Attached files

file filename
8-K - FORM 8-K - LITHIA MOTORS INCf8klad3qea102710cov.htm
EX-99.2 - EXHIBIT 99.2 - LITHIA MOTORS INCf8kladpptex992.htm

 

Exhibit 99.1

 

 

 

LITHIA MOTORS REPORTS THIRD QUARTER 2010 EARNINGS OF $0.37 PER SHARE, INTRODUCES 2011 GUIDANCE IN RANGE OF $1.03-1.11 PER SHARE

 

Medford, Oregon, October 27, 2010 (1:05 p.m. PT) – Lithia Motors, Inc. (NYSE: LAD) today reported 2010 third quarter net income from continuing operations of $0.37 per diluted share. This compares to a 2009 adjusted third quarter net income from continuing operations of $0.40 per diluted share. The results include 23% more shares outstanding in 2010 compared to 2009 primarily due to the equity offering at the end of 2009. Third quarter 2010 revenue from continuing operations increased 15% to $582.7 million, compared to $508.0 million in the year-ago period, mainly driven by improved vehicle sales.

 

Third Quarter Operating Highlights:

·         Total same store sales increased 12%, including increases of 8% in new vehicle sales and 2.5% in service, body and parts sales

·         Same store used vehicle retail sales increased 20% and the used retail to new vehicle unit sales ratio was 1.05 : 1

·         Selling, general & administrative costs as a percent of gross profit was 74%, an improvement of 70 basis points over the prior year

·         Repurchased approximately 100,000 shares in the quarter

·         Unfinanced new vehicle inventory totaled $65.2 million at the end of the quarter, an increase of $33.6 million from June 30, 2010

 

Sid DeBoer, Lithia’s Chairman and CEO, commented, “Our continued focus on operations and improving our performance in all business lines is evident in our third quarter results. Despite a difficult comparison due to the Cash for Clunkers program last year, we grew same store sales in all categories. Lithia’s store leaders are responding to our customers’ needs and local competition quickly and decisively.  Our information systems and centralized administrative processes allow our team more time to do what they do best – service our customers.”

 

As shown in the attached reconciliation table, the 2009 third quarter adjusted results from continuing operations exclude non-core charges of $(0.07) per share on asset impairments. Unadjusted, net income from continuing operations for the third quarter of 2009 was $7.0 million, or $0.33 per diluted share.

 

For the nine-month period ended September 30, 2010, total revenues increased 16% to $1.6 billion as compared to $1.4 billion in the same period last year. Same store new vehicle sales increased 15%, retail used vehicle sales increased 19% and service, body and parts sales decreased 1%. For the first nine months, Lithia’s adjusted income from continuing operations, net of tax, and excluding non-core charges and gains was $0.74 per share as compared to $0.62 per share in 2009. Unadjusted, net income from continuing operations for the first nine months was $0.37 per diluted share, compared to net income from continuing operations of $0.42 per diluted share for the same period last year.

 

Balance Sheet Update

Lithia ended the period with $110.9 million in immediately available funds, including $15.3 million in cash, $30.4 million in availability on its revolving credit facility, and $65.2 million in unfinanced new vehicle inventory.

 

Dividend Payment

Lithia announced that the Board of Directors has approved a dividend of $0.05 per share for the third quarter 2010. Lithia will pay the dividend November 26th to shareholders of record on November 12th, 2010.

 


 

 

Outlook for 2010 and 2011

Lithia is increasing 2010 fourth quarter earnings guidance to a range of $0.11 to $0.13 per diluted share, for full-year 2010 earnings in a range of $0.84 to $0.86 per diluted share. Both projections are based on the following annual assumptions:

 

·         Total revenues in range of $1.95 to $2.0 billion

·         New vehicle same store sales increasing 15.7%

·         New vehicle gross margin ranging from 8.1% to 8.3%

·         Used vehicle same store sales increasing 16.6%

·         Used vehicle gross margin ranging from 14.2% to 14.5%

·         Service body and parts same store sales decreasing 0.6%

·         Service body and parts gross margin ranging from 48.4% to 48.7%

·         Finance and insurance gross profit of $955 per unit

·         Tax rate of 40%

·         Estimated average diluted shares outstanding of 26.3 million

·         Capital expenditures of approximately $9.3 million

·         Chrysler market share consistent with full year 2009 levels

·         Guidance excludes the impact of future acquisitions, dispositions, and any potential non-core items

 

