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

CSK Auto Corporation Reports Record Sales and Earnings for 1999 Third Quarter

1 December 1999

CSK Auto Corporation Reports Record Sales and Earnings for 1999 Third Quarter
           - Earnings Per Share of $0.49 for the Quarter, Excluding
                        Acquisition-Related Charges -

    PHOENIX, Dec. 1 -- CSK Auto Corporation , the
parent company of CSK Auto, Inc., today reported record sales and earnings for
its third quarter of fiscal 1999.

    Thirteen Weeks Ended October 31, 1999
    Net sales for the thirteen weeks ended October 31, 1999, increased 26% to
$331.3 million from $263.1 million for the third quarter of fiscal 1998.
Comparable store sales increased 2% in the third quarter of fiscal 1999
reflecting soft sales for the first half of the quarter due to unseasonable
temperatures in most of our markets.  Comparable store sales improved
throughout the remainder of the quarter such that over the past nine weeks
they have reached mid single-digit levels.  The Company's recently acquired
stores contributed $38.0 million of net sales during the portions of the
quarter that the Company owned and operated them.
    As a result of the acquisition of the Big Wheel/Rossi business on June
30,1999, the acquisition of the Al's and Grand Auto Supply business on October
1, 1999, and new store openings, the number of stores operated by the Company
increased to 1,120 stores at October 31, 1999, from 773 stores at November 1,
1998.  During the third quarter of fiscal 1999, the Company acquired 194
stores, opened 22 new stores, relocated 8 stores, expanded 1 store and closed
22 of the acquired stores in addition to stores closed due to relocations.
With respect to the integration efforts underway for the acquired stores, the
systems conversions are complete for the Big Wheel/Rossi stores with the re-
merchandising of the stores to be completed by the end of December 1999.
Systems conversions are complete for 125 of the Al's and Grand Auto Supply
stores with the remainder to be completed in December 1999 and the merchandise
conversions will be completed during the first quarter of fiscal 2000.
    Excluding $3.6 million of transition and integration expenses incurred as
a result of the acquisition of the Big Wheel/Rossi and Al's and Grand Auto
Supply businesses, operating profit for the third quarter of fiscal 1999
totaled $34.0 million, or
10.3% of net sales, compared to $23.5 million, or 8.9% of net sales, for the
third quarter of fiscal 1998.  The increase in operating profit resulted
primarily from a leveraging of fixed costs over an expanding sales base.  The
operating profit for the third quarter of fiscal 1999 also reflected goodwill
amortization charges of
$0.4 million associated with the recent acquisitions.
    Interest expense for the third quarter of fiscal 1999 increased to $11.5
million from $6.9 million for the third quarter of fiscal 1998, primarily due
to increased debt levels that were incurred to finance the recent
acquisitions.
    Excluding the transition and integration expenses incurred with respect to
the recent acquisitions, net income for the third quarter of fiscal 1999 was
$13.9 million, or $0.49 per diluted common share.  This compares to net income
of $10.5 million, or $0.37 per diluted common share, for the third quarter of
fiscal 1998.  Including the one-time charges, net income for the third quarter
of fiscal 1999 was $11.7 million, or $0.41 per diluted common share.

    Thirty-nine Weeks Ended October 31, 1999
    Net sales for the thirty-nine weeks ended October 31, 1999, increased 19%
to $903.0 million from $756.3 million for the comparable period of fiscal
1998.  Comparable store sales increased 4% for the thirty-nine weeks ended
October 31, 1999.  The Company's recently acquired stores contributed $45.5
million of net sales during the portions of the fiscal year that the Company
owned and operated them.
    Operating profit, excluding $4.2 million of transition and integration
expenses related to the recent acquisitions, increased to $86.7 million, or
9.6% of net sales, for the thirty-nine weeks ended October 31, 1999, from
$60.4 million, or 8.0% of net sales, excluding $6.7 million of non-recurring
charges for the comparable period of fiscal 1998.  The increase in operating
profit resulted from a leveraging of fixed costs over an expanding sales base
and 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.  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.
    Interest expense for the thirty-nine weeks ended October 31, 1999
increased to $27.0 million from $23.5 million for the comparable period of
fiscal 1998, primarily due to increased debt levels that were incurred to
finance the recent acquisitions.
    Net income for the thirty-nine weeks ended October 31, 1999, excluding
acquisition-related transition and integration costs and the cumulative effect
of a change in accounting for store pre-opening expenses, increased to $36.8
million or $1.28 per diluted common share from $23.4 million, or $0.82 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 thirty-nine weeks ended October 31, 1999 increased to $33.5 million or
$1.17 per diluted common share from $12.4 million, or $0.45 per diluted common
share for the comparable period of fiscal 1998.
    On September 28, 1999, the Company announced that its wholly-owned
subsidiary, CSK Auto, Inc., had entered into a definitive agreement with
Microsoft Corp. through which its wholly-owned subsidiary,
CSKAUTO.COM, Inc., will be the exclusive auto parts e-commerce provider
promoted on MSN CarPoint, the premier automotive shopping and information site
on the Internet.  This agreement represents another important step in the
implementation of the Company's Internet strategy that began in June 1999,
with the launch of CSKAUTO.COM, the first e-commerce site backed by a major
automotive aftermarket parts retailer.  This was followed in mid-August by the
Company's acquisition of Automotive Information Systems (AIS), the premier
provider of diagnostic vehicle repair information to professional automotive
repair technicians.  AIS is an important content provider to MSN CarPoint
delivering reliability and maintenance data under the brand name Identifix.
    "We are very pleased with our third quarter and year-to-date fiscal 1999
financial results," said Maynard Jenkins, Chairman and Chief Executive Officer
of CSK Auto Corporation.  "With the recently completed acquisition of the Al's
and Grand Auto Supply business, we have strengthened our position as the
leading auto parts retailer in the Western U.S.  We continue to make progress
in improving our gross profit margins which are benefiting from increased
vendor support and more favorable pricing terms.  In addition, our commercial
sales program continues to grow rapidly and now represents almost 20% of total
sales of the CSK Auto base stores."

