The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Sonic Automotive, Inc. Reports 21% Vehicle Revenue Growth; Adjusted Continuing Ops Profit Up 41% Over Prior Year Quarter


PHOTO

CHARLOTTE, N.C., July 29, 2010: Sonic Automotive, Inc. , the nation's third-largest automotive retailer, today reported that 2010 second quarter adjusted earnings from continuing operations were $15.6 million, up 41% from adjusted earnings from continuing operations in the same prior year period. On a per share basis, the Company earned an adjusted $0.27 per diluted share from continuing operations, compared to an adjusted $0.23 per diluted share from continuing operations in the same prior year quarter. The adjustments, which are related primarily to debt refinancing activities and mark-to-market adjustments on interest rate swaps, are detailed further in the attached tables. During the second quarter, the Company completed the retirement of $200 million of our 8.625% senior subordinated notes using proceeds from a debt offering that was completed in March 2010.

Business Overview - Revenue Growth In Every Business Line Over Q2 of Last Year

Commenting on the quarter, B. Scott Smith, the Company's President, said, "We are pleased with the growth in both revenues and profits over the second quarter of last year. Our new vehicle business is up both sequentially and over the same period last year as we continue to see economic stabilization in certain segments of our geographic footprint. The growth in our used vehicle business continues to drive incremental revenue in our fixed operations and F&I departments. Our strategy for some time has been focused on standardizing our operating procedures through the rollout of our operational playbooks. Results this quarter demonstrate one of the primary benefits of our operational playbooks - they create growth opportunities not just in their specific area of the business but across all of our business lines."

New and Used Vehicles - Revenue Increases 19% and 23%, Respectively

New vehicle retail revenue increased 19% and used vehicle retail revenue increased 23% for the second quarter of 2010 compared to the same quarter last year. Jeff Dyke, the Company's EVP of Operations, stated, "We are pleased with our new vehicle growth, particularly given that our volume declines in 2009 were not as severe as what the overall industry experienced due to our favorable brand and geographic mix. Our dealerships continue to take market share and outperform the competition in their local markets. We are excited to announce that our New Car Playbook will be introduced to our stores later this year. We expect it to provide us many of the same successes that we have already received from our proven Used Vehicle Playbook. We also continue to be very pleased with our used vehicle volume growth especially when we consider the 20% growth comes on top of 12% growth in 2009. We continue to show that the used car business has tremendous upside potential as the second quarter was our largest used vehicle volume and gross profit quarter in our Company's history."

Service, Parts & Body Shop - Revenue and Gross Profit Both Increase

Sonic's Service, Parts & Body Shop revenue for the second quarter was up approximately 5% compared to the prior year quarter, while gross profit dollars were up over 3%. Mr. Dyke stated, "Our operational strategies in parts and service are specifically designed to increase the non-warranty pieces of our business to respond to improved vehicle quality, fewer units in operation and changing warranty programs. We have seen consistent growth in both our customer pay business and in the revenues we earn for reconditioning work done on pre-owned vehicles."

Presentation materials for the Company's July 29, 2010 earnings conference call at 11:00 A.M. (Eastern) can be accessed on the Company's website at www.sonicautomotive.com by clicking on the "For Investors" tab and choosing "Webcasts & Presentations" on the right side of the monitor.

To access the live broadcast of the call over the Internet go to: www.ccbn.com or www.sonicautomotive.com

A live audio of the call will be accessible to the public by calling (877) 791-3416. International callers dial (706) 643-0958. Callers should dial in approximately 10 minutes before the call begins.

A conference call replay will be available one hour following the call for seven days and can be accessed by calling: 800-642-1687, International callers dial (706) 645-9291 Conference ID: 86991682

About Sonic Automotive
Sonic Automotive, Inc., a Fortune 500 company based in Charlotte, N.C., is the nation's third-largest automotive retailer, operating 140 franchises. Sonic can be reached on the web at www.sonicautomotive.com.