Lithia projects its 2011 first quarter earnings guidance within a range of $0.15 to $0.17 per diluted share. Full-year 2011 earnings guidance is projected within a range of $1.03 to $1.11 per diluted share. Both projections are based on the following annual assumptions:

 

·         Total revenues in range of $2.2 to $2.35 billion

·         New vehicle same store sales increasing 10.0%

·         New vehicle gross margin ranging from 8.0% to 8.2%

·         Used vehicle same store sales increasing 8.8%

·         Used vehicle gross margin ranging from 14.0% to 14.3%

·         Service body and parts same store sales increasing 1.9%

·         Service body and parts gross margin ranging from 48.6% to 48.9%

·         Finance and insurance gross profit of $970 per unit

·         Tax rate of 40%

·         Estimated average diluted shares outstanding of 26.9 million

·         Capital expenditures of approximately $10.6 million

·         Guidance excludes the impact of future acquisitions, dispositions, and any potential non-core items

 

Third Quarter Earnings Conference Call and Updated Presentation

The third quarter conference call may be accessed at 2:00 p.m. PT today by telephone at (877) 407-8029 (Conference ID: 358497). An updated presentation highlighting the third quarter results has been added to Investor Relations on www.lithia.com.

 

To listen live on our website or for replay, visit Investor Relations on www.lithia.com and click on the conference call icon. A playback of the conference call will be available after 5:00 p.m. PT on October 27, 2010 through November 3, 2010 by calling 877-660-6853 (Conference ID: 358497 Account: 305).

 

About Lithia

Lithia Motors, Inc. is the ninth largest automotive retailer in the United States and a Fortune 800 company. Lithia sells 26 brands of new and all brands of used vehicles at 85 stores, which are located in 12 states. Lithia also sells used vehicles; arranges finance, warranty, and credit insurance contracts; and provides vehicle parts, maintenance, and repair services at all of its locations.

 

 


 

 

For additional information on Lithia Motors, contact the Investor Relations Department at (541) 618-5748 or visit www.lithia.com and click on “Investor Relations.”

 

Sites

www.lithia.com

www.lithiacares.com

www.lithiajobs.com

 

Lithia Motors on Facebook

http://www.facebook.com/profile.php?id=1270221622&ref=ts

 

Lithia Life on Facebook

http://www.facebook.com/pages/Lithia-Lifecom/34360183908?ref=ts

 

Lithia Life on YouTube

http://www.youtube.com/user/LithiaLife

 

Lithia Life on Twitter

http://twitter.com/LithiaLife


Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of the "Safe-Harbor" provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. Forward-looking statements in this press release include our guidance regarding fourth quarter and full year 2010 results and first quarter and full year 2011 results, our ability to utilize our information systems and the leverage produced by our centralized administrative operations. Forward looking statements include statements regarding our goals, plans, projections and guidance regarding our financial position, results of operations, market position, pending and potential future acquisitions and business strategy, and often contain words such as "expects," "anticipates," "intends," "plans," "believes," "seeks" or "will."  These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to certain risk factors, including without limitation, future economic conditions and others set forth from time to time in the company's filings with the SEC. We urge you to carefully consider this information. We undertake no duty to update our forward-looking statements, including our earnings outlook.

 

Non-GAAP Financial Measures

This press release and the attached financial tables contain certain non-GAAP financial measures as defined under SEC rules, such as adjusted net income and diluted earnings per share from continuing operations, adjusted SG&A as a percentage of revenues and gross profit, adjusted operating margin, adjusted operating profit as a percentage of gross profit and adjusted pre-tax margin adjusted to exclude certain items disclosed in the attached financial tables. Cash flows from operations were adjusted to include the change in non-trade floorplan debt to improve the visibility of cash flows related to vehicle financing. As required by SEC rules, the Company has provided reconciliations of these measures to the most directly comparable GAAP measures, which are set forth in the attachments to this release. The Company believes that each of the foregoing non-GAAP financial measures improves the transparency of the Company's disclosure, provides a meaningful presentation of the Company's results from its core business operations excluding adjustments for items not related to the Company's ongoing core business operations or other non-cash adjustments, and improves the period-to-period comparability of the Company's results from its core business operations. These presentations are not intended to provide net income, cash flows from operations, operating income or selling, general and administrative costs in accordance with GAAP and should not be considered an alternative to GAAP measures.

 


 

 

Lithia Motors, Inc.

