001-31262 | 01-0609375 | |||
(Commission File Number) | (IRS Employer Identification No.) | |||
2905 Premiere Parkway NW, Suite 300 Duluth, GA | 30097 | |||
(Address of principal executive offices) | (Zip Code) | |||
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description | ||
99.1 | Press Release dated April 26, 2012. |
ASBURY AUTOMOTIVE GROUP, INC. | |||
Date: April 26, 2012 | By: | /s/ Craig T. Monaghan | |
Name: | Craig T. Monaghan | ||
Title: | President and Chief Executive Officer |
Exhibit No. | Description | |
99.1 | Press Release dated April 26, 2012. |
• | Reduced debt over $25 million during the quarter; first quarter leverage at 2.5x Total Debt/Adjusted EBITDA |
For the Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
REVENUES: | |||||||
New vehicle | $ | 589.7 | $ | 564.3 | |||
Used vehicle | 325.7 | 296.6 | |||||
Parts and service | 145.1 | 141.6 | |||||
Finance and insurance, net | 39.0 | 32.1 | |||||
Total revenues | 1,099.5 | 1,034.6 | |||||
COST OF SALES: | |||||||
New vehicle | 550.4 | 530.5 | |||||
Used vehicle | 297.2 | 269.6 | |||||
Parts and service | 62.4 | 64.1 | |||||
Total cost of sales | 910.0 | 864.2 | |||||
GROSS PROFIT | 189.5 | 170.4 | |||||
OPERATING EXPENSES: | |||||||
Selling, general and administrative | 141.4 | 132.6 | |||||
Depreciation and amortization | 5.7 | 5.3 | |||||
Other operating (income) expense, net | (0.4 | ) | 10.5 | ||||
Income from operations | 42.8 | 22.0 | |||||
OTHER EXPENSE: | |||||||
Floor plan interest expense | (2.7 | ) | (2.7 | ) | |||
Other interest expense, net | (9.3 | ) | (10.4 | ) | |||
Swap interest expense | (1.3 | ) | (1.4 | ) | |||
Convertible debt discount amortization | (0.1 | ) | (0.2 | ) | |||
Total other expense, net | (13.4 | ) | (14.7 | ) | |||
Income before income taxes | 29.4 | 7.3 | |||||
INCOME TAX EXPENSE | 11.4 | 2.8 | |||||
INCOME FROM CONTINUING OPERATIONS | 18.0 | 4.5 | |||||
DISCONTINUED OPERATIONS, net of tax | (0.4 | ) | 15.4 | ||||
NET INCOME | $ | 17.6 | $ | 19.9 | |||
EARNINGS PER COMMON SHARE: | |||||||
Basic— | |||||||
Continuing operations | $ | 0.58 | $ | 0.14 | |||
Discontinued operations | (0.01 | ) | 0.47 | ||||
Net income | $ | 0.57 | $ | 0.61 | |||
Diluted— | |||||||
Continuing operations | $ | 0.57 | $ | 0.13 | |||
Discontinued operations | (0.01 | ) | 0.46 | ||||
Net income | $ | 0.56 | $ | 0.59 | |||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: | |||||||
Basic | 31.1 | 32.4 | |||||
Stock options | 0.3 | 0.7 | |||||
Restricted stock | 0.2 | 0.2 | |||||
Performance share units | 0.1 | 0.3 | |||||
Diluted | 31.7 | 33.6 |
For the Three Months Ended March 31, | Increase (Decrease) | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
(Dollars in millions, except for per vehicle data) | ||||||||||||||
Revenue: | ||||||||||||||
New vehicle revenue | ||||||||||||||
Luxury | $ | 201.9 | $ | 204.7 | $ | (2.8 | ) | (1 | )% | |||||
Mid-line import | 300.6 | 283.0 | 17.6 | 6 | % | |||||||||
Mid-line domestic | 87.2 | 76.6 | 10.6 | 14 | % | |||||||||
