The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Monro Muffler Brake, Inc. Issues Final Results for the Fourth Quarter and Fiscal Year Ended March 29, 2003; Company Reports Audited EPS of $1.46

    ROCHESTER, N.Y.--May 30, 2003--Monro Muffler Brake, Inc. today issued final fiscal 2003 fourth quarter and audited results for the year ended March 29, 2003, which were pending final review by the Company's external auditors, as previously discussed in the Company's press release dated May 22, 2003.
    PricewaterhouseCoopers ("PWC"), the Company's external auditors, has completed its review of the Company's accounting for barter credits received when the Company sublet or sold a total of 14 closed store properties to Icon International, a barter company, in fiscal years 1998, 1999 and 2000. The review resulted in a revision to the Company's and PWC's original accounting for barter transactions and the resulting barter credits. Accordingly, the Company's historical audited financial statements, to be included in its Form 10-K, will reflect a cumulative $2.5 million after-tax reduction to retained earnings at April 1, 2001 to record the retroactive impairment charge related to the store closures in fiscal 1998 through 2000. The Company's related balance sheets, which will soon be filed with the Forms 8-K and 10-K, will also reflect adjustments to fixed assets, accrued liabilities, deferred taxes, and other current and non-current assets in connection with this revision.
    As management is confident in the use of the barter credits, the revised accounting method affects the timing of the recognition of income and expense. The Company's earnings, beginning in fiscal 2002, will ultimately increase in an amount equal to the aforementioned charge based on the Company's utilization of the barter credits. As such, audited net income for fiscal year 2003 increased $.1 million to $13.7 million, or $1.46 per diluted share, versus the previously reported $13.6 million, or $1.45 per diluted share.
    The Company also reiterated its previously stated first quarter fiscal 2004 guidance for diluted earnings per share in the range of $0.58 to $0.62 and its full year EPS forecast of $1.70 to $1.80, excluding any positive impact from this accounting matter. The Company is currently assessing the magnitude of the positive adjustment on fiscal 2004, and plans to provide updated guidance before the end of its fiscal June quarter.

    Monro Muffler Brake operates a chain of stores providing automotive undercar repair and tire services in the United States, operating under the brand names of Monro Muffler Brake and Service, Speedy Auto Service by Monro, Kimmel Tires - Auto Service and Tread Quarters Discount Tires. The Company currently operates 561 stores and has 18 dealer locations in New York, Pennsylvania, Ohio, Connecticut, Massachusetts, West Virginia, Virginia, Maryland, Vermont, New Hampshire, New Jersey, North Carolina, South Carolina, Indiana, Rhode Island, Delaware and Michigan. Monro's stores provide a full range of services for exhaust systems, brake systems, steering and suspension systems, tires and many vehicle maintenance services.




                       MONRO MUFFLER BRAKE, INC.
                         Financial Highlights
                              (Unaudited)
           (Dollars in thousands, except per share amounts)


                                         Quarter Ended Fiscal March
                                   -----------------------------------
                                        2003         2002     % Change
                                   ----------- ------------ ----------
Sales                              $   61,399  $    50,540       21.5%

Cost of sales, including
 distribution and occupancy costs      37,240       31,307       18.9
                                   ----------- ------------

Gross profit                           24,159       19,233       25.6

Operating, selling, general and
 administrative expenses               19,696       14,811       33.0
                                   ----------- ------------

Operating income                        4,463        4,422        0.9

Interest expense, net                     570          778      (26.8)

Other (income) expense, net               (68)         455
                                   ----------- ------------

Income before provision for income
 taxes                                  3,961        3,189       24.2

Provision for income taxes              1,507        1,209       24.6
                                   ----------- ------------

Net income                         $    2,454  $     1,980       23.9
                                   =========== ============

Diluted earnings per share         $     0.26  $      0.22       18.2%
                                   =========== ============

Weighted average number of diluted
 shares outstanding                     9,437        9,168


Number of stores open (at end of
 quarter)                                 560          514



                       MONRO MUFFLER BRAKE, INC.
                         Financial Highlights
           (Dollars in thousands, except per share amounts)


                                   Year Ended Fiscal March
                                   ------------------------
                                       2003         2002      % Change
                                   ----------- ------------ ----------
Sales                              $  258,026  $   224,853       14.8%

Cost of sales, including
 distribution and occupancy costs     152,432      133,042       14.6
                                   ----------- ------------

Gross profit                          105,594       91,811       15.0

Operating, selling, general and
 administrative expenses               81,040       69,604       16.4
                                   ----------- ------------

Operating income                       24,554       22,207       10.6

Interest expense, net                   2,601        3,731      (30.3)

Other (income) expense, net              (189)         833
                                   ----------- ------------

Income before provision for income
 taxes                                 22,142       17,643       25.5

Provision for income taxes              8,414        6,336       32.8
                                   ----------- ------------

Net income                         $   13,728  $    11,307       21.4
                                   =========== ============

Diluted earnings per share         $     1.46  $      1.25       16.8%
                                   =========== ============

Weighted average number of diluted
 shares outstanding                     9,403        9,055