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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LITHIA MOTORS, INC.
|
|
Oregon
|
93-0572810
|
||
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
||
|
150 N. Bartlett 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
|
|
21,839,324
|
|
Class B common stock without par value
|
3,512,231
|
|
|
(Class)
|
(Outstanding at July 27, 2012)
|
|
PART I - FINANCIAL INFORMATION
|
Page
|
|
|
Item 1.
|
Financial Statements
|
|
|
Consolidated Balance Sheets (Unaudited) – June 30, 2012 and December 31, 2011
|
2
|
|
|
Consolidated Statements of Operations (Unaudited) – Three and Six Months Ended June 30, 2012 and 2011
|
3
|
|
|
Consolidated Statements of Comprehensive Income (Unaudited) – Three and Six Months Ended June 30, 2012 and 2011
|
4
|
|
|
Consolidated Statements of Cash Flows (Unaudited) – Six Months Ended June 30, 2012 and 2011
|
5
|
|
|
Condensed Notes to Consolidated Financial Statements (Unaudited)
|
6
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
33
|
|
Item 4.
|
Controls and Procedures
|
33
|
|
PART II - OTHER INFORMATION
|
||
|
Item 1.
|
Legal Proceedings
|
34
|
|
Item 1A.
|
Risk Factors
|
34
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
34
|
|
Item 6.
|
Exhibits
|
35
|
|
Signatures
|
36
|
|
|
June 30,
2012
|
December 31,
2011
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 16,247 | $ | 20,851 | ||||
|
Accounts receivable, net of allowance for doubtful
accounts of $292 and $261
|
117,747 | 99,407 | ||||||
|
Inventories, net
|
617,568 | 506,484 | ||||||
|
Deferred income taxes
|
3,976 | 4,730 | ||||||
|
Other current assets
|
10,588 | 16,719 | ||||||
|
Total Current Assets
|
766,126 | 648,191 | ||||||
|
Property and equipment, net of accumulated
depreciation of $104,328 and $99,115
|
387,652 | 373,779 | ||||||
|
Goodwill
|
22,608 | 18,958 | ||||||
|
Franchise value
|
59,319 | 59,095 | ||||||
|
Deferred income taxes
|
29,849 | 29,270 | ||||||
|
Other non-current assets
|
18,021 | 16,840 | ||||||
|
Total Assets
|
$ | 1,283,575 | $ | 1,146,133 | ||||
|
|
||||||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current Liabilities:
|
||||||||
|
Floor plan notes payable
|
$ | 13,743 | $ | 114,760 | ||||
|
Floor plan notes payable: non-trade
|
482,390 | 229,180 | ||||||
|
Current maturities of long-term debt
|
7,718 | 8,221 | ||||||
|
Trade payables
|
40,196 | 31,712 | ||||||
|
Accrued liabilities
|
79,758 | 72,711 | ||||||
|
Total Current Liabilities
|
623,805 | 456,584 | ||||||
|
Long-term debt, less current maturities
|
224,746 | 278,653 | ||||||
|
Deferred revenue
|
30,110 | 25,146 | ||||||
|
Other long-term liabilities
|
19,921 | 18,629 | ||||||
|
Total Liabilities
|
898,582 | 779,012 | ||||||
|
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 21,861 and 22,195
|
263,559 | 279,366 | ||||||
|
Class B common stock - no par value;
authorized 25,000 shares; issued and
outstanding 3,512 and 3,762
|
437 | 468 | ||||||
|
Additional paid-in capital
|
10,949 | 10,918 | ||||||
|
Accumulated other comprehensive loss
|
(3,718 | ) | (4,508 | ) | ||||
|
Retained earnings
|
113,766 | 80,877 | ||||||
|
Total Stockholders' Equity
|
384,993 | 367,121 | ||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 1,283,575 | $ | 1,146,133 | ||||
|
Three Months Ended June 30,
|
Six Months Ended June 30, | |||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
New vehicle
|
$ | 470,424 | $ | 347,727 | $ | 874,712 | $ | 648,367 | ||||||||
|
Used vehicle retail
|
212,767 | 176,591 | 408,188 | 333,069 | ||||||||||||
|
Used vehicle wholesale
|
36,083 | 29,153 | 70,419 | 58,690 | ||||||||||||
|
Finance and insurance
|
27,870 | 20,886 | 53,290 | 40,185 | ||||||||||||
|
Service, body and parts
|
88,585 | 80,937 | 175,033 | 154,698 | ||||||||||||
|
Fleet and other
|
11,394 | 17,193 | 24,375 | 20,335 | ||||||||||||
|
Total revenues
|
847,123 | 672,487 | 1,606,017 | 1,255,344 | ||||||||||||
|
Cost of sales:
|
||||||||||||||||
|
New vehicle
|
435,785 | 319,726 | 808,947 | 597,760 | ||||||||||||
|
Used vehicle retail
|
181,023 | 149,590 | 347,530 | 283,084 | ||||||||||||
|
Used vehicle wholesale
|
35,779 | 28,885 | 69,697 | 58,023 | ||||||||||||
|
Service, body and parts
|
45,343 | 41,242 | 90,198 | 79,242 | ||||||||||||
|
Fleet and other
|
11,004 | 15,907 | 23,585 | 18,502 | ||||||||||||
|
Total cost of sales
|
708,934 | 555,350 | 1,339,957 | 1,036,611 | ||||||||||||
|
Gross profit
|
138,189 | 117,137 | 266,060 | 218,733 | ||||||||||||
|
Asset impairments
|
- | 490 | 115 | 872 | ||||||||||||
|
Selling, general and administrative
|
96,167 | 82,768 | 187,757 | 159,902 | ||||||||||||
|
Depreciation and amortization
|
4,261 | 4,217 | 8,460 | 8,309 | ||||||||||||
|
Operating income
|
37,761 | 29,662 | 69,728 | 49,650 | ||||||||||||
|
Floor plan interest expense
|
(3,119 | ) | (3,359 | ) | (6,069 | ) | (5,821 | ) | ||||||||
|
Other interest expense
|
(2,549 | ) | (3,011 | ) | (5,296 | ) | (6,303 | ) | ||||||||
|
Other income, net
|
820 | 171 | 1,319 | 248 | ||||||||||||
|
Income from continuing operations before income taxes
|
32,913 | 23,463 | 59,682 | 37,774 | ||||||||||||
|
Income tax provision
|
(12,422 | ) | (8,777 | ) | (22,395 | ) | (14,700 | ) | ||||||||
|
Income from continuing operations, net of income tax
|
20,491 | 14,686 | 37,287 | 23,074 | ||||||||||||
|
Income from discontinued operations, net of income tax
|
- | 140 | - | 457 | ||||||||||||
|
Net income
|
$ | 20,491 | $ | 14,826 | $ | 37,287 | $ | 23,531 | ||||||||
|
Basic income per share from continuing operations
|
$ | 0.80 | $ | 0.56 | $ | 1.44 | $ | 0.87 | ||||||||
|
