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

Remy International, Inc. Announces 1st Quarter Results

ANDERSON, Ind., May 12, 2005 -- Remy International, Inc. ("Remy International" or the "Company"), a leading, manufacturer, remanufacturer and distributor of Delco Remy brand heavy duty systems and Remy brand starters and alternators, diesel engines, locomotive products and hybrid power technology, today announced net sales of $281.6 million and Adjusted EBITDA of $20.6 million for the quarter ending March 31, 2005 including two weeks of results from the recent acquisition of Unit Parts Company in March 2005. Net sales increased $12.5 million, or 4.7%, and Adjusted EBITDA decreased $8.1 million, or 28.2%, compared with the first quarter of 2004. Operating income of $14.9 million in the first quarter of 2005 compares with $22.5 million in the same period of 2004.

   First Quarter Highlights:

   *  Significant net sales increases in certain markets over first quarter
      2004:
      *  52% increase in Powertrain Diesel Product Sales.
      *  19% increase in Heavy-Duty OEM Sales.
      *  16% increase in Core Services Sales.
   *  Unit Parts Company Acquisition Completed.

Commenting on the first quarter results, Tom Snyder, President and CEO, stated, "Heavy-Duty OEM and Powertrain Diesel Product sales continue to be robust while sales to Light-Duty OEMs are softening. Our gross margin was negatively impacted by pricing pressures, higher commodity costs and adverse currency fluctuations."

Adjusted EBITDA in the first quarter of 2005 decreased over the same period in 2004 mainly due to lower gross margin and higher product engineering and other costs for the approximately $250 million in new business awards. These awards have been received over the past two years and are scheduled for launch through 2007.

Cash provided by operating activities of $2.6 million in the first quarter of 2005 represents a $10.7 million improvement over the comparable period in 2004. This increase primarily reflects improvements in working capital performance and reduced restructuring payments, offset by lower earnings in the quarter.

The acquisition of Unit Parts Company on March 18, 2005, did not have a significant impact on the Company's results of operations for the first quarter of 2005.

Recent Developments:

In April 2005, the Company was named as a General Motors Supplier of the Year for its overall business performance in providing GM with world-class parts and services.

In May 2005, the Company announced the opening of a new product technology and customer service center in Wroclaw, Poland to support its aggressive growth and significant demand for the Delco Remy brand within European markets. The European facility will consolidate three smaller facilities and will feature a full complement of on-site engineering, purchasing and supplier development serving the Company's growing number of automotive, heavy duty and industrial customers. Key product research, engineering and technical support services will focus on Delco Remy and Remy branded starting motors and alternators, as well as hybrid systems and DC motors.

Future Outlook:

Commenting on 2005, Snyder said, "We are pleased with our progress on the initial integration activities of UPC. However, we do expect to continue being affected by the difficult conditions in the automotive industry but remain confident that our full year 2005 and long-term outlook remains positive."

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.

First Quarter Conference Call:

Remy International's executive management team will conduct a live conference call on Thursday, May 12 at 10:00 a.m. Eastern Daylight Time to discuss additional details regarding the Company's performance for the first quarter and the outlook for the remainder of 2005. The call may be accessed by dialing 800-762-4758 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 781191.

About Remy International, Inc.:

Remy International, Inc., headquartered in Anderson, Indiana, is a leading, manufacturer, remanufacturer and distributor of Delco Remy brand heavy duty systems and Remy brand starters and alternators, diesel engines, locomotive products and hybrid power technology. The Company also provides a worldwide components core-exchange service for automobiles, light trucks, medium and heavy-duty trucks and other heavy-duty, off-road and industrial applications. Remy 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 Web Site:  http://www.remyinc.com/

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

   IN THOUSANDS, For the three months ended March 31, 2005           2004
   (unaudited)
   
   Net sales                                       $281,568       $269,028
   Cost of goods sold                               236,209        218,758
   Gross profit                                      45,359         50,270
   
   Selling, general and administrative expenses      31,257         26,914
   Restructuring (credit) charge                       (799)           813
   Operating income                                  14,901         22,543
   Interest expense, net                             15,392         14,601
   
