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

Dura Automotive Announces Increased Q1 Operating Results

29 April 1999

Dura Automotive Systems, Inc., Announces Increased First-Quarter Operating Results
    MINNEAPOLIS, April 29 -- Dura Automotive Systems, Inc.
, today announced increased revenues, operating income and net
income for the first quarter ended March 31, 1999.
    For the first quarter of 1999, revenues were $264.7 million, a significant
increase compared with $125.7 million in the 1998 period.  Operating income
rose to $25.9 million from $10.9 million reported last year.  Income before
extraordinary item and accounting change for the first quarter of 1999 was
$9.3 million, or 70 cents per diluted share outstanding, versus $4.6 million,
or 52 cents per diluted share, in the comparable 1998 period.
    On March 23, 1999, the company announced both the completion of the merger
between Dura and Excel Industries, Inc. ("Excel") and the
completion of the acquisition of Adwest Automotive Plc ("Adwest") (London
Exchange: AWST).  The first quarter 1999 results of operations include Excel
and Adwest from their date of acquisition.
    Karl Storrie, president and chief executive officer of Dura Automotive,
said, "This has been an exciting first quarter for Dura.  Strong production
volumes and continued progress in improving our operating efficiencies
contributed to solid revenue growth and operating performance at our core
operating locations.  Completing the acquisitions of Adwest and Excel late in
the first quarter was also a major step in Dura's growth.  As a result of the
timing of these acquisitions, neither company's operations had a significant
financial impact on the quarter; however, their immediate impact on our global
strategy is well underway."
    During the first quarter of 1999, the company reported an extraordinary
loss of $2.7 million on the early extinguishment of debt.  The loss was the
result of the write-off of deferred financing charges, net of income taxes,
related to the company's credit facility that was refinanced in connection
with the acquisitions of Excel and Adwest.  In addition, the company reported
a cumulative effect of a change in accounting of $3.1 million, net of income
taxes, during the first quarter.  This cumulative effect of a change in
accounting is the result of the company's adoption of Statement of Position
98-5, "Reporting on the Costs of Start-Up Activities," which states that
preproduction costs, such as design and engineering related to new business
awards, should be charged to expense as incurred.  Such costs had previously
been capitalized by the company and amortized over the life of the related
product.  The company does not expect this change to have a material effect on
future operating results.
    On April 23, the company announced that its principal operating
subsidiary, Dura Operating Corp., had completed an offering of $300 million
and Euro 100 million of senior subordinated notes to qualified institutional
buyers in a private placement pursuant to Rule 144A under the Securities Act
of 1933, as amended (the "Securities Act").  The notes bear interest at 9
percent per year and mature in May 2009.  The net proceeds from the offering
were used by the company to repay a portion of the indebtedness outstanding
under its new credit facility incurred to fund the acquisitions of Adwest and
Excel as well as for general corporate purposes.
    Dura Automotive Systems, Inc., is the world's largest independent designer
and manufacturer of driver control systems and a leading global supplier of
door systems, window systems and engineered mechanical components for the
global automotive industry.  The company is also a leading supplier of similar
products to the North American recreational vehicle, mass transit and heavy
truck market.  The company's products include door modules, parking brake
systems, automotive cables, transmission shifter systems, encapsulated and
sliding windows, window regulators, hinges, latches, seating systems, engine
control products, underbody tire carriers, jacks, brake, clutch and
accelerator pedals and other mechanical assemblies.  The company's products
are sold to every North American, European and Japanese original equipment
manufacturers, including Ford, General Motors, DaimlerChrysler, Volkswagen,
BMW, Toyota, Honda, Nissan, PSA (Peugeot and Citroen) and Renault.  Dura's
operating headquarters is in Rochester Hills, Mich., and its corporate office
is in Minneapolis, Minn.
    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) expected synergies, economies of scale and cost savings from the
acquisitions of Adwest and Excel not being fully realized or realized within
the expected times frames; (ii) unanticipated difficulties servicing the
substantially higher level of indebtedness at the company, (iii) costs or
operational difficulties related to integrating the operations of Excel and
Adwest with those of the company being greater than expected; (iv) labor
disputes involving the company or its significant customers, (v) risks
associated with conducting business in foreign countries, and (vi) general
economic or business conditions affecting the automotive industry, either
nationally or regionally, being less favorable than expected.


                DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
         (Amounts in thousands, except per share amounts - unaudited)

                                                   Three Months Ended Mar. 31,
                                                        1999           1998
    Revenues                                         $ 264,701       $125,746

    Cost of sales                                      218,219        104,471

    Gross profit                                        46,482         21,275

    Selling, general and
     administrative expenses                            16,897          9,160

    Amortization expense                                 3,685          1,251

    Operating income                                    25,900         10,864

    Interest expense, net                                6,895          2,938

      Income before provision for income
       taxes, equity in losses of affiliate
       and minority interest                            19,005          7,926

    Provision for income taxes                           7,711          3,274

    Equity in losses of affiliate, net                   1,342             --

    Minority interest - dividends on
     trust preferred securities, net                       611             76

    Income before extraordinary item and
     accounting change                                   9,341          4,576

    Extraordinary item -- loss on early
     extinguishment of debt, net                        (2,702)            --

    Cumulative effect of change in
     accounting, net                                    (3,147)            --

      Net income                                        $3,492         $4,576

    Basic earnings per common share:
      Income before extr. item and
       accounting change                                 $0.73          $0.52
      Extraordinary item                                 (0.21)            --
      Cumulative effect of change in
       accounting                                        (0.25)            --
        Net income                                       $0.27          $0.52
    Basic shares outstanding                            12,877          8,826

    Diluted earnings per common share:
      Income before extr. Item and
       accounting change                                 $0.70          $0.52
      Extraordinary item                                 (0.19)            --
      Cumulative effect of change in
       accounting                                        (0.22)            --
        Net income                                       $0.29          $0.52
    Diluted shares outstanding                          14,253          9,012



                DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Amounts in thousands)

                                                     March 31,    December 31,
                          Assets                       1999           1998
                                                    (unaudited)
    Current assets:
      Cash and cash equivalents                     $   39,267     $   20,544
      Accounts receivable, net                         471,282        158,465
      Inventories                                      150,471         50,498
      Other current assets                             129,082         45,924
         Total current assets                          790,102        275,431

    Property, plant and equipment, net                 523,287        188,732
    Goodwill, net                                      898,342        435,960
    Deferred income taxes and other assets, net         48,836         29,260
                                                    $2,260,567     $  929,383

    Liabilities and Stockholders' Investment

    Current liabilities:
      Current maturities of long-term debt          $   14,945     $   15,489
      Accounts payable                                 237,832         99,512
      Accrued liabilities                              317,194         96,664
         Total current liabilities                     569,971        211,665

    Long-term debt, net of current maturities        1,011,387        316,417
    Other noncurrent liabilities                       230,497        108,014

    Mandatorily redeemable convertible trust
     preferred securities                               55,250         55,250

    Stockholders' investment:
      Preferred stock                                       --             --
      Common stock  --  Class A                            140             90
      Common stock  --  Class B                             33             33
      Additional paid-in capital                       335,884        171,377
      Retained earnings                                 70,544         67,052
      Accumulated other comprehensive loss --
        cumulative translation adjustment              (13,139)          (515)
         Total stockholders' investment                393,462        238,037
                                                    $2,260,567     $  929,383