Companies:
10,793
total market cap:
A$194.706 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Monro
MNRO
#7193
Rank
A$0.71 B
Marketcap
๐บ๐ธ
United States
Country
A$23.96
Share price
2.74%
Change (1 day)
6.47%
Change (1 year)
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Monro
Quarterly Reports (10-Q)
Submitted on 2006-02-02
Monro - 10-Q quarterly report FY
Text size:
Small
Medium
Large
Table of Contents
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 24, 2005.
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
For the transition period from
to
Commission File No. 0-19357
MONRO MUFFLER BRAKE, INC.
(Exact name of registrant as specified in its charter)
New York
16-0838627
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification #)
200 Holleder Parkway, Rochester, New York
14615
(Address of principal executive offices)
(Zip code)
585-647-6400
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
þ
Yes
o
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
o
Accelerated filer
þ
Non-accelerated filer
o
Indicate by check mark whether the registrant is a Shell Company (as defined in Rule 12b-2 of the Exchange Act).
o
Yes
þ
No
As of January 20, 2006, 13,933,108 shares of the Registrants Common Stock, par value $ .01 per share, were outstanding.
1
Table of Contents
MONRO MUFFLER BRAKE, INC.
INDEX
Page No.
Part I. Financial Information
Item 1. Financial Statements
Consolidated Balance Sheet at December 24, 2005 and March 26, 2005
3
Consolidated Statement of Income for the quarters and nine months ended December 24, 2005 and December 25, 2004
4
Consolidated Statement of Changes in Shareholders Equity for the nine months ended December 24, 2005
5
Consolidated Statement of Cash Flows for the nine months ended December 24, 2005 and December 25, 2004
6
Notes to Consolidated Financial Statements
7
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
14
Item 3. Quantitative and Qualitative Disclosures About Market Risk
18
Item 4. Controls and Procedures
18
Part II. Other Information
Item 1A. Risk Factors
19
Item 6. Exhibits
19
Signatures
20
Exhibit Index
21
EX-31.1 Certification of President & CEO
EX-31.2 Certification of Executive VP, Finance and CFO
EX-32.1 Certification of CEO and CFO
2
Table of Contents
Item 1. Financial Statements
MONRO MUFFLER BRAKE, INC.
CONSOLIDATED BALANCE SHEET
(Unaudited)
December 24,
March 26,
2005
2005
(Dollars in thousands)
Assets
Current assets:
Cash and equivalents
$
$
888
Trade receivables
1,964
2,162
Inventories
63,438
59,753
Deferred income tax asset
978
798
Other current assets
13,883
13,918
Total current assets
80,263
77,519
Property, plant and equipment
288,189
279,561
Less Accumulated depreciation and amortization
(125,057
)
(115,252
)
Net property, plant and equipment
163,132
164,309
Goodwill
37,790
37,218
Intangible assets and other noncurrent assets
13,614
5,939
Deferred income tax asset
46
Total assets
$
294,845
$
284,985
Liabilities and Shareholders Equity
Current liabilities:
Current portion of long-term debt
$
342
$
1,928
Trade payables
20,980
23,791
Federal and state income taxes payable
2,810
682
Accrued payroll, payroll taxes and other payroll benefits
8,888
8,736
Accrued insurance
4,395
4,622
Other current liabilities
10,083
10,602
Total current liabilities
47,498
50,361
Long-term debt
47,178
55,438
Accrued rent expense
7,465
7,829
Other long-term liabilities
3,175
3,332
Deferred income tax liability
536
Total liabilities
105,316
117,496
Commitments
Shareholders equity:
Class C Convertible Preferred Stock, $1.50 par value, $.144 conversion value, 150,000 shares authorized; 65,000 shares issued and outstanding
97
97
Common Stock, $.01 par value, 20,000,000 shares authorized; 13,926,033 and 13,702,455 issued and outstanding at December 24, 2005 and March 26, 2005, respectively
139
137
Treasury Stock, 325,200 shares, at cost
(1,831
)
(1,831
)
Additional paid-in capital
56,507
52,484
Accumulated other comprehensive income
(17
)
Retained earnings
134,617
116,619
Total shareholders equity
189,529
167,489
Total liabilities and shareholders equity
$
294,845
$
284,985
The accompanying notes are an integral part of these financial statements.
3
Table of Contents
MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)
Quarter Ended
Nine Months Ended
Fiscal December
Fiscal December
2005
2004
2005
2004
Restated
Restated
(Dollars in thousands, except per share data)
Sales
$
90,188
$
80,522
$
280,454
$
256,290
Cost of sales, including distribution and occupancy costs
55,300
48,898
165,119
150,765
Gross profit
34,888
31,624
115,335
105,525
Operating, selling, general and administrative expenses
27,463
25,371
81,142
76,225
Operating income
7,425
6,253
34,193
29,300
Interest expense, net of interest income for the quarter of $6 in 2005 and $16 in 2004, and year-to-date of $22 in 2005 and $38 in 2004
845
638
2,537
1,811
Other expense (income), net
30
(61
)
333
231
Income before provision for income taxes
6,550
5,676
31,323
27,258
Provision for income taxes
2,489
2,157
11,903
10,359
Net income
$
4,061
$
3,519
$
19,420
$
16,899
Earnings per share:
Basic
$
.30
$
.27
$
1.43
$
1.29
Diluted
$
.27
$
.24
$
1.30
$
1.16
The accompanying notes are an integral part of these financial statements.
