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 26, 2005

COLMAR, Pa., April 29 -- R&B, Inc. today announced financial results for the first quarter ended March 26, 2005. For the first quarter ended March 26, 2005, sales increased 9% to $61.2 million from $56.0 million in the same period last year. Net income in the first quarter of 2005 was $3.5 million compared to net income of $3.3 million in the same period last year. Diluted earnings per share in the first quarter increased 6% to $0.19 from $0.18 in the same period last year. Prior year earnings per share and common stock information have been adjusted to reflect the 2-for-1 stock split that occurred in March of 2005.

The 9% sales increase is primarily the result of increased sales volume from new products. Net income increased at a slower rate than sales due to a 13% increase in selling, general and administrative expenses ("SG&A"). The SG&A increase is the result of the Company's decision to invest additional resources in new product development and promotional support, as well as volume-driven variable expense increases and inflationary increases in wages and other costs.

Mr. Richard Berman, Chairman, President and Chief Executive Officer said, "Sales growth in the first quarter continued as customer acceptance of our new products remains high. We believe that we have an opportunity to further grow our new product sales. As a result, we have set a strategic goal of delivering twice as many new parts in half the time by the end of 2006. We set the foundation for this strategy last year and continued the initiative in the first quarter of 2005 with further investments in personnel and resources. Although these investments have a negative short-term impact on profits, we are confident that this is the right long-term decision for the business."

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)

                                      13 Weeks          13 Weeks
   First Quarter (unaudited)       3/26/05   Pct.    3/27/04   Pct.
   Net sales                       $61,231  100.0    $56,005  100.0
   Cost of goods sold               38,538   62.9     35,390   63.2
   Gross profit                     22,693   37.1     20,615   36.8
   Selling, general and
    administrative expenses         16,623   27.2     14,658   26.2
   Income from operations            6,070    9.9      5,957   10.6
   Interest expense, net               607    1.0        761    1.3
   Income before income taxes        5,463    8.9      5,196    9.3
   Provision for income taxes        2,009    3.3      1,878    3.4
   Net income                      $ 3,454    5.6    $ 3,318    5.9
   Earnings per share
        Basic                      $  0.19     -     $  0.19     -
        Diluted                    $  0.19     -     $  0.18     -
   Average shares outstanding
        Basic                       17,885     -      17,562     -
        Diluted                     18,449     -      18,312     -

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

                                         3/26/05        12/25/04
   Assets:                             (Unaudited)
   Cash and cash equivalents             $  5,604       $  7,152
   Accounts receivable                     56,467         60,962
   Inventories                             64,385         61,436
   Prepaid expenses and other               9,536         10,026
   Total current assets                   135,992        139,576
   Property & equipment                    26,518         25,698
   Goodwill                                29,233         29,410
   Other assets                               686            720
   Total assets                          $192,429       $195,404

   Liability & Shareholders' Equity:
   Current portion of long-term debt     $  9,052       $  9,045
   Accounts payable                        10,887         15,599
   Accrued expenses and other              10,804         13,347
   Total current liabilities               30,743         37,991
   Long-term debt and other                26,487         25,714
   Deferred income taxes                    6,890          6,472
   Shareholders' equity                   128,309        125,227
   Total Liabilities and Equity          $192,429       $195,404

   Selected Cash Flow Information:
    (in thousands)                    13 Weeks (unaudited)
                                      3/26/05     3/27/04
   Depreciation and amortization      $ 1,326     $ 1,080
   Capital Expenditures               $ 2,160     $ 1,762

                Visit our Home Page: http://www.rbinc.com/