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 Third Quarter Ended September 25, 2004

COLMAR, Pa., Oct. 27, 2004 -- R&B, Inc. today announced financial results for the third quarter ended September 25, 2004. For the third quarter ended September 25, 2004, sales increased 10% to $64.1 million from $58.2 million in the same period last year. Net income in the third quarter of 2004 was $4.4 million compared to net income of $3.7 million in the same period last year. Diluted earnings per share in the third quarter increased 17% to $0.48 from $0.41 in the same period last year.

For the nine months ended September 25, 2004, sales increased 11% to $184.4 million from $166.5 million in the same period last year. Diluted earnings per share for the first nine months of 2004 increased 35% to $1.42 compared to $1.05 in the same period last year. Net income for the first nine months of 2004 was $13.0 million compared to net income of $9.5 million in the same period last year.

Volume in 2004 increased primarily as a result of continued sales growth from recently introduced new products. Results in the third quarter were negatively impacted by approximately $0.7 million in incremental expediting costs incurred to maintain satisfactory customer fill rates resulting from material shortages for certain items and higher-than-planned demand.

Mr. Richard Berman, Chairman, President and Chief Executive Officer, said, "Our customers are benefiting from the sales growth and industry interest generated by our Driving ReveNEW program. This initiative demonstrates our commitment to new products, trade advertising and promotional support designed to improve our customers' revenues from products that were previously exclusive to the OE dealer. We are intensifying this effort with a goal of having 15% of our customer revenue generated from new products. This leadership position will provide lasting, tangible benefits to our company, our customers and the end users of our products."

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.

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

                                      13 Weeks         13 Weeks
  Third Quarter (unaudited)       9/25/04   Pct.  9/27/03     Pct.
  Net sales                       $64,135  100.0  $58,183    100.0
  Cost of goods sold               40,196   62.7   37,357     64.2
  Gross profit                     23,939   37.3   20,826     35.8
  Selling, general and
   administrative expenses         16,315   25.4   14,216     24.4
  Income from operations            7,624   11.9    6,610     11.4
  Interest expense, net               703    1.1      846      1.5
  Income before income taxes        6,921   10.8    5,764      9.9
  Provision for income taxes        2,519    3.9    2,047      3.5
  Net income                       $4,402    6.9   $3,717      6.4
  Earnings per share
       Basic                        $0.50    -      $0.43       -
       Diluted                      $0.48    -      $0.41       -
  Average shares outstanding
       Basic                        8,869    -      8,717       -
       Diluted                      9,188    -      9,098       -

                                       39 Weeks        39 Weeks
  Year-to-date (unaudited)        9/25/04   Pct.  9/27/03     Pct.
  Net sales                      $184,417  100.0 $166,523    100.0
  Cost of goods sold              114,903   62.3  105,916     63.6
  Gross profit                     69,514   37.7   60,607     36.4
  Selling, general and
   administrative expenses         46,819   25.4   43,287     26.0
  Income from operations           22,695   12.3   17,320     10.4
  Interest expense, net             2,233    1.2    2,621      1.6
  Income before income taxes       20,462   11.1   14,699      8.8
  Provision for income taxes        7,425    4.0    5,232      3.1
  Net income                      $13,037    7.1   $9,467      5.7
  Earnings per share
       Basic                        $1.48    -      $1.10       -
       Diluted                      $1.42    -      $1.05       -
  Average shares outstanding
       Basic                        8,826    -      8,610       -
       Diluted                      9,172    -      9,026       -

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

                                    9/25/04            12/27/03
  Assets:                         (Unaudited)
  Cash and short term investments    $8,293             $25,082
  Accounts receivable                57,982              44,127
  Inventories                        60,907              51,170
  Prepaid expenses and other          9,434               8,849
  Total current assets              136,616             129,228
  Property & equipment               23,424              17,590
  Goodwill                           29,090              29,125
  Other assets                          857                 663
  Total assets                     $189,987            $176,606

  Liability & Shareholders' Equity:
  Current portion of long-term debt  $9,060              $8,571
  Accounts payable                   16,188              10,029
  Accrued expenses and other         13,322              12,176
  Total current liabilities          38,570              30,776
  Long-term debt                     26,188              35,213
  Deferred income taxes               5,744               4,632
  Shareholders' equity              119,485             105,985
  Total Liabilities and Equity     $189,987            $176,606

  Selected Cash Flow Information:
  (in thousands)                    13 Weeks           39 Weeks
                              9/25/04     9/27/03  9/25/04   9/27/03
  Depreciation and
   amortization               $1,153        $933    $3,388   $3,352
  Capital Expenditures        $4,011      $1,040    $9,223   $3,343