Consolidated Statement of Operations (Unaudited)

(In thousands except per share data)

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

September 30,

 

Increase

 

% Increase

 

 

2010

 

2009

 

 (Decrease)

 

(Decrease)

 

Revenues:

 

 

 

 

 

 

 

 

New vehicle sales

$  293,237

 

$  266,769

 

$     26,468

 

9.9

%

Used vehicle sales

189,667

 

150,080

 

39,587

 

26.4

 

Finance and insurance

18,928

 

15,704

 

3,224

 

20.5

 

Service, body and parts

77,733

 

74,538

 

3,195

 

4.3

 

Fleet and other

3,122

 

895

 

2,227

 

248.8

 

     Total revenues

582,687

 

507,986

 

74,701

 

14.7

 

Cost of sales:

 

 

 

 

 

 

 

 

New vehicle sales

269,018

 

242,963

 

26,055

 

10.7

 

Used vehicle sales

166,368

 

130,322

 

36,046

 

27.7

 

Service, body and parts

39,673

 

38,611

 

1,062

 

2.8

 

Fleet and other

2,684

 

597

 

2,087

 

349.6

 

     Total cost of sales

477,743

 

412,493

 

65,250

 

15.8

 

Gross profit

104,944

 

95,493

 

9,451

 

9.9

 

 

 

 

 

 

 

 

 

 

Asset impairment charges

-

 

1,967

 

(1,967)

 

(100.0)

 

SG&A expense

77,468

 

71,557

 

5,911

 

8.3

 

Depreciation and amortization

4,238

 

3,883

 

355

 

9.1

 

Income from operations

23,238

 

18,086

 

5,152

 

28.5

 

 

 

 

 

 

 

 

 

 

Floorplan interest expense

(3,085)

 

(3,053)

 

 32

 

1.0

 

Other interest expense

(3,725)

 

(3,291)

 

434

 

13.2

 

Other income, net

73

 

25

 

48

 

192.0

 

Income from continuing operations before income taxes

16,501

 

11,767

 

4,734

 

40.2

 

 

 

 

 

 

 

 

 

 

Income tax expense

6,709

 

4,792

 

1,917

 

40.0

 

Income tax rate

40.7%

 

40.7%

 

 

 

 

 

Income from continuing operations

$   9,792

 

$   6,975

 

$   2,817

 

40.4

%

 

 

 

 

 

 

 

 

 

Loss from discontinued operations, net of income tax

-

 

(1,262)

 

1,262

 

100.0

 

Net income

$   9,792

 

$   5,713

 

$   4,079

 

71.4

%

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

Continuing operations

$     0.37

 

$        0.33

 

$       0.04

 

12.1

%

Discontinued operations

-

 

(0.06)

 

0.06

 

100.0

 

Net income per share

$     0.37

 

$        0.27

 

$       0.10

 

37.0

%

 

 

 

 

 

 

 

 

 

Diluted shares outstanding

26,328

 

21,448

 

4,880

 

22.8

%

 

 

 

 

 

 

 

 

 

 


 

 

Lithia Motors, Inc.

Key Performance Metrics (Unaudited)

 

 

 

Three Months Ended

 

 

 

 

 

 

September 30,

 

Increase

 

% Increase

 

 

2010

 

2009

 

 (Decrease)

 

(Decrease)

 

Gross margin

 

 

 

 

 

 

 

 

New vehicle retail

8.3

%

8.9

%

(60) bps

 

 

 

Used vehicle retail

14.7

 

15.2

 

(50) bps

 

 

 

Used vehicle wholesale

0.1

 

0.1

 

- bps

 

 

 

Finance & insurance

100.0

 

100.0

 

- bps

 

 

 

Service, body & parts

49.0

 

48.2

 

80  bps

 

 

 

Gross profit margin

18.0

 

18.8

 

(80) bps

 

 

 

 

 

 

 

 

 

 

 

 

Unit sales

 

 

 

 

 

 

 

 

New vehicle retail

9,232

 

9,278

 

(46)

 

(0.5)

%

Used vehicle retail

9,705

 

8,000

 

1,705

 

21.3

 

Used vehicle wholesale

4,066

 

4,178

 

(112)

 

(2.7)

 

Total units sold

23,003

 

21,456

 

1,547

 

7.2

 

 

 

 

 

 

 

 

 

 

Average selling price

 

 

 

 

 

 

 

 

New vehicle retail

$    31,763

 

$    28,753

 

$       3,010

 

10.5

%

Used vehicle retail

16,362

 

16,232

 

130

 

0.8

 

Used vehicle wholesale

7,592

 

4,840

 

2,752

 

