SHIJIAZHUANG, China--()--AutoChina International Limited ("AutoChina" or the "Company") (OTC: AUTCF), China's largest commercial vehicle sales, servicing, leasing, and support network, today reported its second quarter financial results ended June 30, 2011, and third quarter and nine month financial results ended September 30, 2011 (see attached tables). AutoChina also filed restated financial results for the first quarter ended March 31, 2011.
Q2 2011 Financial Highlights
- Total revenues of $185.8 million, a decrease of 7.2% from $200.3 million in the prior-year period
- Adjusted net income excludes any non-cash charges from the Earn-out Share Provision, see "Non-GAAP Financial Measures" below) of $13.6 million, compared to adjusted net income of $10.9 million
- Adjusted EBITDA of $23.7 million, compared to $19.2 million
Q3 2011 Financial Highlights
- Total revenues of $168.6 million, an increase of 18.9% compared to $141.8 million in the prior-year period
- Adjusted net income of $11.9 million, compared to adjusted net income of $9.4 million
- Adjusted EBITDA of $21.8 million, compared to $19.0 million
Nine Month Financial Highlights
- Total revenues of $490.7 million, an increase of 6.2% compared to $462.2 million in the prior-year period
- Adjusted net income of $36.6 million, compared to adjusted net income of $26.6 million
- Adjusted EBITDA of $63.8 million, compared to $50.9 million
Operational Highlights and Guidance
- 3,446 commercial vehicles leased in the second quarter of 2011, and 3,126 in the third quarter of 2011
- 9,131 commercial vehicles leased for the nine-month period
- Expects to lease between 10,000 and 12,000 vehicles in 2011; operate at least 500 stores by the end of 2011
- Company continues to expand geographic base and service offerings, sees continued margin expansion
Company Provides Financial Guidance for Year Ending December 31, 2011
- Expects revenues of between $575 million and $625 million
- Expects adjusted net income of between $37 million and $42 million
Corporate Update
Since October 4, 2011, the Company's shares have been suspended from trading on Nasdaq and have traded on the OTC Pink market. On December 1, 2011, the Company appeared before a Nasdaq hearing panel to appeal the suspension. AutoChina continues to work with its advisors and legal counsel in supplying the panel with any requested information. There is no assurance that the Company will succeed in appealing Nasdaq's delisting determination.
Operational Review
The Company leased 3,446 commercial vehicles in the second quarter of 2011, compared to 4,130 in the second quarter of 2010, and 3,126 commercial vehicles in the third quarter of 2011, compared to 2,849 in the third quarter of 2010.
AutoChina's commercial vehicle sales, servicing, leasing and support business has recorded 9,131 new leases in the first nine months of 2011, compared to 9,485 new leases in the first nine months of 2010. The Company continues to maintain a low default rate, as AutoChina realized losses in lease-to-own loans on 110 vehicles, or 1.2%, for loss and accidents during the nine months ended September 30, 2011. There were 27, or 0.3%, such losses recognized in the nine months ended September 30, 2010. The Company expects to lease between 10,000 and 12,000 vehicles in 2011.
AutoChina also continues to make progress with its value-added services (diesel, tires, parts and insurance and secondhand commercial vehicle financing) programs. Revenues from value-added services totaled $3.4 million and $0.8 million during the nine months ended September 30, 2011 and 2010, respectively. These value-added services generate a much higher margin for the Company than its traditional sales-type leasing program.
The Company recognizes the revenue from membership fees during the term of its customer's lease as lease revenue. AutoChina also charges service and support fees on a monthly basis when the services are rendered. Once the lease term ends (in June of 2010 the leases for its first customers began ending), a customer will be able to elect to continue to participate in the Company's service and support network, and AutoChina will also charge service and support fees on a monthly basis when the services are rendered. As of September 30, 2011, there were 1,243 vehicles that continued to generate revenue from services rendered after the termination of the sales-type lease, representing a retention rate of approximately 32.4%. AutoChina is hopeful that as it continues to broaden its geographic footprint and expand its service offering its retention rate will improve in future periods.