New vehicle revenue, as reported | $ | 589.7 | $ | 564.3 | $ | 25.4 | 5 | % | ||||||
Gross profit: | ||||||||||||||
New vehicle gross profit | ||||||||||||||
Luxury | $ | 15.5 | $ | 14.2 | $ | 1.3 | 9 | % | ||||||
Mid-line import | 17.8 | 14.4 | 3.4 | 24 | % | |||||||||
Mid-line domestic | 6.0 | 5.2 | 0.8 | 15 | % | |||||||||
New vehicle gross profit, as reported | $ | 39.3 | $ | 33.8 | $ | 5.5 | 16 | % | ||||||
For the Three Months Ended March 31, | Increase (Decrease) | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
New vehicle units: | ||||||||||||||
New vehicle retail units | ||||||||||||||
Luxury | 4,139 | 4,159 | (20 | ) | — | % | ||||||||
Mid-line import | 11,424 | 11,235 | 189 | 2 | % | |||||||||
Mid-line domestic | 2,343 | 2,143 | 200 | 9 | % | |||||||||
Total new vehicle retail units | 17,906 | 17,537 | 369 | 2 | % | |||||||||
Fleet vehicles | 580 | 707 | (127 | ) | (18 | )% | ||||||||
New vehicle units—actual | 18,486 | 18,244 | 242 | 1 | % |
For the Three Months Ended March 31, | Increase | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
Revenue per new vehicle sold | $ | 31,900 | $ | 30,931 | $ | 969 | 3 | % | ||||||
Gross profit per new vehicle sold | $ | 2,126 | $ | 1,853 | $ | 273 | 15 | % | ||||||
New vehicle gross margin | 6.7 | % | 6.0 | % | 0.7 | % | 12 | % |
For the Three Months Ended March 31, | Increase (Decrease) | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
(Dollars in millions, except for per vehicle data) | ||||||||||||||
Revenue: | ||||||||||||||
Used vehicle retail revenues | $ | 281.3 | $ | 244.8 | $ | 36.5 | 15 | % | ||||||
Used vehicle wholesale revenues | 44.4 | 51.8 | (7.4 | ) | (14 | )% | ||||||||
Used vehicle revenue, as reported | $ | 325.7 | $ | 296.6 | $ | 29.1 | 10 | % | ||||||
Gross profit: | ||||||||||||||
Used vehicle retail gross profit | $ | 27.9 | $ | 26.0 | $ | 1.9 | 7 | % | ||||||
Used vehicle wholesale gross profit | 0.6 | 1.0 | (0.4 | ) | (40 | )% | ||||||||
Used vehicle gross profit, as reported | $ | 28.5 | $ | 27.0 | $ | 1.5 | 6 | % | ||||||
Used vehicle retail units: | ||||||||||||||
Used vehicle retail units | 15,224 | 13,321 | 1,903 | 14 | % |
For the Three Months Ended March 31, | Increase (Decrease) | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
Revenue per used vehicle retailed | $ | 18,477 | $ | 18,377 | $ | 100 | 1 | % | ||||||
Gross profit per used vehicle retailed | $ | 1,833 | $ | 1,952 | $ | (119 | ) | (6 | )% | |||||
Used vehicle retail gross margin | 9.9 | % | 10.6 | % | (0.7 | )% | (7 | )% |
For the Three Months Ended March 31, | Increase (Decrease) | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
(Dollars in millions) | ||||||||||||||
Revenue: | ||||||||||||||
Parts and service revenue | $ | 145.1 | $ | 141.6 | $ | 3.5 | 2 | % | ||||||
Gross profit: | ||||||||||||||
Parts and service gross profit | ||||||||||||||
Customer pay | $ | 50.7 | $ | 47.0 | $ | 3.7 | 8 | % | ||||||
Reconditioning and preparation | 16.6 | 13.0 | 3.6 | 28 | % | |||||||||
