Exhibit 99.2

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

CONSOLIDATED BALANCE SHEETS

(dollar amounts in thousands)

	November 1, 2014			February 1, 2014			November 2, 2013
Assets
Current assets:
Cash and cash equivalents	$	36,430		$	33,431		$	55,798
Accounts receivable, less allowance for uncollectible accounts of $1,616, $1,320 and $1,310	31,622			25,152			24,942
Merchandise inventories	667,438			672,354			664,901
Prepaid expenses	15,314			29,282			16,801
Other current assets	51,470			63,405			52,249
Assets held for disposal	4,636			2,013			500
Total current assets	806,910			825,637			815,191
Property and equipment, net of accumulated depreciation of $1,257,988 $1,227,121 and $1,214,802	614,326			625,525			631,639
Goodwill	56,794			56,794			56,841
Deferred income taxes	57,070			57,686			48,311
Other long-term assets	37,301			39,839			37,265
Total assets	$	1,572,401		$	1,605,481		$	1,589,247
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable	$	217,066		$	256,031		$	253,818
Trade payable program liability	145,105			129,801			134,703
Accrued expenses	209,524			237,403			225,249
Deferred income taxes	68,556			69,373			59,455
Current maturities of long-term debt	2,000			2,000			2,000
Total current liabilities	642,251			694,608			675,225
Long-term debt less current maturities	229,500			199,500			196,500
Other long-term liabilities	45,843			48,485			49,618
Deferred gain from asset sales	105,370			114,823			117,974
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	297,313			297,009			296,578
Retained earnings	428,845			432,332			436,933
Accumulated other comprehensive income	43			379			339
Treasury stock, at cost - 15,177,705 shares; 15,358,872 shares and 15,442,779 shares	(245,321		)	(250,212		)	(252,477		)
Total stockholders’ equity	549,437			548,065			549,930
Total liabilities and stockholders’ equity	$	1,572,401		$	1,605,481		$	1,589,247
Supplemental balance sheet information:
Working capital	$	164,659		$	131,029		$	139,966
Current ratio	1.26			1.19			1.21
Accounts payable to inventory ratio	54.3		%	57.4		%	58.4		%
Total debt as a percent of total capitalization	29.6		%	26.9		%	26.5		%
Debt as a percent of total capitalization, net	26.2		%	23.5		%	20.6		%

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(dollar amounts in thousands, except per share amounts)

	Thirteen weeks ended										Thirty-nine weeks ended
	November 1, 2014					November 2, 2013					November 1, 2014					November 2, 2013
				%					%					%					%
	Amount			Sales		Amount			Sales		Amount			Sales		Amount			Sales
Merchandise sales	$	395,941		76.5		$	394,346		77.8		$	1,208,778		76.4		$	1,223,813		77.9
Service revenue	121,643			23.5		112,696			22.2		373,401			23.6		347,022			22.1
Total revenues	517,584			100.0		507,042			100.0		1,582,179			100.0		1,570,835			100.0
Costs of merchandise sales	278,800			70.4		267,489			67.8		843,946			69.8		838,126			68.5
Costs of service revenue	120,450			99.0		116,741			103.6		362,473			97.1		349,348			100.7
Total costs of revenues	399,250			77.1		384,230			75.8		1,206,419			76.3		1,187,474			75.6
Gross profit from merchandise sales	117,141			29.6		126,857			32.2		364,832			30.2		385,687			31.5
Gross profit from service revenue	1,193			1.0		(4,045		)	(3.6	)	10,928			2.9		(2,326		)	(0.7	)
Total gross profit	118,334			22.9		122,812			24.2		375,760			23.8		383,361			24.4
Selling, general and administrative expenses	117,651			22.7		115,104			22.7		365,345			23.1		354,236			22.6
Net loss from dispositions of assets	(109		)	—		(67		)	—		(519		)	—		(213		)	—
Operating profit	574			0.1		7,641			1.5		9,896			0.6		28,912			1.8
Other income	418			0.1		524			0.1		1,175			0.1		1,367			0.1
Interest expense	3,485			0.7		3,643			0.7		10,269			0.7		10,885			0.7
(Loss) earnings from continuing operations before income taxes and discontinued operations	(2,493		)	(0.5	)	4,522			0.9		802			0.1		19,394			1.2
Income tax (benefit) expense	(723		)	29.0	(1)	3,509			77.6	(1)	1,108			138.2	(1)	9,074			46.8	(1)
(Loss) earnings from continuing operations before discontinued operations	(1,770		)	(0.3	)	1,013			0.2		(306		)	—		10,320			0.7
Loss from discontinued operations, net of tax	(194		)	—		(49		)	—		(319		)	—		(124		)	—
Net (loss) earnings	(1,964		)	(0.4	)	964			0.2		(625		)	(0.0	)	10,196			0.7
Basic (loss) earnings per share:
(Loss) earnings from continuing operations before discontinued operations	$	(0.03	)			$	0.02				$	—				$	0.19
(Loss) from discontinued operations, net of tax	—					—					(0.01		)			—
Basic (loss) earnings per share	$	(0.03	)			$	0.02				$	(0.01	)			$	0.19
Diluted (loss) earnings per share:
(Loss) earnings from continuing operations before discontinued operations	$	(0.03	)			$	0.02				$	—				$	0.19
(Loss) from discontinued operations, net of tax	—					—					(0.01		)			—
Diluted (loss) earnings per share	$	(0.03	)			$	0.02				$	(0.01	)			$	0.19
Other comprehensive (loss) income:
Derivative financial instruments adjustment, net of tax	(170		)			(372		)			(336		)			1,319
Other comprehensive (loss) income	(170		)			(372		)			(336		)			1,319
Comprehensive (loss) income	$	(2,134	)			$	592				$	(961	)			$	11,515