Company Continues Nationwide Expansion
During the second quarter of 2011, the Company opened 36 new commercial vehicle financing and service centers, and 31 during the third quarter of 2011. At September 30, 2011, AutoChina owned and operated 385 commercial vehicle financing centers in 25 provinces or provincial-level regions across China, compared to 218 at September 30, 2010. The Company now operates commercial vehicle financing and service centers in the Anhui, Beijing, Chongqing, Fujian, Gansu, Guangdong, Guangxi, Guizhou, Hebei, Henan, Hubei, Hunan, Inner Mongolia, Jiangsu, Jiangxi, Jilin, Liaoning, Shaanxi, Shandong, Shanghai, Shanxi, Sichuan, Tianjin, Yunnan, and Zhejiang areas of China.
AutoChina expects to operate at least 500 stores by the end of 2011.
Financial Review - Restatement
The Company previously announced that it would be restating its financial statements to recognize a derivative liability relating to the Earn-out Share Provision ("Earn-out"), which was part of its initial business combination in 2009. This correction in accounting treatment of the Earn-out results in a new liability being reported on the balance sheet, with changes in the valuation of this liability appearing on the income statement as non-cash adjustments.
The Company today filed with the Securities and Exchange Commission ("SEC") a Form 6-K/A furnishing restated 2011 first quarter financial results. The restated results included an adjustment for the change in the fair value of the Earn-out obligation for the quarter ended March 31, 2011, (which resulted in a loss of $38.4 million for the quarter) and the effect of such adjustment. The Company also filed two separate Form 6-Ks describing its financial results in detail for the second and third quarter of 2011.
The Company has cancelled the Earn-out for 2011, 2012, and 2013 and has fulfilled the terms of the Earn-out for 2010 by issuing 3,923,153 Earn-out shares to Honest Best Int'l Ltd., the sole shareholder of the target acquired in the initial business combination and an entity affiliated with AutoChina's founder, Chairman, and Chief Executive Officer Mr. Yong Hui Li.
2011 Second Quarter Financial Review
- The Company reported revenues for the 2011 second quarter of $185.8 million, compared to $200.3 million in the second quarter of 2010. The Company reported $161.8 million in commercial vehicle revenues, and $24.0 million, or 12.9% of revenues, related to finance and insurance (which includes value-added services).
- Gross margin increased to 15.6% for the three months ended June 30, 2011, from 11.6% for the prior-year period. The Company's cost of sales during the period totaled $156.9 million, with an average cost per commercial vehicle of $45,500. AutoChina typically records margin of between 3-5% on the initial sale of a commercial vehicle; therefore the increase in gross margin is primarily due to the growing contribution from finance and insurance income throughout the term of the sales-type lease.
- Net loss for the period was $1.6 million, or $0.07 per share based on a 23.5 million diluted weighted average number of shares, as compared to net income of $8.8 million, or $0.44 earnings per share based on a 20.2 million diluted weighted average number of shares, for the second quarter of 2010. The net loss resulted from the significant increase of loss on change in fair value of the Earn-out obligation, which was partially offset by the increase in profits generated from the finance and insurance revenue and improved gross profit margin.
- Adjusted net income was $13.6 million, a 24.7% increase compared to adjusted net income of $10.9 million for the second quarter of 2010. A table reconciling adjusted net (loss)/income to net (loss)/income can be found in at the end of this press release.
- Adjusted EBITDA for the quarter ended June 30, 2011, increased to $23.7 million, from $19.2 million in the prior-year quarter. A table reconciling Adjusted EBITDA to net income can be found at the end of this press release.
2011 Third Quarter Financial Review
- The Company reported revenues for the 2011 third quarter ended September 30, 2011, of $168.6 million, an 18.9% increase compared to the $141.8 million reported in the third quarter of 2010. The Company reported $143.7 million in commercial vehicle revenues, and $24.9 million, or 14.8% of revenues, related to finance and insurance.