56.9

 

 

 

 

 

 

 

 

 

 

Average gross profit per unit

 

 

 

 

 

 

 

 

New vehicle retail

$      2,623

 

$      2,566

 

$          57

 

2.2

%

Used vehicle retail

2,397

 

2,468

 

(71)

 

(2.9)

 

Used vehicle wholesale

8

 

4

 

4

 

100.0

 

Finance & insurance

1,000

 

909

 

91

 

10.0

 

 

 

 

 

 

 

 

 

 

Revenue mix

 

 

 

 

 

 

 

 

New vehicle retail

50.3

%

52.5

%

 

 

 

 

Used vehicle retail

27.3

 

25.6

 

 

 

 

 

Used vehicle wholesale

5.4

 

3.9

 

 

 

 

 

Finance & insurance, net

3.2

 

3.1

 

 

 

 

 

Service, body & parts

13.3

 

14.7

 

 

 

 

 

Fleet and other

0.5

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted

 

As reported

 

 

Three Months Ended

 

Three Months Ended

 

 

September 30,

 

September 30,

 

Other metrics

2010

 

2009

 

2010

 

2009

 

SG&A as a % of revenue

13.3

%

14.0

%

13.3

%

14.1

%

SG&A as a % of gross profit

73.8

 

74.5

 

73.8

 

74.9

 

Operating profit as a % of revenue

4.0

 

4.0

 

4.0

 

3.6

 

Operating profit as a % of gross profit

22.1

 

21.4

 

22.1

 

18.9

 

Pretax margin

2.8

 

2.8

 

2.8

 

2.3

 

 


 

 

Lithia Motors, Inc.

Key Performance Metrics (Unaudited)

 

 

Three Months Ended

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

New vehicle unit sales brand mix

 

 

 

 

 

 

 

 

Chrysler

29.0

%

28.5

%

 

 

 

 

General Motors

15.7

 

15.4

 

 

 

 

 

Toyota

13.0

 

15.5

 

 

 

 

 

Honda

8.2

 

8.5

 

 

 

 

 

Ford

6.1

 

4.6

 

 

 

 

 

Hyundai

5.9

 

 6.6

 

 

 

 

 

Subaru

5.7

 

6.0

 

 

 

 

 

BMW

5.1

 

4.3

 

 

 

 

 

Volkswagen, Audi

4.0

 

3.2

 

 

 

 

 

Nissan

3.4

 

4.5

 

 

 

 

 

Kia

2.0

 

1.0

 

 

 

 

 

Mercedes

1.3

 

1.0

 

 

 

 

 

Other

0.6

 

0.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store revenue changes

 

 

 

 

 

 

 

 

New vehicle retail

8.0

%

(13.5)

%

 

 

 

 

Used vehicle retail

19.8

 

3.1

 

 

 

 

 

Used vehicle wholesale

51.8

 

(17.7)

 

 

 

 

 

Finance & insurance

18.8

 

(23.7)

 

 

 

 

 

Service, body & parts

2.5

 

(2.2)

 

 

 

 

 

Total sales (excluding fleet)

12.2

 

(8.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store gross profit changes

 

 

 

 

 

 

 

 

New vehicle retail

(0.3)

%

1.8

%

 

 

 

 

Used vehicle retail

16.5

 

51.3

 

 

 

 

 

Used vehicle wholesale

113.8

 

(102.9)

 

 

 

 

 

Service, body & parts

3.9

 

(2.6)

 

 

 

 

 

Total gross profit (excluding fleet)

7.6

 

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current store count

# of stores

 

% of total

 

 

 

 

 

Chrysler

23

 

27.1

%

 

 

 

 

General Motors

12

 

14.1

 

 

 

 

 

Honda

8

 

9.4

 

 

 

 

 

Toyota

8

 

9.4

 

 

 

 

 

Hyundai

6

 

7.0

 

 

 

 

 

BMW

6

 

7.0

 

 

 

 

 

Ford

4

 

4.7

 

 

 

 

 

Volkswagen, Audi

4

 

4.7

 

 

 

 

 

Nissan

4

 

4.7

 

 

 

 

 

Subaru

2

 

2.4

 

 

 

 

 

Kia

2

 

2.4

 

 

 

 

 

Mercedes

1

 

1.2

 

 

 

 

 

Other

5

 

5.9

 

 

 

 

 

 

85

 

 

 

 

 

 

 

 

 


 

 

Lithia Motors, Inc.