4
Table of Contents
MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
(UNAUDITED)
(Dollars in thousands)
Accumulated
Additional
Other
Preferred
Common
Treasury
Paid-in
Comprehensive
Retained
Stock
Stock
Stock
Capital
Income
Earnings
Total
Balance at March 26, 2005
$
97
$
137
$
(1,831
)
$
52,484
$
(17
)
$
116,619
$
167,489
Net income
19,420
19,420
Other comprehensive income:
SFAS No. 133 adjustment for the nine months ended December 24, 2005
17
17
Total comprehensive income
19,437
Cash dividends: Preferred
(68
)
(68
)
Common
(1,354
)
(1,354
)
Tax benefit from employer stock plans
647
647
Exercise of stock options
1
1,367
1,368
Exercise of warrants
1
2,009
2,010
Balance at December 24, 2005
$
97
$
139
$
(1,831
)
$
56,507
$
$
134,617
$
189,529
The accompanying notes are an integral part of these financial statements.
5
Table of Contents
MONRO MUFFLER BRAKE, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
Nine Months Ended Fiscal December
2005
2004
Restated
(Dollars in thousands)
Increase (Decrease) in Cash
Cash flows from operating activities:
Net income
$
19,420
$
16,899
Adjustments to reconcile net income to net cash provided by operating activities -
Depreciation and amortization
13,249
11,719
Net change in deferred income taxes
(773
)
730
(Gain) loss on disposal of property, plant and equipment
(111
)
79
Change in assets and liabilities, net of effects from acquisitions:
Decrease (increase) in trade receivables
198
(325
)
Increase in inventories
(3,767
)
(5,919
)
Decrease in other current assets
200
289
Increase in intangible assets and other noncurrent assets
(1,250
)
(365
)
(Decrease) increase in trade payables
(2,876
)
5,926
Decrease in accrued expenses
(639
)
(547
)
Increase in federal and state income taxes payable
2,776
2,424
(Decrease) increase in other long-term liabilities
(379
)
222
Total adjustments
6,628
14,233
Net cash provided by operating activities
26,048
31,132
Cash flows from investing activities:
Capital expenditures
(12,354
)
(14,044
)
Acquisitions, net of cash acquired
(3,658
)
Proceeds from the disposal of property, plant and equipment
1,855
1,971
Investment in R & S Parts and Service, Inc.
(2,000
)
Loan to R & S Parts and Service, Inc.
(5,000
)
Net cash used for investing activities
(17,499
)
(15,731
)
Cash flows from financing activities:
Proceeds from borrowings
166,142
95,759
Principal payments on long-term debt and capital lease obligations
(177,535
)
(113,028
)
Exercise of stock options
1,368
1,214
Exercise of warrants
2,010
Dividends to shareholders
(1,422
)
Net cash used for financing activities
(9,437
)
(16,055
)
Decrease in cash
(888
)
(654
)
Cash at beginning of period
888
1,533
Cash at end of period
$
$
879
The accompanying notes are an integral part of these financial statements.
6
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Condensed Consolidated Financial Statements
The consolidated balance sheet as of December 24, 2005, the consolidated statements of income for the quarters and nine months ended December 24, 2005 and December 25, 2004, the consolidated statements of cash flows for the nine months ended December 24, 2005 and December 25, 2004 and the consolidated statement of changes in shareholders equity for the nine months ended December 24, 2005, include Monro Muffler Brake, Inc. and its wholly owned subsidiaries (the Company). These unaudited condensed consolidated financial statements have been prepared by the Company and are subject to year-end adjustments. In the opinion of management, all known adjustments (consisting of normal recurring accruals or adjustments) have been made to state fairly the financial position, results of operations and cash flows for the unaudited periods presented.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended March 26, 2005. The results of operations for the interim periods being reported on herein are not necessarily indicative of the operating results for the full year.
The Company reports its results on a 52/53 week fiscal year with the fiscal year ending on the last Saturday in March of each year. The following are the dates represented by each fiscal period reported in these condensed financial statements:
Quarter Ended Fiscal December 2005:
September 25, 2005 December 24, 2005 (13 weeks)
Quarter Ended Fiscal December 2004:
September 26, 2004 December 25, 2004 (13 weeks)
Nine Months Ended Fiscal December 2005:
March 27, 2005 December 24, 2005 (39 weeks)
Nine Months Ended Fiscal December 2004:
March 28, 2004 December 25, 2004 (39 weeks)
Certain reclassifications have been made to the prior years consolidated financial statements to conform to the current years presentation.