Basic income per share from discontinued operations
|
- | - | - | 0.02 | ||||||||||||
|
Basic net income per share
|
$ | 0.80 | $ | 0.56 | $ | 1.44 | $ | 0.89 | ||||||||
|
Shares used in basic per share calculations
|
25,730 | 26,437 | 25,860 | 26,389 | ||||||||||||
|
Diluted income per share from continuing operations
|
$ | 0.78 | $ | 0.55 | $ | 1.42 | $ | 0.86 | ||||||||
|
Diluted income per share from discontinued operations
|
- | - | - | 0.02 | ||||||||||||
|
Diluted net income per share
|
$ | 0.78 | $ | 0.55 | $ | 1.42 | $ | 0.88 | ||||||||
|
Shares used in diluted per share calculations
|
26,185 | 26,860 | 26,331 | 26,779 | ||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30, | |||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Net income
|
$ | 20,491 | $ | 14,826 | $ | 37,287 | $ | 23,531 | ||||||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
| Gain (loss) on cash flow hedges, net of tax expense (benefit) of $225, ($35), $490 and $285, respectively | 364 | (56 | ) | 790 | 506 | |||||||||||
|
Comprehensive income
|
$ | 20,855 | $ | 14,770 | $ | 38,077 | $ | 24,037 | ||||||||
| Six Months Ended June 30, | ||||||||
|
2012
|
2011
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 37,287 | $ | 23,531 | ||||
|
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||
|
Asset impairments
|
115 | 872 | ||||||
|
Depreciation and amortization
|
8,460 | 8,309 | ||||||
|
Depreciation and amortization within discontinued operations
|
- | 197 | ||||||
|
Stock-based compensation
|
1,512 | 1,034 | ||||||
|
Gain on disposal of other assets
|
(983 | ) | (190 | ) | ||||
|
Loss from disposal activities within discontinued operations
|
- | 53 | ||||||
|
Deferred income taxes
|
302 | 2,060 | ||||||
|
Excess tax benefit from share-based payment arrangements
|
(1,026 | ) | (278 | ) | ||||
|
(Increase) decrease (net of acquisitions and dispositions):
|
||||||||
|
Trade receivables, net
|
(18,305 | ) | (6,579 | ) | ||||
|
Inventories
|
(109,592 | ) | (60,498 | ) | ||||
|
Other current assets
|
4,680 | (461 | ) | |||||
|
Other non-current assets
|
(1,847 | ) | (884 | ) | ||||
|
Increase (decrease) (net of acquisitions and dispositions):
|
||||||||
|
Floor plan notes payable
|
(94,305 | ) | 1,744 | |||||
|
Trade payables
|
7,289 | 4,679 | ||||||
|
Accrued liabilities
|
7,671 | 7,757 | ||||||
|
Other long-term liabilities and deferred revenue
|
6,700 | 1,418 | ||||||
|
Net cash used in operating activities
|
(152,042 | ) | (17,236 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Principal payments received on notes receivable
|
50 | 72 | ||||||
|
Capital expenditures
|
(22,693 | ) | (7,855 | ) | ||||
|
Proceeds from sales of assets
|
4,940 | 11,358 | ||||||
|
Cash paid for acquisitions, net of cash acquired
|
(12,782 | ) | (53,302 | ) | ||||
|
Payments for life insurance policies
|
(1,934 | ) | (1,001 | ) | ||||
|
Proceeds from sales of stores
|
2,901 | 412 | ||||||
|
Net cash used in investing activities
|
(29,518 | ) | (50,316 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Borrowings on floor plan notes payable: non-trade
|
251,844 | 65,789 | ||||||
|
Borrowings on lines of credit
|
177,623 | 34,000 | ||||||
|
Repayments on lines of credit
|
(212,623 | ) | (9,000 | ) | ||||
|
Principal payments on long-term debt, scheduled
|
(4,000 | ) | (4,405 | ) | ||||
|
Principal payments on long-term debt and capital leases, other
|
(32,049 | ) | (21,865 | ) | ||||
|
Proceeds from issuance of long-term debt
|
14,169 | 6,664 | ||||||
|
Proceeds from issuance of common stock
|
2,671 | 1,833 | ||||||
|
Repurchase of common stock
|
(20,607 | ) | (142 | ) | ||||
|
Excess tax benefit from share-based payment arrangements
|
1,026 | 278 | ||||||
|
Decrease in restricted cash
|
3,300 | - | ||||||
|
Dividends paid
|
(4,398 | ) | (3,168 | ) | ||||
|
Net cash provided by financing activities
|
176,956 | 69,984 | ||||||
|
Increase (decrease) in cash and cash equivalents
|
(4,604 | ) | 2,432 | |||||
|
Cash and cash equivalents at beginning of period
|
20,851 | 9,306 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 16,247 | $ | 11,738 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for interest
|
$ | 11,690 | $ | 12,276 | ||||
|
Cash paid during the period for income taxes, net
|
14,217 | 9,788 | ||||||
|
Supplemental schedule of non-cash activities:
|
||||||||
|
Floor plan debt acquired in connection with acquisitions
|
$ | - | $ | 18,553 | ||||
|
Acquisition of assets with capital leases
|
2,470 | - | ||||||
|
Floor plan debt paid in connection with store disposals
|
6,712 | - | ||||||
|
June 30,
2012
|
December 31,
2011
|
|||||||
|
New vehicles
|
$ | 456,551 | $ | 372,838 | ||||
|
Used vehicles
|
132,534 | 106,622 | ||||||
|
Parts and accessories
|
28,483 | 27,024 | ||||||
|
Total inventories
|
$ | 617,568 | $ | 506,484 | ||||
|
Goodwill
|
||||
|
Balance as of December, 31, 2010, gross
|
$ | 305,452 | ||
|
Accumulated impairment loss
|
(299,266 | ) | ||
|
Balance as of December 31, 2010, net
|
6,186 | |||
|
Additions through acquisitions
|
12,869 | |||
|
Goodwill allocated to dispositions
|
(97 | ) | ||
|
Balance as of December 31, 2011, net
|
18,958 | |||
|
Additions through acquisitions
|
3,881 | |||
|
Goodwill allocated to dispositions
|
(231 | ) | ||
|
Balance as of June 30, 2012, net
|
$ | 22,608 | ||
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Long-lived assets
|
$ | - | $ | 490 | $ | 115 | $ | 872 | ||||||||
|
|
·
|
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 and credit risk; and
|
|
|
·
|
Level 3 – significant unobservable inputs, including our own assumptions in determining fair value.
