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

CSK Auto Reports Record Second Quarter Fiscal 1999 Financial Results

1 September 1999

CSK Auto Corporation Reports Record Second Quarter Fiscal 1999 Financial Results
    PHOENIX, Aug. 31 -- CSK Auto Corporation , the
parent company of CSK Auto, Inc., today reported record financial results for
the second quarter of fiscal 1999.

    Thirteen Weeks Ended August 1, 1999
    Net sales for the thirteen weeks ended August 1, 1999, increased 19% to
$302.3 million from $254.7 million in the second quarter of fiscal 1998.
Comparable store sales increased 6% in the second quarter of fiscal 1999. As a
result of the acquisition of the Big Wheel/Rossi business on June 30,1999, and
new store openings, the number of stores operated by the Company increased to
926 stores at August 1, 1999, from 747 stores at August 2, 1998.
    Excluding $0.6 million of transition and integration expenses incurred as
a result of the acquisition of the Big Wheel/Rossi business, operating profit
for the second quarter of fiscal 1999 totaled $29.4 million, or 9.7% of net
sales, compared to $22.2 million, or 8.7% of net sales, for the second quarter
of fiscal 1998. The increase in operating profit resulted primarily from
continued improvement in gross profit margins arising from the Company's
ability to obtain generally better pricing and more favorable terms and
support from its vendors.
    Interest expense for the second quarter of fiscal 1999 increased to
$8.1 million from $7.4 million for the second quarter of fiscal 1998,
primarily due to increased debt levels.
    Excluding the transition and integration expenses incurred with respect to
the Big Wheel/Rossi stores, net income for the second quarter of fiscal 1999
was $13.1 million, or $0.46 per diluted common share.  This compares to net
income of $9.3 million, or $0.33 per diluted common share, for the second
quarter of fiscal 1998.  Including the one-time charges, net income for the
second quarter of fiscal 1999 was $12.7 million, or $0.44 per diluted common
share.
    During the second quarter of fiscal 1999, the Company opened 18 new
stores, relocated 6 stores, expanded 3 stores and acquired 86 stores.

    Twenty-six Weeks Ended August 1, 1999
    Net sales for the twenty-six weeks ended August 1, 1999, increased 16% to
$571.7 million from $493.1 million for the comparable period of fiscal 1998.
Comparable store sales increased 5% for the twenty-six weeks ended August 1,
1999.
    Operating profit, excluding the $0.6 million of Big Wheel/Rossi transition
and integration expenses, increased to $52.6 million, or 9.2% of net sales,
for the twenty-six weeks ended August 1, 1999 from $36.9 million, or 7.5% of
net sales, excluding $6.7 million of non-recurring charges for the comparable
period of fiscal 1998.  During the first quarter of fiscal 1998, the Company
incurred $3.1 million of expenses associated with the integration of the
stores acquired in December 1997 from Trak Auto Corporation and a $3.6 million
non-recurring charge associated with the termination of a management agreement
as a result of the Company's initial public offering.
    Net income for the twenty-six weeks ended August 1, 1999, excluding Big
Wheel/Rossi transition costs and the cumulative effect of a change in
accounting for store pre-opening expenses, increased to $22.9 million or
$0.80 per diluted common share from $12.8 million, or $0.45 per diluted common
share, excluding non-recurring charges, for the comparable period of fiscal
1998. Inclusive of all non-recurring charges, net income for the twenty-six
weeks ended August 1, 1999 increased to $21.8 million or $0.76 per diluted
common share from $1.8 million, or $0.07 per diluted common share.
    "We are very pleased with our second quarter and year-to-date fiscal 1999
financial results," said Maynard Jenkins, Chairman and Chief Executive Officer
of CSK Auto Corporation.  "We are particularly pleased with our comparable
store sales increase of 6% for the quarter. We continue to make progress in
improving our gross profit margins which are benefitting from increased vendor
support and more favorable pricing terms.  In addition, our commercial sales
program continues to grow rapidly and now represents over 18% of our net
sales."