RESTATEMENT
During the fourth quarter of fiscal 2005, the Company conducted a review of its lease accounting practices. As a result of the review, the Company revised its lease accounting policies to comply with generally accepted accounting principles.
Historically, the Company followed a practice in which it computed straight-line rent expense for the current term of the lease only, while depreciating buildings and leasehold improvements over longer periods. The Company has revised its lease accounting policies to recognize rent expense including rent escalations, on a straight-line basis over the reasonably assured lease term, as defined in Statement of Financial Accounting Standards No. 98 (SFAS 98), Accounting for Leases. Additionally, the Company modified its accounting to depreciate buildings and leasehold improvements over the shorter of their estimated useful lives or the reasonably assured lease term.
The effects of the restatement on previously reported Consolidated Financial Statements as of December 25, 2004 are summarized below.
7
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Quarter Ended
Nine Months Ended
Fiscal December 2004
Fiscal December 2004
(Unaudited)
(Unaudited)
As
As
Previously
As
Previously
As
Reported
Restated
Reported
Restated
(Dollars in thousands, except
Financial statement caption
per share amounts)
CONSOLIDATED STATEMENT OF INCOME
Cost of sales, including distribution and occupancy costs
$
48,659
$
48,898
$
150,048
$
150,765
Gross profit
31,863
31,624
106,242
105,525
Operating income
6,492
6,253
30,016
29,300
Other (income) expense, net
(37
)
(61
)
303
231
Income before provision for income taxes
5,891
5,676
27,901
27,258
Provision for income taxes
2,239
2,157
10,603
10,359
Net income
3,652
3,519
17,298
16,899
Earnings per share basic
$
.28
$
.27
$
1.32
$
1.29
Earnings per share diluted
$
.25
$
.24
$
1.19
$
1.16
CONSOLIDATED STATEMENT OF CASH FLOWS
Net income
$
17,298
$
16,899
Depreciation and amortization
11,096
11,719
Net change in deferred income taxes
974
730
Loss on disposal of property, plant and equipment
153
79
Decrease in accrued expenses
(641
)
(547
)
Total adjustments
13,834
14,233
The restatement resulted in a decrease to other expense as a result of changes in the gain or loss on disposal of assets for which depreciation expense was restated.
Note 2 Acquisitions
Effective October 17, 2004, the Company acquired five retail tire and automotive repair stores located in and around Frederick, Maryland from Donald B. Rice Tire Co., Inc. (the Rice Tire Acquisition). On March 6, 2005, the Company acquired 10 retail tire and automotive repair stores located in southern Maryland from Henderson Holdings, Inc. (the Henderson Acquisition). This group of 15 stores produces approximately $19 million in sales annually. The Company operates 14 of these retail locations under the Mr. Tire brand name and one under the Tread Quarters brand name. The Company purchased all of the operating assets of these stores, including fixed assets and certain inventory, and assumed certain liabilities, including obligations pursuant to the real property leases for certain of the retail store locations. The total purchase price of these stores was approximately $11.6 million, which was funded through $5.1 million in cash, the assumption of liabilities and the issuance of 240,206 shares of the Companys common stock, which was valued at $6.5 million. In addition, the Company recorded buildings and capital lease obligations in the amount of approximately $7 million in connection with new leases with the seller of Henderson Holdings for eight of the properties acquired and one of the properties acquired in the Rice Acquisition. The purchase price and the related accounting for these acquisitions is subject to adjustments to reflect final counts of inventory and fixed assets and the completion of the Companys purchase accounting procedures, including finalizing the valuation of certain tangible and intangible assets. The Company expects to complete this for the Henderson Acquisition by the fourth quarter of fiscal 2006. The result of operations of these stores is included in the Companys income statement from their respective dates of acquisition.
8
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On November 1, 2005, the Company acquired a 13 percent stake in R&S Parts and Service, Inc. (R & S), a privately owned automotive aftermarket parts and service chain, for $2,000,000, from GDJ Retail LLC. As part of the transaction, the Company also lent R&S $5,000,000 under a secured debt agreement that has a five-year term and an 8 percent interest rate. Additionally, the Company will receive $60,000 per month in consulting fees. The Company has elected to apply the equity method of accounting for this investment and has chosen to report R&S financial results on a three month lag. Therefore, at December 24, 2005, the Companys investment is recorded within Other non-current assets on the Balance Sheet and nothing is recorded in the Income Statement due to the three month reporting lag.
R&S operates 101 retail stores under the name of Strauss Discount Auto (Strauss) that provide automotive parts and accessories, 71 of which also have service bays that offer a full range of aftermarket services. The stores generate approximately $170 million in annual sales and are located throughout New York, New Jersey and Philadelphia.
The Company also has the option to purchase an additional 20 percent stake in Strauss on or before March 31, 2006 for $3,000,000. If the Company decides to make this investment, it will have the opportunity to buy the remaining 67 percent of R&S for $9,000,000 cash and $1,000,000 of the Companys stock any time prior to April 1, 2007.
