These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECU
RITIES EXCHANGE ACT OF 1934
|
| For the quarterly period ended September 30, 2011 | |
| OR | |
| o |
TRANSITION REPORT PURSUANT TO SE
CTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| For the transition period from ________ to ________ | |
|
LITHIA MOTORS, INC.
|
|
Oregon
|
93-0572810
|
||
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
||
|
360 E. Jackson Street, Medford, Oregon
|
97501
|
||
|
(Address of principal executive offices)
|
(Zip Code)
|
||
|
Registrant's telephone number, including area code:
541-776-6401
|
|||
|
Class A common stock without par value
|
|
22,153,215
|
|
Class B common stock without par value
|
3,762,231
|
|
|
(Class)
|
(Outstanding at October 28, 2011)
|
| PART I - FINANCIAL INFORMATION | Page |
|
Item 1.
|
Financial Statements
|
||
|
Consolidated Balance Sheets (Unaudited) – September 30, 2011 and December 31, 2010
|
2
|
||
|
Consolidated Statements of Operations (Unaudited) – Three and Nine Months Ended September 30, 2011 and 2010
|
3
|
||
|
Consolidated Statements of Cash Flows (Unaudited) – Nine Months Ended September 30, 2011 and 2010
|
4
|
||
|
Condensed Notes to Consolidated Financial Statements (Unaudited)
|
5
|
||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
38
|
|
|
Item 4.
|
Controls and Procedures
|
39
|
| PART II - OTHER INFORMATION |
|
Item 1.
|
Legal Proceedings
|
39
|
|
|
Item 1A.
|
Risk Factors
|
40
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
41
|
|
|
Item 6.
|
Exhibits
|
41
|
|
Signatures
|
42
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 15,936 | $ | 9,306 | ||||
|
Accounts receivable, net of allowance for doubtful
accounts of $247 and $190
|
84,247 | 75,011 | ||||||
|
Inventories, net
|
489,217 | 415,228 | ||||||
|
Deferred income taxes
|
4,554 | 2,937 | ||||||
|
Other current assets
|
5,298 | 6,062 | ||||||
|
Assets held for sale
|
4,912 | - | ||||||
|
Total Current Assets
|
604,164 | 508,544 | ||||||
|
Property and equipment, net of accumulated
depreciation of $98,514 and $93,745
|
379,515 | 362,433 | ||||||
|
Goodwill
|
18,191 | 6,186 | ||||||
|
Franchise value
|
58,400 | 45,193 | ||||||
|
Deferred income taxes
|
34,776 | 39,524 | ||||||
|
Other non-current assets
|
20,169 | 9,796 | ||||||
|
Total Assets
|
$ | 1,115,215 | $ | 971,676 | ||||
|
|
||||||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current Liabilities:
|
||||||||
|
Floor plan notes payable
|
$ | 90,423 | $ | 84,775 | ||||
|
Floor plan notes payable: non-trade
|
233,884 | 166,482 | ||||||
|
Current maturities of long-term debt
|
11,633 | 12,081 | ||||||
|
Trade payables
|
28,575 | 23,747 | ||||||
|
Accrued liabilities
|
71,102 | 58,784 | ||||||
|
Liabilities related to assets held for sale
|
866 | - | ||||||
|
Total Current Liabilities
|
436,483 | 345,869 | ||||||
|
Long-term debt, less current maturities
|
285,954 | 268,693 | ||||||
|
Deferred revenue
|
23,774 | 20,158 | ||||||
|
Other long-term liabilities
|
20,621 | 16,739 | ||||||
|
Total Liabilities
|
766,832 | 651,459 | ||||||
|
Stockholders' Equity:
|
||||||||
|
Preferred stock - no par value; authorized
15,000 shares; none outstanding
|
- | - | ||||||
|
Class A common stock - no par value;
authorized 100,000 shares; issued and outstanding 22,121 and 22,523
|
277,803 | 284,807 | ||||||
|
Class B common stock - no par value;
authorized 25,000 shares; issued and outstanding 3,762 and 3,762
|
468 | 468 | ||||||
|
Additional paid-in capital
|
11,171 | 10,972 | ||||||
|
Accumulated other comprehensive loss
|
(4,986 | ) | (4,869 | ) | ||||
|
Retained earnings
|
63,927 | 28,839 | ||||||
|
Total Stockholders' Equity
|
348,383 | 320,217 | ||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 1,115,215 | $ | 971,676 | ||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
New vehicle
|
$ | 391,120 | $ | 288,125 | $ | 1,052,252 | $ | 765,009 | ||||||||
|
Used vehicle retail
|
189,338 | 156,539 | 525,919 | 435,186 | ||||||||||||
|
Used vehicle wholesale
|
36,612 | 30,414 | 95,882 | 78,895 | ||||||||||||
|
Finance and insurance
|
23,029 | 18,629 | 63,815 | 49,096 | ||||||||||||
|
Service, body and parts
|
87,669 | 76,169 | 245,148 | 213,926 | ||||||||||||
|
Fleet and other
|
10,133 | 3,121 | 30,467 | 8,620 | ||||||||||||
|
Total revenues
|
737,901 | 572,997 | 2,013,483 | 1,550,732 | ||||||||||||
|
Cost of sales:
|
||||||||||||||||
|
New vehicle
|
361,175 | 264,286 | 971,246 | 701,298 | ||||||||||||
|
Used vehicle retail
|
161,881 | 133,602 | 447,850 | 372,862 | ||||||||||||
|
Used vehicle wholesale
|
36,697 | 30,386 | 95,289 | 78,199 | ||||||||||||
|
Service, body and parts
|
45,034 | 38,850 | 125,725 | 109,113 | ||||||||||||
|
Fleet and other
|
9,443 | 2,684 | 27,945 | 7,392 | ||||||||||||
|
Total cost of sales
|
614,230 | 469,808 | 1,668,055 | 1,268,864 | ||||||||||||
|
Gross profit
|
123,671 | 103,189 | 345,428 | 281,868 | ||||||||||||
|
Asset impairment
|
- | - | 872 | 14,751 | ||||||||||||
|
Selling, general and administrative
|
87,595 | 76,211 | 250,264 | 219,622 | ||||||||||||
|
Depreciation and amortization
|
4,201 | 4,182 | 12,593 | 13,221 | ||||||||||||
|
Operating income
|
31,875 | 22,796 | 81,699 | 34,274 | ||||||||||||
|
Floor plan interest expense
|
(2,066 | ) | (3,047 | ) | (8,018 | ) | (8,276 | ) | ||||||||
|
Other interest expense
|
(3,082 | ) | (3,718 | ) | (9,395 | ) | (10,832 | ) | ||||||||
|
Other income, net
|
216 | 73 | 463 | 354 | ||||||||||||
|
Income from continuing operations before income taxes
|
26,943 | 16,104 | 64,749 | 15,520 | ||||||||||||
|
Income tax provision
|
(10,604 | ) | (6,545 | ) | (25,317 | ) | (6,228 | ) | ||||||||
|