- Gross margin increased to 17.1% for the three months ended September 30, 2011, from 16.2% for the prior-year period. The Company's cost of sales during the period totaled $139.9 million, with an average cost per commercial vehicle of $44,700. The increase of cost per vehicle was due to changes in customer demand and the resulting sales mix trending towards higher-priced vehicles.
- Net income in the three months ended September 30, 2011, was $48.2 million, or $2.05 earnings per share based on 23.5 million diluted weighted average shares outstanding, as compared to net income of $8.6 million, or $0.42 earnings per share based on 20.3 million diluted weighted average shares outstanding, in the three months ended September 30, 2010. The increase of net income primarily resulted from the significant increase of gain on change in fair value of the Earn-out obligation, the increase in profits generated from the finance and insurance revenue, and improved gross profit margin.
- Adjusted net income was $11.9 million, a 25.9% increase compared to adjusted net income of $9.4 million for the third quarter of 2010.
- Adjusted EBITDA for the quarter ended September 30, 2011, increased to $21.8 million, from $19.0 million in the prior-year quarter.
Nine Month Financial Review
- The Company reported revenues for the first nine months of 2011 of $490.7 million, an increase of 6.2% compared to $462.2 million for the same period of 2010. The Company reported $422.2 million in sales of its commercial vehicles, and $68.5 million, or 14.0% of sales, related to finance and insurance. The increase in finance and insurance revenue is due to an increase in the total leasing customer base compared to the prior period.
- The Company's gross profit was $80.9 million in the nine months ended September 30, 2011, representing a gross margin of 16.5%, an increase from gross margin of 13.5% for the same period in 2010, which is primarily due to the increased number of outstanding leasing contracts signed, which increased the contribution to the monthly amortized finance and insurance income.
- Net income in the nine months ended September 30, 2011, was $19.3 million, or $0.81 earnings per share based on 23.6 million diluted weighted average shares outstanding, compared to a net loss of $58.7 million, or $3.26 loss per share based on 18.0 million diluted weighted average shares outstanding, in the nine months ended September 30, 2010. This was primarily due to the impact of loss on change in fair value of the Earn-out obligation, increase in profits generated from the finance and insurance revenue, and improved gross profit margin.
- Adjusted net income was $36.6 million, a 37.2% increase from the adjusted net income of $26.6 million for the first nine months of 2010.
- Adjusted EBITDA for the first nine months of 2011 increased to $63.8 million, from $50.9 million in the prior-year period.
Balance Sheet Highlights
At September 30, 2011, AutoChina's cash and cash equivalents (not including restricted cash) were $53.0 million, working capital was $126.1 million, total debt was $290.6 million (including due to affiliates and accounts payable, related parties), and stockholders' equity was $279.7 million, compared to $30.9 million, $127.4 million, $326.6 million (includes $73.1 million in Earn-out obligation), and $156.8 million, respectively, at December 31, 2010.
Management Comments
Mr. Li stated, "Though the past year has been challenging on a corporate level, AutoChina remains committed to our employees, customers, and shareholders. We continue to focus on methods to further evolve our business. In addition to providing flexible lease options, we are also enhancing our service offering, including expanding the sale-leaseback program. This program allows new and existing AutoChina customers who need to generate funding quickly to pay the sale-leaseback over time and better manage their cash flow. We also established a Company-owned insurance agency in October 2011 for the purpose of conducting a motor vehicle insurance agency business in the future. We plan to commence the motor vehicle insurance agency business in the first quarter of 2012. Although we have encountered a general slowdown from the robust heavy-truck sales growth of 2010, we expect that China's continuing economic development will continue to drive demand for commercial vehicles in the future. Our entire Company is focusing on what has made AutoChina successful since its founding€”reliably and efficiently providing a nationwide sales and support network for our customers in China. We believe our value proposition to these small business owners provides cost efficiencies that are valued in this economic climate. Thanks to the support of our employees, vendors, and customers, we expect to continue providing quality service to our clientele and growth in the future. We again thank all of AutoChina's loyal shareholders for their support over the past year."
