Third Quarter Ended | Nine Months Ended | |||||||||||||||
9/30/2009 | 9/30/2008 | 9/30/2009 | 9/30/2008 | |||||||||||||
Revenues |
||||||||||||||||
New retail vehicles |
$ | 776,578 | $ | 889,237 | $ | 2,005,486 | $ | 2,700,879 | ||||||||
Fleet vehicles |
48,789 | 53,234 | 164,160 | 278,007 | ||||||||||||
Total new vehicles |
825,367 | 942,471 | 2,169,646 | 2,978,886 | ||||||||||||
Used vehicles |
365,501 | 308,158 | 1,034,444 | 994,906 | ||||||||||||
Wholesale vehicles |
33,220 | 64,995 | 97,478 | 216,378 | ||||||||||||
Total vehicles |
1,224,088 | 1,315,624 | 3,301,568 | 4,190,170 | ||||||||||||
Parts, service and collision repair |
255,372 | 256,867 | 768,003 | 787,928 | ||||||||||||
Finance, insurance and other |
41,302 | 43,259 | 110,663 | 139,355 | ||||||||||||
Total revenues |
1,520,762 | 1,615,750 | 4,180,234 | 5,117,453 | ||||||||||||
Total gross profit |
257,468 | 259,360 | 729,727 | 816,348 | ||||||||||||
SG&A expenses |
(203,694 | ) | (220,413 | ) | (588,834 | ) | (656,799 | ) | ||||||||
Impairment charges |
(339 | ) | (25,476 | ) | (4,164 | ) | (25,809 | ) | ||||||||
Depreciation and amortization |
(8,080 | ) | (8,286 | ) | (24,523 | ) | (23,562 | ) | ||||||||
Operating income |
45,355 | 5,185 | 112,206 | 110,178 | ||||||||||||
Interest expense, floor plan |
(4,324 | ) | (8,987 | ) | (14,368 | ) | (31,591 | ) | ||||||||
Non-cash interest expense, convertible debt |
7,818 | (2,696 | ) | 1,556 | (7,991 | ) | ||||||||||
Interest expense, other, net |
(19,305 | ) | (15,859 | ) | (57,496 | ) | (40,803 | ) | ||||||||
Other income (expense), net |
2,442 | (9 | ) | 2,504 | 88 | |||||||||||
Income (Loss) from continuing operations before taxes |
31,986 | (22,366 | ) | 44,402 | 29,881 | |||||||||||
Income tax (provision) benefit |
(13,506 | ) | 7,301 | (19,093 | ) | (13,598 | ) | |||||||||
Income (Loss) from continuing operations |
18,480 | (15,065 | ) | 25,309 | 16,283 | |||||||||||
Discontinued operations: |
||||||||||||||||
Loss from operations and the sale of discontinued franchises |
(3,848 | ) | (17,878 | ) | (10,681 | ) | (30,581 | ) | ||||||||
Income tax benefit |
962 | 5,977 | 2,670 | 9,174 | ||||||||||||
Loss from discontinued operations |
(2,886 | ) | (11,901 | ) | (8,011 | ) | (21,407 | ) | ||||||||
Net income (loss) |
$ | 15,594 | $ | (26,966 | ) | $ | 17,298 | $ | (5,124 | ) | ||||||
Basic: |
||||||||||||||||
Weighted average common shares outstanding |
42,305 | 40,138 | 41,130 | 40,447 | ||||||||||||
Earnings (Loss) per share from continuing operations |
$ | 0.43 | $ | (0.38 | ) | $ | 0.61 | $ | 0.40 | |||||||
Loss per share from discontinued operations |
$ | (0.06 | ) | $ | (0.29 | ) | $ | (0.19 | ) | $ | (0.53 | ) | ||||
Earnings (Loss) per share |
$ | 0.37 | $ | (0.67 | ) | $ | 0.42 | $ | (0.13 | ) | ||||||
Diluted: |
||||||||||||||||
Weighted average common shares outstanding |
63,195 | 40,138 | 52,529 | 40,626 | ||||||||||||
Earnings (Loss) per share from continuing operations |
$ | 0.22 | $ | (0.38 | ) | $ | 0.42 | $ | 0.40 | |||||||
Loss per share from discontinued operations |
$ | (0.05 | ) | $ | (0.29 | ) | $ | (0.16 | ) | $ | (0.53 | ) | ||||
Earnings (Loss) per share |
$ | 0.17 | $ | (0.67 | ) | $ | 0.26 | $ | (0.13 | ) | ||||||
Gross Margin Data (Continuing Operations): |
||||||||||||||||
Retail new vehicles |
7.6 | % | 6.9 | % | 7.3 | % | 7.2 | % | ||||||||
Fleet vehicles |
2.9 | % | 4.8 | % | 3.7 | % | 2.3 | % | ||||||||
Total new vehicles |
7.3 | % | 6.8 | % | 7.0 | % | 6.8 | % | ||||||||
Used vehicles retail |
7.8 | % | 8.4 | % | 8.3 | % | 8.9 | % | ||||||||
Total vehicles retail |
7.5 | % | 7.2 | % | 7.4 | % | 7.3 | % | ||||||||
Wholesale vehicles |
(5.4 | )% | (1.9 | )% | (3.3 | )% | (1.9 | )% | ||||||||
Parts, service and collision repair |