    Acquisitions
    On June 30, 1999, the Company's wholly-owned subsidiary, CSK Auto, Inc.,
acquired substantially all of the assets of Apsco Products Company dba Big
Wheel/Rossi, the leading retailer of auto parts in the Northern Plains states.
Big Wheel/Rossi operates 86 stores in Minnesota, North Dakota and Wisconsin.
The acquisition of the Big Wheel/Rossi stores gives the Company an immediate
presence of scale in a strategically important market adjacent to its current
operations.
    Separately, after the close of the second quarter, the Company announced
on August 16, 1999, that its wholly-owned subsidiary, CSK Auto, Inc., had
entered into a definitive agreement to purchase Automotive Information Systems
(AIS), a premier provider of diagnostic vehicle repair information to
automotive technicians, automotive replacement parts manufacturers, automotive
test equipment manufacturers, the Do-It-Yourself consumer and Microsoft
Corporation's "CarPoint" website.  The transaction is expected to close in
September 1999.
    "Automotive Information Systems is the nation's leading provider of
diagnostic information with the most comprehensive database of repair problems
and solutions for vehicles that are out of warranty," said Maynard Jenkins.
"We believe that one key to continuing our rapid growth is to provide our
retail customers, commercial customers and our Internet customers with the
highest quality diagnostic information available to help them identify
problems correctly and obtain the parts they need efficiently.  The
combination of AIS and its tremendous knowledge base with CSK and its retail
and technical expertise will allow us to create a state-of-the-art vehicle
diagnostic system that will be both useful and easy to use."
    On August 23, 1999, the Company announced that its wholly-owned subsidiary
CSK Auto, Inc. had entered into a definitive agreement to acquire the
subsidiary of PACCAR Inc. which operates 192 stores in 6 Western States under
the tradenames Grand Auto Supply and Al's Auto Supply. The closing, which is
subject to the satisfaction of customary conditions, is expected to occur in
October 1999. Following the completion of the transaction, CSK Auto will
employ over 14,000 people and operate more than 1,100 stores.
    "The acquisition of Grand Auto Supply and Al's Auto Supply is consistent
with our strategic plan to build our business and improve profitability
through accretive acquisitions and significant new store openings," said
Maynard Jenkins.  "They are an excellent fit with CSK in that Grand and Al's
strategy of offering quality name brand products is similar to CSK's, and
their average store size is slightly larger than CSK's prototype.  This will
result in a relatively easy conversion to CSK's merchandising format."

    Certain statements contained in this release are forward-looking
statements.  They discuss, among other things, expected growth, future store
development and relocation strategy, business strategies, future revenues and
future performance.  The forward-looking statements are subject to risks,
uncertainties and assumptions, including, but not limited to, competitive
pressures, demand for the Company's products, the state of the economy,
inflation, consumer debt levels and the weather. Actual results may differ
materially from anticipated results described in these forward-looking
statements.

                     CSK AUTO CORPORATION AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (UNAUDITED)
               (in thousands, except share and per share data)
                                                           (As Adjusted)
                            Thirteen Weeks Ended        Thirteen Weeks Ended

                         August 1,     August 2,    August 1,    August 2,
                              1999          1998         1999         1998

    Net sales             $302,322      $254,701     $302,322     $254,701
    Cost of sales          159,593       137,040      159,593      137,040
    Gross profit           142,729       117,661      142,729      117,661
    Other costs and expenses:
    Operating and
     administrative        113,329        95,422      113,329       95,422
    Transition and
     integration expenses      619            --           --           --
    Write-off of unamortized
     management fee             --            --           --           --
    Operating profit        28,781        22,239       29,400       22,239
    Interest expense, net    8,143         7,410        8,143        7,410
    Income before income
     taxes, extraordinary loss
     and cumulative effect of
     change in accounting
     principle              20,638        14,829       21,257       14,829
    Income tax expense       7,945         5,487        8,183        5,487
    Income before extraordinary
     loss and cumulative effect
     of change in accounting
    principle               12,693         9,342       13,074        9,342
    Extraordinary loss, net
     of income taxes            --            --           --           --
    Income before cumulative
     effect of change in
     accounting principle   12,693         9,342       13,074        9,342
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes               --            --           --           --
    Net income             $12,693        $9,342      $13,074       $9,342

