Exhibit 99.1
Midas Reports Second Quarter Income of $0.17 Per Share;
Company Shops Achieve Break-Even
ITASCA, Ill.--(BUSINESS WIRE)--Aug. 3, 2006--Midas, Inc.
(NYSE:MDS) reported net income of $2.6 million--or $0.17 per diluted
share--for the second quarter ended July 1, 2006, compared to a loss
of $2.5 million--or $0.16 per share--in 2005, when the company
recorded significant special items related to the company's exit from
exhaust manufacturing.
During the second quarter of 2006, Midas recorded pre-tax business
transformation charges of $0.4 million as part of the system-wide shop
re-imaging program. In addition, the company celebrated its 50th
anniversary during the second quarter hosting North American and
international franchisees at a cost of $1.5 million. Incremental stock
option expense under provisions of SFAS 123R was $0.6 million for the
quarter. In the second quarter last year, the company recorded special
charges of $9.5 million related to its exit from exhaust
manufacturing, reported operating losses in the quarter of $0.8
million related to the exhaust distribution business, and recorded
gains on asset sales of $1.1 million.
Adjusted second quarter 2006 and 2005 results were as follows:
Q2 2006 Q2 2005
-------------------- ---------------------
Oper. Net Per Oper. Net Per
($ in millions, except EPS) Income Income Share Income Income Share
GAAP Earnings Measures $6.3 $2.6 $0.17 $(2.0) $(2.5) $(0.16)
Adjustments (reflects non-
GAAP measures):
Business transformation
charges 0.4 0.2 0.01 9.5 5.7 0.36
Gains on asset sales - - - (1.1) (0.7) (0.04)
Losses from Exhaust
business - - - 0.8 0.5 0.03
50th Anniversary
convention 1.5 0.9 0.06 - - -
Incremental SFAS 123R 0.6 0.4 0.02 - - -
------ ------ ------ ------ ------ -------
Non-GAAP Earnings Measures $8.8 $4.1 $0.26 $7.2 $3.0 $0.19
------ ------ ------ ------ ------ -------
Improved profitability despite challenging automotive retail
environment
"Our results this quarter show the financial strength of our
franchise business model," said Alan D. Feldman, Midas chairman and
chief executive officer. "Despite the current weak retail sales
environment, we were able to overcome this headwind and achieve our
profit targets through careful management of our expenses."
After a string of 12 consecutive quarters of positive comparable
shop retail sales, the U.S. Midas system reported a decline of 3.8
percent in the second quarter. Sales growth in tires continued to be
strong at more than 14 percent, while maintenance revenue continued to
grow. However, sales in brakes and exhaust were weak. Comparable shop
sales increased by 1.6 percent in Canada.
"Retail sales remain soft in the U.S. automotive service market as
a result of high gas prices and consumer uncertainty," Feldman said.
"We continue to believe that consumers are delaying big ticket repair
and maintenance expenditures."
"However, these repairs, including replacement of brakes and
exhaust, cannot be deferred forever because of vehicle safety and
reliability issues. Therefore, we expect to see an improvement in the
service market in the second half of this year," he said.
"We were disappointed in our second quarter U.S. brake business,
which had a decline of 6.4 percent, while shops in Canada recorded an
increase of 4.8 percent," Feldman said. "We are realigning our
marketing focus in the second half to strengthen our promotional
effort on brakes to restore positive momentum in this category, which
accounts for more than 40 percent of Midas' retail sales."
Continued progress in company shops
The 74 company-operated shops produced a break-even operating
performance in the second quarter, up from a loss of $0.4 million in
the second quarter of 2005. Sales growth at company shops in Florida
continued to be strong as comparable store sales there grew by 7.2
percent in the second quarter.
Strong cash flow continues
Selected Cash Flow Information ($ in millions)
2006 2005
Cash provided by operating activities before cash
outlays for business transformation costs and total
changes in assets and liabilities $13.0 $12.6
Cash outlays for business transformation costs (3.5) (1.3)
Total changes in assets and liabilities 3.9 (12.6)
----------------
Net cash provided by (used in) operating activities $13.4 $(1.3)
----------------
Capital investments $(1.5) $(1.0)
Net retirements of long-term debt and leases (5.3) (4.4)
Cash paid for treasury shares (7.6) (4.6)
For the first six months of fiscal 2006, operating activities
provided net cash of $13.4 million, compared to using $1.3 million of
cash last year. So far in 2006, the company has spent $3.5 million of
cash for business transformation costs. Changes in assets and
liabilities created $3.9 million of cash, primarily as a result of the
final liquidation of exhaust inventories at the Chicago exhaust
warehouse and the deferral of certain payments.
