Exhibit 99.2

Part I. FINANCIA L INFORMATION

Item 1. CONDENSED FINANCI AL STATEMENTS

AMERIC REDIT CORP.

Consolidated Balance Sheets

(Unaudited, Dollars in Thousands)

	December 31, 2007			June 30, 2007
ASSETS
Cash and cash equivalents	$	567,087		$	910,304
Finance receivables, net		15,436,986			15,102,370
Restricted cash—securitization notes payable		994,336			1,014,353
Restricted cash—credit facilities		175,971			166,884
Property and equipment, net		60,762			58,572
Leased vehicles, net		204,558			33,968
Deferred income taxes		244,065			151,704
Goodwill		212,595			208,435
Other assets		252,952			164,430
Total assets	$	18,149,312		$	17,811,020
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Credit facilities	$	2,479,400		$	2,541,702
Securitization notes payable		12,368,081			11,939,447
Senior notes		200,000			200,000
Convertible senior notes		750,000			750,000
Funding payable		49,666			87,474
Accrued taxes and expenses		240,589			199,059
Other liabilities		84,438			18,188
Total liabilities		16,172,174			15,735,870
Commitments and contingencies (Note 7)
Shareholders’ equity:
Preferred stock, $0.01 par value per share; 20,000,000 shares authorized, none issued Common stock, $0.01 par value per share; 230,000,000 shares authorized; 117,147,662 and 120,590,473 shares issued		1,172			1,206
Additional paid-in capital		9,962			71,323
Accumulated other comprehensive income		811			45,694
Retained earnings		2,024,733			2,000,066
		2,036,678			2,118,289
Treasury stock, at cost (2,668,911 and 1,934,061 shares)		(59,540	)		(43,139	)
Total shareholders’ equity		1,977,138			2,075,150
Total liabilities and shareholders’ equity	$	18,149,312		$	17,811,020

The accompanying notes are an integral part of these consolidated financial statements.

1

AME RICREDIT CORP.

Consolidated Statements of Income and Comprehensive Income

(Unaudited, Dollars in Thousands, Except Per Share Data)

	Three Months Ended December 31,						Six Months Ended December 31,
	2007			2006			2007			2006
Revenue
Finance charge income	$	612,699		$	502,217		$	1,224,557		$	986,574
Other income		40,137			36,244			80,577			68,049
Servicing income		418			979			794			8,438
Gain on sale of equity investment					36,196						36,196
		653,254			575,636			1,305,928			1,099,257
Costs and expenses
Operating expenses		103,084			94,095			208,049			182,383
Depreciation expense—leased vehicles		8,848						14,433
Provision for loan losses		356,513			174,800			601,158			348,705
Interest expense		214,033			155,860			425,294			299,331
Restructuring charges, net		(163	)		77			(293	)		386
		682,315			424,832			1,248,641			830,805
(Loss) income before income taxes		(29,061	)		150,804			57,287			268,452
Income tax (benefit) provision		(9,971	)		55,378			14,558			98,790
Net (loss) income		(19,090	)		95,426			42,729			169,662
Other comprehensive loss
Unrealized losses on credit enhancement assets		(34	)		(171	)		(232	)		(2,781	)
Unrealized losses on cash flow hedges		(45,883	)		(973	)		(82,026	)		(9,228	)
Increase in fair value of equity investment					6,131						6,131
Reclassification of gain on sale of equity investment into earnings					(36,196	)					(36,196	)
Foreign currency translation adjustment		(856	)		(4,104	)		6,544			(4,265	)
Income tax benefit		20,571			11,442			30,831			15,437
Other comprehensive loss		(26,202	)		(23,871	)		(44,883	)		(30,902	)
Comprehensive (loss) income	$	(45,292	)	$	71,555		$	(2,154	)	$	138,760
(Loss) earnings per share
Basic	$	(0.17	)	$	0.82		$	0.37		$	1.41
Diluted	$	(0.17	)	$	0.74		$	0.35		$	1.27
Weighted average shares
Basic		114,253,706			115,834,752			114,933,806			120,518,553
Diluted		114,253,706			130,153,556			127,505,633			134,935,826

The accompanying notes are an integral part of these consolidated financial statements.

2

AME RICREDIT CORP.

Consolidated Statements of Cash Flows

(Unaudited, in Thousands)

	Six Months Ended December 31,
	2007			2006
Cash flows from operating activities
Net income	$	42,729		$	169,662
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		37,460			19,497
Accretion and amortization of loan fees		10,592			(13,959	)
Provision for loan losses		601,158			348,705
Deferred income taxes		(63,211	)		42
Stock-based compensation expense		12,552			9,321
Gain on sale of available for sale securities					(36,196	)
Other		885			(3,509	)
Changes in assets and liabilities:
Other assets		(80,651	)		3,305
Accrued taxes and expenses		36,255			(9,829	)
Net cash provided by operating activities		597,769			487,039
Cash flows from investing activities
Purchases of receivables		(4,126,287	)		(3,740,828	)
Principal collections and recoveries on receivables		3,119,836			2,631,281
Distributions from gain on sale Trusts		7,466			92,709
Purchases of property and equipment		(6,718	)		(3,001	)
Net purchases of leased vehicles		(172,550	)
Proceeds from sale of equity investment					44,300
Change in restricted cash – securitization notes payable		20,017			(4,629	)
Change in restricted cash – credit facilities		(8,839	)		(9,131	)
Change in other assets		(7,856	)		1,948
Net cash used by investing activities		(1,174,931	)		(987,351	)
Cash flows from financing activities
Net change in credit facilities		(66,096	)		294,599
Issuance of securitization notes payable		3,500,000			2,550,000
Payments on securitization notes payable		(3,074,536	)		(2,163,227	)
Issuance of convertible senior notes					550,000
Debt issuance costs		(12,414	)		(23,914	)
Proceeds from sale of warrants related to convertible debt					93,086
Purchase of call option related to convertible debt					(145,710	)
Repurchase of common stock		(127,901	)		(323,964	)
Proceeds from issuance of common stock		13,546			43,226
Other net changes		(345	)		12,521
Net cash provided by financing activities		232,254			886,617
Net (decrease) increase in cash and cash equivalents		(344,908	)		386,305
Effect of Canadian exchange rate changes on cash and cash equivalents		1,691			(2,159	)
Cash and cash equivalents at beginning of period		910,304			513,240
Cash and cash equivalents at end of period	$	567,087		$	897,386

The accompanying notes are an integral part of these consolidated financial statements.

3

AMERICR EDIT CORP.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements include our accounts and the accounts of our wholly-owned subsidiaries, including certain special purpose financing trusts utilized in securitization transactions (“Trusts”) which are considered variable interest entities. All significant intercompany transactions and accounts have been eliminated in consolidation.

