MIDAS INC, 10-K405, 1998-03-19

MIDAS INC
10-K405, 1998-03-19
BOTTLED & CANNED SOFT DRINKS & CARBONATED WATERS

Previous: SHORE FINANCIAL CORP, 8-K, 1998-03-19

Next: HEADLANDS MORTGAGE CO, S-8, 1998-03-19

<PAGE>

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

[X]Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 for the fiscal year ended December 20, 1997.

[_]Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the transaction period from to .

Commission File Number: 01-13409

MIDAS, INC.
(Exact Name of Registrant as Specified in its Charter)

DELAWARE 36-4180556
(State or Other Jurisdiction of (I.R.S. Employer Identification No.)
Incorporation or Organization)

225 NORTH MICHIGAN AVENUE, CHICAGO, 60601
ILLINOIS (Zip Code)
(Address of Principal Executive
Offices)

Registrant's telephone number, including area code (312) 565-7500

Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<CAPTION>
NAME OF EACH EXCHANGE
TITLE OF EACH CLASS ON WHICH REGISTERED
<S> <C>
Common Stock, par value $.001 New York Stock Exchange
Preferred Stock Purchase Rights New York Stock Exchange
</TABLE>

Securities registered pursuant to Section 12(g) of the Act: None

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 [X] No [_]

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of the Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to thisForm 10-K. [X]

As of February 25, 1998, the aggregate market value of the Registrant's
voting and non-voting common equity held by non-affiliates was $309,372,613
(based on closing sale price of $18.25 as reported for the New York Stock
Exchange-Composite Transactions).

The number of shares of the Registrant's Common Stock, $.001 par value per
share, outstanding as of February 25, 1998 was 16,951,924.

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

TABLE OF CONTENTS

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
Part I
Item 1. Business......................................................... 1
Item 2. Properties....................................................... 6
Item 3. Legal Proceedings................................................ 6
Item 4. Submission of Matters to a Vote of Security Holders.............. 6
Part II
Item 5. Market for Registrant's Common Equity and Related Stockholder
Matters................................................................. 7
Item 6. Selected Financial Data.......................................... 8
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations................................................... 9
Item 7A. Quantitative and Qualitative Disclosures about Market Risk...... 17
Item 8. Financial Statements and Supplementary Data...................... 17
Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.................................................... 17
Part III
Item 10.Directors and Executive Officers of the Registrant............... 18
Item 11.Executive Compensation........................................... 21
Item 12.Security Ownership of Certain Beneficial Owners and Management... 24
Item 13.Certain Relationships and Related Transactions................... 25
Part IV
Item 14.Exhibits, Financial Statements, Financial Statement Schedules and
Reports on Form 8-K..................................................... 26
Signatures................................................................ 27
Index to Combined Financial Statements.................................... F-1
Exhibit Index............................................................. i
</TABLE>
<PAGE>

PART I

ITEM 1. BUSINESS

BACKGROUND

Midas, Inc. ("Midas" or the "Company") was incorporated under the laws of
the State of Delaware on August 29, 1997. At the time of its incorporation,
the Company was a wholly-owned subsidiary of Whitman Corporation, a Delaware
Corporation ("Whitman").

On January 30, 1998 (the "Distribution Date"), Whitman distributed (the
"Distribution") all of the issued and outstanding shares of common stock, par
value $.001 per share, of the Company (the "Midas Common Stock" or "Common
Stock") to the shareholders of record of Whitman's common stock as of January
16, 1998. The Distribution was made pursuant to the terms of a Distribution
and Indemnity Agreement (the "Distribution Agreement") dated as of December
31, 1997 by and among Whitman, the Company and Midas International
Corporation, a Delaware corporation ("Midas International") and wholly-owned
subsidiary of the Company.

Pursuant to the Distribution Agreement and prior to the Distribution Date,
the Company and Whitman executed a series of steps in order to separate from
Whitman any assets related to the business of Midas. Such steps involved,
among other things, the transfer to Midas from Whitman of Midas International
and all of the non-U.S. businesses conducted by Midas International which were
previously held by a Netherlands company owned by Whitman. As a result of the
Distribution, Midas became an independent public company.

Midas has been engaged in the retail automotive exhaust business since 1954,
and has granted franchises for and operated Midas stores since 1956. Midas
International Corporation was incorporated in Delaware in 1959. Midas'
principal executive offices are located at 225 North Michigan Avenue, Chicago,
Illinois 60601 and its telephone number is (312) 565-7500.

OVERVIEW

Midas provides retail automotive services in the U.S., Canada, France and
other locations in Europe, Australia, Southeast Asia, the Middle East, Latin
America and the Caribbean. Franchised and Company-operated stores offer
exhaust, brake, suspension, air conditioning and maintenance services. As used
herein, the term "Company-operated store" means a store operated by Midas and
excludes stores operated by franchisees. In addition, Midas manufactures and
sells Midas brand products for resale at Midas stores. Midas also manufactures
exhaust products under the IPC brand name for sale to distributors. Domestic
manufacturing plants produce approximately 2,000 different types of mufflers
and 3,200 types of exhaust and tail pipes to service approximately 1,200 makes
and models of automobiles.

There are approximately 2,700 Midas stores worldwide, of which approximately
1,900 are located in the U.S. The U.S. stores include approximately 1,750
franchised stores, with the balance being Company-operated. Approximately two-
thirds of the Midas stores located outside of the U.S. are franchised.

Midas brand products are sold at wholesale to franchised Midas stores and at
retail by Company-operated stores. IPC brand exhaust products are sold to
distributors. Midas also manufactures and sells store equipment under the Huth
trademark. Midas Realty Corporation, a Midas subsidiary ("Midas Realty"),
selects, leases, acquires and constructs sites for Midas stores.

For the year ended December 1997, Midas' sales and revenues were $596
million, including sales and revenues from the sales of products and equipment
of $274 million, retail sales from Company-operated stores totaled $210
million, franchise fee and royalty revenues of $77 million, and real estate
rental revenues of $35 million. For the year ended December 1997, the retail
service mix at U.S. stores was approximately 47% brakes, 35% exhaust, 11%
suspension (including shock absorbers and struts) with the balance including
other maintenance services. The service mix outside of the U.S. is generally
consistent with the U.S. service mix.

1
<PAGE>

MARKET OVERVIEW

Increased technological complexity and durability of vehicles have been the
dominant forces in the evolution of the automotive repair industry since the
1970s. As a result, the types of service providers, as well as the type and
frequency of repairs being performed, has changed. The total number of service
outlets in the U.S. has been declining over the past 15 years. The largest
decrease is attributable to a reduction in the number of local service
stations offering automotive repair. As the number of service stations
offering automotive repair has decreased, more sophisticated service providers
have emerged. The number of independent maintenance and repair shops and large
automotive repair chains has increased slightly. In addition, certain
automobile companies and dealers have announced their intention to pursue more
repair business by separating repair shops from showrooms and offering more
convenient service.

The technological sophistication of modern automobiles has also affected the
types of service needed over the lifetime of a vehicle. In general, the
automotive aftermarket has grown as the number of vehicles in operation, the
average age of these vehicles and the annual number of miles driven per
vehicle have increased. This aftermarket growth is limited by improved vehicle
durability. Vehicles are now assembled with more durable parts, such as
stainless steel exhaust systems, and suspension parts such as shocks and
struts are now more technologically advanced. As a result, the services
performed over the lifetime of today's vehicles are more likely to be
maintenance services and light repair work.

Despite industry trends having caused a decline in Midas' core exhaust and
suspension services, and a slowing in the growth of brake services revenues as
more aftermarket service providers offer brake service, Midas holds strong
leadership positions in almost all the markets in which it operates. Midas is
the leader on a market share basis in the exhaust and brake systems markets in
the United States, Canada, Belgium, and Spain and has the second largest share
in France.

While the overall market for exhaust may be shrinking, selling exhaust
service and parts is still highly profitable for both the Midas franchisees
and the manufacturing and distribution division. The market for brake services
continues to exhibit strong growth, and Midas is the market share leader in
the retail brake services category. Despite this leadership position, Midas'
market share is still relatively low, providing Midas with significant
opportunity for expansion.

Midas management is taking two specific actions to prepare the company to
take advantage of the opportunities and address the challenges it sees in the
industry. First, management is reducing selling, general and administrative
expenses in the U.S. which have recently grown at a rate disproportionate to
sales and revenue growth. Second, management has committed to focus on its
franchise business as a core competency, and to eliminate U.S. Company-
operated stores as a significant part of the business.

Major actions that have been undertaken include a program to dispose of the
U.S. Company-operated stores, reductions in 1997 of asset values to recognize
impairments, modification of certain ongoing programs that support U.S.
franchisees and a reduction in the level of employment. These actions are
designed to reverse declines in earnings and return on investment and provide
resources for future growth. To provide for the costs associated with the
disposition of the U.S. Company-operated stores, Midas recorded, in the third
quarter of 1997, a loss of $35.5 million ($23.7 million on an after-tax
basis). To provide for the other costs associated with these actions, Midas
recorded, in the third quarter of 1997, non-recurring charges totalling $32.1
million ($22.5 million on an after-tax basis). See "Management's Discussion
and Analysis of Financial Condition and Results of Operations", and Notes 3
and 4 to the Combined Financial Statements of Midas included in this annual
report.

STRATEGY

Midas seeks to increase shareholder value by growing earnings and improving
returns through the execution of several clearly defined strategies. First,
Midas has begun a program to develop customer loyalty through expanded service
offerings and other convenience and customer service initiatives. In addition,
Midas intends to expand its non-U.S. operations to participate in the growing
international automotive repair market. Finally, Midas has rededicated itself
to its franchisee store operations through the disposition of its U.S.
Company-operated store division.

2
<PAGE>

Increase Customer Loyalty. Midas' goal is to establish long-term
relationships with customers modeled on the independent repair shop. Midas
views maintenance service as a key opportunity to develop relationships with
car owners by increasing the frequency of visits to the Midas store.
Maintenance services allow Midas to position itself as an alternative to the
independent repair shops and automobile dealers and to compete with these
service providers on the bases of convenience, quality and value. Midas has
instituted other initiatives such as Uniform Inspection Guidelines, that
involve customers in the diagnostic stage of repairs, and expanded store hours
in order to build stronger customer relationships.

International Expansion. In general, the international automotive repair
market is growing more quickly than the U.S. market. This growth is a result
of the growing economies and growing number of automobiles in many emerging
markets. Opportunities exist in more established markets because they are
still largely served by automobile dealers and independent repair shops. The
lower prices and convenience that Midas offers provides an alternative to
these service outlets much as it did in the U.S. twenty years ago. Midas seeks
to tailor its growth strategy to the individual market in order to
successfully establish the Midas name. Midas entered the European market in
1976 through its development in France and Belgium, and has used a strategy of
establishing the Midas name through Company-operated stores and then
initiating a franchise program. In the future, Midas anticipates entering into
master license agreements or other strategic alliances with regional operators
who are familiar with the needs of local consumers as well as the regulatory
structure of the region.

Increased U.S. Franchise Focus. Much of the success of the Midas program
over the past 40 years has been the strength of its franchisees and the focus
of management on franchising. The decision to dispose of Company-operated
stores in the U.S. will allow Midas to concentrate its human and financial
resources on the goal of increasing franchisee retail sales and system-wide
profitability.

FRANCHISES AND THE MIDAS SYSTEM

Midas has developed a system for the establishment and operation of Midas
stores that is used in both franchised and Company-operated stores worldwide.
This system includes site selection, store construction and layout, equipment
selection and installation, purchasing and inventory control methods,
accounting methods, merchandising, advertising, sales and promotional
techniques, installation techniques, personnel training and other matters
relating to the efficient and successful operation of Midas stores and the
maintenance of high standards of quality.

Midas identifies and qualifies franchisees through a well-organized
recruitment program in each region of the world in which it operates.
Franchisees are qualified based primarily upon a candidate's financial
suitability and operational experience, among other criteria. Midas also
considers a franchisee's ability to work within the Midas franchise system.
Each franchisee enters into a standard franchise and trademark agreement with
Midas. The franchise and trademark agreement varies by country but these
variances do not substantially alter the franchise arrangement. The following
summarizes portions of the franchise and trademark agreement used in the U.S.
(The "U.S. Franchise Agreement").

Term and Fees; Estimated Costs; Royalty Payments. The initial term of the
U.S. Franchise Agreement, as well as most Midas franchise and trademark
agreements throughout the world, is twenty years, and provides for renewals.
The U.S. Franchise Agreement may be terminated by the franchisee upon thirty
days written notice. In most instances in the U.S. Midas retains, through real
estate agreements between franchisees and Midas Realty (described below), the
ability to occupy a site in the event of a termination of the applicable
franchise and trademark agreement in order to assure that the site may
continue to be operated as a Midas store.

An initial franchise fee is charged upon execution of a franchise and
trademark agreement. In opening a Midas store, a franchisee makes additional
expenditures relating to fixtures, machinery and equipment and initial product
inventory. None of the fees and expenses is financed by Midas and, with the
exception of a portion of the initial franchise fee, none is refundable.

3
<PAGE>

Franchisees pay Midas monthly royalties based on a percentage of sales. As
described more fully below, in most countries in which Midas does business, it
is obligated to use one-half of the royalty payments it receives for
advertising.

Realty Agreements. Since the mid-1970s, Midas has required each U.S.
franchisee to enter into an agreement with Midas Realty giving Midas Realty
the ability to occupy a site in the event of a termination of the related
franchise and trademark agreement in order to ensure that the site may
continue to be operated as a Midas store if Midas chooses. The agreement with
Midas Realty remains in effect throughout the term of the related franchise
and trademark agreement. When Midas Realty owns the real estate or has the
primary lease on a Midas store, the franchisee is required to lease or
sublease the Midas store from Midas Realty. If the franchisee owns the real
estate, the franchisee is required to provide Midas with real estate control
through one of two alternative means. The first alternative provides for the
lease by the franchisee to Midas Realty of the premises, which in turn leases
the premises back to the franchisee. So long as the franchisee continues to be
both the landowner and the franchisee of that store, no rent is exchanged
between the franchisee and Midas Realty. If the real estate is sold to a third
party or if the franchised Midas store is sold to a new franchisee to whom the
sublease is assigned, Midas Realty will then collect rent from the franchisee
and pay rent to the landowner. Under the second alternative the franchisee
enters into a conditional option to lease with Midas Realty which grants Midas
Realty the option to lease the premises in the event that the related
franchise agreement is terminated. If the franchisee leases real estate from a
third-party upon which the Midas store is located, Midas requires that the
franchisee grant to Midas Realty a conditional assignment of the lease to take
effect upon the termination of the related franchise and trademark agreement.
Approximately 74% of existing franchised Midas stores are subject to various
forms of agreements with Midas. See Note 11 to the Combined Financial
Statements of Midas included in this annual report.

Sites and Site Selection. Midas assists franchisee candidates by identifying
and developing a site on which a Midas store will be constructed. Midas may
also approve or disapprove of a site located by the candidate. Midas approves
a particular site based upon a review of the demographic characteristics of
the site, traffic counts and patterns, population patterns, income statistics,
parking, competition, proximity of other businesses and other commercial
criteria.

Training. Franchisees are required to complete the Midas initial training
program. The first part of the program includes a minimum of three weeks
observing a franchised Midas store in operation as well as completion of a
self-training program. The second part of the initial training program is held
at a Midas training center and lasts at least three weeks. Supplemental
training sessions are also offered by Midas at certain regional facilities.
Midas also makes training materials available and conducts training seminars
in the field.

Machinery, Fixtures, Inventory and Other Goods. Midas recommends sources for
machinery, equipment, furniture and fixtures necessary to outfit a Midas store
for operation. In the U.S. and Canada, franchisees are required to purchase
from Midas a sufficient quantity of Midas warranted products, principally
mufflers, shock absorbers, struts and brake pads and shoes, adequate to meet
the public demand for genuine Midas products and to promptly fill customers'
requests for replacement under the terms of various Midas warranties. Midas is
the sole supplier of these warranted parts. Other products, which are not
warranted, such as pipe and brake parts, are sold by Midas, but may be
purchased by franchised stores from other sources. Store equipment, such as
lifts, alignment equipment, lathes, racking and tools may also be purchased
through Midas or from other sources.

Warranty Program. An important feature of the Midas system is the
requirement that the retail customer be provided a written warranty from Midas
on certain Midas products that will be honored at all Midas stores. Each Midas
store is required to honor such warranties in accordance with their terms and
with policies as issued from time to time by Midas.

Advertising. Midas is obligated to use one-half of the royalty payments it
receives from franchisees for advertising placed during the calendar year the
royalties are received or during the following calendar year. Midas directs
all use of advertising funds, and all decisions regarding the creative
concepts and materials used, whether national, regional or local advertising
will be used, the particular media and advertising content, and the

4
<PAGE>

advertising agencies to be used are controlled by Midas. Midas administers
cooperative advertising programs for its franchisees. In addition, Midas
incurs advertising costs that are included in its selling, general and
administrative expenses.

National Midas Dealers Association. The National Midas Dealers Association
(the "NMDA") is an independent association of Midas franchisees. Approximately
75% of the Midas franchisees in the U.S. belong to the NMDA. Midas' management
communicates on a regular basis with NMDA representatives and various NMDA
committees to solicit franchisee input.

PROPRIETARY INFORMATION

Midas holds various patents, trademarks, trade names and copyrights, none of
which, other than the Midas name, is considered by Midas to be material to its
financial condition and results of operations. Midas vigorously defends the
Midas name throughout the world and the name is registered as a trademark in
more than 50 countries in addition to the U.S. Midas also owns certain trade
secrets including product catalogs, price lists, training manuals and
inventory systems.

MANUFACTURING AND RESALE OPERATIONS

Midas manufactures and resells parts for the U.S. automotive aftermarket.
These products include mufflers, exhaust pipes and tail pipes manufactured by
Midas and shock absorbers, brakes, suspension, steering and front end parts
resold by Midas. Exhaust systems are manufactured by Midas at its Bedford
Park, Illinois and Hartford, Wisconsin facilities. These parts are sold at
wholesale to Midas franchised stores and at retail by Company-operated stores
and are required to be stocked by Midas stores in order to serve the demand
for warranted Midas parts. Midas IPC brand products are also manufactured at
both the Bedford Park and Hartford locations. Huth brand products are
manufactured at the Huth manufacturing plant in Hartford. Midas manufacturing
plants have limited backlogs of unprocessed orders.

Midas purchases the raw materials for the products it manufactures,
primarily steel and packaging, from various suppliers through both long-term
and short-term contracts, depending upon anticipated market conditions. Midas
purchases products for resale from various suppliers through contracts that
generally range from one to three years in duration. These raw materials and
products are available from multiple suppliers, and Midas has not experienced
any significant shortages. Midas believes it enjoys good relationships with
its suppliers.

COMPETITION

The automotive repair industry is highly competitive and fragmented, and the
number, size and strength of competitors vary from region to region. Midas'
primary competitors include national and local specialty chains, both
franchised and company-operated, car dealerships, independent repair shops and
service bays operated by mass merchandisers. Certain of these competitors are
well-capitalized and a number of them have instituted expansion plans. Midas
believes that competition in the industry is primarily based on customer
service and reputation, store location, name awareness and price. Midas
believes that it generally has a favorable competitive position with respect
to each of these variables.

CUSTOMERS

The Midas business is not dependent upon a single customer or small group of
customers.

SEASONALITY

Midas experiences the greatest demand for its services in the second and
third quarters of the year, with approximately 55% of annual sales and
revenues occurring during that period in 1997, 1996 and 1995, respectively.
Approximately 80% of net income before non-recurring charges was reported in
the second and third quarters of 1997, 1996 and 1995, respectively.