Income from continuing operations, net of income tax
|
16,339 | 9,559 | 39,432 | 9,292 | ||||||||||||
|
Income from discontinued operations, net of income tax
|
224 | 233 | 662 | 48 | ||||||||||||
|
Net income
|
$ | 16,563 | $ | 9,792 | $ | 40,094 | $ | 9,340 | ||||||||
|
Basic income per share from continuing operations
|
$ | 0.62 | $ | 0.37 | $ | 1.50 | $ | 0.36 | ||||||||
|
Basic income per share from discontinued operations
|
0.01 | - | 0.02 | - | ||||||||||||
|
Basic net income per share
|
$ | 0.63 | $ | 0.37 | $ | 1.52 | $ | 0.36 | ||||||||
|
Shares used in basic per share calculations
|
26,189 | 26,120 | 26,324 | 26,011 | ||||||||||||
|
Diluted income per share from continuing operations
|
$ | 0.61 | $ | 0.36 | $ | 1.47 | $ | 0.35 | ||||||||
|
Diluted income per share from discontinued operations
|
0.01 | 0.01 | 0.03 | 0.01 | ||||||||||||
|
Diluted net income per share
|
$ | 0.62 | $ | 0.37 | $ | 1.50 | $ | 0.36 | ||||||||
|
Shares used in diluted per share calculations
|
26,654 | 26,328 | 26,738 | 26,191 | ||||||||||||
| Nine Months Ended September 30, | ||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 40,094 | $ | 9,340 | ||||
|
Adjustments to reco
ncile net income to net cash provided by (used in) operating activities:
|
||||||||
|
Asset impairments
|
872 | 14,751 | ||||||
|
Depreciation and amortization
|
12,593 | 13,221 | ||||||
|
Depreciation and amortization within discontinued operations
|
160 | 176 | ||||||
|
Stock-based compensation
|
1,686 | 1,450 | ||||||
|
Gain on disposal of other assets
|
(134 | ) | (59 | ) | ||||
|
(Gain) loss from disposal activities within discontinued operations
|
(116 | ) | 294 | |||||
|
Deferred income taxes
|
3,325 | (2,610 | ) | |||||
|
Excess tax benefit from share-based payment arrangements
|
(360 | ) | (89 | ) | ||||
|
(Increase) dec
rease, net of effects from acquisitions and divestitures:
|
||||||||
|
Accounts receivable, net
|
(7,177 | ) | (17,754 | ) | ||||
|
Inventories
|
(53,389 | ) | (57,040 | ) | ||||
|
Other current assets
|
(1,078 | ) | 2,564 | |||||
|
Other non-current assets
|
(4,079 | ) | (1,313 | ) | ||||
|
Increase (decrease
), net of effects from acquisitions and divestitures:
|
||||||||
|
Floor plan notes payable
|
(10,637 | ) | 3,111 | |||||
|
Trade payables
|
3,759 | 6,167 | ||||||
|
Accrued liabilities
|
9,890 | 11,181 | ||||||
|
Other long-term liabilities and deferred revenue
|
8,018 | 623 | ||||||
|
Net cash provided by (used in) operating activities
|
3,427 | (15,987 | ) | |||||
|
Cash flows from investing activities:
|
||||||||
|
Principal payments received on notes receivable
|
97 | 62 | ||||||
|
Capital expenditures
|
(22,996 | ) | (3,689 | ) | ||||
|
Proceeds from sales of assets
|
11,217 | 9,879 | ||||||
|
Payments for life insurance policies, net of proceeds received
|
(900 | ) | - | |||||
|
Cash paid for acquisitions, net of cash acquired
|
(58,420 | ) | (23,691 | ) | ||||
|
Proceeds from sales of stores
|
6,517 | 941 | ||||||
|
Net cash used in investing activities
|
(64,485 | ) | (16,498 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Net borrowings on floor plan notes payable: non-trade
|
67,402 | 13,807 | ||||||
|
Borrowings on line of credit
|
38,000 | 40,000 | ||||||
|
Repayments on lines of credit
|
(9,000 | ) | (24,000 | ) | ||||
|
Principal payments on long-term debt and capital leases, scheduled
|
(6,175 | ) | (3,192 | ) | ||||
|
Principal payments on long-term debt and capital leases, other
|
(28,679 | ) | (34,543 | ) | ||||
|
Proceeds from issuance of long-term debt
|
22,674 | 44,120 | ||||||
|
Proceeds from issuance of common stock
|
2,848 | 2,155 | ||||||
|
Repurchase of common stock
|
(11,436 | ) | (819 | ) | ||||
|
Excess tax benefit from share-based payment arrangements
|
360 | 89 | ||||||
|
Dividends paid
|
(5,006 | ) | (2,607 | ) | ||||
|
Increase in restricted cash
|
(3,300 | ) | - | |||||
|
Net cash provided by financing activities
|
67,688 | 35,010 | ||||||
|
Increase in cash and cash equivalents
|
6,630 | 2,525 | ||||||
|
Cash and cash equivalents at beginning of period
|
9,306 | 12,776 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 15,936 | $ | 15,301 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for interest
|
$ | 18,485 | $ | 19,008 | ||||
|
Cash paid during the period for income taxes, net
|
20,210 | 3,215 | ||||||
|
September 30,
2011
|
December 31,
2010
|
|||||||
|
New vehicles
|
$ | 347,602 | $ | 305,721 | ||||
|
Used and program vehicles
|
116,065 | 87,349 | ||||||
|
Parts and accessories
|
25,550 | 22,158 | ||||||
|
|
$ | 489,217 | $ | 415,228 | ||||
|
Goodwill
|
||||
|
Balance as of December, 31, 2010, gross
|
$ | 305,452 | ||
|
Accumulated impairment loss
|
(299,266 | ) | ||
|
Balance as of December 31, 2010, net
|
6,186 | |||
|
Increase in goodwill related to acquisitions
|
12,102 | |||
|
Transfer of goodwill related to dispositions
|
(97 | ) | ||
|
Balance as of September 30, 2011, net
|
$ | 18,191 | ||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net income
|
$ | 16,563 | $ | 9,792 | $ | 40,094 | $ | 9,340 | ||||||||
|
Cash flow hedges:
|
||||||||||||||||
|
Derivative loss, net of tax effect of $386, $168, $101 and $1,122, respectively
|
(623 | ) | (272 | ) | (117 | ) | (1,826 | ) | ||||||||
|
Total comprehensive income
|
$ | 15,940 | $ | 9,520 | $ | 39,977 | $ | 7,514 | ||||||||
|
·
|
Level 1 – quoted prices in active markets for identical securities;
|
|
·
|
Level 2 – other significant observable inputs, including quoted prices for similar securities, interest rates, prepayment spreads, credit risk and
|
|
·
|
Level 3 – significant unobservable inputs, including our own assumptions in determining fair value.
