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

Durakon Reports Second Quarter Improvement

31 July 1998

Durakon Reports Second Quarter Improvement
    --    Second quarter earnings increased compared with a year ago, due to:
    --    Higher sales, improved productivity, and 17% lower SG&A.
    --    Durakon divested four of its nine Duraliner USA outlets in Q2, and
           divested one more so far in Q3.
    --    The company expects to complete its divestiture of Duraliner USA
          by calendar year-end.

    Comparative Second Quarter and 6-Month Highlights
    (Amounts in thousands, except per share data.)
                                   2nd Quarter Ended       6-Months Ended
                                   6/30/98   6/30/97      6/30/98    6/30/97
    Net Sales                     $50,449   $46,198       $96,517   $86,814
    Operating Income               $3,211      $626        $5,543    $1,018
    Net Income                     $2,007      $390        $3,368      $647
    Net Income per Share
     (diluted)*                     $0.32     $0.06         $0.54     $0.10
    Weighted Avg. Shares
     Outstanding*                   6,246     6,283         6,273     6,321

    Vehicle Accessories segment
      -- Sales                    $25,785   $25,324       $49,080   $46,364
      -- Operating Income          $2,552     $ 640        $4,442     $ 838
    Towing & Recovery segment
      -- Sales                    $24,664   $20,874       $47,437   $40,450
      -- Operating Income            $659      $(14)       $1,101     $ 180
    *Both fiscal years reflect diluted net income per share per SFAS 128.


    "Durakon's improvement in second quarter earnings reflects the company's
stronger operating position.  We are on track to complete the divestiture of
the Duraliner USA locations by year-end, and will continue our common stock
buy-back program."
                  -- David W. Wright, President and Chief Executive Officer

    LAPEER, Mich., July 31 -- Durakon Industries, Inc.
today announced stronger results for the second quarter
compared with the year-ago quarter.

    Second Quarter Results
    Net income for the second quarter ended June 30, 1998, was $2.0 million or
$0.32 diluted net income per share, compared with $0.4 million or $0.06
diluted net income per share in last year's second quarter.   Net sales rose
9% to $50.5 million in this year's second quarter.  Vehicle Accessories
segment sales increased 2% to $25.8 million, as record unit bedliner sales
were offset by lower sales at Duraliner USA, which was expected due to
Durakon's divestiture of four of its nine sales and distribution outlets
during the second quarter.  Towing & Recovery sales climbed 18% to $24.7
million, mainly due to higher chassis sales and continued progress by Jerr-
Dan's newer distributors.
    Profitability also increased.  Second quarter gross margin rose to 18.8%
from 17.6%, led by productivity improvements at Durakon.  SG&A expenses
decreased 17% in the second quarter due to cost reductions this year and the
divestiture of four Duraliner USA outlets during the quarter.  Also, last
year's second quarter was reduced by certain nonrecurring charges.  As a
result, SG&A expenses as a percentage of sales decreased to 12.4% from 16.3%,
and operating margin rose to 6.4% from 1.4% in the year-ago quarter.
    Management said savings realized from the divestiture of the four
Duraliner USA locations during the second quarter were offset by costs
involved in the divestiture process.  In addition to the divestiture of four
of the nine outlets during the second quarter, one additional outlet has been
divested so far in the third quarter, leaving four outlets in operation.
Also, a Duraliner USA location that became a joint venture in mid-1997, was
sold at the beginning of the third quarter.  In calendar year 1997, Duraliner
USA had an operating loss of $2.5 million.
    "We are pleased to report our second consecutive quarter of earnings
improvement," said David W. Wright, President and Chief Executive Officer of
Durakon Industries, Inc.  "Our productivity programs are working -- we reduced
SG&A by 17% in the second quarter and we're on track with our continuing
divestiture of Duraliner USA, which should be completed by year-end.  While
our markets remain challenging, second quarter bedliner unit sales reached
record levels, Jerr-Dan's sales are improving, and we are positioned for
further progress."

    Six-Month Results
    For the six months ended June 30, 1998, Durakon's net income was $3.4
million or $0.54 diluted net income per share, compared with $0.6 million or
$0.10 diluted net income per share in the year-ago period.  Sales were up 11%
to $96.5 million, paced by a 6% rise in Vehicle Accessories sales and a 17%
increase in Towing & Recovery sales.  Operating income increased to $5.5
million from $1.0 million in the year-ago period, with strong improvements in
both segments.
    At June 30, 1998, the company had bought back more than 110,000 shares of
its 600,000 share repurchase program announced in March.  Durakon had
6,133,500 shares outstanding at June 30, 1998.

    Forward-Looking Statements
    The discussion above contains forward-looking statements about the
company's future growth, profitability and competitive position.  Any such
statements are subject to risks and uncertainties, including changes in
economic and market conditions, industry competition, the success of new
product introductions, the realization of expected economies from productivity
programs and plant expansions, management of growth and other factors outside
the company's control, including factors discussed from time to time in the
company's filings with the Securities and Exchange Commission, including its
Annual Report on Form 10-K.  Readers are cautioned not to place undue reliance
on forward-looking statements, which reflect management's analysis only as of
the date hereof.  The company undertakes no obligation to update these
forward-looking statements to reflect events or circumstances that may arise
after the date hereof or to reflect actual results.
    Durakon Industries is the world's leading producer and distributor of
pickup truck bedliners, and is a leader in the production and marketing of
rollback car carriers and wheel-lift towing vehicles.  Durakon's world
headquarters and a major manufacturing facility are in Lapeer, Michigan.
Other manufacturing plants are in Greencastle, Pennsylvania; Clinton,
Tennessee; and Lerma, Mexico. Durakon's common stock is traded on the Nasdaq
Stock Market under the ticker symbol DRKN.