5
<PAGE>

REGULATORY COMPLIANCE

Franchising Matters. Midas is subject to a variety of federal and state laws
governing franchise sales and marketing and franchise trade practices.
Applicable laws and regulations generally require disclosure of business
information in connection with the sale of franchises. Certain state
regulations also affect the ability of the franchisor to revoke or refuse to
renew a franchise. Midas deals with franchisees in good faith and seeks to
comply with regulatory requirements. From time to time Midas and one or more
franchisees may become involved in a dispute regarding the franchise
relationship, including, among other things, payment of royalties, location of
stores, advertising, purchase of Midas products by franchisees, compliance
with Midas system standards and franchise renewal criteria. There can be no
assurance that compliance problems will not be encountered from time to time,
or that material disputes with one or more franchisees will not arise.

Consumer Protection Matters. National automotive repair chains have been the
subject of investigations and reports by consumer protection agencies and the
Attorneys General of various states. Publicity in connection with such
investigations can have an adverse effect on the financial condition and
results of operations of a company. In addition to such investigations, state
and local governments have enacted numerous consumer protection laws. Midas
has instituted procedures, including uniform standards of service to be
followed by all Midas stores, to improve customer satisfaction, which also
aids in regulatory compliance.

Environmental and Occupational Safety Matters. Midas stores handle used
automotive oils and certain solvents that are disposed of by licensed third-
party contractors. As a result, Midas is subject to a number of federal, state
and local laws designed to protect the environment. Midas, through its
Company-operated stores, is also subject to regulation regarding the
installation of catalytic converters. In addition to environmental laws, Midas
is subject to the Federal Occupational Safety and Health Act and other laws
regulating safety and health. Midas maintains a program to facilitate
compliance with these laws, the costs of which are not material to its
financial condition and results of operations.

EMPLOYEES

As of December 1997, Midas had approximately 3,700 employees, including
approximately 920 who were covered by collective bargaining agreements. Labor
contracts with respect to approximately 200, 350 and 370 employees expire in
1998, 1999 and 2000, respectively. Midas considers its relationships with
employees to be generally satisfactory. Midas franchisees hire their own
employees. As a result of the shortage of qualified mechanics in the
automotive industry, individual franchisees may have difficulty hiring
qualified personnel.

ITEM 2. PROPERTIES

Midas owns two manufacturing facilities located in Bedford Park, Illinois
(180,000 square feet) and Hartford, Wisconsin (200,000 square feet). Midas
also owns an engineering and technical services facility in Chicago, Illinois.
Midas also leases 20,000 square feet of space in Hartford, Wisconsin. In
addition, Midas leases office space in Chicago, where its corporate
headquarters are located, and owns two and leases ten warehouses in the U.S.
and Canada. All facilities are adequately equipped and maintained, and
capacity is considered to be adequate for current needs.

ITEM 3. LEGAL PROCEEDINGS

Neither Midas nor any of its subsidiaries are currently involved in any
material legal proceedings. Midas has certain contingent liabilities arising
from various pending claims and litigation related to a number of matters.
While the amount of liability that may result from these matters cannot be
determined, in the opinion of Midas counsel, the ultimate liability will not
materially affect the combined financial position or results of operations of
Midas.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

During the fourth quarter of 1997, Midas was a wholly-owned subsidiary of
Whitman. In its capacity as sole stockholder, Whitman, on December 31, 1997,
consented in writing to the amending of Midas' Certificate of Incorporation to
reflect the change in name from Midas Group, Inc. to Midas, Inc.

6
<PAGE>

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Midas Common Stock is listed on the New York Stock Exchange ("NYSE")
under the symbol "MDS". As of January 30, 1998, there were 15,596 holders of
record of the Common Stock.

"When issued" trading of the Midas Common Stock commenced on the NYSE on
January 20, 1998. Prior to that date, the Common Stock was not listed or
quoted on any securities exchange or quotation system.

Prior to the Distribution, Midas paid dividends to Whitman as Midas' then
sole stockholder. No determination has been made by the Midas Board of
Directors (the "Midas Board") with respect to the initial cash dividend that
will be paid after the Distribution. The amount of the initial dividend will
be based upon a number of factors, including Midas' operating results and
financial requirements.

7
<PAGE>

ITEM 6. SELECTED FINANCIAL DATA

MIDAS SUMMARY OF OPERATIONS

The following table presents selected historical combined financial
information of Midas. The information set forth below should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the historical combined financial statements of
Midas and the notes thereto. The combined operating results data set forth
below for each of the years ended December 1997, 1996 and 1995 and the
combined balance sheet data as of December 1997 and 1996 are derived from, and
are qualified by reference to, the audited combined financial statements of
Midas, and should be read in conjunction with those financial statements and
the notes thereto. The combined operating results data for each of the years
ended December 1994 and 1993 and the combined balance sheet data as of
December 1995, 1994 and 1993 are derived from audited combined financial
statements of Midas not included herein.

The combined historical financial information presented below may not
necessarily reflect future results of operations or financial position of
Midas or what the results of operations or financial position of Midas would
actually have been had Midas operated as an independent company during the
periods shown.

<TABLE>
<CAPTION>
FOR THE YEARS ENDED DECEMBER
--------------------------------------
1997 1996 1995 1994 1993
------ ------ ------ ------ ------
(IN MILLIONS)
<S> <C> <C> <C> <C> <C>
COMBINED OPERATING RESULTS DATA:
Sales and revenues................... $596.4 $604.2 $576.1 $543.2 $503.6
Net income (loss)(a)(c).............. (23.5) 30.4 31.7 26.6 15.3
PRO FORMA BASIC AND DILUTED EARNINGS
(LOSS) PER SHARE (b).................. $(1.21)
COMBINED BALANCE SHEET DATA:
Total assets......................... $443.1 $482.7 $451.4 $418.4 $395.0
Obligations under capital leases and
long-term debt...................... 18.1 13.6 16.2 15.2 15.7
Loans and advances from Whitman...... 55.5 77.2 70.3 70.0 90.1
Shareholder equity................... 234.1 277.1 258.5 231.1 206.0
OTHER DATA:
EBITDA, as adjusted (d).............. $ 88.1 $ 98.3 $100.6 $ 91.6 $ 82.6
EBITDA, as adjusted, as a percent of
sales and revenues.................. 14.8% 16.3% 17.5% 16.9% 16.4%
CASH FLOWS PROVIDED BY (USED IN):
Operating activities................. 54.1 34.5 39.3 47.9 42.8
Investing activities................. (24.2) (26.0) (28.2) (24.0) (23.6)
Financing activities................. (34.6) ( 1.8) (10.5) (24.7) (18.0)
</TABLE>
- -----------------
(a) Included in the year ended December 1997 is the cost to dispose of the
Company-operated stores in the U.S. of $35.5 million ($23.7 million after
taxes) and non-recurring charges of $32.1 million ($22.5 million after
taxes). See Notes 3 and 4 to the Combined Financial Statements.
(b) Pro forma basic and diluted earnings (loss) per share has been calculated
on the assumption that the 17.0 million shares of Midas Common Stock that
were distributed on January 30, 1998 had been outstanding since the
beginning of 1997. Pro forma adjustments have been made to give effect to
increases or decreases in costs that would have been incurred by Midas as
an independent, publicly held company, rather than a subsidiary of
Whitman. The pro forma adjustments are described in Note 1 to the Combined
Financial Statements.
(c) Included in the year ended December 1993 is the cumulative effect of a
change in accounting for post-retirement benefits, which reduced net
income by $4.1 million on an after-tax basis.
(d) EBITDA is defined as operating income before non-recurring charges plus
depreciation and amortization and is generally accepted as providing
useful information regarding a company's financial performance. EBITDA
should not be considered an alternative to net income, an indicator of
Midas' operating performance, or an alternative to Midas' cash flow from
operating activities as a measure of liquidity.

8
<PAGE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

INTRODUCTION

In January 1998, the companies included in the Combined Financial Statements
of Midas became wholly-owned subsidiaries of Midas, Inc., a subsidiary of
Whitman. On January 30, 1998, Whitman distributed (the "Distribution") 17.0
million shares of common stock of Midas, Inc. to Whitman's shareholders, at
the rate of one share of Midas, Inc. common stock and the associated preferred
stock purchase right for every six shares of Whitman common stock. As a result
of the spin-off (the "Spin-off"), Midas, Inc. became an independent, publicly
held company.

Midas provides retail automotive services through approximately 2,700
franchised and Company-operated Midas stores worldwide. Midas stores offer
exhaust, brake, suspension, air conditioning and maintenance services.
Approximately 1,900 Midas stores are located in the United States, including
approximately 1,750 franchised stores and approximately 140 Company-operated
stores. Approximately two-thirds of the Midas stores located outside of the
U.S. are franchised.

Midas realizes some combination (all in the case of the U.S. and Canada) of
the following types of sales and revenues from the operation of Midas stores
worldwide: (i) ongoing royalties from franchisees; (ii) franchise and
development fees from franchisees; (iii) real estate rental revenues; (iv)
sales to franchisees of both manufactured and purchased parts; and (v) retail
sales from Company-operated stores. Midas also sells manufactured exhaust
parts to independent wholesale distributors.

Industry Trends. Automotive repair facilities, other than those operated by
new vehicle retailers, have become increasingly specialized in recent years.
Although the total number of service bays has experienced little growth, the
number of service bays operated by specialized aftermarket service providers
has grown. The increased durability and technological complexity of vehicles
have affected the types and frequency of services needed over the lifetime of
a vehicle. Vehicles are now assembled with more durable parts, such as
stainless steel exhaust systems. In addition, suspension parts such as shock
absorbers and struts are now more technologically advanced. As a result,
aftermarket exhaust and suspension service needs are declining on a volume
basis.

An important industry characteristic is the seasonality of demand for
services. In general, the demand for services correlates with the miles that
vehicles are driven. Miles driven tend to be highest in the second and third
quarters of the year.

The foregoing factors have resulted in a highly competitive environment,
especially in the U.S. As opposed to exhaust and suspension needs, brake
service needs are growing moderately. However, the brake service market is
becoming increasingly competitive as more aftermarket service providers offer
brake service.

These industry trends have resulted over time in a decline in Midas' core
exhaust and suspension services, and a slowing in the growth of revenues
derived from brake services. To counter these trends, Midas is adding retail
services, including additional repair services and general automobile
maintenance services. See "Business--Strategy" included in this annual report.

These industry trends have also created two specific business issues that
Midas management is addressing. The first issue is that selling, general and
administrative expenses in the U.S. have recently grown at a rate that is
disproportionate to sales and revenue growth. The second issue is poor
operating results of the U.S. Company-operated stores.

Major actions that have been undertaken include a program to dispose of U.S.
Company-operated stores, reductions in 1997 of asset values to recognize
impairments, modification of certain ongoing programs that support U.S.
franchisees, and a reduction in the level of employment. These actions are
designed to reverse declines in earnings and return on investment and provide
resources to invest for future growth. To provide for the costs associated
with the disposition of the U.S. Company-operated stores, Midas recorded, in
the third quarter of 1997, a loss of $35.5 million ($23.7 million on an after-
tax basis). To provide for the other costs

9
<PAGE>

associated with these actions, Midas recorded, in the third quarter of 1997,
non-recurring charges totalling $32.1 million ($22.5 million on an after-tax
basis). See "Business--Market Overview" and Notes 3 and 4 to the Combined
Financial Statements of Midas included in this annual report.

Disposition of U.S. Company-operated stores. In the third quarter of 1997,
management adopted a plan for the disposition of Company-operated stores
located in the United States. Of 135 stores that had been operated by Midas,
119 are expected to be franchised and 16 are expected to be closed. Management
expects that the program to franchise or close the stores will be
substantially completed during 1998. The estimated losses and costs associated
with the disposition program are summarized as follows (in millions):

<TABLE>
<S> <C>
Write-downs of assets to net realizable values (a)................ $ 21.5
Non-recoverable lease costs (b)................................... 7.7
Severance and other costs (c)..................................... 6.3
------
35.5
Income tax benefits............................................... (11.8)
------
$ 23.7
======
</TABLE>
- -----------------
(a) The assets of the U.S. Company-operated stores have been written down to
net realizable values, which are based on estimated proceeds (net of
transaction costs) from sales of tangible and intangible assets of stores
to be franchised, and from sales or recoveries of tangible assets of
stores to be closed.
(b) Certain U.S. Company-operated stores have occupied leased facilities.
Management estimates that $7.7 million of costs under such leases will not
be recovered through future operations due to store closings or because
subleases in connection with franchising transactions are not expected to
result in full recovery of the related lease payments. The related accrual
has been classified as a noncurrent liability.
(c) Severance and other costs include $4.7 million of termination benefits for
202 employees, and other costs of $1.6 million. Cash expenditures relating
to employee severance costs will be incurred as the stores are closed or
sold. Cash outlays during 1997 were $0.2 million.

Management expects that the disposition of the stores will result in net
cash inflows of approximately $24 million, which takes into consideration the
estimated proceeds (net of transaction costs) from asset sales, estimated cash
outlays for severance and other costs, and reduced cash outflows for income
taxes due to the realization of deferred tax benefits.

Non-recurring charges. During the third quarter of 1997, Midas' management
approved and commenced the implementation of several initiatives that resulted
in non-recurring charges aggregating $32.1 million ($22.5 million after
taxes). These initiatives are intended to focus Midas' human and financial
resources on the objectives of growing the core franchising business and
reducing operating costs. The non-recurring charges are summarized as follows
(in millions):

10
<PAGE>

(b) Under the terms of its franchising agreements, Midas is obligated to use
one-half of the royalty payments received from franchisees for advertising
expenditures. Advertising expenditures under the U.S. program have
exceeded the amounts received from franchisees. Although it is not
obligated to do so under the franchising agreements, Midas has provided a
one-time supplement to the program amounting to $4.4 million, which has
been recorded as a non-recurring charge. Concurrently, Midas has
discontinued financial participation in a cooperative advertising program
administered for U.S. franchisees.
(c) Asset write-downs to recognize impairments include: $5.5 million related
to Company-owned real estate and improvements, which are leased to
franchisees under leases that are not expected to result in full recovery
of the investments in such assets; $5.3 million related to impaired
goodwill of certain non-U.S. operating units, based on past and projected
operating results; and $1.2 million related to computer hardware deemed
obsolete due to changes in operating procedures.
(d) Severance and other costs include $4.4 million of termination benefits for
61 employees resulting from staff reductions and $3.0 million of other
non-recurring costs. The staff reductions are expected to be completed by
early 1998. Severance of $1.1 million and other costs of $0.6 million were
paid during 1997.

The non-recurring charges include non-cash asset write-downs of $12.5
million and it is expected that future cash outflows will be approximately
$10.0 million (after consideration of tax benefits), substantially all of
which will occur in the fourth quarter of 1997 and the first half of 1998.

FISCAL REPORTING PERIODS

Fiscal 1995 and 1996 were each comprised of 52 weeks, while fiscal 1997 was
comprised of 53 weeks. The financial effects of this additional week of
operations are discussed below.

RESULTS OF OPERATIONS--1997 COMPARED TO 1996

Midas System-wide retail sales. Midas System-wide retail sales (including
both franchised and Company-operated stores) decreased $7.0 million, or 0.4%
to $1,559.3 million. Retail sales as measured in U.S. dollars would have been
approximately $30 million higher if currency exchange rates had remained the
same as 1996. Following is a summary of Midas System-wide retail sales for the
years ended December 1997 and 1996, by business segment (in millions):

MIDAS SYSTEM-WIDE RETAIL SALES

<TABLE>
<CAPTION>
YEAR ENDED
DECEMBER
-----------------
1997 1996 CHANGE
-------- -------- ------
<S> <C> <C> <C>
U.S.:
Franchised stores............................ $1,063.6 $1,090.2 (2.4)%
Company-operated stores...................... 90.2 81.4 10.8
-------- --------
Total U.S.................................. 1,153.8 1,171.6 (1.5)
-------- --------
Non-U.S.:
Europe....................................... 224.0 219.9 1.9
Canada....................................... 127.4 125.5 1.5
Other........................................ 54.1 49.3 9.7
-------- --------
Total non-U.S.............................. 405.5 394.7 2.7
-------- --------
Total...................................... $1,559.3 $1,566.3 (0.4)%
======== ========
</TABLE>

Midas System-wide retail sales in the U.S. declined $17.8 million, or 1.5%
to a total of $1,153.8 million. The decrease was due to lower retail customer
traffic in core services (exhaust, brakes and suspension), partially offset by
price increases and increased retail customer traffic in other services. The
increase in U.S. Company-operated store retail sales of $8.8 million was
principally due to the extra week of operations, an increase in the number of
stores in operation and price increases.

11
<PAGE>

Midas System-wide retail sales in Europe increased $4.1 million, or 1.9% to
a total of $224.0 million. The increase was due to a combination of an
increase in the number of stores in operation and sales growth from stores
open one year or more, as measured in local currencies. Midas System-wide
European retail sales as measured in U.S. dollars would have been
approximately $27 million higher if currency exchange rates had remained the
same as 1996.

Midas System-wide retail sales in Canada increased $1.9 million, or 1.5% to
a total of $127.4 million. This increase was due to increased retail customer
traffic and price increases.

Midas sales and revenues. Sales and revenues decreased by $7.8 million, or
1.3% to a total of $596.4 million. Excluding the extra week of operations at
the U.S. and Canadian operations, sales and revenues were down $16.1 million.
Following is a summary of sales and revenues for the years ended December 1997
and 1996, by business segment (in millions):

MIDAS SALES AND REVENUES

<TABLE>
<CAPTION>
YEAR ENDED
DECEMBER
-------------
1997 1996 CHANGE
------ ------ ------
<S> <C> <C> <C>
U.S. Operations:
Franchise activities............................. $326.9 $341.9 (4.4)%
Company-operated stores.......................... 90.2 81.4 10.8
------ ------
Total U.S...................................... 417.1 423.3 (1.5)
------ ------
Non-U.S. Operations:
Europe........................................... 111.9 113.2 (1.1)
Canada........................................... 57.3 55.0 4.2
Other............................................ 10.1 12.7 (20.5)
------ ------
Total non-U.S.................................. 179.3 180.9 (0.9)
------ ------
Total.......................................... $596.4 $604.2 (1.3)%
====== ======
</TABLE>

Sales and revenues from U.S. Operations decreased by $6.2 million, or 1.5%
to a total of $417.1 million. Excluding the extra week of operations, sales
and revenues in the U.S. decreased $13.6 million, or 3.2%. Sales and revenues
from U.S. franchise activities declined $20.6 million after excluding the
impact of the extra week of operations. This decline in sales and revenues was
due to lower retail customer traffic in core services (exhaust, brakes and
suspension) which resulted in lower wholesale parts sales and to a lesser
extent, lower royalty revenues. The increase in sales and revenues for the
U.S. Company-operated stores of $8.8 million was principally due to the extra
week of operations, an increase in the number of stores in operation and price
increases.

European sales and revenues decreased $1.3 million, or 1.1% to a total of
$111.9 million. European sales and revenues as reported in U.S. dollars would
have been $15.8 million higher if currency exchange rates remained the same in
1997 as in 1996. The increase in local currency sales and revenues at European
Operations was due to an increase in the number of stores in operation and
sales increases from stores open one year or more.

Canadian sales and revenues increased $2.3 million, or 4.2%. The inclusion
of an additional week of operations in 1997 accounted for approximately one-
third of the increase, with the balance due to increased royalty revenues and
wholesale parts sales and increased retail sales from Company-operated stores.

Other non-U.S. Operations' sales and revenues declined $2.6 million, or
20.5% due to the franchising of a number of Company-operated stores in
Australia.