|
|
Fair Value at September 30, 2011
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
|
Measured on a recurring basis:
|
||||||||||||
|
Derivative contracts, net
|
$ | - | $ | (8,292 | ) | $ | - | |||||
|
Assets held for sale
|
$ | - | $ | - | $ | 4,912 | ||||||
|
Liabilities related to assets held for sale
|
$ | - | $ | - | $ | (866 | ) | |||||
|
Measured on a non-recurring basis:
|
||||||||||||
|
Long-lived assets held and used:
|
||||||||||||
|
Certain buildings and improvements
|
$ | - | $ | - | $ | 1,500 | ||||||
|
Certain parcels of land
|
- | - | 3,000 | |||||||||
|
Total
|
$ | - | $ | - | $ | 4,500 | ||||||
|
Fair Value at December 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
|
Measured on a recurring basis:
|
||||||||||||
|
Derivative contracts, net
|
$ | - | $ | (8,692 | ) | $ | - | |||||
|
Measured on a non-recurring basis:
|
||||||||||||
|
Long-lived assets held and used:
|
||||||||||||
|
Certain buildings and improvements
|
$ | - | $ | - | $ | 23,400 | ||||||
|
Certain parcels of land
|
- | - | 13,511 | |||||||||
|
Total
|
$ | - | $ | - | $ | 36,911 | ||||||
|
|
·
|
effective September 16, 2006 – a ten year, $25 million interest rate swap at a fixed rate of 5.587% per annum, variable rate adjusted on the 1
st
and 16
th
of each month;
|
|
|
·
|
effective January 26, 2008 – a five year, $25 million interest rate swap at a fixed rate of 4.495% per annum, variable rate adjusted on the 26
th
of each month;
|
|
|
·
|
effective May 1, 2008 – a five year, $25 million interest rate swap at a fixed rate of 3.495% per annum, variable rate adjusted on the 1
st
and 16
th
of each month; and
|
|
|
·
|
effective May 1, 2008 – a five year, $25 million interest rate swap at a fixed rate of 3.495% per annum, variable rate adjusted on the 1
st
and 16
th
of each month.
|
|
Balance Sheet Information
(in thousands)
|
Fair Value of Asset Derivatives
|
Fair Value of Liability Derivatives
|
|||||||||
|
Location in
Balance Sheet
|
September 30,
2011
|
Location in
Balance Sheet
|
September 30,
2011
|
||||||||
|
Derivatives Designated as
Hedging Instruments
|
|||||||||||
|
Interest Rate
Swap
Contract
s
|
Prepaid expenses
and other
|
$ | - |
Accrued
liabilities
|
$ | 3,565 | |||||
|
Other non-current
assets
|
- |
Other long-term
liabilities
|
4,727 | ||||||||
| $ | - | $ | 8,292 | ||||||||
|
Balance Sheet Information
(in thousands)
|
Fair Value of Asset Derivatives
|
Fair Value of Liability Derivatives
|
|||||||||
|
Location in
Balance Sheet
|
December 31,
2010
|
Location in
Balance Sheet
|
December 31,
2010
|
||||||||
|
Derivatives Designated as
Hedging Instruments
|
|||||||||||
|
Interest Rate Swap Contracts
|
Prepaid expenses
and other
|
$ | - |
Accrued
liabilities
|
$ | 2,862 | |||||
|
Other non-current
assets
|
- |
Other long-term
liabilities
|
5,830 | ||||||||
| $ | - | $ | 8,692 | ||||||||
|
Derivatives in Cash
Flow Hedging
Relationships
|
Amount of
Loss
Recognized
in
Accumulated
OCI (Effective
Portion)
|
Location of
Loss
Reclassified
from
Accumulated
OCI into
Income
(Effective
Portion)
|
Amount of Loss
Reclassified
from
Accumulated
OCI into Income
(Effective
Portion)
|
Location of
Gain (Loss)
Recognized in
Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)
|
Amount of
Gain (Loss)
Recognized in
Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)
|
|||||||||
|
Three Months Ended
September 30, 2011
|
Floor plan
|
Floor plan
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | (1,544 | ) |
Interest expense
|
$ | (535 | ) |
Interest expense
|
$ | 271 | ||||
|
Three Months Ended
September 30, 2010
|
Floor plan
|
Floor plan
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | (1,132 | ) |
Interest expense
|
$ | (692 | ) |
Interest expense
|
$ | (903 | ) | |||
|
Derivatives in Cash
Flow Hedging
Relationships
|
Amount of Loss Recognized in Accumulated OCI (Effective Portion)
|
Location of Loss Reclassified from Accumulated OCI into Income (Effective Portion)
|
Amount of Loss Reclassified from Accumulated OCI into Income (Effective Portion)
|
Location of Loss Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
Amount of Loss Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|||||||||
|
Nine Months Ended
September 30, 2011
|
Floor plan
|
Floor plan
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | (1,664 | ) |
Interest expense
|
$ | (1,446 | ) |
Interest expense
|
$ | (1,002 | ) | |||
|
Nine Months Ended
September 30, 2010
|
Floor plan
|
Floor plan
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | (5,164 | ) |
Interest expense
|
$ | (2,216 | ) |
Interest expense
|
$ | (1,390 | ) | |||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Shares repurchased
|
650,809 | 100,893 | 653,409 | 100,893 | ||||||||||||
|
Total purchase price (in thousands)
|
$ | 11,293 | $ | 795 | $ | 11,328 | $ | 795 | ||||||||
|
Average purchase price per share
|
$ | 17.35 | $ | 7.88 | $ | 17.34 | $ | 7.88 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenue
|
$ | 737,901 | $ | 616,530 | $ | 2,054,608 | $ | 1,668,550 | ||||||||
|
Income from continuing operations, net of tax
|
16,339 | 9,965 | 40,693 | 10,393 | ||||||||||||
|
Basic income per share from continuing operations, net of tax
|
0.62 | 0.38 | 1.55 | 0.40 | ||||||||||||
|
Diluted income per share from continuing operations, net of tax
|
0.61 | 0.38 | 1.52 | 0.40 | ||||||||||||
|
Consideration
|
||||
|
Cash paid
|
$ | 53,302 | ||
|
Floor plan financing assumed
|
18,553 | |||
| $ | 71,855 | |||
|
Assets Acquired and Liabilities Assumed
|
||||
|
Inventories
|
$ | 28,033 | ||
|
Franchise value
|
13,822 | |||
|
Property, plant and equipment
|
17,217 | |||
|
Real estate lease reserves
|
325 | |||
|
Other assets
|
1,445 | |||
|
Reserves
|
(663 | ) | ||
|
Other liabilities
|
(426 | ) | ||
| $ | 59,753 | |||
|
Goodwill
|
$ | 12,102 | ||
|
·
|