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

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollar amounts in thousands)

Thirty-nine weeks ended	November 1, 2014			November 2, 2013
Cash flows from operating activities:
Net (loss) earnings	$	(625	)	$	10,196
Adjustments to reconcile net (loss) earnings to net cash provided by continuing operations:
Net loss from discontinued operations	319			124
Depreciation	55,518			59,941
Amortization of deferred gain from asset sales	(9,453		)	(9,453		)
Amortization of deferred financing costs	1,937			1,952
Stock compensation expense	1,533			2,451
Deferred income taxes	(66		)	(478		)
Net loss from dispositions of assets	519			213
Loss from asset impairment	5,243			4,882
Other	(238		)	(322		)
Changes in assets and liabilities, net of the effects of acquisitions:
Decrease in accounts receivable, prepaid expenses and other	19,644			18,431
Decrease (increase) in merchandise inventories	4,916			(23,693		)
(Decrease) increase in accounts payable	(36,494		)	7,746
Decrease in accrued expenses	(28,363		)	(6,589		)
Decrease in other long-term liabilities	(2,182		)	(2,354		)
Net cash provided by continuing operations	12,208			63,047
Net cash used in discontinued operations	(583		)	(193		)
Net cash provided by operating activities	11,625			62,854
Cash flows from investing activities:
Capital expenditures	(54,975		)	(38,334		)
Proceeds from dispositions of assets	56			19
Acquisitions, net of cash acquired	—			(10,741		)
Release of collateral investment	—			1,000
Net cash used in investing activities	(54,919		)	(48,056		)
Cash flows from financing activities:
Borrowings under line of credit agreements	479,438			1,926
Payments under line of credit agreements	(447,938		)	(1,926		)
Borrowings on trade payable program liability	143,614			114,804
Payments on trade payable program liability	(128,310		)	(129,819		)
Debt payments	(1,500		)	(1,500		)
Proceeds from stock issuance	989			1,079
Repurchase of common stock	—			(2,750		)
Net cash provided by (used in) financing activities	46,293			(18,186		)
Net increase (decrease) in cash and cash equivalents	2,999			(3,388		)
Cash and cash equivalents at beginning of period	33,431			59,186
Cash and cash equivalents at end of period	$	36,430		$	55,798
Supplemental cash flow information:
Cash paid for income taxes	$	845		$	4,322
Cash received from income tax refunds	$	244		$	51
Cash paid for interest	$	8,482		$	9,149
Accrued purchases of property and equipment	$	1,350		$	2,369

