Monro
MNRO
#7201
Rank
$0.49 B
Marketcap
$16.48
Share price
2.74%
Change (1 day)
16.88%
Change (1 year)

Monro - 10-Q quarterly report FY


Text size:
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 September 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
incorporation or organization)
 (I.R.S. Employer
Identification #)
   
200 Holleder Parkway, Rochester, New York 14615
 
(Address of principal executive offices) (Zip code)
   
Registrant’s telephone number, including area code
 585-647-6400
 
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.
Yes þ                      No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes þ                      No o
Indicate by check mark whether the registrant is a Shell Company (as defined in Rule 12b-2 of the Exchange Act).
Yes o                      No þ
As of October 21, 2005, 13,886,301 shares of the Registrant’s Common Stock, par value $.01 per share, were outstanding.
 
 

1



Table of Contents

Item 1. Financial Statements
MONRO MUFFLER BRAKE, INC.
CONSOLIDATED BALANCE SHEET
         
  (Unaudited)    
  September 24,  March 26, 
  2005  2005 
  (Dollars in thousands) 
Assets
        
Current assets:
        
Cash and equivalents
 $3,765  $888 
Trade receivables
  2,425   2,162 
Inventories
  62,420   59,753 
Deferred income tax asset
  1,028   798 
Other current assets
  14,741   13,918 
 
      
Total current assets
  84,379   77,519 
 
      
 
        
Property, plant and equipment
  285,000   279,561 
Less — Accumulated depreciation and amortization
  (121,655)  (115,252)
 
      
Net property, plant and equipment
  163,345   164,309 
Goodwill
  37,781   37,218 
Intangible assets and other noncurrent assets
  5,786   5,939 
 
      
Total assets
 $291,291  $284,985 
 
      
 
        
Liabilities and Shareholders’ Equity
        
Current liabilities:
        
Current portion of long-term debt
 $1,927  $1,928 
Trade payables
  23,372   23,791 
Federal and state income taxes payable
  3,334   682 
Accrued payroll, payroll taxes and other payroll benefits
  8,510   8,736 
Accrued insurance
  4,468   4,622 
Other current liabilities
  10,681   10,602 
 
      
Total current liabilities
  52,292   50,361 
 
        
Long-term debt
  43,490   55,438 
Accrued rent expense
  7,546   7,829 
Other long-term liabilities
  2,948   3,332 
Deferred income tax liability
  305   536 
 
      
Total liabilities
  106,581   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; 13,885,282 and 13,702,455 shares issued and outstanding at September 24, 2005 and March 26, 2005, respectively
  139   137 
Treasury Stock, 325,200 shares, at cost
  (1,831)  (1,831)
Additional paid-in capital
  55,055   52,484 
Accumulated other comprehensive income
  (2)  (17)
Retained earnings
  131,252   116,619 
 
      
Total shareholders’ equity
  184,710   167,489 
 
      
Total liabilities and shareholders’ equity
 $291,291  $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  Six Months Ended 
  Fiscal September  Fiscal September 
  2005  2004  2005  2004 
      Restated      Restated 
  (Dollars in thousands, except per share data) 
 
                
Sales
 $95,641  $88,421  $190,266  $175,768 
Cost of sales, including distribution and occupancy costs
  55,897   51,545   109,819   101,867 
 
            
 
                
Gross profit
  39,744   36,876   80,447   73,901 
Operating, selling, general and administrative expenses
  26,777   25,571   53,678   50,854 
 
            
 
                
Operating income
  12,967   11,305   26,769   23,047 
Interest expense, net of interest income for the quarter of $8 in 2005 and $11 in 2004, and year-to-date of $16 in 2005 and $22 in 2004
  810   588   1,692   1,174 
Other (income) expense, net
  (122)  171   303   291 
 
            
 
                
Income before provision for income taxes
  12,279   10,546   24,774   21,582 
Provision for income taxes
  4,666   4,008   9,414   8,202 
 
            
 
                
Net income
 $7,613  $6,538  $15,360  $13,380 
 
            
 
                
Earnings per share:
                
