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 Third Quarter Fiscal 2000 Financial Results

8 December 2000

CSK Auto Corporation Reports Third Quarter Fiscal 2000 Financial Results
    PHOENIX, Dec. 7 CSK Auto Corporation , the
parent company of CSK Auto, Inc., a leading specialty retailer in the
automotive aftermarket, today reported its financial results for the third
quarter of fiscal 2000. The Company highlighted the following:

    -- Net sales were $368.9 million reflecting comparable store sales
       increases of 2% and a net total sales increase of approximately 11%;

    -- Commercial sales increased 13% year over year and 11% on a comparable
       store basis reflecting an increase in relative market share in a
       difficult competitive and economic environment;

    -- Adjusted fully diluted earnings per share was $0.29, in line with
       estimates;

    -- Integration efforts for all acquired stores are now complete.

    Thirteen Weeks Ended October 29, 2000
    Net sales for the thirteen weeks ended October 29, 2000, increased
approximately 11% to $368.9 million from $331.3 million in the third quarter
of fiscal 1999. Comparable store sales increased 2% during the third quarter
of fiscal 2000.  The number of stores operated by the Company increased to
1,147 at October 29, 2000, from 1,120 stores at October 31, 1999. The increase
reflects the acquisition of the All Car stores (22 units) in the first quarter
of fiscal 2000 and new store openings. Commercial sales increased 13% to
$64.7 million for the thirteen weeks ended October 29, 2000 in spite of a
challenging economic environment. The Company continues to add new customers
to its commercial sales portfolio and believes that the growth being realized
in this business is the result of market share gains.
    During the third quarter, the Company incurred charges for (i)
non-recurring acquisition-related transition expenses of $1.3 million, (ii)
$0.6 million of operating losses of automotive service centers that the
Company is exiting, and (iii) a non-cash charge of $1.2 million to record its
proportionate equity share of the losses of the PartsAmerica.com joint venture
in which the Company participates. Excluding these items, operating profit for
the third quarter of fiscal 2000 totaled $27.7 million, compared to
$34.3 million, for the third quarter of fiscal 1999. The decrease in operating
profit resulted from lower gross profit contribution due to the sale of
inventories of the acquired companies that were purchased without the benefit
of customary allowances from vendors.
    Interest expense for the third quarter of fiscal 2000 increased to
$15.5 million from $11.5 million for the third quarter of fiscal 1999,
primarily due to increased debt levels and higher variable interest rates.
    Excluding the above-described non-recurring charges, net income for the
third quarter of fiscal 2000 was $7.9 million, or $0.29 per diluted common
share. This compares to net income of $14.0 million, or $0.49 per diluted
common share, for the third quarter of fiscal 1999. Including the one-time
charges, net income for the third quarter of fiscal 2000 was $5.9 million, or
$0.21 per diluted common share.
    During the third quarter of fiscal 2000, the Company opened 8 new stores,
relocated 7 stores, expanded 3 stores, and closed 4 stores in addition to
those closed due to relocation. Integration efforts for all acquired stores,
including the AllCar stores, were completed during the quarter.

