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

Durakon Reports Continued Progress in Third Quarter

4 November 1998

Durakon Reports Continued Progress in Third Quarter
    *Third quarter earnings increased, mainly due to the positive impact of
     cost-reduction programs.
      -- Profitability improved in both segments, as gross margin rose 16% and
         SG&A decreased 32%.
    *Durakon divested four additional Duraliner USA outlets in the third
     quarter; two outlets remain.
     -- The company expects to complete its divestiture of Duraliner USA's
        remaining outlets by 12/31/98.

               Comparative Third Quarter and 9-Month Highlights
                (Amounts in thousands, except per share data)
                              3rd Quarter Ended            9 Months Ended
                           9/30/98       9/30/97      9/30/98       9/30/97
    Net Sales              $47,177       $45,209     $143,694      $132,023
    Operating Income        $2,599         $(890)      $8,142          $128
    Net Income              $1,648         $(634)      $5,016           $13
    Net Income per
      Share (diluted)        $0.26        $(0.10)      $ 0.80        $ 0.00
    Weighted Avg. Shares
      Outstanding (diluted)  6,231         6,287        6,258         6,310

    Vehicle Accessories segment
      Sales                $20,779       $23,001      $69,859       $69,365
      Operating Income      $1,532       $(1,003)      $5,974         $(165)
    Towing & Recovery segment
      Sales                $26,398       $22,208      $73,835       $62,658
      Operating Income      $1,067          $113       $2,168          $293


    "Durakon's progress is encouraging.  Cost-reduction programs have improved
profitability, Towing & Recovery sales have increased considerably, and
favorable sales trends in Vehicle Accessories have resumed with the resolution
of the GM strike.  With plans to complete the divestiture of Duraliner USA's
remaining outlets by calendar year-end, Durakon is positioned for further
progress."
                   --  David W. Wright, President and Chief Executive Officer


    LAPEER, Mich., Nov. 4 -- Durakon Industries, Inc.
today announced higher third quarter earnings compared with a
year-ago due to stronger profitability in both of its business segments.

    Third Quarter Results
    Net income for the third quarter ended September 30, 1998, was $1.6
million or $0.26 diluted net income per share, compared with a net loss of
$634,000 or $0.10 diluted per share in last year's third quarter.  Net sales
rose 4% to $47.2 million, led by strong sales growth in the Towing & Recovery
segment.  International sales represented about 14% of bedliner unit sales in
the third quarter, with virtually no sales in Asian markets.  While
international unit sales decreased, Durakon realized approximately the same
gross profit for international sales as the year-ago quarter.
    Sales in Vehicle Accessories decreased 10% to $20.8 million.  Sales growth
trends in the first two quarters were interrupted in the third quarter by:
the impact of the GM strike, reduced international sales, and lower sales at
Duraliner USA, which was expected due to Durakon's ongoing divestiture of that
business unit.  After divesting four Duraliner USA sales and distribution
outlets in the first half of 1998, Durakon divested four additional Duraliner
USA outlets in the third quarter.  Durakon had two outlets remaining at the
close of the third quarter compared with ten in the prior year, and intends to
divest the remaining two outlets by year-end 1998.  In calendar year 1997,
Duraliner USA had an operating loss of $2.5 million.
    Vehicle Accessories operating income rose to $1.5 million compared with a
loss of $1.0 million in last year's third quarter, which included inventory
charges of $1.3 million.  The segment's increase in operating income was
mainly due to an 11% increase in the segment's gross margin and a 38% decrease
in SG&A expenses.  The improvements in both measures resulted from the
continuing divestiture of Duraliner USA and the success of ongoing cost-
reduction programs.
    Towing & Recovery sales climbed 19% to $26.4 million, the segment's third
consecutive quarter of strong year-to-year improvement from last year's soft
levels.  The segment's sales growth was primarily due to a stronger
distribution base and higher chassis sales.  Jerr-Dan's distribution base has
been strengthened considerably by the addition of several new distributors in
1997 and 1998.
    Operating income in Towing & Recovery increased to $1.1 million from
$113,000 in last year's third quarter, led by a 24% increase in gross margin
and a 17% decrease in SG&A expenses.  Gross margin benefited from an increase
in capacity utilization, and continued cost-reduction programs had a positive
impact on the segment's profitability.
    "We are pleased with our third quarter earnings improvement, especially
given the impact of the GM strike during July and August, which may have
reduced earnings by an estimated two to three cents per share," said David W.
Wright, President and Chief Executive Officer of Durakon Industries, Inc.
"With the GM strike resolved, our Vehicle Accessories segment is resuming the
positive trends seen in the first half of 1998, and the progress at Towing &
Recovery continues to be encouraging."
    Wright said Durakon is investing in information technology and is
substantially improving its overall systems capabilities throughout the
company.  With these improvements, the company is working to be Year 2000
compliant by the end of the first calendar quarter of 1999.  By that time,
Durakon, as part of its total systems upgrade, also plans to have a new
manufacturing system in operation for both of its business segments.  Wright
commented that the new manufacturing system is expected to have a positive
impact on productivity.

