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

United Road Services, Inc. Reports Third Quarter Results

16 November 2000

United Road Services, Inc. Reports Third Quarter Results
    ALBANY, N.Y., Nov. 15 United Road Services, Inc.
(OTC Bulletin Board: URSI), a leading provider of national transport and
regional towing and recovery services, today reported third quarter 2000
revenues of $61.3 million and a net loss of $7.4 million, or $3.73 per diluted
common share.  The net loss for the third quarter of 2000 includes non-
recurring charges of $3.9 million resulting from the Company's recent debt
refinancing and equity placement and a write-off of $1.9 million related to
the ability to realize its deferred tax asset.  During the third quarter of
1999, the Company reported revenue of $64.2 million and a net loss of $3.7
million or $2.16 per diluted common share.  The diluted earnings (loss) per
share calculations have been adjusted to reflect the 1 for 10 reverse stock
split effected as of May 4, 2000.
    On July 20, 2000, the Company sold 662,119 shares of its Series A
Participating Convertible Preferred Stock to affiliates of KPS Special
Situations Fund, L.P. and General Electric Capital Corporation.  Approximately
$2.1 million of expenses related to this transaction, which constituted a
change in control of the Company, are reflected in the third quarter results.
Excluding the effect of these expenses, EBITDA for the third quarter of 2000
was $5.3 million.  The equity transaction also resulted in an Internal Revenue
Code Section 382 ownership change.  Therefore, in determining the ability to
realize its deferred tax assets during the third quarter, the Company wrote
off a benefit of $1.9 million associated with net operating loss carry
forwards.  During the third quarter of 1999, the Company reported EBITDA
excluding special charges of $3.5 million.  During the second quarter of 2000,
the Company reported EBITDA excluding non-cash charges of $4.0 million.
    Gerald Riordan, Chief Executive Officer of the Company commented, "In July
2000, the Company issued equity securities and refinanced its credit facility
with a new group of lenders which has assisted in our continuing efforts to
move forward with our turnaround initiatives.  With our revenue base,
investment in new equipment, closure of certain unprofitable divisions and
profitability improvement initiatives, we continue our efforts to return to
profitability and establish a foundation for the Company's future success."

    

                 United Road Services, Inc. and Subsidiaries
                    Condensed Consolidated Balance Sheets
                     (In thousands, except share amounts)

    ASSETS                                        September 30,   December 31,

    Current assets:                                (Unaudited)

    Cash and cash equivalents                         $3,079          4,115
    Trade receivables, net of allowance for doubtful
     accounts of $1,997 at September 30, 2000
     and $2,539 at December 31, 1999                  20,777         23,709
    Other receivables, net of allowance
     for doubtful accounts of $155 at
     September 30, 2000 and $262 at
     December 31, 1999                                 1,528          1,161
    Prepaid income taxes                               1,543          3,534
    Prepaid expenses and other current assets          2,088          2,274
    Current portion of rights to
     equipment under finance contracts                   239            435
    Total current assets                              29,254         35,228
    Vehicles and equipment, net                       69,686         78,212
    Rights to equipment under finance
     contracts, excluding current portion                342          1,480
    Deferred financing costs, net                      5,726          4,109
    Goodwill, net                                     78,042        203,337
    Other non-current assets                             257             79
    Total assets                                    $183,307        322,445

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:
    Current installments of obligations
     under capital leases                               $203            268
    Current installments of obligations
     for equipment under finance contracts               239            435
    Borrowings under credit facility                  27,632         50,650
    Accounts payable                                   6,677          7,464
    Accrued expenses                                  10,022          9,489
    Due to related parties                                --          1,130
    Total current liabilities                         44,773         69,436
    Obligations under capital leases,
     excluding current installments                      247            402
    Obligations for equipment under finance
     contracts, excluding
     current installments                                342          1,480
    Long-term debt                                    85,851         80,876
    Deferred tax liability                             9,878          2,666
    Other long-term liabilities                        1,027          1,172
    Total liabilities                                142,118        156,032

    Stockholders' equity:
    Preferred stock; $ 0.001 par value 5,000,000
     shares authorized;
     662,119 shares issued or outstanding                  1             --
    Common stock, $0.01 par value; 35,000,000 shares
     authorized; 2,093,707 and 1,759,416
     shares issued and outstanding at
     September 30, 2000 and
     December 31, 1999, respectively                      21             18
    Additional paid-in capital                       217,710        191,877
    Accumulated deficit                             (176,543)       (25,482)
    Total stockholders' equity                        41,189        166,413
    Total liabilities and stockholders' equity      $183,307        322,445


                 United Road Services, Inc. and Subsidiaries
               Condensed Consolidated Statements of Operations
                   (In thousands, except per share amounts)
                                 (Unaudited)

                               Three months ended         Nine months ended
                                  September 30,             September 30,
                              2000          1999         2000          1999

    Net revenue            $61,346        64,150      189,526       189,085

    Cost of revenue,
     excluding
     depreciation           48,796        50,207      150,730       140,191
    Amortization of goodwill   740         1,472        3,419         4,266
    Depreciation             2,489         2,579        7,526         6,543
    Selling, general and
     administrative
     expenses               11,310        11,535       30,069        29,843
    Impairment charge           --            --      129,455            --
    Income (loss) from
     operations             (1,989)       (1,643)    (131,673)        8,242

    Other income (expense):

    Interest income             93             3          262            12
    Interest expense        (4,669)       (3,353)     (11,342)       (7,984)
    Other                      (47)           (7)        (421)         (137)
     Income (loss) before
     income taxes           (6,612)       (5,000)    (143,174)          133

    Income tax (benefit)
     expense                   813        (1,313)       7,598         1,340
    Net loss               $(7,425)       (3,687)    (150,772)       (1,207)

    Per share amounts:

     Basic earnings(loss)   $(3.73)        (2.16)      (80.73)         (.71)


     Diluted earnings(loss)  (3.73)        (2.16)      (80.73)         (.71)