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

Reynolds and Reynolds Reports Record Third Quarter Revenues and Earnings

21 July 1999

Reynolds and Reynolds Reports Record Third Quarter Revenues and Earnings
    DAYTON, Ohio, July 21 -- The Reynolds and Reynolds Company
today reported that quarterly revenues exceeded $400 million for
the first time in the company's history.  Third quarter revenues of
$401.1 million were 8 percent higher than last year.  Net income of
$31.3 million and earnings per share of 39 cents were also records and
represented increases over last year of 20 percent and 22 percent,
respectively.
    "We're very pleased with our sustained momentum through the first nine
months and our prospects for continued strong performance through the
remainder of the fiscal year.  Our Automotive Division continues to do very
well in the dynamic and exciting automotive retail channel.  Our Business
Systems Division is closing in on its goal of achieving operating margins in
the 8 percent to 10 percent range.  Additionally, the formation of the
eBusiness Group will enable us to aggressively leverage the Internet to
enhance our position in the automotive and document services markets.
Yesterday's introduction of our web-enabled automotive service marketing
program is the first of many similar e-business initiatives we're developing,"
said David R. Holmes, chairman and chief executive officer.
    For the nine months, revenues were $1.15 billion compared with
$1.10 billion a year ago.  Earnings per share rose 22 percent to $1.13.

    Automotive.
    Automotive Division revenues increased 9 percent to $204.8 million for the
quarter.  Automotive computer systems and services revenues increased
12 percent for the quarter, while automotive forms revenues declined slightly.
Operating margins remained strong at 21.1 percent for the quarter.
    "We continue to expand our relationships with national retailers, local
and regional dealer organizations and manufacturers.  We're providing
measurable business results for our customers in virtually every segment of
the automotive retailing market," Holmes said.

    Business Systems.
    Business Systems Division third quarter revenues were $186.4 million
compared to $174.1 million last year.  Operating income for the quarter was
$14.6 million, an operating margin of 7.9 percent.  "Both revenues and
operating income continue to show strong improvement year over year, " said
Holmes.
"The Business Systems Division had a solid quarter, signing document
management contracts with a number of key accounts.  Prospects for the
remainder of the year look solid.  We're confident that we'll reach our goal
of 8 percent to 10 percent operating margins in this business by year end,"
Holmes said.

    Formation of eBusiness Group.
    During the quarter, the company announced the formation of the eBusiness
Group.  The group will leverage the company's tangible assets which include
manufacturing strengths, efficient distribution networks, large bases of
satisfied customers, and clear market leadership by leading the company to the
next phase of the Internet revolution.
    Reynolds already plays a key role in making Microsoft CarPoint the
automotive industry's leading car-buying site on the Internet (as ranked by
Media Metrix, the leading Internet audience usage measurement service).
Additionally, Reynolds' Customer Advantage Internet-based system for document
management gives users access to electronic print-on-demand and "fill-in"
forms through their web browsers.  And earlier this year, Reynolds introduced
integrated voice and data services that will provide analysis and customized
Internet and infrastructure solutions to enhance automotive retailers' market
presence and productivity.
    "The Internet is a means of enriching existing customer relationships and
attracting new customers.  Our focused eBusiness Group will be a key component
of Reynolds' blueprint for growth.  We'll focus on leveraging our internal
expertise with outside partnerships to introduce rapidly and regularly,
e-business services that create more value for our customers, shareholders and
associates," Holmes said.

    Share repurchase.
    The company repurchased 200,000 shares during the quarter at an average
price of $23.30 per share.  Through nine months, the company repurchased 1.9
million shares for $38 million.  Approximately 3.5 million shares remain
authorized for repurchase.