Basic
 $.56  $.50  $1.14  $1.02 
 
            
Diluted
 $.51  $.45  $1.03  $.92 
 
            
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
                      15,360   15,360 
Other comprehensive income:
                            
SFAS No. 133 adjustment for the six months ended September 24, 2005
                  15       15 
 
                           
Total comprehensive income
                          15,375 
 
                            
Cash dividends:
Preferred at $.05 per share  (34)  (34)
 
Common at $.05 per share  (693)  (693)
 
                            
Exercise of stock options
      1       1,232           1,233 
 
                            
Exercise of warrants
      1       1,339           1,340 
 
                     
 
                            
Balance at September 24, 2005
 $97  $139  $(1,831) $55,055  $(2) $131,252  $184,710 
 
                     
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)
         
  Quarter Ended Fiscal 
  September 
  2005  2004 
      Restated 
  (Dollars in thousands) 
  Increase (Decrease) in Cash 
Cash flows from operating activities:
        
Net income
 $15,360  $13,380 
 
      
Adjustments to reconcile net income to net cash provided by operating activities —
        
Depreciation and amortization
  8,809   7,689 
Net change in deferred income taxes
  (470)  1,586 
(Gain) loss on disposal of property, plant and equipment
  (71)  238 
Increase in trade receivables
  (263)  (332)
Increase in inventories
  (2,733)  (2,585)
Increase in other current assets
  (678)  (1,678)
Increase in intangible assets and other noncurrent assets
  (237)  (699)
(Decrease) increase in trade payables
  (419)  4,906 
Decrease in accrued expenses
  (343)  (405)
Increase in federal and state income taxes payable
  2,652   2,031 
(Decrease) increase in other long-term liabilities
  (561)  367 
 
      
Total adjustments
  5,686   11,118 
 
      
Net cash provided by operating activities
  21,046   24,498 
 
      
 
        
Cash flows from investing activities:
        
Capital expenditures
  (8,087)  (8,944)
Proceeds from the disposal of property, plant and equipment
  1,267   770 
 
      
Net cash used for investing activities
  (6,820)  (8,174)
 
      
 
        
Cash flows from financing activities:
        
Proceeds from borrowings
  105,392   71,033 
Principal payments on long-term debt and capital lease obligations
  (118,587)  (87,046)
Exercise of stock options
  1,233   1,142 
Exercise of warrants
  1,340     
Dividends to shareholders
  (727)    
 
      
Net cash used for financing activities
  (11,349)  (14,871)
 
      
 
        
Increase in cash
  2,877   1,453 
Cash at beginning of period
  888   1,533 
 
      
Cash at end of period
 $3,765  $2,986 
 
      
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 September 24, 2005, the consolidated statements of income for the quarters and six months ended September 24, 2005 and September 25, 2004, the consolidated statements of cash flows for the six months ended September 24, 2005 and September 25, 2004 and the consolidated statement of changes in shareholders’ equity for the six months ended September 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 Company’s 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 September 2005”:
 June 26, 2005 — September 24, 2005 (13 weeks)
“Quarter Ended Fiscal September 2004”:
 June 27, 2004 — September 25, 2004 (13 weeks)
“Six Months Ended Fiscal September 2005”:
 March 27, 2005 — September 24, 2005 (26 weeks)
“Six Months Ended Fiscal September 2004”:
 March 28, 2004 — September 25, 2004 (26 weeks)
     Certain reclassifications have been made to the prior year’s consolidated financial statements to conform to the current year’s 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 September 25, 2004 are summarized below.

