Keystone Automotive Industries Reports Record Fiscal 2004 Fourth Quarter/ Year-End Results

Net Income Up 28.5 Percent for Quarter; Sales Climb 14 Percent


POMONA, Calif., June 3, 2004 (PRIMEZONE) -- Keystone Automotive Industries, Inc. (Nasdaq:KEYS) today reported record results for its fourth quarter and fiscal year ended March 26, 2004, surpassing the $500 million sales milestone for the year.

Net income for the fiscal fourth quarter climbed 28.5 percent to $6.3 million, or $0.41 per diluted share, from $4.9 million, or $0.33 per diluted share, a year ago. Net sales for the fiscal fourth quarter increased 14 percent to a record $140.1 million compared with $122.7 million last year.

For the full fiscal year, net income increased 20.2 percent to $17.7 million, or $1.16 per diluted share, from $14.7 million, or $0.99 per diluted share, a year earlier. Net sales for the same period climbed 14 percent to $501.1 million from $439.1 million in fiscal 2003.

"Results for fiscal 2004 represent the third consecutive year of strong revenue, cash flow and earnings growth. This solid performance is the result of increased utilization of aftermarket collision replacement parts by insurance companies," said Charles J. Hogarty, president and chief executive officer.

He emphasized the favorable economics of the company's aftermarket parts compared with original equipment parts and stated that Keystone's quality assurance programs are important factors driving the acceptance of the company's products by the insurance industry, body shops and consumers.

Hogarty noted that same store sales for the fourth quarter and fiscal year increased approximately seven percent and nine percent, respectively, compared with the same periods a year ago. Gross profit as a percentage of sales was 44.0 percent for the fourth quarter and 43.7 percent for the full year, primarily as a result of product mix and pricing, compared with 43.5 percent and 43.5 percent in the prior year, respectively.

He stressed Keystone's ongoing strategy to continue strengthening its distribution capabilities, having completed six acquisitions during fiscal 2004, including two acquisitions in Canada, and the establishment of two Greenfield operations.

Hogarty noted that the company's strong financial condition will enable it to continue to pursue strategic acquisitions and Greenfield opportunities as they arise.

To date, the company has converted 85 sites to its new management information system and expects to convert the remaining 56 sites (excluding only sites in Canada and certain recently acquired sites) by November.

Keystone Automotive Industries, Inc. distributes its products in the United States primarily to collision repair shops through its 125 distribution facilities, of which 22 serve as regional hubs, located in 38 states and Canada. Its product lines consist of automotive body parts, bumpers, and remanufactured alloy wheels, as well as paint and other materials used in repairing a damaged vehicle. These products comprise more than 19,000 stock keeping units that are sold to more than 25,000 repair shops throughout the nation.

The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company's current expectations and beliefs concerning future developments and their potential effects on the company. There can be no assurance that future developments affecting the company will be those anticipated by the company. Actual results may differ from those projected in the forward-looking statements. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors, including but not limited to the impact on the company as a result of (i) the cost, time and potential disruption of operations relating to the implementation of a new enterprise management information system which began in July 2002; (ii) the continuing impact of the verdict in the State Farm Mutual Automobile Insurance Company class action, which is on appeal; (iii) Keystone being named as defendant in an action by General Motors challenging the alleged use of certain of its trade marks; and (iv) the uncertainty involved in acquiring businesses and/or opening Greenfield operations. In addition, there can be no assurance that the momentum in sales and net income experienced during the last three fiscal years will be sustainable. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. For a more detailed discussion of some of the ongoing risks and uncertainties of the Company's business, see the Company's periodic reports on file with the Securities and Exchange Commission and its Form 10-K for the year ended March 26, 2004 which will be on file with the Securities and Exchange Commission on or before June 9, 2004.