Outlook for 2011
AutoChina reiterates its previously adjusted financial guidance for 2011. The Company believes revenue from its commercial vehicle sales, servicing, leasing and support business will be between $575 million and $625 million and adjusted net income of between $37 million and $42 million.
|
Estimated Financial Results |
||||||
|
For the year ended |
For the year ended |
|||||
| Total Revenue | $575 - $625 | $618.1 | ||||
| Adjusted Net Income | $37 - $42 | $37.5 | ||||
About AutoChina International Limited:
AutoChina International Limited is China's largest commercial vehicle sales, servicing, leasing, and support network. AutoChina's operating subsidiary was founded in 2005 by nationally recognized Chairman and CEO, Yong Hui Li. As of September 30, 2011, the Company owned and operated 385 commercial vehicle financing centers in 25 provinces or provincial-level regions across China; and primarily provides sales-type leasing and support services for local customers. The Company's website is http://www.autochinaintl.com.
Safe Harbor Statement:
This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 about the Company. Forward-looking statements are statements that are not historical facts. Such forward-looking statements, based upon the current beliefs and expectations of the Company's management, are subject to risks and uncertainties, which could cause actual results to differ from the forward-looking statements. The following factors, among others, could cause actual results to meaningfully differ from those set forth in the forward-looking statements:
- Continued compliance with government regulations;
- Changing legislation or regulatory environments;
- Requirements or changes affecting the businesses in which the Company is engaged;
- Industry trends, including factors affecting supply and demand;
- Labor and personnel relations;
- Credit risks affecting the Company's revenue and profitability;
- Changes in the commercial vehicle industry;
- The Company's ability to effectively manage its growth, including implementing effective controls and procedures and attracting and retaining key management and personnel;
- Changing interpretations of generally accepted accounting principles;
- General economic conditions; and
- Other relevant risks detailed in the Company's filings with the Securities and Exchange Commission.
The information set forth herein should be read in light of such risks. The Company does not assume any obligation to update the information contained in this press release.
|
AUTOCHINA INTERNATIONAL LIMITED AND
SUBSIDIARIES |
||||||||||||||||||
|
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||||
|
2011 |
2010 |
2011 |
2010 |
|||||||||||||||
|
|
As Restated |
As Restated |
||||||||||||||||
| Revenues | ||||||||||||||||||
| Commercial vehicles | $ | 161,843 | $ | 186,187 | $ | 278,485 | $ | 296,685 | ||||||||||
| Finance and insurance | 23,964 | 14,092 | 43,555 | 23,699 | ||||||||||||||
| Agency service, related parties | €” | 41 | €” | 41 | ||||||||||||||
| Total revenues | 185,807 | 200,320 | 322,040 | 320,425 | ||||||||||||||
| Cost of sales | ||||||||||||||||||
| Commercial vehicles | 29,057 | 168,006 | 61,188 | 270,159 | ||||||||||||||
| Commercial vehicles, related parties | 127,832 | 9,034 | 208,700 | 10,882 | ||||||||||||||
| Total cost of sales | 156,889 | 177,040 | 269,888 | 281,041 | ||||||||||||||