7


Table of Contents

MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 
  Quarter Ended  Six Months Ended 
  Fiscal September 2004  Fiscal September 2004 
  (Unaudited)  (Unaudited) 
  As      As    
  Previously  As  Previously  As 
  Reported  Restated  Reported  Restated 
  (Dollars in thousands, except 
  per share amounts) 
Financial statement caption
                
CONSOLIDATED STATEMENT OF INCOME
                
 
                
Cost of sales, including distribution and occupancy costs
 $51,307  $51,545  $101,390  $101,867 
Gross profit
  37,114   36,876   74,378   73,901 
Operating income
  11,543   11,305   23,524   23,047 
Other expense
  195   171   340   291 
Income before provision for income taxes
  10,760   10,546   22,010   21,582 
Provision for income taxes
  4,089   4,008   8,364   8,202 
Net income
  6,671   6,538   13,646   13,380 
 
                
Earnings per share — basic
 $.51  $.50  $1.05  $1.02 
Earnings per share — diluted
 $.46  $.45  $.94  $.92 
 
                
CONSOLIDATED STATEMENT OF CASH FLOWS
                
 
                
Net income
          13,646   13,380 
Depreciation and amortization
          7,273   7,689 
Net change in deferred income taxes
          1,748   1,586 
Loss on disposal of property, plant and equipment
          288   238 
Decrease in accrued expenses
          (467)  (405)
Total adjustments
          10,852   11,118 
     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 Company’s 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 Company’s 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 Company’s income statement from their respective dates of acquisition.

8


Table of Contents

MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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.
     The notional amount of derivative financial instruments, which consisted solely of an interest rate swap used to minimize the risk and/or costs associated with changes in interest rates, was approximately $1.5 million at September 24, 2005. This swap matures in October 2005. This swap contract requires the Company to pay a fixed-rate of interest of 7.15% and receive variable rates of interest based on the 30-day LIBOR rate.
     At September 24, 2005, the fair value of this contract, net of tax, is recorded as a component of accumulated other comprehensive income in the consolidated Statement of Changes in Shareholders’ Equity.
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.
     The following is a reconciliation of basic and diluted EPS for the respective periods:
                 
  Quarter Ended  Six Months Ended 
  Fiscal September  Fiscal September 
  2005  2004  2005  2004 
      Restated      Restated 
  (Dollars in thousands, except per share data) 
Numerator for earnings per common share calculation:
                
 
                
Net Income
 $7,613  $6,538  $15,360  $13,380 
Less: Preferred stock dividends
  (34)     (34)   
 
            
 
                
Income available to common stockholders
 $7,579  $6,538  $15,326  $13,380 
 
            
 
                
Denominator for earnings per common share calculation:
                
 
                
Weighted average common shares, basic
  13,523   13,103   13,459   13,055 
 
                
Effect of dilutive securities:
                
Preferred Stock
  675   675   675   675 
Stock options and warrants
  788   737   792   788 
 
            
 
                
Weighted average number of common shares, diluted
  14,986   14,515   14,926   14,518 
 
            
 
                
Basic Earnings per common share:
 $.56  $.50  $1.14  $1.02 
 
            
 
                
Diluted Earnings per common share:
 $.51  $.45  $1.03  $.92 
 
            
     The computation of diluted EPS excludes the effect of the assumed exercise of approximately 300 and 36,000 stock options, respectively, for the three and six months ended fiscal September 2005 and 139,000 and 60,000, respectively, for the three and six months ended fiscal September 2004. In addition, 100,000 warrants were excluded for the six months ended fiscal September 2004. Such amounts were excluded as the exercise prices of these options and warrants were greater than the average market value of the Company’s common stock for those periods, resulting in an anti-dilutive effect on diluted EPS.

9


Table of Contents

MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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 Company’s 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.
                 
  Quarter Ended  Six Months Ended 
  Fiscal September  Fiscal September 
  2005  2004  2005  2004 
      Restated      Restated 
  (Dollars in thousands, except per share data) 
 
                
Net income, as reported
 $7,613  $6,538  $15,360  $13,380 
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 effect
  (41)  (418)  (981)  (633)
 
            
Pro forma net income
 $7,572  $6,120  $14,379  $12,747 
 
            
 
                
Earnings per share:
                
Basic — as reported
 $.56  $.50  $1.14  $1.02 
 
            
Basic — pro forma
 $.56  $.47  $1.07  $.98 
 
            
 
