STANDARD MOTOR PRODUCTS    
    CONDENSED CONSOLIDATED BALANCE SHEETS    
    (Dollars in thousands)    
       
    ASSETS    
       
    September 30 December 31,    
    2004 2003    
           
       
    Cash and cash equivalents  $  16,905  $  19,647    
       
    Accounts receivable, gross    182,958    179,232    
    Allowance for doubtful accounts        6,168        5,009    
    Accounts receivable, net    176,790    174,223    
       
    Inventories    270,094    253,754    
    Other current assets      24,583      20,547    
           
    Total current assets    488,372    468,171    
       
    Property, plant and equipment, net    104,305    112,549    
    Goodwill and other intangibles      72,578      71,843    
    Other assets      41,989      41,962    
           
    Total assets  $707,244  $694,525    
       
       
       
    LIABILITIES AND STOCKHOLDERS' EQUITY    
       
       
    Notes payable  $111,214  $  99,699    
    Current portion of long term debt           534        3,354    
    Accounts payable trade      49,567      58,029    
    Accrued customer returns      29,453      24,115    
    Restructuring accrual        8,000      16,000    
    Other current liabilities      86,234      75,641    
           
    Total current liabilities    285,002    276,838    
       
    Long-term debt    114,381    114,757    
    Accrued asbestos liabilities      26,278      24,426    
    Postretirement & other liabilities      41,409      36,848    
    Restructuring accrual      15,028      15,615    
           
    Total liabilities    482,098    468,484    
       
    Total stockholders' equity    225,146    226,041    
           
    Total liabilities and stockholders' equity  $707,244  $694,525    
                   
                   
                               -                                  -