  Sonic Automotive, Inc.
  Results of Operations (Unaudited)
  (in thousands, except per share, unit data and percentage amounts)

                                          Three Months Ended
                                       As                        As
                                    Reported                  Adjusted
                                   6/30/2010   Adjustments   6/30/2010
                                   ---------   -----------   ---------
  Revenues
  --------
    New retail vehicles               $848,610            $-    $848,610
    -------------------               --------           ---    --------
    Fleet vehicles                      53,843             -      53,843
    --------------                      ------           ---      ------
      Total new vehicles             902,453             -     902,453
      ------------------             -------           ---     -------
    Used vehicles                    470,365             -     470,365
    -------------                    -------           ---     -------
    Wholesale vehicles                30,111             -      30,111
    ------------------                ------           ---      ------
      Total vehicles               1,402,929             -   1,402,929
      --------------               ---------           ---   ---------
    Parts, service and collision
     repair                          287,095             -     287,095
    ----------------------------     -------           ---     -------
    Finance, insurance and other      45,985             -      45,985
    ----------------------------      ------           ---      ------
      Total revenues               1,736,009             -   1,736,009
      --------------               ---------           ---   ---------
  Total gross profit                 285,019             -     285,019
  ------------------                 -------           ---     -------
  SG&A expenses                    (228,372)           647   (227,725)
  -------------                     --------           ---    --------
  Impairment charges                      (1)                       (1)
  ------------------                     ---                       ---
  Depreciation                        (8,675)            -      (8,675)
  ------------                        ------           ---      ------
  Operating income                    47,971           647      48,618
  ----------------                    ------           ---      ------
  Interest expense, floor plan        (5,507)            -      (5,507)
  ----------------------------        ------           ---      ------
  Interest expense, other, net       (15,683)          519     (15,164)
  ----------------------------       -------           ---     -------
  Interest expense, non-cash,
   convertible debt                   (1,730)            -      (1,730)
  ---------------------------         ------           ---      ------
  Interest expense, non-cash,
   cash flow swaps                    (2,235)        2,235           -
                                                     -----
  Other (expense) / income, net       (7,235)        7,259          24
  -----------------------------       ------         -----         ---
  Income /(loss) from
   continuing operations before
   taxes                              15,581        10,660      26,241
  Income tax (expense) /
   benefit                            (6,300)       (4,310)    (10,610)
  ----------------------              ------        ------     -------
  Income /(loss) from
   continuing operations               9,281         6,350      15,631
  Income /(Loss) from
   discontinued operations              (845)            -        (845)
  ------------------------              ----           ---        ----
  Net income                          $8,436        $6,350     $14,786
  ----------                          ------        ------     -------

  Diluted:
  --------
    Weighted average common
     shares outstanding               65,807             -      65,807
    -----------------------           ------           ---      ------

    Earnings /(loss) per share
     from continuing operations        $0.17         $0.10       $0.27
    ---------------------------        -----         -----       -----
    Earnings /(loss) per share
     from discontinued operations      (0.01)        (0.01)      (0.02)
    -----------------------------      -----         -----       -----
    Cumulative effect of change
     in accounting principle
    ---------------------------
    Earnings / (loss) per share        $0.16         $0.09       $0.25
    ---------------------------        -----         -----       -----

  Gross Margin Data (Continuing
   Operations):
  -----------------------------

    Retail new vehicles                  7.1%                      7.1%
  -------------------                    ---                       ---
    Fleet vehicles                       1.9%                      1.9%
    --------------                       ---                       ---
    Total new vehicles                   6.8%                      6.8%
    ------------------                   ---                       ---
    Used vehicles retail                 7.7%                      7.7%
    --------------------                 ---                       ---
      Total vehicles retail              7.1%                      7.1%
      ---------------------              ---                       ---
    Wholesale vehicles                 (6.1%)                    (6.1%)
    ------------------                ------                    ------
    Parts, service and collision
     repair                             49.9%                     49.9%
    ----------------------------        ----                      ----
    Finance, insurance and other       100.0%                    100.0%
    ----------------------------       -----                     -----
      Overall gross margin              16.4%                     16.4%
      --------------------              ----                      ----

