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. Posts 35% Net Income Increase in Q3; Comp Store Sales Increase 3.8% in Q3; Q3 Sales Increase 16% to a Record $60.7 million

    ROCHESTER, N.Y.--Jan. 16, 2003--

Q3 EPS Gains 30% to a Record $0.26 Per Share

    Monro Muffler Brake, Inc. today announced record sales and earnings for the third quarter and nine months ended December 28, 2002.
    Sales increased 15.8% to $60.7 million compared to $52.4 million last year, driven by a comparable store sales increase of 3.8%, as well as a sales contribution of $6.0 million from 34 Kimmel stores acquired in April 2002. The comparable store sales increase resulted largely from a 29% increase in scheduled maintenance services, a 5% increase in store traffic and a 33% increase in comparable store tire sales. For the third quarter, gross margin remained relatively flat with the prior year quarter at 37.8%.
    Net income increased 35.5% over the prior year quarter to $2.4 million, from $1.8 million. Diluted earnings per share increased 30% to $0.26 from $0.20 quarter over quarter. Store count remained at 550 as the Company did not open or close any stores during the third quarter.
    "Our successful quarter was driven by our ongoing strategy to attract customers into our stores with discount oil changes, and to transform those oil change customers into loyal, repeat customers by offering outstanding customer service and an ever-increasing range of quality products and services. Our direct-to-consumer marketing system reinforces the positive in-store experience with targeted at-home coupons and service reminders. These efforts and investments have driven six consecutive quarters of traffic increases, resulting in increased market share and growing top and bottom line results for our company," said Robert G. Gross, President and Chief Executive Officer.
    Sales for the nine-month period ended December 28, 2002 increased 12.8% to $196.6 million from $174.3 million last year. Net income for the nine months was $11.2 million, or $1.19 per diluted share, compared to $9.3 million, or $1.03 per diluted share in the year-ago period.
    Mr. Gross continued, "An important aspect of our growth strategy continues to be identifying acquisition targets that are both accretive in a timely manner and geographically complementary to our existing business. As we mentioned last quarter, we look forward to announcing at least one such acquisition by the end of our fiscal year."
    Mr. Gross concluded, "Our entire organization has worked extremely hard the past few years to build a solid foundation for future growth. As evidenced by our positive comparable store sales in a difficult economic environment, we are gaining traction in the marketplace. This will allow us to continue to diversify our revenue stream and generate strong cash flows to fund our acquisition strategy. We are also pleased that the positive comparable store sales trend that began in September is continuing into our fourth quarter. As such, we remain comfortable with our previously stated fourth quarter guidance for diluted earnings per share in the range of $0.21 to $0.23 and our full year EPS forecast of $1.41 to $1.43."

    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 550 stores and has 19 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 and many vehicle maintenance services.

    Certain statements made above may be forward-looking and are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve uncertainties, which may cause the Company's actual results in future periods to differ materially from those expressed. These uncertainties include, but are not necessarily limited to, uncertainties affecting retail generally (such as consumer confidence and demand for auto repair); risks relating to leverage and debt service (including sensitivity to fluctuations in interest rates); dependence on, and competition within, the primary markets in which the Company's stores are located; the need for, and costs associated with, store renovations and other capital expenditures; risks relating to integration of the acquired business; and the risks described from time to time in the Company's SEC reports which include the report on Form 10K for the fiscal year ended March 30, 2002.



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

                                          Quarter Ended
                                          Fiscal December
                                       ---------------------

                                          2002       2001    % Change
                                       ---------- ---------- ---------

Sales                                  $  60,716  $  52,443      15.8%

Cost of sales, including
     distribution and occupancy costs     37,787     32,589      16.0
                                       ---------- ----------

Gross profit                              22,929     19,854      15.5

Operating, selling, general and
     administrative expenses              18,418     16,068      14.6
                                       ---------- ----------

Operating income                           4,511      3,786      19.1

Interest expense, net                        623        835     (25.4)

Other (income) expense, net                   (2)        78
                                       ---------- ----------

Income before provision for
     income taxes                          3,890      2,873      35.4

Provision for income taxes                 1,477      1,092      35.3
                                       ---------- ----------

Net income                             $   2,413  $   1,781      35.5
                                       ========== ==========

Diluted earnings per common share      $   0. 26  $    0.20      30.0%
                                       ========== ==========

Weighted average number of
     diluted shares outstanding            9,358      9,043

Number of stores open
     (at end of quarter)                     550        513


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

                                       Nine Months Ended
                                         Fiscal December
                                     -----------------------

                                        2002        2001     % Change
                                     ----------- ----------- ---------

Sales                                $  196,628  $  174,313      12.8%

Cost of sales, including
     distribution and occupancy costs   115,192     101,735      13.2
                                     ----------- -----------

Gross profit                             81,436      72,578      12.2

Operating, selling, general and
     administrative expenses             61,480      54,793      12.2
                                     ----------- -----------

Operating income                         19,956      17,785      12.2

Interest expense, net                     2,032       2,953     (31.2)

Other (income) expense, net                (122)        378
                                     ----------- -----------

Income before provision for
     income taxes                        18,046      14,454      24.8

Provision for income taxes                6,857       5,127      33.7
                                     ----------- -----------

Net income                           $   11,189  $    9,327      20.0
                                     =========== ===========

Diluted earnings per share           $     1.19  $     1.03      15.5%
                                     =========== ===========

Weighted average number of
     diluted shares outstanding           9,387       9,020


                       MONRO MUFFLER BRAKE, INC.
                         Financial Highlights
                              (Unaudited)
                        (Dollars in thousands)

                                          December 28,     March 30,
                                              2002           2002
                                          -------------  -------------
Assets

Current assets

   Cash                                   $          0   $        442

   Inventories                                  49,735         44,821

   Other current assets                          9,770          8,516
                                          -------------  -------------

     Total current assets                       59,505         53,779

Property, plant and equipment, net             126,916        127,211

Other noncurrent assets                         13,176          8,309
                                          -------------  -------------

      Total assets                        $    199,597   $    189,299
                                          =============  =============


Liabilities and Shareholders' Equity

   Current liabilities                    $     39,781   $     39,643

  Long-term debt                                30,563         34,123

  Other long-term liabilities                    5,031          5,749
                                          -------------  -------------

     Total liabilities                          75,375         79,515

   Total shareholders' equity                  124,222        109,784
                                          -------------  -------------

      Total liabilities and shareholders'
       equity                             $    199,597   $    189,299
                                          =============  =============