Note 3 Derivative Financial Instruments
The Company reports derivatives and hedging activities in accordance with Statement of Financial Accounting Standards No. 133 (SFAS 133), Accounting for Derivative Instruments and Hedging Activities, as amended. This statement requires that all derivative instruments be recorded on the balance sheet at fair value. Changes in the fair value of derivatives are recorded each period in current earnings or other comprehensive income, depending on whether the derivative is designated as part of a hedge transaction, and if it is, depending on the type of hedge transaction.
Currently the Company has no hedge agreements. The most recent hedge agreement expired in October 2005.
Note 4 Earnings Per Share
Basic earnings per common share (EPS) amounts are computed by dividing earnings after the deduction of preferred stock dividends by the average number of common shares outstanding. Diluted EPS amounts assume the issuance of common stock for all potentially dilutive equivalents outstanding.
9
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following is a reconciliation of basic and diluted EPS for the respective periods:
Quarter Ended
Nine Months Ended
Fiscal December
Fiscal December
2005
2004
2005
2004
Restated
Restated
(Dollars in thousands, except per share data)
Numerator for earnings per common share calculation:
Net Income
$
4,061
$
3,519
$
19,420
$
16,899
Less: Preferred stock dividends
(34
)
(68
)
Income available to common stockholders
$
4,027
$
3,519
$
19,352
$
16,899
Denominator for earnings per common share calculation:
Weighted average common shares, basic
13,583
13,120
13,500
13,077
Effect of dilutive securities:
Preferred Stock
675
675
675
675
Stock options and warrants
780
759
795
778
Weighted average number of common shares, diluted
15,038
14,554
14,970
14,530
Basic Earnings per common share:
$
.30
$
.27
$
1.43
$
1.29
Diluted Earnings per common share:
$
.27
$
.24
$
1.30
$
1.16
The computation of diluted EPS excludes the effect of the assumed exercise of approximately 300 and 2,300 stock options, respectively, for the three and nine months ended fiscal December 2005 and 56,400 for the three and nine months ended fiscal December 2004.
Such amounts were excluded as the exercise prices of these options were greater than the average market value of the Companys common stock for those periods, resulting in an anti-dilutive effect on diluted EPS.
Note 5 Stock-Based Compensation
The Company applies the intrinsic-value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations including FASB Interpretation No. 44, Accounting for Certain Transactions Involving Stock Compensation, an Interpretation of APB Opinion No. 25, issued in March 2000, to account for its fixed-plan stock options. Under this method, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeds the exercise price. The Companys policy generally is to grant stock options at fair market value at the date of grant.
Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation, (SFAS 123) established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS 123, the Company has elected to continue to apply the intrinsic-value-based method of accounting described above, and has adopted only the disclosure requirements of SFAS 123, as amended by SFAS 148, Accounting for Stock-Based Compensation-Transition and Disclosure an Amendment of FASB Statement No. 123. The following table illustrates the effect on net income if the fair-value-based method had been applied to all outstanding and unvested awards in each period.
10
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Quarter Ended
Nine Months Ended
Fiscal December
Fiscal December
2005
2004
2005
2004
Restated
Restated
(Dollars in thousands, except per share data)
Net income, as reported
$
4,061
$
3,519
$
19,420
$
16,899
Add: Total stock-based employee compensation expense recorded in accordance with APB 25, net of related tax effect
Deduct: Total stock-based employee compensation expense determined under fair-value-based method for all awards, net of related tax effects
(250
)
(210
)
(1,231
)
(843
)
Pro forma net income
$
3,811
$
3,309
$
18,189
$
16,056
Earnings per share:
Basicas reported
$
.30
$
.27
$
1.43
$
1.29
Basicpro forma
$
.28
$
.25
$
1.34
$
1.23
Dilutedas reported
$
.27
$
.24
$
1.30
$
1.16
Dilutedpro forma
$
.25
$
.23
$
1.21
$
1.10
The weighted average fair value of options granted was $5.15 for the nine months ended fiscal December 2005, and $10.30 and $11.06, respectively for the three and nine months ended fiscal December 2004. The fair values of the options granted were estimated on the date of their grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:
Quarter Ended
Nine Months Ended
Fiscal December
Fiscal December
2005
2004
2005
2004
Risk free interest rate
N/A
4.12
%
4.14
%
4.53
%
Expected life
N/A
9
years
6
years
9
years
Expected volatility
N/A
28.7
%
28.4
%
28.9
%
Expected dividend yield
N/A
0
%
4.51
%
0
%
N/A Not applicable. No options were granted in the quarter ended December 24, 2005.
Forfeitures are recognized as they occur.
Note 6 Supplemental Disclosure of Cash Flow Information
The following transactions represent non-cash investing and financing activities during the periods indicated:
NINE MONTHS ENDED DECEMBER 24, 2005:
In connection with the disposal of assets, the Company reduced both fixed assets and long-term liabilities by $94,000.