The consolidated financial statements as of December 31, 2007, and for the three and six months ended December 31, 2007 and 2006, are unaudited, and in management’s opinion include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results for such interim periods. Certain prior year amounts have been reclassified to conform to current year presentation. The results for interim periods are not necessarily indicative of results for a full year.

The interim period consolidated financial statements, including the notes thereto, are condensed and do not include all disclosures required by generally accepted accounting principles in the United States of America. These interim period financial statements should be read in conjunction with our consolidated financial statements that are included in our Annual Report on Form 10-K for the year ended June 30, 2007.

Goodwill and Other Intangible Assets

Under the purchase method of accounting, the net assets of entities acquired by us are recorded at their estimated fair value at the date of acquisition. The excess cost of the acquisition over the fair value is recorded as goodwill. Other identifiable intangible assets are amortized either on an accelerated or straight-line basis over their estimated useful lives. Goodwill and other intangible assets are evaluated for impairment on an annual basis or whenever events or changes in circumstances occur. Due to the changes in the economic environment and the decline in our market value, we tested goodwill for impairment during the three months ended December 31, 2007. We determined that goodwill was not impaired at December 31, 2007.

Income Taxes

In July 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation No. 48 (“FIN 48”), “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement 109.” FIN 48 prescribes a comprehensive model for recognizing, measuring, presenting and disclosing in the financial statements tax positions taken or expected to be taken on a tax return, including a decision whether to file or not to file in a particular

4

jurisdiction. The transition adjustment recognized on the date of adoption is recorded as an adjustment to retained earnings as of the beginning of the adoption period. We adopted FIN 48 on July 1, 2007. See Note 9 – “Income Taxes” for a discussion of the impact of implementing FIN 48.

Recent Market Developments

We anticipate that a number of factors will adversely impact our liquidity in calendar 2008: higher credit enhancement levels in our securitization transactions driven by bond insurance requirements, and to a lesser extent, the credit deterioration we are experiencing in our portfolio; disruptions in the capital markets and weakened demand for securities guaranteed by insurance policies, making the execution of securitization transactions more challenging and expensive; decreased cash distributions from our securitization Trusts due to weaker credit performance; and the breach of portfolio performance ratios in certain of our securitization Trusts supported by auto receivables originated through our Long Beach Acceptance Corporation (“LBAC”) platform resulting in higher credit enhancement requirements for those Trusts and a delay in cash distributions to us while those higher credit enhancement levels are built.

As a result of these developments, we implemented a revised operating plan in January 2008 in an effort to preserve and strengthen our capital and liquidity position, and to maintain sufficient capacity on our warehouse lines to fund new loan originations until capital market conditions improve for securitization transactions. The plan includes a decrease in targeted origination volume to $5.0 billion to $6.0 billion for calendar 2008. Under this plan, we have increased the minimum credit score requirements for new loan originations, decreased our originations infrastructure by reducing sales and underwriting headcounts as well as branch underwriting locations by approximately one third and selectively decreased the number of dealers from whom we purchase loans. We anticipate that we will incur restructuring charges of approximately $10 million over the remainder of fiscal 2008 in connection with this plan.

We believe that we have sufficient liquidity and warehouse capacity to operate under our new plan through calendar 2008. However, if the asset-backed securities market or the credit markets, in general, continue to deteriorate, or if economic factors deteriorate resulting in weaker credit performance, we will have to further reduce our targeted origination volume below the range of $5.0 billion to $6.0 billion to sustain adequate liquidity.

The asset-backed securities market, along with credit markets in general, has been experiencing unprecedented disruptions. Market conditions began deteriorating in mid-2007 and remain impaired in early 2008. While some securitizations backed by prime quality automobile finance receivables were executed by other issuers in January 2008, no securitizations backed by sub-prime quality receivables have been completed in calendar 2008. Further, the prime quality automobile securitizations that were executed in January 2008 utilized senior-subordinated structures, selling only the highest rated securities. Several of the financial guaranty insurers used by us in the past are facing financial stress and rating agency downgrades. As a result, demand for asset-backed securities backed by a financial guarantee insurance policy has weakened and there has been no public issuance of insured automobile asset-backed securities since November 2007. We have not accessed the securitization market with a transaction since October 2007.

5

Current conditions in the asset-backed securities market include reduced liquidity, increased risk premiums for issuers, reduced investor demand for asset-backed securities, particularly those securities backed by sub-prime collateral, financial stress and rating agency downgrades impacting the financial guaranty insurance providers, and a general tightening of availability of credit. These conditions, which may increase our cost of funding and reduce our access to the asset-backed securities market or other types of receivable financings, may continue or worsen in the future. We will continue to require execution of securitization transactions or other types of receivable financing during fiscal 2008. There can be no assurance that funding will be available to us through the execution of these types of transactions or, if available, that the funding will be on acceptable terms. If we are unable to execute these transactions on a regular basis, and are otherwise unable to issue any other debt or equity, we would not have sufficient funds to finance new loan originations and, in such event, we would be required to revise the scale of our business, including possible discontinuation of loan origination activities, which would have a material adverse effect on our ability to achieve our business and financial objectives. For a more complete description of the financing risks that we face, please review the Risks Factors Part I, Item I in our Annual Report on Form 10-K for the year ended June 30, 2007.

Current Accounting Pronouncements

Statement of Financial Accounting Standards No. 141R

In December 2007, the FASB issued Statement of Financial Accounting Standards No. 141R, “Business Combinations” (“SFAS 141R”), which replaces Statement of Financial Accounting Standards No. 141, “Business Combinations.” SFAS 141R establishes principles and requirements for determining how an enterprise recognizes and measures the fair value of certain assets and liabilities acquired in a business combination, including noncontrolling interests, contingent consideration and certain acquired contingencies. SFAS 141R also requires acquisition-related transaction expenses and restructuring costs be expensed as incurred rather than capitalized as a component of the business combination. SFAS 141R will be applicable prospectively to business combinations beginning in our 2010 fiscal year.

6

NOTE 2 – FINANCE RECEIVABLES

Finance receivables consist of the following (in thousands):

	December 31, 2007			June 30, 2007
Finance receivables unsecuritized, net of fees	$	3,056,638		$	3,054,183
Finance receivables securitized, net of fees		13,295,566			12,868,275
Less nonaccretable acquisition fees		(75,866	)		(120,425	)
Less allowance for loan losses		(839,352	)		(699,663	)
	$	15,436,986		$	15,102,370

Finance receivables securitized represent receivables transferred to our special purpose finance subsidiaries in securitization transactions accounted for as secured financings. Finance receivables unsecuritized include $2,793.1 million and $2,797.4 million pledged under our credit facilities as of December 31 and June 30, 2007, respectively.

