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

R&B, Inc. Reports Strong Financial Results for the 1999 First Quarter

30 April 1999

R&B, Inc. Reports Strong Financial Results for the 1999 First Quarter; Earnings Advance 15%
    COLMAR, Pa., April 30 -- R&B, Inc., reported
strong financial results for the first quarter ended March 27, 1999.  The 1999
first quarter is the twelfth consecutive quarter of improved sales and
earnings on a year-over-year basis.  Over the past three years, the company
has achieved an average growth rate of 18 percent in sales and 23 percent in
net income.
    Net sales for the first quarter of 1999 increased 43 percent to
$55.9 million from $39.0 million for the year-ago quarter.  Net income
advanced 15 percent to $1.4 million, or $0.16 per diluted share, from
$1.2 million, or $0.14 per diluted share, for the first quarter of 1998.
    Commenting on the company's performance, Richard N. Berman, R&B's
Chairman, President, and Chief Executive Officer, said: "Earnings for the
quarter were consistent with our stated 15 percent growth expectation.  Core
business sales were strong across all customer segments and the recent
acquisitions also contributed to the 43 percent sales increase.  Earnings were
impacted by higher operating costs reflecting our increased investment in
people, processes, computers and product to support the growth of our
customers and our ability to service them.  With these investments now made,
we expect to see improved efficiencies throughout the balance of the year."
    Mr. Berman further stated, "The three acquisitions we made in 1998,
including Scan-Tech, Champ Service Line and Allparts, meet the company's
strategic objectives, but are initially expected to drive revenues faster than
earnings.  Generally, we find that our acquisitions are earnings neutral for
up to a year because of the investments needed to fully align them with our
focus on product development, sophisticated merchandising systems and value-
added customer service."
    "Overall", Mr. Berman concluded, "We are pleased with what we achieved in
the first quarter and expect earnings to continue to grow approximately
15 percent on a quarter-over-quarter basis."
    R&B, Inc. is a leading supplier of "hard-to-find" parts, fasteners and
service line products for the automotive aftermarket.  R&B's parts are
marketed under more than sixty proprietary brand names, through its Motormite
and Dorman divisions, as well as under the private labels of automobile
manufacturers, parts manufacturers, and national warehouse distributors.
    Forward looking statements in this release are made pursuant to the safe
harbor provisions of the Private Securities Litigation Reform Act of 1995.
Such forward looking statements are subject to certain risks and uncertainties
that could cause actual results to differ materially from those projected.
Readers are cautioned not to place undue reliance on these forward looking
statements which speak only as of the date hereof.  Factors that cause actual
results to differ materially include, but are not limited to, those factors
discussed in the Company's Annual Report on Form 10-K under "Business -
Investment Considerations."

                          R&B, INC. AND SUBSIDIARIES
                    Consolidated Statements of Income (1)
                   (in thousands, except per-share amounts)

    13 weeks ended (unaudited)   3/27/99      Pct.        3/28/98      Pct.

    Net sales                    $55,946      100.0       $39,012     100.0
    Cost of goods sold            34,261       61.3        23,985      61.5
    Gross profit                  21,685       38.7        15,027      38.5
    Selling, general and
     administrative expenses      17,901       32.0        12,235      31.4
    Income from operations         3,784        6.7         2,792       7.1
    Interest expense, net          1,706        3.0           940       2.4
    Income before taxes            2,078        3.7         1,852       4.7
    Provision for taxes              727        1.3           676       1.7
    Net income                     1,351        2.4         1,176       3.0
    Basic and diluted earnings
     per share                     $0.16          -         $0.14         -
    Average shares outstanding
       Basic                       8,348          -         8,318         -
       Diluted                     8,381          -         8,409         -

                          R&B, INC. AND SUBSIDIARIES
                       Consolidated Balance Sheets (1)
                                (in thousands)

                                                3/27/99             12/26/98
    Assets                                    (unaudited)
    Cash and cash equivalents                    $1,034                $915
    Accounts receivable                          60,075              55,585
    Inventories                                  79,252              68,401
    Prepaid expenses and other                    3,105               2,535
    Property & equipment                         21,003              20,761
    Intangible assets                            33,256              33,640
    Other assets                                  2,125               2,111
    Total assets                               $199,850            $183,948

    Liability & Shareholders' Equity
    Current portion of long-term debt            $2,663              $3,089
    Accounts payable                             21,635              18,309
    Accrued expenses and other                    7,251               8,418
    Long-term debt                               92,754              80,004
    Deferred income taxes                         2,514               2,514
    Shareholders' equity                         73,033              71,614
    Total Liabilities and Equity               $199,850            $183,948

    (1) Totals may not add due to rounding.