The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

DURA Automotive Reports Improved Fourth-Quarter and Full-Year Results

ROCHESTER HILLS, Mich.--Feb. 1, 20042, 2004--DURA Automotive Systems, Inc. :

-- Fourth quarter adjusted income from continuing operations of $9.8 million, or $.52 per share exceeding the company's guidance of $.40 per share

-- Full-year adjusted income from continuing operations of $33.6 million, or $1.81 per share

-- Full-year adjusted net debt reduction of $39.8 million

DURA Automotive Systems, Inc. , today reported revenues of $627.2 million for the fourth quarter ended December 31, 2003, up 9 percent compared to $576.5 million recorded in the prior-year period. Including a loss of $2.9 million from discontinued operations and a pretax facility consolidation charge of $11.3 million, net loss for the quarter was $2.9 million, or $0.15 per diluted share, compared to a loss of $90.7 million, or $4.97 per diluted share, in the prior-year quarter. DURA's adjusted income from continuing operations for the quarter, which excludes facility consolidation charges and a loss on the early extinguishment of debt, totaled $9.8 million, or $0.52 per diluted share, compared to the company's previously announced guidance of $0.40 per diluted share.

"This was an extremely productive and rewarding first year," said Larry Denton, president and chief executive officer of DURA Automotive. "We have made significant progress in implementing our four point strategy. We have laid a solid foundation in 2003 to improve our organic growth and we have made strategic investments in new technologies and product offerings that will help us expand our business portfolio."

Revenue for the quarter as compared to the prior year was positively impacted by approximately $48.0 million due to the strengthening of foreign currencies versus the U.S. dollar and an additional $34.2 million for the effect of the Creation Group acquisition, which supplies the North American recreation and specialty vehicle markets. As anticipated, based on the company's previously disclosed forecast, revenue and operating income for the quarter were negatively affected by the run-out of the company's conventional window regulator business. Operating income totaled $24.2 million, a 23 percent decrease from $31.5 million in the fourth quarter of 2002.

The facility consolidation charge for the quarter relates to the continuation of the previously announced closure and consolidation of the Fulton, Ky., and Mt. Carroll, Ill., facilities. In addition, DURA is continuing to address its capacity utilization challenges in Europe and has recorded charges relating to actions taken at facilities in France and Spain.

"We will continue to aggressively execute our strategy to improve our asset utilization rates," Denton said. "This includes taking the necessary consolidation actions in order to enhance DURA's competitive position, grow sales and earnings, and improve shareholder value."

Full-Year Results

Revenues of $2.38 billion for the year ended 2003 compared to $2.36 billion in 2002. Operating income for the year ended 2003 decreased 26 percent to $127.0 million versus $172.6 million in 2002. Including the full-year impact of the discontinued operations of $2.8 million, facility consolidation charges of $9.3 million and one-time charges associated with the early extinguishment of debt of $2.9 million, net income was $22.3 million, or $1.20 per diluted share, compared to a prior year net loss of $288.7 million, or $14.48 per diluted share. DURA's adjusted income from continuing operations for the year, which excludes severance and facility consolidation charges and the early extinguishment of debt, totaled $33.6 million, or $1.81 per diluted share, compared to the company's previously announced guidance of $1.70 per diluted share. Strong cash flow generation for the year enabled the company to reduce net debt by $39.8 million before adjusting for the investment in the Creation Group and the impact of foreign exchange.

A conference call to review the fourth-quarter results is scheduled today at 10 a.m. ET. Interested participants may listen to the live conference call or replay over the Internet by logging onto the investor relations section of the company's Web site, www.duraauto.com. A recording of this call also will be available until 6 p.m. ET on Thursday, February 19, 2004, by dialing (303) 590-3000, passcode 567490.

About DURA Automotive Systems, Inc.

DURA Automotive Systems, Inc., is the world's largest independent designer and manufacturer of driver control systems and a leading global supplier of seating control systems, engineered assemblies, structural door modules and integrated glass systems for the global automotive industry. The company is also a leading supplier of similar products to the North American recreation and specialty vehicle markets. DURA sells its automotive products to every North American, Japanese and European original equipment manufacturer (OEM) and many leading Tier 1 automotive suppliers. DURA is headquartered in Rochester Hills, Mich. Information about DURA and its products is available on the Internet at www.duraauto.com.