Finance receivables are collateralized by vehicle titles and we have the right to repossess the vehicle in the event the consumer defaults on the payment terms of the contract.

The accrual of finance charge income has been suspended on $781.7 million and $632.9 million of delinquent finance receivables as of December 31 and June 30, 2007, respectively.

Finance contracts are generally purchased by us from auto dealers without recourse, and accordingly, the dealer usually has no liability to us if the consumer defaults on the contract. Depending upon the contract structure and consumer credit attributes, we may pay dealers a participation fee or we may charge dealers a non-refundable acquisition fee when purchasing individual finance contracts. We record the amortization of participation fees and the accretion of acquisition fees on loans purchased subsequent to June 30, 2004, to finance charge income using the effective interest method. We recorded acquisition fees on loans purchased prior to July 1, 2004, as nonaccretable fees available to cover losses inherent in the loan portfolio. Additionally, we record a discount on finance receivables repurchased upon the exercise of a clean-up call option from our gain on sale securitization transactions and account for such discounts as nonaccretable discounts.

7

A summary of the nonaccretable acquisition fees is as follows (in thousands):

	Three Months Ended December 31,						Six Months Ended December 31,
	2007			2006			2007			2006
Balance at beginning of period	$	88,750		$	203,474		$	120,425		$	203,128
Purchases of receivables		109			1,711			109			9,195
Net charge-offs		(12,993	)		(26,780	)		(44,668	)		(33,918	)
Balance at end of period	$	75,866		$	178,405		$	75,866		$	178,405

A summary of the allowance for loan losses is as follows (in thousands):

	Three Months Ended December 31,						Six Months Ended December 31,
	2007			2006			2007			2006
Balance at beginning of period	$	755,992		$	494,708		$	699,663		$	475,529
Provision for loan losses		356,513			174,800			601,158			348,705
Net charge-offs		(273,153	)		(156,373	)		(461,469	)		(311,099	)
Balance at end of period	$	839,352		$	513,135		$	839,352		$	513,135

NOTE 3 – SECURITIZATIONS

A summary of our securitization activity and cash flows from special purpose entities used for securitizations is as follows (in thousands):

	Three Months Ended December 31,				Six Months Ended December 31,
	2007		2006		2007		2006
Receivables securitized	$	1,025,651	$	601,800	$	3,713,833	$	2,975,741
Net proceeds from securitization		1,000,000				3,500,000		2,550,000
Servicing fees:
Sold		52		315		143		2,483
Secured financing (a)		82,236		63,243		163,019		125,361
Distributions:
Sold		7,293		16,692		7,466		92,709
Secured financing		185,212		200,553		428,839		415,637

(a) Servicing fees earned on securitizations accounted for as secured financings are included in finance charge income on the consolidated statements of income and comprehensive income.

As of December 31 and June 30, 2007, we were servicing $13,300.9 million and $12,899.7 million, respectively, of finance receivables that have been transferred or sold to securitization Trusts.

8

NOTE 4 – CREDIT FACILITIES

Amounts outstanding under our credit facilities are as follows (in thousands):

	December 31, 2007		June 30, 2007
Master warehouse facility	$	816,437	$	822,955
Medium term note facility		750,000		750,000
Repurchase facility		311,145		440,561
Prime/Near prime facility		491,740
Bay View facility				106,949
Long Beach facility				371,902
Canadian facility		110,078		49,335
	$	2,479,400	$	2,541,702

Further detail regarding terms and availability of the credit facilities as of December 31, 2007, follows (in thousands):

Maturity (a)	Facility Amount		Advances Outstanding		Finance Receivables Pledged		Restricted Cash Pledged (d)
Master warehouse facility:
October 2009	$	2,500,000	$	816,437	$	945,557	$	9,275
Medium term note facility:
October 2009 (b)		750,000		750,000		791,151		44,008
Repurchase facility:
August 2008		500,000		311,145		395,448		30,111
Prime/Near prime facility:
September 2008		1,500,000		491,740		526,865		696
Canadian facility:
May 2008 (c)		150,240		110,078		134,087		2,641
	$	5,400,240	$	2,479,400	$	2,793,108	$	86,731

(a) At the maturity date, the outstanding debt balance can either be repaid in full or over time based on the amortization of receivables pledged.

(b) This facility is a revolving facility through the date stated above. During the revolving period, we have the ability to substitute receivables for cash, or vice versa.

(c) Facility amount represents Cdn $150.0 million.

(d) These amounts do not include cash collected on finance receivables pledged of $89.2 million which is also included in restricted cash – credit facilities on the consolidated balance sheets.

Generally, our credit facilities are administered by agents on behalf of institutionally managed commercial paper or medium term note conduits. Under these funding agreements, we transfer finance receivables to our special purpose finance subsidiaries. These subsidiaries, in turn, issue notes to the agents, collateralized by such finance receivables and cash. The agents provide funding under the notes to the subsidiaries pursuant to an advance formula, and the subsidiaries forward the funds to us in consideration for the transfer of finance receivables. While these subsidiaries are included in our consolidated financial statements, these subsidiaries are separate legal entities and the finance receivables and other assets held by these subsidiaries are legally owned by these subsidiaries and are not available to

9

our creditors or our other subsidiaries. Advances under the funding agreements bear interest at commercial paper, LIBOR or prime rates plus specified fees depending upon the source of funds provided by the agents.

We are required to hold certain funds in restricted cash accounts to provide additional collateral for borrowings under the facilities. Additionally, certain funding agreements contain various covenants requiring minimum financial ratios, asset quality and portfolio performance ratios (portfolio net loss and delinquency ratios, and pool level cumulative net loss ratios) as well as limits on deferment levels. Failure to meet any of these covenants could result in an event of default under these agreements. If an event of default occurs under these agreements, the lenders could elect to declare all amounts outstanding under these agreements to be immediately due and payable, enforce their interests against collateral pledged under these agreements or restrict our ability to obtain additional borrowings under these agreements. As of December 31, 2007, we were in compliance with all covenants in our credit facilities.

Debt issuance costs are being amortized to interest expense over the expected term of the credit facilities. Unamortized costs of $5.8 million and $6.5 million as of December 31 and June 30, 2007, respectively, are included in other assets on the consolidated balance sheets.

NOTE 5 – SECURITIZATION NOTES PAYABLE

Securitization notes payable represents debt issued by us in securitization transactions accounted for as secured financings. Debt issuance costs are being amortized over the expected term of the securitizations; accordingly, unamortized costs of $24.8 million and $23.6 million as of December 31 and June 30, 2007, respectively, are included in other assets on the consolidated balance sheets.