Warranty | 10.3 | 12.6 | (2.3 | ) | (18 | )% | ||||||||
Wholesale parts | 5.1 | 4.9 | 0.2 | 4 | % | |||||||||
Total parts and service gross profit | $ | 82.7 | $ | 77.5 | $ | 5.2 | 7 | % | ||||||
Parts and service gross margin | 57.0 | % | 54.7 | % | 2.3 | % | 4 | % |
For the Three Months Ended March 31, | Increase | % Change | ||||||||||||
2012 | 2011 | |||||||||||||
(Dollars in millions, except for per vehicle data) | ||||||||||||||
Finance and insurance, net | $ | 39.0 | $ | 32.1 | $ | 6.9 | 21 | % | ||||||
Finance and insurance, net per vehicle sold | $ | 1,157 | $ | 1,017 | $ | 140 | 14 | % |
For the Three Months Ended March 31, | |||||
2012 | 2011 | ||||
REVENUE MIX PERCENTAGES: | |||||
New vehicles | 53.6 | % | 54.5 | % | |
Used retail vehicles | 25.7 | % | 23.7 | % | |
Used vehicle wholesale | 4.0 | % | 5.0 | % | |
Parts and service | 13.2 | % | 13.7 | % | |
Finance and insurance, net | 3.5 | % | 3.1 | % | |
Total revenue | 100.0 | % | 100.0 | % | |
GROSS PROFIT MIX PERCENTAGES: | |||||
New vehicles | 20.7 | % | 19.8 | % | |
Used retail vehicles | 14.8 | % | 15.3 | % | |
Used vehicle wholesale | 0.3 | % | 0.6 | % | |
Parts and service | 43.6 | % | 45.5 | % | |
Finance and insurance, net | 20.6 | % | 18.8 | % | |
Total gross profit | 100.0 | % | 100.0 | % | |
SG&A EXPENSES AS A PERCENTAGE OF GROSS PROFIT | 74.6 | % | 77.8 | % |
March 31, 2012 | December 31, 2011 | Increase (Decrease) | % Change | |||||||||||
SELECTED BALANCE SHEET DATA | ||||||||||||||
Cash and cash equivalents | $ | 4.3 | $ | 11.4 | $ | (7.1 | ) | (62 | )% | |||||
New vehicle inventory | 451.2 | 400.0 | 51.2 | 13 | % | |||||||||
Used vehicle inventory | 95.5 | 82.0 | 13.5 | 16 | % | |||||||||
Parts inventory | 37.2 | 37.5 | (0.3 | ) | (1 | )% | ||||||||
Total current assets | 852.1 | 792.5 | 59.6 | 8 | % | |||||||||
Floor plan notes payable | 486.1 | 434.0 | 52.1 | 12 | % | |||||||||
Total current liabilities | 702.5 | 636.3 | 66.2 | 10 | % | |||||||||
CAPITALIZATION: | ||||||||||||||
Long-term debt (including current portion) | $ | 432.9 | $ | 458.6 | $ | (25.7 | ) | (6 | )% | |||||
Shareholders' equity | 348.0 | 326.6 | 21.4 | 7 | % | |||||||||
Total | $ | 780.9 | $ | 785.2 | $ | (4.3 | ) | (1 | )% |
For the Three Months Ended March 31, | |||||
2012 | 2011 | ||||
Luxury | |||||
BMW | 8 | % | 8 | % | |
Mercedes-Benz | 7 | % | 7 | % | |
Lexus | 6 | % | 6 | % | |
Acura | 4 | % | 4 | % | |
Infiniti | 4 | % | 5 | % | |
Other luxury | 5 | % | 6 | % | |
Total luxury | 34 | % | 36 | % | |
Mid-Line Imports: | |||||
Honda | 22 | % | 21 | % | |
Nissan | 13 | % | 13 | % | |
Toyota | 11 | % | 12 | % | |
Other imports | 5 | % | 4 | % | |
Total imports | 51 | % | 50 | % | |
Mid-Line Domestic: | |||||
Ford | 8 | % | 7 | % | |
Chevrolet | 2 | % | 3 | % | |
Other domestics | 5 | % | 4 | % | |
Total domestic | 15 | % | 14 | % | |
Total New Vehicle Revenue | 100 | % | 100 | % |
As of March 31, 2011 | As of June 30, 2011 | As of September 30, 2011 | As of December 31, 2011 | As of March 31, 2012 | |||||||||||||||
