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 Second Quarter 2004 Results

ROCHESTER HILLS, Mich.--July 29, 2004--DURA Automotive Systems, Inc. , today reported revenues of $658.8 million for the second quarter ended June 30, 2004, up 9 percent compared to $606.4 million in the prior-year period. Including a pretax facility consolidation charge of $11.6 million and a reduction in the year-to-date tax rate, net income for the quarter was $3.3 million, or $0.18 per diluted share, compared to $10.8 million, or $0.58 per diluted share, in the prior-year quarter. DURA's adjusted income from continuing operations for the quarter, which excludes facility consolidation charges, totaled $11.6 million, or $0.61 per diluted share, compared to $11.3 million, or $0.61 per diluted share, in the prior-year period.

"Our growth and rationalization initiatives progressed on target during the second quarter," said Larry Denton, president and chief executive officer of DURA Automotive. "We are confident that we have taken the appropriate steps to achieve our long-term organic growth goals, and we are experiencing early success in this endeavor. Our near-term focus is on mitigating the margin impact of increased raw material costs. We anticipate the second half of the year will be challenging given the continuation of these elevated material costs and the uncertainty of the North American production volumes in the third quarter of 2004."

Revenue for the quarter compared to the prior year increased by $23.3 million, due to the stronger foreign currencies versus the U.S. dollar and an additional $38.5 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 2004 quarter relates to the previously announced closure and consolidation of facilities in: Fulton, Ky.; Brookfield, Mo.; Pikeville, Tenn.; and Rockford, Il. In addition, DURA is continuing to address its capacity utilization challenges in Europe. As a result, the company has recorded charges relating to actions taken at two facilities in France and one in Germany. These consolidations are an integral part of DURA's initiatives to meet the competitive pressures of the automotive industry. The facility consolidation charge of $11.6 million for the quarter includes $6.7 million of asset impairment charges, $4.2 million of employee severance costs and $0.7 million of other closure costs.

A conference call to review the second-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, August 5, 2004, by dialing (303) 590-3000, passcode 581559.

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


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

                       Three Months Ended       Six Months Ended
                            June 30,                June 30,
                            --------                --------
                        2004      2003         2004        2003
                        ----      ----         ----        ----
Revenues              $658,815  $606,430    $1,293,378  $1,199,235
Cost of sales          582,132   528,172     1,140,030   1,044,548
                      --------- ---------   ----------- -----------
  Gross profit          76,683    78,258       153,348     154,687

Selling, general and
 administrative
 expenses               39,816    38,900        78,727      77,435
Facility
 consolidation and
 other charges          11,578     1,758        13,026       2,024
Amortization expense       115        71           231         141
                      --------- ---------   ----------- -----------
  Operating income      25,174    37,529        61,364      75,087

Interest expense, net   21,539    20,688 (a)    42,788      41,374 (a)
                      --------- ---------   ----------- -----------

  Income from
   continuing
   operations before
   provision for
   income taxes and
   minority interest     3,635    16,841        18,576      33,713

Provision for income
 taxes                     307     6,049         5,387      12,123

Minority interest -
 dividends on trust
 preferred
 securities, net             -       663 (a)         -       1,326 (a)
                      --------- ---------   ----------- -----------

  Income from
   continuing
   operations            3,328    10,129        13,189      20,264

Gain (loss) from
 discontinued
 operations, net            12       711          (681)       (267)
                      --------- ---------   ----------- -----------

  Net income (loss)     $3,340   $10,840       $12,508     $19,997
                      ========= =========   =========== ===========

Basic earnings (loss)
 per share:
  Income (loss) from
   continuing
   operations            $0.18     $0.55         $0.72       $1.11
  Discontinued
   operations                -      0.04         (0.04)      (0.02)
                      --------- ---------   ----------- -----------
    Net income (loss)    $0.18     $0.59         $0.68       $1.09
                      ========= =========   =========== ===========
Basic shares
 outstanding            18,442    18,290        18,413      18,275
                      ========= =========   =========== ===========

Diluted earnings
 (loss) per share:
  Income (loss) from
   continuing
   operations            $0.18     $0.55         $0.70       $1.09
  Discontinued
   operations                -      0.03         (0.04)      (0.01)
                      --------- ---------   ----------- -----------
    Net income (loss)    $0.18     $0.58         $0.66       $1.08
                      ========= =========   =========== ===========
Diluted shares
 outstanding            18,966    19,691        18,963      19,674
                      ========= =========   =========== ===========

Capital expenditures   $13,696   $10,631       $29,303     $19,862
Depreciation           $21,177   $18,143       $43,208     $37,402


(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   Six Months Ended
                                     June 30,            June 30,
                                     --------            --------
                                 2004      2003      2004      2003
                                 ----      ----      ----      ----
Income from continuing
 operations                       3,328    10,129    13,189    20,264
Facility consolidation and
 other charges, net               8,248     1,125     9,328     1,295
                               --------- --------- --------- ---------
   Adjusted income from
    continuing operations       $11,576   $11,254   $22,517   $21,559
                               ========= ========= ========= =========


Basic earnings per share:
  Adjusted income from
   continuing operations          $0.63     $0.62     $1.22     $1.18
                               ========= ========= ========= =========
Basic shares outstanding         18,442    18,290    18,413    18,275
                               ========= ========= ========= =========

Diluted earnings per share:
  Adjusted income from
   continuing operations          $0.61     $0.61     $1.18     $1.16
                               ========= ========= ========= =========
Diluted shares outstanding       20,254    19,691    20,252    19,674
                               ========= ========= ========= =========



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

                                               June 30,   December 31,
                   Assets                        2004         2003
                   ------                        ----         ----
                                             (unaudited)
Current assets:
  Cash and cash equivalents                     $134,444     $181,268
  Accounts receivable, net                       381,735      274,345
  Inventories                                    128,298      127,957
  Current portion of derivative instruments        7,547        6,629
  Other current assets                            79,371       95,045
                                             ------------ ------------
    Total current assets                         731,395      685,244
                                             ------------ ------------

Property, plant and equipment, net               461,417      488,363
Goodwill, net                                    859,973      859,022
Noncurrent portion of derivative instruments       2,114       12,844
Deferred income taxes and other assets, net       70,466       69,959
                                             ------------ ------------
                                              $2,125,365   $2,115,432
                                             ============ ============
  Liabilities and Stockholders' Investment
  ----------------------------------------

Current liabilities:
  Accounts payable                              $253,126     $243,995
  Accrued liabilities                            219,479      187,501
  Current maturities of long-term debt             2,786        5,738
                                             ------------ ------------
    Total current liabilities                    475,391      437,234
                                             ------------ ------------

Long-term debt, net of current maturities        152,118      159,121
Senior notes                                     400,000      400,000
Subordinated notes                               574,929      578,505
Mandatorily redeemable convertible trust
 preferred securities                             55,250       55,250
Senior notes - derivative instrument
 adjustment                                        9,661       19,473
Other noncurrent liabilities                     121,441      135,262

Stockholders' investment:
  Common stock - Class A                             186          168
  Common stock - Class B                               -           16
  Additional paid-in capital                     350,831      349,220
  Treasury stock                                  (2,539)      (2,452)
  Retained deficit                               (92,557)    (105,065)
  Accumulated other comprehensive income          80,654       88,700
                                             ------------ ------------
    Total stockholders' investment               336,575      330,587
                                             ------------ ------------
                                              $2,125,365   $2,115,432
                                             ============ ============