    Balance Sheet.
    The company's balance sheet remains exceptionally strong with cash
balances of $122 million.  Debt to total capitalization at quarter end was
28.5 percent.  The company generated $118 million of cash from operations for
the nine month period ending June 30, 1999.
    Reynolds and Reynolds, headquartered in Dayton, Ohio, is a leading
provider of integrated information management systems and related value-added
services to automotive and general business markets.  The company reported
revenues of  $1.53 billion for the 12 months ended June 30, 1999.  For more
information on Reynolds and Reynolds, visit the company's World Wide Web site
at http://www.reyrey.com, or call The Reynolds and Reynolds Information
Hotline at 888-4REYREY.

                      The Reynolds and Reynolds Company
                          Segment Report (Unaudited)
                     (In thousands except per share data)


    For The Periods         Third Quarter                  Nine Months
    Ended June 30     1999      1998    Change      1999       1998   Change

    Consolidated
    Net Sales and
     Revenues       $401,079  $371,231      8%  $1,148,723  $1,102,605    4%
    Gross Profit    $183,510  $160,464     14%    $515,855    $481,074    7%
    Operating Income $54,310   $45,380     20%    $150,214    $148,832    1%
    Income From
     Continuing
     Operations      $31,257   $28,171     11%     $84,767     $83,138    2%
    Discontinued
     Operations           $0  ($2,122)              $5,785    ($6,981)
    Net Income       $31,257   $26,049     20%     $90,552     $76,157   19%
    Earnings Per
     Common Share
     (Diluted)         $0.39     $0.32     22%       $1.13       $0.93   22%
    Average Shares
     Outstanding      80,207    81,442              80,290      81,614

    Automotive *
    Net Sales and
     Revenues       $204,785  $188,593      9%    $576,430    $540,855    7%
    Gross Profit    $112,659  $100,866     12%    $314,212    $293,342    7%
       Gross Margin    55.0%     53.5%   54.5%       54.2%
    Operating Income $43,291   $36,742     18%    $116,494    $116,307    0%
       Operating
        Margin         21.1%     19.5%               20.2%       21.5%

    Business Systems
    Net Sales and
     Revenues       $186,352  $174,088      7%    $543,249    $536,738    1%
    Gross Profit     $70,851   $59,598     19%    $201,643    $187,732    7%
       Gross Margin    38.0%     34.2%               37.1%       35.0%
    Operating Income $14,636    $7,820     87%     $38,235     $31,616   21%
       Operating
        Margin          7.9%      4.5%                7.0%        5.9%

    Financial Services
    Net Sales and
     Revenues         $9,942    $8,788     13%     $29,044     $25,455   14%
    Operating Income  $5,450    $4,682     16%     $15,624     $12,417   26%
       Operating
        Margin         54.8%     53.3%               53.8%       48.8%

    Corporate
     Expenses       ($9,067)  ($3,864)           ($20,139)   ($11,508)

    Elimination of
     Intersegment Sales   $0    ($238)                  $0      ($443)

    *  Automotive's nine month results include the effect of adopting the
       AICPA's Statement of Position 97-2, Software Revenue Recognition.  The
       effect was to reduce net sales and revenues by $17,936, gross profit by
       $11,205 and operating income by $10,624.

                      The Reynolds and Reynolds Company
           Statements of Consolidated Income by Segment (Unaudited)
          For the Three and Nine Months Ended June 30, 1999 and 1998
                     (In thousands except per share data)

                                              Three Months
                                    1999                      1998
                            Amount       Percent       Amount      Percent
    Net Sales and Revenues
    Information systems
    Automotive            $204,785         51.1%     $188,593        50.8%
    Business systems       186,352         46.5%      174,088        46.9%
    Elimination of
     intersegment sales          0         -0.1%        (238)        -0.1%
    Total information
     systems               391,137         97.5%      362,443        97.6%
    Financial services       9,942          2.5%        8,788         2.4%
    Total net sales
     and revenues          401,079        100.0%      371,231       100.0%