  SG&A Expenses (Continuing
   Operations):
  -------------------------

    Personnel                       $135,845            $-    $135,845
  ---------                         --------           ---    --------
    Advertising                       12,964             -      12,964
    -----------                       ------           ---      ------
    Facility rent                     32,717             -      32,717
    -------------                     ------           ---      ------
    Other                             46,846          (647)     46,199
    -----                             ------          ----      ------
    Total                           $228,372         $(647)   $227,725
    -----                           --------         -----    --------

  SG&A Expenses as % of Gross
   Profit                               80.1%                     79.9%
  ---------------------------           ----                      ----

  Operating Margin %                   2.8%                      2.8%
  ------------------                     ---                       ---

  Unit Data (Continuing
   Operations):
  ---------------------

    New retail units                  24,854
  ----------------                    ------
    Fleet units                        2,272
    -----------                        -----
    New units                         27,126
    ---------                         ------
    Used units                        24,624
    ----------                        ------
      Total units retailed            51,750
      --------------------            ------
    Wholesale units                    5,266
    ---------------                    -----

  Other Data:
  -----------

    Same store revenue percentage
     changes:
    -----------------------------
      New retail                        19.3%
      ----------                        ----
      Fleet                           (12.0%)
      -----                          -------
        Total New Vehicles              16.9%
        ------------------              ----
      Used                              23.1%
      ----                              ----
      Parts, service and collision
       repair                            4.8%
      ----------------------------       ---
      Finance, insurance and other      18.4%
      ----------------------------      ----
        Total                           15.6%
        -----                           ----

  Description of Adjustments:           2010                      2009
                                        ----                      ----
    Continuing Operations:
      Hail damage                       $647                        $-
      Debt restructuring               7,259                     6,712
      Cash flow swaps                  2,235                     1,908
      Impairment charges                   -                     5,030
      Double-carry interest              519                         -
      Total pretax                   $10,660                   $13,650
      Tax effect                      (4,310)                   (6,143)
      Total                           $6,350                    $7,507
                                      ======                    ======

    Discontinued Operations:
      Impairment charges                  $-                    $1,880
      Tax effect                           -                      (567)
                                         ---                      ----
      Total                               $-                    $1,313
                                         ===                    ======

                                             Three Months Ended
                                       As                            As
                                   Reported                      Adjusted
                                   6/30/2009       Adjustments   6/30/2009
                                   ---------       -----------   ---------
  Revenues
  --------
    New retail vehicles               $711,083                $-    $711,083
    -------------------               --------               ---    --------
    Fleet vehicles                      61,213                 -      61,213
    --------------                      ------               ---      ------
      Total new vehicles             772,296                 -     772,296
      ------------------             -------               ---     -------
    Used vehicles                    382,091                 -     382,091
    -------------                    -------               ---     -------
    Wholesale vehicles                33,903                 -      33,903
    ------------------                ------               ---      ------
      Total vehicles               1,188,290                 -   1,188,290
      --------------               ---------               ---   ---------
    Parts, service and collision
     repair                          274,032                 -     274,032
    ----------------------------     -------               ---     -------
    Finance, insurance and other      38,847                 -      38,847
    ----------------------------      ------               ---      ------
      Total revenues               1,501,169                 -   1,501,169
      --------------               ---------               ---   ---------
  Total gross profit                 259,699                 -     259,699
  ------------------                 -------               ---     -------
  SG&A expenses                     (205,767)                -    (205,767)
  -------------                     --------               ---    --------
  Impairment charges                  (5,030)            5,030           -
  ------------------                  ------             -----         ---
  Depreciation                        (8,183)                -      (8,183)
  ------------                        ------               ---      ------
  Operating income                    40,719             5,030      45,749
  ----------------                    ------             -----      ------
  Interest expense, floor plan        (5,492)                -      (5,492)
  ----------------------------        ------               ---      ------
  Interest expense, other, net       (23,216)            6,712     (16,504)
  ----------------------------       -------             -----     -------
  Interest expense, non-cash,
   convertible debt                   (3,643)                -      (3,643)
  ---------------------------         ------               ---      ------
  Interest expense, non-cash,
   cash flow swaps                    (1,908)            1,908           -
                                                         -----
  Other (expense) / income, net           20                 -          20
  -----------------------------          ---               ---         ---
  Income /(loss) from
   continuing operations before
   taxes                               6,480            13,650      20,130
  Income tax (expense) /
   benefit                            (2,916)           (6,143)     (9,059)
  ----------------------              ------            ------      ------
  Income /(loss) from
   continuing operations               3,564             7,507      11,071
  Income /(Loss) from
   discontinued operations            (3,538)            1,313      (2,225)
  ------------------------            ------             -----      ------
  Net income                             $26            $8,820      $8,846
  ----------                             ---            ------      ------