12
<PAGE>

Selling, general and administrative expenses. Selling, general and
administrative expenses increased $7.7 million, or 3.2% to a total of $252.1
million. Company-operated stores accounted for approximately 49% of the
increase in operating expense, due to an increase in the number of stores in
operation and higher per store selling expenses. The remainder of the increase
was due to higher expenses in the following categories: marketing and payroll
costs, severance benefits, consulting fees and higher wholesale parts
distribution costs. The additional week of operations in 1997 was also a
contributing factor to the year over year increase.

Operating Income. Excluding the charges for the disposition of the Company-
operated stores in the U.S. and the other non-recurring charges, operating
income decreased $11.2 million, or 14.4%, to a total of $66.8 million.
Following is a summary of operating income for the years ended December 1997
and 1996, by business segment (in millions):

MIDAS OPERATING INCOME

<TABLE>
<CAPTION>
YEAR ENDED
DECEMBER
------------
1997 1996 CHANGE
----- ----- ------
<S> <C> <C> <C>
U.S. Operations:
Franchise activities............................. $66.3 $77.3 (14.2)%
Company-operated stores.......................... (0.5) (0.8) 37.5
----- -----
Total U.S...................................... 65.8 76.5 (14.0)
----- -----
Non-U.S. Operations:
Europe........................................... 4.9 4.7 4.3
Canada........................................... 3.0 2.7 11.1
Other............................................ (1.1) (1.1) --
----- -----
Total non-U.S.................................. 6.8 6.3 7.9
----- -----
72.6 82.8 (12.3)
Corporate administrative expenses............ (5.8) (4.8) (20.8)
----- -----
Operating income, exclusive of charges......... $66.8 $78.0 (14.4)%
===== =====
</TABLE>

In the third quarter of 1997, Midas recorded charges related to the
disposition of its U.S. Company-operated stores of $35.5 million ($23.7
million on an after-tax basis) and non-recurring charges of $32.1 million
($22.5 million on an after-tax basis). These charges are described above under
"--Introduction" and in Notes 3 and 4 of the Notes to Combined Financial
Statements included in this annual report. These charges were recorded in the
following segments: U.S. franchise activities--$25.4 million; U.S. Company-
operated stores--$35.5 million; Europe--$5.3 million; and other non-U.S.
Operations--$1.4 million.

Operating income from U.S. Operations declined $10.7 million, or 14.0% to a
total of $65.8 million. The decrease was principally due to a combination of
lower royalty revenues and wholesale parts sales and higher selling, general
and administrative costs in most major expense categories.

European operating income increased $0.2 million, which was consistent with
the increase in sales and revenues reported for the same period. Operating
income as reported in U.S. dollars would have been $1.0 million higher if
currency exchange rates had remained the same in 1997 as in 1996.

Canadian operating income increased $0.3 million to a total of $3.0 million.
The increase was due to higher sales and revenues.

RESULTS OF OPERATIONS--1996 COMPARED TO 1995

Midas System-wide retail sales. Midas System-wide retail sales increased by
$57.1 million, or 3.8% in 1996 to a total of $1,566.3 million. Following is a
summary of Midas System-wide retail sales for 1996 and 1995, by business
segment (in millions):

13
<PAGE>

MIDAS SYSTEM-WIDE RETAIL SALES

<TABLE>
<CAPTION>
YEAR ENDED DECEMBER
-------------------
1996 1995 CHANGE
--------- --------- ------
<S> <C> <C> <C>
U.S. Operations:
Franchised stores............................ $ 1,090.2 $ 1,068.4 2.0%
Company-operated stores...................... 81.4 76.2 6.8
--------- ---------
Total U.S.................................. 1,171.6 1,144.6 2.4
--------- ---------
Non-U.S. Operations:
Europe....................................... 219.9 197.4 11.4
Canada....................................... 125.5 118.2 6.2
Other........................................ 49.3 49.0 0.6
--------- ---------
Total non-U.S.............................. 394.7 364.6 8.3
--------- ---------
Total...................................... $ 1,566.3 $ 1,509.2 3.8%
========= =========
</TABLE>

Midas System-wide retail sales in the U.S. increased $27.0 million, or 2.4%,
in 1996 to a total of $1,171.6 million. Retail sales from U.S. franchised
stores increased 2.0% due to higher selling prices and a 1.0% increase in the
number of stores in operation. Retail sales from U.S. Company-operated stores
increased 6.8% due to an increase in the number of stores in operation and
higher selling prices.

Midas System-wide retail sales in Europe increased $22.5 million, or 11.4%,
in 1996 to a total of $219.9 million. The increase in retail sales in Europe
was due to continued rapid store expansion and gains in same store sales.

Midas System-wide retail sales in Canada increased $7.3 million, or 6.2%, in
1996 to a total of $125.5 million. The increase in retail sales in Canada was
due to increased retail customer traffic at both franchised and Company-
operated stores.

Midas Sales and Revenues. Sales and revenues increased $28.1 million, or
4.9%, in 1996 to a total of $604.2 million. Following is a summary of sales
and revenues for 1996 and 1995, by business segment (in millions):

MIDAS SALES AND REVENUES

<TABLE>
<CAPTION>
YEAR ENDED DECEMBER
-------------------
1996 1995 CHANGE
--------- --------- ------
<S> <C> <C> <C>
U.S. Operations:
Franchise activities........................ $ 341.9 $ 337.6 1.3%
Company-operated stores..................... 81.4 76.2 6.8
--------- ---------
Total U.S................................. 423.3 413.8 2.3
--------- ---------
Non-U.S. Operations:
Europe...................................... 113.2 94.6 19.7
Canada...................................... 55.0 51.7 6.4
Other....................................... 12.7 16.0 (20.6)
--------- ---------
Total non-U.S............................. 180.9 162.3 11.5
--------- ---------
Total..................................... $ 604.2 $ 576.1 4.9%
========= =========
</TABLE>

U.S. sales and revenues increased $9.5 million, or 2.3%, in 1996 to a total
of $423.3 million. The 1.3% increase in sales and revenues from U.S. franchise
activities was due to increases in sales of wholesale parts and royalty
revenues. The 6.8% increase in U.S. Company-operated store retail sales was
principally due to an increase in the number of stores in operation.

14
<PAGE>

European sales and revenues increased $18.6 million, or 19.7%, in 1996 to a
total of $113.2 million. The increase in European sales and revenues was due
to a combination of a 15% increase in the number of stores in operation, an
increase in the number of Company-operated stores, and an increase in same
store sales.

Canadian sales and revenues increased $3.3 million, or 6.4%, in 1996 to a
total of $55.0 million. The increase in Canadian sales and revenues was due to
increases in royalty revenues, an increase in same store retail sales from
Company-operated stores, and increased sales of wholesale parts.

Sales and revenues from other non-U.S. operations decreased 20.6% in 1996
due to the franchising of Company-operated stores in Australia and generally
weak overall retail sales in Australia.

Selling, general and administrative expenses. Selling, general and
administrative expenses increased $19.2 million, or 8.5%, in 1996 to a total
of $244.4 million. Slightly more than one-half of the increase in operating
expenses was attributable to higher expenses at Company-operated stores, due
to a combination of an increase in the number of stores in operation and
higher per store selling expenses. The remainder of the increase was due to
generally higher selling and administrative expenses, particularly in U.S.
franchise activities.

Operating income. Operating income decreased $4.5 million, or 5.5%, in 1996
to a total of $78.0 million. The following is a summary of operating income
for 1996 and 1995, by business segment (in millions):

MIDAS OPERATING INCOME

<TABLE>
<CAPTION>
YEAR ENDED
DECEMBER
------------
1996 1995 CHANGE
----- ----- ------
<S> <C> <C> <C>
U.S. Operations:
Franchise activities............................. $77.3 $84.1 (8.1)%
Company-operated stores.......................... (0.8) 0.7 *
----- -----
Total U.S...................................... 76.5 84.8 (9.8)
----- -----
Non-U.S. Operations:
Europe........................................... 4.7 2.8 67.9
Canada........................................... 2.7 1.7 58.8
Other............................................ (1.1) (2.6) (57.7)
----- -----
Total non-U.S.................................. 6.3 1.9 *
----- -----
82.8 86.7 (4.5)
Corporate administrative expenses.................. (4.8) (4.2) (14.3)
----- -----
Total.......................................... $78.0 $82.5 (5.5)%
===== =====
</TABLE>
- -----------------
*Not meaningful

Operating income from U.S. Operations decreased $8.3 million, or 9.8%, to a
total of $76.5 million. The decreases in operating income from both U.S.
franchise activities and U.S. Company-operated stores were primarily due to
higher operating expenses.

Operating income from European operations increased $1.9 million, or 67.9%,
in 1996 to a total of $4.7 million. The increase was due to continued rapid
store expansion, increased same store retail sales growth at both Company-
operated and franchised stores, and increased wholesale parts brokerage fees.

Operating income from Canadian operations increased $1.0 million, or 58.8%,
in 1996 to a total of $2.7 million. The increase was due to a combination of a
gain from the franchising of a Company-operated store market, increased retail
sales at both Company-operated and franchised stores, and higher sales of
wholesale parts.

15
<PAGE>

The loss from other non-U.S. Operations declined $1.5 million in 1996 due to
improved results at Australian operations and reduced spending for market
research and related professional consulting fees.

LIQUIDITY, FINANCIAL CONDITION AND CAPITAL RESOURCES

Cash Flows from Operations. Midas' cash flows from operations historically
have been substantially affected by the allocations from Whitman of expenses
to its operating subsidiaries. These charges to Midas were $18.1, $17.2
million and $19.0 million during 1997, 1996 and 1995, respectively. These
charges are not necessarily indicative of the costs that would have been
incurred by Midas had it been an independent company during the periods
presented, and such charges were eliminated after the Distribution on January
30, 1998. Since the Distribution Date, Midas has been responsible for the
expenses of being a public company. In addition, prior to the Distribution,
Whitman charged Midas interest on loans and advances from Whitman. Although
Midas currently has borrowed funds after the Distribution at interest rates
below those paid to Whitman, total interest expense to be incurred by Midas
after the Distribution Date is expected to increase substantially due to the
additional funds which were required to pay a cash dividend to Whitman in
connection with the Distribution. See Notes 1 and 6 to the Combined Financial
Statements.

On a historical basis, Midas generated net cash from operations of $54.1
million, $34.5 million and $39.3 million during 1997, 1996 and 1995,
respectively. The 1997 increase of $19.6 million in cash flows from operating
activities over 1996 was due to a decrease in the level of operating working
capital (receivables and inventories, less payables). The lower levels in cash
provided by operations in both 1996 and 1995 was principally due to increased
levels of operating working capital, which were disproportionate to the
increases in sales and revenues. In addition, in 1996 there was a decline in
the liability for advertising funds collected from and disbursed for U.S.
franchisees, due to higher spending levels in 1996 as compared to 1995.

Cash Flows from Investing Activities. During all periods presented, cash
flows for investing activities were comprised of capital investments for
property and equipment, offset by proceeds from sales of property and
equipment.

During the years 1995 through 1997, average capital investments were
approximately $30 million with Company-operated stores in the U.S. accounting
for approximately one third of the average. Midas management anticipates that
capital investments in the years 1998 through 2000 will decline primarily
through reductions in the level of investments in Company-operated stores.

Cash Flows from Financing Activities. The principal use or (payment) of cash
in financing activities has been the loans and advances of cash with Whitman.
Net payments to Whitman, including dividends, amounted to $34.8 million in
1997, $4.0 million in 1996 and $9.2 million in 1995. The changes in the levels
of these payments are largely caused by the previously described changes in
the levels of operating working capital. See "Cash Management and Advances" in
Note 6 to the Combined Financial Statements.

Available Cash and Credit Facility. Midas' cash and cash equivalents totaled
$12.5 million as of December 1997 compared to $18.2 million and $11.6 million
at December 1996 and 1995, respectively.

In January 1998, Midas and its wholly-owned subsidiary, Midas International,
entered into a five-year, unsecured revolving credit facility with a syndicate
of commercial banks and financial institutions that enables Midas and Midas
International to borrow funds at variable interest rates on a revolving credit
basis up to an aggregate principal amount of $200 million. In January 1998,
Midas International also entered into a seven-year $50 million unsecured term
loan arrangement with an institutional investor. Also in January 1998, Midas
France S.A. entered into a loan agreement with a syndicate of financial
institutions providing for a 100 million French franc, five-year amortizing
term loan.

16
<PAGE>

Distribution, Midas International borrowed $150 million under the revolving
credit facility and $50 million under the term loan, while Midas France S.A.
borrowed 100 million french francs under the French term loan. Midas may
convert a portion of its initial debt to longer term fixed rate debt,
contingent upon acceptable market conditions.

Midas management believes that cash flows from operations, asset sales and
unused amounts available under the revolving credit facility will be
sufficient to satisfy Midas' future working capital, capital investment and
other financing requirements for the foreseeable future.

Non-U.S. Operations. The most significant non-U.S. operations are located in
Canada and France, with other operations located in, among other countries,
Australia, Austria, Belgium, Italy and Spain. Midas is subject to foreign
currency risks when translating its non-U.S. entity financial statements into
U.S. dollars for financial reporting purposes. In general, a rising U.S.
dollar in relation to a foreign currency will have a negative effect on Midas'
results of operations, while a falling U.S. dollar will have the opposite
effect on Midas' results. In addition to the foreign currency translation
risks faced by Midas, other risks associated with non-U.S. operations include
the potential for restrictive actions taken by host country governments, the
risks relating to non-U.S. economic and political conditions, and the risks
relating to limits on the transfer of funds from non-U.S. entities to Midas.
Midas does not use foreign currency risk management instruments to manage its
exposure to changes in foreign currency exchange rates. However, Midas
management plans to periodically reassess whether it would be appropriate to
use foreign currency risk management instruments.

FUTURE CHANGE IN ACCOUNTING STANDARD

In June 1997, the Financial Accounting Standards Board ("FASB") issued its
Statement No. 130, "Reporting Comprehensive Income." This Statement
establishes standards for reporting and display of comprehensive income and
its components in a full set of general-purpose financial statements. All
items that are required to be recognized under accounting standards as
components of comprehensive income must be reported in a financial statement
with the same prominence as other financial statements. Statement No. 130 is
effective for fiscal years beginning after December 15, 1997. With respect to
Midas, the adoption of Statement No. 130 will result in the inclusion, in the
statement of comprehensive income, of the periodic adjustments arising from
the translation into U.S. dollars of foreign currency financial statements of
non-U.S. entities. In accordance with the FASB's Statement No. 52, "Foreign
Currency Translation," such translation adjustments are excluded from the
combined statements of operations but are included in the combined balance
sheets as a component of shareholder equity.

YEAR 2000 COMPLIANCE

The Company is in the process of modifying its computer software
applications and systems to accommodate the "Year 2000" dating changes
necessary to permit correct recording of year dates for 2000 and later years.
Midas expects the project to be completed in 1998 and does not expect the
costs to complete the work will be material to its financial condition or
results of operations. The Company does not currently anticipate any material
disruption in its operations as the result of any failure by the Company to be
in compliance. The Company does not currently have any information concerning
the compliance status of its suppliers and customers.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See Index to Combined Financial Statements on page F-1

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

Not applicable.

17
<PAGE>

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS

Information with respect to directors of the Company is set forth below.

<TABLE>
<CAPTION>
THE
YEAR
TERM
NAME AGE EXPIRES BACKGROUND
---- --- ------- ----------
<C> <C> <C> <S>
Herbert M. Baum...... 61 2000 Mr. Baum is Chairman and Chief Executive
Officer of Quaker State Corporation. Prior
to joining Quaker State in 1993, Mr. Baum
was employed by Campbell Soup Company since
1978, where he served in various positions,
most recently as Executive Vice President
and President, Campbell North/South America.
Mr. Baum also serves as a director of Quaker
State Corporation, Dial Corporation,
Meredith Corporation and Whitman
Corporation. He is past chairman of the
Association of National Advertisers, as well
as a member of the Board of Directors of the
American Marketing Association and the
National Petroleum Refiners Association. Mr.
Baum earned his BA degree in Business
Administration from Drake University in
1958.
Thomas L. Bindley.... 54 1999 Mr. Bindley has served as Executive Vice
President and Chief Financial Officer of
Whitman since 1992. Prior to that, he served
in a similar capacity with Square D Company.
Archie R. Dykes...... 67 2001 Dr. Dykes is Chairman of Capital City
Holdings, Inc., Nashville, Tennessee, a
venture capital organization. Dr. Dykes
served as Chairman and Chief Executive
Officer of the Security Benefit Group of
Companies from 1980 through 1987. He served
as Chancellor of the University of Kansas
from 1973 to 1980. Before that he was
Chancellor of the University of Tennessee.
Dr. Dykes is a director of Fleming
Companies, Inc., Hussmann International,
Inc., Whitman Corporation and the Employment
Corporation. He is also a member of the
Board of Trustees of the Kansas University
Endowment Association and the William Allen
White Foundation. He formerly served as Vice
Chairman of the Commission on the Operation
of the United States Senate and as a member
of the Executive Committee of the
Association of American Universities.
Jarobin Gilbert, Jr.. 52 2000 Mr. Gilbert is President and Chief Executive
Officer of DBSS Group, Inc., a management,
planning and international trade advisory
firm which he founded in 1992. Between 1990
and 1992, he was an independent consultant
concentrating in advisory services, trade
consulting and negotiations. During the
previous 12 years, he served in several
executive capacities with National
Broadcasting Company, including Vice
President Planning and Development--NBC
Sports, Vice President--Olympics, and Vice
President, NBC Television Network and
Assistant to the Chief Operating Officer. He
is a director of Whitman Corporation,
Woolworth Corporation and the Atlantic
Mutual Companies. Mr. Gilbert also serves on
the Board of Directors of the American
Council on Germany and the Valley Agency for
Youth. He is a permanent member of the
Council on Foreign Relations.
</TABLE>

18
<PAGE>

<TABLE>
<CAPTION>
THE
YEAR
TERM
NAME AGE EXPIRES BACKGROUND
---- --- ------- ----------
<C> <C> <C> <S>
Wendel H. Province. 50 2001 Mr. Province has served as Chairman and Chief
Executive Officer of Midas since January 1998.
He joined The Pep Boys--Manny, Moe & Jack in
1989 as Senior Vice President of
Merchandising, eventually becoming Executive
Vice President and Chief Operating Officer of
Pep Boys. Mr. Province's entire career has
been in the automotive service industry,
having previously served as Senior Vice
President of Whitlock and Vice President of
Autozone.
</TABLE>

EXECUTIVE OFFICERS

Information with respect to those individuals who serve as executive
officers of the Company is set forth below.

NAME, AGE AND POSITION BACKGROUND AND EXPERIENCE

Wendel H. Province (50) (See "Directors")
Chairman and Chief Executive
Officer

R. Lee Barclay (55) Executive Mr. Barclay joined Midas in 1980 as Vice
Vice President and Chief President--Controller. He became Vice
Financial Officer President and Chief Financial Officer in
1982, and has served in his present position
since 1989. He spent eight years as an audit
manager for Price Waterhouse in the 1970's.

Terrence E. Reynolds (59) Mr. Reynolds joined Midas in 1985 as Vice
Senior Vice President and President--U.S. Operations. He became a
General Manager--U.S. Senior Vice President in 1989 and assumed his
Operations current position in 1997.

John A. Warzecha (49) Senior Mr. Warzecha served as Vice President and
Vice President and General General Manager of Midas' Company-operated
Manager--Midas U.S. stores from 1989 to 1993, and as Senior Vice
President--U.S. Franchise Operations from
1993 to 1997. He joined Midas in 1973.

Peter J. F. Schalburg (46) Mr. Schalburg has served as Senior Vice
Senior Vice President and President and General Manager--European
General Manager--European Operations since August 1997. From 1990 to
Operations 1997 he served as Vice President and General
Manager--Europe. Prior to 1990, he served in
various international sales and marketing
positions with Valeo and Tenneco Automotive.