In connection with the recording of capital leases, the Company increased fixed assets by $1,086,000, goodwill by $502,000 and long-term debt by $1,588,000.
In connection with recording the value of the Companys interest rate swap contracts, other comprehensive income increased by $17,000, other long-term liabilities decreased by $28,000 and the deferred income tax liability was increased by $11,000.
11
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In connection with the accounting for income tax benefits related to the exercise of stock options, the Company reduced current liabilities and increased paid-in-capital by $647,000.
NINE MONTHS ENDED DECEMBER 25, 2004:
In connection with the sale or disposal of assets, the Company reduced both fixed assets and other current liabilities by $151,000.
In connection with the recording of capital leases, the Company increased both fixed assets and long-term debt by $350,000 .
In connection with recording the value of the Companys swap contracts, other comprehensive income increased by $47,000, other long-term liabilities decreased by $75,000 and the deferred income tax liability was increased by $28,000.
In connection with the accounting for income tax benefits related to the exercise of stock options, the Company decreased current liabilities by $600,000 and increased paid-in-capital by $600,000.
During the nine months ended December 2004, the Company recorded purchase accounting adjustments for the Mr. Tire acquisition that increased goodwill by $630,000, comprised primarily of adjustments to deferred income tax assets, inventory, property, plant and equipment, intangible assets and other current liabilities.
In connection with the acquisition of Rice Tire, liabilities were assumed as follows:
Fair value of assets acquired
$
3,800,000
Cash paid, net of cash acquired
(3,660,000
)
Liabilities assumed
$
140,000
CASH PAID DURING THE PERIOD:
Nine Months Ended Fiscal December
2005
2004
Interest, net
$
2,456,000
$
1,606,000
Income taxes, net
$
9,899,000
$
8,068,000
Note 7 Cash Dividend
In May 2005, the Companys Board of Directors declared a regular quarterly cash dividend of $.05 per common share or common share equivalent to be paid to shareholders of record on July 19, 2005. The dividend was paid on July 29, 2005 and amounted to $34,000 for preferred shareholders and $693,000 for common shareholders.
In October 2005, the Companys Board of Directors declared a regular quarterly cash dividend of $.05 per common share or common share equivalent to be paid to shareholders of record on October 21, 2005. The dividend was paid on October 31, 2005 and amounted to $34,000 for preferred shareholders and $661,000 for common shareholders.
In January 2006, the Companys Board of Directors declared a regular quarterly cash dividend of $.05 per common share or common share equivalent to be paid to shareholders of record on January 20, 2006. The dividend will be paid on January 30, 2006. However, the declaration of and any determination as to the payment of future dividends will be at the discretion of the Board of Directors and will depend on the Companys financial condition, results of operations, capital requirements, compliance with charter and contractual restrictions, and such other factors as the Board of Directors deems relevant.
12
Table of Contents
MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8 Credit Facility Agreement
In July 2005, the Company entered into a new five-year, $125 million Revolving Credit Facility agreement (the Credit Facility) with five banks in the lending syndicate that provided the Companys prior financing arrangement. Interest only is payable monthly throughout the Credit Facilitys term. The Credit Facility increased the Companys current borrowing capacity by $15 million and includes a provision allowing the Company to expand the amount of the overall facility to $160 million, subject to existing or new lender(s) commitments at that time. The terms of the Credit Facility immediately reduced the spread the Company pays on LIBOR-based borrowings by 50 basis points and permit the payment of cash dividends not to exceed 25% of the preceding years net income. Additionally, the new Credit Facility is not secured by the Companys real property, although the Company has entered into an agreement not to encumber its real property, with certain permissible exceptions. Other terms of the Credit Facility are generally consistent with the Companys prior financing agreement.
13
Table of Contents
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations
Results of Operations
The statements contained in this Form 10-Q that are not historical facts, including (without limitation) statements made in the Managements Discussion and Analysis of Financial Condition and Results of Operations, may contain statements of future expectations and other forward-looking statements made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed. These factors include, but are not necessarily limited to, product demand, dependence on and competition within the primary markets in which the Companys stores are located, the need for and costs associated with store renovations and other capital expenditures, the effect of economic conditions, the impact of competitive services and pricing, product development, parts supply restraints or difficulties, industry regulation, risks relating to leverage and debt service (including sensitivity to fluctuations in interest rates), continued availability of capital resources and financing, risks relating to integration of acquired businesses and other factors set forth or incorporated elsewhere herein and in the Companys other Securities and Exchange Commission filings. The Company does not undertake to update any forward-looking statement that may be made from time to time by or on behalf of the Company.
During the fourth quarter of fiscal 2005, the Company conducted a review of its lease accounting practices. As a result of the review, the Company revised its lease accounting policies to comply with generally accepted accounting principles.
