Exhibit 99.2

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

	August 3, 2013			February 2, 2013			July 28, 2012
Assets
Current assets:
Cash and cash equivalents	$	64,885		$	59,186		$	150,833
Accounts receivable, less allowance for uncollectible accounts of $1,211; $1,302; and $1,247	25,386			23,897			27,962
Merchandise inventories	649,832			641,208			626,555
Prepaid expenses	21,696			28,908			21,021
Other current assets	56,199			60,438			53,083
Total current assets	817,998			813,637			879,454
Property and equipment, net of accumulated depreciation of $1,197,253; $1,162,909; and $1,149,556	638,727			657,270			682,619
Goodwill	46,917			46,917			46,917
Deferred income taxes	41,447			47,691			45,825
Other long-term assets	38,240			38,434			31,660
Total assets	$	1,583,329		$	1,603,949		$	1,686,475
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable	$	226,684		$	244,696		$	246,522
Trade payable program liability	149,357			149,718			115,746
Accrued expenses	231,580			232,277			218,548
Deferred income taxes	55,236			58,441			61,231
Current maturities of long-term debt	2,000			2,000			1,254
Total current liabilities	664,857			687,132			643,301
Long-term debt less current maturities	197,000			198,000			293,504
Other long-term liabilities	50,960			53,818			72,290
Deferred gain from asset sales	121,125			127,427			133,971
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			68,557
Additional paid-in capital	295,882			295,679			295,536
Retained earnings	438,035			430,148			454,343
Accumulated other comprehensive income (loss)	711			(980		)	(15,011		)
Treasury stock, at cost - 15,417,020 shares; 15,431,298 shares; and 15,563,931 shares	(253,798		)	(255,832		)	(260,016		)
Total stockholders’ equity	549,387			537,572			543,409
Total liabilities and stockholders’ equity	$	1,583,329		$	1,603,949		$	1,686,475
Supplemental balance sheet information:
Working capital	$	153,141		$	126,505		$	236,153
Current ratio	1.23			1.18			1.37
Accounts payable to inventory ratio	57.9		%	61.5		%	57.8		%
Total debt as a percent of total capitalization	26.6		%	27.1		%	35.2		%
Debt as a percent of total capitalization, net	19.6		%	20.8		%	20.9		%

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

	Thirteen weeks ended										Twenty-six weeks ended
	August 3, 2013					July 28, 2012					August 3, 2013					July 28, 2012
				%					%					%					%
	Amount			Sales		Amount			Sales		Amount			Sales		Amount			Sales
Merchandise sales	$	412,317		78.1		$	413,380		78.6		$	829,467		78.0		$	825,712		78.6
Service revenue	115,302			21.9		112,291			21.4		234,325			22.0		224,563			21.4
Total revenues	527,619			100.0		525,671			100.0		1,063,792			100.0		1,050,275			100.0
Costs of merchandise sales	273,764			66.4		288,051			69.7		570,638			68.8		578,907			70.1
Costs of service revenue	115,147			99.9		107,019			95.3		232,605			99.3		213,115			94.9
Total costs of revenues	388,911			73.7		395,070			75.2		803,243			75.5		792,022			75.4
Gross profit from merchandise sales	138,553			33.6		125,329			30.3		258,829			31.2		246,805			29.9
Gross profit from service revenue	155			0.1		5,272			4.8		1,720			0.7		11,448			5.1
Total gross profit	138,708			26.3		130,601			24.8		260,549			24.5		258,253			24.6
Selling, general and administrative expenses	120,929			22.9		114,277			21.7		239,133			22.5		233,987			22.3
Net loss from dispositions of assets	(31		)	—		(9		)	—		(147		)	—		(11		)	—
Operating profit	17,748			3.4		16,315			3.1		21,269			2.0		24,255			2.3
Merger termination fees, net	—			—		42,955			8.2		—			—		42,955			4.1
Other income	466			0.1		521			0.1		844			0.1		991			0.1
Interest expense	3,562			0.7		6,427			1.2		7,242			0.7		12,943			1.2
Earnings from continuing operations before income taxes and discontinued operations	14,652			2.8		53,364			10.2		14,871			1.4		55,258			5.3
Income tax expense	9,273			63.3	(1)	20,330			38.1	(1)	5,565			37.4	(1)	21,090			38.2	(1)
Earnings from continuing operations before discontinued operations	5,379			1.0		33,034			6.3		9,306			0.9		34,168			3.3
(Loss) gain from discontinued operations, net of tax	(11		)	—		14			—		(75		)	—		(58		)	—
Net earnings	5,368			1.0		33,048			6.3		9,231			0.9		34,110			3.2
Basic earnings per share:
Earnings from continuing operations before discontinued operations	$	0.10				$	0.62				$	0.17				$	0.64
Discontinued operations, net of tax	—					—					—					—
Basic earnings per share	$	0.10				$	0.62				$	0.17				$	0.64
Diluted earnings per share:
Earnings from continuing operations before discontinued operations	$	0.10				$	0.61				$	0.17				$	0.63
Discontinued operations, net of tax	—					—					—					—
Diluted earnings per share	$	0.10				$	0.61				$	0.17				$	0.63
Other comprehensive income:
Defined benefit plan adjustment, net of tax	—					354					—					708
Derivative financial instruments adjustment, net of tax	1,578					910					1,691					1,930
Other comprehensive income	1,578					1,264					1,691					2,638
Comprehensive income	$	6,946				$	34,312				$	10,922				$	36,748

