Exhibit 99.2

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES	(UNAUDITED)
CONSOLIDATED STATEMENTS OF OPERATIONS	(dollar amounts in thousands, except per share amounts)

	Thirteen weeks ended										Fifty-two weeks ended
	January 31, 2009					February 2, 2008					January 31, 2009					February 2, 2008
				%					%					%					%
	Amount			Sales		Amount			Sales		Amount			Sales		Amount			Sales
Merchandise Sales	$	379,792		81.6		$	426,417		82.4		$	1,569,664		81.4		1,749,578			81.8
Service Revenue	85,744			18.4		91,222			17.6		358,124			18.6		388,497			18.2
Total Revenues	465,536			100.0		517,639			100.0		1,927,788			100.0		2,138,075			100.0
Costs of Merchandise Sales	290,588			76.5		334,594			78.5		1,129,162			71.9		1,305,952			74.6
Costs of Service Revenue	82,760			96.5		84,039			92.1		333,194			93.0		345,886			89.0
Total Costs of Revenues	373,348			80.2		418,633			80.9		1,462,356			75.9		1,651,838			77.3
Gross Profit from Merchandise Sales	89,204			23.5		91,823			21.5		440,502			28.1		443,626			25.4
Gross Profit from Service Revenue	2,984			3.5		7,183			7.9		24,930			7.0		42,611			11.0
Total Gross Profit	92,188			19.8		99,006			19.1		465,432			24.1		486,237			22.7
Selling, General and Administrative Expenses	123,599			26.5		125,872			24.3		485,044			25.2		518,373			24.2
Net Gain from Dispositions of Assets	161			—		13,322			2.6		9,716			0.5		15,151			0.7
Operating Loss	(31,250		)	(6.7	)	(13,544		)	(2.6	)	(9,896		)	(0.5	)	(16,985		)	(0.8	)
Non-operating Income	170			—		543			0.1		1,967			0.1		5,246			0.2
Interest Expense	8,071			1.7		14,805			2.9		27,048			1.4		51,293			2.4
Loss From Continuing Operations Before Income Taxes	(39,151		)	(8.4	)	(27,806		)	(5.4	)	(34,977		)	(1.8	)	(63,032		)	(2.9	)
Income Tax Benefit	(6,324		)	16.2	(1)	(9,301		)	33.4	(1)	(6,139		)	17.6	(1)	(25,594		)	40.6	(1)
Net Loss From Continuing Operations	(32,827		)	(7.1	)	(18,505		)	(3.6	)	(28,838		)	(1.5	)	(37,438		)	(1.8	)
Discontinued Operations, Net of Tax	(440		)	(0.1	)	(1,898		)	(0.4	)	(1,591		)	(0.1	)	(3,601		)	(0.2	)
Net Loss	(33,267		)	(7.1	)	(20,403		)	(3.9	)	(30,429		)	(1.6	)	(41,039		)	(1.9	)
Retained Earnings, beginning of period	396,697					431,088					406,819					463,797
Cumulative effect adjustment for adoption of EITF 06-10, net of tax	—					—					(1,165		)			—
Cumulative effect adjustment for adoption of FIN 48	—					—					—					(155		)
Cumulative adjustment for change in measurement date						(189		)								(189		)
Cash Dividends	(3,560		)			(3,547		)			(14,111		)			(14,177		)
Effect of Stock Options	—					(71		)			(37		)			(1,332		)
Dividend Reinvestment Plan	(1,200		)			(59		)			(2,407		)			(86		)
Retained Earnings, end of period	$	358,670				$	406,819				$	358,670				$	406,819
Basic and Diluted Loss per Share:
Net Loss From Continuing Operations	$	(0.63	)			$	(0.36	)			$	(0.55	)			$	(0.72	)
Discontinued Operations, Net of Tax	—					(0.03		)			(0.03		)			(0.07		)
Loss per Share	$	(0.63	)			$	(0.39	)			$	(0.58	)			$	(0.79	)
Cash Dividends per Share	$	0.0675				$	0.0675				$	0.2700				$	0.2700

(1) As a percentage of loss from continuing operations before income taxes.

