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

FinishMaster Announces Third Quarter Financial Results

INDIANAPOLIS--Nov. 3, 2004--FinishMaster, Inc. (Pink Sheets:FMST) today reported that net income for the third quarter of 2004 was $3,495,000, or $0.45 per share, compared with net income of $3,615,000, or $0.47 per share, in the prior year period. The decrease in net income for the quarter compared to the prior year period resulted primarily from total expenses increasing at 13.2 percent while gross margin dollars increased at 8.6 percent.

-- The increase in net sales for the quarter was due to positive same branch sales growth and acquisitions. The increase in same branch sales was attributable to the implementation of various sales and marketing initiatives designed to increase the Company's competitiveness and market presence. This same branch sales growth was accomplished despite a weakness in sales in our Florida region during the several weeks following severe weather in this area. Three acquisitions over the last year also had a significant impact on the Company's current quarter increase in sales.

-- Higher gross margin dollars resulted from increased sales volume, partially offset by a decline in the margin rate. The deterioration in margin rate was a result of increased discounts to attract and retain customers and the lower margin-rate fulfillment business representing a greater share of our overall sales in the current versus the prior year quarter.

-- Total expenses as a percentage of net sales increased 60 basis points to 22.8 percent in the third quarter as a result of expenses increasing at a higher rate than net sales. The increase in overall expense dollars was due to the selling and operating expenses associated with the ten branch locations acquired in the prior year from Automotive Refinish Technologies; higher wages and benefits associated with the Company's initiative to increase sales by expanding its sales force; higher health insurance costs; and increased selling related expenses associated with attracting and retaining customers.

-- Lower average outstanding borrowings and annualized effective interest rates resulted in the decrease in interest expense.

For the nine months ended September 30, 2004, net income was $9,940,000, or $1.28 per share, compared to net income of $9,359,000, or $1.19 per share, in the prior year period. The increase in net income for the year-to-date period compared to the prior year resulted from higher net sales and corresponding gross margin dollars, lower total expenses as a percentage of net sales, and lower interest expense.

FinishMaster is the leading national independent distributor of automotive paints, coatings, and related accessories to the automotive collision repair industry. The Company is headquartered in Indianapolis, Indiana, and operates four major distribution centers and 168 branches in 28 of the 35 largest metropolitan areas in the country. For more information on FinishMaster via the Internet, visit FinishMaster's website at http://www.finishmaster.com/.

                  Selected Historical Financial Data
                (000's omitted, except per share data)

                             Three Months Ended    Nine Months Ended
                                September 30,        September 30,
                            --------------------- --------------------
                               2004       2003      2004       2003
                            ---------- ---------- --------- ----------
Net sales                   $  98,375  $  89,243  $290,610  $ 259,660
Gross margin                   29,507     27,161    88,388     81,292
Gross margin %                   30.0%      30.4%     30.4%      31.3%
Operating and SG&A expenses    22,056     19,497    66,033     60,056
Amortization of intangible
 assets                           387        331     1,166        927
Total expenses                 22,443     19,828    67,199     60,983
Income from operations          7,064      7,333    21,189     20,309
Interest expense                1,306      1,562     4,415      4,888
Income tax expense              2,263      2,156     6,834      6,062
Net income                  $   3,495  $   3,615  $  9,940  $   9,359
Diluted earnings per share  $    0.45  $    0.47  $   1.28  $    1.19
Diluted weighted average
 shares outstanding             7,760      7,761     7,757      7,844


                                         September 30,   December 31,
                                              2004           2003
                                         -------------- --------------
Cash                                     $       7,701  $       2,022
Accounts receivable, net                        34,130         30,329
Inventory                                       55,557         69,710
Goodwill and intangible assets, net            102,679        103,698
Property, equipment & all other assets          22,979         17,257
   Total assets                          $     223,046  $     223,016

Accounts payable                         $      27,182  $      44,119
Current & long-term debt                        78,681         73,972
Accrued expenses & all other liabilities        18,909         17,027
Shareholders' equity                            98,274         87,898
  Total liabilities & shareholders'
   equity                                $     223,046  $     223,016