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

Dura Announces Record Second-Quarter Operating Results

21 July 1999

Dura Automotive Systems, Inc. Announces Record Second-Quarter Operating Results
    MINNEAPOLIS, July 21 -- Dura Automotive Systems, Inc.
, today announced record revenues, operating income and net
income for the second quarter ended June30, 1999.
    For the second quarter of 1999, revenues were $685.2 million, a
significant increase compared with $187.4 million in the 1998 period.
Operating income rose to $55.8 million from $18.0 million reported last year.
Income before extraordinary item related to the early extinguishment of debt
was $18.4 million, or $1.00 per diluted share outstanding, versus
$6.5 million, or 67 cents per diluted share, in the comparable 1998 period.
    The quarter ended June 30, 1999 represents the first full quarter since
the company completed its merger with Excel Industries, Inc. ("Excel")
and its acquisition of Adwest Automotive Plc ("Adwest")
(London Exchange: AWST).  Both were completed in March 1999.
    For the six months ended June 30, 1999, revenues were $949.9 million,
operating income was $81.7 million and net income before extraordinary item
and accounting change was $27.7 million.  These results represent significant
increases compared to the same period in 1998 which had revenues of
$313.2 million, operating income of $28.8 million and net income before
extraordinary item of $11.1 million.  An extraordinary loss of $2.7 million,
net of income tax benefit, was recorded in the second quarter of 1999 related
to the early extinguishment of the Trident notes.  Trident is a wholly-owned
subsidiary of Dura Automotive.
    Karl Storrie, president and chief executive officer of Dura Automotive,
said, "This continues to be an exciting year 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.  Integration of the acquisitions of Adwest and Excel with
our existing operations is a primary focus for us.  Thus far, we are extremely
pleased with the execution of our integration efforts.  These acquisitions
have provided significant growth for our company and are a major step in
maintaining our industry leading position."
    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      Six Months Ended
                                          June 30,              June 30,
                                      1999       1998       1999       1998


    Revenues                        $685,167   $187,433   $949,868   $313,179
    Cost of sales                    582,668    155,414    800,887    259,885
      Gross profit                   102,499     32,019    148,981     53,294
    Selling, general and
     administrative expenses          38,079     11,723     54,976     20,883
    Amortization expense               8,639      2,345     12,324      3,596
      Operating income                55,781     17,951     81,681     28,815
    Interest expense, net             22,430      5,870     29,325      8,808
      Income before provision for
       income taxes, equity in
       losses of affiliate and
       minority interests             33,351     12,081     52,356     20,007
    Provision for income taxes        13,220      4,914     20,931      8,188
    Minority interest and equity in
     losses of affiliates, net         1,151         --      2,493         --
    Minority interest - dividends on
     trust preferred securities, net     611        622      1,222        698
      Income before extraordinary
       item and accounting change     18,369      6,545     27,710     11,121
    Extraordinary item -- loss on
     early extinguishment of debt,
     net                              (2,700)    (3,250)    (5,402)    (3,250)
    Cumulative effect of change in
     accounting, net                      --         --     (3,147)        --
      Net income                     $15,669     $3,295    $19,161     $7,871

    Basic earnings per common share:
      Income before extr. item and
       accounting change               $1.06      $0.70      $1.83      $1.23
      Extraordinary item               (0.16)     (0.35)     (0.35)     (0.36)
      Cumulative effect of change
       in accounting                      --         --      (0.21)        --
        Net income                     $0.90      $0.35      $1.27      $0.87
    Basic shares outstanding          17,348      9,311     15,112      9,069

    Diluted earnings per common share:
      Income before extr. item and
       accounting change               $1.00      $0.67      $1.74      $1.20
      Extraordinary item               (0.14)     (0.30)     (0.32)     (0.33)
      Cumulative effect of change
       in accounting                      --         --      (0.19)        --
        Net income                     $0.86      $0.37      $1.23      $0.87
    Diluted shares outstanding        18,922     10,714     16,588      9,884


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

                                                      June 30,    December 31,
    Assets                                              1999         1998
                                                     (unaudited)
    Current assets:
      Cash and cash equivalents                        $91,640     $20,544
      Accounts receivable, net                         505,902     158,465
      Inventories                                      143,034      50,498
      Other current assets                              97,315      45,924
        Total current assets                           837,891     275,431

    Property, plant and equipment, net                 472,397     188,732
    Goodwill, net                                    1,002,652     435,960
    Deferred income taxes and other assets, net         83,030      29,260
                                                    $2,395,970    $929,383

    Liabilities and Stockholders' Investment

    Current liabilities:
      Current maturities of long-term debt             $10,616     $15,489
      Accounts payable                                 255,619      99,512
      Accrued liabilities                              250,821      96,664
        Total current liabilities                      517,056     211,665

    Long-term debt, net of current maturities          749,770     316,417
    Subordinated notes                                 408,000          --
    Other noncurrent liabilities                       261,464     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                       336,493     171,377
      Retained earnings                                 86,213      67,052
      Accumulated other comprehensive loss --
       cumulative translation adjustment               (18,449)       (515)
        Total stockholders' investment                 404,430     238,037
                                                    $2,395,970    $929,383