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 First Quarter 2006 Results

NEW ALBANY, Ohio, April 26 -- Commercial Vehicle Group, Inc. , today reported revenues of $229.3 million for the first quarter ended March 31, 2006, up 50.5 percent compared to $152.4 million in the prior-year period. Operating income for the first quarter was $25.5 million, a 52.7 percent increase, compared to $16.7 million last year. Net income for the quarter was $13.4 million, or $0.62 per diluted share, compared to $10.9 million, or $0.59 per diluted share, in the prior-year quarter. Fully diluted shares outstanding for the quarter were 21.5 million compared to 18.3 million in the prior-year quarter.

"We are pleased with our operating improvements and financial performance achieved during the first quarter and look forward to the remainder of this year and our continued focus towards globalization, integration and operating effectiveness," said Mervin Dunn, president and chief executive officer of Commercial Vehicle Group.

Revenues for the quarter compared to the prior-year period increased by $76.9 million, due primarily to the 2005 acquisitions of Mayflower, Monona Wire and Cabarrus Plastics and an increase in the North American class 8 heavy duty truck market. The company increased earnings before interest, taxes, depreciation and amortization (EBITDA) to $29.0 million in the first quarter of 2006 from $19.4 million in the prior-year quarter. Included in the company's results for the quarter was a one time pre-tax curtailment gain of approximately $1.4 million as a result of the freezing of one of its salary pension programs during the quarter. The company recorded approximately $0.6 million of pre-tax expense, or $0.02 per diluted share, related to the adoption of SFAS123(R), Share-Based Payment, during the quarter. The company's net debt position at the end of the quarter was approximately $163.7 million.

About Commercial Vehicle Group, Inc.

Commercial Vehicle Group is a leading supplier of fully integrated system solutions for the global commercial vehicle market, including the heavy-duty truck market, the construction and agriculture market and the specialty and military transportation markets. The company's products include suspension seat systems, interior trim systems, such as instrument and door panels, headliners, cabinetry, molded products and floor systems, cab structures and components, mirrors, wiper systems, electronic wiring harness assemblies and 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)

                                                     Three Months Ended
                                                          March 31,
                                                   2006              2005
                                               (unaudited)       (unaudited)

  REVENUES                                      $229,345          $152,415

  COST OF REVENUES                               190,611           126,163

       Gross Profit                               38,734            26,252

  SELLING, GENERAL AND ADMINISTRATIVE
   EXPENSES                                       13,152             9,549

  AMORTIZATION EXPENSE                               105                24

       Operating Income                           25,477            16,679

  OTHER (INCOME) EXPENSE                             230            (2,881)

  INTEREST EXPENSE                                 3,890             2,168

        Income Before Income Taxes                21,357            17,392

  PROVISION FOR INCOME TAXES                       7,949             6,506

        Net Income                               $13,408           $10,886

  BASIC EARNINGS PER SHARE                         $0.64             $0.61

  DILUTED EARNINGS PER SHARE                       $0.62             $0.59

  Reconciliation to EBITDA:
      Net Income                                 $13,408           $10,886
      Provision for Income Taxes                   7,949             6,506
      Other (Income) Expense                         230            (2,881)
      Interest Expense                             3,890             2,168
      Depreciation and Amortization                3,501             2,762
  EBITDA (1)                                     $28,978           $19,441

  (1) EBITDA is defined as income before taxes, interest expense,
      depreciation, amortization and certain other non-recurring items.
      EBITDA is presented because the company believes that it is widely
      accepted that EBITDA provides useful information to management and
      investors regarding its operating results.  EBITDA should not be
      considered as an alternative to, or more meaningful than, amounts
      determined in accordance with generally accepted accounting
      principles.  EBITDA is not calculated identically by all companies,
      and therefore, the presentation herein may not be comparable to
      similarly titled measures of other companies.

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

                                                March 31,       December 31,
                                                   2006              2005
                                               (unaudited)        (audited)
                         ASSETS
  CURRENT ASSETS:
    Cash and cash equivalents                    $26,468           $40,641
    Accounts receivable, net                     145,561           114,116
    Inventories, net                              70,786            69,053
    Prepaid expenses and other current assets      6,777             4,724
    Deferred income taxes                         12,670            12,571
    Total current assets                         262,262           241,105
  PROPERTY, PLANT AND EQUIPMENT, net              81,641            80,415
  GOODWILL                                       125,800           125,607
  INTANGIBLE AND OTHER ASSETS, net                96,287            96,756
            TOTAL ASSETS                        $565,990          $543,883

      LIABILITIES AND STOCKHOLDERS' INVESTMENT

  CURRENT LIABILITIES:
    Current maturities of long-term debt          $5,574            $5,309
    Accounts payable                              80,784            73,709
    Accrued liabilities                           44,846            42,983
    Total current liabilities                    131,204           122,001
  LONG-TERM DEBT, net of current maturities      184,635           185,700
  OTHER LONG-TERM LIABILITIES                     33,089            34,105
    Total liabilities                            348,928           341,806
  COMMITMENTS AND CONTINGENCIES
  STOCKHOLDERS' INVESTMENT:
    Common stock, $0.01 par value per share;
     30,000,000 shares authorized; 21,069,512
     and 21,145,954 shares issued and
     outstanding                                     211               211
    Additional paid-in capital                   170,758           169,252
    Retained earnings                             47,365            33,957
    Accumulated other comprehensive loss          (1,272)           (1,343)
        Total stockholders' investment           217,062           202,077
            TOTAL LIABILITIES AND
             STOCKHOLDERS' INVESTMENT           $565,990          $543,883