Honda | $ | 79 | $ | 36 | $ | 30 | $ | 35 | $ | 63 | |||||||||
Nissan | 67 | 63 | 65 | 81 | 83 | ||||||||||||||
Toyota | 49 | 28 | 22 | 35 | 35 | ||||||||||||||
Infiniti | 26 | 18 | 17 | 26 | 35 | ||||||||||||||
Lexus | 16 | 8 | 11 | 11 | 16 | ||||||||||||||
Acura | 17 | 12 | 8 | 13 | 25 | ||||||||||||||
Total | $ | 254 | $ | 165 | $ | 153 | $ | 201 | $ | 257 |
For the Three Months Ended March 31, | Increase (Decrease) | % of Gross Profit Increase (Decrease) | ||||||||||||||||||
2012 | % of Gross Profit | 2011 | % of Gross Profit | |||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
SG&A, excluding rent expense | $ | 132.5 | 69.9 | % | $ | 123.4 | 72.4 | % | $ | 9.1 | (2.5 | )% | ||||||||
Rent expense | 8.9 | 4.7 | % | 9.2 | 5.4 | % | (0.3 | ) | (0.7 | )% | ||||||||||
SG&A-total | $ | 141.4 | 74.6 | % | $ | 132.6 | 77.8 | % | $ | 8.8 | (3.2 | )% | ||||||||
Gross profit | $ | 189.5 | $ | 170.4 |
For the Twelve Months Ended | |||||||
March 31, 2012 | December 31, 2011 | ||||||
(Dollars in millions) | |||||||
Adjusted leverage ratio: | |||||||
Book value of long-term debt (including current portion) | $ | 432.9 | $ | 458.6 | |||
Calculation of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"): | |||||||
Income from continuing operations | $ | 61.4 | $ | 47.8 | |||
Add: | |||||||
Depreciation and amortization | 23.1 | 22.6 | |||||
Income tax expense | 38.1 | 29.6 | |||||
Convertible debt discount amortization | 0.7 | 0.8 | |||||
Swap and other interest expense | 43.8 | 45.0 | |||||
Earnings before interest, taxes, depreciation and amortization ("EBITDA") | 167.1 | 145.8 | |||||
Non-core items - expense: | |||||||
Loss on extinguishment of long-term debt | 0.8 | 0.8 | |||||
Real estate related losses | 1.9 | 1.9 | |||||
Executive separation cost | 4.3 | 6.6 | |||||
Litigation related expense | — | 9.0 | |||||
Total non-core items | 7.0 | 18.3 | |||||
Adjusted EBITDA | $ | 174.1 | $ | 164.1 | |||
Adjusted leverage ratio | 2.5 | 2.8 |
For the Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
(In millions, except per share data) | |||||||
Adjusted income from continuing operations: | |||||||
Net income | $ | 17.6 | $ | 19.9 | |||
Discontinued operations, net of tax | 0.4 | (15.4 | ) | ||||
Income from continuing operations | 18.0 | 4.5 | |||||
Non-core items - expense (income): | |||||||
Litigation related expense | — | 9.0 | |||||
Executive separation cost | — | 2.3 | |||||
Tax benefit on non-core items above | — | (4.4 | ) | ||||
Total non-core items | — | 6.9 | |||||
Adjusted income from continuing operations | $ | 18.0 | $ | 11.4 | |||
Adjusted earnings per common share - diluted: | |||||||
Net income | $ | 0.56 | $ | 0.59 | |||
Discontinued operations, net of tax | 0.01 | (0.46 | ) | ||||
Income from continuing operations | 0.57 | 0.13 | |||||
Total non-core items | — | 0.21 | |||||
Adjusted income from continuing operations | $ | 0.57 | $ | 0.34 | |||
Weighted average common shares outstanding - diluted | 31.7 | 33.6 |