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

Durakon Reports Strong Fourth Quarter and Year-End Results

4 March 1999

Durakon Reports Strong Fourth Quarter and Year-End Results
    -- Fourth quarter diluted EPS rose to $0.47 from $0.18, with the strongest
       operating income since 1994.
    -- Full-year diluted EPS increased to $1.27 from $0.18 on higher operating
       profitability and record sales.
    -- In the fourth quarter, Durakon completed the divestiture of Duraliner
       USA as planned.

    Comparative Fourth Quarter and 12-Month Highlights
    (Amounts in thousands, except per share data)

                                4th Quarter Ended         12-Months Ended
                             12/31/98      12/31/97     12/31/98   12/31/97

    Net Sales                 $48,664       $47,885    $192,358    $179,908
    Operating Income           $4,226          $607     $12,368        $735
    Net Income                 $2,893        $1,090      $7,909      $1,103
    Net Income per
      Share (diluted)           $0.47         $0.18       $1.27       $0.18
    Weighted Avg. Shares
      Outstanding (diluted)     6,220         6,287       6,247       6,304

    Vehicle Accessories segment
    -- Sales                  $22,263       $22,885     $92,122     $92,250
    -- Operating Income        $2,543          $242      $8,517         $77
    Towing & Recovery segment
    -- Sales                  $26,401       $25,000    $100,236     $87,658
    -- Operating Income        $1,683          $365      $3,851        $658


    "Our fourth quarter results are indicative of Durakon's strengthened
earnings capability.  During the past year, we have made fundamental
improvements in both of our business segments:  reducing costs, increasing
productivity and eliminating underperforming operations.  As a result, we are
now in a significantly stronger operating position and look forward to further
progress."
    -- David W. Wright, President and Chief Executive Officer

    LAPEER, Mich., March 4 -- Durakon Industries, Inc.
today announced substantially stronger fourth quarter and full-
year earnings compared with a year-ago due to continued profit progress in
both of its business segments.

    Fourth Quarter Results
    Net income for the fourth quarter ended December 31, 1998, was
$2.9 million or $0.47 diluted net income per share, compared with net income
of $1.1 million or $0.18 diluted net income per share in last year's fourth
quarter.  The earnings improvement was mainly due to stronger operating
income, which was the highest of any fourth quarter since 1994.  Operating
income rose to $4.2 million, up from $607,000 in the year-ago quarter.  The
improvement was mainly due to reduced SG&A expenses and higher gross margin.
Net sales increased 2% to $48.7 million.
    Both business segments contributed to the strong fourth quarter results.
Vehicle Accessories operating income rose to $2.5 million from $242,000 a year
ago, primarily due to lower SG&A expenses and higher gross margin.  Sales
decreased 3% to $22.3 million in Vehicle Accessories, as stronger domestic
sales were offset by the completed divestiture of Duraliner USA and lower
international sales primarily as a result of weakness in certain Latin
American economies.
    Fourth quarter Towing & Recovery operating income increased to
$1.7 million from $365,000.  Jerr-Dan continued to reduce SG&A expenses
despite the introduction of two new products during the quarter:  a 30-ton
towing vehicle and an entry-level, light duty towing vehicle.  Management
expects sales of both products to begin during the first quarter of 1999.
Towing & Recovery sales increased 6% to $26.4 million, as Jerr-Dan's expanded
distribution base continued to increase its market share.
    During the fourth quarter, Durakon completed the divestiture of its
Duraliner USA sales and distribution outlets.  Durakon divested two outlets in
the fourth quarter, after divesting eight outlets during the year.  In
calendar 1997, Duraliner USA had an operating loss of $2.5 million.
    "We are very proud of our 1998 performance," said David W. Wright,
President and Chief Executive Officer of Durakon Industries, Inc.  "A lot of
things went wrong -- the GM strike, challenging markets, and weakness in
international sales -- yet we still delivered record sales and strong
earnings.  Equally important, we achieved substantial cost reductions and
improved productivity, and completed the divestiture of Duraliner USA on
schedule.  As a result, Durakon is now in a fundamentally stronger position
for the years ahead."

    Fiscal 1998 Results
    For the year ended December 31, 1998, Durakon's net income was
$7.9 million or $1.27 diluted net income per share, compared with $1.1 million
or $0.18 diluted net income per share in the year-ago period.  Sales increased
7% to $192.4 million, paced by a 14% increase in Towing & Recovery sales.
Vehicle Accessories sales were even with the prior year, as domestic sales
growth was offset by the planned divestiture of Duraliner USA, soft
international sales and the GM strike, which ended in the third quarter.
Operating income increased to $12.4 million from $735,000, on substantial
improvements in both business 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 marketer 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, Mich.  Other manufacturing
plants are in Greencastle, Pa.; Clinton, Tenn.; and Lerma, Mexico.  Durakon's
common stock is traded on the Nasdaq Stock Market under the ticker symbol
DRKN.