    Costs and Expenses
    Information systems
    Cost of sales
    Automotive              92,126         45.0%       87,727        46.5%
    Business systems       115,501         62.0%      114,490        65.8%
    Elimination of
     intersegment sales          0                      (238)
    Total cost of sales    207,627         53.1%      201,979        55.7%
    Selling, general and
     administrative expenses
    Automotive              69,368         33.9%       64,124        34.0%
    Business systems        56,215         30.1%       51,778        29.7%
    Corporate expenses       9,067         3,864
    Total selling, general
     and administrative
     expenses              134,650         34.4%      119,766        33.1%
    Financial services       4,492         45.2%        4,106        46.7%
    Total costs and expenses346,769        86.5%      325,851        87.8%
    Gross Profit from
     Information Systems
     Sales (Memo Only)
    Automotive             112,659         55.0%      100,866        53.5%
    Business systems        70,851         38.0%       59,598        34.2%
    Total gross profit
     from sales            183,510         46.9%      160,464        44.3%
    Operating Income (Loss)
    Information systems
    Automotive              43,291         21.1%       36,742        19.5%
    Business systems        14,636          7.9%        7,820         4.5%
    Corporate expenses     (9,067)       (3,864)
    Total information
     systems                48,860         12.5%       40,698        11.2%
    Financial services       5,450         54.8%        4,682        53.3%
    Total operating income  54,310         13.5%       45,380        12.2%
    Other Charges (Income)
    Interest expense         3,248                      5,988
    Interest income        (1,955)                      (674)
    Other                    (492)                        493
    Total other
     charges (income)          801          0.2%        5,807         1.5%
    Income Before
     Income Taxes           53,509         13.3%       39,573        10.7%
    Provision for
     Income Taxes           22,252          5.5%       11,402         3.1%
    Income from Continuing
     Operations             31,257          7.8%       28,171         7.6%
    Discontinued Operations      0          0.0%      (2,122)        -0.6%
    Net Income             $31,257          7.8%      $26,049         7.0%

    Basic Earnings per
     Common Share
    Income from
     Continuing Operations   $0.40                      $0.35
    Discontinued Operations  $0.00                    ($0.03)
    Net Income               $0.40                      $0.33
    Average Number of
     Common Shares
     Outstanding            78,014                     79,435

    Diluted Earnings
     per Common Share
    Income from Continuing
     Operations              $0.39                      $0.35
    Discontinued Operations  $0.00                    ($0.03)
    Net Income               $0.39                      $0.32
    Average Number of Common
     Shares Outstanding     80,207                     81,442

    Basic Earnings per Common Share
    Income from Continuing
     Operations              $1.08                      $1.04
    Discontinued Operations  $0.07                    ($0.09)
    Net Income               $1.16                      $0.96
    Average Number of
     Common Shares
     Outstanding            78,338                     79,692


                                  CONTINUED
                      The Reynolds and Reynolds Company
           Statements of Consolidated Income by Segment (Unaudited)
          For the Three and Nine Months Ended June 30, 1999 and 1998
                       (In thousands except per share data)

                                               Nine Months
                                    1999                      1998
                            Amount       Percent       Amount      Percent
    Net Sales and Revenues
    Information systems
    Automotive            $576,430         50.2%     $540,855        49.1%
    Business systems       543,249         47.3%      536,738        48.7%
    Elimination of
     intersegment sales          0          0.0%        (443)        -0.1%
    Total information
     systems             1,119,679         97.5%    1,077,150        97.7%
    Financial services      29,044          2.5%       25,455         2.3%
    Total net sales
     and revenues        1,148,723        100.0%    1,102,605       100.0%
    Costs and Expenses
    Information systems
    Cost of sales
    Automotive             262,218         45.5%      247,513        45.8%
    Business systems       341,606         62.9%      349,006        65.0%
    Elimination of
     intersegment sales          0                      (443)
    Total cost of sales    603,824         53.9%      596,076        55.3%
    Selling, general
     and administrative
     expenses
    Automotive             197,718         34.3%      177,035        32.7%
    Business systems       163,408         30.1%      156,116        29.1%
    Corporate expenses      20,139        11,508
    Total selling, general
     and administrative
     expenses              381,265         34.1%      344,659        32.0%
    Financial services      13,420         46.2%       13,038        51.2%
    Total costs
     and expenses          998,509         86.9%      953,773        86.5%

