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

CCC Information Services Group Inc. Reports EPS of $0.22 for the First Quarter

    CHICAGO--April 23, 2003--CCC Information Services Group Inc. , a leading provider of software and information services to the automotive claims and collision-repair industries, today reported net income of $6.0 million, or $0.22 per share, for the first quarter ended March 31, 2003, compared with net income of $5.2 million, or $0.20 per share, in the same quarter of 2002.
    Revenues were $47.7 million in the first quarter, compared to $47.5 million in the same quarter of 2002. Operating income rose to $9.8 million in the first quarter, compared with $9.2 million as reported in the same quarter of 2002. Operating margins in the first quarter increased to 20.5%, compared to 19.4% in the same quarter of 2002.
    The first quarter included one month of results from CCC's recent acquisition of Comp-Est Estimating Solutions ("Comp-Est"). As previously disclosed, CCC acquired substantially all of the assets of Comp-Est on February 26, 2003, from the Motor Information Systems Division of Hearst Business Publishing, Inc. ("Hearst") for approximately $13.0 million in cash. With the acquisition, CCC gains the opportunity to serve over 5,000 additional customers in one of the fastest growing segments of the marketplace, and can offer a broader suite of electronic estimating and other tools to all types of collision-repair businesses. The acquisition of Comp-Est is expected to be accretive in the first year and add over $5 million in revenue for the remainder of 2003 to CCC's collision estimating product suite. CCC expects that the addition of this business will likely increase the growth rate within the automotive repair facility channel from 8-10% to 10-12% for the full year 2003.
    CCC's expectations for the second quarter and the remainder of 2003 include:

-- Revenue for the second quarter will grow in the 1 to 2 percent range. Full year revenue is expected to grow in the mid-single digit range, versus prior guidance of low-to-mid single digits.
-- Operating income in the remaining quarters of 2003 is expected to trend higher for two reasons:
-- New product sales are beginning to generate incremental revenue, and
-- Comp-Est will provide meaningful income for the full year.
-- Operating income for the second quarter is expected to be in the $10 million range.
-- Operating income for the full year 2003 is expected to be in the $40 to $43 million range, which is unchanged from prior guidance.
-- EPS target for the second quarter is expected to be in the $0.22 to $0.24 per share range. EPS for the full year is expected to be in the $0.92 to $0.96 per share range, again unchanged from prior guidance. (Using a fully diluted share base of 27.7 million shares outstanding.)

    About CCC

    CCC Information Services Group Inc. , headquartered in Chicago, is a leading supplier of advanced software, communications systems, Internet and wireless-enabled technology solutions to the automotive claims and collision repair industries. Its technology-based products and services optimize efficiency throughout the entire claims management supply chain and facilitate communication among approximately 20,000 collision repair facilities, 350 insurance companies, and a range of industry participants. For more information about CCC Information Services, visit CCC's Web site at www.cccis.com.

    This release contains statements that constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and are subject to the safe harbor provisions of those sections and the Private Securities Litigation Reform Act of 1995. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, including those described in the Company's filings with the SEC, and that actual results or developments may differ materially from those in the forward-looking statements, and startup businesses are inherently uncertain. Specific factors that might cause actual results to differ from expectations include, but are not limited to, competition in the automotive claims and collision repair industries, the ability to develop new products and services, the ability to protect trade secrets and proprietary information, the ability to generate the cash flow necessary to meet the Company's obligations, the outcome of certain legal proceedings, and other factors. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis, judgment, belief or expectation only as of the date hereof. The Company has based these forward-looking statements on information currently available and disclaims any intention or obligation to update or revise any forward-looking statement.


         CCC Information Services Group Inc. and Subsidiaries
            Consolidated Interim Statements of Operations
               (In thousands, except per share amounts)
                             (Unaudited)
                                                   Three Months Ended
                                                        March 31,
                                                  --------------------
                                                       2003      2002
                                                  --------------------

Revenues                                            $47,732   $47,500
Expenses:
 Production and customer support                      7,344     7,146
 Commissions, royalties and licenses                  2,417     2,463
 Selling, general and administrative                 18,566    19,177
 Depreciation and amortization                        1,930     2,418
 Product development and programming                  7,696     7,086
                                                  --------------------
Total operating expenses                             37,953    38,290

Operating income                                      9,779     9,210

Interest expense                                       (222)     (228)
Other income, net                                        89       217
CCC Capital Trust minority interest expense              --      (448)
Equity in losses of ChoiceParts investment               (6)     (292)
                                                  --------------------
Income before income taxes                            9,640     8,459

Income tax provision                                 (3,669)   (3,243)
                                                  --------------------

Net income                                           $5,971    $5,216
                                                  ====================


Per Share Data:
Income per common share:
 Basic                                                $0.23     $0.20
                                                  ====================
 Diluted                                              $0.22     $0.20
                                                  ====================
Weighted average shares outstanding:
 Basic                                               26,156    25,699
 Diluted                                             27,741    26,138




         CCC Information Services Group Inc. and Subsidiaries
                 Consolidated Interim Balance Sheets
               (In thousands, except per share amounts)
                             (Unaudited)


                                                     March    December
                                                       31,       31,
                                                      2003      2002
                                                  --------------------
                      ASSETS
Cash and cash equivalents                           $12,033   $20,200
Accounts receivable (net of reserves of $2,148 and
 $2,313 at March 31, 2003 and December 31, 2002, 
 respectively)                                       10,625    10,281
Other current assets                                  7,808     8,499
                                                  --------------------
Total current assets                                 30,466    38,980
Property and equipment (net of accumulated
 depreciation of $31,671 and $29,815 at 
 March 31, 2003 and December 31, 2002, 
 respectively)                                       11,290    12,407
Software costs (net of accumulated amortization of
  $19 at March 31, 2003)                                665        --
Goodwill                                             15,527     4,896
Deferred income taxes (net of valuation allowance
 of $11,599 at March 31, 2003
   and December 31, 2002, respectively)              10,151    10,454
Investments                                             286       479
Other assets                                          2,685       627
                                                  --------------------
Total assets                                        $71,070   $67,843
                                                  ====================

       LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable                                     $7,656    $8,424
Accrued expenses                                     18,570    25,441
Income taxes payable                                  5,690     2,568
Current portion of deferred revenues                  7,609     6,503
Other current liabilities                               506       488
                                                  --------------------
Total current liabilities                            40,031    43,424
Deferred revenues                                         3        13
Other liabilities                                     2,985     3,222
                                                  --------------------
Total liabilities                                    43,019    46,659
                                                  --------------------

Common stock ($0.10 par value, 40,000,000 shares
 authorized, 26,216,802 and 26,074,889 shares 
 outstanding at March 31, 2003 and December 31, 
 2002, respectively)                                  3,018     3,005
Additional paid-in capital                          129,550   128,766
Accumulated deficit                                 (56,907)  (62,878)
Notes receivable from officer                        (1,407)   (1,506)
Treasury stock, at cost (4,094,665 common shares
 in treasury at March 31, 2003 and 
 December 31, 2002)                                 (46,203)  (46,203)
                                                  --------------------
Total stockholders' equity                           28,051    21,184
                                                  --------------------
Total liabilities and stockholders' equity          $71,070   $67,843
                                                  ====================