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						Thirty-nine weeks ended
			November 1, 2014			November 2, 2013			November 1, 2014			November 2, 2013
(a)	(Loss) earnings from continuing operations before discontinued operations		$	(1,770	)	$	1,013		$	(306	)	$	10,320
	Loss from discontinued operations, net of tax		(194		)	(49		)	(319		)	(124		)
	Net (loss) earnings		$	(1,964	)	$	964		$	(625	)	$	10,196
(b)	Basic average number of common shares outstanding during period		53,590			53,315			53,533			53,363
	Common shares assumed issued upon exercise of dilutive stock options, net of assumed repurchase, at the average market price		—			615			—			599
(c)	Diluted average number of common shares assumed outstanding during period		53,590			53,930			53,533			53,962
	Basic (loss) earnings per share:
	(Loss) earnings from continuing operations before discontinued operations	(a) / (b)	$	(0.03	)	$	0.02		$	—		$	0.19
	(Loss) from discontinued operations, net of tax		—			—			(0.01		)	—
	Basic (loss) earnings per share		$	(0.03	)	$	0.02		$	(0.01	)	$	0.19
	Diluted (loss) earnings per share:
	(Loss) earnings from continuing operations before discontinued operations	(a) / (c)	$	(0.03	)	$	0.02		$	—		$	0.19
	(Loss) from discontinued operations, net of tax		—			—			(0.01		)	—
	Diluted (loss) earnings per share		$	(0.03	)	$	0.02		$	(0.01	)	$	0.19

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

ADDITIONAL INFORMATION (dollar amounts in thousands)

	Thirteen weeks ended						Thirty-nine weeks ended
	November 1, 2014			November 2, 2013			November 1, 2014			November 2, 2013
Capital expenditures	$	15,965		$	13,832		$	54,975		$	38,334
Depreciation	$	19,172		$	19,756		$	55,518		$	59,941
Non-operating income:
Net rental revenue	$	358		$	432		$	1,040		$	1,032
Investment income	59			42			152			132
Other income	1			50			(17		)	203
Total	$	418		$	524		$	1,175		$	1,367
Comparable sales percentages:
Service	6.1		%	0.5		%	4.9		%	1.6		%
Merchandise	-0.2		%	-3.6		%	-2.3		%	-1.7		%
Total	1.2		%	-2.8		%	-0.7		%	-1.0		%
Total square feet of retail space (including service centers)							12,922,000			12,924,000
Store count
Supercenter							563			572
Service & Tire Center							233			215
Retail Only							6			6
Total							802			793
Sales and gross profit by line of business (A):
Service center revenue	$	289,375		$	273,944		$	871,590		841,827
Retail sales	228,209			233,098			710,589			729,008
Total revenues	$	517,584		$	507,042		$	1,582,179		$	1,570,835
Gross profit from service center revenue, prior to impairment charge	$	58,817		$	55,169		$	185,616		171,244
Service center revenue impairment charge	(1,144		)	(1,153		)	(3,479		)	(3,493		)
Gross profit from service center revenue	$	57,673		$	54,016		$	182,137		$	167,751
Gross profit from retail sales, prior to impairment charge	$	60,922		$	69,676		$	195,387		217,000
Retail sales impairment charge	(261		)	(880		)	(1,764		)	(1,390		)
Gross profit from retail sales	$	60,661		$	68,796		$	193,623		$	215,610
Total gross profit	$	118,334		$	122,812		$	375,760		$	383,361
Comparable sales percentages by line of business (A):
Service center revenue	3.7		%	-2.5		%	0.8		%	0.4		%
Retail sales	-1.8		%	-3.1		%	-2.4		%	-2.6		%
Total revenues	1.2		%	-2.8		%	-0.7		%	-1.0		%
Gross profit percentage by line of business (A):
Gross profit percentage from service center revenue, prior to impairment charge	20.3		%	20.1		%	21.3		%	20.3		%
Impairment charge	(0.4		)	(0.4		)	(0.4		)	(0.4		)
Gross profit percentage from service center revenue	19.9		%	19.7		%	20.9		%	19.9		%
Gross profit percentage from retail sales, prior to impairment charge	26.7		%	29.9		%	27.5		%	29.8		%
Impairment charge	(0.1		)	(0.4		)	(0.2		)	(0.2		)
Gross profit percentage from retail sales	26.6		%	29.5		%	27.2		%	29.6		%
Total gross profit percentage	22.9		%	24.2		%	23.7		%	24.4		%

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