| Gross profit | 28,918 | 23,280 | 52,152 | 39,384 | ||||||||||||||
| Operating expenses | ||||||||||||||||||
| Selling and marketing | 1,786 | 1,253 | 3,532 | 2,468 | ||||||||||||||
| General and administrative | 6,118 | 3,876 | 10,447 | 7,100 | ||||||||||||||
| Interest expense | 3,972 | 2,313 | 7,295 | 3,925 | ||||||||||||||
| Interest expense, related parties | 681 | 1,753 | 1,324 | 3,652 | ||||||||||||||
| Other income, net | (1,464 | ) | (81 | ) | (2,064 | ) | (202 | ) | ||||||||||
| Total operating expenses | 11,093 | 9,114 | 20,534 | 16,943 | ||||||||||||||
| Income from operations | 17,825 | 14,166 | 31,618 | 22,441 | ||||||||||||||
| Other income (expense) | ||||||||||||||||||
| Loss on change in fair value of earn-out obligation | (15,200 | ) | (2,100 | ) | (53,600 | ) | (84,400 | ) | ||||||||||
| Interest income |
34 |
€” | 57 | 413 | ||||||||||||||
| Other income (expense), net | (15,166 | ) | (2,100 | ) | (53,543 | ) | (83,987 | ) | ||||||||||
| Income (loss) before income taxes | 2,659 | 12,066 | (21,925 | ) | (61,546 | ) | ||||||||||||
| Income tax provision | 4,237 | 3,235 | 7,030 | 5,677 | ||||||||||||||
| Net (loss) income | $ | (1,578 | ) | 8,831 | (28,955 | ) | (67,223 | ) | ||||||||||
| Foreign currency translation adjustment | 4,056 |
1,053 |
5,244 |
1,046 |
||||||||||||||
| Comprehensive income (loss) | $ | 2,478 | $ | 9,884 | $ | (23,711 | ) | $ | (66,177 | ) | ||||||||
| (Loss) earnings per share | ||||||||||||||||||
| Basic | $ | (0.07 | ) | $ | 0.45 | $ | (1.23 | ) | $ | (3.92 | ) | |||||||
| Diluted | $ | (0.07 | ) | $ | 0.44 | $ | (1.23 | ) | $ | (3.92 | ) | |||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 23,538,919 | 19,679,866 | 23,538,919 | 17,161,143 | ||||||||||||||
| Diluted | 23,538,919 | 20,174,841 | 23,538,919 | 17,161,143 | ||||||||||||||
|
AUTOCHINA INTERNATIONAL LIMITED AND
SUBSIDIARIES |
||||||||||||||||||
|
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||
| As Restated | As Restated | |||||||||||||||||
|
Revenues |
||||||||||||||||||
| Commercial vehicles | $ | 143,711 | $ | 124,780 | $ | 422,196 | $ | 421,465 | ||||||||||
| Finance and insurance | 24,923 | 16,588 | 68,478 | 40,287 | ||||||||||||||
| Agency service, related parties | €” | 401 | €” | 442 | ||||||||||||||
| Total revenues | 168,634 | 141,769 | 490,674 | 462,194 | ||||||||||||||
|
Cost of sales |
||||||||||||||||||
| Commercial vehicles | 28,937 | 104,015 | 90,125 | 369,818 | ||||||||||||||
| Commercial vehicles, related parties | 110,922 | 14,741 | 319,622 | 29,979 | ||||||||||||||
| Total cost of sales | 139,859 | 118,756 | 409,747 | 399,797 | ||||||||||||||
|
Gross profit |
28,775 | 23,013 | 80,927 | 62,397 | ||||||||||||||
| Operating expenses | ||||||||||||||||||
| Selling and marketing | 2,170 | 1,307 | 5,702 | 3,775 | ||||||||||||||
| General and administrative | 6,702 | 4,575 | 17,149 | 11,675 | ||||||||||||||
| Interest expense | 4,468 | 3,331 | 11,763 | 7,256 | ||||||||||||||
| Interest expense, related parties | 647 | 1,717 | 1,971 | 5,369 | ||||||||||||||
| Other income, net | (755 | ) | (734 | ) | (2,819 | ) | (936 | ) | ||||||||||
| Total operating expenses | 13,232 | 10,196 | 33,766 | 27,139 | ||||||||||||||
|
Income from operations |
15,543 | 12,817 | 47,161 | 35,258 | ||||||||||||||
| Other income (expense) | ||||||||||||||||||
| Gain (loss) on change in fair value of earn-out obligation | 36,300 | (900 | ) | (17,300 | ) | (85,300 | ) | |||||||||||
