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

Keystone Automotive Operations, Inc. Reports First Quarter 2006 Results

EXETER, Pa., May 16, 2006 -- Keystone Automotive Operations, Inc., the largest distributor and marketer of specialty automotive accessories in North America, today announced financial results for the first quarter ended April 1, 2006. Highlights include:

  * Net sales for the first quarter ended April 1, 2006 were $158.2 million,
    an increase of $38.3 million, or 32.0%, as compared to $119.9 million
    for the same period in the prior year.  The sales increase was driven
    primarily by the integration of Blacksmith Distributing and Reliable
    Automotive customers, further penetration in our developing markets and
    higher sales to existing customers.

  * Gross profit for the first quarter ended April 1, 2006 was $51.4
    million, or 32.5% as a percentage of sales, as compared to $40.6
    million, or 33.9% as a percentage of sales for the same period in the
    prior year.  This decrease was primarily driven by increased freight
    expense as a result of expanded geographic reach and the servicing of
    smaller customers due to the Reliable acquisition.

  * Operating income for the first quarter ended April 1, 2006 was $9.2
    million, an increase of $1.0 million, or 11.6%, as compared to $8.2
    million for the comparable period in 2005.  The increase in operating
    income resulted primarily from higher net sales partially offset by
    lower gross margin percentages and an increase in selling, general and
    administrative expenses which included $0.9 million of non-cash stock-
    based compensation related to the retirement of the former President and
    Chief Executive Officer.

  * Net income for the first quarter ended April 1, 2006 was $0.5 million
    compared to $1.1 million for the same period last year.

  * As of April 1, 2006 the Company had a cash and cash equivalents balance
    of $10.0 million.  The company's net debt (total debt less cash) at the
    end of the first quarter was $348.0 million.

"In a challenging environment, we continued to grow sales and profitability, successfully integrate Reliable Automotive and more effectively leverage our existing infrastructure," said Ed Orzetti, Chief Executive Officer of Keystone Automotive Operations. "With much of the operational complexity behind us, the benefits of combining Keystone and Reliable are being realized. Our customers and vendors are seeing more and better products and promotional programs and enhanced service including direct delivery with greater frequency in certain target markets."

  Summary Financials (Unaudited)

  Summary Income Statement
  ($ in millions)
                           Three Months Ended     Three Months Ended
                               April 2, 2005         April 1, 2006
  Net sales                        $119.9               $158.2
  Gross margin                       40.6                 51.4
  Operating income                    8.2                  9.2
  Net income (loss)                   1.1                  0.5

  Summary Balance Sheet
  ($ in millions)
                            As of December 31, 2005     As of April 1, 2006
  Assets
    Current assets                       $184.4                    $202.0
    Property, plant and equipment, net     51.9                      52.2
    Other non-current assets              455.4                     451.6
  Total assets                            691.7                     705.8

  Liabilities and Stockholders Equity
    Current liabilities                    90.6                     105.6
    Long-term debt                        350.0                     347.4
    Other long-term liabilities            64.1                      64.5
    Total liabilities                     504.7                     517.5
    Stockholders equity                   187.0                     188.3
  Total liabilities and stockholders
   equity                                 691.7                     705.8

  Conference Call Details

About Keystone Automotive Operations

Keystone Automotive Operations, Inc. (http://www.ekeystone.com/) is the largest distributor and marketer of specialty automotive accessories in North America, providing more than 800 product lines of automotive parts and accessories to approximately 16,000 wholesale customers. Keystone Automotive operates three distribution centers and 19 non-inventory stocking cross-docks in the U.S. and Canada, as well as a fleet of over 375 trucks that can provide next-day delivery to over 45 states and Canada.