Use of Non-GAAP Financial Information

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included throughout this news release, the Company has provided information regarding "adjusted income from continuing operations" (a non-GAAP financial measure). Adjusted income from continuing operations represents income from continuing operations adjusted for severance charges, facility consolidation and other charges, net and loss on early extinguishment of debt, net. Management believes that adjusted income from continuing operations is useful to both management and investors in their analysis of the Company's ability to analyze operational performance. Adjusted income from continuing operations should not be considered in isolation or as a substitute for net income or other income statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity. Also, adjusted income from continuing operations, as determined and presented by the Company, may not be comparable to related or similarly titled measures reported by other companies.

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. These statements often include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate," or similar expressions. These statements are based on certain assumptions that the company has made in light of its experience in the industry as well as its perspective of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Actual results may differ materially from the anticipated results because of certain risks and uncertainties, including but not limited to (i) expected synergies, economies of scale and cost savings from the company's acquisitions not being fully realized or realized within the expected times frames; (ii) unanticipated difficulties servicing the indebtedness of the company; (iii) costs or operational difficulties related to integrating the operations of the acquired entities with those of the company being greater than expected; (iv) labor disputes involving the company or its significant customers; (v) risks associated with conducting business in foreign countries, and (vi) general economic or business conditions affecting the automotive industry, either nationally or regionally, being less favorable than expected.


            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
     (Amounts in thousands, except per share amounts - unaudited)


                            Three Months Ended   Twelve Months Ended
                               December 31,          December 31,
                           ------------------- -----------------------
                             2003      2002       2003        2002
                           --------- --------- ----------- -----------
Revenues                   $627,161  $576,542  $2,380,794  $2,360,323
Cost of sales               551,395   498,450   2,089,243   2,035,021
                           --------- --------- ----------- -----------
   Gross profit              75,766    78,092     291,551     325,302

Selling, general and
 administrative expenses     40,130    33,021     154,935     135,571
Facility consolidation and
 other charges               11,268    13,341       9,252      16,121
Amortization expense            158       232         370         989
                           --------- --------- ----------- -----------
   Operating income          24,210    31,498     126,994     172,621

Interest expense, net        20,294    19,493      81,921      83,908
Loss on early
 extinguishment of debt       2,852         -       2,852       5,520
                           --------- --------- ----------- -----------

   Income from continuing
    operations before
    provision for income
    taxes and minority
    interest                  1,064    12,005      42,221      83,193

Provision for income taxes      361    14,592      14,355      37,605

Minority interest -
 dividends on trust
 preferred securities, net      684       621       2,735       2,486
                           --------- --------- ----------- -----------

   Income (loss) from
    continuing operations        19    (3,208)     25,131      43,102

Loss from discontinued
 operations, net             (2,874)  (87,457)     (2,793)   (126,581)
                           --------- --------- ----------- -----------

   Income (loss) before
    accounting change        (2,855)  (90,665)     22,338     (83,479)

Cumulative effect of
 change in accounting, net        -         -           -    (205,192)
                           --------- --------- ----------- -----------

   Net income (loss)        $(2,855) $(90,665)    $22,338   $(288,671)
                           ========= ========= =========== ===========

Basic earnings (loss) per
 share:
   Income (loss) from
    continuing operations        $-    $(0.18)      $1.37       $2.39
   Discontinued operations    (0.16)    (4.79)      (0.15)      (7.01)
   Cumulative effect of
    change in accounting          -         -           -      (11.36)
                           --------- --------- ----------- -----------
      Net income (loss)      $(0.16)   $(4.97)      $1.22     $(15.98)
                           ========= ========= =========== ===========
Basic shares outstanding     18,369    18,241      18,313      18,062
                           ========= ========= =========== ===========

