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 Second Quarter 2006 Results

EXETER, Pa., Aug. 15, 2006 -- Keystone Automotive Operations, Inc., the largest distributor and marketer of specialty automotive accessories in North America, today announced financial results for the second quarter ended July 1, 2006. Highlights include:

  * Net sales for the second quarter ended July 1, 2006 were $169.3 million,
    an increase of $27.8 million, or 19.6%, as compared to $141.5 million
    for the same period in the prior year.  Sales increased due to new
    customer acquisitions and higher sales to existing customers in our
    developing markets as well as the integration of Blacksmith and Reliable
    customers.

  * Gross profit for the second quarter ended July 1, 2006 was $54.0
    million, or 31.9% as a percentage of sales, as compared to $45.1
    million, or 31.9% as a percentage of sales for the same period in the
    prior year.  The increase in gross profit dollars was due to the
    increase in sales, partially offset by increased freight expense as a
    result of expanded geographic distribution.

  * Operating income for the second quarter ended July 1, 2006 was $12.8
    million, an increase of $2.5 million, or 25.0%, as compared to $10.3
    million for the comparable period in 2005.  The increase in operating
    income resulted primarily from higher net sales partially offset by an
    increase in selling, general and administrative expenses due to higher
    delivery, selling and warehouse expenses as well as costs associated
    with operating and integrating Reliable.

  * Net income for the second quarter ended July 1, 2006 was $2.7 million
    compared to $3.1 million for the same period last year.

  * As of July 1, 2006 the Company had a cash and cash equivalents balance
    of $1.2 million.  The company's net debt (total debt less cash) at the
    end of the second quarter was $354.3 million.

"We are pleased with our overall performance for the quarter considering the economic slowdown we are experiencing. We completed the integration of Reliable ahead of schedule, and the benefits of the acquisition are already apparent in the significant increases we reported in both sales and operating income," said Ed Orzetti, CEO of Keystone Automotive Operations. "We also expanded our operations with the opening of a new warehouse outside of Atlanta to better serve the Southeast region."

  Summary Financials (Unaudited)

  Summary Income Statement
  ($ in millions)

                                  Three Months Ended      Three Months Ended
                                     July 2, 2005            July 1, 2006

  Net sales                                $141.5                  $169.3
  Gross profit                               45.1                    54.0
  Operating income                           10.3                    12.8
  Net income (loss)                        $  3.1                  $  2.7

  Summary Balance Sheet
  ($ in millions)
                                As of December 31, 2005   As of July 1, 2006

  Assets
    Current assets                       $184.4                 $216.5
    Property, plant and equipment, net     51.9                   54.4
    Other non-current assets              455.4                  446.9
  Total assets                           $691.7                 $717.8

  Liabilities and Stockholders Equity
    Current liabilities                  $ 90.6                 $119.8
    Long-term debt                        350.0                  343.5
    Other long-term liabilities            64.1                   63.3
    Total liabilities                     504.7                  526.6
    Stockholder's equity                  187.0                  191.2
  Total liabilities and stockholder's
   equity                                $691.7                 $717.8

  Conference Call Details

Keystone Automotive Operations will hold a live conference call to discuss second quarter 2006 financial results on August 18, 2006 at 10:00 a.m. EDT. To participate, please dial in to the conference call at (866) 600-0797, access code 4522693. The conference call topic is Keystone Automotive Operations Earnings Conference Call.

A telephone replay of the call will be available from 12:00 p.m. EDT on August 18, 2006 until 11:59 p.m. EDT on August 25, 2006. The replay of the call may be accessed by dialing (800) 642-1687, access code 4522693.

About Keystone Automotive Operations

Keystone Automotive Operations, Inc. (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 four distribution centers and 19 non-inventory stocking cross-docks in the U.S. and Canada, as well as a fleet of over 350 trucks that can provide next-day delivery to over 42 states and Canada.

Safe Harbor for Forward-Looking and Cautionary Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. As such, final results could differ from estimates or expectations due to risks and uncertainties, including but not limited to: incomplete or preliminary information; changes in government regulations and policies; continued acceptance of the Company's products and services in the marketplace; competitive factors; technological changes; the Company's dependence upon third-party suppliers; and other risks. For any of these factors, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, as amended.