    Basic earnings (loss) per share:
    Income before extraordinary
     loss and cumulative effect
     of change in accounting
     principle               $0.46         $0.34        $0.47        $0.34
    Extraordinary loss,
     net of income taxes        --            --           --           --
    Income before cumulative
     effect of change
     in accounting principle  0.46          0.34         0.47         0.34
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes               --            --           --           --
    Net income               $0.46         $0.34        $0.47        $0.34
    Shares used in computing
     per share amounts  27,814,773    27,738,388   27,814,773   27,738,388

    Diluted earnings
     (loss) per share:
    Income before extraordinary
     loss and cumulative effect
     of change in
    accounting principle     $0.44         $0.33        $0.46        $0.33
    Extraordinary loss,
     net of income taxes        --            --           --           --
    Income before cumulative
     effect of change in
     accounting principle     0.44          0.33         0.46         0.33
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes               --            --           --           --
    Net income               $0.44         $0.33        $0.46        $0.33
    Shares used in computing
     per share amounts  28,673,234    28,662,448   28,673,234   28,662,448

                     CSK AUTO CORPORATION AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (UNAUDITED)
               (in thousands, except share and per share data)

                                                          (As Adjusted)
                          Twenty-six Weeks Ended    Twenty-six Weeks Ended
                         August 1,     August 2,    August 1,    August 2,
                              1999          1998         1999         1998

    Net sales             $571,724      $493,124     $571,724     $493,124
    Cost of sales          298,844       267,746      298,844      267,746
    Gross profit           272,880       225,378      272,880      225,378
    Other costs and expenses:
    Operating and
    administrative         220,257       188,445      220,257      188,445
    Transition and
     integration expenses      619         3,075           --           --
    Write-off of unamortized
     management fee             --         3,643           --           --
    Operating profit        52,004        30,215       52,623       36,933
    Interest expense, net   15,492        16,608       15,492       16,608
    Income before income
     taxes, extraordinary loss
     and cumulative effect
     of change in
     accounting principle   36,512        13,607       37,131       20,325
    Income tax expense      13,957         5,017       14,194        7,494
    Income before
     extraordinary loss and
     cumulative effect
     of change in
     accounting principle   22,555         8,590       22,937       12,831
    Extraordinary loss,
     net of $4,236 of
     income taxes               --       (6,767)           --           --
    Income before cumulative
     effect of change in
     accounting principle   22,555         1,823       22,937       12,831
    Cumulative effect of
     change in accounting
     principle, net of
     $468 of income taxes    (741)            --           --           --
    Net income             $21,814        $1,823      $22,937      $12,831

    Basic earnings (loss) per share:
    Income before extraordinary
     loss and cumulative
     effect of change
    in accounting principle  $0.81         $0.33        $0.83        $0.46
    Extraordinary loss, net
     of income taxes            --        (0.26)           --           --
    Income before cumulative
     effect of change
     in accounting principle  0.81          0.07         0.83         0.46
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes           (0.03)            --           --           --
    Net income               $0.78         $0.07        $0.83        $0.46
    Shares used in computing
     per share amounts  27,800,049    25,653,223   27,800,049   27,738,388

    Diluted earnings (loss) per share:
    Income before extraordinary
     loss and cumulative
     effect of change
    in accounting principle  $0.78         $0.32        $0.80        $0.45
    Extraordinary loss,
     net of income taxes        --        (0.25)           --           --
    Income before cumulative
     effect of change in
    accounting principle      0.78          0.07         0.80         0.45
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes           (0.02)            --           --           --
    Net income               $0.76         $0.07        $0.80        $0.45
    Shares used in computing
     per share amounts  28,804,643    26,578,154   28,804,643   28,662,448