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

ATC Reports Increase in Second Quarter 2001 Earnings

               WESTMONT, Ill., Aug. 2 Aftermarket Technology Corp.
, today reported financial results for the quarter ended
June 30, 2001.  Total revenue from continuing operations increased
$1.5 million to $92.2 million in the second quarter of 2001 versus
$90.7 million in the prior year's second quarter.  Excluding special charges
recorded during the three months ended June 30, 2000, income from continuing
operations increased by 53% or $2.4 million.  This increase was primarily
attributable to continued growth in the Company's Logistics segment combined
with dramatic improvements in the profitability of the Company's Engine
business.
    Income from continuing operations per diluted share was $0.32 for the
three months ended June 30, 2001 compared to $0.21 for the three months ended
June 30, 2000, excluding special charges.

    Year-to-Date Results
    For the six months ended June 30, 2001, revenue from continuing operations
increased $6.0 million to $191.4 million from $185.4 million for the six
months ended June 30, 2000.  Excluding second quarter 2000 special charges,
income from continuing operations increased $1.6 million to $13.0 million from
$11.4 million for the six months ended June 30, 2000.  This increase was
primarily attributable to growth in the Logistics segment and dramatic
improvements in the profitability of the Engine business, partially offset by
reduced profitability in the Drivetrain Remanufacturing segment resulting from
the price reductions to DaimlerChrysler and production inefficiencies
resulting from DaimlerChrysler's and General Motors' inventory reduction
initiatives.
    Income from continuing operations per diluted share was $0.63 for the six
months ended June 30, 2001 compared to $0.54 for the six months ended June 30,
2000, excluding special charges.

    Comments and Outlook
    In commenting on the Company's results, Mike DuBose, Chairman, President
and CEO said, "I am pleased to report another solid quarter for ATC during a
period of difficult market conditions.  In our Drivetrain segment, we saw
increased strength in our remanufactured transmission volume to Ford and
select foreign customers as well as evidence that the inventory reduction
initiatives at DaimlerChrysler and General Motors are nearly complete.
    "In our Logistics segment, we were able to successfully drive growth and
cost improvements as well as win two Core Management contracts during the
quarter which will contribute to future growth as well as enhance our overall
logistics capabilities," DuBose continued.
    "Additionally, the ATC Lean and Continuous Improvement Initiative is
beginning to drive productivity improvements throughout the Company.  We have
identified excess facilities, which we will exit, as well as increased
efficiencies and product line pruning that will allow us to reduce personnel
by approximately 7%, the majority of which was completed in late July.  During
the second half, we expect to take a one time after tax charge associated with
these improvements of approximately $3 million, equivalent to $0.14 per share,
while providing permanent cost structure reductions of approximately
$3 million, after tax, on an annualized basis."
    "As a result of these cost reductions as well as a general reduction in
interest costs and the modest impact of the Company's share repurchase
program, we are increasing our estimates for the third quarter and full year
2001 earnings per share, before special charges, from $0.35 to $0.38 and from
$1.36 to $1.50, respectively. For the year, this represents earnings growth of
39% as compared to last year," DuBose concluded.

    Conference Call
    ATC will host a conference call to discuss this release in detail on
Friday, August 3, 2001 at 9:00 A.M. Central time.  The conference call number
is 800-275-3210.  A replay of the call will be available through Friday,
August 10, 2001.  The dial-in number for the replay is 877-519-4471.  The
access code is 2712550.

    ATC is headquartered in Westmont, Illinois.  The Company's continuing
operations include drivetrain remanufacturing, third party logistics and
material recovery services.  ATC also remanufactures instrument and display
clusters and radios.

    The preceding paragraphs contain statements that are not related to
historical results and are "forward-looking" statements within the meaning of
the Private Securities Litigation Reform Act of 1995.  Forward-looking
statements include those that are predictive or express expectations, that
depend upon or refer to future events or conditions, or that concern future
financial performance (including future revenues, earnings or growth rates),
ongoing business strategies or prospects, or possible future Company actions.
Forward-looking statements involve risks and uncertainties because such
statements are based on current expectations, projections and assumptions
regarding future events that may not prove to be accurate.  Actual results may
differ materially from those projected or implied in the forward-looking
statements.  The factors that could cause actual results to differ are
discussed in the Company's Annual Report on Form 10-K for the year ended
December 31, 2000 and other filings made by the Company with the Securities
and Exchange Commission.


                         AFTERMARKET TECHNOLOGY CORP.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share data)
                               See Note A Below

                                    For the three months  For the six months
                                       ended June 30,       ended June 30,
                                       2001      2000       2001       2000
                                         (Unaudited)          (Unaudited)

    Net sales                        $92,220    $90,658   $191,449   $185,363
    Cost of sales                     60,962     61,720    127,729    123,585
    Special charges                        -      9,134          -      9,134
    Gross profit                      31,258     19,804     63,720     52,644

    Selling, general and
     administrative expense           13,846     14,197     29,090     28,250
    Amortization of intangible assets  1,255      1,371      2,511      2,743
    Special charges                        -     23,450          -     23,450

    Income (loss) from operations     16,157    (19,214)    32,119     (1,799)

    Interest income                      369          -        725          -
    Other income (expense), net           19        (38)        25         19
    Interest expense                   5,654      6,256     11,663     12,305

    Income (loss) from continuing
     operations, before income taxes  10,891    (25,508)    21,206    (14,085)

    Income tax expense (benefit)       4,193     (9,744)     8,163     (5,381)

    Income (loss) from continuing
     operations                        6,698    (15,764)    13,043     (8,704)

    Loss from discontinued operations
     (net), net of income taxes         (820)   (99,357)    (1,145)  (101,080)

    Net income (loss)                 $5,878  $(115,121)   $11,898  $(109,784)

    Per common share - basic:
      Income (loss) from continuing
       operations                      $0.33     $(0.76)     $0.64     $(0.42)
      Loss from discontinued
       operations (net)                (0.04)     (4.82)     (0.06)     (4.91)

       Net income (loss)               $0.29     $(5.58)     $0.58     $(5.33)

    Weighted average number of common
     shares outstanding               20,446     20,623     20,512     20,581

    Per common share - diluted:
      Income (loss) from continuing
       operations                      $0.32     $(0.76)     $0.63     $(0.42)
      Loss from discontinued
       operations (net)                (0.04)     (4.82)     (0.06)     (4.91)

       Net income (loss)               $0.28     $(5.58)     $0.57     $(5.33)

    Weighted average number of common
     and common equivalent shares
     outstanding                      20,773     20,623     20,768     20,581

    Note A:  Due to the Company's decision to retain its previously
             discontinued Engine business and in accordance with Emerging
             Issues Task Force ("EITF") No. 90-16, Accounting for Discontinued
             Operations Subsequently Retained, the previously reported results
             of the Engine business have been reclassified from discontinued
             operations to continuing operations for all periods presented.
             Net income of prior periods is unchanged.  Refer to the Company's
             second quarter 2001 10-Q for details.