    Gross Profit from
     Information Systems
     Sales (Memo Only)

    Automotive             314,212         54.5%      293,342        54.2%
    Business systems         37.1%       187,732        35.0%
    Total gross profit
     from sales            515,855         46.1%      481,074        44.7%

    Operating Income (Loss)
    Information systems
    Automotive             116,494         20.2%      116,307        21.5%
    Business systems        38,235          7.0%       31,616         5.9%
    Corporate expenses    (20,139)                   (11,508)
    Total information
     systems               134,590         12.0%      136,415        12.7%
    Financial services      15,624         53.8%       12,417        48.8%
    Total operating income 150,214         13.1%      148,832        13.5%

    Other Charges (Income)
    Interest expense         9,888                     12,597
    Interest income        (4,895)                    (1,605)
    Other                       27                      2,009
    Total other
     charges (income)        5,020          0.5%       13,001         1.2%
    Income Before
     Income Taxes          145,194         12.6%      135,831        12.3%
    Provision for
     Income Taxes           60,427          5.2%       52,693         4.8%
    Income from Continuing
     Operations             84,767          7.4%       83,138         7.5%
    Discontinued Operations  5,785          0.5%      (6,981)        -0.6%
    Net Income             $90,552          7.9%      $76,157         6.9%

    Basic Earnings per
     Common Share
     Income from Continuing
     Operations              $1.08                      $1.04
    Discontinued Operations  $0.07                    ($0.09)
    Net Income               $1.16                      $0.96
    Average Number of
     Common Shares
     Outstanding            78,338                     79,692

    Diluted Earnings
     per Common Share
    Income from Continuing
     Operations              $1.06                      $1.02
    Discontinued Operations  $0.07                    ($0.09)
    Net Income               $1.13                      $0.93
    Average Number of
     Common Shares
     Outstanding            80,290                     81,614


                      The Reynolds and Reynolds Company
              Condensed Consolidated Balance Sheets  (Unaudited)
                  As of June 30, 1999 and September 30, 1998
                                (In thousands)

                                                6/30/99           09/30/98

    Information Systems Assets
    Current Assets
    Cash and equivalents                       $122,981            $39,980
    Accounts receivable                         228,802            227,158
    Inventories                                  73,647             66,196
    Other current assets                         33,479             38,713
    Total current assets                        458,909            372,047
    Property, Plant and Equipment,
     less accumulated depreciation of
     $226,406 at 6/30/99 and
     $215,208 at 9/30/98                        182,690            174,226
    Goodwill                                     67,542             82,280
    Other Intangible Assets                      19,606             17,327
    Other Assets                                 98,937            100,681
    Total Information Systems Assets            827,684            746,561

    Financial Services Assets
    Finance Receivables                         421,104            408,765
    Cash and Other Assets                           891              2,394
    Total Financial Services Assets             421,995            411,159

    Total Assets                             $1,249,679         $1,157,720

    Information Systems Liabilities
    Current Liabilities                        $227,204           $198,208
    Long-Term Debt                              169,623            161,541
    Other Liabilities                            87,779             83,703
    Total Information Systems Liabilities       484,606            443,452

    Financial Services Liabilities
    Notes Payable                               211,878            210,561
    Other Liabilities                           101,329             99,256
    Total Financial Services Liabilities        313,207            309,817

    Shareholders' Equity
    Capital Stock                                74,543             58,235
    Other Adjustments                           (9,094)            (9,727)
    Retained Earnings                           386,417            355,943
    Total Shareholders' Equity                  451,866            404,451