our management team, possessing the necessary authority, commits to a plan to sell the store;
|
|
·
|
the store is available for immediate sale in its present condition;
|
|
·
|
an active program to locate buyers and other actions that are required to sell the store are initiated;
|
|
·
|
a market for the store exists and we believe its sale is likely within one year;
|
|
·
|
active marketing of the store commences at a price that is reasonable in relation to the estimated fair market value; and
|
|
·
|
our management team believes it is unlikely changes will be made to the plan or withdrawal of the plan to dispose of the store will occur.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenue
|
$ | 6,114 | $ | 9,690 | $ | 26,157 | $ | 31,277 | ||||||||
|
Pre-tax gain from discontinued operations
|
$ | 199 | $ | 397 | $ | 964 | $ | 382 | ||||||||
|
Gain (loss) on disposal activities
|
169 | - | 116 | (294 | ) | |||||||||||
| 368 | 397 | 1,080 | 88 | |||||||||||||
|
Income tax expense
|
(144 | ) | (164 | ) | (418 | ) | (40 | ) | ||||||||
|
Income from discontinued operations, net of income tax expense
|
$ | 224 | $ | 233 | $ | 662 | $ | 48 | ||||||||
|
Cash generated from disposal activities
|
$ | 6,105 | $ | - | $ | 6,517 | $ | 941 | ||||||||
|
Floor plan debt paid in connection with disposal activities
|
$ | - | $ | - | $ | - | $ | 2,134 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Property, plant and equipment
|
$ | - | $ | - | $ | - | $ | (210 | ) | |||||||
|
Other
|
169 | - | 116 | (84 | ) | |||||||||||
| $ | 169 | $ | - | $ | 116 | $ | (294 | ) | ||||||||
|
September 30,
2011
|
||||
|
Inventories
|
$ | 2,528 | ||
|
Property, plant and equipment
|
1,673 | |||
|
Goodwill and other intangible assets
|
711 | |||
| $ | 4,912 | |||
|
September 30,
2011
|
||||
|
Floor plan notes payable
|
$ | 866 | ||
| $ | 866 | |||
|
Three Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Basic EPS from Continuing
Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Income from continuing operations applicable to common stockholders
|
$ | 13,992 | $ | 2,347 | $ | 8,182 | $ | 1,377 | ||||||||
|
Distributed income applicable to common stockholders
|
(1,574 | ) | (264 | ) | (1,119 | ) | (188 | ) | ||||||||
|
Basic undistributed income from continuing operations applicable to common stockholders
|
$ | 12,418 | $ | 2,083 | $ | 7,063 | $ | 1,189 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share
|
22,427 | 3,762 | 22,358 | 3,762 | ||||||||||||
|
Basic income per share from continuing operations applicable to common stockholders
|
$ | 0.62 | $ | 0.62 | $ | 0.37 | $ | 0.37 | ||||||||
|
Basic distributed income per share from continuing operations applicable to common stockholders
|
(0.07 | ) | (0.07 | ) | (0.05 | ) | (0.05 | ) | ||||||||
|
Basic undistributed income per share from continuing operations applicable to common stockholders
|
$ | 0.55 | $ | 0.55 | $ | 0.32 | $ | 0.32 | ||||||||
|
Three Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Diluted EPS from Continuing
Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Distributed income applicable to common stockholders
|
$ | 1,574 | $ | 264 | $ | 1,119 | $ | 188 | ||||||||
|
Reallocation of distributed income as a result of conversion of dilutive stock options
|
5 | (5 | ) | - | - | |||||||||||
|
Reallocation of distributed income due to conversion of Class B to Class A common shares outstanding
|
259 | - | 188 | - | ||||||||||||
|
Diluted distributed income applicable to common stockholders
|
$ | 1,838 | $ | 259 | $ | 1,307 | $ | 188 | ||||||||
|
Undistributed income from continuing operations applicable to common stockholders
|
$ | 12,418 | $ | 2,083 | $ | 7,063 | $ | 1,189 | ||||||||
|
Reallocation of undistributed income as a result of conversion of dilutive stock options
|
36 | (36 | ) | 10 | (10 | ) | ||||||||||
|
Reallocation of undistributed income due to conversion of Class B to Class A
|
2,047 | - | 1,179 | - | ||||||||||||
|
Diluted undistributed income from continuing operations applicable to common stockholders
|
$ | 14,501 | $ | 2,047 | $ | 8,252 | $ | 1,179 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share from continuing operations
|
22,427 | 3,762 | 22,358 | 3,762 | ||||||||||||
|
Weighted average number of shares from stock options
|
465 | - | 208 | - | ||||||||||||
|
Conversion of Class B to Class A common shares outstanding
|
3,762 | - | 3,762 | - | ||||||||||||
|
Weighted average number of shares outstanding used to calculate diluted income per share from continuing operations
|
26,654 | 3,762 | 26,328 | 3,762 | ||||||||||||
|
Diluted income per share from continuing operations applicable to common stockholders
|
$ | 0.61 | $ | 0.61 | $ | 0.36 | $ | 0.36 | ||||||||
|
Diluted distributed income per share from continuing operations applicable to common stockholders
|
(0.07 | ) | (0.07 | ) | (0.05 | ) | (0.05 | ) | ||||||||
|
Diluted undistributed income per share from continuing operations applicable to common stockholders
|
$ | 0.54 | $ | 0.54 | $ | 0.31 | $ | 0.31 | ||||||||
|
Three Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Diluted EPS
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Antidilutive Securities
|
||||||||||||||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
275 | - | 708 | - | ||||||||||||
|
Nine Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Basic EPS from Continuing
Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Income from continuing operations applicable to common stockholders
|
$ | 33,797 | $ | 5,635 | $ | 7,948 | $ | 1,344 | ||||||||
|
Distributed income applicable to common stockholders
|
(4,291 | ) | (715 | ) | (2,230 | ) | (377 | ) | ||||||||
|
Basic undistributed income from continuing operations applicable to common stockholders
|
$ | 29,506 | $ | 4,920 | $ | 5,718 | $ | 967 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share