  Diluted:
  --------
    Weighted average common
     shares outstanding               41,604                 -      53,810
    -----------------------           ------               ---      ------

    Earnings /(loss) per share
     from continuing operations        $0.08             $0.15       $0.23
    ---------------------------        -----             -----       -----
    Earnings /(loss) per share
     from discontinued operations      (0.08)             0.04       (0.04)
    -----------------------------      -----              ----       -----
    Cumulative effect of change
     in accounting principle
    ---------------------------
    Earnings / (loss) per share        $0.00             $0.19       $0.19
    ---------------------------        -----             -----       -----

  Gross Margin Data (Continuing
   Operations):
  -----------------------------

    Retail new vehicles                  7.0%                          7.0%
  -------------------                    ---                           ---
    Fleet vehicles                       3.6%                          3.6%
    --------------                       ---                           ---
    Total new vehicles                   6.8%                          6.8%
    ------------------                   ---                           ---
    Used vehicles retail                 8.1%                          8.1%
    --------------------                 ---                           ---
      Total vehicles retail              7.5%                          7.5%
      ---------------------              ---                           ---
    Wholesale vehicles                 (3.7%)                        (3.7%)
    ------------------                ------                        ------
    Parts, service and collision
     repair                             50.6%                         50.6%
    ----------------------------        ----                          ----
    Finance, insurance and other       100.0%                        100.0%
    ----------------------------       -----                         -----
      Overall gross margin              17.3%                         17.3%
      --------------------              ----                          ----

  SG&A Expenses (Continuing
   Operations):
  -------------------------

    Personnel                       $117,740                $-    $117,740
  ---------                         --------               ---    --------
    Advertising                       11,220                 -      11,220
    -----------                       ------               ---      ------
    Facility rent                     32,132                 -      32,132
    -------------                     ------               ---      ------
    Other                             44,675                 -      44,675
    -----                             ------               ---      ------
    Total                           $205,767                $-    $205,767
    -----                           --------               ---    --------

  SG&A Expenses as % of Gross
   Profit                               79.2%                         79.2%
  ---------------------------           ----                          ----

  Operating Margin %                   2.7%                          3.0%
  ------------------                     ---                           ---

  Unit Data (Continuing
   Operations):
  ---------------------

    New retail units                  21,574
  ----------------                    ------
    Fleet units                        2,572
    -----------                        -----
    New units                         24,146
    ---------                         ------
    Used units                        20,568
    ----------                        ------
      Total units retailed            44,714
      --------------------            ------
    Wholesale units                    5,313
    ---------------                    -----