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES	(UNAUDITED)
CONSOLIDATED BALANCE SHEETS	(dollar amounts in thousands, except per share amounts)

	January 31, 2009			February 2, 2008
Assets
Current Assets:
Cash and cash equivalents	$	21,332		$	20,926
Accounts receivable, less allowance for uncollectible accounts of $1,912 and $1,937	28,831			29,450
Merchandise inventories	564,931			561,152
Prepaid expenses	25,390			43,842
Other	62,421			77,469
Assets held for disposal	12,653			16,918
Total Current Assets	715,558			749,757
Property and Equipment - net	740,331			780,779
Deferred income taxes	77,708			20,775
Other	18,792			32,609
Total Assets	$	1,552,389		$	1,583,920
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable	$	212,340		$	245,423
Trade payable program liability	31,930			14,254
Accrued expenses	254,754			292,623
Deferred income taxes	35,848			—
Current maturities of long-term debt and obligations under capital leases	1,453			2,114
Total Current Liabilities	536,325			554,414
Long-term debt and obligations under capital leases, less current maturities	352,382			400,016
Other long-term liabilities	70,322			72,183
Deferred gain from asset sales	170,204			86,595
Commitments and Contingencies
Stockholders’ Equity:
Common Stock, par value $1 per share:
Authorized 500,000,000 shares; Issued 68,557,041 shares	68,557			68,557
Additional paid-in capital	292,728			296,074
Retained earnings	358,670			406,819
Accumulated other comprehensive loss	(18,075		)	(14,183		)
Less cost of shares in treasury - 14,124,021 shares and 14,609,094 shares	219,460			227,291
Less cost of shares in benefits trust - 2,195,270 shares	59,264			59,264
Total Stockholders’ Equity	423,156			470,712
Total Liabilities and Stockholders’ Equity	$	1,552,389		$	1,583,920

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES	(UNAUDITED)
CONSOLIDATED STATEMENTS OF CASH FLOWS	(dollar amounts in thousands)

Fifty-two weeks ended	January 31, 2009			February 2, 2008
Cash Flows from Operating Activities:
Net Loss	$	(30,429	)	$	(41,039	)
Adjustments to reconcile net earnings to net cash provided by continuing operations:
Discontinued operations	1,591			3,601
Depreciation and amortization	73,207			81,036
Inventory Impairment	—			32,803
Amortization of deferred gain from asset sales	(10,285		)	(1,030		)
Accretion of asset disposal obligation	263			276
Stock compensation expense	2,743			9,756
Gain from debt retirement	(3,460		)	—
Deferred income taxes	(6,258		)	(28,187		)
Gain from dispositions of assets	(9,716		)	(15,151		)
Change in fair value of derivative	177			9,268
Loss from asset impairment	3,427			7,199
Excess tax benefits from stock based awards	(3		)	(1,104		)
Change in cash surrender value of life insurance policies	100			(4,928		)
Changes in Operating Assets and Liabilities:
Decrease (increase) in accounts receivable, prepaid expenses and other	23,904			(1,579		)
(Increase) decrease in merchandise inventories	(3,779		)	13,087
Decrease in accounts payable	(33,083		)	(20,066		)
(Decrease) increase in accrued expenses	(34,993		)	10,083
Decrease in other long-term liabilities	(11,992		)	(3,224		)
Net cash (used in) provided by continuing operations	(38,586		)	50,801
Net cash (used in) provided by discontinued operations	(921		)	1,983
Net Cash (Used in) Provided by Operating Activities	(39,507		)	52,784
Cash Flows from Investing Activities:
Cash paid for master lease properties	(117,121		)	—
Cash paid for property and equipment	(34,762		)	(43,116		)
Proceeds from dispositions of assets	210,635			162,712
Life insurance proceeds received	15,588			30,045
Net cash provided by continuing operations	74,340			149,641
Net cash provided by (used in) discontinued operations	4,386			(379		)
Net Cash Provided by Investing Activities	78,726			149,262
Cash Flows from Financing Activities:
Borrowings under line of credit agreements	205,162			570,094
Payments under line of credit agreements	(223,345		)	(545,617		)
Excess tax benefits from stock based awards	3			1,104
Borrowings on trade payable program liability	196,680			142,884
Payments on trade payable program liability	(179,004		)	(142,620		)
Payment for finance issuance cost	(6,936		)	(85		)
Proceeds from lease financing	8,661			4,827
Reduction of long-term debt	(26,528		)	(165,409		)
Payments on capital lease obligations	(270		)	(286		)
Dividends paid	(14,111		)	(14,177		)
Repurchase of common stock	—			(58,152		)
Proceeds from exercise of stock options	23			3,652
Proceeds from dividend reinvestment plan	852			781
Net Cash Used in Financing Activities	(38,813		)	(203,004		)
Net Increase (Decrease) in Cash and Cash Equivalents	406			(958		)
Cash and Cash Equivalents at Beginning of Period	20,926			21,884
Cash and Cash Equivalents at End of Period	$	21,332		$	20,926
Supplemental Disclosure of Cash Flow Information:
Cash paid for income taxes	$	1,330		$	3,147
Cash paid for interest	$	23,088		$	44,129
Accrued purchases of property and equipment	$	1,214		$	1,985

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES	(UNAUDITED)
COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE	(in thousands, except per share data)

