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 First Quarter 2004 Results

ROCHESTER HILLS, Mich.--April 22, 2004--DURA Automotive Systems, Inc. , today reported revenues of $634.6 million for the first quarter ended March 31, 2004 compared to $592.8 million recorded in the prior-year period. Including a loss of $0.7 million from discontinued operations and a pretax facility consolidation charge of $1.4 million, net income for the quarter was $9.2 million, or $0.48 per diluted share, compared to $9.2 million, or $0.50 per diluted share, in the prior-year quarter. DURA's adjusted income from continuing operations for the quarter, which excludes facility consolidation charges, totaled $10.9 million, or $0.57 per diluted share, higher than the analysts' mean estimate as reported on First Call of $0.56 per diluted share.

"We are pleased with the first-quarter results," said Larry Denton, president and chief executive officer of DURA Automotive. "We are exceeding our objectives in manufacturing efficiencies, quality, new business awards and rationalizations. We continue to be optimistic about the growth opportunities before us."

Revenue for the quarter as compared to the prior year increased by $41.9 million due to the strengthening of foreign currencies versus the U.S. dollar and an additional $33.9 million for the effect of the Creation Group acquisition, which supplies the North American recreation and specialty vehicle markets.

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

A conference call to review the first-quarter results is scheduled today at 11 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, April 29, 2004, by dialing (303) 590-3000, passcode 574785.

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 facility consolidation and other charges, 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.


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


                                                   Three Months Ended
                                                       March 31,
                                                 ---------------------
                                                   2004        2003
                                                 ---------   ---------
Revenues                                         $634,563    $592,805
Cost of sales                                     557,898     516,376
                                                 ---------   ---------
   Gross profit                                    76,665      76,429

Selling, general and administrative expenses       38,911      38,535
Facility consolidation and other charges            1,448         266
Amortization expense                                  116          70
                                                 ---------   ---------
   Operating income                                36,190      37,558

Interest expense, net                              21,249 (a)  20,686
                                                 ---------   ---------

   Income from continuing operations before
      provision for income taxes and minority
      interest                                     14,941      16,872

Provision for income taxes                          5,080       6,074

Minority interest - dividends on trust preferred
   securities, net                                     -- (a)     663
                                                 ---------   ---------

   Income from continuing operations                9,861      10,135

Loss from discontinued operations, net               (693)       (978)
                                                 ---------   ---------

   Net income                                      $9,168      $9,157
                                                 =========   =========

Basic earnings per share:
   Income from continuing operations                $0.54       $0.55
   Discontinued operations                          (0.04)      (0.05)
                                                 ---------   ---------
      Net income                                    $0.50       $0.50
                                                 =========   =========
Basic shares outstanding                           18,385      18,259
                                                 =========   =========

Diluted earnings per share:
   Income from continuing operations                $0.52       $0.55
   Discontinued operations                          (0.04)      (0.05)
                                                 ---------   ---------
      Net income                                    $0.48       $0.50
                                                 =========   =========
Diluted shares outstanding                         18,960      19,658
                                                 =========   =========

Capital expenditures                              $15,607      $9,231
Depreciation                                      $22,031     $19,259


(a) As required by FIN 46, minority interest - dividends on trust
    preferred securities has been classified as a component of
    interest expense on a gross basis for periods subsequent to
    December 31, 2003.




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



                                                    Three Months Ended
                                                        March 31,
                                                   -------------------
                                                     2004      2003
                                                   --------- ---------
Income (loss) from continuing operations             $9,861   $10,135
Facility consolidation and other charges, net         1,080       170
                                                   --------- ---------
   Adjusted income from continuing operations       $10,941   $10,305
                                                   ========= =========


Basic earnings per share:
   Adjusted income from continuing operations         $0.60     $0.56
                                                   ========= =========
Basic shares outstanding                             18,385    18,259
                                                   ========= =========

Diluted earnings per share:
   Adjusted income from continuing operations         $0.57     $0.56
                                                   ========= =========
Diluted shares outstanding                           20,249    19,658
                                                   ========= =========



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


                                              March 31,   December 31,
                   Assets                        2004         2003
                   ------                    ------------ ------------
                                             (unaudited)
Current assets:
Cash and cash equivalents                       $154,508     $181,268
Accounts receivable, net                         352,638      274,345
Inventories                                      124,137      127,957
Current portion of derivative instruments         15,640        6,629
Other current assets                              87,673       95,045
                                             ------------ ------------
Total current assets                             734,596      685,244
                                             ------------ ------------

Property, plant and equipment, net               479,286      488,363
Goodwill, net                                    856,043      859,022
Noncurrent portion of derivative instruments      19,354       12,844
Deferred income taxes and other assets, net       71,807       69,959
                                             ------------ ------------
                                              $2,161,086   $2,115,432
                                             ============ ============
  Liabilities and Stockholders' Investment
  ----------------------------------------

Current liabilities:
Accounts payable                                $258,012     $243,995
Accrued liabilities                              224,863      187,501
Current maturities of long-term debt               4,902        5,738
                                             ------------ ------------
Total current liabilities                        487,777      437,234
                                             ------------ ------------

Long-term debt, net of current maturities        156,721      159,121
Senior notes                                     400,000      400,000
Subordinated notes                               574,363      578,505
Mandatorily redeemable convertible trust
 preferred securities                             55,250       55,250
Senior notes - derivative instrument
 adjustment                                       34,994       19,473
Other noncurrent liabilities                     121,684      135,262

Stockholders' investment:
Common stock - Class A                               170          168
Common stock - Class B                                15           16
Additional paid-in capital                       350,500      349,220
Treasury stock                                    (2,539)      (2,452)
Retained deficit                                 (95,898)    (105,065)
Accumulated other comprehensive income            78,049       88,700
                                             ------------ ------------
Total stockholders' investment                   330,297      330,587
                                             ------------ ------------
                                              $2,161,086   $2,115,432
                                             ============ ============