|
22,562 | 3,762 | 22,249 | 3,762 | ||||||||||||
|
Basic income per share from continuing operations applicable to common stockholders
|
$ | 1.50 | $ | 1.50 | $ | 0.36 | $ | 0.36 | ||||||||
|
Basic distributed income per share from continuing operations applicable to common stockholders
|
(0.19 | ) | (0.19 | ) | (0.10 | ) | (0.10 | ) | ||||||||
|
Basic undistributed income per share from continuing operations applicable to common stockholders
|
$ | 1.31 | $ | 1.31 | $ | 0.26 | $ | 0.26 | ||||||||
|
Nine Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Diluted EPS from Continuing
Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Distributed income applicable to common stockholders
|
$ | 4,291 | $ | 715 | $ | 2,230 | $ | 377 | ||||||||
|
Reallocation of distributed income as a result of conversion of dilutive stock options
|
11 | (11 | ) | 3 | (3 | ) | ||||||||||
|
Reallocation of distributed income due to conversion of Class B to Class A common shares outstanding
|
704 | - | 374 | - | ||||||||||||
|
Diluted distributed income applicable to common stockholders
|
$ | 5,006 | $ | 704 | $ | 2,607 | $ | 374 | ||||||||
|
Undistributed income from continuing operations applicable to common stockholders
|
$ | 29,506 | $ | 4,920 | $ | 5,718 | $ | 967 | ||||||||
|
Reallocation of undistributed earnings as a result of conversion of dilutive stock options
|
76 | (76 | ) | 7 | (7 | ) | ||||||||||
|
Reallocation of undistributed income due to conversion of Class B to Class A
|
4,844 | - | 960 | - | ||||||||||||
|
Diluted undistributed income from continuing operations applicable to common stockholders
|
$ | 34,426 | $ | 4,844 | $ | 6,685 | $ | 960 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share from continuing operations
|
22,562 | 3,762 | 22,249 | 3,762 | ||||||||||||
|
Weighted average number of shares from stock options
|
414 | - | 180 | - | ||||||||||||
|
Conversion of Class B to Class A common shares outstanding
|
3,762 | - | 3,762 | - | ||||||||||||
|
Weighted average number of shares outstanding used to calculate diluted income per share from continuing operations
|
26,738 | 3,762 | 26,191 | 3,762 | ||||||||||||
|
Diluted income per share from continuing operations applicable to common stockholders
|
$ | 1.47 | $ | 1.47 | $ | 0.35 | $ | 0.35 | ||||||||
|
Diluted distributed income per share from continuing operations applicable to common stockholders
|
(0.19 | ) | (0.19 | ) | (0.10 | ) | (0.10 | ) | ||||||||
|
Diluted undistributed income per share from continuing operations applicable to common stockholders
|
$ | 1.28 | $ | 1.28 | $ | 0.25 | $ | 0.25 | ||||||||
|
Nine Months Ended
September 30,
|
2011
|
2010
|
||||||||||||||
|
Diluted EPS
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Antidilutive Securities
|
||||||||||||||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
314 | - | 725 | - | ||||||||||||
|
Three months ended
September 30, 2011
|
Revenues
|
Percent of
Total Revenues
|
Gross
Profit
|
Gross Profit
Margin
|
Percent of Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 391,120 | 53.0 | % | $ | 29,945 | 7.7 | % | 24.2 | % | ||||||||||
|
Used vehicle retail
|
189,338 | 25.7 | 27,457 | 14.5 | 22.2 | |||||||||||||||
|
Used vehicle wholesale
|
36,612 | 4.9 | (85 | ) | (0.2 | ) | (0.1 | ) | ||||||||||||
|
Finance and insurance
(1)
|
23,029 | 3.1 | 23,029 | 100.0 | 18.6 | |||||||||||||||
|
Service, body and parts
|
87,669 | 11.9 | 42,635 | 48.6 | 34.5 | |||||||||||||||
|
Fleet and other
|
10,133 | 1.4 | 690 | 6.8 | 0.6 | |||||||||||||||
| $ | 737,901 | 100.0 | % | $ | 123,671 | 16.8 | % | 100.0 | % | |||||||||||
|
Three months ended
September 30, 2010
|
Revenues
|
Percent of
Total Revenues
|
Gross
Profit
|
Gross Profit
Margin
|
Percent of Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 288,125 | 50.3 | % | $ | 23,839 | 8.3 | % | 23.1 | % | ||||||||||
|
Used vehicle retail
|
156,539 | 27.3 | 22,937 | 14.7 | 22.2 | |||||||||||||||
|
Used vehicle wholesale
|
30,414 | 5.3 | 28 | 0.1 | - | |||||||||||||||
|
Finance and insurance
(1)
|
18,629 | 3.3 | 18,629 | 100.0 | 18.1 | |||||||||||||||
|
Service, body and parts
|
76,169 | 13.3 | 37,319 | 49.0 | 36.2 | |||||||||||||||
|
Fleet and other
|
3,121 | 0.5 | 437 | 14.0 | 0.4 | |||||||||||||||
| $ | 572,997 | 100.0 | % | $ | 103,189 | 18.0 | % | 100.0 | % | |||||||||||
|
Nine months ended
September 30, 2011
|
Revenues
|
Percent of
Total Revenues
|
Gross
Profit
|
Gross Profit
Margin
|
Percent of Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 1,052,252 | 52.3 | % | $ | 81,006 | 7.7 | % | 23.4 | % | ||||||||||
|
Used vehicle retail
|
525,919 | 26.1 | 78,069 | 14.8 | 22.6 | |||||||||||||||
|
Used vehicle wholesale
|
95,882 | 4.7 | 593 | 0.6 | 0.2 | |||||||||||||||
|
Finance and insurance
(1)
|
63,815 | 3.2 | 63,815 | 100.0 | 18.5 | |||||||||||||||
|
Service, body and parts
|
245,148 | 12.2 | 119,423 | 48.7 | 34.6 | |||||||||||||||
|
Fleet and other
|
30,467 | 1.5 | 2,522 | 8.3 | 0.7 | |||||||||||||||
| $ | 2,013,483 | 100.0 | % | $ | 345,428 | 17.2 | % | 100.0 | % | |||||||||||
|
Nine months ended
September 30, 2010
|
Revenues
|
Percent of
Total Revenues
|
Gross
Profit
|
Gross Profit
Margin
|
Percent of Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 765,009 | 49.3 | % | $ | 63,711 | 8.3 | % | 22.6 | % | ||||||||||
|
Used vehicle retail
|
435,186 | 28.1 | 62,324 | 14.3 | 22.1 | |||||||||||||||
|
Used vehicle wholesale
|
78,895 | 5.1 | 696 | 0.9 | 0.3 | |||||||||||||||
|
Finance and insurance
(1)
|
49,096 | 3.2 | 49,096 | 100.0 | 17.4 | |||||||||||||||
|
Service, body and parts
|
213,926 | 13.8 | 104,813 | 49.0 | 37.2 | |||||||||||||||
|
Fleet and other
|
8,620 | 0.5 | 1,228 | 14.2 | 0.4 | |||||||||||||||
| $ | 1,550,732 | 100.0 | % | $ | 281,868 | 18.2 | % | 100.0 | % | |||||||||||
|
|
(1)
|
Commissions reported net of anticipated cancellations.
