##### 



Contact: Fred MinturnMSX International, Inc.FOR IMMEDIATE RELEASE
    
    248-829-6263DATE: November 10, 2006
    
    fminturn@msxi.com
 MSX International, Inc. announces financial results for the third quarter of fiscal 2006
 WARREN, Mich., November 10, 2006




---



##### 



http://www.msxi.com




---



##### 



MSX INTERNATIONAL, INC.
 CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)  for the fiscal quarters and fiscal nine months ended October 1, 2006 and October 2, 2005
 Fiscal Quarter Ended
    
    
    Fiscal Nine Months EndedOctober 1,
    
    
    October 2,
    
    
    October 1,
    
    
    October 2,2006
    
    
    2005
    
    
    2006
    
    
    2005(in thousands)Net sales
    
    $
    90,094
    
    
    $
    100,299
    
    
    $
    268,769
    
    
    $
    308,404Cost of sales
    
    
    74,851
    
    
    
    85,774
    
    
    
    221,547
    
    
    
    260,567Gross profit
    
    
    15,243
    
    
    
    14,525
    
    
    
    47,222
    
    
    
    47,837Selling, general and administrative expenses
    
    
    6,017
    
    
    
    6,498
    
    
    
    19,860
    
    
    
    22,150Restructuring and severance costs
    
    
    (291
    )
    
    
    663
    
    
    
    124
    
    
    
    1,113Income from continuing operations before
interest and income taxes
    
    
    9,517
    
    
    
    7,364
    
    
    
    27,238
    
    
    
    24,574Interest expense, net
    
    
    7,062
    
    
    
    8,269
    
    
    
    22,122
    
    
    
    25,799Income (loss) from continuing operations before
income taxes
    
    
    2,455
    
    
    
    (905
    )
    
    
    5,116
    
    
    
    (1,225
    )Income tax provision (benefit)
    
    
    1,545
    
    
    
    (1,233
    )
    
    
    5,051
    
    
    
    507Income (loss) from continuing operations
    
    
    910
    
    
    
    328
    
    
    
    65
    
    
    
    (1,732
    )Income (loss) from discontinued operations, net of taxes
    
    
    1,711
    
    
    
    2,184
    
    
    
    6,272
    
    
    
    (15,036
    )Net income (loss)
    
    
    2,621
    
    
    
    2,512
    
    
    
    6,337
    
    
    
    (16,768
    )Accretion for redemption of preferred stock
    
    
    (3,252
    )
    
    
    (2,895
    )
    
    
    (9,389
    )
    
    
    (8,359
    )Net loss available to common shareholders
    
    $
    (631
    )
    
    $
    (383
    )
    
    $
    (3,052
    )
    
    $
    (25,127
    )




---



##### 



MSX INTERNATIONAL, INC.
SUPPLEMENTAL FINANCIAL INFORMATION  for the fiscal quarters and fiscal nine months ended October 1, 2006 and October 2, 2005
 Fiscal Quarter Ended
    
    
    Fiscal Nine Months EndedOctober 1,
    
    
    October 2,
    
    
    October 1,
    
    
    October 2,2006
    
    
    2005
    
    
    2006
    
    
    2005Net sales
    
    $
    90,094
    
    
    $
    100,299
    
    
    $
    268,769
    
    
    $
    308,404Reconciliation of EBITDA:Operating income
    
    $
    9,517
    
    
    $
    7,364
    
    
    $
    27,238
    
    
    $
    24,574Michigan Single Business and
similar taxes
    
    
    352
    
    
    
    217
    
    
    
    1,086
    
    
    
    1,241EBIT, as defined
    
    
    9,869
    
    
    
    7,581
    
    
    
    28,324
    
    
    
    25,815Depreciation
    
    
    574
    
    
    
    878
    
    
    
    1,982
    
    
    
    3,199Restructuring and severance
costs (benefit)
    
    
    (291
    )
    
    
    663
    
    
    
    124
    
    
    
    1,113EBITDA before restructuring
and severance costs, as defined
    
    $
    10,152
    
    
    $
    9,122
    
    
    $
    30,430
    
    
    $
    30,127% of sales
    
    
    11.3
    %
    
    
    9.1
    %
    
    
    11.3
    %
    
    
    9.8
    %