|
|
Fair Value at June 30, 2012
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
|
Measured on a recurring basis:
|
||||||||||||
|
Derivative contracts, net
|
$ | - | $ | (6,362 | ) | $ | - | |||||
|
Fair Value at December 31, 2011
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
|
Measured on a recurring basis:
|
||||||||||||
|
Derivative contracts, net
|
$ | - | $ | (7,530 | ) | $ | - | |||||
|
Measured on a non-recurring basis:
|
||||||||||||
|
Long-lived assets held and used:
|
||||||||||||
|
Certain buildings and improvements
|
$ | - | $ | - | $ | 2,500 | ||||||
|
June 30,
2012
|
December 31, 2011
|
|||||||
|
Carrying value
|
$ | 94,201 | $ | 64,463 | ||||
|
Fair value
|
98,634 | 73,551 | ||||||
|
|
·
|
$25 million interest rate swap at a fixed rate of 4.495% per annum, variable rate adjusted on the 26
th
of each month, matures January 25, 2013;
|
|
|
·
|
$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, matures April 30, 2013;
|
|
|
·
|
$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, matures April 30, 2013 and
|
|
|
·
|
$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, matures June 15, 2016.
|
|
Balance Sheet Information
|
Fair Value of Liability Derivatives
|
|||||
|
Location in Balance
Sheet
|
June 30,
2012
|
|||||
|
Derivatives Designated as Hedging
Instruments
|
||||||
|
Interest Rate Swap Contracts
|
Accrued liabilities
|
$ | 3,123 | |||
|
Other long-term liabilities
|
3,239 | |||||
| $ | 6,362 | |||||
|
Balance Sheet Information
|
Fair Value of Liability Derivatives
|
|||||
|
Location in Balance
Sheet
|
December 31,
2011
|
|||||
|
Derivatives Designated as Hedging
Instruments
|
||||||
|
Interest Rate Swap Contracts
|
Accrued liabilities
|
$ | 3,522 | |||
|
Other long-term liabilities
|
4,008 | |||||
| $ | 7,530 | |||||
|
Derivatives in Cash
Flow Hedging
Relationships
|
Amount of
Gain (Loss)
Recognized
in
Accumulated
OCI (Effective
Portion)
|
Location of
Gain (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)
|
|||||||||
|
Three Months Ended
June 30, 2012
|
|
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | 239 |
Floor plan
interest
expense
|
$ | (350 | ) |
Floor plan
interest
expense
|
$ | (730 | ) | ||||
|
Three Months Ended
June 30, 2011
|
|
|
||||||||||||
|
Interest Rate Swap Contracts
|
$ | (508 | ) |
Floor plan
interest
expense
|
$ | (416 | ) |
Floor plan
interest
expense
|
$ | (861 | ) | |||
|
Derivatives in Cash
Flow Hedging
Relationships
|
Amount of
Gain (Loss)
Recognized
in
Accumulated
OCI (Effective
Portion)
|
Location of
Gain (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)
|
|||||||||
|
Six Months Ended
June 30, 2012
|
|
|||||||||||||
|
Interest Rate Swap Contracts
|
$ | 522 |
Floor plan
Interest
expense
|
$ | (758 | ) |
Floor plan
Interest
expense
|
$ | (1,384 | ) | ||||
|
Six Months Ended
June 30, 2011
|
||||||||||||||
|
Interest Rate Swap Contracts
|
$ | (119 | ) |
Floor plan
Interest
expense
|
$ | (910 | ) |
Floor plan
Interest
expense
|
$ | (1,273 | ) | |||
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Revenue
|
$ | - | $ | 20,141 | $ | - | $ | 40,281 | ||||||||
|
Pre-tax gain from discontinued operations
|
$ | - | $ | 280 | $ | - | $ | 797 | ||||||||
|
Loss on disposal activities
|
- | (53 | ) | - | (53 | ) | ||||||||||
| - | 227 | - | 744 | |||||||||||||
|
Income tax expense
|
- | (87 | ) | - | (287 | ) | ||||||||||
|
Income from discontinued operations, net of income tax expense
|
$ | - | $ | 140 | $ | - | $ | 457 | ||||||||
|
Three Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Basic EPS from Continuing Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Income from continuing operations applicable to common stockholders
|
$ | 17,681 | $ | 2,810 | $ | 12,596 | $ | 2,090 | ||||||||
|
Distributed income applicable to common stockholders
|
(2,230 | ) | (354 | ) | (1,588 | ) | (264 | ) | ||||||||
|
Basic undistributed income from continuing operations applicable to common stockholders
|
$ | 15,451 | $ | 2,456 | $ | 11,008 | $ | 1,826 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share
|
22,201 | 3,529 | 22,675 | 3,762 | ||||||||||||
|
Basic income per share from continuing operations applicable to common stockholders
|
$ | 0.80 | $ | 0.80 | $ | 0.56 | $ | 0.56 | ||||||||
|
Basic distributed income per share from continuing operations applicable to common stockholders
|
(0.10 | ) | (0.10 | ) | (0.07 | ) | (0.07 | ) | ||||||||
|
Basic undistributed income per share from continuing operations applicable to common stockholders
|
$ | 0.70 | $ | 0.70 | $ | 0.49 | $ | 0.49 | ||||||||
|
Three Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Diluted EPS from Continuing Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Distributed income applicable to common stockholders
|
$ | 2,230 | $ | 354 | $ | 1,588 | $ | 264 | ||||||||
|
Reallocation of distributed income as a result of conversion of dilutive stock options
|
6 | (6 | ) | (5 | ) | 5 | ||||||||||
|
Reallocation of distributed income due to conversion of Class B to Class A common shares outstanding
|
348 | - | 269 | - | ||||||||||||
|
Diluted distributed income applicable to common stockholders
|
$ | 2,584 | $ | 348 | $ | 1,852 | $ | 269 | ||||||||