    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) Note 1
                             Thirteen Weeks Ended        Thirteen Weeks Ended
                           October 31,   November 1,  October 31,  November 1,
                              1999          1998          1999          1998

    Net sales            $ 331,320     $ 263,142    $ 331,320     $ 263,142
    Cost of sales          170,946       136,111      170,946       136,111
    Gross profit           160,374       127,031      160,374       127,031
    Other costs and expenses:
      Operating and
       administrative      125,895       103,521      125,895       103,521
      Transition and
       integration expenses  3,551            --           --            --
      Goodwill amortization    432            --          432            --
    Operating profit        30,496        23,510       34,047        23,510
    Interest expense, net   11,524         6,924       11,524         6,924
    Income before income
     taxes                  18,972        16,586       22,523        16,586
    Income tax expense       7,304         6,059        8,671         6,059
    Net income           $  11,668     $  10,527    $  13,852     $  10,527

    Basic earnings per share:
      Net income         $    0.42     $    0.38    $    0.50     $    0.38

     Shares used in
      computing per share
      amounts           27,826,096    27,738,468   27,826,096    27,738,468

    Diluted earnings
     per share:
      Net income          $   0.41      $   0.37     $   0.49      $   0.37

     Shares used in
      computing per
      share amounts     28,502,784    28,579,609   28,502,784    28,579,609

    Note 1. The "As Adjusted" columns reflect the exclusion from earnings of
the impact of transition and integration expense, extraordinary items, the
cumulative effect of accounting changes and other one-time expense items.

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

                                                          (As Adjusted) Note 1
                           Thirty-nine Weeks Ended     Thirty-nine Weeks Ended
                           October 31,   November 1,  October 31,  November 1,
                              1999         1998           1999          1998

    Net sales            $ 903,044     $ 756,266    $ 903,044     $ 756,266
    Cost of sales          469,790       403,857      469,790       403,857
    Gross profit           433,254       352,409      433,254       352,409
    Other costs and expenses:
      Operating and
       administrative      346,152       291,966      346,152       291,966
      Transition and
       integration expenses  4,170         3,075           --            --
      Goodwill amortization    432            --          432            --
      Write-off of
       unamortized
       management fee           --         3,643           --            --

    Operating profit        82,500        53,725       86,670        60,443
    Interest expense, net   27,016        23,532       27,016        23,532
    Income before income
     taxes, extraordinary
     loss and cumulative
     effect of change in
     accounting principle   55,484        30,193       59,654        36,911
    Income tax expense      21,261        11,076       22,859        13,553
    Income before
     extraordinary loss
     and cumulative effect
     of change in accounting
     principle              34,223        19,117       36,795        23,358
    Extraordinary loss, net
     of $4,236 of income taxes  --       (6,767)           --            --
    Income before cumulative
     effect of change in
     accounting principle   34,223        12,350       36,795        23,358
    Cumulative effect of
     change in accounting
     principle, net of
     $468 of income taxes    (741)            --           --            --
    Net income           $  33,482     $  12,350    $  36,795     $  23,358

    Basic earnings (loss)
     per share:
      Income before
       extraordinary loss
       and cumulative effect
       of change in
       accounting
       principle          $   1.23      $   0.73     $   1.32      $   0.84
      Extraordinary loss,
       net of income taxes      --        (0.26)           --            --
      Income before
       cumulative effect
       of change in
       accounting principle   1.23          0.47         1.32          0.84
      Cumulative effect of
       change in accounting
       principle, net of
       income taxes         (0.03)            --           --            --
        Net income        $   1.20      $   0.47     $   1.32      $   0.84

     Shares used in
      computing per share
      amounts           27,808,757    26,348,305   27,808,757    27,738,415

    Diluted earnings
     (loss) per share:
      Income before
       extraordinary loss
       and cumulative
       effect of change
       in accounting
       principle          $   1.19      $   0.70     $   1.28      $   0.82
      Extraordinary loss,
       net of income taxes      --        (0.25)           --            --
      Income before
       cumulative effect
       of change in
       accounting principle   1.19          0.45         1.28          0.82
      Cumulative effect of
       change in
       accounting
       principle, net of
       income taxes         (0.02)            --           --            --
        Net income        $   1.17      $   0.45     $   1.28      $   0.82

      Shares used in
       computing per
       share amounts    28,708,125    27,253,660   28,708,125    28,643,770

    Note 1. The "As Adjusted" columns reflect the exclusion from earnings of
the impact of transition and integration expense, extraordinary items, the
cumulative effect of accounting changes and other one-time expense items.