    Total Liabilities and
     Shareholders' Equity                    $1,249,679         $1,157,720


                      The Reynolds and Reynolds Company
                      Five-Year Selected Financial Data
                       For the Fiscal Years 1995 - 1999

                     (In thousands except per share data)


                                                          Nine Months
                                                6/30/99            6/30/98
    Consolidated
    Net Sales and Revenues
      Information systems                    $1,119,679         $1,077,150
      Financial services                         29,044             25,455
      Total net sales and revenues           $1,148,723         $1,102,605

    Income From Continuing Operations           $84,767            $83,138
      Basic Earnings per Common Share             $1.08              $1.04
      Diluted Earnings per Common Share           $1.06              $1.02

    Net Income                                  $90,552            $76,157
      Basic Earnings per Common Share             $1.16              $0.96
      Diluted Earnings per Common Share           $1.13              $0.93

    Return on Equity                              27.1%              26.4%

    Cash Dividends Declared
     Per Class A Common Share                     $0.30              $0.27

    Book Value Per Outstanding Common Share       $5.79              $4.92

    Assets
      Information systems                      $827,684           $724,480
      Financial services                        421,995            397,493
      Total assets                           $1,249,679         $1,121,973

    Long-Term Debt
      Information systems                      $169,623           $128,157
      Financial services                        146,907            147,728
      Total long-term debt                     $316,530           $275,885

    Number of Active Employees                    9,062              9,075

    Information Systems
     (excluding financial services)
     Current Ratio                                 2.02               1.52

    Net Property, Plant and Equipment          $182,690           $176,536

    Total Debt                                 $179,843           $173,417

    Total Debt to Capitalization                  28.5%              30.9%


                                  CONTINUED

                      The Reynolds and Reynolds Company
                      Five-Year Selected Financial Data
                       For the Fiscal Years 1995 - 1999

                     (In thousands except per share data)

                                               Fiscal Year
                              1998          1997         1996         1995
    Consolidated
    Net Sales and Revenues
    Information
     systems            $1,451,466    $1,314,956   $1,033,369     $856,984
    Financial services      34,497        30,383       26,263       22,311
    Total net sales and
     revenues           $1,485,963    $1,345,339   $1,059,632     $879,295

    Income From
     Continuing Operations$113,556       $80,491      $99,100      $81,052
    Basic Earnings
     per Common Share        $1.43         $0.99        $1.20        $0.97
    Diluted Earnings
     per Common Share        $1.40         $0.96        $1.16        $0.95

    Net Income            $103,107       $59,219      $93,738      $78,594
    Basic Earnings
     per Common Share        $1.30         $0.73        $1.14        $0.94
    Diluted Earnings
     per Common Share        $1.27         $0.70        $1.10        $0.92

    Return on Equity         26.8%         16.1%        26.6%        25.1%

    Cash Dividends Declared
     Per Class A
     Common Share            $0.36         $0.32        $0.25        $0.20

    Book Value Per
     Outstanding
     Common Share            $5.14         $4.55        $4.55        $4.01


    Assets
    Information systems   $746,561      $729,335     $610,362     $489,501
    Financial services     411,159       373,175      313,282      265,965
    Total assets        $1,157,720    $1,102,510     $923,644     $755,466

    Long-Term Debt
    Information
     systems              $161,541      $170,150      $84,601      $41,443
    Financial services     145,460       137,455       93,589       92,425
    Total long-term
     debt                 $307,001      $307,605     $178,190     $133,868


    Number of Active
     Employees               9,152         9,138        7,544        6,036

    Information Systems
     (excluding financial services)

    Current Ratio             1.88          1.57         1.62         1.50

    Net Property, Plant
     and Equipment        $174,226      $188,501     $167,667     $128,462

    Total Debt            $168,366      $191,526      $99,092      $51,649

    Total Debt to
     Capitalization          29.4%         34.5%        21.0%        13.4%