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 First Quarter 2006 Results

ANDERSON, Ind., May 10, 2006 -- 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 reported its financial results for the three month period ended March 31, 2006.

Net sales for the first quarter increased $70 million to $351.6 million, a 24.9% increase, compared with $281.6 million reported in the corresponding period last year. The increase reflects the full quarter impact of the Unit Parts Company acquisition in March 2005, as well as a 39.4% increase in Powertrain sales and a 22.7% increase in OEM sales.

The Company reported an adjusted EBITDA for the first quarter of $24.0 million, a $3.4 million increase, compared to adjusted EBITDA of $20.6 million in the first quarter 2005. The increase in adjusted EBITDA primarily reflects the sales increases discussed above combined with savings from our cost savings programs undertaken in 2005.

The Company reported an operating income of $15.7 million in the first quarter 2006, compared with operating income of $14.9 million in the first quarter 2005.

Net loss for the first quarter increased $5.2 million to $8.1 million compared with $2.9 million reported in the corresponding period last year.

Net cash used in operating activities for the first quarter ending March 31, 2006 was $8.6 million, compared with cash provided by operating activities of $2.6 million for the corresponding period last year. The cash usage in the first quarter of 2006 includes $7.7 million for previously announced restructuring payments including the UAW settlement reached in January 2006. The Company's liquidity at March 31, 2006 was approximately $106.4 million, consisting of $86.6 million of availability on its senior credit facility in addition to unrestricted cash of $19.8 million on the consolidated balance sheet.

Future Outlook:

Commenting on the 1st Quarter 2006 results, John H. Weber, President and Chief Executive Officer, stated, "Our results for the quarter were in line with our expectations. We are beginning to realize returns on our cost savings efforts to date and continue to identify additional opportunities. Focus, hard work and execution will enable us to deliver our previously announced full year 2006 targets."

The Company reaffirms its prior guidance and believes that full year 2006 sales and adjusted EBITDA will be in the ranges of $1,275 to $1,300 million and $90 to $110 million, respectively, with adjusted EBITDA comprised of $60 to $80 million of operating income and about $30 million of depreciation and amortization. The Company expects net cash provided by operating activities for 2006 will be in the range of $10 to $20 million including cash usage for restructuring payments. Capital expenditures for 2006 are expected to be approximately $35 million.

First Quarter Conference Call:

Remy International's executive management team will host its first quarter conference call on Wednesday, May 10 at 10:00 a.m. Eastern Time to discuss the Company's performance for the first quarter, the outlook for the remainder of 2006, and other matters. The call may be accessed by dialing 800-762-4717 ten minutes prior to the start of the call. A replay of the conference call will be archived for two weeks, and may be accessed by dialing 800-475-6701 (USA), 320-365-3844 (International), Access Code 828668. A copy of the Company's First Quarter Conference Call Opening Commentary will be available on the Remy International Website at http://www.remyinc.com/ under Investor Relations, for approximately 2 weeks.

Use of Non-GAAP Financial Information:

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included throughout this news release, the Company has provided information regarding "Adjusted EBITDA" (a Non-GAAP financial measure). Adjusted EBITDA represents operating income (loss), plus depreciation and amortization, restructuring charges (credits) and impairment charges. The Company believes Adjusted EBITDA is a meaningful measure of performance that is commonly utilized in the industry to analyze operating performance and liquidity. Adjusted EBITDA should not be construed as income from operations, net income or net cash flow from operating activities as determined by GAAP. For a reconciliation of historical adjusted EBITDA to GAAP financial information, please refer to the table following the accompanying condensed statements of operations.