| Interest income | 38 | 33 | 95 | 446 | ||||||||||||||
| Other income (expense), net | 36,338 | (867 | ) | (17,205 | ) | (84,854 | ) | |||||||||||
| Income (loss) before income taxes | 51,881 | 11,950 | 29,956 | (49,596 | ) | |||||||||||||
| Income tax provision | 3,663 | 3,387 | 10,693 | 9,064 | ||||||||||||||
|
Net income (loss) |
$ | 48,218 | 8,563 | 19,263 | (58,660 | ) | ||||||||||||
| Foreign currency translation adjustment | 6,022 | 2,309 | 11,266 | 3,335 | ||||||||||||||
|
Comprehensive income (loss) |
$ | 54,240 | $ | 10,872 | $ | 30,529 | $ | (55,325 | ) | |||||||||
| Earnings (loss) per share | ||||||||||||||||||
| Basic | $ | 2.05 | $ | 0.44 | $ | 0.82 | $ | (3.26 | ) | |||||||||
| Diluted | $ | 2.05 | $ | 0.42 | $ | 0.81 | $ | (3.26 | ) | |||||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 23,538,919 | 19,678,162 | 23,538,919 | 18,009,369 | ||||||||||||||
| Diluted | 23,538,919 | 20,283,329 | 23,640,196 | 18,009,369 | ||||||||||||||
|
AUTOCHINA INTERNATIONAL LIMITED AND
SUBSIDIARIES |
|||||||||||||
|
Sept. 30, 2011 |
December 31, 2010 |
||||||||||||
| (unaudited) | |||||||||||||
| ASSETS | |||||||||||||
| Current assets | |||||||||||||
| Cash and cash equivalents | $ | 53,015 | $ | 30,931 | |||||||||
| Restricted cash | 3,937 | €” | |||||||||||
| Accounts receivable, net of provision for doubtful debts of $2,713 and $1,464 respectively | 29,335 | 22,101 | |||||||||||
| Inventories | 2,136 | 1,412 | |||||||||||
| Deposits for inventories | 255 | 1,004 | |||||||||||
| Prepaid expenses and other current assets | 11,643 | 8,113 | |||||||||||
| Prepaid expenses, related parties | €” | 604 | |||||||||||
| Due from an affiliate | €” | 9,000 | |||||||||||
|
Current maturities of net investment in sales-type leases, net of provision for doubtful debts of $261 and $281, respectively |
346,650 |
282,108 |
|||||||||||
| Total current assets | 446,971 | 355,273 | |||||||||||
| Property, equipment and leasehold improvements, net | 3,270 | 2,669 | |||||||||||
| Deferred income tax assets | 804 | 259 | |||||||||||
| Net investment in sales-type leases, net of current maturities | 149,515 | 142,005 | |||||||||||
| Total assets | $ | 600,560 | $ | 500,206 | |||||||||
| LIABILITIES AND EQUITY | |||||||||||||
| Current liabilities | |||||||||||||
| Short-term borrowings | $ | 164,959 | $ | 117,485 | |||||||||
| Current maturities of long-term borrowings | 44,060 | €” | |||||||||||
| Trade notes payable | 9,835 | €” | |||||||||||
| Accounts payable | 5,357 | 911 | |||||||||||
| Accounts payable, related parties | 5,586 | 16,202 | |||||||||||
| Other payables and accrued liabilities | 13,812 | 7,425 | |||||||||||
| Due to affiliates | 66,164 | 77,295 | |||||||||||
| Customer deposits | 1,787 | 1,198 | |||||||||||
| Income tax payable | 3,427 | 7,147 | |||||||||||
| Deferred income tax liabilities | 5,900 | 192 | |||||||||||
| Total current liabilities | 320,887 | 227,855 | |||||||||||
| Long term debt | |||||||||||||
| Long-term borrowings | €” | 42,485 | |||||||||||
| Earn-out obligation | €” | 73,100 | |||||||||||
| Total liabilities | 320,887 | 343,440 | |||||||||||
| Shareholders' equity | |||||||||||||
| Preferred shares, $0.001 par value authorized - 1,000,000 shares; issued - none | €” | €” | |||||||||||
| Ordinary shares - $0.001 par value authorized - 50,000,000 shares; issued and outstanding €“ 19,615,766 shares at September 30, 2011 and December 31, 2010, respectively | 20 | 20 | |||||||||||