10

Securitization notes payable as of December 31, 2007, consists of the following (dollars in thousands):

Transaction	Maturity Date (b)	Original Note Amount		Original Weighted Average Interest Rate		Receivables Pledged		Note Balance
2004-B-M	March 2011	$	900,000	2.2	%	$	113,483	$	101,739
2004-1	July 2010		575,000	3.7	%		102,495		74,756
2004-C-A	May 2011		800,000	3.2	%		158,543		142,216
2004-D-F	July 2011		750,000	3.1	%		166,752		152,915
2005-A-X	October 2011		900,000	3.7	%		228,906		207,077
2005-1	May 2011		750,000	4.5	%		211,010		154,121
2005-B-M	May 2012		1,350,000	4.1	%		442,852		393,632
2005-C-F	June 2012		1,100,000	4.5	%		414,756		374,968
2005-D-A	November 2012		1,400,000	4.9	%		598,070		546,591
2006-1	May 2013		945,000	5.3	%		443,998		361,569
2006-RM	January 2014		1,200,000	5.4	%		995,586		905,965
2006-A-F	September 2013		1,350,000	5.6	%		815,006		746,337
2006-B-G	September 2013		1,200,000	5.2	%		810,587		748,693
2007-A-X	October 2013		1,200,000	5.2	%		901,809		836,693
2007-B-F	December 2013		1,500,000	5.2	%		1,258,559		1,164,070
2007-1	March 2016		1,000,000	5.4	%		804,324		804,424
2007-C-M	April 2014		1,500,000	5.5	%		1,407,033		1,310,887
2007-D-F	June 2014		1,000,000	5.5	%		995,275		931,069
2007-2-M	March 2016		1,000,000	5.3	%		971,549		951,432
BV2005-LJ-1 (a)	May 2012		232,100	5.1	%		63,650		65,391
BV2005-LJ-2 (a)	February 2014		185,596	4.6	%		59,887		61,660
BV2005-3 (a)	June 2014		220,107	5.1	%		89,484		92,744
LB2004-A (a)	July 2010		300,000	2.3	%		32,670		33,964
LB2004-B (a)	April 2011		250,000	3.5	%		36,898		38,476
LB2004-C (a)	July 2011		350,000	3.5	%		75,060		75,857
LB2005-A (a)	April 2012		350,000	4.1	%		99,689		97,788
LB2005-B (a)	June 2012		350,000	4.4	%		128,436		124,028
LB2006-A (a)	May 2013		450,000	5.4	%		218,538		215,712
LB2006-B (a)	September 2013		500,000	5.2	%		292,181		287,509
LB2007-A	January 2014		486,000	5.0	%		358,480		365,798
		$	24,093,803			$	13,295,566	$	12,368,081

(a) Transactions relate to securitization Trusts acquired by us.

(b) Maturity date represents final legal maturity of securitization notes payable. Securitization notes payable are expected to be paid based on amortization of the finance receivables pledged to the Trusts.

At the time of securitization of finance receivables, we are required to pledge assets equal to a specified percentage of the securitization pool to support the securitization transaction. Typically, the assets pledged consist of cash deposited to a restricted account and additional receivables delivered to the Trust, which create overcollateralization. The securitization transactions require the percentage of assets pledged to support the transaction to increase until a specified level is attained. Excess cash flows generated by the Trusts are added to the restricted cash account or used to pay down outstanding debt in the Trusts, creating overcollateralization until the targeted percentage level of assets has been reached. Once the targeted percentage level of assets is reached and maintained, excess cash flows generated by the Trusts are released to us as distributions from Trusts. Additionally, as the balance of the securitization pool declines, the amount of pledged assets needed to maintain the required percentage level is reduced. Assets in excess of the required percentage are also released to us as distributions from Trusts.

11

Several of the financial guaranty insurers used by us in the past are facing financial stress and rating agency downgrades due to risk exposures on insurance policies that guarantee mortgage debt and related structured products. As a result, demand for securities guaranteed by insurance, particularly securities backed by sub-prime collateral, has generally weakened. One of the insurers we have used, Financial Security Assurance, Inc. (“FSA”), has been able to maintain its capital position and “AAA” rating. We have an offer of capacity from FSA for $4,500.0 million for our sub-prime securitizations throughout calendar year 2008. Under this arrangement, which is not a commitment, prior to issuing an insurance policy, FSA will evaluate each securitization we propose to execute on a transaction by transaction basis as to timing, collateral composition, size, market conditions and other factors. While we believe that FSA will issue insurance policies to guarantee the securities issued in these securitizations to investors and that such policies will be accepted by investors and enhance the execution of our securitization transactions, we can provide no assurance on any of these matters.

Credit enhancement requirements in our sub-prime securitization structures will increase in calendar 2008 driven by bond insurers’ requirements, and to a lesser extent, the credit deterioration we are experiencing in our portfolio. Historically, the level of credit enhancement required by the bond insurers in our securitization transactions would support a “shadow rating” to the bond insurer, or attachment point, of “BBB.” The insurance policy provided by the bond insurer then allows for the actual rating on the securitization notes to be “AAA.” The attachment point also determines the amount of capital the bond insurer is charged. As part of the offer of capacity from FSA, FSA will require us to increase the amount of credit enhancement we provide in a transaction to increase the attachment point to a rating of “A-.” With these changes, we expect enhancement levels on our securitization transactions to increase to an initial credit enhancement level in the mid-teens percentage with a target enhancement level in the low 20% range. This increase in enhancement levels will adversely impact our liquidity position.

With respect to our securitization transactions covered by a financial guaranty insurance policy, including transactions covered by FSA policies, agreements with the bond insurers provide that if portfolio performance ratios (delinquency, cumulative default or cumulative net loss) in a Trust’s pool of receivables exceed certain targets, the specified credit enhancement levels would be increased.

12

As of December 31, 2007, three LBAC securitizations (LB 2006-A, LB 2006-B and LB 2007-A) insured by FSA had delinquency ratios in excess of the targeted levels. As part of the arrangement with FSA described above, the excess cash flows from our other FSA-insured securitizations are being used to fund higher credit enhancement requirements in the LBAC Trusts which exceeded the portfolio performance ratios. We anticipate that it will take four to six months to build the credit enhancement up to the new requirement and will likely delay $40 to $50 million of cash distributions we had expected to receive during that time frame.

Agreements with all of our financial guaranty insurance providers contain additional specified target portfolio performance ratios that are higher than the levels previously described. If, at any measurement date, the targeted portfolio performance ratios with respect to any insured Trust were to exceed these higher levels, provisions of the agreements permit our financial guaranty insurance providers to terminate our servicing rights to the receivables sold to that Trust.