Historically, the Company followed a practice in which it computed straight-line rent expense for the current term of the lease only, while depreciating buildings and leasehold improvements over longer periods. The Company has revised its lease accounting policies to recognize rent expense including rent escalations, on a straight-line basis over the reasonably assured lease term, as defined in Statement of Financial Accounting Standards No. 98 (SFAS 98), Accounting for Leases. Additionally, the Company modified its accounting to depreciate buildings and leasehold improvements over the shorter of their estimated useful lives or the reasonably assured lease term. See Note 1 for additional information regarding the restatement.
The following table sets forth income statement data of Monro Muffler Brake, Inc. (Monro or the Company) expressed as a percentage of sales for the fiscal periods indicated:
Quarter Ended
Nine Months Ended
Fiscal December
Fiscal December
2005
2004
2005
2004
Restated
Restated
Sales
100.0
%
100.0
%
100.0
%
100.0
%
Cost of sales, including distribution and occupancy costs
61.3
60.7
58.9
58.8
Gross profit
38.7
39.3
41.1
41.2
Operating, selling, general and administrative expenses
30.5
31.5
28.9
29.8
Operating income
8.2
7.8
12.2
11.4
Interest expense net
.9
.8
.9
.7
Other expense net
.1
.1
Income before provision for income taxes
7.3
7.0
11.2
10.6
Provision for income taxes
2.8
2.6
4.3
4.0
Net income
4.5
%
4.4
%
6.9
%
6.6
%
14
Table of Contents
Third Quarter and Nine Months Ended December 24, 2005 Compared To Third Quarter and Nine Months Ended December 25, 2004
Sales were $90.2 million for the quarter ended December 24, 2005 as compared with $80.5 million in the quarter ended December 25, 2004. The increase of $9.7 million, or 12.0% in sales was due to an increase of $6.7 million related to new stores and a comparable store sales increase of 4.7%. The Company also sold some slower moving inventory for approximately $.6 million to ICON International, a barter company. Partially offsetting this was a decrease in sales related to closed stores amounting to $1.2 million.
At December 24, 2005, the Company had 625 company-operated stores compared with 611 stores at December 25, 2004. During the quarter ended December 24, 2005, the Company added three stores and closed three.
There were 77 selling days in the quarter ended December 24, 2005 as compared to 76 selling days in the quarter ended December 25, 2004. Adjusting for days, comparable store sales increased 3.3%.
Sales for the nine months ended December 24, 2005 were $280.5 million compared with $256.3 million for the comparable period in the prior year. The sales increase of $24.2 million is due to an increase of $21.6 million related to new stores and a comparable store sales increase of 2.3%. Partially offsetting this was a decrease in sales related to closed stores amounting to $3.9 million.
Gross profit for the quarter ended December 24, 2005 was $34.9 million or 38.7% of sales as compared with $31.6 million or 39.3% of sales for the quarter ended December 25, 2004. Gross profit as a percentage of sales declined for the quarter primarily due to increases in the cost of oil, and a shift in mix to the lower margin service categories of maintenance and tires. A combination of selling price increases, some lower product costs as a result of new vendor agreements and the recognition of vendor rebates against cost of goods in concert with inventory turns, all helped to partially offset the aforementioned pressures on margin.
Additionally, labor and occupancy costs, both components of cost of sales, declined as a percent of sales as compared to the prior year. Labor declined in part due to the shift in mix, but largely due to better labor control and increased productivity as compared to the prior year. Occupancy costs decreased slightly as a percent of sales due to the leveraging of fixed costs against increased sales. The aforementioned sale of inventory to ICON International had no impact on gross margin as a percentage of sales for the quarter.
Gross profit for the nine months ended December 24, 2005 was $115.3 million, or 41.1% of sales, compared with $105.5 million or 41.2% of sales for the nine months ended December 25, 2004.
Operating, selling, general and administrative (SG&A) expenses for the quarter ended December 24, 2005 increased by $2.1 million to $27.5 million from the quarter ended December 25, 2004, and were 30.5% of sales as compared to 31.5% in the prior year quarter. The decrease in SG&A expense as a percentage of sales is partially due to fixed cost leverage, as well as a decrease in Sarbanes-Oxley compliance costs and health insurance expense (largely due to plan and contribution changes).
These decreases were partially offset by an increase in utility costs, management bonus costs (none were paid in the prior year), and a decrease in cooperative advertising credits, primarily related to the recording of those credits against cost of sales in accordance with EITF 02-16.
For the nine months ended December 24, 2005, SG&A expenses increased by $4.9 million to $81.1 million from the comparable period of the prior year and were 28.9% of sales compared to 29.8%.
Operating income for the quarter ended December 24, 2005 of approximately $7.4 million increased 18.7% as compared to operating income for the quarter ended December 25, 2004, and increased as a percentage of sales from 7.8% to 8.2% for the same periods.