|
|
Three Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 391,120 | $ | 288,125 | $ | 102,995 | 35.7 | % | ||||||||
|
Retail units sold
|
11,729 | 9,045 | 2,684 | 29.7 | ||||||||||||
|
Average selling price per retail unit
|
$ | 33,346 | $ | 31,855 | $ | 1,491 | 4.7 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 369,518 | $ | 287,821 | $ | 81,697 | 28.4 | % | ||||||||
|
Retail units sold
|
11,213 | 9,030 | 2,183 | 24.2 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,954 | $ | 31,874 | $ | 1,080 | 3.4 | |||||||||
|
Nine Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 1,052,252 | $ | 765,009 | $ | 287,243 | 37.5 | % | ||||||||
|
Retail units sold
|
32,386 | 24,345 | 8,041 | 33.0 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,491 | $ | 31,424 | $ | 1,067 | 3.4 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 999,136 | $ | 765,861 | $ | 233,275 | 30.5 | % | ||||||||
|
Retail units sold
|
31,011 | 24,364 | 6,647 | 27.3 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,219 | $ | 31,434 | $ | 785 | 2.5 | |||||||||
|
Three Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Retail revenue
|
$ | 189,338 | $ | 156,539 | $ | 32,799 | 21.0 | % | ||||||||
|
Retail units sold
|
10,912 | 9,547 | 1,365 | 14.3 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,351 | $ | 16,397 | $ | 954 | 5.8 | |||||||||
|
Same store
|
||||||||||||||||
|
Retail revenue
|
$ | 177,737 | $ | 155,620 | $ | 22,117 | 14.2 | % | ||||||||
|
Retail units sold
|
10,395 | 9,480 | 915 | 9.7 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,098 | $ | 16,416 | $ | 682 | 4.2 | |||||||||
|
Nine Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Retail revenue
|
$ | 525,919 | $ | 435,186 | $ | 90,733 | 20.8 | % | ||||||||
|
Retail units sold
|
30,758 | 26,133 | 4,625 | 17.7 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,099 | $ | 16,653 | $ | 446 | 2.7 | |||||||||
|
Same store
|
||||||||||||||||
|
Retail revenue
|
$ | 499,349 | $ | 432,154 | $ | 67,195 | 15.5 | % | ||||||||
|
Retail units sold
|
29,496 | 25,927 | 3,569 | 13.8 | ||||||||||||
|
Average selling price per retail unit
|
$ | 16,929 | $ | 16,668 | $ | 261 | 1.6 | |||||||||
|
Three Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Wholesale revenue
|
$ | 36,612 | $ | 30,414 | $ | 6,198 | 20.4 | % | ||||||||
|
Wholesale units sold
|
4,618 | 3,984 | 634 | 15.9 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,928 | $ | 7,634 | $ | 294 | 3.9 | |||||||||
|
Same store
|
||||||||||||||||
|
Wholesale revenue
|
$ | 34,841 | $ | 30,158 | $ | 4,683 | 15.5 | % | ||||||||
|
Wholesale units sold
|
4,477 | 3,959 | 518 | 13.1 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,782 | $ | 7,618 | $ | 164 | 2.2 | |||||||||
|
Nine Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Wholesale revenue
|
$ | 95,882 | $ | 78,895 | $ | 16,987 | 21.5 | % | ||||||||
|
Wholesale units sold
|
12,246 | 10,476 | 1,770 | 16.9 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,830 | $ | 7,531 | $ | 299 | 4.0 | |||||||||
|
Same store
|
||||||||||||||||
|
Wholesale revenue
|
$ | 92,445 | $ | 77,487 | $ | 14,958 | 19.3 | % | ||||||||
|
Wholesale units sold
|
11,912 | 10,344 | 1,568 | 15.2 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,761 | $ | 7,491 | $ | 270 | 3.6 | |||||||||
|
Three Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 23,029 | $ | 18,629 | $ | 4,400 | 23.6 | % | ||||||||
|
Revenue per retail unit
|
$ | 1,017 | $ | 1,002 | $ | 15 | 1.5 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 21,741 | $ | 18,032 | $ | 3,709 | 20.6 | % | ||||||||
|
Revenue per retail unit
|
$ | 1,006 | $ | 974 | $ | 32 | 3.3 | |||||||||
|
Nine Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 63,815 | $ | 49,096 | $ | 14,719 | 30.0 | % | ||||||||
|
Revenue per retail unit
|
$ | 1,011 | $ | 973 | $ | 38 | 3.9 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 60,474 | $ | 47,264 | $ | 13,210 | 27.9 | % | ||||||||
|
Revenue per retail unit
|
$ | 999 | $ | 940 | $ | 59 | 6.3 | |||||||||
|
Three Months Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Finance and insurance
|
74 | % | 72 | % | 73 | % | 71 | % | ||||||||
|
Service contracts
|
40 | 40 | 40 | 41 | ||||||||||||
|
Lifetime oil change and filter
|
36 | 34 | 37 | 34 | ||||||||||||
|
Three Months Ended
September 30,
|
Increase
|
% Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Customer pay
|
$ | 50,317 | $ | 43,395 | $ | 6,922 | 16.0 | % | ||||||||
|
Warranty
|
14,227 | 13,131 | 1,096 | 8.3 | ||||||||||||
|
Wholesale parts
|
15,194 | 12,484 | 2,710 | 21.7 | ||||||||||||
|
Body shop
|
7,931 | 7,159 | 772 | 10.8 | ||||||||||||
|
Total service, body and parts
|
$ | 87,669 | $ | 76,169 | $ | 11,500 | 15.1 | % | ||||||||
|
Same store
|
||||||||||||||||
|
Customer pay
|
$ | 44,365 | $ | 43,286 | $ | 1,079 | 2.5 | % | ||||||||
|
Warranty
|
12,393 | 13,082 | (689 | ) | (5.3 | ) | ||||||||||
|
Wholesale parts
|
13,608 | 12,426 | 1,182 | 9.5 | ||||||||||||
|
Body shop
|
7,859 | 7,126 | 733 | 10.3 | ||||||||||||
|
Total service, body and parts
|
$ | 78,225 | $ | 75,920 | $ | 2,305 | 3.0 | % | ||||||||
|
Nine Months Ended
September 30,
|
Increase
|
% Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Reported
|
||||||||||||||||
|
Customer pay
|
$ | 137,554 | $ | 120,458 | $ | 17,096 | 14.2 | % | ||||||||
|
Warranty
|
41,433 | 37,753 | 3,680 | 9.7 | ||||||||||||
|
Wholesale parts
|
42,633 | 35,738 | 6,895 | 19.3 | ||||||||||||
|
Body shop
|
