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. Announces Full Year Net Income Increases 24%

ROCHESTER, N.Y.--May 2, 20040, 2004--

  Company Reaffirms Forecast for Record 2005 Net Income; Anticipates 19%-27% EPS Growth in 2005  



Monro Muffler Brake, Inc. today announced its financial results for the fourth quarter and year ended March 27, 2004 that were in line with the Company's previously announced expectations.

Financial Results

Full year sales increased 8.3% to $279.5 million from $258.0 million in fiscal 2003. The sales increase was driven by a 4.7% increase in comparable store sales. New stores added $10.9 million, including $3.5 million from the newly-acquired Mr. Tire stores. The comparable store sales result was fueled by an approximate 16% increase in scheduled maintenance, a 6% increase in brake sales and a 19% increase in commercial sales. Gross profit improved to $114.8 million, or 41.1% of sales, from $105.6 million, or 40.9% of sales, last year. Annual net income increased 23.9% to a record $17.0 million, or $1.18 per diluted share, from $13.7 million, or $0.97 per diluted share.

Fourth quarter sales increased 9.4% to $67.2 million from $61.4 million in the fourth quarter of 2003, reflecting the positive impact of a 2.0% increase in comparable store sales. New stores added $5.1 million. Gross profit increased to $25.9 million, or 38.5% of sales, from $24.2 million, or 39.3% of sales, in the same period last year. Net income for the quarter was $2.2 million, or $0.15 per diluted share, as compared to $2.5 million, or $0.17 per diluted share, in the year-ago period. Net income declined, as previously discussed, due to several reasons including a shift in the seasonality of the business to the third quarter related to owning more tire stores, a shift in the timing of the recognition of insurance expense, and the impact of implementation of EITF 02-16 related to the recognition of cooperative advertising credits.

Robert G. Gross, President and Chief Executive Officer of Monro, commented, "Fiscal 2004 was an important year for our Company. While expanding our top and bottom lines and enhancing certain product and service offerings, we also improved penetration of key geographic areas. Our overall sales improvement, evidenced by the 4.7% increase in comparable store sales, in addition to an increase in oil changes and higher store traffic, contributed to the 24% improvement in our net income."

Mr. Gross continued, "While our organic growth developed further during the year, we also seized strategic expansion opportunities. Specifically, we opened 14 new stores, including 12 BJ's Wholesale Club locations, and completed the Mr. Tire acquisition in March, giving us an even more solid foothold in our markets. Our passion for customer service, which builds the loyalty and trust of our customers, and our database marketing efforts remain the cornerstone of our success. Overall, we are pleased with our performance and confident in our superior business model, driven by our dedicated employees and competitively priced, high quality automotive repair products and services."

Company Outlook

Given positive industry conditions and solid sales trends, the Company reaffirms its previously announced expectations for fiscal 2005. For the first quarter, the Company estimates earnings per diluted share to be between $0.48 and $0.52 versus $0.41 a year ago. On an annual basis, the Company anticipates sales of approximately $345 million to $355 million, with comparable store sales growth of 3% to 5%. This would translate into record earnings per diluted share in the range of $1.40 to $1.50, based upon weighted average shares outstanding of approximately 14.8 million. The Company currently plans to open 25 new stores in fiscal 2005, of which 20 are projected to be BJ's Wholesale Club locations.

Mr. Gross concluded, "We are encouraged by the results of fiscal 2004 and look forward to significant achievements in 2005. We anticipate even further growth in our business as we receive the benefits from our Mr. Tire purchase and continue to evaluate acquisition opportunities that will not only strengthen our geographic presence, but will also be accretive to earnings in a timely manner."

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, Tread Quarters Discount Tires and Mr. Tire. The Company currently operates 596 stores and 10 kiosks, 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, 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
                                        --------------------------
                                        2004        2003      % Change
                                       ------      ------      -------

Sales                                 $67,159     $61,399        9.4%

Cost of sales, including distribution
 and occupancy costs                   41,299      37,240       10.9
                                       ------      ------      -------

Gross profit                           25,860      24,159        7.0

Operating, selling, general and
 administrative expenses               21,581      19,696        9.6
                                       ------      ------      -------

Operating income                        4,279       4,463       (4.1)

Interest expense, net                     616         570        8.1

Other expense (income), net               182         (68)
                                       ------      ------

Income before provision for
 income taxes                           3,481       3,961      (12.1)

Provision for income taxes              1,323       1,507      (12.2)
                                       ------      ------      -------

Net income                            $ 2,158     $ 2,454      (12.1)

Diluted earnings per share            $  0.15     $  0.17      (11.8)%
                                       ======      ======      =======
Weighted average number of
 diluted shares outstanding            14,486      14,156


Number of stores open (at end
 of quarter)                              595         560




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


                                          Year Ended Fiscal March
                                          -----------------------
                                           2004      2003     % Change
                                          -------   -------     ------

Sales                                    $279,457  $258,026      8.3%

Cost of sales, including distribution
 and occupancy costs                      164,650   152,432      8.0
                                          -------   -------     ------

Gross profit                              114,807   105,594      8.7

Operating, selling, general and
 administrative expenses                   84,708    81,040      4.5
                                          -------   -------     ------

Operating income                           30,099    24,554     22.6

Interest expense, net                       2,613     2,601      0.5

Other expense (income), net                    59      (189)
                                          -------   -------     ------

Income before provision for income taxes   27,427    22,142     23.9

Provision for income taxes                 10,422     8,414     23.9
                                          -------   -------     ------

Net income                               $ 17,005  $ 13,728     23.9
                                          =======   =======     ======

Diluted earnings per share               $   1.18  $    .97     21.6%
                                          =======   =======     ======

Weighted average number of diluted
 shares outstanding                        14,400    14,105




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


                                             March 27,      March 29,
                                               2004           2003
                                            ---------      ---------
Assets

Current assets
   Cash                                    $  1,533       $     69

   Inventories                               54,050         51,256

   Other current assets                      15,159         12,552
                                            -------        -------

      Total current assets                   70,742         63,877

Property, plant and equipment, net          159,716        132,148

Other noncurrent assets                      32,332         11,175
                                            -------        -------

      Total assets                         $262,790       $207,200
                                            =======        =======

Liabilities and Shareholders' Equity

Current liabilities                        $ 42,578       $ 41,997

Long-term debt                               68,763         36,183

Other long term liabilities                   7,650          4,628
                                            -------        -------

     Total liabilities                      118,991         82,808

Total shareholders' equity                  143,799        124,392
                                            -------        -------

     Total liabilities and shareholders'
      equity                               $262,790       $207,200
                                            =======        =======