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

Aftermarket Technology Corp. Reports Second Quarter 2000 Results

4 August 2000

Company to Discontinue Independent Aftermarket Segment Income from Continuing Operations up 8% Over Second Quarter of 1999

    WESTMONT, Ill. - Aftermarket Technology Corp. today reported financial  
results for the quarter ended June 30, 2000.  The Company also announced plans 
to exit its Independent Aftermarket segment in order to focus on its core 
competencies in the automotive drivetrain and logistics businesses.

    Results of Continuing Operations

    In conjunction with the decision to exit the Independent Aftermarket, the
financial results of this segment have been recorded as a discontinued
operation and the results discussed below reflect those from continuing
operations only.

    Second Quarter Results

    Total revenue from continuing operations increased slightly to
$82.7 million in the second quarter of 2000 versus $82.4 million in the prior
year's second quarter.  Gross profit from continuing operations, as a
percentage of sales, increased to 36% in the second quarter of this year from
33% for last year's second quarter.  Income from continuing operations for the
second quarter of 2000 increased 8% to $5.7 million or $0.27 per diluted share
versus $5.3 million or $0.25 per diluted share, before special charges, in the
prior year's second quarter.  The improvement was driven primarily by an
increase in revenues in ATC's Logistics Services business unit and improved
cost performance in its Electronics business unit, partially offset by a
softness in the OEM segment versus last year's second quarter.

    In connection with the discontinuance of the Independent Aftermarket
segment, ATC recorded a one-time after tax loss on disposal of $115 million
(net of a projected tax benefit of approximately $59 million) in its second
quarter 2000 financial results.

    First Half Results

    For the six months ended June 30, 2000, revenue from continuing operations
was $169.2 million, up 7% versus $158.7 million in 1999.  Gross profit from
continuing operations, as a percentage of sales, increased to 37% in the first
half of this year from 32% for last year's first half.  Income from continuing
operations for the first half of 2000 grew 57% to  $13.5 million or $0.64 per
diluted share versus $8.6 million or $0.41 per diluted share, before special
charges, in the prior year's first half.  The improvement was again driven by
strong growth in the Company's Logistics business, coupled with the
realization of cost reduction initiatives implemented during the last year and
a strong first quarter in the OEM segment.

    Mike DuBose, Chairman, President and CEO said, "Exiting the Independent
Aftermarket business segment at this time is in the best interest of our
stockholders.  The new, streamlined and focused ATC will have a solid
financial foundation comprised of strong cash flows, decreased levels of debt,
increasingly strong customer relationships, improved margins and good growth
prospects."

    The Company reaffirmed that it expects to achieve EPS of $1.25 from
continuing operations for 2000 and $1.85 for 2001.

    ATC is headquartered in Westmont, Illinois.  The Company's continuing
operations include automotive drivetrain remanufacturing, third party
logistics and material recovery services.  ATC also remanufactures electronic
control modules, instrument and display clusters and radios.  ATC posted 1999
revenues from continuing operations of $328.0 million.

                           AFTERMARKET TECHNOLOGY CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)

                        For the three months ended  For the six months ended
                                  June 30,                    June 30,
                            2000          1999          2000          1999
                                 (Unaudited)                (Unaudited)

    Net sales             $ 82,666      $ 82,388    $ 169,168     $ 158,712
    Cost of sales           52,781        55,071      106,774       107,287
    Gross profit            29,885        27,317       62,394        51,425

    Selling, general and
    administrative expense  13,308        12,133       26,104        24,373
    Amortization of
    intangible assets        1,256         1,273        2,513         2,498
    Special charges              -           575            -         2,134

    Income from operations  15,321        13,336       33,777        22,420

    Other income (expense),
    net                        (38)          (72)          14            12
    Interest expense         6,037         5,507       11,873        10,959

    Income from continuing
    operations,
    before income taxes      9,246         7,757       21,918        11,473

    Income tax expense       3,532         2,848        8,373         4,213

    Income from continuing
    operations               5,714         4,909       13,545         7,260

    Loss from
    discontinued
    operations, net of
    income taxes          (120,835)      (3,156)     (123,329)       (4,624)

    Net income (loss)   $ (115,121)      $ 1,753   $ (109,784)      $ 2,636


    Per common share -
    basic:
      Income from
      continuing
      operations            $ 0.28        $ 0.24       $ 0.66        $ 0.36
      Loss from
      discontinued
      operations             (5.86)       (0.15)         (5.99)       (0.23)

      Net income (loss)    $ (5.58)       $ 0.09       $ (5.33)       $0.13

    Weighted average
    number of common
    shares outstanding      20,623        20,268       20,581        20,257

    Per common share -
    diluted:
      Income from
      continuing
      operations            $ 0.27        $ 0.23       $ 0.64        $ 0.34
      Loss from
      discontinued
      operations             (5.69)       (0.15)        (5.79)        (0.22)

      Net income (loss)    $ (5.42)       $ 0.08      $ (5.15)       $ 0.12

    Weighted average
    number of common and
    common equivalent
    shares outstanding      21,246        21,204       21,315        21,101