NOTE 6 – DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES

As of December 31 and June 30, 2007, we had interest rate swap agreements with underlying notional amounts of $3,594.3 million and $2,355.1 million, respectively. The fair value of our interest rate swap agreements of $68.4 million as of December 31, 2007, is included in other liabilities on the consolidated balance sheets. The fair value of our interest rate swap agreements of $14.9 million as of June 30, 2007, is included in other assets on the consolidated balance sheets. Interest rate swap agreements designated as hedges had unrealized losses of $67.9 million and unrealized gains of $14.2 million included in accumulated other comprehensive income as of December 31 and June 30, 2007, respectively. The ineffectiveness related to the interest rate swap agreements designated as hedges was not material for the three and six month periods ended December 31, 2007 and 2006. We estimate approximately $64.8 million of unrealized losses included in other comprehensive income will be reclassified into earnings within the next twelve months.

As of December 31 and June 30, 2007, we had interest rate cap agreements with underlying notional amounts of $4,963.7 million and $4,323.7 million, respectively. The fair value of our interest rate cap agreements purchased by our special purpose finance subsidiaries of $10.4 million and $13.4 million as of December 31 and June 30, 2007, respectively, are included in other assets on the consolidated balance sheets. The fair value of our interest rate cap agreements sold by us of $10.4 million and $13.4 million as of December 31 and June 30, 2007, respectively, are included in other liabilities on the consolidated balance sheets.

Under the terms of our derivative financial instruments, we are required to pledge certain funds to be held in restricted cash accounts as collateral for the outstanding derivative transactions. As of December 31 and June 30, 2007, these restricted cash accounts totaled $19.2 million and $10.2 million, respectively, and are included in other assets on the consolidated balance sheets.

13

NOTE 7 – COMMITMENTS AND CONTINGENCIES

Guarantees of Indebtedness

The payments of principal and interest on our senior notes and convertible senior notes are guaranteed by certain of our subsidiaries. The carrying value of the senior notes and convertible senior notes was $950.0 million as of December 31 and June 30, 2007. See guarantor consolidating financial statements in Note 13.

Legal Proceedings

As a consumer finance company, we are subject to various consumer claims and litigation seeking damages and statutory penalties, based upon, among other things, usury, disclosure inaccuracies, wrongful repossession, violations of bankruptcy stay provisions, certificate of title disputes, fraud, breach of contract and discriminatory treatment of credit applicants. Some litigation against us could take the form of class action complaints by consumers and/or shareholders. As the assignee of finance contracts originated by dealers, we may also be named as a co-defendant in lawsuits filed by consumers principally against dealers. The damages and penalties claimed by consumers in these types of matters can be substantial. The relief requested by the plaintiffs varies but can include requests for compensatory, statutory and punitive damages. We believe that we have taken prudent steps to address and mitigate the litigation risks associated with our business activities. In the opinion of management, the ultimate aggregate liability, if any, arising out of any such pending or threatened litigation will not be material to our consolidated financial position or our results of operations.

NOTE 8 – COMMON STOCK AND WARRANTS

The following summarizes share repurchase activity:

	Six Months Ended December 31,
	2007		2006
Number of shares		5,734,850		13,462,430
Average price per share	$	22.30	$	24.06

As of January 31, 2008, we had repurchased $1,374.8 million of our common stock since April 2004 and we had remaining authorization to repurchase $172.0 million of our common stock. A covenant in our senior note indenture entered into in June 2007 limits our ability to repurchase stock. As of January 31, 2008, we have approximately $36 million available for share repurchases under the covenant limits although we have no current plans to continue repurchase activity.

In October 2007, 5.0 million treasury shares were cancelled and were restored to the status of authorized but unissued shares. Our outstanding common stock was not impacted by this action.

14

In September 2002, we issued five-year warrants to purchase 1,287,691 shares of our common stock at $9.00 per share. In April 2005, 39,695 warrants were exercised, which resulted in a net settlement of 24,431 shares of our common stock. In July 2006, we repurchased 17,687 shares of these warrants for approximately $334,000. In September 2007, 1,185,225 warrants were exercised, which resulted in a net settlement of 1,065,047 shares of our common stock for approximately $8.6 million. The remaining outstanding warrants expired unexercised.

NOTE 9 – INCOME TAXES

We adopted the provisions of FIN 48 on July 1, 2007. The adoption of FIN 48 resulted in a decrease to retained earnings of $0.5 million, an increase in deferred income taxes of $53.1 million and an increase to accrued taxes and expenses of $53.6 million.

Upon implementation of FIN 48 on July 1, 2007, unrecognized tax benefits were $42.3 million. The amount, if recognized, that would affect the effective tax rate was $17.7 million and includes the federal benefit of state taxes. As of December 31, 2007, the amount of gross unrecognized tax benefits and the amount that would affect the effective income tax rate in future periods is $53.7 million and $20.6 million, respectively. It is reasonably possible that the amount of unrecognized tax benefits will change during the next twelve months. However, we do not expect any changes to have a material impact on our results of operations or our financial position.

We recognize accrued interest and penalties associated with uncertain tax positions as part of the income tax provision. As of July 1, 2007, accrued interest and penalties associated with uncertain tax positions were $5.6 million and $6.9 million, respectively. For the six months ended December 31, 2007, we had a reduction of $0.1 million in accrued interest associated with uncertain tax positions. For the six months ended December 31, 2007, we had an increase of $0.4 million in accrued penalties associated with uncertain tax positions.

We file income tax returns in the U.S. federal jurisdiction, and various state, local and foreign jurisdictions. Our U.S. federal income tax returns subsequent to fiscal year 2005 remain subject to examination by the Internal Revenue Service (“IRS”). The IRS completed its examination of our fiscal years 2004 and 2005 consolidated federal income tax returns in the second quarter of fiscal year 2007. The returns for those years will be subject to an appeals proceeding, which we anticipate will be concluded by the end of calendar year 2008. We expect the outcome of the appeals proceeding will not result in a material change to our financial position or results of operations. Foreign and U.S. state jurisdictions have statutes of limitations that generally range from 3 to 5 years. Our tax returns are currently under examination in various U.S. state and foreign jurisdictions.

15

Our effective income tax rate was 34.3% and 36.7% for the three months ended December 31, 2007 and 2006, respectively. Our effective income tax rate was 25.4% and 36.8% for the six months ended December 31, 2007 and 2006, respectively. The decrease in the rate for the six months ended December 31, 2007, is primarily a result of revised estimates of our deferred tax assets and liabilities relating to state income tax rates and the exercise of warrants issued in September 2002.

NOTE 10 – RESTRUCTURING CHARGES

As of December 31, 2007, total costs incurred to date related to our restructuring activities in prior years include $22.3 million in personnel-related costs and $69.4 million of contract termination and other associated costs.