   Income (loss) from continuing operations before
   income taxes, minority interest and loss (income)
   from unconsolidated joint ventures                 (491)         7,942
   
   Income tax expense                                 1,350          1,240
   Minority interest                                  1,093            548
   Loss (income) from unconsolidated joint ventures     (83)           454
   
   Net (loss) income from continuing operations      (2,851)         5,700
   
   Discontinued operations:
   Loss from discontinued operations, net of tax     (201)          (552)
   Gain on disposal of discontinued operations,
   net of tax                                        155            108
   Net loss from discontinued operations, net of tax  (46)          (444)
   
   Net (loss) income                                 (2,897)         5,256
   
   Accretion for redemption of preferred stock            -          8,552
   
   Net loss attributable to common stockholders     $(2,897)       $(3,296)
   
   Adjusted EBITDA:
   Operating income                               $14,901        $22,543
   Depreciation and amortization                    6,534          5,393
   Restructuring (credit) charge                     (799)           813
   
   Adjusted EBITDA                                  $20,636        $28,749

   Remy International, Inc. and Subsidiaries
   Condensed Consolidated Balance Sheets

   March 31,    December 31,
   IN THOUSANDS, At                                   2005           2004
   
   Assets:
   Current assets:
   Cash and cash equivalents                      $23,085        $62,545
   Trade accounts receivable, net                 176,097        154,333
   Inventories                                    284,041        217,912
   Other current assets                            32,789         30,667
   Total current assets                             516,012        465,457
   
   Property, plant and equipment, net               160,290        137,293
   Goodwill, net                                    168,245        106,400
   Other assets                                      58,126         46,608
   
   Total assets                                    $902,673       $755,758
   
   Liabilities and Stockholders' Deficit:
   Current liabilities:
   Accounts payable                              $206,483       $170,776
   Accrued restructuring                           11,553          6,451
   Deferred income taxes                            2,611          3,065
   Other liabilities and accrued expenses         138,539         95,166
   Current maturities of long-term debt            28,539         22,890
   Total current liabilities                        387,725        298,348
   
   Long-term debt, net of current portion           629,856        610,330
   Accrued restructuring                              3,158          4,407
   Other non-current liabilities                     80,651         34,775
   
   Minority interest                                 10,985         10,498
   
   Total stockholders' deficit                     (209,702)      (202,600)
   
   Total liabilities and stockholders' deficit     $902,673       $755,758

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

   IN THOUSANDS, For the three months ended March 31, 2005           2004
   
   Cash Flows from Operating Activities:
   Net loss attributable to common stockholders     $(2,897)       $(3,296)
   Adjustments to reconcile net loss to net cash
   provided by (used in) operating activities:
   Discontinued operations                            46            444
   Depreciation and amortization                   6,534          5,393
   Non-cash interest expense                         852          1,028
   Accretion for redemption of preferred stock         -          8,552
   Minority interest and loss from unconsolidated
   joint ventures, net                            1,010          1,002
   Deferred income taxes                             (427)             2
   Restructuring (credit) charge                     (799)           813
   Cash payments for restructuring charges           (509)        (6,409)
   Changes in accounts receivable, inventory and
   accounts payable, net                          (5,054)       (19,043)
   Other, net                                       3,811          3,377
   Net cash provided by (used in) operating activities
   of continuing operations                          2,567         (8,137)
   
   Cash Flows from Investing Activities:
   Acquisitions, net of cash acquired               (56,014)             -
   Net proceeds on sale of businesses                   156            108
   Purchases of property, plant and equipment       (10,860)        (5,915)
   Net cash used in investing activities
   of continuing operations                        (66,718)        (5,807)
   
   Cash Flows from Financing Activities:
   Net borrowings under revolving line of credit
   and other                                        25,176         11,678
   Distributions to minority interests                    -         (1,010)
   Net cash provided by financing activities
   of continuing operations                         25,176         10,668
   
   Effect of exchange rate changes on cash             (252)           244
   
   Cash flows of discontinued operations               (233)        (1,050)
   Net decrease in cash and cash equivalents        (39,460)        (4,082)
   Cash and cash equivalents at beginning of year    62,545         21,207
   
   Cash and cash equivalents at end of period       $23,085        $17,125