|
Undistributed income from continuing operations applicable to common stockholders
|
$ | 15,451 | $ | 2,456 | $ | 11,008 | $ | 1,826 | ||||||||
|
Reallocation of undistributed income as a result of conversion of dilutive stock options
|
43 | (43 | ) | 28 | (28 | ) | ||||||||||
|
Reallocation of undistributed income due to conversion of Class B to Class A
|
2,413 | - | 1,798 | - | ||||||||||||
|
Diluted undistributed income from continuing operations applicable to common stockholders
|
$ | 17,907 | $ | 2,413 | $ | 12,834 | $ | 1,798 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share from continuing operations
|
22,201 | 3,529 | 22,675 | 3,762 | ||||||||||||
|
Weighted average number of shares from stock options
|
455 | - | 423 | - | ||||||||||||
|
Conversion of Class B to Class A common shares outstanding
|
3,529 | - | 3,762 | - | ||||||||||||
|
Weighted average number of shares outstanding used to calculate diluted income per share from continuing operations
|
26,185 | 3,529 | 26,860 | 3,762 | ||||||||||||
|
Diluted income per share from continuing operations applicable to common stockholders
|
$ | 0.78 | $ | 0.78 | $ | 0.55 | $ | 0.55 | ||||||||
|
Diluted distributed income per share from continuing operations applicable to common stockholders
|
(0.10 | ) | (0.10 | ) | (0.07 | ) | (0.07 | ) | ||||||||
|
Diluted undistributed income per share from continuing operations applicable to common stockholders
|
$ | 0.68 | $ | 0.68 | $ | 0.48 | $ | 0.48 | ||||||||
|
Three Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Diluted EPS
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Antidilutive Securities
|
||||||||||||||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
45 | - | 142 | - | ||||||||||||
|
Six Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Basic EPS from Continuing Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Income from continuing operations applicable to common stockholders
|
$ | 32,040 | $ | 5,247 | $ | 19,785 | $ | 3,289 | ||||||||
|
Distributed income applicable to common stockholders
|
(3,779 | ) | (619 | ) | (2,716 | ) | (452 | ) | ||||||||
|
Basic undistributed income from continuing operations applicable to common stockholders
|
$ | 28,261 | $ | 4,628 | $ | 17,069 | $ | 2,837 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share
|
22,221 | 3,639 | 22,627 | 3,762 | ||||||||||||
|
Basic income per share from continuing operations applicable to common stockholders
|
$ | 1.44 | $ | 1.44 | $ | 0.87 | $ | 0.87 | ||||||||
|
Basic distributed income per share from continuing operations applicable to common stockholders
|
(0.17 | ) | (0.17 | ) | (0.12 | ) | (0.12 | ) | ||||||||
|
Basic undistributed income per share from continuing operations applicable to common stockholders
|
$ | 1.27 | $ | 1.27 | $ | 0.75 | $ | 0.75 | ||||||||
|
Six Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Diluted EPS from Continuing Operations
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Numerator:
|
||||||||||||||||
|
Distributed income applicable to common stockholders
|
$ | 3,779 | $ | 619 | $ | 2,716 | $ | 452 | ||||||||
|
Reallocation of distributed income as a result of conversion of dilutive stock options
|
11 | (11 | ) | 7 | (7 | ) | ||||||||||
|
Reallocation of distributed income due to conversion of Class B to Class A common shares outstanding
|
608 | - | 445 | - | ||||||||||||
|
Diluted distributed income applicable to common stockholders
|
$ | 4,398 | $ | 608 | $ | 3,168 | $ | 445 | ||||||||
|
Undistributed income from continuing operations applicable to common stockholders
|
$ | 28,261 | $ | 4,628 | $ | 17,069 | $ | 2,837 | ||||||||
|
Reallocation of undistributed income as a result of conversion of dilutive stock options
|
83 | (83 | ) | 41 | (41 | ) | ||||||||||
|
Reallocation of undistributed income due to conversion of Class B to Class A
|
4,545 | - | 2,796 | - | ||||||||||||
|
Diluted undistributed income from continuing operations applicable to common stockholders
|
$ | 32,889 | $ | 4,545 | $ | 19,906 | $ | 2,796 | ||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of shares outstanding used to calculate basic income per share from continuing operations
|
22,221 | 3,639 | 22,627 | 3,762 | ||||||||||||
|
Weighted average number of shares from stock options
|
471 | - | 390 | - | ||||||||||||
|
Conversion of Class B to Class A common shares outstanding
|
3,639 | - | 3,762 | - | ||||||||||||
|
Weighted average number of shares outstanding used to calculate diluted income per share from continuing operations
|
26,331 | 3,639 | 26,779 | 3,762 | ||||||||||||
|
Diluted income per share from continuing operations applicable to common stockholders
|
$ | 1.42 | $ | 1.42 | $ | 0.86 | $ | 0.86 | ||||||||
|
Diluted distributed income per share from continuing operations applicable to common stockholders
|
(0.17 | ) | (0.17 | ) | (0.12 | ) | (0.12 | ) | ||||||||
|
Diluted undistributed income per share from continuing operations applicable to common stockholders
|
$ | 1.25 | $ | 1.25 | $ | 0.74 | $ | 0.74 | ||||||||
|
Six Months Ended June 30,
|
2012
|
2011
|
||||||||||||||
|
Diluted EPS
|
Class A
|
Class B
|
Class A
|
Class B
|
||||||||||||
|