    Nine-Month Results
    For the nine months ended September 30, 1998, Durakon's net income was
$5.0 million or $0.80 diluted net income per share, compared with $13,000 or
$0.00 diluted net income per share in the year-ago period.  Sales increased 9%
to $143.7 million, led by an 18% increase in Towing & Recovery sales.
Operating income increased to $8.1 million from $128,000 in the previous nine-
month period, with strong improvements in both segments.

    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.
    For more information on Durakon Industries via facsimile at no additional
cost, simply dial 1-800-PRO-INFO and enter company code 221 or the ticker
symbol DRKN.

                             Durakon Industries, Inc.
                   Condensed Consolidated Statements of Income
                                   (Unaudited)

    ($ in 000's, except per share data)

                             Three months ended          Nine months ended
                                 September 30,               September 30,
                              1998          1997          1998         1997

    Net sales              $47,177       $45,209     $143,694      $132,023
    Cost of products sold   39,385        38,467      117,945       109,660

      Gross profit           7,792         6,742       25,749        22,363

    Selling, general
      and administrative
      expenses               5,193         7,632       17,607        22,235

      Operating income       2,599          (890)       8,142           128

    Interest income, net       101             2          237            44

    Other (expense), net       (79)         (112)        (433)         (175)


    Income before income
      taxes                  2,621        (1,000)       7,946            (3)

    Provision for income taxes 973          (366)       2,930           (16)


    Net income              $1,648         $(634)      $5,016           $13


    Basic net income per
      share of common stock  $0.27        $(0.10)       $0.81         $0.00


    Diluted net income per
      share of common stock  $0.26        $(0.10)       $0.80         $0.00


    Weighted average basic
      shares                 6,131         6,245        6,175         6,258

    Weighted average
      diluted shares         6,231         6,287        6,258         6,310

                             Durakon Industries, Inc.
                      Condensed Consolidated Balance Sheets
                                   (Unaudited)
    ($ in 000's)
                                September 30,            December 31,
                                    1998                    1997
                     Assets
      Current assets:
      Cash and equivalents         $8,101                  $7,907
      Accounts receivable, less
        allowances of $932
        and $1,252                 24,193                  20,039
      Inventories                  17,961                  16,748
      Prepaid expenses and other    1,457                   2,401
      Deferred income taxes         2,930                   2,973

        Total current assets       54,642                  50,068

    Property, plant and
      equipment, net               20,052                  21,943
    Goodwill                       10,094                  10,601
    Patents, net                      168                     270
    Other assets                      196                     210

        Total assets              $85,152                 $83,092


    Liabilities and Shareholders'
      Equity

    Current liabilities:
      Current maturities of
        long-term debt               $166                   $ 248
        Accounts payable            8,233                  10,308
        Other current liabilities   8,319                   7,831

        Total current liabilities  16,718                  18,387

    Long-term debt                    502                     554
    Deferred income taxes           1,465                   1,184
    Minority interest                 475                     681

        Total liabilites           19,160                  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;
    6,128,200 and 6,245,292 shares
      issued and outstanding       16,059                  17,244
    Accumulated translation
      adjustment                     (415)                   (290)
    Retained earnings              50,348                  45,332

        Total shareholders' equity 65,992                  62,286

    TOTAL LIABILITIES
      AND SHAREHOLDERS' EQUITY    $85,152                 $83,092


                             Durakon Industries, Inc.
                 Condensed Consolidated Statements of Cash Flows
                         Nine Months Ended September 30,
                                   (Unaudited)


    ($ in 000's)                     1998                    1997

    Cash flows from operating
      activities:
      Net income                   $5,016                     $13
      Adjustment to reconcile
        net income to net cash
        provided by operating
        activities:
      Depreciation and amortization 4,344                   3,581
      Increase in minority
        interest, net                (206)                    412
      Loss on sale of property,
        plant and equipment            --                      33
      Net increase (decrease)
        of other assets, net           14                     125
      Net decrease in deferred
        income taxes                  324                     273

      Increase (decrease) due to
        changes in operating assets
        and liabilities:
      Accounts receivable          (4,154)                     62
      Inventories                  (1,213)                    (57)
      Prepaid expenses and other
        current assets                944                      54
      Accounts payable             (2,075)                   (856)
      Accrued expenses and other
        current liabilities           487                     245

      Net cash provided by
        operating activities        3,481                   3,885

    Cash flows used in investing
      activities:
      Purchases of property,
        plant and equipment        (1,966)                 (4,743)
      Proceeds from retirement
        of property, plant and
        equipment                     123                       2

      Net cash used in investing
        activities                 (1,843)                 (4,741)

    Cash flows used in financing
      activities:
      Repayment of long-term debt    (134)                   (117)
      Repurchase of common stock   (1,185)                 (5,200)
      Cash proceeds from exercise
        of stock options               --                     360

    Net cash used in financing
      activities                   (1,319)                 (4,957)

    Effect of exchange rate
      changes on cash                (125)                      6

    Cash and equivalents:
      Increase (decrease) for
        the period                    194                  (5,807)
      Balance, beginning of
        period                      7,907                   8,597

    Balance, end of period         $8,101                  $2,790