STANDARD MOTOR PRODUCTS, INC.
Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
		THREE MONTHS ENDED				NINE MONTHS ENDED
		SEPTEMBER 30,				SEPTEMBER 30,
		2004		2003		2004		2003
NET SALES		$       203,487		$       214,479		$       643,317		$       516,329
COST OF SALES		150,945		156,191		477,547		379,682
GROSS PROFIT		52,542		58,288		165,770		136,647
SELLING, GENERAL & ADMINISTRATIVE EXPENSES		43,436		48,956		137,438		113,671
INTEGRATION COSTS		4,669		1,926		8,592		2,702
OPERATING INCOME		4,437		7,406		19,740		20,274
OTHER INCOME (EXPENSE), NET		823		125		1,766		(278)
INTEREST EXPENSE		3,474		4,070		10,389		10,276
EARNINGS FROM CONTINUING OPERATIONS BEFORE TAXES		1,786		3,461		11,117		9,720
INCOME TAX EXPENSE		446		1,419		2,779		3,985
EARNINGS FROM CONTINUING OPERATIONS		1,340		2,042		8,338		5,735
LOSS FROM DISCONTINUED OPERATION, NET OF TAX		(2,016)		(591)		(3,292)		(1,372)
NET EARNINGS (LOSS)		$             (676)		$           1,451		$           5,046		$           4,363
NET EARNINGS PER COMMON SHARE:
BASIC EARNINGS FROM CONTINUING OPERATIONS		$             0.07		$             0.11		$             0.43		$             0.39
DISCONTINUED OPERATION		(0.10)		(0.03)		(0.17)		(0.09)
NET EARNINGS (LOSS) PER COMMON SHARE - BASIC		$            (0.03)		$             0.08		$             0.26		$             0.30
DILUTED EARNINGS FROM CONTINUING OPERATIONS		$             0.07		$             0.11		$             0.43		$             0.39
DISCONTINUED OPERATION		(0.10)		(0.03)		(0.17)		(0.09)
NET EARNINGS (LOSS) PER COMMON SHARE - DILUTED		$            (0.03)		$             0.08		$             0.26		$             0.30
WEIGHTED AVERAGE NUMBER OF COMMON SHARES		19,356,423		19,194,121		19,312,334		14,580,042
WEIGHTED AVERAGE NUMBER OF COMMON SHARES AND DILUTIVE SHARES		19,460,252		19,218,855		19,415,562		14,634,466