Antidilutive Securities
|
||||||||||||||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
90 | - | 334 | - | ||||||||||||
|
Three months ended
June 30, 2012
|
Revenues
|
Percent of
Total
Revenues
|
Gross
Profit
|
Gross
Profit
Margin
|
Percent of
Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 470,424 | 55.5 | % | $ | 34,639 | 7.4 | % | 25.0 | % | ||||||||||
|
Used vehicle retail
|
212,767 | 25.1 | 31,744 | 14.9 | 23.0 | |||||||||||||||
|
Used vehicle wholesale
|
36,083 | 4.3 | 304 | 0.8 | 0.2 | |||||||||||||||
|
Finance and insurance
(1)
|
27,870 | 3.3 | 27,870 | 100.0 | 20.2 | |||||||||||||||
|
Service, body and parts
|
88,585 | 10.5 | 43,242 | 48.8 | 31.3 | |||||||||||||||
|
Fleet and other
|
11,394 | 1.3 | 390 | 3.4 | 0.3 | |||||||||||||||
| $ | 847,123 | 100.0 | % | $ | 138,189 | 16.3 | % | 100.0 | % | |||||||||||
|
Three months ended
June 30, 2011
|
Revenues
|
Percent of
Total
Revenues
|
Gross
Profit
|
Gross
Profit
Margin
|
Percent of
Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 347,727 | 51.7 | % | $ | 28,001 | 8.1 | % | 23.9 | % | ||||||||||
|
Used vehicle retail
|
176,591 | 26.3 | 27,001 | 15.3 | 23.1 | |||||||||||||||
|
Used vehicle wholesale
|
29,153 | 4.3 | 268 | 0.9 | 0.2 | |||||||||||||||
|
Finance and insurance
(1)
|
20,886 | 3.1 | 20,886 | 100.0 | 17.8 | |||||||||||||||
|
Service, body and parts
|
80,937 | 12.0 | 39,695 | 49.0 | 33.9 | |||||||||||||||
|
Fleet and other
|
17,193 | 2.6 | 1,286 | 7.5 | 1.1 | |||||||||||||||
| $ | 672,487 | 100.0 | % | $ | 117,137 | 17.4 | % | 100.0 | % | |||||||||||
|
Six months ended
June 30, 2012
|
Revenues
|
Percent of
Total
Revenues
|
Gross
Profit
|
Gross
Profit
Margin
|
Percent of
Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 874,712 | 54.5 | % | $ | 65,765 | 7.5 | % | 24.7 | % | ||||||||||
|
Used vehicle retail
|
408,188 | 25.4 | 60,658 | 14.9 | 22.8 | |||||||||||||||
|
Used vehicle wholesale
|
70,419 | 4.4 | 722 | 1.0 | 0.3 | |||||||||||||||
|
Finance and insurance
(1)
|
53,290 | 3.3 | 53,290 | 100.0 | 20.0 | |||||||||||||||
|
Service, body and parts
|
175,033 | 10.9 | 84,835 | 48.5 | 31.9 | |||||||||||||||
|
Fleet and other
|
24,375 | 1.5 | 790 | 3.2 | 0.3 | |||||||||||||||
| $ | 1,606,017 | 100.0 | % | $ | 266,060 | 16.6 | % | 100.0 | % | |||||||||||
|
Six months ended
June 30, 2011
|
Revenues
|
Percent of
Total
Revenues
|
Gross
Profit
|
Gross
Profit
Margin
|
Percent of
Total
Gross Profit
|
|||||||||||||||
|
New vehicle
|
$ | 648,367 | 51.6 | % | $ | 50,607 | 7.8 | % | 23.1 | % | ||||||||||
|
Used vehicle retail
|
333,069 | 26.5 | 49,985 | 15.0 | 22.9 | |||||||||||||||
|
Used vehicle wholesale
|
58,690 | 4.8 | 667 | 1.1 | 0.3 | |||||||||||||||
|
Finance and insurance
(1)
|
40,185 | 3.2 | 40,185 | 100.0 | 18.4 | |||||||||||||||
|
Service, body and parts
|
154,698 | 12.3 | 75,456 | 48.8 | 34.5 | |||||||||||||||
|
Fleet and other
|
20,335 | 1.6 | 1,833 | 9.0 | 0.8 | |||||||||||||||
| $ | 1,255,344 | 100.0 | % | $ | 218,733 | 17.4 | % | 100.0 | % | |||||||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 470,424 | $ | 347,727 | $ | 122,697 | 35.3 | % | ||||||||
|
Retail units sold
|
14,406 | 10,725 | 3,681 | 34.3 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,655 | $ | 32,422 | $ | 233 | 0.7 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 454,445 | $ | 339,427 | $ | 115,018 | 33.9 | % | ||||||||
|
Retail units sold
|
13,939 | 10,486 | 3,453 | 32.9 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,602 | $ | 32,370 | $ | 232 | 0.7 | |||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 874,712 | $ | 648,367 | $ | 226,345 | 34.9 | % | ||||||||
|
Retail units sold
|
26,875 | 20,250 | 6,625 | 32.7 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,547 | $ | 32,018 | $ | 529 | 1.7 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 825,948 | $ | 636,106 | $ | 189,842 | 29.8 | % | ||||||||
|
Retail units sold
|
25,570 | 19,877 | 5,693 | 28.6 | ||||||||||||
|
Average selling price per retail unit
|
$ | 32,301 | $ | 32,002 | $ | 299 | 0.9 | |||||||||
|
Three Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Retail revenue
|
$ | 212,767 | $ | 176,591 | $ | 36,176 | 20.5 | % | ||||||||
|
Retail units sold
|
11,923 | 10,085 | 1,838 | 18.2 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,845 | $ | 17,510 | $ | 335 | 1.9 | |||||||||
|
Same store
|
||||||||||||||||
|
Retail revenue
|
$ | 205,794 | $ | 171,768 | $ | 34,026 | 19.8 | % | ||||||||
|
Retail units sold
|
11,546 | 9,847 | 1,699 | 17.3 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,824 | $ | 17,444 | $ | 380 | 2.2 | |||||||||
|
Six Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Retail revenue
|
$ | 408,188 | $ | 333,069 | $ | 75,119 | 22.6 | % | ||||||||
|
Retail units sold
|
23,431 | 19,591 | 3,840 | 19.6 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,421 | $ | 17,001 | $ | 420 | 2.5 | |||||||||
|
Same store
|
||||||||||||||||
|
Retail revenue
|
$ | 388,771 | $ | 325,676 | $ | 63,095 | 19.4 | % | ||||||||
|
Retail units sold
|
22,403 | 19,197 | 3,206 | 16.7 | ||||||||||||
|
Average selling price per retail unit
|
$ | 17,354 | $ | 16,965 | $ | 389 | 2.3 | |||||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Wholesale revenue