                
Diluted — as reported
 $.51  $.45  $1.03  $.92 
 
            
Diluted — pro forma
 $.51  $.42  $.96  $.88 
 
            
     The weighted average fair value of options granted was $6.06 and $5.15, respectively, for the three and six months ended fiscal September 2005, and $10.61 and $11.07, respectively, for the three and six months ended fiscal September 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:

10


Table of Contents

MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 
  Quarter Ended  Six Months Ended 
  Fiscal September  Fiscal September 
  2005  2004  2005  2004 
 
                
Risk free interest rate
  4.39%  4.32%  4.14%  4.53%
Expected life
 5 years 9 years 6 years 9 years
Expected volatility
  28.3%  28.8%  28.4%  28.9%
Expected dividend yield
  3.64%  0%  4.51%  0%
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:
SIX MONTHS ENDED SEPTEMBER 24, 2005:
     In connection with the disposal of assets, the Company reduced both fixed assets and long-term liabilities by $67,000.
     In connection with the recording of capital leases, the Company increased fixed assets by $763,000, goodwill by $525,000 and long-term debt by $1,288,000.
     In connection with recording the value of the Company’s interest rate swap contracts, other comprehensive income increased by $15,000, other long-term liabilities decreased by $24,000 and the deferred income tax liability was increased by $9,000.
SIX MONTHS ENDED SEPTEMBER 25, 2004:
     In connection with the sale or disposal of assets, the Company reduced fixed assets by $164,000 and decreased other current liabilities by $164,000.
     In connection with the recording of capital leases, the Company increased fixed assets by $350,000 and increased long-term debt by $350,000.
     In connection with recording the value of the Company’s swap contracts, other comprehensive income increased by $15,000, other long-term liabilities decreased by $24,000 and the deferred income tax liability was increased by $9,000.
     During the six months ended September 2004, the Company recorded purchase accounting adjustments for the Mr. Tire acquisition that increased goodwill by $435,000, comprised primarily of adjustments to deferred income tax assets, inventory, property, plant and equipment and other current liabilities.
CASH PAID DURING THE PERIOD:
         
  Six Months Ended Fiscal September 
  2005  2004 
Interest, net
 $1,677,000  $1,049,000 
Income taxes, net
 $7,233,000  $5,446,000 
Note 7 — Cash Dividend
     In October 2005, the Company’s Board of Directors declared a regular quarterly cash dividend of $.05 per share to be paid to shareholders of record on October 21, 2005. The dividend will be paid on October 31, 2005. However, the declaration of and any

11


Table of Contents

MONRO MUFFLER BRAKE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
determination as to the payment of future dividends will be at the discretion of the Board of Directors and will depend on the Company’s financial condition, results of operations, capital requirements, compliance with charter and contractual restrictions, and such other factors as the Board of Directors deems relevant.
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 Company’s prior financing arrangement. Interest only is payable monthly throughout the Credit Facility’s term. The Credit Facility increases the Company’s 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 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 year’s net income. Additionally, the new Credit Facility is not secured by the Company’s 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 Company’s prior financing agreement.
Note 9 — Subsequent Events
     On November 1, 2005, the Company acquired a 13 percent stake in R&S Parts and Service, Inc., 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 also has the option to purchase an additional 20 percent stake in R&S 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 Monro stock anytime prior to April 1, 2007.

12


Table of Contents

Item 2. Management’s 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 Management’s 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 Company’s 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 Company’s 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.
     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  Six Months Ended 
  Fiscal September  Fiscal September 
  2005  2004  2005  2004 
      Restated      Restated 
Sales
  100.0%  100.0%  100.0%  100.0%
 
                
Cost of sales, including distribution and occupancy costs
  58.4   58.3   57.7   58.0 
 
            
 
                
Gross profit
  41.6   41.7   42.3   42.0 
 
                
Operating, selling, general and administrative expenses
  28.0   28.9   28.2   28.9 
 
            
 
                
Operating income
  13.6   12.8   14.1   13.1 
 
                
Interest expense — net
  .8   .7   .9   .7 
 
                
Other (income) expense — net
  (.1)  .2   .2   .1 
 
            
 
