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

Transportation Components, Inc. Reports Q3 and Nine Month Results

12 November 1998

Transportation Components, Inc. Reports Third Quarter and Nine Month Financial Results
         - Completes Five Acquisitions With Approximately $57 Million
                           in Annualized Revenue -

    HOUSTON, Nov. 12 -- Transportation Components, Inc.
(TransCom USA) today announced financial results for the third
quarter and nine months ended September 30, 1998.
    Revenues for the third quarter were $58.4 million, an 11% increase from
$52.8 million in the comparable quarter in 1997.  Net income was flat with
last year's third quarter results of $1.8 million, or $0.11 per diluted share.
    Pro forma combined revenues for the nine months ended September 30, 1998
rose 15% to $176.8 million over $153.4 million in the same period last year.
Pro forma combined net income grew to $6.2 million, or $0.37 per diluted
share, compared to $5.4 million, or $0.32 per diluted share, in the same
period in 1997, a 16% increase in earnings per diluted share.
    The Company also announced the completion of five acquisitions with
annualized revenues of approximately $57 million.  These closings encompass
the remaining letters of intent previously announced by the Company.  The
firms joining TransCom USA in these transactions include:  Marc Industries in
West Palm Beach, Florida; Wes-T-Rans Limited. of Winnipeg, Manitoba; DSS/Pro
Diesel located in Nashville, Tennessee; Phelps Truck & Industrial Supply in
Portage, Indiana; and Hoosier Trailer & Equipment of Fort Wayne, Indiana.
With the completion of these acquisitions, TransCom USA's total annualized
revenue run rate is approximately $320 million.
    T. Michael Young, Chairman and Chief Executive, commented, "We are pleased
to report an increase in sales, particularly considering the strong results
recorded in the same quarter last year.  Gross margin also expanded as a
result of our product mix together with purchasing synergies that we have only
just begun to realize.  In addition, in the past eight weeks, we completed
nine acquisitions with a combined annualized revenue run rate of approximately
$87 million.  These are profitable, well-run companies that expand our
geographic scope and strengthen our position in existing markets."
    Mr. Young added, "In the near-term, we are focusing our efforts on
aggressively integrating our eighteen companies and are continuing to build
our infrastructure which will increase operating efficiencies.  We are
beginning to experience benefits from our purchasing synergies, that will
steadily expand the gross margin and improve profitability.  There are many
opportunities for consolidation in the heavy duty truck parts distribution
industry and our acquisition pipeline remains strong, however, we expect to
follow a selective approach as we pursue those acquisition opportunities."
    Pro forma combined results assume the Company's IPO and the acquisition of
the Founding Partner Companies occurred at the beginning of the periods
presented, rather than the June 24, 1998 IPO.
    TransCom USA is a leading national distributor of replacement parts and
supplies for commercial trucks, trailers, and other heavy duty vehicles and
equipment.  The Company also provides value-added services including
remanufacturing, vehicle repair, and machine shop services.  With over ninety
locations in the U.S., Canada, and Mexico, TransCom USA's customer base
includes common carriers, private and rental fleets, independent repair shops,
specialty OEMs and other end users.
    This press release contains certain forward-looking statements which
involve known and unknown risks, uncertainties or other factors not under the
Company's control which may cause actual results, performance or achievement
of the Company to be materially different from the results, performance or
other expectations implied by these forward-looking statements.  These factors
include, but are not limited to, those disclosed in the Company's periodic
filings with the Securities and Exchange Commission.

                       TRANSPORTATION COMPONENTS, INC.
                 Pro Forma Combined Statements of Operations
                (Dollars in thousands, except per share data)
                                 (unaudited)

                             Three Months Ended,        Nine Months Ended,
                           9/30/98       9/30/97      9/30/98       9/30/97

    Revenues              $ 58,423       $52,819     $176,851      $153,389
    Cost of sales 41,189    37,631       124,873      108,531
    Gross profit            17,234        15,188       51,978        44,858
    Selling, general
     & administrative       13,674        11,756       39,999        34,554
    Operating income         3,560         3,432       11,979        10,304

    Other income (expense)
    Interest expense          (651)        (342)       (1,287)       (1,053)
    Other income, net          297           146          112           320
    Income before
     income taxes            3,206         3,236       10,804         9,571
    Provision for
    income taxes             1,405         1,398        4,645         4,135
    Net income              $1,801        $1,838       $6,159        $5,436
    Earnings per share
    Basic                    $0.11         $0.11        $0.37         $0.33
    Diluted                  $0.11         $0.11        $0.37         $0.32
    Common shares outstanding
    Basic               16,512,611    16,512,611   16,512,611    16,512,611
    Diluted             16,928,099    16,723,150   16,799,874    16,723,150


                    TRANSPORTATION COMPONENTS, INC.
                      Consolidated Balance Sheets
                          (Dollars in thousands)
                                (unaudited)

                       September 30, 1998           June 30, 1998
    ASSETS
    Current Assets
    Cash & cash equivalents       $ 3,431                 $ 5,567
    Accounts receivables, net      29,747                  27,927
    Receivables from related parties  308                     561
    Inventories                    60,104                  56,823
    Notes receivables, current        925                   1,101
    Deferred taxes, current           991                     837
    Prepaid expenses and other      1,580                   1,750
    Total current assets           97,086                  94,566

    Property & equipment            9,060                   9,262
    Notes receivables, net          2,206                   2,292
    Notes receivables from
     related parties                1,021                   1,019
    Goodwill, net                  54,374                  48,283
    Deferred taxes                    306                     508
    Other assets, net               1,969                     787
    Total assets                 $166,022                $156,717

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities
    Accounts payable and
     accrued expenses             $29,926                 $34,143
    Payables to related parties       144                     528
    Current portion of long term debt2,664                  1,941
    Deferred taxes, current         2,038                   1,570
    Other current liabilities         139                     501
    Total current liabilities      34,911                  38,683

    Long term debt, less
     current portion               36,735                  24,324
    Deferred tax liability          1,738                   2,290
    Other liabilities                 709                   1,037
    Total liabilities              74,093                  66,334

    Stockholders' equity
    Common stock                      165                     165
    Additional paid in capital     97,897                  98,152
    Retained earnings (deficit)    (6,133)                (7,934)
    Total stockholders' equity     91,929                  90,383

    Total liabilities and
    stockholders' equity         $166,022                $156,717