|
$ | 36,083 | $ | 29,153 | $ | 6,930 | 23.8 | % | ||||||||
|
Wholesale units sold
|
4,621 | 3,767 | 854 | 22.7 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,808 | $ | 7,739 | $ | 69 | 0.9 | |||||||||
|
Same store
|
||||||||||||||||
|
Wholesale revenue
|
$ | 34,828 | $ | 28,209 | $ | 6,619 | 23.5 | % | ||||||||
|
Wholesale units sold
|
4,497 | 3,683 | 814 | 22.1 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,745 | $ | 7,659 | $ | 86 | 1.1 | |||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Wholesale revenue
|
$ | 70,419 | $ | 58,690 | $ | 11,729 | 20.0 | % | ||||||||
|
Wholesale units sold
|
9,214 | 7,509 | 1,705 | 22.7 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,643 | $ | 7,816 | $ | (173 | ) | (2.2 | ) | |||||||
|
Same store
|
||||||||||||||||
|
Wholesale revenue
|
$ | 66,789 | $ | 56,944 | $ | 9,845 | 17.3 | % | ||||||||
|
Wholesale units sold
|
8,809 | 7,354 | 1,455 | 19.8 | ||||||||||||
|
Average selling price per wholesale unit
|
$ | 7,582 | $ | 7,743 | $ | (161 | ) | (2.1 | ) | |||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 27,870 | $ | 20,886 | $ | 6,984 | 33.4 | % | ||||||||
|
Revenue per retail unit
|
||||||||||||||||
|
Finance reserves
|
$ | 410 | $ | 378 | $ | 32 | 8.5 | |||||||||
|
Maintenance contracts
|
527 | 520 | 7 | 1.3 | ||||||||||||
|
Insurance and other
|
122 | 106 | 16 | 15.1 | ||||||||||||
|
Revenue per retail unit
|
$ | 1,059 | $ | 1,004 | $ | 55 | 5.5 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 27,086 | $ | 20,163 | $ | 6,923 | 34.3 | % | ||||||||
|
Revenue per retail unit
|
||||||||||||||||
|
Finance reserves
|
$ | 408 | $ | 373 | $ | 35 | 9.4 | |||||||||
|
Maintenance contracts
|
539 | 519 | 20 | 3.9 | ||||||||||||
|
Insurance and other
|
116 | 100 | 16 | 16.0 | ||||||||||||
|
Revenue per retail unit
|
$ | 1,063 | $ | 992 | $ | 71 | 7.2 | |||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands, except per unit amounts)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Revenue
|
$ | 53,290 | $ | 40,185 | $ | 13,105 | 32.6 | % | ||||||||
|
Revenue per retail unit
|
||||||||||||||||
|
Finance reserves
|
$ | 402 | $ | 372 | $ | 30 | 8.1 | |||||||||
|
Maintenance contracts
|
537 | 530 | 7 | 1.3 | ||||||||||||
|
Insurance and other
|
120 | 107 | 13 | 12.1 | ||||||||||||
|
Revenue per retail unit
|
$ | 1,059 | $ | 1,009 | $ | 50 | 5.0 | |||||||||
|
Same store
|
||||||||||||||||
|
Revenue
|
$ | 50,825 | $ | 38,627 | $ | 12,198 | 31.6 | % | ||||||||
|
Revenue per retail unit
|
||||||||||||||||
|
Finance reserves
|
$ | 400 | $ | 367 | $ | 33 | 9.0 | |||||||||
|
Maintenance contracts
|
545 | 521 | 24 | 4.6 | ||||||||||||
|
Insurance and other
|
114 | 101 | 13 | 12.9 | ||||||||||||
|
Revenue per retail unit
|
$ | 1,059 | $ | 989 | $ | 70 | 7.1 | |||||||||
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Finance and insurance
|
76 | % | 73 | % | 76 | % | 73 | % | ||||||||
|
Service contracts
|
40 | 40 | 40 | 40 | ||||||||||||
|
Lifetime oil change and filter
|
36 | 37 | 36 | 37 | ||||||||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Customer pay
|
$ | 51,223 | $ | 46,150 | $ | 5,073 | 11.0 | % | ||||||||
|
Warranty
|
13,099 | 13,779 | (680 | ) | (4.9 | ) | ||||||||||
|
Wholesale parts
|
15,907 | 13,768 | 2,139 | 15.5 | ||||||||||||
|
Body shop
|
8,356 | 7,240 | 1,116 | 15.4 | ||||||||||||
|
Total service, body and parts
|
$ | 88,585 | $ | 80,937 | $ | 7,648 | 9.4 | % | ||||||||
|
Same store
|
||||||||||||||||
|
Customer pay
|
$ | 48,316 | $ | 44,725 | $ | 3,591 | 8.0 | % | ||||||||
|
Warranty
|
12,267 | 13,142 | (875 | ) | (6.7 | ) | ||||||||||
|
Wholesale parts
|
15,022 | 13,491 | 1,531 | 11.3 | ||||||||||||
|
Body shop
|
8,355 | 7,240 | 1,115 | 15.4 | ||||||||||||
|
Total service, body and parts
|
$ | 83,960 | $ | 78,598 | $ | 5,362 | 6.8 | % | ||||||||
|
Six Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Reported
|
||||||||||||||||
|
Customer pay
|
$ | 99,315 | $ | 86,030 | $ | 13,285 | 15.4 | % | ||||||||
|
Warranty
|
26,416 | 26,756 | (340 | ) | (1.3 | ) | ||||||||||
|
Wholesale parts
|
32,517 | 27,209 | 5,308 | 19.5 | ||||||||||||
|
Body shop
|
16,785 | 14,703 | 2,082 | 14.2 | ||||||||||||
|
Total service, body and parts
|
$ | 175,033 | $ | 154,698 | $ | 20,335 | 13.1 | % | ||||||||
|
Same store
|
||||||||||||||||
|
Customer pay
|
$ | 89,994 | $ | 83,879 | $ | 6,115 | 7.3 | % | ||||||||
|
Warranty
|
23,389 | 25,751 | (2,362 | ) | (9.2 | ) | ||||||||||
|
Wholesale parts
|
29,780 | 26,789 | 2,991 | 11.2 | ||||||||||||
|
Body shop
|
16,780 | 14,703 | 2,077 | 14.1 | ||||||||||||
|
Total service, body and parts
|
$ | 159,943 | $ | 151,122 | $ | 8,821 | 5.8 | % | ||||||||
|
Three Months Ended June 30,
|
Basis
Point Change*
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
New vehicle
|
7.4 | % | 8.1 | % | (70 | ) bp | ||||||
|
Used vehicle retail
|
14.9 | 15.3 | (40 | ) | ||||||||
|
Used vehicle wholesale
|
0.8 | 0.9 | (10 | ) | ||||||||
|
Finance and insurance
|
100.0 | 100.0 | - | |||||||||
|
Service, body and parts
|
48.8 | 49.0 | (20 | ) | ||||||||
|
Overall
|
16.3 | % | 17.4 | % | (110 | ) | ||||||
|
Six Months Ended June 30,
|
Basis
Point Change*
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
