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

(Delco)Remy International Announces Record Sales and Strong Second Quarter 2004 Operating Results

ANDERSON, Ind., Aug. 3, 2004 -- Remy International, Inc. ("Remy International" or the "Company" and formerly Delco Remy International, Inc.), a leading worldwide manufacturer and remanufacturer of automotive electrical and drivetrain/powertrain products, today announced record net sales from continuing operations of $295.6 million and Adjusted EBITDA of $34.2 million in the second quarter ended June 30, 2004. Net sales increased $23.4 million, or 8.6%, and Adjusted EBITDA increased $3.1 million, or 9.8%, compared with the second quarter of 2003. Operating income of $27.1 million in the second quarter of 2004 increased $0.8 million, or 3.1%, over the comparable period of 2003.

  Second Quarter Highlights:
  --  Net sales - second consecutive quarterly record.
  --  Gross profit - at 19.5% is 150 basis points over 1st quarter 2004 and
      80 basis points over 2nd quarter 2003.
  --  Adjusted EBITDA - solid growth of 9.8% over the second quarter of
      2003.
  --  Cash flows from operating activities - $11.6 million improvement over
      2nd quarter 2003, and $19.7 million improvement year to date.
  --  Global business expansion:
      *  OEM - awards for $20 million of annual new starter and alternator
         business, equating to $70 million of sales over the life of the
         contract.
      *  Aftermarket - obtained $11 million of new independent distributor
         and OES business in Europe.
      *  New products - awarded first major hybrid motor business,
         representing almost $100 million in sales over the life of the
         award.
      *  Far East expansion - site selection completed for the formation of
         a Wholly Owned Foreign Enterprise in China.
  --  Announced change in corporate name in connection with the Company's 10
      year anniversary.

Continued strong customer demand in the heavy-duty and industrial sectors, higher Automotive OEM volume from new alternator business awards and improved remanufactured transmission, diesel engine and parts volume all contributed to the year over year sales growth.

Savings resulting from the restructuring and other cost reduction actions taken in 2003, combined with strong sales growth, generated the significant year over year gross margin and Adjusted EBITDA improvements.

Commenting on the second quarter results, Thomas J. Snyder, President and CEO, stated, "We continued our momentum with another quarter of record sales. We continue to focus on further cost improvements while, at the same time, increasing our investment in product engineering and marketing initiatives."

Net sales of $588.8 million in the first six months of 2004 were a first half record and increased $60.1 million, or 11.4%, over the comparable period in 2003. Adjusted EBITDA for the six months ended June 30, 2004 increased 16.9% to $65.2 million compared to last year's first half and operating income of $51.2 million compares with an operating loss of $1.6 million in 2003. Included in operating income are restructuring charges of $1.8 million and $44.6 million that were recorded in the first six months of 2004 and 2003, respectively.

Cash used in operating activities improved $11.6 million year over year in the second quarter and $19.7 million in the first six months due to higher earnings, improved working capital performance and lower restructuring payments. The increase in debt from year end includes acquisition payments in the first half of the year totaling $19.3 million and financing costs totaling $11.5 million in connection with the Company's refinancing actions. Subsequent to the end of the second quarter, the Company made net cash payments totaling $17.3 million to the former minority shareholders of our Mexican operations. This payment, coupled with acquisition payments of $19.3 million in the second quarter of 2004, completes the significant cash payments for prior acquisitions.

Recent Developments:

During the second quarter, the Company completed several major global expansion initiatives.

The Company's Automotive OE group was awarded $20 million in annual new alternator and starter business. This award equates to over $70 million of sales over the life of the contract. Production for these new programs will commence in 2007.

The European Aftermarket operations obtained $11 million in new independent distributor and OES business.

The Company was also awarded its first major hybrid motor business, representing almost $100 million of sales over the life of the award.

Additionally during the second quarter, the Company completed site selection for the formation of a Wholly Owned Foreign Enterprise in China.

Effective August 1, 2004, and coinciding with the ten year anniversary of its separation from General Motors Corporation, the Company announced the change of its corporate name to Remy International, Inc. The Company will continue to market certain starters and heavy-duty alternators for original equipment and aftermarket customers under the Delco Remy trade mark and will add the Remy brand name to its portfolio for a variety of automotive products.

Future Outlook:

Commenting on the remainder of 2004, Snyder said, "The general economic and political uncertainty, and more specifically, the high commodity prices and the increased inventory levels in the light duty automotive business, indicate some weakening in the second half of the year. We believe that with the momentum in operational performance improvements our company has made in the first half of this year, we are solidly positioned to deliver the full year growth previously indicated."

Reconciliation to GAAP:

For a reconciliation of GAAP financial information to the non-GAAP financial information appearing in this release, please refer to the table following the accompanying Condensed Consolidated Statements of Operations.

Second Quarter Conference Call:

Remy International's executive management team will conduct a live conference call on Tuesday August 3 at 10:00 a.m. Eastern Daylight Time (9:00 a.m. Eastern Standard Time) to discuss additional details regarding the Company's performance for the second quarter and the outlook for 2004. The call may be accessed by dialing 888-428-4469 ten minutes prior to the start of the presentation. A replay of the conference will be archived for two weeks, and may be accessed by dialing 800-475-6701 (USA), 320-365-3844 (International), Access Code 740482.

About Remy International, Inc.:

Remy International, Inc., headquartered in Anderson, Indiana, is a leading designer, manufacturer, remanufacturer and distributor of electrical, drivetrain/powertrain and related products for automobiles, light-duty trucks, heavy-duty trucks and other heavy-duty off-road and industrial applications. Products include starter motors, alternators, engines, transmissions, torque converters and fuel systems. The Company also provides exchange services for used components, commonly known as cores, for remanufacturers. Remy International, Inc. was formed in 1994 as a partial divestiture by General Motors Corporation of the former Delco Remy division, which traces its roots to Remy Electric, founded in 1896.