(1) As a percentage of earnings from continuing operations before income taxes and discontinued operations.

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

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollar amounts in thousands)

Twenty-six weeks ended	August 3, 2013			July 28, 2012
Cash flows from operating activities:
Net earnings	$	9,231		$	34,110
Adjustments to reconcile net earnings to net cash provided by continuing operations:
Net loss from discontinued operations	75			58
Depreciation	40,185			39,309
Amortization of deferred gain from asset sales	(6,302		)	(6,302		)
Amortization of deferred financing costs	1,302			1,268
Stock compensation expense	1,660			1,043
Deferred income taxes	1,825			20,485
Net loss from disposition of assets	147			11
Loss from asset impairment	2,849			—
Other	(269		)	(8		)
Changes in assets and liabilities:
Decrease in accounts receivable, prepaid expenses and other	9,647			10,180
Increase in merchandise inventories	(8,624		)	(12,419		)
(Decrease) increase in accounts payable	(18,611		)	2,810
Decrease in accrued expenses	(696		)	(2,451		)
Decrease in other long-term liabilities	(1,100		)	(552		)
Net cash provided by continuing operations	31,319			87,542
Net cash used in discontinued operations	(121		)	(92		)
Net cash provided by operating activities	31,198			87,450
Cash flows from investing activities:
Capital expenditures	(24,502		)	(26,347		)
Proceeds from dispositions of assets	18			—
Release of collateral investment	1,000			—
Net cash used in investing activities	(23,484		)	(26,347		)
Cash flows from financing activities:
Borrowings under line of credit agreements	1,354			1,106
Payments under line of credit agreements	(1,354		)	(931		)
Borrowings on trade payable program liability	80,690			80,836
Payments on trade payable program liability	(81,051		)	(50,304		)
Debt payments	(1,000		)	(539		)
Proceeds from stock issuance	592			1,318
Repurchase of common stock	(1,246		)	—
Net cash (used in) provided by financing activities	(2,015		)	31,486
Net increase in cash and cash equivalents	5,699			92,589
Cash and cash equivalents at beginning of period	59,186			58,244
Cash and cash equivalents at end of period	$	64,885		$	150,833
Supplemental cash flow information:
Cash paid for income taxes	$	3,288		$	1,705
Cash received from income tax refunds	$	51		$	—
Cash paid for interest	$	6,108		$	11,449
Accrued purchases of property and equipment	$	2,031		$	632

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

COMPUTATION OF BASIC AND DILUTED EARNINGS PER SHARE (in thousands, except per share data)