Consolidated Statement of Operations (Unaudited)

(In thousands except per share data)

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

September 30,

 

Increase

 

% Increase

 

 

2010

 

2009

 

 (Decrease)

 

(Decrease)

 

Revenues:

 

 

 

 

 

 

 

 

New vehicle sales

$  777,575

 

$  670,835

 

 $ 106,740

 

15.9

%

Used vehicle sales

521,437

 

419,689

 

101,748

 

24.2

 

Finance and insurance

49,840

 

44,098

 

5,742

 

13.0

 

Service, body and parts

218,526

 

219,807

 

(1,281)

 

(0.6)

 

Fleet and other

8,629

 

2,090

 

6,539

 

312.9

 

     Total revenues

1,576,007

 

1,356,519

 

219,488

 

16.2

 

Cost of sales:

 

 

 

 

 

 

 

 

New vehicle sales

712,857

 

612,942

 

99,915

 

16.3

 

Used vehicle sales

457,625

 

367,536

 

90,089

 

24.5

 

Service, body and parts

111,541

 

113,900

 

(2,359)

 

(2.1)

 

Fleet and other

7,392

 

1,078

 

6,314

 

585.7

 

     Total cost of sales

1,289,415

 

1,095,456

 

193,959

 

17.7

 

Gross profit

286,592

 

261,063

 

25,529

 

9.8

 

 

 

 

 

 

 

 

 

 

Asset impairment charges

14,751

 

7,164

 

7,587

 

105.9

 

SG&A expense

223,320

 

209,469

 

13,851

 

6.6

 

Depreciation and amortization

13,389

 

11,943

 

1,446

 

12.1

 

Income from operations

35,132

 

32,487

 

2,645

 

8.1

 

 

 

 

 

 

 

 

 

 

Floorplan interest expense

(8,403)

 

(8,628)

 

(225)

 

(2.6)

 

Other interest expense

(10,842)

 

(10,639)

 

203

 

1.9

 

Other income, net

356

 

1,447

 

(1,091)

 

(75.4)

 

Income from continuing operations before income taxes

16,243

 

14,667

 

1,576

 

(10.7)

 

 

 

 

 

 

 

 

 

 

Income tax expense

6,522

 

5,937

 

585

 

9.9

 

Income tax rate

40.2

%

40.5

%

 

 

 

 

Income from continuing operations

$   9,721

 

$   8,730

 

$        991

 

11.4

%

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of income tax

(381)

 

1,975

 

(2,356)

 

NM

 

Net income

$   9,340

 

$   10,705

 

$   (1,365)

 

(12.8)

%

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

Continuing operations

$     0.37

 

$        0.41

 

$     (0.04)

 

(9.8)

%

Discontinued operations

(0.01)

 

0.10

 

(0.11)

 

NM

 

Net income per share

 $     0.36

 

$        0.51

 

$     (0.15)

 

(29.4)

%

 

 

 

 

 

 

 

 

 

Diluted shares outstanding

26,191

 

21,124

 

5,067

 

24.0

%


NM – not meaningful Lithia Motors, Inc.

 


 

 

Key Performance Metrics (Unaudited)

 

 

 

Nine Months Ended

 

 

 

 

 

 

September 30,

 

Increase

 

% Increase

 

 

2010

 

2009

 

 (Decrease)

 

(Decrease)

 

Gross margin

 

 

 

 

 

 

 

 

New vehicle retail

8.3

%

8.6

%

(30) bps

 

 

 

Used vehicle retail

14.3

 

14.2

 

10  bps

 

 

 

Used vehicle wholesale

0.9

 

0.8

 

10  bps

 

 

 

Finance & insurance

100.0

 

100.0

 

-   bps

 

 

 

Service, body & parts

49.0

 

48.2

 

80  bps

 

 

 

Gross profit margin

18.2

 

19.2

 

(100) bps

 

 

 

 

 

 

 

 

 

 

 

 

Unit sales

 

 

 

 

 

 

 

 

New vehicle retail

24,794

 

22,779

 

2,015

 

8.8

%

Used vehicle retail

26,583

 

22,879

 

3,704

 

16.2

 

Used vehicle wholesale

10,657

 

10,457

 

200

 

1.9

 

Total units sold

62,034

 

56,115

 

5,919

 

10.5

 

 

 

 

 

 

 

 

 

 

Average selling price

 

 

 

 

 

 

 

 

New vehicle retail

$    31,361

 

$    29,450

 

$       1,911

 

6.5

%

Used vehicle retail

16,610

 

15,962

 

