STANDARD MOTOR PRODUCTS, INC.
Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
		THREE MONTHS ENDED				SIX MONTHS ENDED
		JUNE 30,				JUNE 30,
		2005		2004		2005		2004
NET SALES		$       226,512		$       235,049		$       433,838		$       439,830
COST OF SALES		177,602		172,781		336,493		326,602
GROSS PROFIT		48,910		62,268		97,345		113,228
SELLING, GENERAL & ADMINISTRATIVE EXPENSES		43,705		46,674		85,781		94,002
INTEGRATION COSTS		3,878		2,556		4,402		3,923
OPERATING INCOME		1,327		13,038		7,162		15,303
OTHER INCOME, NET		1,194		700		979		943
INTEREST EXPENSE		4,290		3,681		8,065		6,915
EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES		(1,769)		10,057		76		9,331
INCOME TAX EXPENSE (BENEFIT)		(488)		2,514		304		2,333
EARNINGS (LOSS) FROM CONTINUING OPERATIONS		(1,281)		7,543		(228)		6,998
LOSS FROM DISCONTINUED OPERATION, NET OF TAX		(384)		(851)		(791)		(1,276)
NET EARNINGS (LOSS)		$          (1,665)		$           6,692		$          (1,019)		$           5,722
NET EARNINGS (LOSS) PER COMMON SHARE:
BASIC EARNINGS (LOSS) FROM CONTINUING OPERATIONS		$            (0.07)		$             0.39		$            (0.01)		$             0.36
DISCONTINUED OPERATION		(0.02)		(0.04)		(0.04)		(0.06)
NET EARNINGS (LOSS) PER COMMON SHARE - BASIC		$            (0.09)		$             0.35		$            (0.05)		$             0.30
DILUTED EARNINGS (LOSS) FROM CONTINUING OPERATIONS		$            (0.07)		$             0.38		$            (0.01)		$             0.36
DISCONTINUED OPERATION		(0.02)		(0.04)		(0.04)		(0.06)
NET EARNINGS (LOSS) PER COMMON SHARE - DILUTED		$            (0.09)		$             0.34		$            (0.05)		$             0.30
WEIGHTED AVERAGE NUMBER OF COMMON SHARES		19,538,269		19,346,553		19,489,583		19,290,048
WEIGHTED AVERAGE NUMBER OF COMMON SHARES AND DILUTIVE SHARES		19,538,269		22,247,798		19,489,583		19,394,511