Robert H. Sorensen (51) Vice Mr. Sorensen joined Midas in 1995. From 1990
President, General Counsel & to 1995, Mr. Sorensen was a partner with the
Secretary law firm of Kaufman, Chaiken & Sorensen.
Prior to 1990, he served as chief legal
officer with Rollins, Inc. and Burger King
Corporation.

Gerard M. Klaisle (44) Senior Mr. Klaisle has served as Senior Vice
Vice President-- Human President-Human Resources of Midas since
Resources August, 1997. From 1987 to 1997 he was Midas'
Vice President--Human Resources for U.S.
Operations. He joined Midas in 1982.

Edwin A. Grell (53) Vice Mr. Grell has been with Midas since 1979. He
President--Controller has held various accounting positions,
including Treasurer and Assistant Corporate
Controller. He became Vice President--
Controller in September 1997.

19
<PAGE>

NAME, AGE AND POSITION BACKGROUND AND EXPERIENCE
Christian C. Pappas (38) Vice Mr. Pappas joined Midas in December 1997.
President--Treasurer From 1995 to 1997, Mr. Pappas served as
Assistant Treasurer of U.S. Robotics. From
1991 to 1995, he served in several positions
at Sara Lee Corporation, his last position
being Director--Domestic Treasury. Prior to
1991, Mr. Pappas served in various financial
positions at Premark International, Inc. and
Centel Corporation.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Section 16 of the Securities Exchange Act of 1934 requires Midas' directors,
executive officers and persons who own more than ten percent of Midas Common
Stock to file with the Securities and Exchange Commission (the "SEC") initial
reports of beneficial ownership and reports of changes in ownership of Common
Stock. Such directors, officers and ten percent shareholders are required to
furnish to Midas copies of all Section 16(a) reports that they file.

To Midas' knowledge, based solely on a review of the copies of such reports
furnished to Midas and written representations that no other reports were
required during the fiscal year ended December 20, 1997, its directors,
officers and ten percent shareholders complied with all applicable Section
16(a) filing requirements.

20
<PAGE>

ITEM 11. EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

The following table shows annual and long-term compensation for Midas'
former Chief Executive Officer and four other highly compensated executive
officers for services in all capacities to Midas and its subsidiaries during
1997. References to "restricted stock" and "stock options" relate to awards
under Whitman's Stock Incentive Plan.

<TABLE>
<CAPTION>
LONG-TERM COMPENSATION
ANNUAL COMPENSATION AWARDS (A)
------------------------------- ----------------------
WHITMAN
OTHER RESTRICTED
ANNUAL STOCK WHITMAN ALL OTHER
NAME AND COMPEN- AWARDS STOCK COMPEN-
PRINCIPAL POSITION YEAR SALARY ($) BONUS ($) SATION ($) ($) (B) OPTIONS (#) SATION (C)
------------------ ---- ---------- --------- ---------- ---------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
John R. Moore........... 1997 $366,000 $ 86,000 $16,442 $254,375 48,100 $35,345
Former President and
Chief Executive Officer
(d)
1996 $352,000 $100,000 $16,182 $315,625 53,000 $43,976
R. Lee Barclay.......... 1997 $247,500 $ 41,000 $12,605 $129,500 30,000 $37,365
Executive Vice
President and Chief
Financial Officer

1996 $237,750 $ 41,000 $ 8,193 $161,600 32,000 $41,806
Terrence E. Reynolds.... 1997 $224,822 $ 32,000 $ 8,193 $ 90,188 17,000 $23,151
Senior Vice President
and General Manager--
U.S. Operations

1996 $210,000 $ 24,000 $ 8,193 $111,100 18,700 $26,907
John A. Warzecha........ 1997 $195,860 $ 33,000 $ 8,193 $ 90,188 17,000 $19,998
Senior Vice President
and General Manager--
Midas U.S.

1996 $178,875 $ 27,000 $ 8,193 $111,100 18,700 $23,259
Peter J.F. Schalburg.... 1997 $203,935 $101,000 -- $127,188 23,500 $15,341
Senior Vice President
and General Manager--
European Operations

1996 $199,809 $101,000 -- $146,450 22,000 $16,785
</TABLE>

- -----------------
(a) As a result of the Distribution (and except for Mr. Moore), all Whitman
restricted stock awards and Whitman stock options that were outstanding on
the Distribution Date were cancelled and awards of Midas restricted stock
and Midas stock options were granted under the Midas, Inc. Stock Incentive
Plan in substitution of such Whitman awards. For information regarding
beneficial ownership of Midas Common Stock as of February 25, 1998, see
the information contained in Item 12.
(b) The number of shares of restricted Whitman Common Stock and the market
value thereof held by Messrs. Moore, Barclay, Reynolds, Warzecha and
Schalburg at December 31, 1997 were as follows: Mr. Moore, 20,901 shares
($544,732); Mr. Barclay, 10,667 shares ($278,009); Mr. Reynolds, 7,401
shares ($192,889); Mr. Warzecha, 7,401 shares ($192,889); and Mr.
Schalburg, 9,934 shares ($258,905). Such shares vest ratably over a period
of three years. Dividend equivalents are paid on restricted stock at the
times and in the same amounts as dividends paid to all Whitman
shareholders.
(c) Except for Mr. Schalburg, the amounts shown for All Other Compensation are
amounts accrued under a nonqualified retirement plan (Mr. Moore, $27,965;
Mr. Barclay, $17,315; Mr. Reynolds, $14,929; and Mr. Warzecha, $13,372),
together with the 1997 values of premiums paid by Midas for an executive
split dollar life insurance program (Mr. Moore, $7,380; Mr. Barclay,
$20,050; Mr. Reynolds, $8,222; and Mr. Warzecha, $6,626). The amount shown
for Mr. Schalburg is the amount contributed by Midas to a private
retirement arrangement that supplements the French social security
program.
(d) Mr. Moore retired effective January 31, 1998.

21
<PAGE>

OPTION/SAR GRANTS IN 1997

The following table sets forth, for each of the executive officers named in
the Summary Compensation Table, options granted in respect of Whitman Common
Stock during 1997 pursuant to Whitman's Stock Incentive Plan. No stock
appreciation rights were granted.

<TABLE>
<CAPTION>
POTENTIAL
REALIZABLE
% OF VALUE AT ASSUMED
NUMBER OF TOTAL ANNUAL RATES OF
SECURITIES OPTIONS STOCK PRICE
UNDERLYING GRANTED EXERCISE APPRECIATION FOR
OPTIONS TO PRICE OPTION TERM (B)
GRANTED EMPLOYEES ($/SHARE) EXPIRATION -------------------
NAME (#) IN 1997 (A) DATE 5% ($) 10% ($)
- ---- ---------- --------- --------- ---------- -------- ----------
<S> <C> <C> <C> <C> <C> <C>
John R. Moore .......... 48,100 2.10% $23.0625 5/01/07 $697,637 $1,767,948
R. Lee Barclay ......... 30,000 1.30 $23.0625 5/01/07 435,116 1,102,671
Terrence E. Reynolds ... 17,000 .76 $23.0625 5/01/07 246,566 624,847
John A. Warzecha........ 17,000 .76 $23.0625 5/01/07 246,566 624,847
Peter J.F. Schalburg.... 23,500 1.00 $23.0625 5/01/07 340,841 863,759
</TABLE>
- -----------------
(a) All options were granted at a price equal to 100% of the fair market value
of Whitman Common Stock at the date of grant, which was May 1, 1997.
Options become exercisable in equal annual installments on each of the
first three anniversaries of the date of the grant, unless the options
become fully exercisable on an earlier date as a result of a change in
control as defined in Midas' Stock Incentive Plan.
(b) The dollar amounts under these columns are the result of calculations at
the 5% and 10% assumed annual growth rates mandated by the SEC and,
therefore, are not intended to forecast possible future appreciation, if
any, in the price of Whitman Common Stock. The calculations were based on
the exercise price per share and the ten-year term of the options.

AGGREGATED OPTION EXERCISES IN 1997 AND FISCAL YEAR-END OPTION/SAR VALUES

The following table sets forth information with respect to the executive
officers named in the Summary Compensation Table regarding the exercise of
options to purchase Whitman Common Stock during 1997 and unexercised options
held as of December 31, 1997:

<TABLE>
<CAPTION>
NUMBER OF SECURITIES
UNDERLYING UNEXERCISED VALUE OF UNEXERCISED
SHARES VALUE OPTIONS HELD AT DECEMBER IN-THE-MONEY OPTIONS AT
ACQUIRED ON REALIZED 31, 1997 (#) DECEMBER 31, 1997 ($) (A)
NAME EXERCISE (#) ($) EXERCISABLE/UNEXERCISABLE EXERCISABLE/UNEXERCISABLE
- ---- ------------ ---------- ------------------------- -------------------------
<S> <C> <C> <C> <C>
John R. Moore .......... 100,000 $1,360,877 68,442/89,633 $563,368/$219,238
R. Lee Barclay ......... 32,200 360,072 17,132/54,568 44,050/ 82,032
Terrence E. Reynolds ... 15,833 160,880 6,233/31,734 -- / 49,444
John A. Warzecha ....... 37,603 468,846 6,233/31,734 -- / 49,444
Peter J.F. Schalburg.... 18,833 182,885 7,333/40,434 -- / 62,444
</TABLE>
- -----------------
(a) Based on the closing price of Whitman Common Stock ($26.0625) on December
31, 1997, as reported for New York Stock Exchange Composite Transactions.

PENSION PLANS

Midas maintains qualified, defined benefit pension plans and nonqualified
retirement plans paying benefits in optional forms elected by the employee
based upon percentage multipliers which are applied to covered compensation
and credited service. The pension plans and related nonqualified plans were
amended effective January 1, 1992, to reinstate benefit accruals that were
frozen for most employees as of December 31, 1988, when Midas changed its
benefit plan structure. The revised benefit formula provides a normal
retirement benefit of 1% of covered compensation for each year of credited
service (excluding 1989-1991), up to a maximum of 20 years. The changes also
include special minimum benefits based on credited service accrued through
December 31, 1988, and covered compensation at retirement.

22
<PAGE>

The following table reflects future benefits, payable as life annuities upon
retirement, in terms of a range of amounts determined under the revised
benefit formula mentioned above, at representative periods of credited
service.

PROJECTED ANNUAL PENSION

<TABLE>
<CAPTION>
YEARS OF CREDITED SERVICE (B)
----------------------------------
COVERED COMPENSATION (A) 5 10 15 20 OR MORE
------------------------ ------- ------- ------- ----------
<S> <C> <C> <C> <C>
$200,000............................. $10,000 $20,000 $30,000 $ 40,000
$300,000............................. 15,000 30,000 45,000 60,000
$400,000............................. 20,000 40,000 60,000 80,000
$500,000............................. 25,000 50,000 75,000 100,000
</TABLE>
- -----------------
(a) Covered compensation includes salary and bonus, as shown in the Summary
Compensation Table, averaged over the five consecutive years in which such
compensation is the highest.
(b) As of December 31, 1997, Messrs. Barclay, Reynolds and Warzecha had 17, 9
and 20 years of credited service, respectively.

The benefit for Mr. Moore who had 23 years of credited service as of
December 31, 1988, will be determined under the minimum benefit formula (28%
of covered compensation). Such benefits are not subject to deduction for
social security or other offset amounts. As of December 31, 1997, Mr. Moore
had an accrued annual benefit payable at normal retirement age of
approximately $124,000.

As an employee of Midas Europe and resident of Monaco, Mr. Schalburg does
not participate in a Midas pension plan. As reflected in the Summary
Compensation Table above, Midas contributes to a private retirement
arrangement for Mr. Schalburg that supplements the French social security
program.

TERMINATION BENEFITS

Midas has entered into change in control agreements (the "Change in Control
Agreements"), with Messrs. Province, Barclay, Reynolds, Warzecha, Schalburg
and certain other officers. The Change in Control Agreements were a result of
a determination by the Midas Board that it was important and in the best
interests of Midas and its shareholders to ensure that, in the event of a
possible change in control of Midas, the stability and continuity of
management would continue unimpaired, free of the distractions incident to any
such possible change in control.

For purposes of the Change in Control Agreements, a "change in control"
includes (i) a reorganization, merger or consolidation or sale or other
disposition of all or substantially all of Midas' assets, other than a
transaction in which the beneficial owners of Midas Common Stock prior to the
transaction own at least two-thirds of the voting securities of the
corporation resulting from such transaction, no person owns 25% or more of the
voting securities of the corporation resulting from such transaction and the
members of the Midas Board constitute at least a majority of the members of
the board of directors of the corporation resulting from such transaction,
(ii) the consummation of a plan of complete liquidation or dissolution of
Midas, (iii) the acquisition by any person or group of 25% or more of Midas'
voting securities, or (iv) persons who are directors of Midas on the
Distribution Date (or their successors as approved by a majority of the
members of the Midas Board) cease to constitute a majority of the Midas Board.

Benefits are payable under the Change in Control Agreements only if a change
in control has occurred and within three years thereafter the officer's
employment is terminated involuntarily without cause or voluntarily by the
officer for reasons such as demotion, relocation, loss of benefits or other
changes. The principal benefits to be provided to officers under the Change in
Control Agreements are (i) a lump sum payment equal to three years'
compensation (base salary and incentive compensation), and (ii) continued
participation in Midas' employee benefit programs or equivalent benefits for
three years following termination. The Change in Control Agreements provide
that, if separation payments thereunder, either alone or together with
payments under any other plan of

23
<PAGE>

Midas, would constitute a "parachute payment" as defined in the Internal
Revenue Code (the "Code") and subject the officer to the excise tax imposed by
Section 4999 of the Code, Midas will pay such tax and any taxes on such
payment.

The Change in Control Agreements are not employment agreements, and do not
impair the right of Midas to terminate the employment of the officer with or
without cause prior to a change in control, or, absent a potential or pending
change in control, the right of the officer to voluntarily terminate his
employment.

AGREEMENT WITH RETIRED EXECUTIVE OFFICER

Midas entered into a one year consulting agreement with Mr. Moore expiring
on January 31, 1999, and providing for a minimum consulting fee of $300,000.

COMPENSATION OF DIRECTORS

Directors who are not employees of Midas receive an annual retainer of
$20,000, plus $1,000 for each meeting of the Midas Board and $600 for each
Midas Board committee meeting attended. The Chairman of each Midas Board
committee will be paid an additional $3,000 annual retainer. Non-employee
directors may also receive awards pursuant to the Midas Stock Incentive Plan.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth the beneficial ownership of Midas Common
Stock (i) on February 25, 1998 by the directors of Midas, the executive
officers named in the Summary Compensation Table and by all directors and
executive officers of Midas as a group and (ii) by the persons known by Midas
to be beneficial owners of more than 5% of the Midas Common Stock. Directors
and executive officers of Midas received shares of Midas Common Stock in
respect of the shares of Whitman common stock held by them on January 16,
1998, the record Date for the Distribution, on the same basis as other Whitman
stockholders. In addition, as a result of the Distribution (except for Mr.
Moore), substantially all Whitman restricted stock awards and Whitman stock
options that were outstanding on the Distribution Date were cancelled and
awards of Midas restricted stock and Midas stock options were granted under
the Midas, Inc. Stock Incentive Plan in substitution of such Whitman awards.
Each of the following individuals and members of the group has sole voting and
investment power with respect to the shares of Midas Common Stock shown unless
otherwise indicated.

<TABLE>
<CAPTION>
AMOUNT AND NATURE PERCENT
NAME OR IDENTITY OF GROUP OF BENEFICIAL OWNERSHIP OF CLASS
------------------------- ----------------------- --------
<S> <C> <C>
Herbert M. Baum.......................... 187 *
Thomas L. Bindley........................ 9,915 *
Archie R. Dykes.......................... 940 *
Jarobin Gilbert, Jr...................... 137 *
John R. Moore............................ 41,063 *
R. Lee Barclay........................... 66,907(a) *
Terrence E. Reynolds..................... 18,610(a) *
John A. Warzecha......................... 10,102 *
Peter J.F. Schalburg..................... 23,796(a) *
All Directors and Executive Officers
as a Group (14 persons)................. 204,316(b) 1.2%
Southeastern Asset Management, Inc....... 2,535,857(c) 14.9%
</TABLE>
- -----------------
*Less than 1%.
(a) Includes shares which the named director or executive officer has the
right to acquire within 60 days after February 25, 1998, through exercise
of Midas Common Stock options, as follows: Mr. Barclay, 27,401 shares; Mr.
Reynolds, 9,969 shares; and Mr. Schalburg, 9,902 shares.

24
<PAGE>

(b) The number of shares shown as beneficially owned include 64,292 shares
which directors and executive officers have the right to acquire within 60
days after February 25, 1998, through the exercise of Midas Common Stock
options, 41,604 shares subject to possible forfeiture under outstanding
Midas restricted stock awards, and 61,641 shares representing the vested
beneficial interest of such persons under the Midas Retirement Savings
Plan.
(c) The information as to Southeastern Asset Management, Inc. is derived from
a joint statement with Longleaf Partners Small-Cap Fund on Schedule 13G
with respect to Common Stock, filed with the Securities and Exchange
Commission pursuant to Section 13(d) of the Securities Exchange Act of
1934. Such statement discloses that Southeastern Asset Management, Inc.
and Longleaf Partners Small-Cap Fund have the power to vote on and dispose
of 2,533,191 shares. In addition, there are 2,666 shares held in a non-
discretionary account.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

ARRANGEMENTS BETWEEN MIDAS AND WHITMAN RELATING TO THE DISTRIBUTION

Distribution and Indemnity Agreement

The Distribution Agreement with Whitman provides for, among other things,
the principal corporate transactions required to effect the Distribution and
certain other agreements governing the relationship between Midas and Whitman
with respect to or as a result of the Distribution.

The Distribution Agreement provides that (i) Whitman will indemnify Midas
against any liabilities arising out of the businesses conducted or to be
conducted by Whitman or any subsidiary of Whitman and any previously-owned
division, subsidiary or affiliate of Whitman (other than Midas); and (ii)
Midas will indemnify Whitman against any liabilities arising out of businesses
conducted or to be conducted by Midas or any subsidiary of Midas and any
previously-owned division, subsidiary or affiliate of Midas; provided,
however, that neither Midas nor Whitman will have any liability to each other
for taxes except as provided in the Tax Sharing Agreement. The indemnities
will be limited to the extent that the indemnitee receives insurance proceeds
or a tax benefit with respect to the claimed loss.

The Distribution Agreement also provides that, except as otherwise set forth
therein or in the Tax Sharing Agreement, all costs and expenses arising on or
prior to the Distribution Date in connection with the Distribution will be
paid by Whitman, other than (i) costs related to Midas' new financing
arrangements, to the listing of the Midas Common Stock on the NYSE and to
printing new stock certificates, (ii) fees of rating agencies for rating
Midas' securities, (iii) one-third of the legal fees for the Distribution,
(iv) the accounting and audit fees related to the Distribution, (v) fees of
outside consultants retained by Midas and (vi) one-third of the cost of
printing and distributing Midas' Registration Statement on Form 10.

The Distribution Agreement also provides that each party thereto will
indemnify the other party in the event of certain liabilities arising under
the Securities Exchange Act of 1934.

In connection with certain employee compensation and benefit matters, the
Distribution Agreement provides that, with certain exceptions, Midas and its
subsidiaries will be responsible for all liabilities to, or under benefit
plans or programs with respect to, any current, former and future employee
(and their dependents and beneficiaries) of Midas or any of its subsidiaries
prior to, on and after the Distribution.

Tax Sharing Agreement

Midas will be included in the consolidated U.S. Federal income tax returns
of Whitman through and including the Distribution Date. Whitman had previously
entered into a certain Tax Allocation Agreement (the "Tax Allocation
Agreement") with Midas International with respect to U.S. Federal income
taxes. The Tax Allocation Agreement provided, among other things, that if
Midas International leaves the consolidated group, such agreement would
terminate.