                
Income before provision for income taxes
  12.9   11.9   13.0   12.3 
 
                
Provision for income taxes
  4.9   4.5   4.9   4.7 
 
            
 
                
Net income
  8.0%  7.4%  8.1%  7.6%
 
            

13


Table of Contents

Second Quarter and Six Months Ended September 24, 2005 Compared To Second Quarter and Six Months Ended September 25, 2004
     Sales were $95.6 million for the quarter ended September 24, 2005 as compared with $88.4 million in the quarter ended September 25, 2004. The increase of $7.2 million, or 8.2% in sales was due to an increase of $7.9 million related to new stores and a comparable store sales increase of .9%. Partially offsetting this was a decrease in sales related to closed stores amounting to $1.4 million.
     At September 24, 2005, the Company had 625 company-operated stores compared with 599 stores at September 25, 2004. During the quarter ended September 24, 2005, the Company added three stores and closed three.
     There were 76 selling days in the quarter ended September 24, 2005 as compared to 77 selling days in the quarter ended September 25, 2004.
     Sales for the six months ended September 24, 2005 were $190.3 million compared with $175.8 million for the comparable period in the prior year. The sales increase of $14.5 million is due to an increase of $14.8 million related to new stores and a comparable store sales increase of 1.3%. Partially offsetting this was a decrease in sales related to closed stores amounting to $2.7 million.
     Gross profit for the quarter ended September 24, 2005 was $39.7 million or 41.6% of sales as compared with $36.9 million or 41.7% of sales for the quarter ended September 25, 2004. Gross profit was relatively flat for the quarter in spite of increases in the cost of tires and 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 substantially offset the aforementioned pressures on margin.
     Gross profit for the six months ended September 24, 2005 was $80.4 million, or 42.3% of sales, compared with $73.9 million or 42.0% of sales for the six months ended September 25, 2004.
     Operating, selling, general and administrative (“SG&A”) expenses for the quarter ended September 24, 2005 increased by $1.2 million to $26.8 million from the quarter ended September 25, 2004, and were 28.0% of sales as compared to 28.9% 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, health insurance expense (largely due to increased employee contributions), and management bonus costs.
     For the six months ended September 24, 2005, SG&A expenses increased by $2.8 million to $53.7 million from the comparable period of the prior year and were 28.2% of sales compared to 28.9%.
     Operating income for the quarter ended September 24, 2005 of approximately $13.0 million increased 14.7% as compared to operating income for the quarter ended September 25, 2004, and increased as a percentage of sales from 12.8% to 13.6% for the same periods.
     Net interest expense for the quarter ended September 24, 2005 increased by approximately $.2 million as compared to the same period in the prior year, and increased from .7% to .8% 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 260 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 Company’s bank facility. Partially offsetting this was a decrease in the weighted average debt outstanding for the quarter ended September 24, 2005 of approximately $7.8 million. Net interest expense for the six months ended September 24, 2005 increased by $.5 million to $1.7 million and increased from the prior year as a percentage of sales by .2%.
     The effective tax rate for the quarters and six months ended September 24, 2005 and September 25, 2004 was 38% of pre-tax income.
     Net income for the quarter ended September 24, 2005 of $7.6 million increased 16.4% from net income for the quarter ended September 25, 2004. Earnings per share on a diluted basis for the quarter ended September 24, 2005 increased 13.3%.
     For the six months ended September 24, 2005, net income of $15.4 million increased 14.8% and diluted earnings per share increased 12.0%.

14


Table of Contents

     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 Company’s 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 Company’s 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 six months ended September 24, 2005, the Company spent $8.1 million principally for equipment and leasehold improvements. 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 Company’s 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 Company’s 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 Company’s 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 $33.1 million was outstanding at September 24, 2005) with five banks in the lending syndicate that provided the Company’s prior financing arrangement. Interest only is payable monthly throughout the Credit Facility’s term. The Credit Facility increases the Company’s 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 year’s net income. Additionally, the amended Credit Facility is not secured by the Company’s 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 Company’s prior financing agreement.
     The Company has financed its office/warehouse facility via a 10 year mortgage with a current balance of $1.5 million, amortizable over 20 years, and a mortgage note payable of $.7 million due in a balloon payment in 2015. The mortgage was repaid in full in October 2005. In addition, the Company has financed certain store properties and equipment with capital leases, which amount to $10.1 million and are due in installments through 2023.
     Certain of the Company’s 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 September 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. At September 2005, the Company was party to an interest rate swap agreement with a notional value of $1.5 million, which expires in October 2005.

