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

Aftermarket Technology Corp. Issues 2005 Earnings Guidance

-- 4Q'04 and full year 2004 adjusted earnings guidance reaffirmed

-- Cingular business update

DOWNERS GROVE, Ill., Dec. 15 -- Aftermarket Technology Corp. , today reaffirmed its fourth quarter 2004 adjusted earnings per diluted share estimate of $0.39 ($0.27 on a GAAP basis) and full-year adjusted earnings per diluted share of $1.30 ($0.27 on a GAAP basis). The Company also expects to achieve adjusted earnings per diluted share of approximately $1.40-$1.45 ($1.38-$1.42 on a GAAP basis) in 2005.

Don Johnson, President and CEO said, "We are reaffirming our adjusted earnings per diluted share estimates for the fourth quarter of $0.39 and for full year 2004 at $1.30. We are proud of the gains achieved in 2004 as we recovered from 2003's fourth quarter adjusted earnings per diluted share performance of $0.18 ($0.01 on a GAAP basis) and $1.06 ($0.84 on a GAAP basis) for the full year. Main contributors to our success in 2004 include: successful ramp-up of the Honda business, growth in the Logistics business, reorganization and performance improvement in the Independent Aftermarket business, on-going cost reductions, improved asset utilization, and improved levels of free cash flow from operations for an excellent reduction in net debt, on a proforma basis."

"With our 2004 guidance reaffirmed, I want to turn to 2005. I know that many of you are inquisitive as to the impact of the merger between Cingular and AT&T Wireless on the Company. As we have indicated before, we have been actively involved in the planning and execution of immediate supply chain actions to support the 'new' Cingular. As expected, the merger is driving changes in their business model as they rationalize their supply chain. During discussions, Cingular advised us of their intention to consolidate the accessories packaging component of their business with their current vendor and will move a portion of their fulfillment to their Memphis operation."

"Offsetting these losses, I am pleased to report that we have reached agreement with Cingular -- as one of their key suppliers -- for new and continuing pieces of business beginning in 2005. Furthermore, we continue discussions with our customer relative to the full array of additional services we could provide as we position ourselves for long-term wins with Cingular later in 2005 and beyond."

Johnson continued, "Given the above, our outlook for 2005 for adjusted earnings per share is expected to be in the range of $1.40 to $1.45 ($1.38- $1.42 on a GAAP basis), exceeding 10% growth on the high side of the range compared to our earnings guidance for 2004. We expect revenues to range from $425 to $435 million, up from the $408 million expected for 2004. Our outlook for 2005 has six key components:

   -- Growth and diversification with both new and existing customers in
      both the Drivetrain and Logistics segments through new products,
      markets and services;
   -- Continued transformation, growth and performance improvement of our
      Independent Aftermarket business;
   -- Continuous improvement and cost reductions;
   -- Continued improvement of asset/capacity utilization;
   -- Generation of free cash flow with the ability to significantly reduce
      net debt to approximately $60 million and;
   -- Evaluation and action on acquisitions complimentary to our business."

Johnson concluded, "We are very excited about the direction of the Company and the growth we foresee with both current and new customers."

The Company will host a conference call on Thursday, December 16, 2004 at 9:00 A.M. CENTRAL time to discuss all items referenced in this press release. The dial-in number is (800) 657-1263. Ask for the Aftermarket Technology Corp. conference call. A replay of the call will be available for one week following the call. The dial-in number for the replay is (877) 519-4471. The access code is 5500320.

For further information, please see the Company's most recent Form 10-Q filed with the Securities and Exchange Commission.

ATC is headquartered in Downers Grove, Illinois. The Company's operations include drivetrain remanufacturing for the automobile manufacturers and the independent aftermarket, third party logistics, electronics remanufacturing and reverse logistics services.

The preceding paragraphs contain statements that are not related to historical results and are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include those that are predictive or express expectations, that depend upon or refer to future events or conditions, or that concern future financial performance (including future revenues, earnings or growth rates), ongoing business strategies or prospects, or possible future Company actions. Forward-looking statements involve risks and uncertainties because such statements are based on current expectations, projections and assumptions regarding future events that may not prove to be accurate. Actual results may differ materially from those projected or implied in the forward-looking statements. The factors that could cause actual results to differ are discussed in the Company's Annual Report on Form 10-K for the year ended December 31, 2003 and other filings made by the Company with the Securities and Exchange Commission.

                       AFTERMARKET TECHNOLOGY CORP.

 Reconciliation of certain financial measures reported in accordance with
 Generally Accepted Accounting Principles ("GAAP") to those presented on
           the basis of methodologies other than in accordance
                          with GAAP ("non-GAAP")

                    (In millions, except per share data)

                                                  Projected (1)

                                        For The  For The    For The Twelve
                                         Three   Twelve      Months Ended
                                        Months   Months      December 31,
                                         Ended    Ended         2005
                                    12/31/04(2) 12/31/04(2)     Range

  Earnings Per Diluted Share:                                Low     High
  Income from continuing operations
   (GAAP basis)                          $0.27    $0.27    $1.38    $1.42
  Exit, disposal, certain severance and
   other charges, net of income taxes (a) 0.06     0.35     0.02     0.03
  Impairment of goodwill, net of income
   taxes (a)                              0.06     0.70        -        -
  Adjustments to income tax expense (a)      -    (0.02)       -        -
  Adjusted income from continuing
   operations (non-GAAP basis)           $0.39    $1.30    $1.40    $1.45

   (1) Reflects management's guidance as of 12/15/04.
   (2) Does not reflect the reclassification of the results of our closed
   Gastonia, North Carolina facility to discontinued operations.

   (a) Further details can be found on the Company's website at
       http://www.goatc.com/ .
   
   The preceding estimates are ''forward-looking" statements within the
   meaning of the Private Securities Litigation Reform Act of 1995.
   Forward-looking statements include those that are predictive or express
   expectations, that depend upon or refer to future events or conditions,
   or that concern future financial performance (including future revenues,
   earnings or growth rates), ongoing business strategies or prospects, or
   possible future Company actions.  Forward-looking statements involve
   risks and uncertainties because such statements are based on current
   expectations, projections and assumptions regarding future events that
   may not prove to be accurate.  Actual results may differ materially from
   those projected or implied in the forward-looking statements.  The
   factors that could cause actual results to differ are discussed in the
   Company's most recent Annual Report on Form 10-K and other filings made
   by the Company with the Securities and Exchange Commission.