  Other Data:
  -----------

    Same store revenue percentage
     changes:
    -----------------------------
      New retail                      (31.8%)
      ----------                     -------
      Fleet                           (47.7%)
      -----                          -------
        Total New Vehicles            (33.4%)
        ------------------           -------
      Used                               3.5%
      ----                               ---
      Parts, service and collision
       repair                          (3.8%)
      ----------------------------    ------
      Finance, insurance and other    (25.7%)
      ----------------------------   -------
        Total                         (22.9%)
        -----                        -------

  Description of Adjustments:
    Continuing Operations:
      Hail damage
      Debt restructuring
      Cash flow swaps
      Impairment charges
      Double-carry interest
      Total pretax
      Tax effect
      Total

    Discontinued Operations:
      Impairment charges
      Tax effect
      Total

  Sonic Automotive, Inc.
  Results of Operations (Unaudited)
  (in thousands, except per share, unit data and percentage amounts)

                                              Six Months Ended
                                      As                            As
                                   Reported                      Adjusted
                                   6/30/2010       Adjustments   6/30/2010
                                   ---------       -----------   ---------
  Revenues
  --------
    New retail vehicles             $1,589,555                $-  $1,589,555
    -------------------             ----------               ---  ----------
    Fleet vehicles                      97,495                 -      97,495
    --------------                      ------               ---      ------
      Total new vehicles           1,687,050                 -   1,687,050
      ------------------           ---------               ---   ---------
    Used vehicles                    892,656                 -     892,656
    -------------                    -------               ---     -------
    Wholesale vehicles                61,389                 -      61,389
    ------------------                ------               ---      ------
      Total vehicles               2,641,095                 -   2,641,095
      --------------               ---------               ---   ---------
    Parts, service and collision
     repair                          565,682                 -     565,682
    ----------------------------     -------               ---     -------
    Finance, insurance and other      86,959                 -      86,959
    ----------------------------      ------               ---      ------
      Total revenues               3,293,736                 -   3,293,736
      --------------               ---------               ---   ---------
  Total gross profit                 553,343                 -     553,343
  ------------------                 -------               ---     -------
  SG&A expenses                     (451,865)              647    (451,218)
  -------------                     --------               ---    --------
  Impairment charges                     (45)                          (45)
  ------------------                     ---                           ---
  Depreciation                       (17,000)                -     (17,000)
  ------------                       -------               ---     -------
  Operating income                    84,433               647      85,080
  ----------------                    ------               ---      ------
  Interest expense, floor plan       (10,413)                -     (10,413)
  ----------------------------       -------               ---     -------
  Interest expense, other, net       (32,873)            1,464     (31,409)
  ----------------------------       -------             -----     -------
  Interest expense, non-cash,
   convertible debt                   (3,406)                -      (3,406)
  ---------------------------         ------               ---      ------
  Interest expense, non-cash,
   cash flow swaps                    (3,918)            3,918           -
                                                         -----
  Other (expense) / income, net       (7,171)            7,259          88
  -----------------------------       ------             -----         ---
  Income /(loss) from
   continuing operations before
   taxes                              26,652            13,288      39,940
  Income tax (expense) /
   benefit                           (11,061)           (5,514)    (16,575)
  ----------------------             -------            ------     -------
  Income /(loss) from
   continuing operations              15,591             7,774      23,365
  Income /(Loss) from
   discontinued operations            (3,001)                -      (3,001)
  ------------------------            ------               ---      ------
  Net income                         $12,590            $7,774     $20,364
  ----------                         -------            ------     -------

  Diluted:
  --------
    Weighted average common
     shares outstanding               52,749                 -      65,639
    -----------------------           ------               ---      ------

    Earnings /(loss) per share
     from continuing operations        $0.29             $0.13       $0.42
    ---------------------------        -----             -----       -----
    Earnings /(loss) per share
     from discontinued operations      (0.05)                -       (0.05)
    -----------------------------      -----               ---       -----
    Cumulative effect of change
     in accounting principle
    ---------------------------
    Earnings / (loss) per share        $0.24             $0.13       $0.37
    ---------------------------        -----             -----       -----

