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

R&B, Inc. Reports Sales and Earnings for the First Quarter Ended March 27, 2004

COLMAR, Pa., April 30 -- R&B, Inc. today announced financial results for the first quarter ended March 27, 2004. For the first quarter ended March 27, 2004, sales increased 11% to $56.0 million from $50.3 million in the same period last year. Net income in the first quarter of 2004 was $3.3 million compared to net income of $2.2 million in the same period last year. Diluted earnings per share in the first quarter increased 44% to $0.36 from $0.25 in the same period last year.

Sales volume in 2004 increased as a result of continued sales growth from products introduced within the last twelve months, shipments to a new customer for the Company's Pik-A-Nut home hardware business and a lower level of sales in the first quarter of 2003 due to inventory reduction initiatives by certain customers. The favorable effects of foreign currency exchange resulted in a 2% year over year increase in sales. While sales levels are expected to remain strong, management does not expect to achieve the same level of year- over-year profit increases in the second through fourth quarters of 2004 as compared to the first quarter.

Mr. Richard Berman, Chairman, President and Chief Executive Officer, said, "Our strong first quarter sales growth reflects the continued success of our new products. We are committed to maintaining our leadership position in the aftermarket. We recently introduced our `Driving ReveNEW' initiative which is focused on growing revenue from `new to the aftermarket' products. Our next major new product initiatives are the introduction of a line of new four wheel drive actuators and motors and the expansion of our line of plastic intake manifolds with several new product numbers that we expect to be strong sellers."

R&B, Inc. is a leading supplier of OE Dealer "Exclusive" automotive replacement parts, automotive hardware and brake products to the automotive aftermarket and household hardware to the general merchandise markets. R&B's products are marketed under more than thirty proprietary brand names, through its Motormite, Dorman, Allparts, Scan-Tech, MPI and Pik-A-Nut businesses.

Forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Readers are cautioned not to place undue reliance on these forward-looking statements which speak only as of the date hereof. Factors that cause actual results to differ materially include, but are not limited to, those factors discussed in the Company's Annual Report on Form 10-K under "Business - Risk Factors."

                        R&B, INC. AND SUBSIDIARIES
                  Consolidated Statements of Operations
                 (in thousands, except per-share amounts)

  First Quarter                  13 Weeks                  13 Weeks
  (unaudited)            3/27/04         Pct.      3/29/03         Pct.
  Net sales              $56,005        100.0      $50,272        100.0
  Cost of goods sold      35,390         63.2       31,674         63.0
  Gross profit            20,615         36.8       18,598         37.0
  Selling, general and
   administrative
   expenses
                          14,658         26.2       14,260         28.4
  Income from operations   5,957         10.6        4,338          8.6
  Interest expense, net      761          1.3          891          1.7
  Income before
   income taxes            5,196          9.3        3,447          6.9
  Provision for income
   taxes                   1,878          3.4        1,222          2.5
  Net income             $ 3,318          5.9      $ 2,225          4.4
  Earnings per share
    Basic                  $0.38            -        $0.26            -
    Diluted                $0.36            -        $0.25            -
  Average shares outstanding
    Basic                  8,781            -        8,521            -
    Diluted                9,156            -        8,981            -

                        R&B, INC. AND SUBSIDIARIES
                       Consolidated Balance Sheets
                              (in thousands)

                                                   3/27/04       12/27/03
  Assets:                                        (Unaudited)
  Cash and short term investments                 $ 19,710       $ 25,082
  Accounts receivable                               51,312         44,127
  Inventories                                       50,601         51,170
  Prepaid expenses and other                         8,827          8,849
  Total current assets                             130,450        129,228
  Property & equipment                              18,264         17,590
  Goodwill                                          28,982         29,125
  Other assets                                         610            663
  Total assets                                    $178,306       $176,606

  Liability & Shareholders' Equity:
  Current portion of long-term debt                $ 9,038         $8,571
  Accounts payable                                  10,132         10,029
  Accrued expenses and other                        10,697         12,176
  Total current liabilities                         29,867         30,776
  Long-term debt                                    34,759         35,213
  Deferred income taxes                              4,934          4,632
  Shareholders' equity                             108,746        105,985
  Total Liabilities and Equity                    $178,306       $176,606

  Selected Cash Flow Information:
  (in thousands)
                                                  13 Weeks       13 Weeks
  (Unaudited)                                      3/27/04        3/29/03
  Depreciation and amortization                    $ 1,080        $ 1,192
  Capital expenditures                               1,762            885