648

 

4.1

 

Used vehicle wholesale

7,498

 

5,211

 

2,287

 

43.9

 

 

 

 

 

 

 

 

 

 

Average gross profit per unit

 

 

 

 

 

 

 

 

New vehicle retail

$      2,610

 

$      2,541

 

$            69

 

2.7

%

Used vehicle retail

2,374

 

2,261

 

113

 

5.0

 

Used vehicle wholesale

66

 

40

 

26

 

65.0

 

Finance & insurance

970

 

966

 

4

 

0.4

 

 

 

 

 

 

 

 

 

 

Revenue mix

 

 

 

 

 

 

 

 

New vehicle retail

49.3

%

49.5

%

 

 

 

 

Used vehicle retail

28.0

 

26.9

 

 

 

 

 

Used vehicle wholesale

5.1

 

3.9

 

 

 

 

 

Finance & insurance, net

3.2

 

3.3

 

 

 

 

 

Service, body & parts

13.9

 

16.2

 

 

 

 

 

Fleet and other

0.5

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted

 

As reported

 

 

Nine Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

Other metrics

2010

 

2009

 

2010

 

2009

 

SG&A as a % of revenue

14.1

%

15.4

%

14.2

%

15.4

%

SG&A as a % of gross profit

77.6

 

79.9

 

77.9

 

80.2

 

Operating profit as a % of revenue

3.2

 

3.0

 

2.2

 

2.4

 

Operating profit as a % of gross profit

17.8

 

15.6

 

12.3

 

12.4

 

Pretax margin

2.0

 

1.6

 

1.0

 

1.1

 

 

 

 

 

 

 

 

 

 

 


 

 

Lithia Motors, Inc.

Key Performance Metrics (Unaudited)

 

 

 

Nine Months Ended

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

New vehicle unit sales brand mix

 

 

 

 

 

 

 

 

Chrysler

28.1

%

30.9

%

 

 

 

 

General Motors

16.5

 

16.1

 

 

 

 

 

Toyota

13.4

 

14.7

 

 

 

 

 

Honda

8.5

 

8.6

 

 

 

 

 

Hyundai

5.9

 

5.3

 

 

 

 

 

Ford

5.8

 

4.7

 

 

 

 

 

Subaru

5.5

 

5.1

 

 

 

 

 

BMW

5.3

 

4.7

 

 

 

 

 

Volkswagen, Audi

3.6

 

3.2

 

 

 

 

 

Nissan

3.5

 

4.0

 

 

 

 

 

Kia

2.0

 

0.6

 

 

 

 

 

Mercedes

1.1

 

1.0

 

 

 

 

 

Other

0.8

 

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store revenue changes

 

 

 

 

 

 

 

 

New vehicle retail

14.8

%

(29.7)

%

 

 

 

 

Used vehicle retail

18.8

 

(2.2)

 

 

 

 

 

Used vehicle wholesale

45.4

 

(33.3)

 

 

 

 

 

Finance & insurance

11.5

 

(30.0)

 

 

 

 

 

Service, body & parts

(1.2)

 

(3.9)

 

 

 

 

 

Total sales (excluding fleet)

14.4

 

(20.3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store gross profit changes

 

 

 

 

 

 

 

 

New vehicle retail

10.3

%

(21.0)

%

 

 

 

 

Used vehicle retail

24.1

 

21.7

 

 

 

 

 

Used vehicle wholesale

34.3

 

(128.5)

 

 

 

 

 

Service, body & parts

0.1

 

(3.0)

 

 

 

 

 

Total gross profit (excluding fleet)

8.9

 

(8.6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geographic revenue mix

 

 

 

 

 

 

 

 

Texas

24.5

%

23.7

%

 

 

 

 

Oregon

15.2

 

16.6

 

 

 

 

 

California

11.3

 

11.6

 

 

 

 

 

Alaska

10.4

 

9.9

 

 

 

 

 

Washington

10.0

 

9.8

 

 

 

 

 

Montana

7.2

 

7.0

 

 

 

 

 

Iowa

7.0

 

7.1

 

 

 

 

 

Idaho

6.4

 

6.4

 

 

 

 

 

Nevada

4.1

 

4.0

 

 

 

 

 

North Dakota

2.1

 

1.8

 

 

 

 

 

Colorado

0.9

 

0.9

 

 

 

 

 

New Mexico

0.9

 

1.2

 

 

 

 

 

 


 

 

Lithia Motors, Inc.