Net interest expense for the quarter ended December 24, 2005 increased by approximately $.2 million as compared to the same period in the prior year, and increased from .8% to .9% as a percentage of sales for the same periods. There was an increase in the weighted average interest rate for the current year quarter of approximately 250 basis points as compared to the prior year, due to increases in prime and LIBOR interest rates, as well as some new capital leases that carry higher rates than the Companys bank facility. Partially offsetting this was a decrease in the weighted average debt outstanding for the quarter ended December 24, 2005 of approximately $5.8 million. Net interest expense for the nine months ended December 24, 2005 increased by $.7 million to $2.5 million and increased from the prior year as a percentage of sales by .2%.
15
Table of Contents
The effective tax rate for the quarters and nine months ended December 24, 2005 and December 25, 2004 was 38% of pre-tax income.
Net income for the quarter ended December 24, 2005 of $4.1 million increased 15.4% from net income for the quarter ended December 25, 2004. Earnings per share on a diluted basis for the quarter ended December 24, 2005 increased 12.5%.
For the nine months ended December 24, 2005, net income of $19.4 million increased 14.9% and diluted earnings per share increased 12.1%.
Interim Period Reporting
The data included in this report are unaudited and are subject to year-end adjustments; however, in the opinion of management, all known adjustments (which consist only of normal recurring adjustments) have been made to state fairly the Companys operating results and financial position for the unaudited periods. The results for interim periods are not necessarily indicative of results to be expected for the fiscal year.
Capital Resources and Liquidity
Capital Resources
The Companys primary capital requirements in fiscal 2006 are the upgrading of facilities and systems in existing stores and the funding of its store expansion program, including potential acquisitions of existing store chains. For the nine months ended December 24, 2005, the Company spent $12.4 million principally for equipment and leasehold improvements. It also spent $2.0 million and $5.0 million, respectively, for the investment in and loan to R & S Parts and Service, Inc. Funds were provided primarily by cash flow from operations. Management believes that the Company has sufficient resources available (including cash and equivalents, net cash flow from operations and bank financing) to expand its business as currently planned for the next several years.
Liquidity
In March 2003, the Company renewed its credit facility agreement. The amended financing arrangement consisted of an $83.4 million Revolving Credit facility and a non-amortizing credit loan totaling $26.6 million.
The Revolving Credit portion of the prior facility had a three-year term expiring in September 2006. On June 27, 2003, the Company purchased the entity holding title to the properties and debt under the synthetic lease and, accordingly, consolidated both the assets and debt related to such lease on its balance sheet at that date. In accordance with the Companys prior credit facility agreement, the synthetic lease was converted to a three-year, non-amortizing revolving credit loan, also expiring in September 2006.
The loans bore interest at the prime rate or other LIBOR-based rate options tied to the Companys financial performance. Interest only was payable monthly on the Revolving Credit facility and credit loan throughout the term. The Company also paid a facility fee on the unused portion of the commitment.
The prior credit facility was secured by most of the Companys assets, with certain permissible exceptions.
In July 2005, the Company amended its existing credit facility terms by entering into a five-year, $125 million Revolving Credit Facility agreement (the Credit Facility) (of which approximately $36.5 million was outstanding at December 24, 2005) with five banks in the lending syndicate that provided the Companys prior financing arrangement. Interest only is payable monthly throughout the Credit Facilitys term. The Credit Facility increases the Companys current borrowing capacity by $15 million to $125 million and includes a provision allowing the Company to expand the amount of the overall facility to $160 million, subject to existing or new lender(s) commitments at that time. The terms of the Credit Facility immediately reduce the spread the Company pays on LIBOR-based borrowings by 50 basis points and permit the payment of cash dividends not to exceed 25% of the preceding years net income. Additionally, the amended Credit Facility is not secured by the Companys real property, although the Company has entered into an agreement not to encumber its real property, with certain permissible exceptions. Other terms of the Credit Facility are generally consistent with the Companys prior financing agreement.
The Company financed the land for its office/warehouse facility via a mortgage note payable of $.7 million due in a balloon payment in 2015. In addition, the Company has financed certain store properties and equipment with capital leases, which amount to $10.3 million and are due in installments through 2023.
16
Table of Contents
Certain of the Companys long-term debt agreements require, among other things, the maintenance of specified interest and rent coverage ratios and amounts of net worth. They also contain restrictions on cash dividend payments as described above. At December 24, 2005, the Company is in compliance with the applicable debt covenants.
The Company enters into interest rate hedge agreements, which involve the exchange of fixed and floating rate interest payments periodically over the life of the agreement without the exchange of the underlying principal amounts. The differential to be paid or received is accrued as interest rates change and is recognized over the life of the agreements as an offsetting adjustment to interest expense. Currently the Company has no hedge agreements. The most recent hedge agreement expired in October 2005.
Recent Accounting Pronouncements
In June 2005, the FASB issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS 154). SFAS 154 requires retrospective application to prior period financial statements for changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 also requires that retrospective application of a change in accounting principle be limited to the direct effects of the change. Indirect effects of a change in accounting principle should be recognized in the period of the accounting change. SFAS 154 further requires a change in depreciation, amortization or depletion method for long-lived, non-financial assets to be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS 154 is effective for fiscal years beginning after December 15, 2005. The Company does not believe the adoption of SFAS 154 will have a material impact on its financial statements.