New vehicle
|
7.5 | % | 7.8 | % | (30 | ) bp | ||||||
|
Used vehicle retail
|
14.9 | 15.0 | (10 | ) | ||||||||
|
Used vehicle wholesale
|
1.0 | 1.1 | (10 | ) | ||||||||
|
Finance and insurance
|
100.0 | 100.0 | - | |||||||||
|
Service, body and parts
|
48.5 | 48.8 | (30 | ) | ||||||||
|
Overall
|
16.6 | % | 17.4 | % | (80 | ) | ||||||
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Long-lived assets
|
$ | - | $ | 490 | $ | 115 | $ | 872 | ||||||||
|
Three Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Personnel
|
$ | 62,713 | $ | 54,821 | $ | 7,892 | 14.4 | % | ||||||||
|
Advertising
|
8,045 | 6,419 | 1,626 | 25.3 | ||||||||||||
|
Rent
|
4,414 | 3,669 | 745 | 20.3 | ||||||||||||
|
Facility costs
|
6,073 | 5,683 | 390 | 6.9 | ||||||||||||
|
Other
|
14,922 | 12,176 | 2,746 | 22.6 | ||||||||||||
|
Total SG&A
|
$ | 96,167 | $ | 82,768 | $ | 13,399 | 16.2 | % | ||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
| 2012 | 2011 |
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Personnel
|
$ | 122,893 | $ | 104,252 | $ | 18,641 | 17.9 | % | ||||||||
|
Advertising
|
14,589 | 12,049 | 2,540 | 21.1 | ||||||||||||
|
Rent
|
8,754 | 6,966 | 1,788 | 25.7 | ||||||||||||
|
Facility costs
|
12,327 | 12,240 | 87 | 0.7 | ||||||||||||
|
Other
|
29,194 | 24,395 | 4,799 | 19.7 | ||||||||||||
|
Total SG&A
|
$ | 187,757 | $ | 159,902 | $ | 27,855 | 17.4 | % | ||||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
|
2012
|
2011
|
Change
|
% of Change in
Gross Profit
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Gross profit
|
$ | 138,189 | $ | 117,137 | $ | 21,052 | 100.0 | % | ||||||||
|
SG&A expense
|
(96,167 | ) | (82,768 | ) | (13,399 | ) | (63.6 | ) | ||||||||
|
Throughput contribution
|
$ | 7,653 | 36.4 | % | ||||||||||||
|
Three Months Ended
June 30,
|
||||||||||||||||
| 2011 | 2010 |
Change
|
% of Change in
Gross Profit
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Gross profit
|
$ | 117,137 | $ | 93,049 | $ | 24,088 | 100.0 | % | ||||||||
|
SG&A expense
|
(82,768 | ) | (72,436 | ) | (10,332 | ) | (42.9 | ) | ||||||||
|
Throughput contribution
|
$ | 13,756 | 57.1 | % | ||||||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
| 2012 | 2011 |
Change
|
% of Change in
Gross Profit
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Gross profit
|
$ | 266,060 | $ | 218,733 | $ | 47,327 | 100.0 | % | ||||||||
|
SG&A expense
|
(187,757 | ) | (159,902 | ) | (27,855 | ) | (58.9 | ) | ||||||||
|
Throughput contribution
|
$ | 19,472 | 41.1 | % | ||||||||||||
|
Six Months Ended
June 30,
|
||||||||||||||||
| 2011 | 2010 |
Change
|
% of Change in
Gross Profit
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Gross profit
|
$ | 218,733 | $ | 176,387 | $ | 42,346 | 100.0 | % | ||||||||
|
SG&A expense
|
(159,902 | ) | (141,161 | ) | (18,741 | ) | (44.3 | ) | ||||||||
|
Throughput contribution
|
$ | 23,605 | 55.7 | % | ||||||||||||
|
Three Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Depreciation and amortization
|
$ | 4,261 | $ | 4,217 | $ | 44 | 1.0 | % | ||||||||
|
Six Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
|
%
Increase
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Depreciation and amortization
|
$ | 8,460 | $ | 8,309 | $ | 151 | 1.8 | % | ||||||||
|
Three Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Change
|
%
Change
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Floor plan interest expense (new vehicles)
|
$ | 3,119 | $ | 3,359 | $ | (240 | ) | (7.1 | )% | |||||||
|
Floor plan assistance (included as an offset to cost of sales)
|
(4,289 | ) | (3,209 | ) | 1,080 | 33.7 | ||||||||||
|
Net new vehicle carrying costs
|
$ | (1,170 | ) | $ | 150 | $ | 1,320 | 880.0 | % | |||||||
|
Six Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Change
|
%
Change
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Floor plan interest expense (new vehicles)
|
$ | 6,069 | $ | 5,821 | $ | 248 | 4.3 | % | ||||||||
|
Floor plan assistance (included as an offset to cost of sales)
|
(7,999 | ) | (6,010 | ) | 1,989 | 33.1 | ||||||||||
|
Net new vehicle carrying costs
|
$ | (1,930 | ) | $ | (189 | ) | $ | 1,741 | 921.2 | % | ||||||
|
Three Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Mortgage interest
|
$ | 2,245 | $ | 2,670 | $ | (425 | ) | (15.9 | )% | |||||||
|
Other interest
|
403 | 373 | 30 | 8.0 | ||||||||||||
|
Capitalized interest
|
(99 | ) | (32 | ) | 67 | 209.4 | ||||||||||
|
Total other interest expense
|
$ | 2,549 | $ | 3,011 | $ | (462 | ) | (15.3 | )% | |||||||
|
Six Months Ended
June 30,
|
|
|||||||||||||||
|
2012
|
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Mortgage interest
|
$ | 4,463 | $ | 5,625 | $ | (1,162 | ) | (20.7 | )% | |||||||
|
Other interest
|
1,025 | 726 | 299 | 41.2 | ||||||||||||
|
Capitalized interest
|
(192 | ) | (48 | ) | 144 | 300.0 | ||||||||||
|
Total other interest expense
|
$ | 5,296 | $ | 6,303 | $ | (1,007 | ) | (16.0 | )% | |||||||
|
Three Months Ended June 30, 2012
|
|||||||||||
|
As reported
|
Tax attribute
|
Adjusted
|
|||||||||
|
Income from continuing operations before
income taxes
|
$ | 32,913 | $ | - | $ | 32,913 | |||||
|
Income tax expense
|
(12,422 | ) | (578 | ) | (13,000 | ) | |||||