| Additional paid-in capital | 379,020 | 286,642 | |||||||||||
| Statutory reserves | 6,272 | 6,272 | |||||||||||
| Accumulated other comprehensive income | 18,833 | 7,567 | |||||||||||
| Accumulated losses | (124,472 | ) | (143,735 | ) | |||||||||
| Total equity | 279,673 | 156,766 | |||||||||||
| Total liabilities and equity | $ | 600,560 | $ | 500,206 | |||||||||
|
AUTOCHINA INTERNATIONAL LIMITED AND
SUBSIDIARIES |
||||||||||
|
Nine months ended September 30, |
||||||||||
| 2011 | 2010 | |||||||||
| As Restated | ||||||||||
| Net cash used in operating activities | $ | (1,132 | ) | $ | (187,657 | ) | ||||
| Cash flow from investing activities: | ||||||||||
| Purchase of property, equipment and leasehold improvements | (1,369 | ) | (741 | ) | ||||||
| Increase in restricted cash | (3,847 | ) | (8,150 | ) | ||||||
| Repayment of due from an affiliate | 9,000 | €” | ||||||||
| Decrease in security deposits | €” | (9,000 | ) | |||||||
| Net cash provided by (used in) investing activities | 3,784 | (17,891 | ) | |||||||
| Cash flow from financing activities: | ||||||||||
| Proceeds from borrowings | 154,814 | 189,813 | ||||||||
| Repayments of borrowings | (112,778 | ) | (42,589 | ) | ||||||
| Proceeds from affiliates for debt | 398,466 | 170,105 | ||||||||
| Repayment to affiliates | (411,598 | ) | (159,602 | ) | ||||||
| Increase in accounts payable, related parties | 319,623 | 256,451 | ||||||||
| Repayment to accounts payable, related parties | (330,599 | ) | (296,724 | ) | ||||||
| Issue of shares on exercise of warrants | €” | 10,296 | ||||||||
| Issue of shares for cash, net of offering costs of $3,758 | €” | 66,242 | ||||||||
| Share repurchase | €” | (689 | ) | |||||||
| Net cash provided by financing activities | 17,928 | 193,303 | ||||||||
| Net cash provided by (used in) operating, investing and financing activities | 20,580 | (12,245 | ) | |||||||
| Effect of foreign currency translation on cash | 1,504 | 3,309 | ||||||||
| Net increase in cash and cash equivalents | 22,084 | (8,936 | ) | |||||||
| Cash and cash equivalents, beginning of the period | 30,931 | 36,768 | ||||||||
| Cash and cash equivalents, end of the period | $ | 53,015 | $ | 27,832 | ||||||
| Supplemental disclosure of cash flow information: | ||||||||||
| Interest paid | $ | 10,551 | $ | 12,493 | ||||||
| Income taxes paid | $ | 9,195 | $ | 5,774 | ||||||
| Non-cash transaction: | ||||||||||
|
Reclassification from liability of the obligation to issue shares for the amendments of earn-out provision to equity |
$ | 90,400 | $ | €” | ||||||
|
Non-GAAP Financial Measures ($ in 000s) |
|||||||||||||||||||||||||||
|
A reconciliation of Adjusted Net Income to net income is provided below: |
|||||||||||||||||||||||||||
|
Three Months Ended |
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||||
|
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
||||||||||||||||||||||
| Net income (loss) | $ | (1,578 | ) | $ | 8,831 | $ | 48,218 | $ | 8,563 | $ | 19,263 | $ | (58,660 | ) | |||||||||||||
| Gain (loss) on change in fair value of earn-out obligation | (15,200 | ) | (2,100 | ) | 36,300 | (900 | ) | (17,300 | ) | (85,300 | ) | ||||||||||||||||
| Adjusted Net Income | $ | 13,622 | $ | 10,931 | $ | 11,918 | $ | 9,463 | $ | 36,563 | $ | 26,640 | |||||||||||||||
|