		Thirteen weeks ended					Twenty-six weeks ended
		August 3, 2013			July 28, 2012		August 3, 2013			July 28, 2012
(a)  Earnings from continuing operations before discontinued operations		$	5,379		$	33,034	$	9,306		$	34,168
(Loss) gain from discontinued operations, net of tax		(11		)	14		(75		)	(58		)
Net earnings		$	5,368		$	33,048	$	9,231		$	34,110
(b)  Basic average number of common shares outstanding during period		53,392			53,146		53,388			53,110
Common shares assumed issued upon exercise of dilutive stock options, net of assumed repurchase, at the average market price		578			651		591			765
(c)  Diluted average number of common shares assumed outstanding during period		53,970			53,797		53,979			53,875
Basic earnings per share:
Earnings from continuing operations before discontinued operations	(a) / (b)	$	0.10		$	0.62	$	0.17		$	0.64
Discontinued operations, net of tax		—			—		—			—
Basic earnings per share		$	0.10		$	0.62	$	0.17		$	0.64
Diluted earnings per share:
Earnings from continuing operations before discontinued operations	(a) / (c)	$	0.10		$	0.61	$	0.17		$	0.63
Discontinued operations, net of tax		—			—		—			—
Diluted earnings per share		$	0.10		$	0.61	$	0.17		$	0.63

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

ADDITIONAL INFORMATION (dollar amounts in thousands)

	Thirteen weeks ended						Twenty-six weeks ended
	August 3, 2013			July 28, 2012			August 3, 2013			July 28, 2012
Capital expenditures	$	11,662		$	14,407		$	24,502		$	26,347
Depreciation	$	19,328		$	19,371		$	40,185		$	39,309
Non-operating income:
Net rental revenue	$	350		$	429		$	600		$	814
Investment income	42			46			91			94
Merger termination fees, net	—			42,955			—			42,955
Other income	74			46			153			83
Total	$	466		$	43,476		$	844		$	43,946
Comparable sales percentages:
Service	0.2		%	3.1		%	2.2		%	1.0		%
Merchandise	-1.7		%	-0.9		%	-0.8		%	-2.0		%
Total	-1.3		%	0.0		%	-0.2		%	-1.4		%
Total square feet of retail space (including service centers)							12,830,000			12,660,000
Store count
Supercenter							570			562
Service & Tire Center							193			173
Retail Only							6			7
Total							769			742
Sales and gross profit by line of business (A):
Service center revenue	$	280,905		$	274,257		$	567,882		$	545,346
Retail sales	246,714			251,414			495,910			504,929
Total revenues	$	527,619		$	525,671		$	1,063,792		$	1,050,275
Gross profit from service center revenue, prior to impairment charge	$	62,916		$	55,868		$	116,072		$	109,756
Service center revenue impairment charge	(1,323		)	—			(2,339		)	—
Gross profit from service center revenue	$	61,593		$	55,868		$	113,733		$	109,756
Gross profit from retail sales, prior to impairment charge	$	77,459		$	74,733		$	147,326		$	148,497
Retail sales impairment charge	(344		)	—			(510		)	—
Gross profit from retail sales	$	77,115		$	74,733		$	146,816		$	148,497
Total gross profit	$	138,708		$	130,601		$	260,549		$	258,253
Comparable sales percentages by line of business (A):
Service center revenue	-0.1		%	3.8		%	1.9		%	1.6		%
Retail sales	-2.6		%	-3.8		%	-2.4		%	-4.2		%
Total revenues	-1.3		%	0.0		%	-0.2		%	-1.4		%
Gross profit percentage by line of business (A):
Gross profit percentage from service center revenue, prior to impairment charge	22.4		%	20.4		%	20.4		%	20.1		%
Impairment charge	(0.5		)	—			(0.4		)	—
Gross profit percentage from service center revenue	21.9		%	20.4		%	20.0		%	20.1		%
Gross profit percentage from retail sales, prior to impairment charge	31.4		%	29.7		%	29.7		%	29.4		%
Impairment charge	(0.1		)	—			(0.1		)	—
Gross profit percentage from retail sales	31.3		%	29.7		%	29.6		%	29.4		%
Total gross profit percentage	26.3		%	24.8		%	24.5		%	24.6		%

(A) Retail sales include DIY and commercial sales. Service center revenue includes revenue from labor and installed parts and tires.