|
Net income from continuing operations
|
$ | 20,491 | $ | (578 | ) | $ | 19,913 | ||||
|
Diluted earnings (loss) per share from continuing operations
|
$ | 0.78 | $ | (0.02 | ) | $ | 0.76 | ||||
|
Diluted share count
|
26,185 | ||||||||||
|
Three Months Ended June 30, 2011
|
||||||||||||||||
|
As reported
|
Asset
impairment
and disposal
g
ain
|
Reversal of
stock-based
compensation
tax shortfall
|
Adjusted
|
|||||||||||||
|
Asset impairments
|
$ | 490 | $ | (490 | ) | $ | - | $ | - | |||||||
|
Selling, general and administrative
|
$ | 82,768 | $ | 580 | $ | - | $ | 83,348 | ||||||||
|
Income from operations
|
$ | 29,662 | $ | (90 | ) | $ | - | $ | 29,572 | |||||||
|
Income from continuing operations before income taxes
|
$ | 23,463 | $ | (90 | ) | $ | - | $ | 23,373 | |||||||
|
Income tax expense
|
(8,777 | ) | 37 | (186 | ) | (8,926 | ) | |||||||||
|
Income from continuing operations
|
$ | 14,686 | $ | (53 | ) | $ | (186 | ) | $ | 14,477 | ||||||
|
Diluted earnings per share from continuing operations
|
$ | 0.55 | $ | - | $ | (0.01 | ) | $ | 0.54 | |||||||
|
Diluted share count
|
26,860 | |||||||||||||||
|
Six Months Ended June 30, 2012
|
||||||||||||||||||||
|
As reported
|
Asset
impairment
and disposal
g
ain
|
Equity
investment
|
Tax
attribute
|
Adjusted
|
||||||||||||||||
|
Asset impairments
|
$ | 115 | $ | (115 | ) | $ | - | $ | - | $ | - | |||||||||
|
Selling, general and administrative
|
$ | 187,757 | $ | 739 | $ | - | $ | - | $ | 188,496 | ||||||||||
|
Income from operations
|
$ | 69,728 | $ | (624 | ) | $ | - | $ | - | $ | 69,104 | |||||||||
|
Other income, net
|
$ | 1,319 | $ | - | $ | (244 | ) | $ | - | $ | 1,075 | |||||||||
|
Income from continuing operations before
income taxes
|
$ | 59,682 | $ | (624 | ) | $ | (244 | ) | $ | - | $ | 58,814 | ||||||||
|
Income tax expense
|
(22,395 | ) | 244 | 95 | (1,072 | ) | (23,128 | ) | ||||||||||||
|
Income from continuing operations
|
$ | 37,287 | $ | (380 | ) | $ | (149 | ) | $ | (1,072 | ) | $ | 35,686 | |||||||
|
Diluted earnings (loss) per share from continuing operations
|
$ | 1.42 | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.04 | ) | $ | 1.36 | |||||||
|
Diluted share count
|
26,331 | |||||||||||||||||||
|
Six Months Ended June 30, 2011
|
||||||||||||
|
As reported
|
Asset
impairment
and disposal
g
ain
|
Adjusted
|
||||||||||
|
Asset impairments
|
$ | 872 | $ | (872 | ) | $ | - | |||||
|
Selling, general and administrative
|
$ | 159,902 | $ | 580 | $ | 160,482 | ||||||
|
Income from operations
|
$ | 49,650 | $ | 292 | $ | 49,942 | ||||||
|
Income from continuing operations before income taxes
|
$ | 37,774 | $ | 292 | $ | 38,066 | ||||||
|
Income tax expense
|
(14,700 | ) | (116 | ) | (14,816 | ) | ||||||
|
Net income from continuing operations
|
$ | 23,074 | $ | 176 | $ | 23,250 | ||||||
|
Diluted earnings per share from continuing operations
|
$ | 0.86 | $ | 0.01 | $ | 0.87 | ||||||
|
Diluted share count
|
26,779 | |||||||||||
|
As of
June 30,
2012
|
As of
December 31,
2011
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 16,247 | $ | 20,851 | $ | (4,604 | ) | (22.1 | )% | |||||||
|
Available credit on the used
vehicle financing facility
|
28,834 | - | 28,834 |
NM
|
||||||||||||
|
Available credit on the revolving
line of credit
|
46,898 | 10,449 | 36,449 | 348.8 | ||||||||||||
|
Unfinanced new vehicles
|
- | 65,857 | (65,857 | ) | (100.0 | ) | ||||||||||
|
Total available funds
|
$ | 91,979 | $ | 97,157 | $ | (5,178 | ) | (5.3 | )% | |||||||
|
Outstanding as of June 30, 2012
|
Remaining Available as of June 30, 2012
|
||||||||
|
New vehicle floor plan commitment
|
$ | 482,390 | $ | - | (1) | ||||
|
Floor plan notes payable
|
13,743 | - | |||||||
|
Used vehicle inventory financing facility
|
52,000 | 28,834 | (3) | ||||||
|
Revolving line of credit
|
- | 46,898 | (2),(3) | ||||||
|
Real estate mortgages
|
175,153 | - | |||||||
|
Other debt
|
5,311 | - | |||||||
|
Total debt
|
$ | 728,597 | $ | 75,732 | |||||
|
(1)
|
We have a $500 million new vehicle floor plan commitment as part of our credit facility.
|
|
(2)
|
Available credit reduced by $3.1 million for outstanding letters of credit.
|
|
(3)
|
The amount available on the credit facility is limited based on a borrowing base calculation and fluctuates monthly.
|
|
Debt Covenant Ratio
|
Requirement
|
As of June 30, 2012
|
||||
|
Current ratio
|
Not less than 1.20 to 1
|
1.30 to 1
|
||||
|
Fixed charge coverage ratio
|
Not less than 1.20 to 1
|
1.49 to 1
|
||||
|
Leverage ratio
|
Not more than 5.00 to 1
|
2.19 to 1
|
||||
|
Funded debt restriction
|
Not to exceed $375 million
|
$180.5 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
|
|||||||||||||||
|
April 1
|
to | April 30 | 80,341 | $ | 26.73 | 80,341 | 1,540,604 | |||||||||||
|
May 1
|
to | May 31 | 490,324 | 24.30 | 490,324 | 1,050,280 | ||||||||||||
|
June 1
|
to | June 30 | 170,427 | 22.84 | 170,427 | 879,853 | ||||||||||||
|
Total
|
741,092 | 24.23 | 741,092 | 879,853 | ||||||||||||||
|
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).
|
|
|
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: July 27, 2012 | 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 |
|---|