                           DURAKON INDUSTRIES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                 (UNAUDITED)

    (Amounts in thousands, except per share data)

                                     Three Months Ended    Six Months Ended
                                          June 30,             June 30,
                                        1998     1997       1998     1997

    Net sales                       $50,449   $46,198     $96,517   $86,814
    Cost of products sold            40,989    38,053      78,560    71,193

        Gross profit                  9,460     8,145      17,957    15,621

    Selling, general, and
     administrative expenses          6,249     7,519      12,414    14,603

    Operating income                  3,211       626       5,543     1,018

    Interest income, net                 69         1         136        42

    Other (expense), net               (226)      (18)       (354)      (63)

    Income before income taxes        3,054       609       5,325       997

    Provision for income taxes        1,047       219       1,957       350


    Net income                       $2,007      $390      $3,368      $647


    Basic net income per share of
     common stock                     $0.32     $0.06       $0.54     $0.10


    Diluted net income per share of
     common stock                     $0.32     $0.06       $0.54     $0.10


    Weighted average shares outstanding:
      Basic shares                    6,153     6,236       6,196     6,264

    Diluted shares                    6,246     6,283       6,273     6,321

                           DURAKON INDUSTRIES, INC.
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                  UNAUDITED
    ($ in thousands)
                                                 June 30,    December 31,
                                                   1998          1997
        ASSETS
    Current assets:
    Cash and equivalents                          $9,831        $7,907
    Accounts receivable, less allowances
     of $1,098 and $1,252                         20,454        20,039
    Inventories
      Raw materials and work in process            9,198         8,279
      Finished goods                              10,847         8,469
        Total Inventories                         20,045        16,748
    Prepaid expenses and other current assets      2,048         2,401
    Deferred income taxes                          2,930         2,973

      Total current assets                        55,308        50,068

    Property, plant and equipment, net            20,842        21,943
    Goodwill                                      10,263        10,601
    Patents, net                                     202           270
    Other assets                                     209           210

        TOTAL ASSETS                             $86,824       $83,092

        LIABILITIES AND SHAREHOLDERS' EQUITY
    Current liabilities:
      Current maturities of long-term debt          $162          $248
      Accounts payable                            10,572        10,308
      Other current liabilities                    9,042         7,831

        Total current liabilities                 19,776        18,387

      Long-term debt                                 520           554
      Deferred income taxes                        1,216         1,184
      Minority interest                              854           681

        Total liabilities                         22,366        20,806

    Shareholders' equity:
      Preferred stock, $1 par value -
       100,000 shares authorized; none issued         --            --
      Common stock, without par value -
       15,000,000 shares authorized;
       6,133,500 and 6,245,292 shares issued
       and outstanding                            16,116        17,244
      Accumulated translation adjustment            (358)         (290)
      Retained earnings                           48,700        45,332

        Total shareholders' equity                64,458        62,286

          TOTAL LIABILITIES AND
           SHAREHOLDERS' EQUITY                  $86,824       $83,092

                           DURAKON INDUSTRIES, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          SIX MONTHS ENDED JUNE 30,
                                 (UNAUDITED)

    ($ in thousands)

                                                  1998            1997

    Cash flows from operating activities:
      Net income                                 $3,368           $647
      Adjustment to reconcile net income to net
       cash provided by operating activities
        Depreciation and amortization             3,103          2,342
        Increase in minority interest, net          173            303
        Loss on sale of property, plant and equipment--             24
        Net increase (decrease) of tangible and
         other assets, net                            1           (296)
        Net decrease in deferred income taxes        75            224
      Increase/(decrease) due to changes in
       operating assets and liabilities:
        Accounts receivable                        (415)            39
        Inventories                              (3,297)          (864)
        Prepaid expenses and other current assets   353           (363)
        Accounts payable                            264          1,173
        Accrued expenses and other current
         liabilities                              1,211           (157)

      Net cash provided by operating activities   4,836          3,072

    Cash flows used in investing activities:
      Purchases of property, plant and equipment (1,712)        (3,480)
      Proceeds from retirement of property,
       plant and equipment                          116              2

      Net cash used in investing activities      (1,596)        (3,478)

    Cash flows used in financing activities:
      Repayment of long-term debt                  (120)          (105)
      Repurchase of common stock                 (1,128)        (5,200)
      Cash proceeds from exercise of stock options   --            422

      Net cash used in financing activities      (1,248)        (4,883)

      Effect of exchange rate changes on cash       (68)             2

    Cash and equivalents:
      Increase/(decrease) for the period          1,924         (5,287)
      Balance, beginning of period                7,907          8,597

    Balance, end of period                       $9,831         $3,310