23,528 | 19,977 | 3,551 | 17.8 | ||||||||||||
|
Total service, body and parts
|
$ | 245,148 | $ | 213,926 | $ | 31,222 | 14.6 | % | ||||||||
|
Same store
|
||||||||||||||||
|
Customer pay
|
$ | 124,995 | $ | 120,203 | $ | 4,792 | 4.0 | % | ||||||||
|
Warranty
|
37,181 | 37,702 | (521 | ) | (1.4 | ) | ||||||||||
|
Wholesale parts
|
39,598 | 35,541 | 4,057 | 11.4 | ||||||||||||
|
Body shop
|
23,005 | 19,945 | 3,060 | 15.3 | ||||||||||||
|
Total service, body and parts
|
$ | 224,779 | $ | 213,391 | $ | 11,388 | 5.3 | % | ||||||||
|
Basis
|
||||||||||||
|
Three Months Ended September 30,
|
Point Change*
|
|||||||||||
|
2011
|
2010
|
|||||||||||
|
New vehicle
|
7.7 | % | 8.3 | % | (60 | ) bp | ||||||
|
Used vehicle retail
|
14.5 | 14.7 | (20 | ) | ||||||||
|
Used vehicle wholesale
|
(0.2 | ) | 0.1 | (30 | ) | |||||||
|
Finance and insurance
|
100.0 | 100.0 | - | |||||||||
|
Service, body and parts
|
48.6 | 49.0 | (40 | ) | ||||||||
|
Overall
|
16.8 | % | 18.0 | % | (120 | ) | ||||||
|
Basis
|
||||||||||||
|
Nine Months Ended September 30,
|
Point Change*
|
|||||||||||
|
2011
|
2010
|
|||||||||||
|
New vehicle
|
7.7 | % | 8.3 | % | (60 | ) bp | ||||||
|
Used vehicle retail
|
14.8 | 14.3 | 50 | |||||||||
|
Used vehicle wholesale
|
0.6 | 0.9 | (30 | ) | ||||||||
|
Finance and insurance
|
100.0 | 100.0 | - | |||||||||
|
Service, body and parts
|
48.7 | 49.0 | (30 | ) | ||||||||
|
Overall
|
17.2 | % | 18.2 | % | (100 | ) | ||||||
|
|
* One basis point is equal to 1/100
th
of one percent.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Long-lived assets
|
$ | - | $ | - | $ | 872 | $ | 14,751 | ||||||||
|
Three Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Personnel
|
$ | 56,279 | $ | 46,549 | $ | 9,730 | 20.9 | % | ||||||||
|
Advertising
|
6,661 | 6,858 | (197 | ) | (2.9 | ) | ||||||||||
|
Rent
|
4,013 | 3,414 | 599 | 17.5 | ||||||||||||
|
Facility costs
|
6,033 | 5,901 | 132 | 2.2 | ||||||||||||
|
Other
|
14,609 | 13,489 | 1,120 | 8.3 | ||||||||||||
|
Total SG&A
|
$ | 87,595 | $ | 76,211 | $ | 11,384 | 14.9 | % | ||||||||
|
Nine Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Personnel
|
$ | 161,903 | $ | 135,293 | $ | 26,610 | 19.7 | % | ||||||||
|
Advertising
|
18,994 | 19,172 | (178 | ) | (0.9 | ) | ||||||||||
|
Rent
|
11,424 | 11,318 | 106 | 0.9 | ||||||||||||
|
Facility costs
|
18,614 | 17,480 | 1,134 | 6.5 | ||||||||||||
|
Other
|
39,329 | 36,359 | 2,970 | 8.2 | ||||||||||||
|
Total SG&A
|
$ | 250,264 | $ | 219,622 | $ | 30,642 | 14.0 | % | ||||||||
|
Three Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
Increase
|
Increase
|
||||||||||||
|
Depreciation and amortization
|
$ | 4,201 | $ | 4,182 | $ | 19 | 0.5 | % | ||||||||
|
Nine Months Ended
September 30,
|
%
|
|||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
Decrease
|
Decrease
|
||||||||||||
|
Depreciation and amortization
|
$ | 12,593 | $ | 13,221 | $ | (628 | ) | (4.8 | )% | |||||||
|
Three Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||
|
Floor plan interest expense (new vehicles)
|
$
|
2,066
|
$
|
3,047
|
$
|
(981)
|
(32.2)%
|
|
|
Floor plan assistance (included as an offset to cost of sales)
|
(3,542)
|
(2,549)
|
993
|
39.0
|
||||
|
Net new vehicle carrying costs
|
$
|
(1,476)
|
$
|
498
|
$
|
(1,974)
|
(396.4)%
|
|
|
Nine Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Floor plan interest expense (new vehicles)
|
$ | 8,018 | $ | 8,276 | $ | (258 | ) | (3.1 | )% | |||||||
|
Floor plan assistance (included as an offset to cost of sales)
|
(9,680 | ) | (7,047 | ) | 2,633 | 37.4 | ||||||||||
|
Net new vehicle carrying costs
|
$ | (1,662 | ) | $ | 1,229 | $ | (2,891 | ) | (235.2 | )% | ||||||
|
Three Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Mortgage interest
|
$ | 2,712 | $ | 3,424 | $ | (712 | ) | (20.8 | )% | |||||||
|
Other interest
|
414 | 294 | 120 | 40.8 | ||||||||||||
|
Capitalized interest
|
(44 | ) | - | 44 | - | |||||||||||
|
Total other interest expense
|
$ | 3,082 | $ | 3,718 | $ | (636 | ) | (17.1 | )% | |||||||
|
Nine Months Ended
September 30,
|
Increase
|
%
Increase
|
||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
||||||||||||
|
Mortgage interest
|
$ | 8,339 | $ | 10,229 | $ | (1,890 | ) | (18.5 | )% | |||||||
|
Other interest
|
1,149 | 603 | 546 | 90.5 | ||||||||||||
|
Capitalized interest
|
(93 | ) | - | 93 | - | |||||||||||
|
Total other interest expense
|
$ | 9,395 | $ | 10,832 | $ | (1,437 | ) | (13.3 | )% | |||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
SG&A expense
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
|
As reported
|
$ | 87,595 | $ | 76,211 | $ | 250,264 | $ | 219,622 | ||||||||
|
Disposal gain
|
- | - | 580 | 365 | ||||||||||||
|
Reserve adjustments
|
- | - | - | (1,334 | ) | |||||||||||
|
Adjusted
|
$ | 87,595 | $ | 76,211 | $ | 250,844 | $ | 218,653 | ||||||||
|
SG&A expense as a % of gross profit
|
||||||||||||||||
|
As reported
|
70.8 | % | 73.9 | % | 72.5 | % | 77.9 | % | ||||||||
|
Adjusted
|
70.8 | 73.9 | 72.6 | 77.6 | ||||||||||||
|
Income from operations
|
||||||||||||||||
|
As reported
|
$ | 31,875 | $ | 22,796 | $ | 81,699 | $ | 34,274 | ||||||||
|
Impairments and disposal gain
|
- | - | 292 | 14,452 | ||||||||||||
|
Reserve adjustments
|
- | - | - | 1,334 | ||||||||||||
|
Adjusted
|
$ | 31,875 | $ | 22,796 | $ | 81,991 | $ | 50,060 | ||||||||
|
Income from operations as % of total revenues
|
||||||||||||||||
|
As reported
|
4.3 | % | 4.0 | % | 4.1 | % | 2.2 | % | ||||||||
|