    Thirty-nine Weeks Ended October 29, 2000
    Net sales for the thirty-nine weeks ended October 29, 2000, increased
approximately 22% to $1,100.1 million from $903.0 million for the comparable
period of fiscal 1999. Comparable store sales increased 2% for the thirty-nine
weeks ended October 29, 2000.
    During the thirty-nine week period, the Company incurred: (i) $23.8
million of acquisition-related transition and integration expenses, (ii)
$3.7 million of acquisition-related store closing costs, (iii) $2.6 million of
operating losses incurred by automotive service centers that have closed or
will be closed, and (iv) non-cash charges of $1.9 million to record its
proportionate equity share of the losses of the PartsAmerica.com joint venture
in which the Company participates. Excluding these items, operating profit
increased to $93.2 million for the thirty-nine weeks ended October 29, 2000
from $86.9 million for the comparable period of fiscal 1999.  Inclusive of all
items, operating profit declined to $61.1 million for the first three quarters
of fiscal 2000 from $82.5 million for the comparable period of fiscal 1999.
    Interest expense for the thirty-nine weeks ended October 29, 2000
increased to $45.3 million from $27.0 million for the comparable period of
fiscal 1999, primarily due to increased debt levels and higher variable
interest rates.
    Net income for the thirty-nine weeks ended October 29, 2000, excluding all
of the non-recurring items discussed above that affected operating profit,
decreased to $30.4 million or $1.09 per diluted common share from
$36.9 million, or $1.29 per diluted common share, excluding non-recurring
charges, for the comparable period of fiscal 1999. Inclusive of all
non-recurring charges, net income for the thirty-nine weeks ended October 29,
2000 totaled $10.1 million, or $0.36 per diluted common share, compared to net
income of $33.5 million, or $1.17 per diluted common share, for the comparable
period of fiscal 1999.
    "Excluding non-recurring charges, the Company achieved the consensus of
analysts' earnings estimates for the quarter, as compiled by First Call. We
are not, however, at all satisfied with our current results," said Maynard
Jenkins, Chairman and Chief Executive Officer of CSK Auto Corporation. "The
soft sales trends that the Company experienced in the second quarter have
continued but despite this softness we were able to produce 2% comparable
store sales growth for the third quarter, in large part due to the continued
growth of our commercial sales program. We believe that these conditions are
being felt throughout the industry, including by our suppliers and
competitors. Despite these conditions, we are maintaining our focus on
serving our customers, operating our stores efficiently and making necessary
cost reductions to improve our operating results."

    Outlook
    The Company expects comparable store sales increases of approximately 3%
for the fourth quarter of the fiscal year with the increases being driven by
the commercial sales program and increasing comparable store sales of the
acquired stores. Total net sales for fiscal 2000 are expected to approximate
$1.47 billion. Gross profit margins are expected to remain consistent with the
third quarter run rate and earnings per diluted common share are expected to
approximate $1.30 for the full fiscal year, excluding non-recurring charges,
which is in line with the consensus of analysts' estimates as compiled by
First Call.
    For fiscal 2001, the Company's preliminary projection assumes 50-75 new,
relocated, expanded or acquired stores and comparable store sales growth of
approximately 3% which results in total net sales growth of 7%. Gross profit
margins are expected to remain flat with fiscal 2000 margin rates. Earnings
per share are expected to increase approximately 15% and free cash flow
generation is expected to approximate $70.0 million.
    
                     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


                         October 29,   October 31,  October 29,   October 31,
                              2000          1999     2000 (1)      1999 (2)


    Net sales             $368,898      $331,320     $367,782      $330,663
    Cost of sales          196,200       170,946      195,092       170,326
    Gross profit           172,698       160,374      172,690       160,337
    Other costs and
     expenses:
    Operating and
     administrative        144,440       125,661      143,784       125,393
    Store closing costs        149           234          149           234
    Transition and
     integration
     expenses (3)            1,308         3,551           --            --
    Equity in
     loss of
     joint venture           1,188            --           --            --
    Goodwill amortization    1,092           432        1,092           432
    Operating profit        24,521        30,496       27,665        34,278
    Interest expense, net   15,457        11,524       15,457        11,524
    Income before income
     taxes                   9,064        18,972       12,208        22,754
    Income tax expense       3,172         7,304        4,273         8,760
    Net income              $5,892       $11,668       $7,935       $13,994

    Basic earnings
     per share:
    Net income               $0.21         $0.42        $0.29         $0.50
    Shares used in
     computing per share
     amounts            27,839,484    27,826,096   27,839,484    27,826,096

    Diluted earnings
     per share:
     Net income              $0.21         $0.41        $0.29         $0.49
    Shares used in
     computing per
     share amounts      27,839,484    28,502,784   27,839,484    28,502,784

    (1) The "As adjusted" column excludes:  (i) $1.116 million of sales made
        by acquired automotive service centers that the Company has closed or
        will be closing; (ii) $1.108 million of cost of sales associated with
        the excluded sales; (iii) $0.656 million of operating expenses of the
        automotive service centers that the Company has closed or will be
        closing; (iv) $1.3 million of transition and integration expenses
        associated with the Company's acquisitions; and (v) a $1.2 million
        charge relating to the Company's proportionate equity share of the
        joint venture in which it participates.
    (2) The "As adjusted" column excludes:  (i) $0.657 million of sales made
        by acquired automotive service centers that the Company has closed or
        will be closing; (ii) $0.620 million of cost of sales associated with
        the excluded sales; (iii) $0.268 million of operating expenses of the
        automotive service centers that the Company has closed or will be
        closing; and (iv) $3.6 million of transition and integration expenses
        associated with the Company's acquisitions.
    (3) Reflects costs incurred to replace store systems, re-merchandise
        stores, train employees and conduct other activities associated with
        the integration of acquired stores into the Company's operations.

