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

Commercial Vehicle Group Reports Third Quarter 2004 Results

NEW ALBANY, Ohio, Oct. 27, 2004 -- Commercial Vehicle Group, Inc. , today reported revenues of $98.7 million for the third quarter ended September 30, 2004, up 38 percent compared to $71.7 million in the prior-year period. Operating income for the third quarter was $11.3 million, a 55 percent increase, compared to $7.3 million last year. Net income for the quarter was $6.8 million, or $0.42 per diluted share, compared to $2.7 million, or $0.20 per diluted share, in the prior-year quarter.

"We are very pleased with our third quarter results and our ability to manage the volume ramp-up to date," said Mervin Dunn, president and chief executive officer of Commercial Vehicle Group. "Demands in both the Class 8 and construction markets continue to be solid and we expect them to continue through year end. Despite being impacted by approximately $1.4 million in unplanned steel price increases for the quarter, we were able to hit our projected earnings through continued operating improvements."

Revenue for the quarter compared to the prior year increased $27.0 million, due to the increase in North American production, new business awards and higher OEM sales in the European and Asian seating markets.

A conference call to review third-quarter results is scheduled for today at 11 a.m. ET. Interested participants may listen to the live conference call. A recording of this call also will be available until 12am CT on Thursday, November 4 by dialing (402) 220-1490, passcode 1494.

About Commercial Vehicle Group, Inc.

Commercial Vehicle Group is a leading supplier of interior systems, vision safety solutions and other cab-related products for the global commercial vehicle market, including the heavy-duty (Class 8) truck market, the construction market and other specialized transportation markets. The company's products include suspension seat systems, interior trim systems, such as instrument and door panels, headliners, cabinetry and floor systems, mirrors, wiper systems, controls and switches specifically designed for applications in commercial vehicle cabs. CVG is headquartered in New Albany, OH with operations throughout North America, Europe and Asia. Information about CVG and its products is available on the internet at http://www.cvgrp.com/ .

             COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES

             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
       (Amounts in thousands, except per share amounts - unaudited)

                                    Three Months Ended  Nine Months Ended
                                       September 30,       September 30,
                                      2004     2003      2004       2003

  REVENUES                          $98,713  $71,707   $279,193  $209,498

  COST OF SALES                      80,484   58,626    228,622   174,110

    Gross Profit                     18,229   13,081     50,571    35,388

  SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES            6,918    5,758     21,282    17,520

  NONCASH OPTION ISSUANCE CHARGE         --       --     10,125        --

  AMORTIZATION EXPENSE                   22       46         85       139

    Operating Income                 11,289    7,277     19,079    17,729

  OTHER (INCOME) EXPENSE              1,166   (1,307)    (2,533)    1,157

  INTEREST EXPENSE                    1,599    2,216      5,938     7,646

  LOSS ON EARLY EXTINGUISHMENT
   OF DEBT                            1,605       --      1,605     2,972

    Income before income taxes        6,919    6,368     14,069     5,954

  PROVISION FOR INCOME TAXES             73    3,634      2,551     3,397

    Net Income                       $6,846   $2,734    $11,518    $2,557

  BASIC SHARES OUTSTANDING           16,200   13,779     14,576    13,779

  BASIC EARNINGS PER SHARE            $0.42    $0.20      $0.79     $0.19

  DILUTED SHARES OUTSTANDING         16,434   13,883     14,724    13,883

  DILUTED EARNINGS PER SHARE          $0.42    $0.20      $0.78     $0.18

  CAPITAL EXPENDITURES               $1,711     $770     $3,901    $3,876

  DEPRECIATION                       $1,712   $1,935     $5,741    $6,005

             COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED BALANCE SHEETS
                          (Amounts in thousands)

                                                September 30,    Dec. 31,
                                                    2004           2003
                          ASSETS                 (unaudited)
  CURRENT ASSETS:
    Cash and cash equivalents                      $17,750         $3,486
    Accounts receivable - net                       52,810         40,211
    Inventories                                     30,246         29,667
    Prepaid expenses and other current assets        6,242          3,754
    Deferred income taxes                            4,156          5,995
      Total current assets                         111,204         83,113
  PROPERTY, PLANT AND EQUIPMENT - Net               31,630         33,492
  GOODWILL                                          83,114         82,872
  DEFERRED INCOME TAXES                             13,842          9,011
  OTHER ASSETS - Net                                 4,380          2,007
                                                  $244,170       $210,495

           LIABILITIES AND STOCKHOLDERS' INVESTMENT
  CURRENT LIABILITIES:
    Current maturities of long-term debt            $7,000        $15,231
    Accounts payable                                32,531         23,310
    Accrued liabilities                             22,254         16,356
      Total current liabilities                     61,785         54,897
  LONG-TERM DEBT - Net                              71,344        101,204
  SUBORDINATED DEBT DUE TO RELATED PARTIES              --         11,039
  OTHER LONG-TERM LIABILITIES                        8,022          8,549
      Total liabilities                            141,151        175,689
  STOCKHOLDERS' INVESTMENT:
    Common stock                                       180            138
    Additional paid-in capital                     123,698         76,803
    Accumulated deficit                            (21,385)       (43,028)
    Stock subscriptions receivable                    (187)          (430)
    Accumulated other comprehensive income             713          1,323
      Total stockholders' investment               103,019         34,806
                                                  $244,170       $210,495