The company has spent $7.6 million during the first half of 2006
to repurchase 368,000 shares of its common stock as part of a $50
million share repurchase program that began in February 2005. The
company used the balance of its free cash flow to temporarily reduce
debt. Through the end of the second quarter, the company has spent
$22.4 million to repurchase 1.08 million shares, leaving $27.6 million
remaining under the repurchase authorization. The company anticipates
spending a total of approximately $20 million to repurchase shares in
2006.
"We are on track with our full-year guidance of cash flow from
operating activities of $27 to $30 million, having banked $13.4
million of cash flow from operating activities in the first half of
2006," Feldman said.
2006 Second Quarter and First Half Results
Sales and revenues for the second quarter were $45.1 million, down
from $50.3 million last year. For the first six months, sales and
revenues were $87.7 million, down from $99.8 million in 2005.
The majority of the decline in revenue in both periods was due to
lower replacement part sales and product royalties as a result of the
company's withdrawal from the exhaust manufacturing and distribution
business during the second half of 2005.
Franchise royalties and license fees were $16.9 million for the
second quarter and $32.1 million for the first half, compared to $17.3
million and $32.8 million, respectively, last year. The decline in
franchise royalties for the quarter is a result of lower retail sales
in the U.S. Midas system, while the decline for the six-month period
is due to comparing this year's results to the effects of a one-time
positive adjustment in Canadian royalties in 2005. Real estate
revenues were $9.1 million for the quarter and $18.2 million for the
first six months, compared to $8.9 million and $17.9 million for the
same periods a year ago.
Retail sales at Midas' 74 company-owned shops in the United States
were $10.5 million for the second quarter and $20.0 million for the
first half, up from $9.6 million and $18.7 million, respectively, in
2005. Comparable shop retail sales in company shops were up 0.5
percent in the second quarter. There were four additional company
shops in operation for the quarter this year compared to 2005. These
shops were acquired from an exiting dealer.
"Importantly, our company shop operation broke even for the
quarter, compared to losses of $0.2 million in the first quarter of
2006 and $0.4 million in the second quarter last year," Feldman said.
"Company shops are on target to break even for all of 2006 and to be
profitable in 2007."
Replacement part sales and product royalties were $7.7 million for
the quarter and $15.5 million for the first half, down from $13.6
million and $28.8 million for the same periods last year, reflecting
the company's exit from the exhaust distribution business.
Selling, general and administrative (SG&A) expenses were $22.2
million for the quarter and $44.4 million for the first six months,
compared to $23.0 million and $45.5 million for the same periods in
2005. This year's SG&A for the second quarter and first six months
includes $0.6 million and $1.1 million, respectively, for the
expensing of stock options under SFAS 123R.
"We committed to a total SG&A target of $85 million for 2006,
excluding the cost of SFAS 123R. We are on track to meet that
commitment which represents a $6.0 million reduction from the 2005
level," Feldman said.
Midas reported operating income of $6.3 million for the second
quarter and $14.4 million for the first half, compared to an operating
loss of $2.0 million in the second quarter and operating income of
$4.5 million for the first half last year. Operating margin was 14
percent for the quarter and 16.4 percent for the first half. Excluding
the convention expenses and business transformation charges, operating
margin was 18.2 percent for the quarter and 18.7 percent for the first
half.
The 2005 operating results included exhaust-related special
charges of $9.5 million in the second quarter and $9.6 million in the
first half.
Interest expense for the second quarter was $2.3 million and $4.5
million for the first six months, compared to $2.5 million for the
second quarter and $5.0 million for the first six months in 2005. The
company's bank debt was $60.7 million at the end of the second
quarter.
Midas recorded income tax expense of $1.6 million for the quarter.
The company does not expect to pay a significant amount of income tax
until the end of the decade because of net operating loss carry
forwards of approximately $110 million generated in prior years.