A reconciliation of Adjusted EBITDA to net income is provided below: |
|||||||||||||||||||||||||||
|
Three Months Ended |
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||||
|
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
||||||||||||||||||||||
| Net income (loss) | $ |
(1,578 |
) |
$ |
8,831 |
$ | 48,218 | $ | 8,563 | $ | 19,263 | $ | (58,660 | ) | |||||||||||||
| Interest expenses | 4,653 | 4,066 | 5,115 | 5,048 | 13,734 | 12,625 | |||||||||||||||||||||
| Interest income | (34 | ) | €” | (38 | ) | (33 | ) | (95 | ) | (446 | ) | ||||||||||||||||
| Income tax provision | 4,237 | 3,235 | 3,663 | 3,387 | 10,693 | 9,064 | |||||||||||||||||||||
| Gain (loss) on change in fair value of earn-out obligation | (15,200 | ) | (2,100 | ) | 36,300 | (900 | ) | (17,300 | ) | (85,300 | ) | ||||||||||||||||
| Stock-based compensation | 930 | 729 | 901 | 850 | 1,978 | 2,314 | |||||||||||||||||||||
| Depreciation & Amort. | 319 | 236 | 256 | 239 | 881 | 690 | |||||||||||||||||||||
| Adjusted EBITDA | $ |
23,727 |
$ |
19,197 |
$ | 21,815 | $ | 18,954 | $ | 63,754 | $ | 50,887 | |||||||||||||||
USE OF NON-GAAP MEASURES
AutoChina defines Adjusted Net Income as net income (loss) before gain (loss) on change in fair value of earn-out obligation and Adjusted EBITDA as net income before interest expense, income taxes, depreciation and amortization, as well as certain other adjustments, including Gain (loss) on change in fair value of earn-out obligation, stock-based compensation and accretion of stock repurchase obligations. Adjusted Net Income and Adjusted EBITDA excludes certain financial information that would be included in net income (loss), the most directly comparable GAAP financial measure. Users of this financial information should consider the type of material events and transactions that are excluded from Adjusted Net Income and Adjusted EBITDA, and the material limitations of therein. Adjusted EBITDA does not include net interest expense, but because AutoChina has borrowed money to finance its operations, interest expense is a necessary and ongoing part of its costs and has assisted AutoChina in generating revenue; Adjusted EBITDA does not include taxes, although payment of taxes is a necessary and ongoing part of AutoChina's operations; and Adjusted EBITDA does not include depreciation and amortization expense, but because AutoChina uses capital assets to generate revenue, depreciation and amortization expense is a necessary element of its cost structure. Therefore, Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income, as determined in accordance with GAAP, since it omits the impact of these expenses incurred by AutoChina.
AutoChina believes that the presentation of these non-GAAP financial measures is warranted and useful to its shareholders because it provides an additional analytical tool for understanding the Company's financial performance by excluding certain items that may obscure trends in the core operating performance of the Company's business. Using Adjusted Net Income and Adjusted EBITDA also facilitates management's internal comparisons to AutoChina's historical performance and liquidity. AutoChina computes Adjusted Net Income and Adjusted EBITDA using the same consistent method from quarter to quarter. The accompanying table has more details on the reconciliations between GAAP financial measures that are most directly comparable to Non-GAAP financial measures.
