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

United Road Services Reports Fourth Quarter and Year End Results

9 March 1999

United Road Services Reports Fourth Quarter and Year End Results
    ALBANY, N.Y., March 8 -- United Road Services, Inc.
announced today financial results for the quarter and year
ended December 31, 1998.
    The Company reported revenues of $43.1 million and net income of
$2.2 million, or $0.15 per diluted share for the quarter ended
December 31, 1998.  Revenues were $87.9 million, and net income was
$4.4 million or $0.42 per diluted share for the year ended December 31, 1998.
    In connection with the diluted per share amounts, weighted average shares
outstanding were 14,942,391 and 10,389,903 for the quarter ended and year
ended December 31, 1998, respectively.
    No comparable financial results exist for the prior year; United Road
Services, Inc. commenced operations in May of 1998.
    Edward T. Sheehan, Chairman and Chief Executive Officer of United Road
Services, said, "We are pleased with our strong financial performance for the
year.  We have met or exceeded all of our analysts' expectations, and we're
off to a good start in achieving our acquisition goal of $300 million in
acquired revenue for 1999."
    Mr. Sheehan also identified strong internal growth during 1998 of
28 percent for the founding companies included in the IPO.  "We're very
excited about the cost savings programs we have implemented via national
purchase agreements and continuing operation efficiencies in the field."
    Formed in July 1997, United Road Services has an expanding network of
64 service locations in 21 states.  The Company's broad range of services
includes towing, impounding, and storing motor vehicles, conducting lien sales
and auctions of abandoned vehicles, and transporting new and used vehicles and
heavy construction equipment.  More information on United Road Services may be
obtained from the Company's web site at http://www.unitedroad.com.
    This release contains forward-looking statements.  These statements are
subject to certain risks and uncertainties that could cause actual results to
differ materially from those anticipated in the forward-looking statements.
Readers should not place undue reliance on forward-looking statements, which
reflect management's view only as of the date hereof.  The Company undertakes
no obligation to publicly revise these forward-looking statements to reflect
subsequent events or circumstances.  Readers should carefully review the risk
factors described in documents the Company files from time to time with the
Securities and Exchange Commission.
    For additional information, contact Anne-Marie Sheehan, Investor Relations
at 518-446-0140.

                 UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS

                     (In thousands, except share amounts)

                                            December 31,
    ASSETS                           1998                    1997
    Current assets:
    Cash and cash equivalents      $3,381                      50
    Trade receivables, net
     of allowance for
     doubtful accounts of $1,132   16,440                      --
    Other receivables               1,495                      --
    Prepaid income taxes              465                      --
    Prepaid expenses and
     other current assets           1,752                      --
    Current portion of rights
     to equipment under
     finance contracts                380                      --
    Total current assets           23,913                      50
    Vehicles and equipment, net    46,814                       -
    Rights to equipment under
     finance contracts,
     excluding current portion      1,191                      --
    Goodwill, net                 171,953                      --
    Deferred financing costs, net   3,552                      --
    Other non-current assets          308                      --
    Total assets                 $247,731                      50

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
    Current installments of
     obligations under capital leases$338                      --
    Current installments of
     obligations for equipment
     under finance contracts          380                      --
    Notes payable                      17                      --
    Accounts payable                6,904                      62
    Accrued payroll and
     related costs                  2,412                      --
    Accrued insurance               1,362                      --
    Other accrued liabilities         916                      --
    Due to related parties          2,254                      92
    Total current liabilities      14,583                     154
    Credit facility borrowings     18,800                      --
    Obligations under capital
     leases, excluding
     current portion                  698                      --
    Obligations for equipment
     under finance contracts,
     excluding current installments 1,191                      --
    Convertible subordinated debt  43,732                      --
    Deferred income taxes           4,961                      --
    Total liabilities              83,965                     154
    Stockholders' equity (deficit):
    Preferred stock; 5,000,000
     shares authorized; no share
     issued or outstanding             --                      --
    Common stock, $0.01 par
     value; 35,000,000 shares
     authorized; 15,707,085 shares
     issued and 15,466,004 shares
     outstanding at
     December 31, 1998; 2,604,000
     shares issued and outstanding
     at December 31, 1997              16                       3
    Additional paid-in capital    159,532                      67
    Retained earnings (deficit)     4,218                    (174)
    Total stockholders'
     equity (deficit)             163,766                    (104)
    Total liabilities and
     stockholders' equity        $247,731                      50


                 UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS

                           Years ended December 31,
                   (In thousands, except per share amounts)

                                     1998                    1997

    Net revenue                   $87,919                      --

    Cost of revenue,
     excluding depreciation        61,667                      --
    Amortization of goodwill        1,763                      --
    Depreciation                    3,292                      --
    Selling, general and
     administrative expenses       12,216                     174
    Income (loss) from operations   8,981                    (174)

    Other income (expense):
    Interest income                   658                      --
    Interest expense               (1,588)                     --
    Other                            (156)                     --

    Income before income taxes      7,895                    (174)

    Income tax expense              3,503                      --
    Net income (loss)              $4,392                    (174)

    Per share amounts:
    Basic earnings                   $.43                    (.08)

    Diluted earnings                 $.42                    (.08)


                 UNITED ROAD SERVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF OPERATIONS

                     Three months ended December 31, 1998
                   (In thousands, except per share amounts)


    Net revenue                                           $43,077

    Cost of revenue, excluding depreciation                30,902
    Amortization of goodwill                                  880
    Depreciation                                            1,984
    Selling, general and administrative expenses            4,651
    Income from operations                                  4,660

    Other income (expense):
    Interest income                                            43
    Interest expense                                       (1,062)
    Other                                                    (156)

    Income before income taxes                              3,485
    Income tax expense                                      1,288
    Net income                                             $2,197

    Per share amounts:
    Basic earnings                                           $.15

    Diluted earnings                                         $.15