25
<PAGE>

As part of the Distribution, Midas and Midas International, respectively,
entered into an agreement with Whitman (the "Tax Sharing Agreement") which
replaced the Tax Allocation Agreement. The Tax Sharing Agreement provides that
in order to avoid adversely affecting the intended tax consequences of the
Distribution, Midas shall not, during the three year period following the
Distribution Date, (i) cease to engage in an active trade or business within
the meaning of the Code, (ii) issue any shares of Midas stock, except for
issuances of stock or stock options which do not, in the aggregate, exceed 20%
of the issued and outstanding Midas Common Stock immediately following the
Distribution, (iii) purchase any shares of its stock other than through stock
purchases permitted by the tax ruling related to the Distribution, (iv)
liquidate or merge with any other corporation or transfer substantially all of
its assets to any other corporation, or (v) recommend to its shareholders that
they agree to an acquisition of their Midas stock by another entity, unless
either (a) an opinion is obtained from counsel to Midas which counsel shall be
satisfactory to Whitman, or (b) a supplemental ruling is obtained from the
Internal Revenue Service to the effect that such act or omission would not
adversely affect the U.S. Federal income tax consequences, as set forth in the
tax ruling, of the Distribution to any of Whitman, its shareholders or Midas.
Midas does not expect that these limitations will significantly inhibit its
activities or its ability to respond to unanticipated developments. In
addition, the Tax Sharing Agreement provides that, if as a result of any
transaction occurring after the Distribution Date involving either the stock,
assets or debt, or any combination thereof, of Midas or any of its
subsidiaries, the Distribution fails to qualify as tax-free under Section 355
of the Code, Midas will indemnify Whitman for all taxes, including penalties
and interest, incurred by Whitman by reason of the Distribution. The Tax
Sharing Agreement further provides that if the Distribution fails to qualify
as tax-free under Section 355 of the Code as a result of any transaction
occurring on or before the Distribution Date and involving the stock, assets
or debt, or any combination thereof, of Midas or any of its subsidiaries, then
Whitman, and not Midas, shall be liable for such taxes described above.

The Tax Sharing Agreement generally provides that Midas will be liable for
all Federal, state, local and foreign tax liabilities, including any such
liabilities resulting from the audit or other adjustment to previously filed
tax returns, which are attributable to Midas' businesses, and that Whitman
will be responsible for all such taxes attributable to the businesses being
retained by Whitman. Midas will be entitled to the value of any tax benefits
that it may have made available to the Whitman consolidated group.

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)1. Financial Statements

See Index to Combined Financial Statements on page F-1.

2. Financial Statement Schedules

See Index to Combined Financial Statements on page F-1.

3. Exhibits

See Exhibit Index on page i.

(b) Reports on Form 8-K

The Company did not file any Current Reports on Form 8-K during the
fourth quarter of 1997.

See Item 14(a)(3) above.

26
<PAGE>

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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, this day
of March, 1998.

MIDAS, INC.

/s/ R. Lee Barclay
By:__________________________________
R. Lee Barclay
Executive Vice President andChief
Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons in the capacities
indicated on behalf of the registrant, this day of March, 1998.

<TABLE>
<CAPTION>
SIGNATURE TITLE
--------- -----

<S> <C>
/s/ Wendel H. Province Chairman and Chief Executive Officer and
___________________________________________ Director
Wendel H. Province (principal executive officer)

/s/ R. Lee Barclay Executive Vice President and Chief
___________________________________________ Financial Officer
R. Lee Barclay (principal financial officer)

/s/ Edwin A. Grell Vice President--Controller
___________________________________________ (principal accounting officer)
Edwin A. Grell

/s/ Herbert M. Baum Director
___________________________________________
Herbert M. Baum

/s/ Thomas L. Bindley Director
___________________________________________
Thomas L. Bindley

/s/ Archie R. Dykes Director
___________________________________________
Archie R. Dykes

/s/ Jarobin Gilbert, Jr. Director
___________________________________________
Jarobin Gilbert, Jr.

</TABLE>

27
<PAGE>

MIDAS

INDEX TO COMBINED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
Independent Auditors' Report.............................................. F-2
Combined Statements of Operations for the years ended December 1997, 1996
and 1995................................................................. F-3
Combined Balance Sheets as of December 1997 and 1996...................... F-4
Combined Statements of Cash Flows for the years ended December 1997, 1996
and 1995................................................................. F-5
Notes to Combined Financial Statements.................................... F-6
</TABLE>

Financial statement schedules are omitted because they are not applicable or
the required information is immaterial or is presented in the financial
statements or related notes.

F-1
<PAGE>

INDEPENDENT AUDITORS' REPORT

The Board of Directors
Midas, Inc.:

We have audited the accompanying combined balance sheets of Midas as of
December 1997 and 1996, and the related combined statements of operations and
cash flows for each of the years in the three-year period ended December 1997.
These combined financial statements are the responsibility of Midas'
management. Our responsibility is to express an opinion on these combined
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the combined financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the combined
financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall combined financial statement presentation. We believe
that our audits provide a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Midas as of
December 1997 and December 1996, and the results of operations and cash flows
for each of the years in the three-year period ended December 1997 in
conformity with generally accepted accounting principles.

LOGO
KPMG Peat Marwick LLP

Chicago, Illinois
January 30, 1998

F-2
<PAGE>

MIDAS

COMBINED STATEMENTS OF OPERATIONS
(IN MILLIONS)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED
DECEMBER
----------------------
1997 1996 1995
------ ------ ------
<S> <C> <C> <C>
Sales and revenues...................................... $596.4 $604.2 $576.1
------ ------ ------
Cost of goods sold...................................... 277.5 281.8 268.4
Selling, general and administrative expenses............ 252.1 244.4 225.2
Disposition of U.S. Company-operated stores............. 35.5 -- --
Non-recurring charges................................... 32.1 -- --
------ ------ ------
Operating income...................................... (0.8) 78.0 82.5
------ ------ ------
Whitman charges......................................... (18.1) (17.2) (19.0)
------ ------ ------
Interest expense:
Whitman............................................... (6.8) (7.3) (7.2)
Other................................................. (2.3) (2.7) (2.1)
------ ------ ------
Total interest expense.............................. (9.1) (10.0) (9.3)
------ ------ ------
Other income (expense), net............................. 0.9 0.8 1.7
------ ------ ------
Income (loss) before taxes............................ (27.1) 51.6 55.9
Income tax provisions................................... (3.6) 21.2 24.2
------ ------ ------
Net income (loss)....................................... $(23.5) $ 30.4 $ 31.7
====== ====== ======
Pro forma basic and diluted earnings (loss) per share... $(1.21)
======
</TABLE>

See accompanying notes to combined financial statements.

F-3
<PAGE>

MIDAS

COMBINED BALANCE SHEETS
(IN MILLIONS)

<TABLE>
<CAPTION>
DECEMBER
-------------
1997 1996
------ ------
<S> <C> <C>
ASSETS:
Current assets:
Cash and cash equivalents...................................... $ 12.5 $ 18.2
Receivables, net............................................... 65.7 72.0
Inventories.................................................... 79.8 88.8
Other current assets........................................... 30.8 19.5
------ ------
Total current assets......................................... 188.8 198.5
Property and equipment, net...................................... 198.2 212.3
Intangible assets, net........................................... 29.3 45.9
Other assets..................................................... 26.8 26.0
------ ------
Total assets................................................. $443.1 $482.7
====== ======
LIABILITIES AND EQUITY:
Current liabilities:
Short-term debt................................................ $ 1.8 $ 3.9
Accounts payable............................................... 40.3 55.4
Income taxes payable........................................... 2.1 8.3
Accrued expenses............................................... 62.8 26.3
------ ------
Total current liabilities.................................... 107.0 93.9
Loans and advances from Whitman.................................. 55.5 77.2
Long-term debt................................................... 3.5 --
Obligations under capital leases................................. 14.6 13.6
Deferred income taxes and other liabilities...................... 28.4 20.9
------ ------
Total liabilities............................................ 209.0 205.6
Shareholder equity............................................... 234.1 277.1
------ ------
Total liabilities and equity................................. $443.1 $482.7
====== ======
</TABLE>

See accompanying notes to combined financial statements.

F-4
<PAGE>

MIDAS

COMBINED STATEMENTS OF CASH FLOWS
(IN MILLIONS)

<TABLE>
<CAPTION>
FOR THE YEARS ENDED
DECEMBER
----------------------
1997 1996 1995
------ ------ ------
<S> <C> <C> <C>
Cash flows from operating activities:
Net income........................................... $(23.5) $ 30.4 $ 31.7
Adjustments reconciling net income to net cash
provided
by operating activities:
Depreciation and amortization...................... 21.3 20.3 18.1
Non-recurring charges.............................. 67.6 -- --
Cash expenditures for non-recurring charges........ (1.9) -- --
Deferred income taxes.............................. (13.8) (0.6) --
Changes in assets and liabilities:
(Increase) decrease in receivables............... 6.5 (6.1) (3.9)
(Increase) decrease in inventories............... 9.8 (11.8) (7.2)
Increase (decrease) in accounts payable.......... (15.3) 7.6 3.2
Increase (decrease) in accrued expenses.......... 10.4 (6.3) 5.7
(Decrease) in income taxes payable............... (10.8) 2.1 2.6
Other............................................ 3.8 (1.1) (10.9)
------ ------ ------
Net cash provided by operating activities...... 54.1 34.5 39.3
------ ------ ------
Cash flows from investing activities:
Capital investments.................................. (29.4) (30.7) (32.0)
Proceeds from sales of property and equipment........ 5.2 4.7 3.8
------ ------ ------
Net cash used in investing activities.......... (24.2) (26.0) (28.2)
------ ------ ------
Cash flows from financing activities:
Net increase (decrease) in short-term debt........... (2.5) 3.2 0.5
Payment of obligations under capital leases.......... (0.8) (1.0) (1.8)
Long-term debt incurred.............................. 3.5 -- --
Net increase (decrease) in loans and advances from
Whitman............................................. (20.8) 6.9 1.1
Dividends to Whitman................................. (14.0) (10.9) (10.3)
------ ------ ------
Net cash provided by (used in) financing
activities.................................... (34.6) (1.8) (10.5)
------ ------ ------
Effect of exchange rate changes on cash and cash
equivalents........................................... (1.0) (0.1) (0.2)
------ ------ ------
Net change in cash and cash equivalents................ (5.7) 6.6 0.4
Cash and cash equivalents at beginning of period....... 18.2 11.6 11.2
------ ------ ------
Cash and cash equivalents at end of period............. $ 12.5 $ 18.2 $ 11.6
====== ====== ======
</TABLE>

See accompanying notes to combined financial statements.

F-5
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS

(1) INTRODUCTION

Basis of Presentation

These combined financial statements present the operations of Midas, which
for all periods presented, was comprised of wholly-owned subsidiaries of
Whitman Corporation ("Whitman"), including Midas International Corporation
("Midas International") and its wholly-owned subsidiaries and other Midas
companies owned by Whitman but directly managed by Midas International. In
January 1998, the companies included in these combined financial statements
became wholly-owned subsidiaries of Midas, Inc., a subsidiary of Whitman. (As
required by the context, "Midas" refers to Midas, Inc. or to the group of
companies that became wholly-owned subsidiaries of Midas, Inc. in January
1998.)

Spin-off from Whitman

On January 30, 1998, Whitman distributed (the "Distribution") 17.0 million
shares of common stock of Midas ("Midas Common Stock") to Whitman's
shareholders, at the rate of one share of Midas Common Stock and the
associated Right (described later in this note) for every six shares of
Whitman common stock. As a result of the spin-off (the "Spin-off"), Midas,
Inc. became an independent, publicly held company.

New Debt Agreements; Payment to Whitman

In anticipation of the Spin-off, Midas entities entered into three new debt
agreements in January 1998. Midas and its wholly-owned subsidiary, Midas
International, entered into a five-year, unsecured revolving credit facility
with a syndicate of commercial banks and financial institutions that enables
Midas and Midas International to borrow funds at variable interest rates on a
revolving credit basis up to an aggregate principal amount of $200 million.
Midas International also entered into a seven-year $50 million unsecured term
loan arrangement with an institutional investor. Also in January 1998, Midas
France S.A. entered into a loan agreement with a syndicate of financial
institutions providing for a 100 million French franc, five-year amortizing
term loan.

In January 1998, in order to settle its Whitman obligations of $210 million
($137.6 million dividend and $72.4 million of intercompany loans and
advances), and to provide for working capital on and after the Distribution,
Midas International borrowed $150 million under the revolving credit facility
and $50 million under the term loan, while Midas France S.A. borrowed 100
million french francs under the French term loan. Midas may convert a portion
of its initial debt to longer term fixed rate debt, contingent upon acceptable
market conditions.

Pro Forma Capitalization (Unaudited)

The following table presents the capitalization of Midas at the end of 1997,
together with pro forma information as if the borrowings under the new debt
agreements and the payments to Whitman had occurred as of the end of 1997 (in
millions):

<TABLE>
<CAPTION>
ACTUAL PRO FORMA
------ ---------
<S> <C> <C>
Cash and cash equivalents................................ $ 12.5 $ 18.5
====== ======
Short-term debt.......................................... $ 1.8 $ 1.8
Loans and advances from Whitman.......................... 55.5 --
Existing long-term debt & capital leases................. 18.1 18.1
Bank credit facility..................................... -- 150.0
Term loan................................................ -- 50.0
French term loan......................................... -- 16.2
------ ------
Total debt........................................... 75.4 236.1
Shareholder equity....................................... 234.1 96.5
------ ------
Total capitalization................................. $309.5 $332.6
====== ======
</TABLE>

F-6
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Pro Forma Basic and Diluted Earnings (Loss) Per Share (Unaudited)

Pro forma basic and diluted earnings (loss) per share have been calculated
on the assumption that the 17.0 million shares of Midas Common Stock that were
distributed on January 30, 1998 had been outstanding since the beginning of
1997. Pro forma adjustments have been made to give effect to increases or
decreases in costs that would have been incurred by Midas as an independent,
publicly held company, rather than a subsidiary of Whitman. The pro forma
adjustments are summarized as follows (in millions):

<TABLE>
<CAPTION>
1997
------
<S> <C>
Incremental administrative expenses of an independent, publicly
held company................................................... $ (2.8)
Elimination of Whitman charges.................................. 18.1
Elimination of interest paid to Whitman ........................ 6.8
Incremental interest expense of an independently capitalized
company........................................................ (17.2)
Incremental income tax provision................................ (1.9)
------
Decrease in pro forma net loss.............................. $ 3.0
======
</TABLE>

Stock Options and Restricted Stock

In connection with the Spin-off, Midas adopted, and Whitman, as then sole
shareholder of Midas, Inc., approved the Midas 1998 Stock Incentive Plan (the
"Plan"). The Plan authorizes the issuance of up to 3,106,886 shares of Midas
Common Stock pursuant to the exercise of incentive stock options, non-
qualified stock options and stock appreciation rights and the grant of
restricted stock and performance awards. In addition, Midas has reserved
10,000 shares for issuance upon the grant of stock awards.

On January 30, 1998, outstanding stock options granted under the Whitman
stock option plan were replaced with non-qualified Midas, Inc. stock options
of equivalent value, with necessary adjustments being made to the number and
exercise price of the Midas options to preserve the economic spread of the
Whitman options. Options granted pursuant to the Plan are generally
exercisable over a period of three years commencing one year after the date of
grant. The following table summarizes information regarding the outstanding
Midas stock options as of January 30, 1998.

<TABLE>
<CAPTION>
OPTIONS OUTSTANDING OPTIONS EXERCISABLE
-----------------------------------------------------------------------
WEIGHTED- WEIGHTED- WEIGHTED-
RANGE OF AVERAGE AVERAGE AVERAGE
EXERCISE REMAINING LIFE EXERCISE EXERCISABLE EXERCISE
PRICES SHARES (IN YEARS) PRICE SHARES PRICE
------------- --------- -------------- --------- ----------- ---------
<S> <C> <C> <C> <C> <C>
$ 7.35-$ 9.81 64,616 4.7 $ 8.65 64,616 $ 8.65
$11.41-$15.83 842,069 7.9 $15.15 253,778 $15.06
$14.42-$16.39 1,200,201 9.3 $15.03 -- --
--------- -------
2,106,886 318,394
========= =======
</TABLE>

In addition, restricted shares of Whitman common stock issued to certain
Midas officers were forfeited on January 30, 1998 and replaced with restricted
shares of Midas Common Stock of equal value. At January 30, 1998, there were
41,604 restricted shares of Midas Common Stock outstanding. The restricted
shares vest at various times over a three-year period commencing one year from
the original date of grant.

Shareholder Rights Agreement and Series A Junior Participating Preferred
Stock

In 1997, Midas adopted a Rights Agreement providing for the issuance of one
Preferred Stock Purchase Right (a "Right") with each share of Midas Common
Stock. Each Right entitles the registered holder to purchase from Midas one
one-hundredth of a share of Series A Junior Participating Preferred Stock (a
"Preferred

F-7
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Share") at a price of $150 per one one-hundredth of a Preferred Share (the
"Purchase Price"), subject to adjustment. The Rights will become exercisable
on the Rights Distribution Date, which is the earlier of the tenth day
following a public announcement that a person(s) has acquired beneficial
ownership of 15% or more of the outstanding shares of Midas Common Stock (an
"Acquiring Person"), or ten business days after the commencement of a tender
offer or exchange offer that would result in a person(s) acquiring beneficial
ownership of 15% or more of the outstanding shares of Midas Common Stock.

If a person becomes an Acquiring Person, each Right holder (other than the
Acquiring Person) will be entitled to receive, upon exercise of the Right, a
number of shares of Midas Common Stock having a market value of two times the
exercise price of the Right. If Midas is acquired in a merger or other
business combination, each Right holder (other than the Acquiring Person) will
be entitled to receive, upon exercise of a Right, a number of the acquiring
company's common shares having a market value at that time of two times the
exercise price of the Right.

In general, Midas can redeem all the Rights for one cent per Right at any
time until 10 days following the first public announcement that a person has
become an Acquiring Person. The Midas Board of Directors, without the consent
of the holders of Rights, is also authorized to reduce the stock ownership
thresholds to 10 percent or increase them to not more than 20 percent. The
Rights will expire on December 31, 2007. Until a Right is exercised, the
holder of a Right (merely by being a Right holder) will have no rights as a
shareholder of Midas, including voting or dividend rights.

Each Preferred Share will be entitled to a minimum preferential quarterly
dividend payment of $1.00 per share, but will be entitled to an aggregate
dividend of 100 times the dividend declared per share of Midas Common Stock.
Each Preferred Share will have 100 votes, voting together with the Midas
Common Stock. In the event of a merger or other transaction in which shares of
common stock of the Company are exchanged, each Preferred Share will be
entitled to receive 100 times the amount received per share of Midas Common
Stock.

The Company has 20 million authorized shares of Series A Junior
Participating Preferred Stock. There are no shares of Series A Junior
Participating Preferred Stock issued or outstanding.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Midas provides retail automotive services through franchised and Company-
operated stores in the U.S., Canada, France and other countries. Midas also
manufactures exhaust and other products for the automotive aftermarket, which
products are distributed to franchisees and others.

Fiscal Periods

The 1997, 1996 and 1995 fiscal years ended on December 20, 14, and 16,
respectively. The 1997 fiscal year consisted of 53 weeks, while each of the
1996 and 1995 fiscal years consisted of 52 weeks. The fiscal year of Midas'
operations outside the U.S. and Canada ends in November.