Consolidated Balance Sheet (Unaudited)

(In thousands except per share data)

 

 

September 30, 2010

 

December 31, 2009

Cash and cash equivalents

$                     15,301

 

$                     12,776

Contracts in transit

28,649

 

21,940

Trade receivables, net

41,235

 

30,157

Inventory, net

392,906

 

328,726

Vehicles leased to others

8,253

 

7,384

Prepaid expenses and other

3,059

 

5,387

Assets held for sale

-

 

11,693

Total current assets

$                   489,403

 

$                   418,063

 

 

 

 

Land and building, net

313,290

 

326,625

Equipment and other, net

49,700

 

59,429

Goodwill

6,186

 

-

Intangible assets, net

45,299

 

42,496

Other non-current assets

8,817

 

7,752

Deferred income taxes

42,394

 

40,735

Total assets

$                   955,089

 

$                   895,100

 

 

 

 

Flooring notes payable

223,949

 

210,488

Current maturities of line of credit

-

 

24,000

Current maturities of other debt

14,898

 

14,303

Trade payables

24,957

 

18,782

Accrued liabilities

59,793

 

47,518

Deferred income taxes

-

 

1,036

Liabilities related to assets held for sale

-

 

5,050

Total current liabilities

$                    323,597

 

$                   321,177

 

 

 

 

Real estate debt

237,056

 

230,265

Other long-term debt

42,733

 

2,800

Deferred revenue

19,963

 

17,981

Other long-term liabilities

17,257

 

15,839

Total liabilities

$                    640,606

 

$                   588,062

 

 

 

 

Class A common stock

283,275

 

280,880

Class B common stock

468

 

468

Additional paid-in capital

10,644

 

10,501

Other comprehensive income

(5,676)

 

(3,850)

Retained earnings

25,772

 

19,039

Total liabilities & shareholders' equity

$                    955,089

 

$                   895,100

 


 

 

Lithia Motors, Inc.

Summarized Cash Flow from Operations (Unaudited)

(In thousands)

 

 

Nine Months Ended

 

 

September 30,

 

 

2010

 

2009

 

Net income

$     9,340

 

$   10,705

 

 

 

 

 

 

Adjustments to reconcile net income to cash provided by (used in) operating activities:

 

 

 

 

Asset impairments

14,751

 

7,164

 

Depreciation and amortization

13,397

 

12,452

 

Amortization of debt discount

-

 

48

 

Stock-based compensation

1,450

 

1,584

 

Gain on early extinguishment of debt

-

 

(1,317)

 

(Gain) loss on disposal of assets

235

 

(7,982)

 

Deferred income taxes

(2,610)

 

1,006

 

Excess tax deficit (benefit) from share-based
   payment arrangements

(89)

 

45

 

(Increase) decrease, net of effect of acquisitions and divestitures

 

 

 

 

     Trade receivables, net

(11,045)

 

11,032

 

     Contracts in transit

(6,709)

 

8,900

 

     Inventories

(55,359)

 

167,545

 

     Vehicles leased to others

(1,870)

 

696

 

     Prepaid expenses and other

2,564

 

19,136

 

     Other non-current assets

(1,124)

 

7

 

Increase (decrease), net of effect of acquisitions and divestitures

 

 

 

 

     Floorplan notes payable

2,338

 

(170,803)

 

     Trade payables

6,167

 

(431)

 

     Accrued liabilities

11,181

 

4,680

 

     Other long-term liabilities and
        deferred revenue

623

 

9,016

 

Net cash provided by (used in)
   operating activities

$ (16,760)

 

$   73,483

 

 

 

 

 

 

 

 

 

 

 

Lithia Motors, Inc.

Reconciliation of Non-GAAP Cash Flow from Operations (Unaudited)

(In thousands)

 

Nine Months Ended

 

 

September 30,

 

Net cash provided by (used in) operating activities                                                      

2010

 

2009

 

As reported

$ (16,760)

 

$  73,483

 

Floorplan notes payable, non-trade

13,807

 

7,384

 

Adjusted

$   (2,953)

 

$  80,867

 

 


 

 

Lithia Motors, Inc.