                              #    #    #
                            (Tables Follow)

                          KEYSTONE AUTOMOTIVE INDUSTRIES, INC.
                      CONDENSED CONSOLIDATED STATEMENT OF INCOME
                   (In thousands, except share and per share amounts)
                                       (Unaudited)


                    Thirteen     Thirteen     Fifty-Two    Fifty-Two
                   Weeks Ended  Weeks Ended  Weeks Ended  Weeks Ended 
                    March 26,    March 28,    March 26,    March 28,
                      2004         2003         2004         2003
                  ------------ ------------ ------------ ------------
 Net Sales        $    140,068 $    122,730 $    501,108 $    439,139

 Cost of Sales          78,400       69,372      282,079      247,913
                  ------------ ------------ ------------ ------------
 Gross Profit           61,668       53,358      219,029      191,226

 Operating 
  Expenses:
   Selling &
    Distribution        40,570       35,537      148,371      129,822
   General &
    Administrative      11,313       10,283       43,333       38,424
                  ------------ ------------ ------------ ------------   
 Operating Income        9,785        7,538       27,325       22,980

 Other Income              557          502        2,235        1,782
 Interest 
  Expense                 (143)        (172)        (671)        (553)

                  ------------ ------------ ------------ ------------
 Income Before 
  Income Taxes          10,199        7,868       28,889       24,209

 Income Taxes            3,851        2,926       11,167        9,462
                  ------------ ------------ ------------ ------------
 Net Income       $      6,348 $      4,942 $     17,722 $     14,747
                  ============ ============ ============ ============

 Per Common 
  Share

  Income

   Basic:         $       0.42 $       0.34 $       1.18 $       1.01
   Diluted:       $       0.41 $       0.33 $       1.16 $       0.99
                  ============ ============ ============ ============

 Weighted average
   common shares
   outstanding:

    Basic:          15,282,000   14,665,000   14,998,000   14,635,000
                  ============ ============ ============ ============
    Diluted:        15,618,000   14,991,000   15,266,000   14,968,000
                  ============ ============ ============ ============


                        KEYSTONE AUTOMOTIVE INDUSTRIES, INC.
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share amounts)

                                            March 26,       March 28,
                                              2004            2003
                                              ----            ----
                                           (Unaudited)       (Note)

                    ASSETS

 Current Assets:
 Cash and cash equivalents                  $  3,176        $  3,658
 Accounts receivable, net of allowance of
  $887 in 2004 and $1,291 in 2003             44,005          39,753
 Inventories, primarily finished goods       107,221         101,594
 Other current assets                         11,532          10,017
                                            --------        --------
 Total current assets                        165,934         155,022
 Plant, property and equipment, net           30,652          23,658
 Goodwill                                      9,662           3,040

 Other intangibles, net of accumulated
  amortization of $3,565 in 2004 and
  $3,099 in 2003                               1,323           1,046
 Other assets                                  8,342           9,043
                                            --------        --------
 Total assets                               $215,913        $191,809
                                            ========        ========

          LIABILITIES AND SHAREHOLDERS' EQUITY

 Current Liabilities:
 Credit facility                            $ 10,000        $ 16,606
 Accounts payable                             18,598          18,330
 Accrued liabilities                          14,477          12,992
 Current portion of long-term debt                --              15
                                            --------        --------
 Total current liabilities                    43,075          47,943
 Other long-term liabilities                   1,311           2,224
 Shareholders' Equity:
 Preferred stock, no par value:
 Authorized shares--3,000,000
 None issued and outstanding                      --              --
 Common stock, no par value:
 Authorized shares--50,000,000
 Issued and outstanding shares 15,443,000
  in 2004 and 14,692,000 in 2003,
  at stated value                             89,492          81,221
 Warrant                                          --             236
 Restricted Stock                                180              -- 
 Additional paid-in capital                    5,967           2,269
 Retained earnings                            76,841          59,119
 Accumulated other comprehensive loss           (953)         (1,203)
                                            --------        --------
 Total shareholders' equity                  171,527         141,642
                                            --------        --------
 Total liabilities and shareholders'
  equity                                    $215,913        $191,809
                                            ========        ========

 The accompanying notes are an integral part of these condensed
 consolidated financial statements.

 Note: The balance sheet at March 28, 2003 has been derived from the
 audited consolidated financial statements at that date but does not
 include all of the information and footnotes required by accounting
 principles generally accepted in the United States for complete
 financial statements.


            

Kontaktdaten