Foreign Currency Translation and Transactions

All assets and liabilities of non-U.S. operations are translated into U.S.
dollars using exchange rates as of the end of each fiscal period. Income and
expense items are translated at average exchange rates prevailing during each
fiscal period. The resulting translation adjustments are recorded as a
component of shareholder equity. Gains and losses from foreign currency
transactions are included in net earnings.

F-8
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Cash and Cash Equivalents

Cash and cash equivalents consist of deposits with banks and financial
institutions which are unrestricted as to withdrawal or use, and which have an
original maturity of three months or less.

Fair Value of Financial Instruments

Midas' financial instruments include cash and cash equivalents, receivables,
short-term debt, accounts payable, and long-term debt. The carrying amount and
the fair value of the long-term debt differ by an immaterial amount. The
carrying amounts of the other assets and liabilities approximate fair values
because of the short maturity of these instruments. Because of the
intercompany nature of the indebtedness, it is not considered meaningful to
present fair value information with respect to the loans and advances from
Whitman.

Inventories

Inventories are valued at the lower of cost, determined using the first-in,
first-out method, or net realizable value.

Property and Equipment

Property and equipment are recorded at cost. Depreciation is computed using
the straight-line method and includes amortization of assets held under
capital leases. When property is sold or retired, the cost and accumulated
depreciation are eliminated from the accounts and gains or losses are recorded
in other income (expense), net.

Expenditures for maintenance and repairs are expensed as incurred. The
approximate ranges of annual depreciation rates are 2% to 10% for buildings
and improvements and 8% to 20% for machinery and equipment.

Intangible Assets

Intangible assets primarily consist of the excess of cost over fair market
value of tangible assets of acquired businesses, substantially all of which
arose from acquisitions of business combinations accounted for under the
purchase method. Such excess amounts (goodwill) are being amortized on
straight-line bases over periods of 20 or 40 years. In addition, there are
other minor amounts of intangible assets that are being amortized on straight-
line bases over periods of 10 to 20 years.

Carrying Values of Long-lived Assets

Midas evaluates the carrying values of its long-lived assets to be held and
used in the business by reviewing undiscounted cash flows by operating unit.
Such evaluations are performed whenever events and circumstances indicate that
the carrying amount of an asset may not be recoverable. If the sum of the
projected undiscounted cash flows over the remaining lives of the related
assets does not exceed the carrying values of the assets, the carrying values
would be adjusted for the difference between the fair value and the carrying
value.

Revenue Recognition

Product sales are recognized as revenues at the time products are shipped,
at which time provision is made for estimated product returns. Sales and
revenues of Company-operated stores are recognized when customer vehicles are
repaired or serviced.

Revenues derived from initial franchise fees are recognized when the
franchised store opens. Direct costs related to securing initial franchise
agreements and performing the required services under such agreements are
charged to expenses as incurred. Franchise renewal fees are recognized when
the renewal period commences. Royalties are recognized in the periods that
correspond to the periods when retail sales and revenues are recognized by
franchisees.

F-9
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Selected products carry warranties ranging from one year to the lifetime of
a vehicle, so long as the retail customer owns the vehicle. Midas estimates
and records the net costs related to its warranty program as required, in the
period the sales are reported, based on its historical experience.

Advertising

Advertising costs are expensed as incurred.

Account Classifications

Certain amounts presented in the accompanying combined financial statements
are classified in a manner that differs, in minor respects, from the manner in
which such amounts have been classified in Whitman's consolidated financial
statements.

Use of Estimates

Management has made a number of estimates and assumptions relating to the
reporting of assets and liabilities and the disclosure of contingent assets
and liabilities to prepare these combined financial statements in conformity
with generally accepted accounting principles. Actual results could differ
from these estimates.

(3) DISPOSITION OF U.S. COMPANY-OPERATED STORES

In the third quarter of 1997, management adopted a plan for the disposition
of Company-operated stores located in the United States. Of 135 stores that
had been operated by Midas, 119 are expected to be franchised and 16 are
expected to be closed. Management expects that the program to franchise or
close the stores will be substantially completed during 1998. The estimated
losses and costs associated with the disposition program are summarized as
follows (in millions):

<TABLE>
<S> <C>
Write-downs of assets to net realizable values (a)................ $ 21.5
Non-recoverable lease costs (b)................................... 7.7
Severance and other costs (c)..................................... 6.3
------
35.5
Income tax benefits............................................... (11.8)
------
$23.7
======
</TABLE>
- -----------------
(a) The assets of the U.S. Company-operated stores have been written down to
net realizable values, which are based on estimated proceeds (net of
transaction costs) from sales of tangible and intangible assets of stores
to be franchised, and from sales or recoveries of tangible assets of
stores to be closed.
(b) Certain U.S. Company-operated stores have occupied leased facilities.
Management estimates that $7.7 million of costs under such leases will not
be recovered through future operations due to store closings or because
subleases in connection with franchising transactions are not expected to
result in full recovery of the related lease payments. The related accrual
has been classified as a noncurrent liability.
(c) Severance and other costs include $4.7 million of termination benefits for
202 employees, and other costs of $1.6 million. Cash expenditures relating
to employee severance costs will be incurred as the stores are closed or
sold. Cash outlays during 1997 were $0.2 million.

(4) NON-RECURRING CHARGES

During the third quarter of 1997, Midas' management approved and commenced
the implementation of several initiatives that resulted in non-recurring
charges aggregating $32.1 million ($22.5 million after taxes). These
initiatives are intended to focus Midas' human and financial resources on the
objectives of growing the core franchising business and reducing operating
costs. The non-recurring charges are summarized as follows (in millions):

F-10
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

<TABLE>
<S> <C>
Costs associated with special one-time product return program (a). $ 7.8
Costs associated with changes in U.S. franchisee advertising
programs (b)..................................................... 4.4
Asset write-downs to recognize impairments (c).................... 12.5
Severance and other costs (d)..................................... 7.4
-----
32.1
Income tax benefits............................................... (9.6)
-----
$22.5
=====
</TABLE>
- -----------------
(a) Midas policies restrict the level of excess products that may be returned
by franchisees. Midas has adopted a one-time program under which
franchisees will be permitted to return products in excess of the amounts
that would have been permitted under those policies. The $7.8 million non-
recurring charge covers the estimated costs associated with returns of
products sold to franchisees in prior periods.
(b) Under the terms of its franchising agreements, Midas is obligated to use
one-half of the royalty payments received from franchisees for advertising
expenditures. Advertising expenditures under the U.S. program have
exceeded the amounts received from franchisees. Although it is not
obligated to do so under the franchising agreements, Midas has provided a
one-time supplement to the program amounting to $4.4 million, which has
been recorded as a non-recurring charge. Concurrently, Midas has
discontinued financial participation in a cooperative advertising program
administered for U.S. franchisees.
(c) Asset write-downs to recognize impairments include: $5.5 million related
to Company-owned real estate and improvements, which are leased to
franchisees under leases that are not expected to result in full recovery
of the investments in such assets; $5.3 million related to impaired
goodwill of certain non-U.S. operating units, based on past and projected
operating results; and $1.2 million related to computer hardware deemed
obsolete due to changes in operating procedures.
(d) Severance and other costs include $4.4 million of termination benefits for
61 employees resulting from staff reductions and $3.0 million of other
non-recurring costs. The staff reductions are expected to be completed by
early 1998. Severance of $1.1 million and other costs of $0.6 million were
paid during 1997.

(5) CHANGES IN EQUITY

The following table presents the changes in equity of Midas for the years
ended December 1995, 1996 and 1997 (in millions):

<TABLE>
<CAPTION>
CUMULATIVE
CURRENCY
CAPITAL TRANSLATION SHAREHOLDER
ACCOUNTS ADJUSTMENTS EQUITY
-------- ----------- -----------
<S> <C> <C> <C>
December 1994............................ $234.6 $(3.5) $231.1
Net income............................... 31.7 -- 31.7
Capital contribution from Whitman........ 3.6 -- 3.6
Dividends to Whitman..................... (10.3) -- (10.3)
Translation adjustments.................. -- 2.4 2.4
------ ----- ------
December 1995............................ 259.6 (1.1) 258.5
Net income............................... 30.4 -- 30.4
Dividends to Whitman..................... (10.9) -- (10.9)
Translation adjustments.................. -- (0.9) (0.9)
------ ----- ------
December 1996............................ 279.1 (2.0) 277.1
Net income (loss)........................ (23.5) -- (23.5)
Capital contribution from Whitman........ 2.3 -- 2.3
Dividends to Whitman..................... (14.0) -- (14.0)
Translation adjustments.................. -- (7.8) (7.8)
------ ----- ------
December 1997............................ $243.9 $(9.8) $234.1
====== ===== ======
</TABLE>

F-11
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

(6) TRANSACTIONS WITH WHITMAN

Cash Management and Advances

Whitman managed the cash not considered necessary for current operating
requirements of certain of its subsidiaries, including the U.S. operations of
Midas. Cash not needed for current operations was advanced to Whitman at the
then-current commercial bank prime lending rate; cash was advanced by Whitman
on the same basis. All advances to or from Whitman are included in loans and
advances from Whitman in the combined balance sheets. Interest income and
expense on such advances are included in interest expense-Whitman in the
combined statements of operations.

Loans Payable to Whitman

The following notes and loans are included in loans and advances from
Whitman at December 1997 and 1996 (in millions):

<TABLE>
<CAPTION>
DECEMBER
-----------
1997 1996
----- -----
<S> <C> <C>
Note due through 2002, 10.5%.................................. $29.2 $35.0
Junior subordinated note due 2001, floating prime rate........ 29.0 29.0
Loan payable due 2013, variable rate based on bond market
(average 1997 was 3.8%)...................................... 5.0 5.0
Note, denominated in French francs, due through 2001, 6.0%.... -- 6.0
----- -----
$63.2 $75.0
===== =====
</TABLE>

Dividends and Capital Contributions

Midas has paid dividends to Whitman and has received capital contributions
from Whitman, as summarized in Note 5.

Whitman Charges

Whitman allocated portions of its corporate office general and
administrative expenses and interest expense to its subsidiaries. Midas' share
of such costs amounted to $18.1 million in 1997, $17.2 million in 1996, and
$19.0 million in 1995.

(7) SUPPLEMENTAL BALANCE SHEET AND CASH FLOW INFORMATION

Receivables

Receivables are stated net of allowance for doubtful accounts of $3.0
million at December 1997, and $3.3 million at December 1996.

Other Current Assets

Other current assets at December 1997 and 1996 consisted of the following
(in millions):

<TABLE>
<CAPTION>
DECEMBER
-----------
1997 1996
----- -----
<S> <C> <C>
Income taxes receivable...................................... $ 4.6 $ --
Deferred income taxes........................................ 11.3 2.5
Other........................................................ 14.9 17.0
----- -----
$30.8 $19.5
===== =====
</TABLE>

F-12
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Inventories

Inventories at December 1997 and 1996 consisted of the following (in
millions):

<TABLE>
<CAPTION>
DECEMBER
-----------
1997 1996
----- -----
<S> <C> <C>
Raw materials................................................. $ 2.7 $ 5.3
Work in process............................................... 1.1 1.9
Finished goods................................................ 76.0 81.6
----- -----
$79.8 $88.8
===== =====
</TABLE>

Property and Equipment

Property and equipment at December 1997 and 1996 consisted of the following
(in millions):

<TABLE>
<CAPTION>
DECEMBER
----------------
1997 1996
------- -------
<S> <C> <C>
Land.................................................... $ 52.0 $ 51.1
Buildings and improvements.............................. 127.3 128.7
Machinery and equipment................................. 155.2 162.4
------- -------
Total property and equipment............................ 334.5 342.2
Accumulated depreciation................................ (136.3) (129.9)
------- -------
Property and equipment, net............................. $ 198.2 $ 212.3
======= =======
</TABLE>

Intangible Assets

Intangible assets are stated net of accumulated amortization of $18.9
million at December 1997, and $21.8 million at December 1996.

Accrued Expenses

Accrued expenses at December 1997 and 1996 consisted of the following (in
millions):

<TABLE>
<CAPTION>
DECEMBER
------------
1997 1996
------ -----
<S> <C> <C>
Salaries and wages.......................................... $ 8.5 $ 9.3
Taxes other than income..................................... 8.3 8.1
Accrued non-recurring charges............................... 19.5 --
Advertising................................................. 7.2 --
Return programs............................................. 4.0 1.1
Other expenses and interest................................. 15.3 7.8
------ -----
$ 62.8 $26.3
====== =====
</TABLE>

Supplemental Cash Flow Information

Net cash provided by operating activities includes cash payments for
interest and income taxes as follows (in millions):

<TABLE>
<CAPTION>
1997 1996 1995
----- ----- -----
<S> <C> <C> <C>
Interest paid--Whitman................................. $ 6.8 $ 7.0 $ 7.1
Interest paid--other................................... 2.3 2.1 2.1
Income taxes paid...................................... 21.9 20.1 23.8
</TABLE>

F-13
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

(8) ADVERTISING

Under the terms of its franchise agreements, Midas is obligated to use one-
half of the royalty payments received from franchisees for advertising
expenditures. Amounts received from franchisees are recorded as liabilities
until disbursed. Midas also administers cooperative advertising programs under
which amounts received from franchisees are recorded as liabilities until they
are disbursed. Aggregate expenditures under these programs amounted to $68.4
million, $81.6 million, and $75.9 million in 1997, 1996 and 1995,
respectively.

Midas also incurs certain advertising costs that are included in selling,
general and administrative expenses, which amounted to $21.3 million, $21.4
million, and $20.4 million in 1997, 1996 and 1995, respectively.

(9) INCOME TAXES

The income tax provisions (benefit) consisted of (in millions):

<TABLE>
<CAPTION>
1997 1996 1995
------ ----- -----
<S> <C> <C> <C>
Current:
U.S. Federal...................................... $ 4.9 $15.0 $16.3
Non-U.S........................................... 4.3 4.3 5.5
U.S. state and local.............................. 1.0 2.5 2.4
------ ----- -----
Total current................................... 10.2 21.8 24.2
------ ----- -----
Deferred:
U.S. Federal...................................... (11.8) (0.9) 0.5
Non-U.S........................................... (0.3) 0.4 (0.5)
U.S. state and local.............................. (1.7) (0.1) --
------ ----- -----
Total deferred.................................. (13.8) (0.6) --
------ ----- -----
Income tax provisions (benefit)..................... $ (3.6) $21.2 $24.2
====== ===== =====
</TABLE>

The items which gave rise to differences between the income tax provisions
in the combined statements of operations and the income tax computed at the
U.S. statutory rate are summarized as follows (in millions):

<TABLE>
<CAPTION>
1997 1996 1995
----- ---- ----
<S> <C> <C> <C>
Income tax expense (benefit) computed at U.S.
statutory rate..................................... (35.0)% 35.0% 35.0%
U.S. state and local taxes, net of U.S. income tax
benefits........................................... (1.8) 2.9 2.7
Higher non-U.S. effective tax rates................. 6.6 4.5 5.9
Non-deductible write-offs of intangible assets...... 10.3 -- --
Non-deductible expenses............................. 3.7 -- --
Other items, net.................................... 2.9 (1.3) (0.3)
----- ---- ----
Income tax provisions (benefit)..................... (13.3)% 41.1% 43.3%
===== ==== ====
</TABLE>

Pretax income from non-U.S. operations amounted to $6.3 million, $8.7
million, and $7.1 million in 1997, 1996 and 1995, respectively. U.S. income
taxes have not been provided on the undistributed income ($26.4 million) of
Midas' non-U.S. operations, which currently is not intended to be remitted to
the U.S. No deferred tax liability has been recognized with regard to the
potential remittance of such undistributed income. It is not practicable to
estimate the incremental income tax liability that might be incurred if such
income was remitted to the U.S.

F-14
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Deferred income taxes are created by "temporary differences" between amounts
of assets and liabilities for financial reporting purposes and such amounts as
reported under income tax regulations. Deferred tax assets and liabilities at
December 1997 and 1996 consisted of (in millions):

<TABLE>
<CAPTION>
1997 1996
------ ------
<S> <C> <C>
Deferred tax assets attributable to:
Employee benefits and vacation accruals................ $ 6.4 $ 4.9
Capitalized leases..................................... 1.5 1.5
Non-recurring charges.................................. 17.8 --
Other items............................................ 6.4 6.0
------ ------
Total deferred tax assets............................ 32.1 12.4
------ ------
Deferred tax liabilities attributable to:
Depreciation and amortization.......................... (13.3) (12.2)
Pension................................................ (3.2) (3.4)
Other items............................................ (8.1) (1.4)
------ ------
Total deferred tax liabilities....................... (24.6) (17.0)
------ ------
Net deferred tax asset (liability)................... $ 7.5 $ (4.6)
====== ======
Net deferred tax asset (liability) included in:
Other current assets................................... $ 11.3 $ 2.5
Deferred income taxes and other liabilities............ (3.8) (7.1)
------ ------
Net deferred tax asset (liability)................... $ 7.5 $ (4.6)
====== ======
</TABLE>

Management believes it is more likely than not that all deferred tax assets
will be realized and, accordingly, no valuation allowance is required.

(10) FRANCHISE AGREEMENTS

Midas' franchise agreements generally cover a 20-year period and provide for
renewals. A franchise agreement can be canceled by Midas only in the event a
franchisee fails to comply with the provisions of the agreement.

Franchise agreements provide for initial and renewal fees and continuing
royalty payments based on a percentage of sales.

Worldwide stores in operation as of year-end consisted of (unaudited):

<TABLE>
<CAPTION>
1997 1996 1995
----- ----- -----
<S> <C> <C> <C>
Franchised.............................................. 2,341 2,297 2,248
Company-operated........................................ 377 380 362
----- ----- -----
Total............................................... 2,718 2,677 2,610
===== ===== =====
</TABLE>

U.S. franchisees are required to purchase Midas guaranteed products.
Nonguaranteed products, equipment, and supplies are not required to be
purchased from Midas. In some cases, franchisees also lease real estate from
Midas.

U.S. revenues from the sale of guaranteed and nonguaranteed products to
franchisees, excluding the sale of Huth machinery and parts, amounted to
$191.0 million in 1997, $205.5 million in 1996, and $206.5 million in 1995.
These product sales represented 46% of Midas' U.S. sales and revenues in 1997,
49% in 1996 and 50% in 1995.

F-15
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Rental revenue derived from real estate leased to U.S. franchisees amounted
to $30.8 million in both 1997 and 1996, and $30.5 million in 1995. Rental
revenue represented 7% of Midas' U.S. sales and revenues in 1997, 1996 and
1995.

U.S. franchisees also purchased $4.0 million of store equipment from Midas
in 1997, compared to $3.9 million in 1996 and $3.5 million in 1995.

(11) LEASES

Control of the real estate used by Midas stores is a fundamental strength of
the Midas program. Midas employs a number of methods to ensure continued
dedication of the real estate to the Midas program. Midas leases real estate
that is subleased to franchisees and owns real estate in the U.S. that is
leased to franchisees. Midas has also entered into contingent operating lease
agreements that are described below. At December 1997, approximately 74
percent of the Midas stores in operation worldwide were controlled by Midas
using one of these methods.

Leased Real Estate

Midas' gross rent expense, applicable to operating leases, relates to
rentals of stores, distribution facilities, corporate administration
facilities and other miscellaneous items.

Midas' gross rent expense, the sublease rental income from franchisees that
reduced gross rent expense, and the resulting net rent expense for 1997, 1996
and 1995 are presented below (in millions):

<TABLE>
<CAPTION>
GROSS SUBLEASE NET
RENT RENTAL RENT
EXPENSE INCOME EXPENSE
------- -------- -------
<S> <C> <C> <C>
1997............................................. $37.1 $22.6 $14.5
1996............................................. 36.5 22.6 13.9
1995............................................. 34.0 21.8 12.2
</TABLE>

Substantially all of Midas' operating leases provide that Midas pay taxes,
maintenance, insurance, and certain other operating expenses. The subleases
with franchisees contain provisions for Midas to recover such costs.

