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

R&B Reports Record Sales for the 1999 Q4 and Full Year

3 March 2000

R&B, Inc., Reports Record Sales for the 1999 Fourth Quarter and Full Year
    COLMAR, Pa., March 3 -- R&B, Inc., today
announced financial results for the fourth quarter and full year ended
December 25, 1999.
    Net sales for the fourth quarter of 1999 increased approximately 1% to
$53.2 million from $52.7 million in the same period last year.  As previously
announced, sales for the fourth quarter of 1999 were negatively impacted by
the continued softness in the automotive aftermarket and higher than
anticipated customer returns driven primarily by the continued consolidation
in the market.  The Company recorded restructuring charges of $7.5 million
after tax in the fourth quarter of 1999.  The Company reported a net loss in
the fourth quarter of 1999, after giving effect to the restructuring charges,
of $9.0 million, or $1.07 per share.
    Annual sales increased 32.7% in 1999 to $236.7 million from last year's
$178.3 million.  Net income, before giving effect to the restructuring
charges, decreased to $3.9 million in 1999 versus last year's $7.6 million.
Diluted earnings per share, before giving effect to the restructuring charges,
were $0.47 per share in 1999 compared to last year's $0.90 per share.
    Mr. Richard Berman, Chairman, President and CEO said: "As we indicated in
January 2000, we are disappointed with our 1999 results.  However, we believe
that the significant fixed cost reductions brought about by our restructuring
plan will enable us to improve profitability on a smaller sales base.  The
restructuring plan is progressing better than expected as we have already
taken actions that will result in annualized fixed cost savings of over
$4 million.  We are confident that we will meet our previously announced goal
of $6 million in annual savings from our initiative in the near future."
    Mr. Berman further stated, "As we reported in January 2000, earnings for
the first two quarters of 2000 are expected to be below prior year levels as
planned cost reduction initiatives will not be fully implemented until the
third quarter of fiscal 2000.  We continue to be committed to the growth of
our core business of hard-to-find parts and fasteners where we see several
exciting new opportunities for growth.  In addition, we are excited by the
prospects for growth of our subsidiaries, particularly Allparts, Inc., which
specializes in component parts for the growing brake aftermarket.  We have
intensified our focus on growing each of these businesses and will continue to
invest capital to enable these businesses to grow profitably."
    R&B, Inc. is a leading supplier of "hard-to-find" parts and fasteners for
the automotive aftermarket.  R&B's parts are marketed under more than fifty
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)     12/25/99      Pct.     12/26/98     Pct.
    Net sales                      $53,230      100.0     $52,733     100.0
    Cost of goods sold              46,052       86.5      31,985      60.7
    Gross profit                     7,178       13.5      20,748      39.3
    Selling, general and
     administrative expenses        19,051       35.8      16,938      32.1
    Income(loss)from
     operations                    (11,873)     (22.3)      3,810       7.2
    Interest expense, net            1,732        3.3       1,566       3.0
    Income(loss)before taxes       (13,605)     (25.6)      2,244       4.2
    Provision for taxes             (4,612)      (8.7)        755       1.4
    Net income (loss)               (8,993)     (16.9)      1,489       2.8
    Earnings(loss) per share
      Basic                         ($1.07)         -       $0.18         -
      Diluted                       ($1.07)         -       $0.18         -
    Average shares outstanding
      Basic                          8,393          -       8,337         -
      Diluted                        8,393          -       8,438         -

    52 weeks ended                12/25/99       Pct.    12/26/98      Pct.
    Net sales                     $236,689      100.0    $178,301     100.0
    Cost of goods sold             161,676       68.3     107,897      60.5
    Gross profit                    75,013       31.7      70,404      39.5
    Selling, general and
     administrative expenses        73,380       31.0      53,985      30.3
    Income from operations           1,633        0.7      16,419       9.2
    Interest expense, net            6,961        2.9       4,629       2.6
    Income(loss)before taxes        (5,328)      (2.2)     11,790       6.6
    Provision (benefit) for taxes   (1,726)      (0.7)      4,234       2.4
    Net income (loss)               (3,602)      (1.5)      7,556       4.2
    Earnings (loss) per share
      Basic                         ($0.43)         -       $0.91         -
      Diluted                       ($0.43)         -       $0.90         -
    Average shares outstanding
      Basic                          8,375          -       8,330         -
      Diluted                        8,375          -       8,421         -


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

                                              12/25/99          12/26/98
    Cash and short-term investments             $1,467             $915
    Accounts receivable, less allowance
    for doubtful accounts and customer
    credits of $8,764 and $9,715                49,979           55,585
    Inventories                                 70,272           68,401
    Deferred income taxes                        4,574            1,674
    Prepaids and other current assets            2,543              861
    Total current assets                       128,835          127,436

    Property, plant & equipment, net            22,919           20,761
    Intangible assets                           33,212           33,640
    Other assets                                 3,038            2,111
    Total                                     $188,004         $183,948

    Liabilities & Shareholders' Equity
    Current portion of long-term debt           $3,410           $3,089
    Accounts payable                            12,867           18,309
    Accrued compensation                         2,820            2,652
    Other accrued liabilities                    4,626            5,766
    Total current liabilities                   23,723           29,816

    Long-term debt                              93,783           80,004
    Deferred income taxes                        2,264            2,514

    Commitments and Contingencies
    Shareholders' Equity
    Common stock, par value $.01
    Authorized 25,000,000 shares,
    issued 8,393,796 & 8,344,082                    84               83
    Additional paid-in capital                  33,517           33,133
    Cumulative translation adjustments            (181)             (18)
    Retained earnings                           34,814           38,416
    Total shareholder's equity                  68,234           71,614
    Total                                     $188,004         $183,948

    (1) Fourth quarter and fiscal 1999 amounts include restructuring charges
of $11.4 million ($7.5 million after tax or $0.90 per share).  A total of
$9.8 million, representing inventory writedowns, was charged to cost of sales
and $1.6 million was charged to selling, general and administrative expenses.
Earnings per share for the year ended December 25, 1999 before giving effect
to the restructuring charges were $0.47 versus $0.90 a year earlier.