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 Website:  http://www.remyinc.com/

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

                                                       Three Months
   IN THOUSANDS, For the three months
    ended March 31,                               2006              2005

   Net sales                                    $351,589          $281,568
   Cost of goods sold                            301,623           236,209
   Gross profit                                   49,966            45,359

   Selling, general and administrative expenses   33,355            31,257
   Restructuring charges (credits)                   945              (799)
   Operating income                               15,666            14,901
   Interest expense                               20,491            15,392

   Loss from continuing operations before income
    taxes, minority interest and income from
     unconsolidated joint ventures                (4,825)             (491)

   Income tax expense                              2,263             1,350
   Minority interest                               1,106             1,093
   Income from unconsolidated joint ventures         (56)              (83)

   Net loss from continuing operations            (8,138)           (2,851)

   Discontinued operations:
     Loss from discontinued operations, net of tax   (70)             (201)
     Gain on disposal of discontinued operations,
      net of tax                                     108               155
     Net income (loss) from discontinued operations,
      net of tax                                      38               (46)

  Net loss attributable to common stockholders   $(8,100)          $(2,897)

  Adjusted EBITDA:
    Operating income                             $15,666           $14,901
    Depreciation and amortization                  7,352             6,534
    Restructuring charges (credits)                  945              (799)

  Adjusted EBITDA                                $23,963           $20,636

                  Remy International, Inc. and Subsidiaries
                    Condensed Consolidated Balance Sheets

                                                March 31,        December 31
   IN THOUSANDS, At                                2006              2005
                                               (Unaudited)
   Assets:
   Current assets:
     Cash and cash equivalents                    $21,587           $20,022
     Trade accounts receivable, net               207,310           184,818
     Inventories                                  272,034           261,821
     Other current assets                          31,427            20,492
   Total current assets                           532,358           487,153

   Property, plant and equipment, net             177,486           174,531
   Goodwill, net                                  156,650           156,650
   Other assets                                    51,304            52,841

  Total assets                                   $917,798          $871,175

  Liabilities and Stockholders' Deficit:
  Current liabilities:
    Accounts payable                             $218,173          $194,123
    Accrued restructuring                           5,881            12,669
    Other liabilities and accrued expenses        137,635           124,173
    Current maturities of long-term debt           28,305            27,501
  Total current liabilities                       389,994           358,466

  Long-term debt, net of current portion          734,240           714,181
  Accrued restructuring                               481               481
  Other non-current liabilities                    88,737            90,800

  Minority interest                                12,698            11,558

  Total stockholders' deficit                    (308,352)         (304,311)

  Total liabilities and stockholders' deficit    $917,798          $871,175

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

   IN THOUSANDS, For the three months
    ended March 31,                                 2006              2005

   Cash Flows from Operating Activities:
   Net loss attributable to common stockholders   $(8,100)          $(2,897)
   Adjustments to reconcile net loss to net cash
    used in operating activities:
       Discontinued operations                        (38)               46
       Depreciation and amortization                7,352             6,534
       Non-cash interest expense                    1,778               852
       Minority interest and loss from
        unconsolidated joint ventures, net          1,050             1,010
       Deferred income taxes                          590              (427)
       Restructuring charges                          945              (799)
       Cash payments for restructuring charges     (7,733)             (509)
       Changes in accounts receivable,
        inventory and accounts payable, net        (6,555)           (5,054)
       Other, net                                   2,159             3,811

   Net cash (used in) provided by operating
    activities of continuing operations            (8,552)            2,567

   Cash Flows from Investing Activities:
   Acquisitions, net of cash acquired              (2,101)          (56,014)
   Net proceeds on sale of businesses                 108               156
   Purchases of property, plant and equipment      (6,499)          (10,860)
   Investments in joint ventures                       -                 -

   Net cash used in investing activities
    of continuing operations                       (8,492)          (66,718)

   Cash Flows from Financing Activities:
   Net borrowings under revolving line of credit
    and other                                      18,605            25,176

   Net cash provided by financing activities of
    continuing operations                          18,605            25,176

   Effect of exchange rate changes on cash            239              (252)

   Cash flows of discontinued operations             (235)             (233)
   Net increase (decrease) in cash and cash
    equivalents                                     1,565           (39,460)
   Cash and cash equivalents at beginning of year  20,022            62,545

   Cash and cash equivalents at end of period     $21,587           $23,085