A summary of the liabilities, which are included in accrued taxes and expenses on the consolidated balance sheets, for restructuring charges for the six months ended December 31, 2007, is as follows (in thousands):

	Personnel- Related Costs			Contract Termination Costs		Other Associated Costs			Total
Balance at June 30, 2007	$	122		$	4,175	$	1,973		$	6,270
Cash settlements							(356	)		(356	)
Adjustments		(122	)				(171	)		(293	)
Balance at December 31, 2007				$	4,175	$	1,446		$	5,621

16

NOTE 11 – EARNINGS PER SHARE

A reconciliation of weighted average shares used to compute basic and diluted earnings per share is as follows (dollars in thousands, except per share data):

	Three Months Ended December 31,					Six Months Ended December 31,
	2007			2006		2007		2006
Net (loss) income	$	(19,090	)	$	95,426	$	42,729	$	169,662
Interest expense related to 2003 convertible senior notes, net of related tax effects					721		1,703		1,442
Adjusted net (loss) income	$	(19,090	)	$	96,147	$	44,432	$	171,104
Basic weighted average shares		114,253,706			115,834,752		114,933,806		120,518,553
Incremental shares resulting from assumed conversions:
Stock-based compensation and warrants					3,613,599		1,866,622		3,712,068
2003 convertible senior notes					10,705,205		10,705,205		10,705,205
					14,318,804		12,571,827		14,417,273
Diluted weighted average shares		114,253,706			130,153,556		127,505,633		134,935,826
(Loss) earnings per share:
Basic	$	(0.17	)	$	0.82	$	0.37	$	1.41
Diluted	$	(0.17	)	$	0.74	$	0.35	$	1.27

Basic (loss) earnings per share have been computed by dividing net income (loss) by weighted average shares outstanding.

Diluted loss per share has been computed by dividing net loss by the weighted average shares assuming no incremental shares. Diluted earnings per share have been computed by dividing net income, adjusted for interest expense (net of related tax effects) related to our convertible senior notes issued in November 2003, by the weighted average shares and assumed incremental shares. The treasury stock method was used to compute the assumed incremental shares related to our outstanding stock-based compensation and warrants and will be used to compute the assumed incremental shares related to our convertible senior notes issued in September 2006 once the average market price of the common shares exceeds the conversion price. The average common stock market prices for the periods were used to determine the number of incremental shares. Options to purchase approximately 1.8 million shares of common stock for the six months ended December 31, 2007, and 0.7 million shares of common stock for the three and six months ended December 31, 2006, were not included in the computation of diluted earnings per share because the option exercise price was greater than the average market price of the common shares. Warrants to purchase approximately 30.0 million shares of common stock for the six months ended December 31, 2007 and 2006, were not included in the computation of diluted earnings per share because the exercise price was greater than the average market price of the common shares.

17

The if-converted method was used to calculate the impact of our convertible senior notes issued in November 2003 on assumed incremental shares.

NOTE 12 – SUPPLEMENTAL CASH FLOW INFORMATION

Cash payments for interest costs and income taxes consist of the following (in thousands):

	Six Months Ended December 31,
	2007		2006
Interest costs (none capitalized)	$	414,198	$	303,385
Income taxes		79,015		98,068

NOTE 13 – GUARANTOR CONSOLIDATING FINANCIAL STATEMENTS

The payment of principal and interest on our senior notes and convertible senior notes are guaranteed by certain of our subsidiaries (the “Subsidiary Guarantors”). The separate financial statements of the Subsidiary Guarantors are not included herein because the Subsidiary Guarantors are our wholly-owned consolidated subsidiaries and are jointly, severally, fully and unconditionally liable for the obligations represented by the convertible senior notes. We believe that the consolidating financial information for AmeriCredit Corp., the combined Subsidiary Guarantors and the combined Non-Guarantor Subsidiaries provide information that is more meaningful in understanding the financial position of the Subsidiary Guarantors than separate financial statements of the Subsidiary Guarantors.

The consolidating financial statements present consolidating financial data for (i) AmeriCredit Corp. (on a parent only basis), (ii) the combined Subsidiary Guarantors, (iii) the combined Non-Guarantor Subsidiaries, (iv) an elimination column for adjustments to arrive at the information for the parent company and our subsidiaries on a consolidated basis and (v) the parent company and our subsidiaries on a consolidated basis.

Investments in subsidiaries are accounted for by the parent company using the equity method for purposes of this presentation. Results of operations of subsidiaries are therefore reflected in the parent company’s investment accounts and earnings. The principal elimination entries set forth below eliminate investments in subsidiaries and intercompany balances and transactions.

18

AmeriCredit Corp.

Consolidating Balance Sheet

December 31, 2007

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors			Non- Guarantors		Eliminations			Consolidated
ASSETS
Cash and cash equivalents				$	550,270		$	16,817				$	567,087
Finance receivables, net					212,442			15,224,544					15,436,986
Restricted cash—securitization notes payable								994,336					994,336
Restricted cash—credit facilities								175,971					175,971
Property and equipment, net	$	6,027			54,735								60,762
Leased vehicles, net					204,558								204,558
Deferred income taxes		43,288			92,321			108,456					244,065
Goodwill					212,595								212,595
Other assets		28,438			127,299			97,215					252,952
Due from affiliates		871,100						2,938,049	$	(3,809,149	)
Investment in affiliates		2,059,715			4,753,556			537,981		(7,351,252	)
Total assets	$	3,008,568		$	6,207,776		$	20,093,369	$	(11,160,401	)	$	18,149,312
Liabilities:
Credit facilities							$	2,479,400				$	2,479,400
Securitization notes payable								12,368,081					12,368,081
Senior notes	$	200,000											200,000
Convertible senior notes		750,000											750,000
Funding payable				$	49,088			578					49,666
Accrued taxes and expenses		79,709			82,437			78,443					240,589
Other liabilities		1,721			82,717								84,438
Due to affiliates					3,808,926				$	(3,808,926	)
Total liabilities		1,031,430			4,023,168			14,926,502		(3,808,926	)		16,172,174
Shareholders’ equity:
Common stock		1,172			75,355			30,627		(105,982	)		1,172
Additional paid-in capital		9,962			75,866			2,655,247		(2,731,113	)		9,962
Accumulated other comprehensive income (loss)		811			(18,868	)		43,007		(24,139	)		811
Retained earnings		2,024,733			2,052,255			2,437,986		(4,490,241	)		2,024,733
		2,036,678			2,184,608			5,166,867		(7,351,475	)		2,036,678
Treasury stock		(59,540	)										(59,540	)
Total shareholders’ equity		1,977,138			2,184,608			5,166,867		(7,351,475	)		1,977,138
Total liabilities and shareholders’ equity	$	3,008,568		$	6,207,776		$	20,093,369	$	(11,160,401	)	$	18,149,312

19

AmeriCredit Corp.