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

                                                            (As adjusted)
                           Thirty-nine Weeks Ended   Thirty-nine Weeks Ended
                         October 29,   October 31,  October 29,   October 31,
                              2000          1999     2000 (1)      1999 (2)

    Net sales           $1,100,054      $903,044   $1,092,536      $902,387
    Cost of sales          580,359       469,790      573,352       469,170
    Gross profit           519,695       433,254      519,184       433,217
    Other costs and
     expenses:
    Operating and
     administrative        423,193       344,420      420,125       344,152
    Store closing costs      6,012         1,445        2,285         1,445
    Transition and
     integration
     expenses (3)           23,818         4,170           --            --
    Equity in loss
     of joint venture        1,904            --           --            --
    Goodwill amortization    3,620           719        3,620           719
    Operating profit        61,148        82,500       93,154        86,901
    Interest expense, net   45,278        27,016       45,278        27,016
    Income before
     income taxes and
     cumulative
    effect of change in
    accounting principle    15,870        55,484       47,876        59,885
    Income tax expense       5,798        21,261       17,491        22,947
    Income before cumulative
     effect of change in
     accounting principle   10,072        34,223       30,385        36,938
    Cumulative effect of
     change in accounting
     principle, net of $468
     of income taxes (4)        --         (741)           --            --
    Net income             $10,072       $33,482      $30,385       $36,938

    Basic earnings
     (loss) per share:
    Income before
     cumulative effect
     of change in
    accounting principle     $0.36         $1.23        $1.09         $1.33
    Cumulative effect of
     change in accounting
    principle, net of
    income taxes                --        (0.03)           --            --
    Net income               $0.36         $1.20        $1.09         $1.33
    Shares used in
     computing per share
     amounts            27,839,084    27,808,757   27,839,084    27,808,757

    Diluted earnings
    (loss) per share:
    Income before cumulative
    effect of change in
    accounting principle     $0.36         $1.19        $1.09         $1.29
    Cumulative effect of
     change in accounting
     principle, net of
     income taxes               --        (0.02)           --            --
     Net income              $0.36         $1.17        $1.09         $1.29
    Shares used in computing
     per share amounts  27,839,084    28,708,125   27,839,084    28,708,125

    (1) The "As adjusted" column excludes: (i) $7.518 million of sales made by
        acquired automotive service centers that the Company has closed or
        will be closing; (ii) $7.007 million of cost of sales associated with
        the excluded sales; (iii) $3.068 million of operating expenses of the
        automotive service centers that the Company has closed or will be
        closing; (iv) $3.7 million of store closing costs incurred with
        respect to CSK stores that overlap with acquired stores; (v)
        $23.8 million of transition and integration expenses associated with
        the Company's acquisitions; and (vi) a $1.9 million charge relating to
        the Company's proportionate equity share of the joint venture in which
        it participates.
    (2) The "As adjusted" column excludes:  (i) $0.657 million of sales made
        by acquired automotive service centers that the Company has closed or
        will be closing; (ii) $0.620 million of cost of sales associated with
        the excluded sales; (iii) $0.268 million of operating expenses of the
        automotive service centers that the Company has closed or will be
        closing; (iv) $4.2 million of transition and integration expenses
        associated with the Company's acquisitions; and (v) $0.741 million
        relating to the cumulative effect of change in accounting principle,
        net of income taxes.
    (3) Reflects costs incurred to replace store systems, re-merchandise
        stores, train employees and conduct other activities associated with
        the integration of acquired stores into the Company's operations.
    (4) Reflects the cumulative effect of a change in the method of accounting
        for store pre-opening costs.