At December 1997, annual minimum rental payments due under capital and
operating leases that have initial or remaining noncancelable terms in excess
of one year, along with sublease rentals on real estate due under
noncancelable subleases were as follows (in millions):

<TABLE>
<CAPTION>
CAPITAL OPERATING SUBLEASE
LEASES LEASES RENTALS
------- --------- --------
<S> <C> <C> <C>
1998.......................................... $ 2.3 $ 32.9 $ 18.4
1999.......................................... 2.3 30.4 16.3
2000.......................................... 2.3 27.1 13.9
2001.......................................... 2.2 24.5 12.0
2002.......................................... 2.2 22.0 10.3
Thereafter.................................... 15.4 98.6 42.2
----- ------ ------
Total minimum lease payments.............. 26.7 $235.5 $113.1
====== ======
Less imputed interest......................... 11.3
-----
Present value of minimum lease payments....... 15.4
Less current portion included in short term
debt......................................... 0.8
-----
Obligations under capital leases--noncurrent.. $14.6
=====
</TABLE>

F-16
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

At December 1997 and 1996, the net book value of property under capital
leases included in the combined balance sheets amounted to $12.0 million and
$10.9 million, respectively.

Real Estate Owned by Midas and Leased to Franchisees

Midas owns real estate located in various communities throughout the U.S.
that is leased to franchisees under operating lease agreements. Substantially
all leases are for initial terms of 20 years and provide for minimum and
contingent rentals.

Real estate leased to franchisees and included in the combined balance
sheets consisted of (in millions):

<TABLE>
<CAPTION>
DECEMBER
--------------
1997 1996
------ ------
<S> <C> <C>
Land...................................................... $ 38.4 $ 37.6
Buildings and improvements................................ 70.1 70.9
------ ------
Total property and equipment.............................. 108.5 108.5
Accumulated depreciation.................................. (26.5) (22.2)
------ ------
Property and equipment, net............................... $ 82.0 $ 86.3
====== ======
</TABLE>

Rental income for 1997 was $15.6 million, compared to $15.6 million for both
1996 and 1995. Minimum future lease payments to be received are as follows (in
millions):

<TABLE>
<S> <C>
1998............................................................... $ 14.2
1999............................................................... 13.6
2000............................................................... 12.7
2001............................................................... 11.2
2002............................................................... 9.8
Thereafter......................................................... 56.2
------
$117.7
======
</TABLE>

Contingent Operating Lease Agreements

Midas has entered into contingent operating lease agreements covering real
estate that is leased by U.S. and Canadian franchisees from parties that are
directly or indirectly related to the franchisees.

At December 1997, approximately 136 stores were covered by these contingent
operating lease agreements, under which Midas could be required, under certain
limited circumstances, to begin making rental payments with respect to
individual store locations. The average annual store rental is $51 thousand
with an average remaining term of six and a half years.

Management believes that, individually and in the aggregate, any potential
difference that might arise under these contingent lease agreements between
the rental expense and the rental income from future subleases would not
materially affect the combined financial position or results of operations of
Midas.

(12) PENSION AND OTHER POSTRETIREMENT PLANS

Defined Benefit Pension Plans Sponsored by Midas

Substantially all U.S. employees are covered under various defined benefit
pension plans sponsored and funded by Midas. Plans covering salaried employees
provide pension benefits based on years of service, and

F-17
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

generally are limited to a maximum of 20% of the employees' average annual
compensation during the five years preceding retirement. Plans covering hourly
employees generally provide benefits of stated amounts for each year of
service. Plan assets are invested primarily in common stocks, corporate bonds,
and government securities.

Net periodic pension cost for 1997, 1996 and 1995 included the following
components (in millions):

<TABLE>
<CAPTION>
1997 1996 1995
------ ----- -----
<S> <C> <C> <C>
Service cost benefits earned during period.......... $ 1.6 $ 1.5 $ 1.4
Interest cost on projected benefit obligation....... 2.5 2.4 2.3
Actual return on assets............................. (10.8) (5.2) (6.2)
Net amortization and deferral....................... 7.0 1.7 2.9
------ ----- -----
Total net periodic pension cost..................... $ 0.3 $ 0.4 $ 0.4
====== ===== =====
</TABLE>

The principal economic assumptions used in the determination of net periodic
pension cost included the following:

<TABLE>
<CAPTION>
1997 1996 1995
---- ---- ----
<S> <C> <C> <C>
Discount rate.............................................. 7.5% 7.5% 8.5%
Expected long-term rate of return on assets................ 9.5% 9.5% 9.5%
Rate of increase in compensation levels.................... 5.0% 5.0% 6.0%
</TABLE>

Pension costs are funded in amounts not less than minimum levels required by
regulation. The following table reconciles the pension plans' funded status to
the amounts recognized in other noncurrent assets (liabilities) in Midas'
combined balance sheets as of December 1997 and 1996 (in millions):

<TABLE>
<CAPTION>
1997 1996
----------------------- -----------------------
ASSETS ACCUMULATED ASSETS ACCUMULATED
EXCEED BENEFITS EXCEED BENEFITS
ACCUMULATED EXCEED ACCUMULATED EXCEED
BENEFITS ASSETS BENEFITS ASSETS
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Actuarial present value
of benefit obligation
(measured as of
September 30):
Vested benefit
obligation............ $(29.8) $(1.8) $(25.8) $(0.4)
------ ----- ------ -----
Accumulated benefit
obligation............ (31.9) (1.8) (27.4) (0.9)
------ ----- ------ -----
Projected benefit
obligation............ (36.9) (2.8) (32.0) (1.8)
Plan assets at fair
market value (measured
as of September 30)..... 54.4 1.1 45.9 --
------ ----- ------ -----
Plan assets in excess of
(less than) projected
benefit obligation...... 17.5 (1.7) 13.9 (1.8)
Unrecognized net asset at
transition.............. (1.5) 0.1 (1.7) --
Unrecognized prior
service costs........... 3.0 0.1 2.9 0.7
Additional liability to
recognize minimum
liability............... -- (0.5) -- --
Unrecognized net
gain.................... (10.2) 0.5 (6.0) --
------ ----- ------ -----
Prepaid (accrued) pension
cost recognized on
balance sheets.......... $ 8.8 $(1.5) $ 9.1 $(1.1)
====== ===== ====== =====
</TABLE>

The principal economic assumptions used in determining the above benefit
obligations were discount rates of 7.5% in both 1997 and 1996, and rates of
increase in future compensation levels of 5.0% in both 1997 and 1996.

F-18
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

Defined Contribution Plans Sponsored by Midas

Substantially all U.S. salaried employees, certain U.S. hourly employees,
and certain Australian and Canadian employees participate in voluntary,
contributory defined contribution plans to which Midas makes full or partial
matching contributions. Midas' matching contributions to these plans amounted
to $2.0 million, $1.9 million, and $2.3 million in 1997, 1996 and 1995,
respectively. Midas' cost for the associated nonqualified plan was $0.7
million for 1997 and $0.3 million in both 1996 and 1995.

Multi-employer Pension Plans

Midas participates in a number of multi-employer pension plans which provide
benefits to certain unionized employee groups. Amounts contributed to these
plans totaled $0.3 million per year for 1997, 1996 and 1995.

Postretirement Medical and Life Insurance

Midas provides substantially all former U.S. salaried employees who retired
prior to July 1989 and selected other employees in the U.S. and Canada with
certain life and health care benefits. Accrued postretirement benefit costs
recorded in Midas' combined balance sheets were $7.1 million as of December
1997 and 1996, respectively. The costs associated with the programs were
immaterial in each of the years 1995 through 1997.

(13) CONTINGENCIES

Midas has certain contingent liabilities arising from various pending claims
and litigation related to a number of matters. While the amount of liability
that may result from these matters cannot be determined, in the opinion of
Midas counsel, the ultimate liability will not materially affect the combined
financial position or results of operations of Midas.

(14) BUSINESS SEGMENT INFORMATION

Midas' most significant operations are in three geographic regions: the
U.S., Europe and Canada. The U.S. business segments are franchising activities
and the operation of Company-operated retail stores. The non-U.S. operations
are integrated operations that are managed geographically. Sales between
business segments and geographic areas were not significant. Foreign currency
gains and losses were not significant. Sales to any single customer were less
than five percent of sales and revenues in each of the years presented.

The following tables present financial information for each of Midas'
business segments as of and for the years ended December 1997, 1996 and 1995
(in millions):

<TABLE>
<CAPTION>
SALES AND REVENUES OPERATING INCOME
-------------------- --------------------
1997 1996 1995 1997 1996 1995
------ ------ ------ ------ ----- -----
<S> <C> <C> <C> <C> <C> <C>
U.S. Operations:
Franchise activities.............. $326.9 $341.9 $337.6 $ 40.9 $77.3 $84.1
Company-operated stores........... 90.2 81.4 76.2 (36.0) (0.8) 0.7
------ ------ ------ ------ ----- -----
Total U.S....................... 417.1 423.3 413.8 4.9 76.5 84.8
------ ------ ------ ------ ----- -----
Non-U.S. Operations:
Europe............................ 111.9 113.2 94.6 (0.4) 4.7 2.8
Canada............................ 57.3 55.0 51.7 3.0 2.7 1.7
Other............................. 10.1 12.7 16.0 (2.5) (1.1) (2.6)
------ ------ ------ ------ ----- -----
Total non-U.S................... 179.3 180.9 162.3 0.1 6.3 1.9
------ ------ ------ ------ ----- -----
Total before corporate and other
expenses....................... $596.4 $604.2 $576.1 5.0 82.8 86.7
====== ====== ======
Midas corporate administrative
expenses........................... (5.8) (4.8) (4.2)
------ ----- -----
Total operating income (loss)... (0.8) 78.0 82.5
Whitman charges..................... (18.1) (17.2) (19.0)
Interest expense.................... (9.1) (10.0) (9.3)
Other income (expense), net......... 0.9 0.8 1.7
------ ----- -----
Income (loss) before taxes.......... $(23.5) $51.6 $55.9
====== ===== =====
</TABLE>

F-19
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONTINUED)

<TABLE>
<CAPTION>
DEPRECIATION AND CAPITAL
IDENTIFIABLE ASSETS AMORTIZATION INVESTMENTS
-------------------- ----------------- -----------------
1997 1996 1995 1997 1996 1995 1997 1996 1995
------ ------ ------ ----- ----- ----- ----- ----- -----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
U.S. Operations:
Franchise activities.. $268.9 $250.9 $239.7 $ 9.1 $ 7.9 $ 7.4 $12.9 $10.1 $10.3
Company-operated
stores............... 48.5 84.7 83.7 5.3 5.7 5.1 9.0 8.4 11.8
------ ------ ------ ----- ----- ----- ----- ----- -----
Total U.S........... 317.4 335.6 323.4 14.4 13.6 12.5 21.9 18.5 22.1
------ ------ ------ ----- ----- ----- ----- ----- -----
Non-U.S. Operations:
Europe................ 85.3 102.5 81.0 5.1 4.9 3.6 8.1 10.2 10.6
Canada................ 34.3 35.1 38.4 1.1 1.2 1.3 1.5 1.5 1.2
Other................. 6.1 9.5 8.6 0.7 0.6 0.7 0.6 0.5 0.4
------ ------ ------ ----- ----- ----- ----- ----- -----
Total non-U.S....... 125.7 147.1 128.0 6.9 6.7 5.6 10.2 12.2 12.2
------ ------ ------ ----- ----- ----- ----- ----- -----
Total............... $443.1 $482.7 $451.4 $21.3 $20.3 $18.1 $29.4 $30.7 $34.3
====== ====== ====== ===== ===== ===== ===== ===== =====
</TABLE>

(14) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table presents Midas' sales and revenues and net income on a
quarterly basis (in millions, except per share data):

<TABLE>
<CAPTION>
FIRST SECOND THIRD FOURTH FULL
QUARTER QUARTER QUARTER QUARTER YEAR
------- ------- ------- ------- ------
<S> <C> <C> <C> <C> <C>
1997
Sales and revenues............. $142.0 $160.3 $161.7 $132.4 $596.4
Net income..................... 3.1 8.6 (36.4) 1.2 (23.5)
Pro forma net income (loss).... 3.8 9.4 (35.6) 1.9 (20.5)
Pro forma basic and diluted
earnings (loss) per share..... $ .23 $ .55 $(2.10) $ .11 $(1.21)
1996
Sales and revenues............. $130.6 $161.7 $168.7 $143.2 $604.2
Net income..................... 2.6 11.3 12.4 4.1 30.4
1995
Sales and revenues............. $127.0 $153.9 $160.9 $134.3 $576.1
Net income..................... 2.4 11.4 13.4 4.5 31.7
</TABLE>

The first quarter of 1997 consisted of fourteen weeks, while all other
quarters consisted of thirteen weeks. The pro forma net income (loss) and per
share data were calculated using assumptions that are consistent with the
assumptions presented under "Pro Forma Basic and Diluted Earnings (Loss) Per
Share (Unaudited)" in Note 1.

F-20
<PAGE>

MIDAS

NOTES TO COMBINED FINANCIAL STATEMENTS--(CONCLUDED)

(15) FUTURE CHANGE IN ACCOUNTING STANDARD

F-21
<PAGE>

EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT
NUMBER DOCUMENT DESCRIPTION
------- --------------------
<C> <S> <C>
3(i).1 Certificate of Incorporation (incorporated by reference
to Exhibit 3(i).1 to the Midas, Inc. Registration State-
ment on Form 10/A No. 3 (Post-Effective Amendment No. 1)
(Commission File No. 1-13409) (the "Form 10")).
3(i).2 Certificate of Amendment of the Certificate of Incorpora-
tion, dated December 30, 1997 (incorporated by reference
to Exhibit 3(i).2 to the Form 10).
3(ii) By-Laws (as amended December 31, 1997) (incorporated by
reference to Exhibit 4.4 to the Midas, Inc. Registration
Statement on Form S-8 relating to its Retirement Savings
Plans (Registration No. 333-44625) (the "RSP Form S-8")).
4.1 Certificate of Designation of Series A Junior Participat-
ing Preferred Stock (incorporated by reference to Exhibit
4.3 to the RSP Form S-8).
4.2 Rights Agreement, dated as of December 31, 1997, between
Midas, Inc. and First Chicago Trust Company of New York
(incorporated by reference to Exhibit 4.5 to the RSP Form
S-8).
10.1 Distribution and Indemnity Agreement dated as of December
31, 1997 among Midas, Inc., Midas International Corpora-
tion and Whitman Corporation (incorporated by reference
to Exhibit 2.1 to the Midas, Inc. Current Report on Form
8-K dated January 30, 1998 (the "Form 8-K")).
10.2 Tax Sharing Agreement dated as of December 31, 1997 among
Midas, Inc., Midas International Corporation and Whitman
Corporation (incorporated by reference to Exhibit 2.2 to
the Form 8-K).
10.3 Stock Incentive Plan (incorporated by reference to Ex-
hibit 4.4 to the Midas, Inc. Registration Statement on
Form S-8 relating to its Stock Incentive Plan (Registra-
tion No. 333-44797)).
10.4* Form of Option Agreement
10.5* Form of Restricted Stock Award
10.6 Change in Control Agreement (incorporated by reference to
Exhibit 10.5 to Midas, Inc.'s Registration Statement on
Form 10/A No. 1 (Commission File No. 1-13409)).
10.7* Agreement with former Chief Executive Officer
21* Subsidiaries of Midas, Inc.
23* Consent of KPMG Peat Marwick LLP.
27* Financial Data Schedule.
</TABLE>
- -----------------
*Filed herewith

<PAGE>

NONQUALIFIED STOCK OPTION

NONQUALIFIED STOCK OPTION AGREEMENT dated as of January 30, 1998, between MIDAS,
INC., a Delaware corporation (the "Corporation"), and _________________________,
an employee of the Corporation or one of its subsidiaries (the "Holder").

WHEREAS, the Corporation desires, by affording the Holder an opportunity to
purchase shares of the Corporation's Common Stock as hereinafter provided, to
carry out the purposes of the Corporation's Stock Incentive Plan (the "Plan"),
as adopted by the Board of Directors of the Corporation on November 21, 1997;

WHEREAS, the Management Resources and Compensation Committee of the Board of
Directors of the Corporation (the "Committee") has duly made all determinations
necessary or appropriate to the grant hereof;

NOW, THEREFORE, in consideration of the premises and the mutual covenants
hereinafter set forth and for other good and valuable consideration, receipt of
which is hereby acknowledged, the parties hereto have agreed, and do hereby
agree, as follows:

1. The Corporation hereby irrevocably grants to the Holder, as a matter of
separate agreement and not in lieu of salary or any other compensation for
services, the right and option (the "Option"), to purchase (see attached
schedule) shares of Common Stock of the Corporation on the terms and conditions
herein set forth.

2. For each of said shares purchased, the Holder shall pay to the Corporation
(see attached schedule) per share (the "Option Price").

3. Subject to the provisions of paragraphs 7, 8 and 9 hereof, this Option shall
be for a term of ten years from the date of grant of the relevant Whitman
options listed on the attached schedule and shall become exercisable as to
one-third of the shares covered by this Option on the first anniversary thereof,
as to two-thirds of the shares covered by this Option on the second anniversary
thereof (reduced by such number of shares as may have theretofore been purchased
hereunder after the first anniversary), and as to all shares covered by this
Option and not theretofore purchased on the third anniversary thereof. The
Corporation shall not be required to issue any fractional shares upon exercise
of this Option, and any fractional interests resulting from the calculation of
the number of shares in respect of which this Option may be exercised prior to
the third anniversary hereof shall be rounded down to the nearest whole share.
Except as provided in paragraphs 7, 8 and 9 hereof, this Option may not be
exercised unless the Holder shall, at the time of exercise, be an employee of
the Corporation or one of its "subsidiaries", as defined in the Plan.
<PAGE>

4. This Option may be exercised only by one or more notices in writing of the
Holder's intent to exercise this Option, accompanied by payment by check to the
Corporation in an amount equal to the aggregate Option Price of the total number
of whole shares then being purchased. Unless otherwise specified by the
Corporation, each such notice and check shall be delivered to the Treasurer of
the Corporation, at the principal office of the Corporation or, at the risk of
the Holder, mailed to the Treasurer at said office.

5. Following the exercise of this Option, the Corporation will advise the
Holder of the applicable Federal and state income taxes required to be withheld
by reason of such exercise. Thereupon, the Holder shall forthwith deliver to the
Corporation a check payable to the Corporation or the subsidiary of the
Corporation which employs the Holder, as the case may be, representing said
taxes.

6. This Option is not transferable by the Holder otherwise than by will or the
laws of descent and distribution and may be exercised, during the lifetime of
the Holder, only by the Holder.

7. In the event of the termination of employment of the Holder with the
Corporation or one of its subsidiaries, other than by reason of Retirement (as
defined in the Plan) or death, the Holder may exercise this Option at any time
within three months (or one year, if the Holder is permanently and totally
disabled within the meaning of Section 22(e)(3) of the Federal Internal Revenue
Code) after such termination of employment, but only if and to the extent this
Option was exercisable at the date of termination, and in no event after the
date on which this Option would otherwise terminate; provided, however, if such
termination of employment was for cause or a voluntary termination without the
written consent of the Corporation, then this Agreement shall be of no further
force or effect and all rights of the Holder under this Option shall thereupon
cease.

8. In the event of the termination of employment of the Holder with the
Corporation or one of its subsidiaries by reason of Retirement, then all shares
subject to this Option shall be fully exercisable, and, subject to paragraph 9
hereof, this Option shall be exercisable by the Holder at any time up to and
including (but not after) the date on which this Option would otherwise
terminate.