Consolidating Balance Sheet

June 30, 2007

(in thousands)

	AmeriCredit Corp.			Guarantors		Non- Guarantors		Eliminations			Consolidated
ASSETS
Cash and cash equivalents				$	899,386	$	10,918				$	910,304
Finance receivables, net					201,036		14,901,334					15,102,370
Restricted cash—securitization notes payable							1,014,353					1,014,353
Restricted cash—credit facilities							166,884					166,884
Property and equipment, net	$	6,194			52,378							58,572
Leased vehicles, net					33,968							33,968
Deferred income taxes		(32,624	)		119,602		64,726					151,704
Goodwill					208,435							208,435
Other assets		16,454			75,468		72,508					164,430
Due from affiliates		1,029,444					2,273,274	$	(3,302,718	)
Investment in affiliates		2,070,684			4,070,471		529,664		(6,670,819	)
Total assets	$	3,090,152		$	5,660,744	$	19,033,661	$	(9,973,537	)	$	17,811,020
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Credit facilities						$	2,541,702				$	2,541,702
Securitization notes payable							11,939,447					11,939,447
Senior notes	$	200,000										200,000
Convertible senior notes		750,000										750,000
Funding payable				$	86,917		557					87,474
Accrued taxes and expenses		64,251			60,656		74,152					199,059
Other liabilities		751			17,437							18,188
Due to affiliates					3,302,495			$	(3,302,495	)
Total liabilities		1,015,002			3,467,505		14,555,858		(3,302,495	)		15,735,870
Shareholders’ equity:
Common stock		1,206			75,355		30,627		(105,982	)		1,206
Additional paid-in capital		71,323			75,866		2,048,885		(2,124,751	)		71,323
Accumulated other comprehensive income		45,694			27,592		37,414		(65,006	)		45,694
Retained earnings		2,000,066			2,014,426		2,360,877		(4,375,303	)		2,000,066
		2,118,289			2,193,239		4,477,803		(6,671,042	)		2,118,289
Treasury stock		(43,139	)									(43,139	)
Total shareholders’ equity		2,075,150			2,193,239		4,477,803		(6,671,042	)		2,075,150
Total liabilities and shareholders’ equity	$	3,090,152		$	5,660,744	$	19,033,661	$	(9,973,537	)	$	17,811,020

20

AmeriCredit Corp.

Consolidating Statement of Income

Three Months Ended December 31, 2007

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors			Non- Guarantors			Eliminations			Consolidated
Revenue
Finance charge income				$	13,363		$	599,336					$	612,699
Other income	$	17,499			665,917			1,305,100		$	(1,948,379	)		40,137
Servicing income (loss)					10,186			(9,768	)					418
Equity in (loss) income of affiliates		(20,595	)		12,335						8,260
		(3,096	)		701,801			1,894,668			(1,940,119	)		653,254
Costs and expenses
Operating expenses		7,511			10,441			85,132						103,084
Depreciation expense—leased vehicles					8,848									8,848
Provision for loan losses					11,087			345,426						356,513
Interest expense		8,076			703,531			1,450,805			(1,948,379	)		214,033
Restructuring charges, net					(163	)								(163	)
		15,587			733,744			1,881,363			(1,948,379	)		682,315
(Loss) income before income taxes		(18,683	)		(31,943	)		13,305			8,260			(29,061	)
Income tax provision (benefit)		407			(11,348	)		970						(9,971	)
Net (loss) income	$	(19,090	)	$	(20,595	)	$	12,335		$	8,260		$	(19,090	)

21

AmeriCredit Corp.

Consolidating Statement of Income

Three Months Ended December 31, 2006

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors		Non- Guarantors			Eliminations			Consolidated
Revenue
Finance charge income				$	31,742	$	470,475					$	502,217
Other income	$	13,989			551,063		1,208,355		$	(1,737,163	)		36,244
Servicing income (loss)					1,472		(493	)					979
Gain on sale of equity investment					36,196								36,196
Equity in income of affiliates		103,314			78,063					(181,377	)
		117,303			698,536		1,678,337			(1,918,540	)		575,636
Costs and expenses
Operating expenses		22,851			2,163		69,081						94,095
Provision for loan losses					3,028		171,772						174,800
Interest expense		3,618			575,657		1,313,748			(1,737,163	)		155,860
Restructuring charges, net					77								77
		26,469			580,925		1,554,601			(1,737,163	)		424,832
Income before income taxes		90,834			117,611		123,736			(181,377	)		150,804
Income tax (benefit) provision		(4,592	)		14,297		45,673						55,378
Net income	$	95,426		$	103,314	$	78,063		$	(181,377	)	$	95,426

22

AmeriCredit Corp.

Consolidating Statement of Income

Six Months Ended December 31, 2007

(Unaudited, in Thousands)

	AmeriCredit Corp.		Guarantors			Non- Guarantors			Eliminations			Consolidated
Revenue
Finance charge income			$	45,569		$	1,178,988					$	1,224,557
Other income	$	32,857		1,106,617			2,155,571		$	(3,214,468	)		80,577
Servicing income (loss)				23,576			(22,782	)					794
Equity in income of affiliates		39,356		77,109						(116,465	)
		72,213		1,252,871			3,311,777			(3,330,933	)		1,305,928
Costs and expenses
Operating expenses		12,194		28,994			166,861						208,049
Depreciation expense—leased vehicles				14,433									14,433
Provision for loan losses				16,862			584,296						601,158
Interest expense		16,142		1,166,771			2,456,849			(3,214,468	)		425,294
Restructuring charges, net				(293	)								(293	)
		28,336		1,226,767			3,208,006			(3,214,468	)		1,248,641
Income before income taxes		43,877		26,104			103,771			(116,465	)		57,287
Income tax provision (benefit)		1,148		(13,252	)		26,662						14,558
Net income	$	42,729	$	39,356		$	77,109		$	(116,465	)	$	42,729

23

AmeriCredit Corp.

Consolidating Statement of Income

Six Months Ended December 31, 2006

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors			Non- Guarantors			Eliminations			Consolidated
Revenue
Finance charge income				$	54,691		$	931,883					$	986,574
Other income	$	22,855			911,973			2,025,329		$	(2,892,108	)		68,049
Servicing income (loss)					11,016			(2,578	)					8,438
Gain on sale of equity investment					36,196									36,196
Equity in income of affiliates		178,681			138,787						(317,468	)
		201,536			1,152,663			2,954,634			(3,209,576	)		1,099,257
Costs and expenses
Operating expenses		31,861			13,058			137,464						182,383
Provision for loan losses					(6,194	)		354,899						348,705
Interest expense		5,266			943,873			2,242,300			(2,892,108	)		299,331
Restructuring charges, net					386									386
		37,127			951,123			2,734,663			(2,892,108	)		830,805
Income before income taxes		164,409			201,540			219,971			(317,468	)		268,452
Income tax provision		(5,253	)		22,859			81,184						98,790
Net income	$	169,662		$	178,681		$	138,787		$	(317,468	)	$	169,662

24

AmeriCredit Corp.

