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 | ||||||
|
|
|
|
|
|