15


Table of Contents

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 Company’s second quarter of fiscal 2006. The adoption of EITF 05-6 did not have a material impact on the Company’s 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 Company’s 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.

16


Table of Contents

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 Commission’s (SEC) rules and forms, and that such information is accumulated and communicated to the Company’s 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 Company’s disclosure controls and procedures. It is the conclusion of the Company’s 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 Company’s disclosure controls and procedures were effective.
     Changes in internal controls
     There were no changes in the Company’s internal control over financial reporting during the quarter ended September 24, 2005 that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

17


Table of Contents

MONRO MUFFLER BRAKE, INC.
PART II — OTHER INFORMATION
Item 4. Submission of Matters to a Vote of Security Holders
     The 2005 Annual Meeting of Shareholders of the Company (the “2005 Meeting”) was held on August 9, 2005. At the 2005 Meeting, the Company’s common shareholders elected the Company’s nominees Frederick M. Danziger, Robert G. Gross, Peter J. Solomon and Francis R. Strawbridge to Class 2 of the Board of Directors, to serve until the election and qualification of their respective successors at the 2007 Annual Meeting of Shareholders. Such nominees for director received the following votes:
         
Name Votes For  Votes Withheld 
Frederick M. Danziger
  10,914,552   911,643 
Robert G. Gross
  9,680,603   2,145,592 
Peter J. Solomon
  8,518,907   3,307,288 
Francis R. Strawbridge
  11,017,132   809,063 
     In addition, Richard A. Berenson, Donald Glickman, Robert E. Mellor and Lionel B. Spiro will continue as Class 1 directors until the election and qualification of their respective successors at the 2006 Annual Meeting of Shareholders.
     Also approved by the following votes were:
 (I.)  a proposal to ratify the amendment to the 1998 Employee Stock Option Plan (7,509,709 shares in favor, 2,649,757 shares against and 4,026 shares abstaining).
 
 (II.)  a proposal to ratify the amendment to the 2003 Non-Employee Directors’ Stock Option Plan (8,930,688 shares in favor, 1,229,228 shares against and 3,576 shares abstaining).
 
 (III.)  a proposal to ratify the reevaluation of the selection of independent public accountants (11,688,878 share in favor, 135,010 shares against and 2,307 shares abstaining).

18


Table of Contents

MONRO MUFFLER BRAKE, INC.
PART II — OTHER INFORMATION
Item 6. Exhibits
a. Exhibits
     
10.1
  Amendment dated as of August 9, 2005, to the 1998 Employee Stock Option Plan
 
    
10.2
  Amendment dated as of August 9, 2005, to the 2003 Non-Employee Directors’ Stock Option Plan
 
    
31.1
  Certification of Robert G. Gross pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
    
31.2
  Certification of Catherine D’Amico 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: November 3, 2005 By:  /s/ Robert G. Gross   
  Robert G. Gross  
  President and Chief Executive Officer  
 
     
   
DATE: November 3, 2005 By:  /s/ Catherine D’Amico   
  Catherine D’Amico  
  Executive Vice President—Finance, Treasurer and Chief Financial Officer  
 

20


Table of Contents

EXHIBIT INDEX
         
Exhibit No. Description Page No.
    
 
    
10.1  
Amendment dated as of August 9, 2005, to the 1998 Employee Stock Option Plan
  22 
    
 
    
10.2  
Amendment dated as of August 9, 2005 to the 2003 Non-Employee Directors’ Stock Option Plan
  23 
    
 
    
31.1  
Certification of Robert G. Gross pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  24 
    
 
    
31.2  
Certification of Catherine D’Amico pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  25 
    
 
    
32.1  
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
  26 

21