                Remy International, Inc. and Subsidiaries
             Condensed Consolidated Statements of Operations
                               (Unaudited)

                                        Three Months        Six Months
  IN THOUSANDS, For the period
    ended June 30,                     2004      2003      2004      2003

   Net sales                         $295,578  $272,132  $588,765  $528,702
   Cost of goods sold                 237,944   221,116   478,411   434,255
   Gross profit                        57,634    51,016   110,354    94,447

   Selling, general and
     administrative expenses           29,823    25,207    57,401    51,429
   Restructuring charges (credits)        700      (485)    1,795    44,600
   Operating income (loss)             27,111    26,294    51,158    (1,582)
   Interest expense, net               25,153    16,772    41,355    30,888

   Income (loss) from continuing
     operations before income taxes,
     minority interest and loss from
     unconsolidated joint ventures      1,958     9,522     9,803   (32,470)

   Income tax (benefit) expense          (290)    4,904     1,147    10,164
   Minority interest                      822       972     1,370       759
   Loss from unconsolidated joint
     ventures                             314     5,012       768     5,727

   Net income (loss) from continuing
     operations                         1,112    (1,366)    6,518   (49,120)

   Discontinued operations:
     Income (loss) from discontinued
       operations, net of tax             346      (640)       88    (4,387)
     Gain on disposal of businesses,
       net of tax                         107         -       215     2,417
     Net income (loss) from discontinued
       operations, net of tax             453      (640)      303    (1,970)

   Net income (loss)                    1,565    (2,006)    6,821   (51,090)

  Accretion for redemption of preferred
    stock                               9,356     8,385    17,908    15,941

  Net loss attributable to common
    stockholders                      $(7,791) $(10,391) $(11,087) $(67,031)

  Adjusted EBITDA:
    Operating income (loss)           $27,111   $26,294   $51,158   $(1,582)
    Depreciation and amortization       6,382     5,320    12,294    12,800
    Restructuring charges (credits)       700      (485)    1,795    44,600

  Adjusted EBITDA                     $34,193   $31,129   $65,247   $55,818

                Remy International, Inc. and Subsidiaries
                  Condensed Consolidated Balance Sheets

                                                       June 30   December 31
   IN THOUSANDS, At                                     2004         2003
                                                     (unaudited)
   Assets:
   Current assets:
     Cash and cash equivalents                         $23,184      $21,328
     Trade accounts receivable, net                    173,349      151,221
     Inventories                                       237,319      214,764
     Other current assets                               26,361       28,921
   Total current assets                                460,213      416,234

   Property, plant and equipment, net                  135,235      135,746
   Goodwill, net                                       138,073      132,571
   Other assets                                         42,446       39,425

  Total assets                                        $775,967     $723,976

  Liabilities and Stockholders' Deficit:
  Current liabilities:
    Accounts payable                                  $180,656     $161,828
    Accrued restructuring                                5,260       10,826
    Other liabilities and accrued expenses             123,098      133,222
    Liabilities of discontinued operations                 906        1,565
    Current maturities of long-term debt                24,161       31,397
  Total current liabilities                            334,081      338,838

  Long-term debt, net of current portion               647,301      593,103
  Accrued restructuring                                  8,053        8,801
  Other noncurrent liabilities                          37,720       37,066

  Minority interest                                      9,953       15,193
  Redeemable preferred stock                           324,877      306,969

  Total stockholders' deficit                         (586,018)    (575,994)

  Total liabilities and stockholders' deficit         $775,967     $723,976

                Remy International, Inc. and Subsidiaries
             Condensed Consolidated Statements of Cash Flows
                               (Unaudited)

  IN THOUSANDS, For the six months ended June 30,        2004         2003

   Cash Flows from Operating Activities:
   Net loss attributable to common stockholders       $(11,087)    $(67,031)
   Adjustments to reconcile net loss to net cash
     used in operating activities:
       (Income) loss from discontinued operations          (88)       4,387
       Gain on disposal of discontinued operations        (215)      (2,417)
       Depreciation and amortization                    12,294       12,800
       Non-cash interest expense                         2,263        2,370
       Debt extinguishment costs                         7,939            -
       Accretion for redemption of preferred stock      17,908       15,941
       Restructuring charges                             1,795       44,600
       Cash payments for restructuring charges          (7,830)     (11,850)
       Changes in net working capital, net of
         acquisitions and restructuring charges        (28,625)     (34,126)
       Other, net                                       (2,857)       7,165
   Net cash used in operating activities
     of continuing operations                           (8,503)     (28,161)

   Cash Flows from Investing Activities:
   Acquisitions, net of cash acquired                  (19,263)      (4,919)
   Net proceeds on sale of businesses                      216       27,876
   Purchases of property, plant and equipment           (9,735)      (8,966)
   Net cash (used in) provided by investing
     activities of continuing operations               (28,782)      13,991

   Cash Flows from Financing Activities:
   Proceeds from issuance of long-term debt            275,000        4,545
   Retirement of long-term debt                       (200,000)           -
   Net (repayments) borrowings under revolving
     line of credit and other                          (23,253)      10,004
   Financing costs                                     (11,491)           -
   Distributions to minority interests                  (1,010)           -
   Net cash provided by financing activities
     of continuing operations                           39,246       14,549

   Effect of exchange rate changes on cash                 190          273

   Cash flows of discontinued operations                  (295)      (2,940)
   Net increase (decrease) in cash and cash
     equivalents                                         1,856       (2,288)
   Cash and cash equivalents at beginning of year       21,328       12,426

   Cash and cash equivalents at end of period          $23,184      $10,138