Diluted earnings (loss)
 per share:
   Income (loss) from
    continuing operations        $-    $(0.18)      $1.35       $2.31
   Discontinued operations    (0.15)    (4.79)      (0.15)      (6.41)
   Cumulative effect of
    change in accounting          -         -           -      (10.38)
                           --------- --------- ----------- -----------
      Net income (loss)      $(0.15)   $(4.97)      $1.20     $(14.48)
                           ========= ========= =========== ===========
Diluted shares outstanding   18,768    18,241      18,563      19,759
                           ========= ========= =========== ===========

Capital expenditures        $21,456   $15,435     $67,673     $54,312
Depreciation                $21,242   $15,876     $77,197     $68,332



            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
              ADJUSTED INCOME FROM CONTINUING OPERATIONS
     (Amounts in thousands, except per share amounts - unaudited)



                                      Three Months     Twelve Months
                                         Ended             Ended
                                      December 31,      December 31,
                                    ---------------- -----------------
                                     2003     2002     2003     2002
                                    ------- -------- -------- --------
Income (loss) from continuing
 operations                            $19  $(3,208) $25,131  $43,102
Facility consolidation and other
 charges, net                        7,938   11,575    3,681   13,243
Cost of sales - severance cost, net      -        -    2,884        -
Loss on early extinguishment of
 debt, net                           1,882        -    1,882    3,422
                                    ------- -------- -------- --------
   Adjusted income from continuing
    operations                      $9,839   $8,367  $33,578  $59,767
                                    ======= ======== ======== ========


Basic earnings per share:
   Adjusted income from continuing
    operations                       $0.54    $0.46    $1.83    $3.31
                                    ======= ======== ======== ========
Basic shares outstanding            18,369   18,241   18,313   18,062
                                    ======= ======== ======== ========

Diluted earnings per share:
   Adjusted income from continuing
    operations                       $0.52    $0.46    $1.81    $3.15
                                    ======= ======== ======== ========
Diluted shares outstanding          18,768   19,674   18,563   19,759
                                    ======= ======== ======== ========



            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                        (Amounts in thousands)



                                          December 31,  December 31,
                 Assets                       2003          2002
                 ------                   -----------   -----------
Current assets:
Cash and cash equivalents                   $181,268      $143,237
Accounts receivable, net                     274,345       245,615
Inventories                                  127,957       114,573
Current portion of derivative instruments      6,629 (a)    15,825 (a)
Other current assets                          95,045       103,875
Current assets of discontinued operations          -        32,041
                                          -----------   -----------
Total current assets                         685,244       655,166
                                          -----------   -----------

Property, plant and equipment, net           488,363       444,479
Goodwill, net                                859,022       774,983
Noncurrent portion of derivative
 instruments                                  12,844 (a)    14,698 (a)
Deferred income taxes and other assets,
 net                                          69,959        47,607
                                          -----------   -----------
                                          $2,115,432    $1,936,933
                                          ===========   ===========
 Liabilities and Stockholders' Investment
 ----------------------------------------

Current liabilities:
Accounts payable                            $243,995      $216,045
Accrued liabilities                          187,501       193,973
Current maturities of long-term debt           5,738         7,154
Current liabilities of discontinued
 operations                                        -        25,931
                                          -----------   -----------
Total current liabilities                    437,234       443,103
                                          -----------   -----------

Long-term debt, net of current maturities    159,121       162,422
Senior notes                                 400,000       350,000
Subordinated notes                           578,505       556,632
Mandatorily redeemable convertible trust
 preferred securities                         55,250             -
Senior notes - derivative instrument
 adjustment                                   19,473 (a)    30,523 (a)
Other noncurrent liabilities                 135,262       134,201

Mandatorily redeemable convertible trust
 preferred securities                              -        55,250

Stockholders' investment:
Common stock - Class A                           168           165
Common stock - Class B                            16            17
Additional paid-in capital                   349,220       347,065
Treasury stock                                (2,452)       (1,974)
Retained deficit                            (105,065)     (127,403)
Accumulated other comprehensive income
 (loss)                                       88,700       (13,068)
                                          -----------   -----------
Total stockholders' investment               330,587       204,802
                                          -----------   -----------
                                          $2,115,432    $1,936,933
                                          ===========   ===========

(a) As required by SFAS 133, reflects fair value of interest rate swap
    contracts entered into in connection with the April 2002 and
    November 2003 Senior Notes offerings.