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

MSX International, Inc. Announces Financial Results for the Third Quarter of Fiscal 2006

WARREN, Mich., Nov. 10, 2006 -- MSX International, Inc., a global provider of technical business services posted net income of $2.6 million for the quarter ended October 1, 2006. For the first nine months of fiscal 2006 the Company posted net income of $6.3 million.

Net sales from continuing operations totaled $90.1 million for the third quarter of fiscal 2006 compared to $100.3 million for the third quarter of fiscal 2005. Sales from continuing operations for the first nine months of 2006 totaled $268.8 million compared to $308.4 million in 2005. The results for each period exclude the net sales of businesses either sold or classified as held for sale. Net sales from businesses sold or held for sale were $3.1 million during the third quarter of 2006 and $30.6 million during the first nine months of 2006.

The reduction in sales primarily related to our Human Capital Services segment. A significant portion of this decline was due to the exit of substantially all staffing programs delivered to a major automotive supplier that entered bankruptcy during 2005. In addition, revenues in all segments reflect additional spending reductions by our OEM customers due to continued cost reduction initiatives.

Gross profit from continuing operations increased during the third quarter of 2006 compared to 2005, but decreased during the first nine months of 2006. Expressed as a percentage of net sales, gross profit margins increased from 14.5% in the third quarter of 2005 to 16.9% in the recently completed fiscal quarter. Similar improvements were achieved during the first nine months of fiscal 2006. Gross profit reflects the impact of related sales volume, partially or fully offset by improved profits on 2006 programs due to reductions in operating costs and displacement of lower margin operations. Selling, general and administrative expenses were 7.4% lower in the third quarter of fiscal 2006 compared to the prior year and 10.3% lower for the first nine months of 2006.

Income from continuing operations before interest and income taxes was $9.5 million for the third quarter of fiscal 2006. This compares to income of $7.4 million in the comparable period of fiscal 2005. Interest expense in the third quarter of fiscal 2006 totaled $7.1 million, a $1.2 million decrease from the comparable period of 2005. The change is primarily the result of foreign exchange rate movements. Compared to 2005, such exchange movements had a favorable impact on the recorded value of fixed-rate, U.S. dollar denominated debt issued by the Company's U.K. subsidiary. After an income tax provision of $1.5 million, the Company posted net income from continuing operations of $0.9 million during the third quarter of fiscal 2006.

MSX International, Inc. posted net income of $2.6 million in the third fiscal quarter of 2006, including $1.7 million of income from discontinued operations, net of taxes. Income from discontinued operations includes a net gain on the sale of such operations totaling $0.3 million.

Before restructuring and severance, EBITDA was $10.2 million for the third quarter of fiscal 2006 compared to $9.1 million in the third quarter of the prior year. The attached supplemental financial information schedule shows a reconciliation of EBITDA to reported results.

We will host a conference call at 3:00 p.m. EST on Monday, November 13, to review these results. To listen to the call, dial 877-612-5307 (Domestic) or 706-634-2392 (International) and provide conference code number 1205732. A replay of the call will be available beginning at 4:00 p.m. EST Monday, November 13, at 800-642-1687 (Domestic) or 706-645-9291 (International), with the same conference code number.

MSX International Inc., headquartered in Warren, Mich., is a global provider of technical business services. The Company combines innovative people, standardized processes and today's technologies to deliver a collaborative, competitive advantage. MSX International, Inc. has over 4,000 employees in eighteen countries. Visit our Web site at http://www.msxi.com/ .

Certain of the statements made in this press release constitute "forward- looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on current management projections and expectations. They involve significant risks and uncertainties. As such, they are not guarantees of future performance. MSX International, Inc. disclaims any intent or obligation to update such statements.

Actual results may vary materially from those in the forward-looking statements as a result of any number of factors, many of which are beyond the control of management. These important factors include: our substantial indebtedness and future liquidity; our reliance on major customers in the automotive industry, including the timing of their product development and other initiatives, and the value of our associated accounts receivable from them; the market demand for our technical business services in general; our ability to recruit and place qualified personnel; delays or unexpected costs associated with cost reduction efforts; risks associated with operating internationally, including economic, political and currency risks; and risks associated with our acquisition strategy. Additional information concerning these and other factors are discussed in the Company's filings with the U.S. Securities and Exchange Commission.

                         MSX INTERNATIONAL, INC.
                    SUPPLEMENTAL FINANCIAL INFORMATION
 for the fiscal quarters and fiscal nine months ended October 1, 2006 and
                             October 2, 2005

                               Fiscal Quarter Ended Fiscal Nine Months Ended
                               October 1, October 2,   October 1, October 2,
                                 2006       2005         2006        2005

  Net sales                      $90,094   $100,299     $268,769   $308,404

  Reconciliation of EBITDA:

     Operating income             $9,517     $7,364      $27,238    $24,574

       Michigan Single Business
        and similar taxes            352        217        1,086      1,241

     EBIT, as defined              9,869      7,581       28,324     25,815

       Depreciation                  574        878        1,982      3,199
       Restructuring and severance
        costs (benefit)             (291)       663          124      1,113

     EBITDA before restructuring
      and severance costs, as
      defined                    $10,152     $9,122      $30,430    $30,127

     % of sales                     11.3%       9.1%        11.3%       9.8%

EBITDA is shown here because we use it for internal reporting purposes. We believe it is an indicative measure of operating performance, and it is used by investors and analysts to evaluate companies with capital structures similar to ours.

As defined, EBITDA may not be comparable to similarly titled measures reported by other companies. EBITDA is not an alternative measure of operating results or cash flows from operations, as determined in accordance with accounting principles generally accepted in the United States. EBITDA should be considered in addition to, not as a substitute for, operating income (loss), net income (loss), cash flows and other measures of financial performance and liquidity reported in accordance with such accounting principles.

In accordance with Statement of Financial Accounting Standard No. 144, financial results of businesses reported as discontinued operations are eliminated from the continuing operations of MSX International, Inc. Results from discontinued operations have been excluded from the above.

                         MSX INTERNATIONAL, INC.

            CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
 for the fiscal quarters and fiscal nine months ended October 1, 2006 and
                             October 2, 2005

                               Fiscal Quarter Ended Fiscal Nine Months Ended
                               October 1, October 2,  October 1, October 2,
                                 2006       2005        2006       2005
                                              (in thousands)

  Net sales                      $90,094   $100,299    $268,769   $308,404
  Cost of sales                   74,851     85,774     221,547    260,567

      Gross profit                15,243     14,525      47,222     47,837

  Selling, general and
   administrative expenses         6,017      6,498      19,860     22,150
  Restructuring and severance
   costs                            (291)       663         124      1,113

      Income from continuing
       operations before
       interest and income taxes   9,517      7,364      27,238     24,574

  Interest expense, net            7,062      8,269      22,122     25,799

      Income (loss) from
       continuing operations
       before income taxes         2,455       (905)      5,116     (1,225)

  Income tax provision (benefit)   1,545     (1,233)      5,051        507

      Income (loss) from
       continuing operations         910        328          65     (1,732)

  Income (loss) from discontinued
   operations, net of taxes        1,711      2,184       6,272    (15,036)

      Net income (loss)            2,621      2,512       6,337    (16,768)

  Accretion for redemption of
   preferred stock                (3,252)    (2,895)     (9,389)    (8,359)

      Net loss available to
       common shareholders         $(631)     $(383)    $(3,052)  $(25,127)