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 Fourth Quarter 2004 Results

NEW ALBANY, Ohio, Feb. 7, 2005 -- Commercial Vehicle Group, Inc. , today reported revenues of $101.3 million for the fourth quarter ended December 31, 2004, up 30 percent compared to $78.1 million in the prior-year period. Operating income for the fourth quarter was $12.5 million, a 67 percent increase, compared to $7.5 million last year. Net income for the quarter was $5.9 million, or $0.32 per diluted share, compared to $1.4 million, or $0.10 per diluted share, in the prior-year quarter.

"We are very pleased with our fourth quarter and full year results given the increase in production levels in the markets we serve and the steel cost impacts we have seen this year," said Mervin Dunn, president and chief executive officer of Commercial Vehicle Group. "I believe this to be indicative of our ability to capitalize on our strengths as a management team and as a company. Despite the impact of steel and petroleum-related pricing, we were able to hit our projected earnings through our continuous improvement efforts and clear focus on cost controls throughout the organization."

Revenue for the quarter compared to the prior year increased $23.2 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 fourth-quarter results is scheduled for Tuesday, February 8, 2005 at 9:00 a.m. EST. Interested participants may listen to the live conference call by dialing (412) 858-4600 and ask for the Commercial Vehicle Group conference call. A recording of this call also will be available until 1:00 a.m. EST on Wednesday, February 16 by dialing (412) 317-0088, passcode 365326.

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/ .

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) the Company's ability to develop or successfully introduce new products; (ii) risks associated with conducting business in foreign countries and currencies; (iii) general economic or business conditions affecting the markets in which CVG serves; (iv) increased competition in the heavy-duty truck market; and (v) the Company's failure to complete or successfully integrate additional strategic acquisitions. All subsequent written and oral forward-looking statements attributable to the Company or persons acting on behalf of the Company are expressly qualified in their entirety by such cautionary statements.

             COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES

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

                          Three Months Ended            Year Ended
                             December 31,              December 31,
                          2004         2003         2004         2003

  REVENUES              $101,252      $78,081     $380,445     $287,579

  COST OF SALES           81,074       63,774      309,696      237,884

    Gross Profit          20,178       14,307       70,749       49,695

  SELLING, GENERAL AND
   ADMINISTRATIVE
   EXPENSES                7,703        6,761       28,985       24,281

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

  AMORTIZATION EXPENSE        22           46          107          185

  Operating Income        12,453        7,500       31,532       25,229

  OTHER (INCOME) EXPENSE   1,286        2,073       (1,247)       3,230

  INTEREST EXPENSE         1,306        2,150        7,244        9,796

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

  Income before income
   taxes                   9,861        3,277       23,930        9,231

  PROVISION FOR INCOME
   TAXES                   3,930        1,870        6,481        5,267

  Net Income              $5,931       $1,407      $17,449       $3,964

  BASIC SHARES
   OUTSTANDING            17,987       13,779       15,429       13,779

  BASIC EARNINGS
   PER SHARE               $0.33        $0.10        $1.13        $0.29

  DILUTED SHARES
   OUTSTANDING            18,321       13,883       15,623       13,883

  DILUTED EARNINGS
   PER SHARE               $0.32        $0.10        $1.12        $0.29

  DEPRECIATION            $1,718       $1,916       $7,459       $7,921

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

                                                         December 31,
                                                     2004           2003
                               ASSETS
  CURRENT ASSETS:
    Cash and cash equivalents                       $1,396         $3,486
    Accounts receivable - net                       46,267         40,211
    Inventories                                     36,936         29,667
    Prepaid expenses and other current assets        6,081          3,754
    Deferred income taxes                            8,201          5,995
      Total current assets                          98,881         83,113
  PROPERTY, PLANT AND EQUIPMENT - Net               32,965         33,492
  GOODWILL                                          84,715         82,872
  DEFERRED INCOME TAXES                              5,901          9,011
  OTHER ASSETS - Net                                 3,176          2,007
                                                  $225,638       $210,495

            LIABILITIES AND STOCKHOLDERS' INVESTMENT
  CURRENT LIABILITIES:
    Current maturities of long-term debt            $7,315        $15,231
    Accounts payable                                33,846         23,310
    Accrued liabilities                             18,424         16,356
      Total current liabilities                     59,585         54,897
  LONG-TERM DEBT - Net                              46,610        101,204
  SUBORDINATED DEBT DUE TO RELATED PARTIES              --         11,039
  OTHER LONG-TERM LIABILITIES                        8,397          8,549
      Total liabilities                            114,592        175,689
  STOCKHOLDERS' INVESTMENT:
    Common stock,                                      180            138
    Additional paid-in capital                     123,660         76,803
    Accumulated deficit                            (15,454)       (43,028)
    Stock subscriptions receivable                    (175)          (430)
    Accumulated other comprehensive income           2,835          1,323
      Total stockholders' investment               111,046         34,806
                                                  $225,638       $210,495