In June 2005, the FASB ratified Emerging Issues Task Force (EITF) consensus on Issue No. 05-6, Determining the Amortization Period for Leasehold Improvements Purchased after Lease Inception or Acquired in a Business Combination (EITF 05-6). EITF 05-6 provides guidance regarding the amortization period for leasehold improvements acquired in a business combination and the amortization period of leasehold improvements that are placed in service significantly after and not contemplated at the beginning of the lease term. EITF 05-6 became effective during the Companys second quarter of fiscal 2006. The adoption of EITF 05-6 did not have a material impact on the Companys financial statements.
In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS 123R), which requires that the cost of all employee stock options, as well as other equity-based compensation arrangements, be reflected in the financial statements based on the estimated fair value of the awards on the grant date (with limited exceptions). That cost will be recognized over the period during which an employee is required to provide service in exchange for the award or the requisite service period (usually the vesting period). SFAS 123R is effective for public entities as of the beginning of the first annual reporting period that begins after June 15, 2005 (the Companys fiscal year 2007). The Company discloses the pro forma impact of expensing stock options in accordance with SFAS 123, as originally issued, in Note 5 to the consolidated financial statements and is still assessing the impact that SFAS 123R will have on its financial statements.
In November 2004, the FASB issued Statement of Financial Accounting Standards No. 151 (SFAS 151), Inventory Costs, which clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage) by requiring these items to be recognized as current-period charges. SFAS 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005, with earlier application permitted. The Company does not believe the adoption of SFAS 151 will have a material impact on its financial statements.
In December 2004, the FASB issued Statement of Financial Accounting Standards No. 153 (SFAS 153), Exchanges of Nonmonetary Assets, an amendment of APB Opinion No. 29. This Statement addresses the measurement of exchanges of nonmonetary assets. It eliminates the exception from fair value measurement for nonmonetary exchanges of similar productive assets in paragraph 21(b) of APB 29 and replaces it with an exception for exchanges that do not have commercial substance. SFAS 153 is effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. The Company does not believe the adoption of SFAS 153 will have a material impact on its financial statements.
17
Table of Contents
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
For a description of the Companys market risks see Item 7a Quantitative and Qualitative Disclosures About Market Risk in the Companys Annual Report on Form 10-K for the fiscal year ended March 26, 2005. The Companys exposure to market risks has not changed materially from the description in the Annual Report on Form 10-K.
Item 4.
Controls and Procedures
Disclosure controls and procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports that the Company files or submits pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Security and Exchange Commissions (SEC) rules and forms, and that such information is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
In conjunction with the close of each fiscal quarter and under the supervision of the Chief Executive Officer and Chief Financial Officer, the Company conducts an update, a review and an evaluation of the effectiveness of the Companys disclosure controls and procedures. It is the conclusion of the Companys Chief Executive Officer and Chief Financial Officer, based upon an evaluation completed as of the end of the most recent fiscal quarter reported on herein, that the Companys disclosure controls and procedures were effective.
Changes in internal controls
There were no changes in the Companys internal control over financial reporting during the quarter ended December 24, 2005 that materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
18
Table of Contents
MONRO MUFFLER BRAKE, INC.
PART II OTHER INFORMATION
Item 1A.
Risk Factors
We operate on a 52-53 week fiscal year ending on the last Saturday in March of each year and fiscal quarters ending on the last Saturday of June, September and December. As a result, our past practice has been to file our Annual Report on Form 10-K in June and our Quarterly Reports on Form 10-Q in August, November and February, respectively. Consistent with our past practice, therefore, we are filing this Form 10-Q after December 1. Although this Item 1A requires us to disclose material changes from risk factors previously disclosed in our Form 10-K, we are unable to do so because we have not previously included risk factors in our Form 10-K. We will include risk factors in our Form 10-K for fiscal 2006 (which we anticipate will be filed in June 2006), and in all Forms 10-Q filed thereafter we will include, in accordance with this item, all material changes from risk factors previously disclosed in our Form10-K.
Item 6.
Exhibits
a. Exhibits
31.1
Certification of Robert G. Gross pursuant to Section 302 of the Sarbanes Oxley Act of 2002
31.2
Certification of Catherine DAmico pursuant to Section 302 of the Sarbanes Oxley Act of 2002
32.1
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002
19
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MONRO MUFFLER BRAKE, INC.
DATE: February 2, 2006
By
/s/ Robert G. Gross
Robert G. Gross
President and Chief Executive Officer
DATE: February 2, 2006
By
/s/ Catherine DAmico
Catherine DAmico
Executive Vice President-Finance, Treasurer
and Chief Financial Officer
20
Table of Contents
EXHIBIT INDEX
Exhibit No.
Description
Page No.
31.1
Certification of Robert G. Gross pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
21
31.2
Certification of Catherine DAmico pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
22
32.1
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
23
21