Other Highlights (Unaudited)

(In thousands except per share data)

 

 

 

September

 30, 2010

 

December 31, 2009

 

 

 

 

 

Other information

 

 

 

 

 

 

 

 

Lt debt/total cap

47.2

%

43.2

%

 

 

 

 

Adjusted Lt debt/total cap
(excludes mortgage financing)

12.0

%

0.9

%

 

 

 

 

Book value per outstanding share

$12.01

 

$11.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt covenant ratios

 

 

 

 

 

 

 

 

 

Requirement

 

As of September 30, 2010

 

Minimum tangible net worth

Not less than $200 million

 

$266.2 million

 

Vehicle equity

Not less than $65 million

 

$195.6 million

 

Fixed charge coverage ratio

Not less than 1.20 to 1

 

1.60 to 1

 

Liabilities to tangible net worth ratio

Not more than 4.00 to 1

 

2.41 to 1

 

 

 

 

Lithia Motors, Inc.

Reconciliation of Certain Non-GAAP Financial Measures (Unaudited)

(In thousands)

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

 

2010

 

2009

 

2010

 

2009

 

Selling, general & administrative

 

 

 

 

 

 

 

 

As reported

$77,468

 

$71,557

 

$223,320

 

$209,469

 

      Impairments and disposal gain

-

 

(393)

 

365

 

(956)

 

     Lease termination and severance reserve

-

 

-

 

(1,334)

 

-

 

Adjusted

$77,468

 

$71,164

 

$222,351

 

$208,513

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

As reported

$23,238

 

$18,086

 

$35,132

 

$32,487

 

     Impairments and disposal gain

-

 

2,360

 

14,451

 

8,120

 

     Lease termination and severance reserve

-

 

-

 

1,334

 

-

 

Adjusted

$23,238

 

$20,446

 

$50,917

 

$40,607

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

 

 

 

 

 

 

As reported

$16,501

 

$11,767

 

$16,243

 

$14,667

 

     Impairments and disposal gain

-

 

2,360

 

14,451

 

8,120

 

     Lease termination and severance reserve

-

 

-

 

1,334

 

-

 

     Gain on extinguishment of debt

-

 

-

 

-

 

(1,317)

 

Adjusted

$16,501

 

$14,127

 

$32,028

 

$21,470

 

 


 

 

Lithia Motors, Inc.

Reconciliation of Certain Non-GAAP Financial Measures (Unaudited)

(In thousands except per share data)

 

Adjusted net income/(loss) and diluted earnings per share

 

 

 

 

 

Three Months Ended September 30,

 

 

Net income/(loss)

 

Diluted earnings per share

 

 

2010

 

2009

 

2010

 

2009

 

Continuing Operations

 

 

 

 

 

 

 

 

As reported

$9,792

 

$6,975

 

$0.37

 

$0.33

 

     Impairments and disposal gain

-

 

1,571

 

-

 

0.07

 

Adjusted

$9,792

 

$8,546

 

$0.37

 

$0.40

 

 

 

 

 

 

 

 

 

 

Discontinued Operations

 

 

 

 

 

 

 

 

As reported

$        -

 

$(1,262)

 

$     -

 

$(0.06)

 

     Impairments and disposal (gain)
     loss

-

 

306

 

-

 

0.01

 

Adjusted

$        -

 

$  (956)

 

$     -

 

(0.05)

 

 

 

 

 

 

 

 

 

 

Consolidated Operations

 

 

 

 

 

 

 

 

As reported

$9,792

 

$5,713

 

$0.37

 

$0.27

 

Adjusted

9,792

 

7,590

 

0.37

 

0.35

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

Net income/(loss)

 

Diluted earnings per share

 

 

2010

 

2009

 

2010

 

2009

 

Continuing Operations

 

 

 

 

 

 

 

 

As reported

$9,721

 

$8,730

 

$0.37

 

$0.42

 

     Impairments and disposal gain

8,777

 

5,002

 

0.34

 

0.24

 

     Lease termination and severance reserve

725

 

-

 

0.03

 

-

 

     Gain on extinguishment of debt

-

 

(812)

 

 

 

(0.04)

 

Adjusted

$19,223

 

$12,920

 

$0.74

 

$0.62

 

 

 

 

 

 

 

 

 

 

Discontinued Operations

 

 

 

 

 

 

 

 

As reported

$(381)

 

$1,975

 

$(0.01)

 

$0.09

 

     Impairments and disposal (gain)
     loss

173

 

(5,115)

 

-

 

(0.24)

 

Adjusted

$(208)

 

$(3,140)

 

$(0.01)

 

$(0.15)

 

 

 

 

 

 

 

 

 

 

Consolidated Operations

 

 

 

 

 

 

 

 

As reported

$9,340

 

$10,705

 

$0.36

 

$0.51

 

Adjusted

19,015

 

9,780

 

0.73

 

0.47