2006 Outlook
Feldman said that because of continuing softness in the retail
market, Midas has adjusted its projections for 2006 revenues to $177
million from $180 million and expects full-year operating income to be
in the lower half of its previously announced range of $29 to $31
million, excluding the effects of exhaust-related operating losses,
restructuring charges, incremental SFAS 123R expenses and gains on
asset sales.
"We believe that system sales will improve in the second half,
because of our stronger promotional focus on brakes and as motorists
again seek the automotive repairs and services they have deferred in
recent months as a result of high fuel prices," Feldman said. "We will
continue our cost-control efforts to meet or exceed our target of a $6
million reduction in expenses in 2006."
Midas is one of the world's largest providers of automotive
service, offering brake, exhaust, maintenance, tires, steering and
suspension services at more than 2,600 franchised, licensed and
company-owned Midas shops in 19 countries, including nearly 1,800 in
the United States and Canada.
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
The company presents the above reconciliation of GAAP to non-GAAP
earnings measures primarily to reflect the results for the second
quarters of fiscal 2006 and 2005 in a manner that may provide for more
meaningful year-on-year comparisons of the company's core operating
performance, including the financial impact of decisions made for the
long-term benefit of the company. Adjustments similar to the ones
reflected above have been recorded in earlier periods, and similar
types of adjustments can reasonably be expected to be recorded in
future periods.
The company has been undergoing a multi-year business
transformation process which has led to the closing or divestiture of
unprofitable businesses. This included the 2002 decision to dispose of
Parts Warehouse, Inc. ("PWI") locations, the 2003 decision to
outsource the distribution of Midas-brand products and close all but
one of the company's regional distribution centers, and the 2004
decision to exit exhaust manufacturing and distribution. The company
has also agreed to contribute to a system-wide image upgrade program
that will change the interior and exterior of Midas shops in North
America. Each of these actions was a distinct and separate
non-recurring transaction, and their magnitude required that they be
done sequentially rather than simultaneously. In addition, the
relevant accounting literature during this period, including EITF 94-3
and SFAS No. 146, required that certain of the costs be accrued over
time rather than taken up-front. This led to restructuring charges in
fiscal 2002 through fiscal 2006.
Because the amount of these restructuring charges has varied
significantly from quarter to quarter, the company believes it is
important for the financial statement reader to understand the
operating performance of the company without these items. This allows
for more meaningful year-on-year comparisons of the core business that
remains at the conclusion of these restructuring activities.
The company has also elected to reflect the impact of the adoption
of SFAS No. 123R (Share-Based Payment) as well as the one-time cost of
its 50th anniversary convention as these items were new for fiscal
2006 and affect comparability.
The company believes investors may find the non-GAAP information
helpful in understanding the ongoing performance of operations
separate from items that may have a disproportionate positive or
negative impact on the company's financial results in any particular
period. This is further supported by the following facts:
-- Published third party analyst estimates of earnings exclude
certain of these items;
-- Financial covenants under the company's bank agreements have
been and continue to be measured based upon operating
performance without certain of these items; and
-- Awards under the company's incentive compensation plans are
calculated based on targets and actual earnings that exclude
certain of these items.
The company's reference to these non-GAAP results should be
considered in addition to results that are prepared under current
accounting standards but should not be considered a substitute for
results that are presented as consistent with GAAP.
FORWARD LOOKING STATEMENTS AND RISK FACTORS
This news release contains certain forward-looking statements that
are based on management's beliefs as well as assumptions made by and
information currently available to management. Such statements are
subject to risks and uncertainties, both known and unknown, that could
cause actual results, performance or achievement to vary materially
from those expressed or implied in the forward-looking statements. The
company may experience significant fluctuations in future results,
performance or achievements due to a number of economic, competitive,
governmental, technological or other factors.
Additional information with respect to these and other factors,
which could materially affect the company and its operations, is
included in the company's filings with the Securities and Exchange
Commission, including the company's 2005 annual report of Form 10-K.
MIDAS, INC.
