Attached files
| file | filename |
|---|---|
| 8-K - 8-K - SONIC AUTOMOTIVE INC | d352022d8k.htm |
Exhibit 99.1
Sonic Automotive, Inc.
Results of Operations (Unaudited)
| Three Months Ended March 31, 2016 | ||||||||||||||||||||||||||||
| Income (Loss) | Income (Loss) | |||||||||||||||||||||||||||
| From Continuing | From Discontinued | |||||||||||||||||||||||||||
| Operations | Operations | Net Income (Loss) | ||||||||||||||||||||||||||
| Weighted | Per | Per | Per | |||||||||||||||||||||||||
| Average | Share | Share | Share | |||||||||||||||||||||||||
| Shares | Amount | Amount | Amount | Amount | Amount | Amount | ||||||||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||||||||||||||
| Reported: |
||||||||||||||||||||||||||||
| Earnings (loss) and shares |
46,950 | $ | 14,464 | $ | 160 | $ | 14,624 | |||||||||||||||||||||
| Effect of participating securities: |
||||||||||||||||||||||||||||
| Non-vested restricted stock |
(6 | ) | — | (6 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Basic earnings (loss) and shares |
46,950 | $ | 14,458 | $ | 0.31 | $ | 160 | $ | — | $ | 14,618 | $ | 0.31 | |||||||||||||||
| Effect of dilutive securities: |
||||||||||||||||||||||||||||
| Stock compensation plans |
172 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Diluted earnings (loss) and shares |
47,122 | $ | 14,458 | $ | 0.31 | $ | 160 | $ | — | $ | 14,618 | $ | 0.31 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjustments (net of tax): |
||||||||||||||||||||||||||||
| Storm damage and other |
$ | 3,698 | $ | 0.08 | $ | (320 | ) | $ | (0.01 | ) | $ | 3,378 | $ | 0.07 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total adjustments |
$ | 3,698 | $ | 0.08 | $ | (320 | ) | $ | (0.01 | ) | $ | 3,378 | $ | 0.07 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||
| Adjusted: |
||||||||||||||||||||||||||||
| Earnings (loss) and |
$ | 18,162 | $ | 0.39 | $ | (160 | ) | $ | (0.01 | ) | $ | 18,002 | $ | 0.38 | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||
| (1) | Net loss attributable to EchoPark® operations was $0.05 per fully diluted share in the three months ended March 31, 2016. |
| Reported Three Months Ended March 31, 2016 |
Forecast Three Months Ending March 31, 2017 |
|||||||||||
| Low | High | |||||||||||
| (In thousands, except per share amounts) | ||||||||||||
| Diluted earnings per share from continuing operations |
$ | 0.31 | $ | 0.22 | $ | 0.26 | ||||||
| Net income |
$ | 14,624 | $ | 9,876 | $ | 11,672 | ||||||
| Non-floor plan interest expense |
11,910 | 12,018 | 13,018 | |||||||||
| Depreciation and amortization |
22,220 | 24,155 | 25,155 | |||||||||
| Income tax expense |
9,271 | 6,381 | 7,541 | |||||||||
| (Gain) loss on disposal of dealerships |
48 | — | — | |||||||||
| (Gain) loss on exit of leased dealerships |
(409 | ) | 87 | 287 | ||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted EBITDA |
$ | 57,664 | $ | 52,517 | $ | 57,673 | ||||||
|
|
|
|
|
|
|
|||||||