50.6 | % | 49.6 | % | 50.0 | % | 49.6 | % | ||||||||
Finance, insurance and other |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Overall gross margin |
16.9 | % | 16.1 | % | 17.5 | % | 16.0 | % | ||||||||
SG&A Expenses (Continuing Operations): |
||||||||||||||||
Personnel |
$ | 118,345 | $ | 116,949 | $ | 337,737 | $ | 365,618 | ||||||||
Advertising |
10,734 | 12,817 | 31,333 | 42,405 | ||||||||||||
Facility rent |
22,560 | 27,257 | 67,225 | 68,736 | ||||||||||||
Other |
52,055 | 63,390 | 152,539 | 180,040 | ||||||||||||
Total |
$ | 203,694 | $ | 220,413 | $ | 588,834 | $ | 656,799 | ||||||||
SG&A Expenses as % of Gross Profit |
||||||||||||||||
Personnel |
45.9 | % | 45.1 | % | 46.3 | % | 44.7 | % | ||||||||
Advertising |
4.2 | % | 4.9 | % | 4.3 | % | 5.2 | % | ||||||||
Facility rent |
8.8 | % | 10.5 | % | 9.2 | % | 8.4 | % | ||||||||
Other |
20.2 | % | 24.5 | % | 20.9 | % | 22.2 | % | ||||||||
Total |
79.1 | % | 85.0 | % | 80.7 | % | 80.5 | % | ||||||||
Operating Margin % |
3.0 | % | 0.3 | % | 2.7 | % | 2.2 | % |
Third Quarter Ended | Nine Months Ended | |||||||||||||||
9/30/2009 | 9/30/2008 | 9/30/2009 | 9/30/2008 | |||||||||||||
Unit Data (Continuing Operations): |
||||||||||||||||
New retail units |
24,305 | 26,025 | 60,998 | 80,405 | ||||||||||||
Fleet units |
1,971 | 2,772 | 6,800 | 11,572 | ||||||||||||
Used units |
19,360 | 15,444 | 55,062 | 49,617 | ||||||||||||
Wholesale units |
6,612 | 8,636 | 17,414 | 27,559 | ||||||||||||
Average price per unit: |
||||||||||||||||
New retail vehicles |
$ | 31,951 | $ | 34,169 | $ | 32,878 | $ | 33,591 | ||||||||
Fleet vehicles |
24,753 | 19,204 | 24,141 | 24,024 | ||||||||||||
Used vehicles |
18,879 | 19,953 | 18,787 | 20,052 | ||||||||||||
Wholesale vehicles |
5,024 | 7,526 | 5,598 | 7,851 | ||||||||||||
Other Data: |
||||||||||||||||
Same store revenue percentage changes: |
||||||||||||||||
New retail |
(12.7 | )% | (25.9 | )% | ||||||||||||
Fleet |
(8.4 | )% | (41.0 | )% | ||||||||||||
Total New Vehicles |
(12.4 | )% | (27.3 | )% | ||||||||||||
Used |
18.6 | % | 3.9 | % | ||||||||||||
Parts, service and collision repair |
(0.7 | )% | (2.7 | )% | ||||||||||||
Finance, insurance and other |
(3.8 | )% | (20.2 | )% | ||||||||||||
Total |
(5.9 | )% | (18.4 | )% | ||||||||||||
9/30/2009 | 12/31/2008 (1) | |||||||||||||||
ASSETS |
||||||||||||||||
Current Assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 614 | $ | 6,971 | ||||||||||||
Restricted cash |
106,913 | | ||||||||||||||
Receivables, net |
163,161 | 247,025 | ||||||||||||||
Inventories |
657,475 | 916,837 | ||||||||||||||
Assets held for sale |
176,128 | 406,576 | ||||||||||||||
Other current assets |
16,900 | 16,822 | ||||||||||||||
Total current assets |
1,121,191 | 1,594,231 | ||||||||||||||
Property and Equipment, Net |
378,170 | 369,892 | ||||||||||||||
Goodwill, Net |
403,048 | 327,007 | ||||||||||||||
Other Intangibles, Net |
79,685 | 82,328 | ||||||||||||||
Other Assets |
22,674 | 32,087 | ||||||||||||||
TOTAL ASSETS |
$ | 2,004,768 | $ | 2,405,545 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current Liabilities: |
||||||||||||||||
Floor plan notes payable |
$ | 605,059 | $ | 921,023 | ||||||||||||
Other current liabilities |
224,377 | 277,938 | ||||||||||||||
Liabilities associated with assets held for sale |
53,123 | 199,482 | ||||||||||||||
Current maturities of long-term debt |
105,750 | 738,447 | ||||||||||||||
Total current liabilities |
988,309 | 2,136,890 | ||||||||||||||
LONG-TERM DEBT |
556,243 | | ||||||||||||||
OTHER LONG-TERM LIABILITIES |
109,562 | 71,132 | ||||||||||||||
STOCKHOLDERS EQUITY |
350,654 | 197,523 | ||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 2,004,768 | $ | 2,405,545 | ||||||||||||
(1) | Restated for the adoption effects of ASC 470-20-65. |