Adjusted
|
4.3 | 4.0 | 4.1 | 3.2 | ||||||||||||
|
Income from continuing operations before income taxes
|
||||||||||||||||
|
As reported
|
$ | 26,943 | $ | 16,104 | $ | 64,749 | $ | 15,520 | ||||||||
|
Impairments and disposal gain
|
- | - | 292 | 14,452 | ||||||||||||
|
Reserve adjustments
|
- | - | - | 1,334 | ||||||||||||
|
Adjusted
|
$ | 26,943 | $ | 16,104 | $ | 65,041 | $ | 31,306 | ||||||||
|
Income from continuing operations before income taxes as a % of total revenues
|
||||||||||||||||
|
As reported
|
3.7 | % | 2.8 | % | 3.2 | % | 1.0 | % | ||||||||
|
Adjusted
|
3.7 | 2.8 | 3.2 | 2.0 | ||||||||||||
|
Income from continuing operations
|
||||||||||||||||
|
As reported
|
$ | 16,339 | $ | 9,559 | $ | 39,432 | $ | 9,292 | ||||||||
|
Impairments and disposal gain
|
- | - | 176 | 8,776 | ||||||||||||
|
Reserve adjustments
|
- | - | - | 722 | ||||||||||||
|
Adjusted
|
$ | 16,339 | $ | 9,559 | $ | 39,608 | $ | 18,790 | ||||||||
|
Diluted income per share from continuing operations
|
||||||||||||||||
|
As reported
|
$ | 0.61 | $ | 0.36 | $ | 1.47 | $ | 0.35 | ||||||||
|
Impairments and disposal gain
|
- | - | 0.01 | 0.34 | ||||||||||||
|
Reserve adjustments
|
- | - | - | 0.03 | ||||||||||||
|
Adjusted
|
$ | 0.61 | $ | 0.36 | $ | 1.48 | $ | 0.72 | ||||||||
|
As of
September 30,
|
As of
December 31,
|
Increase
|
%
Increase
|
|||||||||||||
|
2011
|
2010
|
(Decrease)
|
(Decrease)
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 15,936 | $ | 9,306 | $ | 6,630 | 71.2 | % | ||||||||
|
Available credit on the
Revolving Line of Credit
(1)
|
28,800 | 23,332 | 5,468 | 23.4 | ||||||||||||
|
Unfinanced new vehicles
|
48,674 | 65,601 | (16,927 | ) | (25.8 | ) | ||||||||||
|
Total available funds
|
$ | 93,410 | $ | 98,239 | $ | (4,829 | ) | (4.9 | )% | |||||||
|
(1)
|
This available amount was available once all conditions precedent to fund were met, which was on October 7, 2011.
|
|
Outstanding as of
September 30, 2011
|
Remaining
Available as of
September 30, 2011
|
||||||||||
|
Floor plan facilities
|
$ | 324,307 | $ | - | (1)(2) | ||||||
|
Revolving line of credit
|
69,000 | 28,800 | (3)(4)(5) | ||||||||
|
Real estate mortgages
|
222,991 | - | |||||||||
|
Other debt
|
5,596 | - | |||||||||
|
Total debt
|
$ | 621,894 | $ | 28,800 | |||||||
|
(1)
|
Certain new and program floor plan lines have maximum availability limits. Depending on the provider, these limits are applied in the aggregate, individually or on a unit basis.
|
|
(2)
|
We had approximately $48.7 million in unfloored new vehicles at September 30, 2011.
|
|
(3)
|
Reduced by $2.2 million for outstanding letters of credit.
|
|
(4)
|
The amount available on the credit facility is limited based on a borrowing base calculation and fluctuates monthly.
|
|
(5)
|
This available amount was available once all conditions precedent to fund were met, which was on October 7, 2011.
|
|
For the Nine Months Ended September 30,
|
||||||||
|
(In thousands)
|
2011
|
2010
|
||||||
|
Net cash (used in) provided by operating activities
|
||||||||
|
As reported
|
$ | 3,427 | $ | (15,987 | ) | |||
|
Change in floor plan notes payable: non-trade
|
67,402 | 13,807 | ||||||
|
Adjusted
|
$ | 70,829 | $ | (2,180 | ) | |||
|
Net cash provided by (used in) financing activities
|
||||||||
|
As reported
|
$ | 67,688 | $ | 35,010 | ||||
|
Change in floor plan notes payable: non-trade
|
(67,402 | ) | (13,807 | ) | ||||
|
Adjusted
|
$ | 286 | $ | 21,203 | ||||
|
Debt Covenant Ratio
|
Requirement
|
As of September 30, 2011
|
||
|
Current ratio
|
Not less than 1.20 to 1
|
1.45 to 1
|
||
|
Fixed charge coverage ratio
|
Not less than 1.20 to 1
|
1.69 to 1
|
||
|
Liabilities to tangible net worth ratio
|
Not more than 4.00 to 1
|
2.87 to 1
|
||
|
Funded debt restriction
|
Not to exceed $310 million
|
$228.6 million
|
|
Total number
of shares
purchased
|
Average
price paid
per share
|
Total number of
shares purchased
as part of publicly
announced plan
|
Maximum number
of shares that may
yet be purchased
under the plans
|
|||||||||||||
|
July 1 to July 31
|
- | $ | - | - | 416,776 | |||||||||||
|
August 1 to August 31
|
584,776 | 17.63 | 584,776 | 1,832,000 | ||||||||||||
|
September 1 to September 30
|
66,033 | 14.93 | 66,033 | 1,765,967 | ||||||||||||
|
Total
|
650,809 | 17.35 | 650,809 | 1,765,967 | ||||||||||||
|
3.1
|
Restated Articles of Incorporation of Lithia Motors, Inc., as amended May 13, 1999 (filed as Exhibit 3.1 to Form 10-K filed March 30, 2000 and incorporated herein by reference).
|
|
|
3.2
|
Amended and Restated Bylaws of Lithia Motors, Inc. - Corrected (filed as Exhibit 3.2 to Form 10-K filed March 16, 2009 and incorporated herein by reference).
|
|
|
10.1
|
Loan agreement with U.S. National Association and JPMorgan Chase Bank dated September 30, 2011 (filed as exhibit 99.1 to Form 8-K filed October 5, 2011 and incorporated herein by reference).
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
|
|
|
101.INS
|
XBRL Instance Document.
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
| Date: October 28, 2011 | LITHIA MOTORS, INC. | ||
| By: /s/ Christopher S. Holzshu | |||
| Christopher S. Holzshu | |||
| Senior Vice President and | |||
| Chief Financial Officer | |||
| (Principal Financial Officer) | |||
| By: /s/ John F. North III | |||
| John F. North III | |||
| Vice President and | |||
| Corporate Controller | |||
| (Principal Accounting Officer) | |||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|