Consolidating Statement of Cash Flows

Six Months Ended December 31, 2007

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors			Non- Guarantors			Eliminations			Consolidated
Cash flows from operating activities:
Net income	$	42,729		$	39,356		$	77,109		$	(116,465	)	$	42,729
Adjustments to reconcile net income to net cash (used) provided by operating activities:
Depreciation and amortization		167			20,698			16,595						37,460
Accretion and amortization of loan fees					8,075			2,517						10,592
Provision for loan losses					16,862			584,296						601,158
Deferred income taxes		(78,564	)		59,208			(43,855	)					(63,211	)
Stock-based compensation expense		12,552												12,552
Other					1,647			(762	)					885
Equity in income of affiliates		(39,356	)		(77,109	)					116,465
Changes in assets and liabilities:
Other assets		(9,960	)		(67,990	)		(2,701	)					(80,651	)
Accrued taxes and expenses		21,931			9,809			4,515						36,255
Net cash (used) provided by operating activities		(50,501	)		10,556			637,714						597,769
Cash flows from investing activities:
Purchases of receivables					(4,126,287	)		(3,977,176	)		3,977,176			(4,126,287	)
Principal collections and recoveries on receivables					79,643			3,040,193						3,119,836
Net proceeds from sale of receivables					3,977,176						(3,977,176	)
Distributions from gain on sale Trusts								7,466						7,466
Purchases of property and equipment		1,412			(8,130	)								(6,718	)
Net purchases of leased vehicles					(172,550	)								(172,550	)
Change in restricted cash—securitization notes payable					(11	)		20,028						20,017
Change in restricted cash—credit facilities								(8,839	)					(8,839	)
Change in other assets					(9,037	)		1,181						(7,856	)
Net change in investment in affiliates		(1,103	)		(598,045	)		(8,317	)		607,465
Net cash provided (used) by investing activities		309			(857,241	)		(925,464	)		607,465			(1,174,931	)
Cash flows from financing activities:
Net change in credit facilities								(66,096	)					(66,096	)
Issuance of securitization notes payable								3,500,000						3,500,000
Payments on securitization notes payable								(3,074,536	)					(3,074,536	)
Debt issuance costs								(12,414	)					(12,414	)
Repurchase of common stock		(127,901	)											(127,901	)
Proceeds from issuance of common stock		13,546						606,362			(606,362	)		13,546
Other net changes		(344	)		(1	)								(345	)
Net change in due (to) from affiliates		158,344			496,821			(659,685	)		4,520
Net cash provided by financing activities		43,645			496,820			293,631			(601,842	)		232,254
Net (decrease) increase in cash and cash equivalents		(6,547	)		(349,865	)		5,881			5,623			(344,908	)
Effect of Canadian exchange rate changes on cash and cash equivalents		6,547			749			18			(5,623	)		1,691
Cash and cash equivalents at beginning of period					899,386			10,918						910,304
Cash and cash equivalents at end of period	$			$	550,270		$	16,817		$			$	567,087

25

AmeriCredit Corp.

Consolidating Statement of Cash Flows

Six Months Ended December 31, 2006

(Unaudited, in Thousands)

	AmeriCredit Corp.			Guarantors			Non- Guarantors			Eliminations			Consolidated
Cash flows from operating activities:
Net income	$	169,662		$	178,681		$	138,787		$	(317,468	)	$	169,662
Adjustments to reconcile net income to net cash (used) provided by operating activities:
Depreciation and amortization		1,351			5,315			12,831						19,497
Accretion and amortization of loan fees					(1,186	)		(12,773	)					(13,959	)
Provision for loan losses					(6,194	)		354,899						348,705
Deferred income taxes		(104,220	)		121,099			(16,837	)					42
Stock-based compensation expense		9,321												9,321
Gain on sale of available for sale securities					(36,196	)								(36,196	)
Other					12,079			(15,588	)					(3,509	)
Equity in income of affiliates		(178,681	)		(138,787	)					317,468
Changes in assets and liabilities:
Other assets		(5,059	)		924			7,440						3,305
Accrued taxes and expenses		(11,907	)		(5,732	)		7,810						(9,829	)
Net cash (used) provided by operating activities		(119,533	)		130,003			476,569						487,039
Cash flows from investing activities:
Purchases of receivables					(3,740,828	)		(3,605,060	)		3,605,060			(3,740,828	)
Principal collections and recoveries on receivables					71,391			2,559,890						2,631,281
Net proceeds from sale of receivables					3,605,060						(3,605,060	)
Distributions from gain on sale Trusts								92,709						92,709
Purchases of property and equipment					(3,001	)								(3,001	)
Proceeds from sale of equity investment					44,300									44,300
Change in restricted cash—securitization notes payable								(4,629	)					(4,629	)
Change in restricted cash—credit facilities								(9,131	)					(9,131	)
Change in other assets					1,943			5						1,948
Net change in investment in affiliates		953			90,549			(83,946	)		(7,556	)
Net cash provided (used) by investing activities		953			69,414			(1,050,162	)		(7,556	)		(987,351	)
Cash flows from financing activities:
Net change in credit facilities								294,599						294,599
Issuance of securitization notes payable								2,550,000						2,550,000
Payments on securitization notes payable								(2,163,227	)					(2,163,227	)
Issuance of convertible senior notes		550,000												550,000
Debt issuance costs		(13,143	)					(10,771	)					(23,914	)
Proceeds from sale of warrants		93,086												93,086
Purchase of call option on common stock		(145,710	)											(145,710	)
Repurchase of common stock		(323,964	)											(323,964	)
Net proceeds from issuance of common stock		43,226						14,853			(14,853	)		43,226
Other net changes		12,943			(422	)								12,521
Net change in due (to) from affiliates		(93,592	)		177,175			(102,147	)		18,564
Net cash provided (used) by financing activities		122,846			176,753			583,307			3,711			886,617
Net increase (decrease) in cash and cash equivalents		4,266			376,170			9,714			(3,845	)		386,305
Effect of Canadian exchange rate changes on cash and cash equivalents		(4,266	)		(1,739	)		1			3,845			(2,159	)
Cash and cash equivalents at beginning of period					513,240									513,240
Cash and cash equivalents at end of period	$			$	887,671		$	9,715		$			$	897,386

26