##### 



Contact: Fred MinturnMSX InternationalFOR IMMEDIATE RELEASE
    
    248-829-6263DATE: April 17, 2006
    
    fminturn@msxi.com
 MSX International, Inc. announces financial results for fiscal 2005
 WARREN, Mich., April 17, 2006




---



##### 



http://www.msxi.com




---



##### 



MSX INTERNATIONAL, INC.
 CONSOLIDATED STATEMENTS OF OPERATIONS  for the fiscal quarter and fiscal year ended January 1, 2006 and January 2, 2005
 Fiscal Year EndedJanuary 2,January 1,
    
    
    20052006
    
    
    (As Restated)(in thousands)Net sales
    
    $
    434,966
    
    
    $
    454,305Cost of sales
    
    
    368,356
    
    
    
    385,122Gross profit
    
    
    66,610
    
    
    
    69,183Selling, general and administrative expenses
    
    
    31,684
    
    
    
    35,350Goodwill impairment charges
    
    
    89,828
    
    
    
    Restructuring and severance costs
    
    
    2,835
    
    
    
    209Gain on extinguishment of debt
    
    
    (704
    )
    
    
    Income (loss) from continuing operations before
interest and income
taxes
    
    
    (57,033
    )
    
    
    33,624Interest expense, net
    
    
    33,875
    
    
    
    30,741Income (loss) from continuing operations before
income taxes
    
    
    (90,908
    )
    
    
    2,883Income tax provision (benefit)
    
    
    707
    
    
    
    1,776Income (loss) from continuing operations
    
    
    (91,615
    )
    
    
    1,107Income (loss) from discontinued operations, net of taxes
    
    
    (22,795
    )
    
    
    550Net income (loss)
    
    
    (114,410
    )
    
    
    1,657Accretion for redemption of preferred stock
    
    
    (11,254
    )
    
    
    (9,500
    )Net loss available to common shareholders
    
    $
    (125,664
    )
    
    $
    (7,843
    )




---



##### 



MSX INTERNATIONAL, INC.
SUPPLEMENTAL FINANCIAL INFORMATION  for the fiscal quarter and fiscal year ended January 1, 2006 and January 2, 2005
 Fiscal Year EndedJanuary 2,January 1,
    
    
    20052006
    
    
    (As Restated)(in thousands)Net sales from continuing operations
    
    $
    434,966
    
    
    $
    454,305Reconciliation of EBITDA:Income from continuing operations before
interest and income taxes
    
    $
    (57,033
    )
    
    $
    33,624Goodwill impairment charges
    
    
    89,828
    
    
    
    Gain on extinguishment of debt
    
    
    (704
    )
    
    
    Michigan Single Business and similar taxes
    
    
    1,737
    
    
    
    1,988EBIT, as defined
    
    
    33,828
    
    
    
    35,612Depreciation
    
    
    4,025
    
    
    
    6,016Restructuring and severance costs
    
    
    2,835
    
    
    
    209EBITDA before restructuring and severance costs and
goodwill impairment, as defined
    
    $
    40,688
    
    
    $
    41,837




---



##### 



MSX INTERNATIONAL, INC.
 RESTATEMENT RECONCILIATION  for the fiscal quarter and fiscal year ended January 1, 2006 and January 2, 2005
  Fiscal Year EndedJanuary 2, 2005As Reported
    
    
    As RestatedResults of Operations:
    
    (in thousands)Net sales
    
    $
    454,305
    
    
    $
    454,305Cost of Sales
    
    
    384,662
    
    
    
    385,122Gross Profit
    
    
    69,643
    
    
    
    69,183Selling, general & administrative expense
    
    
    35,350
    
    
    
    35,350Restructuring & severance costs
    
    
    209
    
    
    
    209Income from continuing operations before
interest and income taxes
    
    
    34,084
    
    
    
    33,624Interest expense, net
    
    
    30,741
    
    
    
    30,741Income from continuing operations
before income taxes
    
    
    3,343
    
    
    
    2,883Income tax provision
    
    
    1,776
    
    
    
    1,776Income from continuing operations
    
    
    1,567
    
    
    
    1,107Income from discontinued operations, net
    
    
    15
    
    
    
    550Net income (loss)
    
    
    1,582
    
    
    
    1,657Accretion for redemption of preferred
stock
    
    
    9,500
    
    
    
    9,500Net loss available to common
shareholders
    
    $
    (7,918
    )
    
    $
    (7,843
    )