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

Tire SellerTBC Reports Record First Quarter Earnings Per Share

MEMPHIS, Tenn., April 22-- TBC Corporation sellr of replacement tires, today reported financial results for the first quarter ended March 31, 2002. According to management, record first quarter earnings per share reflects higher sales and unit tire volume from both the Company's retail operations and wholesale distribution business.

First quarter 2002 net income climbed 26% to $4.8 million from $3.8 million in the prior year first quarter and diluted earnings per share rose 22% to $0.22 from $0.18 a year earlier. Net sales were higher at $249.7 million in the first quarter of 2002, a 10% gain versus $227.2 million in last year's first quarter. First quarter 2002 sales growth was fueled primarily by increases in tire unit volume, which was 9.6% higher in the 2002 first quarter than in the first quarter of 2001. In addition, TBC posted unit volume growth significantly above the industry unit growth rate of 5%, indicating the Company continues to build market share.

Commenting on the Company's results, Larry Day, President and Chief Executive Officer, remarked, ``Solid sales contributions from both our retail network and wholesale distribution channels indicate that TBC is effectively capitalizing on the new growth opportunities created through our multi-channel marketing approach. While competitive pressures continue to be strong, the expansion of our retail network and new product introductions helped us achieve meaningful increases in unit volume in both of our marketing channels.''

Continued Day, ``Retail expansion continues to be a growth driver of our business. A highlight of that expansion in the first quarter was our successful completion of the acquisition of Mueller Tire & Brake, one of the largest independent tire dealers in Ohio, and the integration of their 19 retail service centers into our Tire Kingdom network. A total of 22 tire and service centers were added to our Tire Kingdom and Big O retail networks in the first quarter. This brings the combined total of our retail locations to 708, compared to 640 just one year ago. We plan to have at least 750 stores in our retail systems by the end of the year, as we execute our plans of adding both company-operated and franchised locations.''

Day concluded, ``We remain on track for achieving our 2002 financial goals and outperforming our industry during the remainder of the year. We have solid momentum and our management team is focused on building shareholder value through the continued execution of our multi-channel marketing strategy.'' Day said TBC is confident that it will be able to meet or exceed the previously-announced estimate for 2002 earnings per share of $1.22.

About TBC: TBC Corporation is one of the nation's largest marketers of automotive replacement tires through a multi-channel marketing strategy. The Company's retail operations include company-operated retail centers under the Tire Kingdom brand and franchised retail tire stores under the Big O Tires brand. TBC also markets on a wholesale basis to regional tire chains and regional distributors serving independent tire dealers throughout the United States and in Canada and Mexico.

TBC Corporation Safe Harbor Statement

This document contains ``forward-looking statements,'' as that term is defined under the Private Securities Litigation Reform Act of 1995, regarding expectations for future financial performance, which involve uncertainty and risk. It is possible that the Company's future financial performance may differ from expectations due to a variety of factors including, but not limited to: changes in economic and business conditions in the world; increased competitive activity; consolidation within and among both competitors, suppliers and customers; unexpected changes in the replacement tire market; the Company's inability to attract as many new franchisees or open as many distribution outlets as stated in its goals; changes in the Company's ability to identify and acquire additional companies in the replacement tire industry and the failure to achieve synergies or savings anticipated in such acquisitions; fluctuations in tire prices charged by manufacturers, including fluctuations due to changes in raw material and energy prices, changes in interest and foreign exchange rates; the cyclical nature of the automotive industry and the loss of a major customer or program. It is not possible to foresee or identify all such factors. Any forward-looking statements in this report are based on certain assumptions and analyses made by the Company in light of its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Prospective investors are cautioned that any such statements are not a guarantee of future performance and actual results or developments may differ materially from those projected. The Company makes no commitment to update any forward-looking statement included herein, or to disclose any facts, events or circumstances that may affect the accuracy of any forward-looking statement. Additional information on factors that could potentially affect the Company or its financial results may be found in the Company's filings with the Securities and Exchange Commission.

                               TBC CORPORATION
                      CONSOLIDATED STATEMENTS OF INCOME
                   (In thousands, except per share amounts)

                                                      Three Months Ended
                                                          March 31,
                                                         (Unaudited)
                                                     2002            2001

    NET SALES                                       $249,704       $227,193

    COST OF SALES                                    183,482        165,465

    GROSS PROFIT                                      66,222         61,728

    EXPENSES:

      Distribution expenses                           12,497         12,195
      Selling, administrative and
        retail store expenses                         44,481         40,132
      Interest expense - net                           2,021          3,423
      Other (income) expense - net                      (364)          (644)

        Total expenses                                58,635         55,106

    INCOME BEFORE INCOME TAXES                         7,587          6,622

    PROVISION FOR INCOME TAXES                         2,780          2,792

    NET INCOME                                        $4,807         $3,830

    EARNINGS PER SHARE -
      Basic                                             $.23           $.18

      Diluted                                           $.22           $.18

    Weighted Average Common Shares
     and Equivalents Outstanding                      21,888         21,016


                               TBC CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (In thousands)

                                    ASSETS

                                                    March 31,    December 31,
                                                      2002           2001
    CURRENT ASSETS:                                      (Unaudited)

      Cash and cash equivalents                       $1,808         $2,298

      Accounts and notes receivable, less
       allowance for doubtful accounts of $7,908
       at March 31, 2002 and $7,737 at December 31,
       2001:
        Related parties                               19,694         17,173
        Other                                        108,585         95,848

        Total accounts and notes receivable          128,279        113,021

      Inventories                                    188,153        172,431
      Refundable federal and state income taxes        1,323          2,349
      Deferred income taxes                           11,075         11,501
      Other current assets                            17,139         16,999

        Total current assets                         347,777        318,599

    PROPERTY, PLANT AND EQUIPMENT, AT COST:

      Land and improvements                            4,756          5,032
      Buildings and leasehold improvements            23,448         22,948
      Furniture and equipment                         58,570         52,591
                                                      86,774         80,571
      Less accumulated depreciation                   36,411         33,650

        Total property, plant and equipment           50,363         46,921


    TRADEMARKS, NET                                   15,824         15,824

    GOODWILL, NET                                     58,182         51,291

    OTHER ASSETS                                      28,142         30,325

    TOTAL ASSETS                                    $500,288       $462,960


                               TBC CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (In thousands)

                     LIABILITIES AND STOCKHOLDERS' EQUITY

                                                    March 31,    December 31,
                                                      2002           2001
                                                          (Unaudited)
    CURRENT LIABILITIES:

      Outstanding checks, net                        $11,934         $5,916

      Notes payable to banks                          21,000         34,200

      Current portion of long-term debt
       and capital lease obligations                  17,009         16,533

      Accounts payable, trade                         99,767         53,227

      Other current liabilities                       40,024         41,516

        Total current liabilities                    189,734        151,392

    LONG-TERM DEBT, LESS CURRENT PORTION              94,750        101,000

    NONCURRENT LIABILITIES                            11,527         11,721

    DEFERRED INCOME TAXES                              4,614          4,528

    STOCKHOLDERS' EQUITY:

      Common stock, $.10 par value, shares issued
       and outstanding - 21,108 on March 31, 2002
       and 21,003 on December 31, 2001                 2,111          2,100

      Additional paid-in capital                      14,982         11,783

      Other comprehensive income                        (440)          (713)

    Retained earnings                                183,010        181,149

        Total stockholders' equity                   199,663        194,319

    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY      $500,288       $462,960