9. In the event of the death of the Holder (i) while employed by the
Corporation or one of its subsidiaries or after Retirement, (ii) within three
months after termination of the Holder's employment (other than a termination by
reason of permanent and total disability within the meaning of Section 22(e)(3)
of the Federal International Revenue Code), or (iii) within one year after
termination of the Holder's employment by reason of such disability, then this
Option may be exercised by the legatees under the last will of the Holder, or by
the personal representatives or distributees of the Holder, at any time within a
period of nine months after the Holder's death, but only if and to the extent
this Option was exercisable at the date of death (unless death occurs while the
Holder is employed by the Corporation or one of its subsidiaries, in which case
all shares subject to this Option shall be fully exercisable), and in no event
after the date on which this Option would otherwise terminate.

2
<PAGE>

10. If, prior to the termination of this Option, the number of outstanding
shares of Common Stock of the Corporation shall be increased or decreased by
reason of a stock split, stock dividend, reverse stock split or combination
thereof, then the number of shares at the time subject to this Option, the
number of shares reserved for issuance pursuant to exercise hereof, and the
Option Price per share shall be proportionately adjusted without any change in
the aggregate Option Price therefor.

11. If, prior to the termination of this Option, the outstanding shares of
Common Stock of the Corporation shall be affected by any change other than those
specifically mentioned in the preceding paragraph (e.g., by reason of a spin-
off, split-up, recapitalization, merger, consolidation, combination or exchange
of shares), then the aggregate number and class of shares thereafter subject to
this Option and the Option Price thereof, and the number and class of shares
reserved for issuance pursuant to exercise hereof, may be appropriately adjusted
in such manner as the Committee shall in its sole discretion determine to be
equitable and consistent with the purposes of the Plan. Such determination shall
be conclusive for all purposes of this Option.

12. This Option and each and every obligation of the Corporation hereunder are
subject to the requirement that if at any time the Corporation shall determine,
upon advise of counsel, that the listing, registration, or qualification of the
shares covered hereby upon any securities exchange or under any state or Federal
law, or the consent or approval of any governmental regulatory body, is
necessary or desirable as a condition of or in connection with the granting of
this Option or the purchase of shares hereunder, this Option may not be
exercised in whole or in part unless and until such listing, registration,
qualification, consent or approval shall have been effected or obtained free of
any conditions not acceptable to the Board of Directors of the Corporation.

13. In the event of a "change in control" or a "Pooling Transaction", as those
terms are defined in the Plan, the Holder shall have all of the rights specified
in Paragraph 10(B) and, if applicable, Paragraph 10(D) of the Plan.

14. Nothing herein contained shall confer on the Holder any right to continue
in the employment of the Corporation or any of its subsidiaries or interfere in
any way with the right of the Corporation or any subsidiary to terminate the
Holder's employment at any time; confer on the Holder any of the rights of a
shareholder with respect to any of the shares subject to this Option until such
shares shall be issued upon the exercise of this Option; affect the Holder's
right to participate in and receive benefits under and in accordance with the
provisions of any pension, profit-sharing, insurance, or other employee benefit
plan or program of the Corporation or any of its subsidiaries; or limit or
otherwise affect the right of the Board of Directors of the Corporation (subject
to any required approval by the shareholders) at any time or from time to time
to alter, amend, suspend or discontinue the Plan and the rules for its
administration; provided, however, that no termination or amendment of the Plan
may, without the consent of the Holder, adversely affect the Holder's rights
under this Option.

3
<PAGE>

IN WITNESS WHEREOF, this Nonqualified Stock Option Agreement has been duly
executed by the Corporation and the Holder as of the day and year first above
written.

MIDAS, INC.

By: __________________________________
Vice President

__________________________________
Holder

<PAGE>

RESTRICTED STOCK AWARD

RESTRICTED STOCK AWARD AGREEMENT dated as of January 30, 1998, between MIDAS,
INC., a Delaware corporation (the "Corporation"), and ___________________, an
employee of the Corporation or one of its subsidiaries (the "Holder").

WHEREAS, the Board of Directors of the Corporation has established and the
shareholders have approved the MIDAS, INC. Stock Incentive Plan (the "Plan").

WHEREAS, the Board of Directors of the Corporation (the "Committee"), in
accordance with the provisions of the Plan, has selected the Holder as a
salaried key management employee who, in the Board's judgment, has significant
potential for making substantial contributions to corporate growth and
objectives;

WHEREAS, in order to reward the Holder for services to be rendered in a
manner that relates directly to the Corporation's performance and further the
identity of interests of the Holder and the Corporation's shareholders through
opportunities for increased stock ownership by the Holder, the Committee has
determined that the Holder be granted a Restricted Stock Award under the Plan;

NOW, THEREFORE, in consideration of the foregoing and the Holder's
acceptance of the terms and conditions hereof, the parties hereto have agreed,
and do hereby agree, as follows:

1. The Corporation hereby grants to the Holder, as a matter of separate
agreement and not in lieu of salary or any other compensation for services, (see
attached schedule) shares of Common Stock of the Corporation on the terms and
conditions herein set forth.

2. The certificates representing the shares of Common Stock granted to the
Holder shall be registered in the name of a nominee for the benefit of the
Holder and retained in the custody of the Corporation until such time as they
are delivered to the Holder or forfeited to the Corporation in accordance with
the terms hereof (the "Restriction Period"). During the Restriction Period, the
Holder will be entitled to vote such shares and to receive dividends paid on
such shares (less any amounts which the Corporation is required to withhold for
taxes).

3. If the Holder shall have been continuously in the employment of the
Corporation or one of its subsidiaries for a period of one year from the date of
grant of this Restricted Stock Award, the Corporation shall deliver to the
Holder on or about the first anniversary thereof a certificate, registered in
the name of the Holder and free of restrictions hereunder, representing one-
third of the total number of shares granted to the Holder pursuant to this
Agreement. Similarly, if the Holder shall be so continuously employed on each of
the second and third anniversaries thereof, the Corporation on or about each
such anniversary shall deliver additional certificates representing one-third of
the total number of such shares. No payment shall be required from the Holder in
connection with any delivery to the Holder of shares hereunder.

4. In the event of the termination of employment of the Holder, by reason
of Retirement (as defined in the Plan), death or disability, and if there then
remain any undelivered shares subject to restrictions hereunder, then such
restrictions shall be deemed to have lapsed and the certificates for the
<PAGE>

remaining shares shall forthwith be delivered to such retired Holder (or his
beneficiary, estate or heirs).

5. Subject to the provisions of paragraph 4 above, if the Holder ceases to
be an employee of the Corporation or one of its subsidiaries for any reason
during the Restriction Period, then the Holder shall cease to be entitled to
delivery of any of the shares covered by this Agreement which have not
theretofore been delivered by the Corporation pursuant to paragraph 3 above, and
all rights of the Holder in and to such undelivered shares shall be forfeited;
provided, however, the Committee may, within 120 days after such termination of
employment, in its sole discretion, determine whether such former Holder shall
receive all or any part of the undelivered shares granted pursuant to this
Restricted Stock Award Agreement and whether to impose any conditions in
connection therewith. In addition, the Committee shall from time to time
determine in its sole discretion whether any period of nonactive employment,
including authorized leaves of absence, or absence by reason of military or
governmental service, shall constitute termination of employment for the
purposes of this paragraph.

6. The granting of this Restricted Stock Award shall not in any way
prohibit or restrict the right of the Corporation to terminate the Holder's
employment at any time, for any reason. The Holder shall have no right to any
prorated portion of the shares of Common Stock otherwise deliverable to the
Holder on the anniversary hereof next following a termination of employment
(whether voluntary or involuntary) in respect of a partial year of employment.

7. While shares of Common Stock are held in custody for the Holder pursuant
to this Agreement, they may not be sold, transferred, pledged, exchanged,
hypothecated or disposed of by the Holder and shall not be subject to execution,
attachment or similar process.

8. This Agreement and each and every obligation of the Corporation
hereunder are subject to the requirement that if at any time the Corporation
shall determine, upon advice of counsel, that the listing, registration or
qualification of the shares covered hereby upon any securities exchange or under
any state or Federal law, or the consent or approval of any governmental
regulatory body, is necessary or desirable as a condition of or in connection
with the granting hereof or the delivery of shares hereunder, then the delivery
of shares hereunder to the Holder may be postponed until such listing,
registration, qualification, consent or approval shall have been effected or
obtained free of any conditions not acceptable to the Board of Directors of the
Corporation.

9. In addition to amounts in respect of taxes which the Corporation shall
be required by law to deduct or withhold from any dividend payments on the
shares covered hereby, the Corporation may defer making any delivery of shares
under this Agreement until completion of arrangements satisfactory to the
Corporation for the payment of any other applicable taxes, whether through share
withholding provided for by the Plan or otherwise.

10. In the event of a "change in control", as that term is defined in the
Plan, then the Holder shall have all the rights specified in Paragraph 10(B) of
the Plan.

11. Defined words used in this Agreement shall have the same meaning as set
forth in the definitions section or elsewhere in the Plan, the terms and
conditions of which shall constitute an integral part hereof.

2
<PAGE>

12. Any notice which either party hereto may be required or permitted to
give the other shall be in writing and may be delivered personally or by mail,
postage prepaid, addressed to the Treasurer of the Corporation at its principal
office and to the Holder at his address as shown on the Corporation's payroll
records, or to such other address as the Holder by notice to the Corporation may
designate in writing from time to time.

MIDAS, INC.

By:___________________________
Vice President

ACCEPTED:

____________________________ ___________________________
Holder Date

<PAGE>

CONSULTING AGREEMENT

This Consulting Agreement is made and entered into as of 12/31/97, between
John R. Moore ("Consultant) and Midas International Corporation, a Delaware
corporation (the "Company").

WITNESSETH:

WHEREAS, the Company is engaged in the business of franchising and
manufacturing after market car products and services;

WHEREAS, the Company desires to have available the services of the
Consultant to assist the Company in developing and advancing the businesses from
time to time carried on by the Company;

WHEREAS, the Company desires to obtain assurance that the Consultant will
remain available to the Company as a consultant; and

WHEREAS, the Consultant desires to provide consulting services to the
Company on the terms set forth herein;

NOW, THEREFORE, the Consultant and the Company, in consideration of the
agreements, covenants and conditions contained herein, hereby agree as follows:

1. Engagement for Consulting Services.

(a) For the term of this Agreement (as hereinafter defined), the
Company agrees to engage the Consultant;

(i) to assist the Company in developing and advancing the
business engaged in by the Company;

(ii) to assist the Company in matters related to franchisee
relations.

(iii) in such other capacities as may be agreed to by the parties
hereto.

(b) The Consultant agrees to make himself available to the Company for
such purposes for the term of this Agreement.

<PAGE>

(c) The Consultant's status under this Agreement shall be that of an
independent contractor. This Agreement shall not affect benefits to which
Consultant is otherwise entitled as a retired employee of the Company.

(d) It is expressly understood by the parties that the consulting services
contemplated hereby will be on a part-time basis and that the Consultant shall
not be expected to perform full-time services for the Company; provided,
however, the Consultant agrees to make himself available for an average of 15
days of consulting services each calendar month for the first six months of the
term of this Agreement and an average of 10 days of consulting services for the
second six months of the term of this Agreement, as requested by the CEO of the
Company during the term of this Agreement.

(e) The Consultant agrees to perform faithfully the duties assigned to him
hereunder to the best of his ability and (subject to Subsection (d) of the
Section) to remain available to consult with and render services to the Company
hereunder.

2. Compensation

(a) As compensation for the engagement hereunder, the Company agrees to pay
to the Consultant a fee of $30,000 per month for the first six months of the
term of this Agreement and $20,000 per month for the second six months of the
term of this Agreement. Additionally, the Company agrees to pay to the
Consultant a fee of $2,000 per day for each day or portion thereof for
consulting services in excess of 90 during the first six months of the term of
this Agreement and $2,000 per day for each day or portion thereof for consulting
services in excess of 60 days during the second six months of the term of this
Agreement.

(b) The Company shall provide Consultant with office space and reimburse
him for reasonable out-of-pocket expenses incurred in the performance of his
duties hereunder.

<PAGE>

2 will be made by the Company monthly upon receipt of an itemized bill from the
Consultant.

3. Confidential Information.

The Consultant agrees that he will not, at any time during the term of
this Agreement or thereafter, divulge any trade secrets or other confidential
information of or relating to the Company or any of its subsidiaries, except to
the extent that the Company may so authorize in writing, and that upon the
termination of this Agreement the Consultant will surrender to the Company all
records and other documents (together with all copies thereof) obtained or
created by the Consultant or entrusted to him during the course of its
performance of services hereunder. For purposes of this Section 3, information
about the Company or any of its subsidiaries shall be treated as confidential
until it has been published or is generally or publicly known outside the
Company. The covenants contained in this Section 3 shall survive the termination
of this Agreement.

4. Business Ideas.

(a) The Consultant acknowledges that the Company will own all rights
in all "Business Ideas" (as hereinafter defined) which are originated or
developed in conjunction with the services contemplated hereunder by the
Consultant (either alone or with employees or consultants of the Company.)

(b) The Consultant agrees that during the term of this Agreement he
will:

(i) assign to the Company all Business Ideas and promptly execute
all documents which the Company may reasonably require to perfect its patent and
other rights to such Business Ideas throughout the world; and

(ii) promptly disclose to the Company all information concerning
all Business Ideas, inventions, data and developments, whether or not originated
or developed by the Consultant, which come to his attention and which concern
any business carried on by the Company or any of his subsidiaries.

<PAGE>

(i) disclose to the Company all Business Ideas relating to matters
with which the Consultant came into contact during the term of this Agreement;
and

(ii) assign to the Company all such Business Ideas and promptly
execute all documents which the Company may reasonably require to perfect its
rights to such Business Ideas.

(d) For purposes of this Section 4, "Business Ideas" shall mean all ideas,
whether or not patentable, which are originated or developed by the Consultant
and which deal with the manufacture, marketing, distribution franchising or sale
of automobile products and services or development of any business involved in
such activities or the acquisition of other companies or business units involved
in such activities.

5. Term. This Agreement shall be for a term of one year commencing on
February 1, 1998, and ending on January 31, 1999. In the event of the death or
disability of Consultant prior to the end of the stated term of this Agreement,
then this Agreement shall automatically terminate and the Company shall have no
further obligation to pay to the Consultant the monthly compensation specified
in Subsection 2(a) hereof.

6. Assignment and Succession. The rights and obligations of the Company
under this Agreement shall inure to the benefit of and be binding upon its
successors and assigns. The Consultant may not assign any of its rights or
obligations hereunder.

7. Entire Agreement. This Agreement contains the entire agreement between
the Company and the Consultant concerning the subject matter hereof. In the
event that the Consultant's services include work in connection with the
acquisition and divestiture of other companies, or business units, the
Consultant agrees that he shall not be entitled to any finder's or broker's fee,
commission, or

<PAGE>

similar compensation for such services, and that the compensation provided
hereunder shall constitute full consideration for such services.

8. Applicable Law. This Agreement shall at all times be construed,
interpreted and enforced in accordance with the laws of the State of Illinois.

IN WITNESS WHEREOF, the Company and the Consultant have caused this
Agreement to be executed by a duly authorized officer as of the day and year
first above written.

MIDAS INTERNATIONAL CORPORATION

By:
---------------------------
For the Board of Directors

---------------------------

JOHN R. MOORE, CONSULTANT

/s/ John R. Moore
----------------------------------

R. LEE BARCLAY, EXECUTIVE VICE PRESIDENT
CHIEF FINANCIAL OFFICER

/s/ R. Lee Barclay
----------------------------------

<PAGE>

EXHIBIT 21

MIDAS, INC.
SUBSIDIARIES OF THE REGISTRANT
AS OF THE DISTRIBUTION DATE
<TABLE>
<CAPTION>

Percentage of
stock
owned or
Place of controlled by
Name Incorporation The Registrant
---- ------------- --------------
<S> <C> <C>
Midas, Inc. (Registrant)....................... Delaware 100
Midas International Corporation................ Delaware 100
Midas Euro, Inc................................ Delaware 100
Midas FSC, Inc................................. Barbados 100
Midas Realty Corporation....................... Delaware 100
Midas Properties, Inc.......................... New York 100
Muffler Corporation of America................. Illinois 100
Midas Muffler (Vic.) Pty. Ltd.................. Australia 100
Midas Australia Pty. Ltd....................... Australia 100
Midas Illinois, Inc............................ Illinois 100
Midas Europe S.A.M............................. Monaco 100
Midas Italy, Inc............................... Delaware 100
Midas Italia S.R.L............................. Italy 100
Midas Spain, Inc............................... Delaware 100
MDS Automotive Holdings B.V.................... Netherlands 100
Midas Automotive International B.V............. Netherlands 100
Midas France S.A............................... France 100
Midas S.A...................................... Belgium 100
Carex Uitlaatcenter N.V........................ Belgium 100
Midas Canada Holdings, Ltd..................... Canada 100
Midas Canada, Inc.............................. Canada 100
Midas Silenciador, S.A......................... Spain 100
Midas Realty Corp. of Canada, Inc.............. Canada 100
Midas Autoservice GmbH......................... Austria 100
Midas Schweiz AG............................... Switzerland 100
</TABLE>

The names of certain subsidiaries are omitted because such subsidiaries,
considered in the aggregate as a single subsidiary, would not constitute a
significant subsidiary.

<PAGE>

Exhibit 23

Consent of KPMG PEAT MARWICK LLP

The Board of Directors
Midas, Inc.;

We consent to the incorporation by reference in Registration Statements Nos.
333-44625 and 333-44797 on Forms S-8 of Midas, Inc. of our report dated January
30, 1998, relating to the combined balance sheets of Midas as of December, 1997
and 1996 and the related combined statements of operations and cash flows for
each of the years in the three-year period ended December, 1997, which report
appears in this annual report on Form 10-K.

/S/KPMG PEAT MARWICK LLP

KPMG Peat Marwick LLP
Chicago, Illinois
March 19, 1998

<PAGE>

<ARTICLE> 5
<LEGEND> THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
MIDAS GROUP'S FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0001046131
<NAME> MIDAS, INC.
<MULTIPLIER> 1,000

<F1> INCLUDES: CAPITALIZED LEASE OBLIGATIONS AND OTHER LONG-TERM DEBT OF $14,600
AND $3,500, RESPECTIVELY.

<F2> INCLUDES: COST OF GOODS SOLD, S,G & A EXPENSES, DISPOSITION OF U.S.
COMPANY-OPERATED STORES AND NON-RECURRING CHARGES OF $277,500, $252,100,
$35,500 AND $32,100, RESPECTIVELY.

<F3> INCLUDES: INTEREST EXPENSE RELATED TO WHITMAN AND OTHER OF $6,800 AND
$2,300, RESPECTIVELY.

<F4> PRO FORMA BASIC AND DILUTED EARNINGS (LOSS) PER SHARE WERE CALCULATED USING
THE ASSUMPTIONS PRESENTED IN NOTE 1 OF THE NOTES TO THE COMBINED FINANCIAL
STATEMENTS.

<F5> INCLUDES: CAPITALIZED LEASE OBLIGATIONS OF $13,600.

<F6> INCLUDES: COST OF GOODS SOLD AND S,G & A EXPENSES OF $281,800 AND $244,400,
RESPECTIVELY.

<F7> INCLUDES: INTEREST EXPENSE RELATED TO WHITMAN AND OTHER OF $7,300 AND
$2,700, RESPECTIVELY.

<F8> INCLUDES: COST OF GOODS SOLD AND S,G & A EXPENSES OF $268,400 AND $225,200,
RESPECTIVELY.

<F9> INCLUDES: INTEREST EXPENSE RELATED TO WHITMAN AND OTHER OF $7,200 AND
$12,100, RESPECTIVELY.
</FN>

</TABLE>