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
(In millions, except for earnings per share)
For the quarter For the six months
ended fiscal June ended fiscal June
--------------------- ---------------------
2006 2005 2006 2005
---------- ---------- ---------- ----------
(13 weeks) (13 weeks) (26 weeks) (26 weeks)
Sales and revenues:
Franchise royalties and
license fees $16.9 $17.3 $32.1 $32.8
Real estate revenues 9.1 8.9 18.2 17.9
Company-operated shop
retail sales 10.5 9.6 20.0 18.7
Replacement part sales
and product royalties 7.7 13.6 15.5 28.8
Other 0.9 0.9 1.9 1.6
---------- ---------- ---------- ----------
Total sales and
revenues 45.1 50.3 87.7 99.8
---------- ---------- ---------- ----------
Cost of sales and revenues:
Real estate cost of
revenues 5.7 5.6 11.3 11.2
Company-operated shop
cost of sales 2.5 2.3 4.7 4.4
Replacement part cost of
sales 6.4 11.1 12.9 22.8
Warranty expense 1.6 1.9 2.9 3.7
Business transformation
charges (inventory
write-down) -- 4.1 -- 4.1
---------- ---------- ---------- ----------
Total cost of sales
and revenues 16.2 25.0 31.8 46.2
---------- ---------- ---------- ----------
Gross profit 28.9 25.3 55.9 53.6
Selling, general, and
administrative expenses 22.2 23.0 44.4 45.5
Gain on sale of assets -- ( 1.1) ( 3.4) ( 1.9)
Business transformation
charges 0.4 5.4 0.5 5.5
---------- ---------- ---------- ----------
Operating income (loss) 6.3 ( 2.0) 14.4 4.5
Interest expense ( 2.3) ( 2.5) ( 4.5) ( 5.0)
Other income, net 0.2 0.3 0.5 0.6
---------- ---------- ---------- ----------
Income (loss) before
income taxes 4.2 ( 4.2) 10.4 0.1
Income tax expense
(benefit) 1.6 ( 1.7) 4.0 --
---------- ---------- ---------- ----------
Net income (loss) $2.6 $( 2.5) $6.4 $0.1
========== ========== ========== ==========
Earnings (loss) per share:
Basic $0.17 $( 0.16) $0.42 $0.00
========== ========== ========== ==========
Diluted $0.17 $( 0.16) $0.41 $0.00
========== ========== ========== ==========
Average number of shares:
Common shares outstanding 15.2 15.8 15.2 15.8
Common stock warrants 0.1 0.1 0.1 0.1
---------- ---------- ---------- ----------
Shares applicable to
basic earnings 15.3 15.9 15.3 15.9
Equivalent shares on
outstanding stock awards 0.4 -- 0.4 0.7
---------- ---------- ---------- ----------
Shares applicable to
diluted earnings 15.7 15.9 15.7 16.6
========== ========== ========== ==========
Capital expenditures $0.8 $0.4 $1.5 $1.0
========== ========== ========== ==========
MIDAS, INC.
CONDENSED BALANCE SHEETS
(In millions)
Fiscal Fiscal
June December
2006 2005
----------- ----------
(Unaudited)
Assets:
Current assets:
Cash and cash equivalents $1.3 $1.4
Receivables, net 33.5 33.5
Inventories, net 3.4 6.8
Deferred income taxes 7.4 9.1
Prepaid assets 3.8 3.3
Other current assets 3.0 3.2
----------- ----------
Total current assets 52.4 57.3
Property and equipment, net 100.5 104.6
Intangible assets 1.6 --
Deferred income taxes 58.0 59.5
Other assets 17.6 17.8
----------- ----------
Total assets $230.1 $239.2
=========== ==========
Liabilities and equity:
Current liabilities:
Current portion of long-term obligations $1.9 $1.9
Accounts payable 13.3 13.6
Accrued expenses 27.3 31.7
----------- ----------
Total current liabilities 42.5 47.2
Long-term debt 60.7 65.0
Obligations under capital leases 3.6 4.1
Finance lease obligation 34.4 35.9
Accrued warranty 30.5 30.7
Other liabilities 5.8 6.8
----------- ----------
Total liabilities 177.5 189.7
----------- ----------
Shareholders' equity:
Common stock ($.001 par value, 100 million
shares authorized, 17.7 million and 17.7
million shares issued) and paid-in capital 11.7 19.8
Treasury stock, at cost (2.1 million shares
and 2.0 million shares) (45.3) (45.0)
Unamortized restricted stock awards -- (4.2)
Retained income 87.5 81.1
Cumulative other comprehensive loss (1.3) (2.2)
----------- ----------
Total shareholders' equity 52.6 49.5
----------- ----------
Total liabilities and shareholders' equity $230.1 $239.2
=========== ==========
CONTACT: Midas, Inc.
Bob Troyer, 630-438-3016