                           DURAKON INDUSTRIES, INC.
                CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                 (Unaudited)

                                  Twelve months ended     Three months ended
                                       December 31,            December 31,
    ($ in 000's, except per share data)
                                     1998       1997         1998      1997

    Net sales                     $192,358   $179,908      $48,664   $47,885
    Cost of products sold          157,529    149,555       39,584    39,895

        Gross profit                34,829     30,353        9,080     7,990

    Selling, general and
      administrative expenses       22,461     29,618        4,854     7,383

    Operating income                12,368        735        4,226       607

    Interest income, net               411         69          174        25

    Other (expense), net              (675)      (361)        (242)     (186)

    Income before income taxes      12,104        443        4,158       446

    Provision for income/(loss)
      taxes                          4,195       (660)       1,265      (644)

    Net income                      $7,909     $1,103       $2,893    $1,090

    Basic net income per share of
      common stock                   $1.28      $0.18        $0.47     $0.18

    Diluted net income per share
      of common stock                $1.27      $0.18        $0.47     $0.18

    Weighted average basic shares    6,161      6,255        6,125     6,245

    Weighted average diluted shares  6,247      6,304        6,220     6,287


                           DURAKON INDUSTRIES, INC.
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                 DECEMBER 31,
                                 (Unaudited)

    ($ in 000's, except share data)                     1998           1997
        ASSETS

    Current assets:
      Cash and equivalents                            $15,434        $7,907
      Accounts receivable, less allowances
        of $1,005 and $1,252                           22,739        20,039
      Inventories                                      16,216        16,748
      Prepaid expenses and other current assets         1,530         2,401
      Deferred income taxes                             1,934         2,973

        Total current assets                           57,853        50,068

    Property, plant and equipment, net                 19,945        21,943
    Goodwill                                            9,923        10,601
    Patents, net                                          139           270
    Other assets                                          191           210

        TOTAL ASSETS                                  $88,051       $83,092

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current liabilities:
      Current maturities of long-term obligations        $178          $248
      Accounts payable                                  9,301        10,308
      Other current liabilities                         6,258         7,831

        Total current liabilities                      15,737        18,387

    Long-term obligations                                 894           554
    Deferred income taxes                               1,976         1,184
    Minority interest                                     541           681

        Total long-term liabilities                     3,411         2,419

    Shareholders' equity:
      Preferred stock, $1 par value - 100,000 shares
        authorized; none issued                            --            --
      Common stock, without par value -
        15,000,000 shares authorized;
        6,125,200 and 6,245,292 shares
        issued and outstanding                         16,059        17,244
      Accumulated other comprehensive loss               (397)         (290)
      Retained earnings                                53,241        45,332

        Total shareholders' equity                     68,903        62,286

      TOTAL LIABILITIES AND SHAREHOLDERS'
        EQUITY                                        $88,051       $83,092


                           DURAKON INDUSTRIES, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           YEARS ENDED DECEMBER 31,
                                 (Unaudited)

    ($ in 000's)                                       1998            1997

    Cash flows from operating activities:
     Net income                                       $7,909         $1,103
     Adjustments to reconcile net income to net
       cash provided by operating activities:
         Depreciation and amortization                 5,692          4,984
         Increase/(decrease) in minority
           interest, net                                (140)           506
         Increase/(decrease) in deferred
           income taxes                                1,831           (379)
         Gain/(loss) on disposal of property,
           plant and equipment                           (62)            74
         Net decrease/(increase) of other assets          19            (18)

    Increase/(decrease) due to changes in operating
      assets and liabilities:
        Accounts receivable                           (2,700)           136
        Inventories                                      532          1,679
        Prepaid expenses and other current assets        871           (396)
        Accounts payable                              (1,007)           368
        Accrued expenses and other current
          liabilities                                 (1,573)         1,723

    Net cash provided by operating activities         11,372          9,780

    Cash flows used in investing activities:
     Purchases of property, plant and equipment       (2,946)       (5,622)
     Proceeds from sale of property, plant and
      equipment                                          123            188

    Net cash used in investing activities             (2,823)        (5,434)

    Cash flows used in financing activities:
      Decrease in long-term debt                        (265)          (244)
      Borrowing of long-term debt                        535             --
      Repurchase of common stock                      (1,185)        (5,200)
      Cash proceeds from exercise of stock options                      409

    Net cash used in financing activities               (915)        (5,035)

    Effect of exchange rate changes on cash             (107)            (1)

    Cash and equivalents:
      Increase/(decrease) for year                     7,527           (690)
      Balance, beginning of year                       7,907          8,597

    Balance, end of year                             $15,434         $7,907