		Thirteen weeks ended						Fifty-two weeks ended
		January 31, 2009			February 2, 2008			January 31, 2009			February 2, 2008
(a)	Net Loss From Continuing Operations	$	(32,827	)	$	(18,505	)	$	(28,838	)	$	(37,438	)
	Discontinued Operations, Net of Tax	(440		)	(1,898		)	(1,591		)	(3,601		)
	Net Loss	$	(33,267	)	$	(20,403	)	$	(30,429	)	$	(41,039	)
(b)	Basic average number of common shares outstanding during period	52,223			51,903			52,136			52,130
	Common shares assumed issued upon exercise of dilutive stock options, net of assumed repurchase, at the average market price	—			—			—			—
(c)	Diluted average number of common shares assumed outstanding during period	52,223			51,903			52,136			52,130
	Basic Loss per Share:
	Net Loss From Continuing Operations (a) /(b)	$	(0.63	)	$	(0.36	)	$	(0.55	)	$	(0.72	)
	Discontinued Operations, Net of Tax	—			(0.03		)	(0.03		)	(0.07		)
	Basic Loss per Share	$	(0.63	)	$	(0.39	)	$	(0.58	)	$	(0.79	)
	Diluted Loss per Share:
	Net Loss From Continuing Operations  (a) /(c)	$	(0.63	)	$	(0.36	)	$	(0.55	)	$	(0.72	)
	Discontinued Operations, Net of Tax	—			(0.03		)	(0.03		)	$	(0.07	)
	Diluted Loss per Share	$	(0.63	)	$	(0.39	)	$	(0.58	)	$	(0.79	)

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES	(UNAUDITED)
ADDITIONAL INFORMATION	(dollar amounts in thousands)

	Thirteen weeks ended						Fifty-two weeks ended
	January 31, 2009			February 2, 2008			January 31, 2009			February 2, 2008
Capital Expenditures (A)	$	11,889		$	12,423		$	151,113		$	42,496
Depreciation and Amortization	$	18,097		$	19,312		$	73,206		$	81,036
Non-operating Income:
Net Rental Revenue	$	123		$	439		$	1,193		$	2,288
Investment Income	35			112			780			3,011
Other (Expense) Income	12			(8		)	(6		)	(53		)
Total	$	170		$	543		$	1,967		$	5,246
Comparable Sales Percentages:
Merchandise	-9.1		%	-4.4		%	-8.4		%	-4.2		%
Service	-5.5		%	1.0		%	-6.2		%	1.8		%
Total	-8.5		%	-3.8		%	-8.0		%	-3.1		%
Total Square Feet of Retail Space (including service centers)							11,514,000			11,514,000
Total Store Count							562			562
Sales and Gross Profit by Line of Business (B):
Retail Sales	$	255,314		$	302,132		$	1,058,021		1,226,175
Service Center Revenue	210,222			215,507			869,767			911,900
Total Revenues	$	465,536		$	517,639		$	1,927,788		$	2,138,075
Gross Profit from Retail Sales	$	53,123		$	55,906		$	273,262		280,606
Gross Profit from Service Center Revenue	39,065			43,100			192,170			205,631
Total Gross Profit	$	92,188		$	99,006		$	465,432		$	486,237
Comparable Sales Percentages (B):
Retail Sales	-13.2		%	-7.0		%	-11.8		%	-7.2		%
Service Center Revenue	-1.9		%	0.9		%	-2.9		%	2.8		%
Total Revenues	-8.5		%	-3.8		%	-8.0		%	-3.1		%
Gross Profit Percentage by Line of Business (B):
Gross Profit Percentage from Retail Sales	20.8		%	18.5		%	25.8		%	22.9		%
Gross Profit Percentage from Service Center Revenue	18.6		%	20.0		%	22.1		%	22.5		%
Total Gross Profit Percentage	19.8		%	19.1		%	24.1		%	22.7		%

(A) Capital expenditures includes $117.1 million for the purchase of master lease properties.

(B) Retail Sales include DIY and Commercial sales.  Service Center Revenue includes revenue from labor and installed parts and tires.

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES (UNAUDITED)

ADDITIONAL INFORMATION (dollar amounts in thousands)

	First Quarter-to-Date (A)
	April 7, 2009		April 8, 2008
Comparable Sales Percentages:
Merchandise	-1.3	%	-6.0	%
Service	3.5	%	-3.1	%
Total	-0.4	%	-5.5	%
Comparable Sales Percentages (B):
Retail Sales	-3.0	%	-9.9	%
Service Center Revenue	2.7	%	0.4	%
Total Revenues	-0.4	%	-5.5	%

(A) The first quarter-to-date for the current year covers the period from February 1, 2009 to April 7, 2009 and the first quarter-to-date for the prior year covers the corresponding period from February 3, 2008 to April 8, 2008.

(B) Retail Sales include DIY and Commercial sales. Service Center Revenue includes revenue from labor and installed parts and tires.