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. Comparable Store Sales Increase 4%;

ROCHESTER, N.Y.--Jan. 1, 20045, 2004--Monro Muffler Brake, Inc. today announced record sales and net income for the third quarter and nine months ended December 27, 2003.

During the third quarter, sales totaled $64.5 million compared to $60.7 million last year. Comparable store sales remained strong at a 4.0% increase following a 3.8% comparable store sales increase in the year ago period. The key drivers of the comparable store sales increase included an approximate 10% increase in the brake category, a 2% increase in exhaust sales, a 25% increase in scheduled maintenance, and a 12% increase in commercial sales.

For the quarter, net income increased 25.6% to $3.0 million compared to $2.4 million in the prior year. Diluted earnings per share were $0.21 versus $0.17, taking into account the three-for-two stock split that became effective October 31, 2003. During the quarter, the Company opened five stores and closed two for a total of 565 at the end of the period.

Robert G. Gross, President and Chief Executive Officer stated, "We are pleased with our results for the third quarter, which demonstrate the traction we have gained in terms of consumer awareness, trust, and preference in the geographic areas in which we operate. Of particular note, our sixth consecutive quarterly comparable store sales increase was driven by strong performance across our business. For example, we continue to build momentum and drive year-over-year increases in our newer businesses, such as scheduled maintenance, via our direct marketing strategy and point-of-sale systems. In addition, we are experiencing steady gains in our core services, such as brakes, which are relatively complex, higher margin transactions. These increases validate that our commitment to driving traffic and providing industry-leading customer service have resulted in consumer willingness to trust Monro with a wide range of services."

Sales for the nine-month period ended December 2003 were $212.3 million versus $196.6 million last year. Net income for the nine months increased 31.7% to $14.8 million, or $1.02 per diluted share, compared to $11.3 million, or $0.80 per diluted share last year, as adjusted for the three-for-two stock split.

Mr. Gross continued, "In addition to successfully driving comparable store sales growth, we have remained focused on maintaining our operating discipline and efficient infrastructure. This has created leverage and driven bottom line growth in excess of sales growth. As we continue to expand our store base in both our existing and contiguous markets, we expect to be able to further leverage our infrastructure, utilize our strong cash flow, and benefit from our company-owned business model. With regard to our expansion strategy, we opened five new BJs locations this quarter, for a total of ten as of December 27. We are happy to report that, overall, these locations are exceeding our sales and profitability expectations and we look forward to continuing our relationship with BJs in the year ahead.

"Looking to the fourth quarter, to date we have seen a continuation of the strong performance we achieved in the third quarter. As such, we reiterate our previously stated fourth quarter guidance for diluted earnings per share in the split-adjusted range of $0.14 to $0.17."

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 566 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, Michigan and Maine. Monro's stores provide a full range of services for exhaust systems, brake systems, tires, steering and suspension systems and many vehicle maintenance services.

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

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

                                       2003       2002       % Change
                                       ----       ----       --------

Sales                               $64,549    $60,716         6.3%

Cost of sales, including 
 distribution and occupancy costs    39,291     37,787         4.0
                                    -------    -------

Gross profit                         25,258     22,929        10.2

Operating, selling, general and
 administrative expenses             19,981     18,418         8.5
                                    -------    -------

Operating income                      5,277      4,511        17.0

Interest expense, net                   515        623       (17.3)

Other income, net                      (123)        (2)
                                    -------    -------

Income before provision for income 
 taxes                                4,885      3,890        25.6

Provision for income taxes            1,854      1,477        25.5
                                    -------    -------

Net income                          $ 3,031    $ 2,413        25.6
                                    =======    =======

Diluted earnings per common share   $  0.21    $  0.17        23.5%
                                    =======    =======

Weighted average number of diluted
 shares outstanding                  14,612     14,037

Number of stores open (at end of 
 quarter)                               565        550
                       MONRO MUFFLER BRAKE, INC.
                         Financial Highlights
                              (Unaudited)
           (Dollars in thousands, except per share amounts)

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

                                       2003       2002       % Change
                                       ----       ----       --------
                                              Restated

Sales                              $212,298   $196,628         8.0%

Cost of sales, including 
 distribution and occupancy costs   123,351    115,192         7.1
                                   --------   --------

Gross profit                         88,947     81,436         9.2

Operating, selling, general and 
 administrative expenses             63,127     61,345         2.9
                                   --------   --------

Operating income                     25,820     20,091        28.5

Interest expense, net                 1,997      2,032        (1.7)

Other income, net                      (123)      (122)
                                   --------   --------

Income before provision for income 
 taxes                               23,946     18,181        31.7

Provision for income taxes            9,099      6,907        31.7
                                   --------   --------

Net income                         $ 14,847   $ 11,274        31.7
                                   ========   ========

Diluted earnings per share         $   1.02   $   0.80        27.5%
                                   ========   ========

Weighted average number of diluted 
 shares outstanding                  14,537     14,081
                       MONRO MUFFLER BRAKE, INC.
                         Financial Highlights
                              (Unaudited)
                        (Dollars in thousands)

                                        December 27,      March 29,
                                            2003            2003
                                        ------------      ---------
Assets

Current assets

   Cash                                  $     73         $     69

   Inventories                             52,247           51,256

   Other current assets                    13,343           12,552
                                        ------------      ---------

    Total current assets                   65,663           63,877

Property, plant and equipment, net        160,588          132,148

Other noncurrent assets                    10,864           11,175
                                        ------------      ---------

    Total assets                         $237,115         $207,200
                                        ============      =========


Liabilities and Shareholders' Equity

 Current liabilities                     $ 43,811         $ 41,997

 Long-term debt                            45,135           36,183

 Other long-term liabilities                7,067            4,628
                                        ------------      ---------

    Total liabilities                      96,013           82,808

 Total shareholders' equity               141,102          124,392
                                        ------------      ---------

    Total liabilities and shareholders' 
     equity                              $237,115         $207,200
                                        ============      =========