  Gross Margin Data (Continuing
   Operations):
  -----------------------------

    Retail new vehicles                  7.1%                          7.1%
  -------------------                    ---                           ---
    Fleet vehicles                       2.7%                          2.7%
    --------------                       ---                           ---
    Total new vehicles                   6.9%                          6.9%
    ------------------                   ---                           ---
    Used vehicles retail                 7.8%                          7.8%
    --------------------                 ---                           ---
      Total vehicles retail              7.2%                          7.2%
      ---------------------              ---                           ---
    Wholesale vehicles                 (4.1%)                        (4.1%)
    ------------------                ------                        ------
    Parts, service and collision
     repair                             50.1%                         50.1%
    ----------------------------        ----                          ----
    Finance, insurance and other       100.0%                        100.0%
    ----------------------------       -----                         -----
      Overall gross margin              16.8%                         16.8%
      --------------------              ----                          ----

  SG&A Expenses (Continuing
   Operations):
  -------------------------

    Personnel                       $266,821                $-    $266,821
  ---------                         --------               ---    --------
    Advertising                       24,294                 -      24,294
    -----------                       ------               ---      ------
    Facility rent                     66,328                 -      66,328
    -------------                     ------               ---      ------
    Other                             94,422              (647)     93,775
    -----                             ------              ----      ------
    Total                           $451,865             $(647)   $451,218
    -----                           --------             -----    --------

  SG&A Expenses as % of Gross
   Profit                               81.7%                         81.5%
  ---------------------------           ----                          ----

  Operating Margin %                   2.6%                          2.6%
  ------------------                     ---                           ---

  Unit Data (Continuing
   Operations):
  ---------------------

    New retail units                  46,440
  ----------------                    ------
    Fleet units                        4,022
    -----------                        -----
    New units                         50,462
    ---------                         ------
    Used units                        46,326
    ----------                        ------
      Total units retailed            96,788
      --------------------            ------
    Wholesale units                   10,459
    ---------------                   ------

  Other Data:
  -----------

    Same store revenue percentage
     changes:
    -----------------------------
      New retail                        16.7%
      ----------                        ----
      Fleet                           (15.5%)
      -----                          -------
        Total New Vehicles              14.2%
        ------------------              ----
      Used                              25.7%
      ----                              ----
      Parts, service and collision
       repair                            3.9%
      ----------------------------       ---
      Finance, insurance and other      17.5%
      ----------------------------      ----
        Total                           14.4%
        -----                           ----

  Description of Adjustments:           2010                          2009
                                        ----                          ----
    Continuing Operations:
      Hail damage                       $647                            $-
      Debt restructuring               7,259                         8,760
      Cash flow swaps                  3,918                         3,179
      Impairment charges                   -                         5,087
      Double-carry interest            1,464                             -
      Total pretax                   $13,288                       $17,026
      Tax effect                      (5,514)                       (7,662)
      Total                           $7,774                        $9,364
                                      ======                        ======

    Discontinued Operations:
      Impairment charges                  $-                        $3,408
      Tax effect                           -                        (1,016)
                                         ---                        ------
      Total                               $-                        $2,392
                                         ===                        ======

                                               Six Months Ended
                                       As                            As
                                   Reported                      Adjusted
                                   6/30/2009       Adjustments   6/30/2009
                                   ---------       -----------   ---------
  Revenues
  --------
    New retail vehicles             $1,362,443                $-  $1,362,443
    -------------------             ----------               ---  ----------
    Fleet vehicles                     115,376                 -     115,376
    --------------                     -------               ---     -------
      Total new vehicles           1,477,819                 -   1,477,819
      ------------------           ---------               ---   ---------
    Used vehicles                    710,381                 -     710,381
    -------------                    -------               ---     -------
    Wholesale vehicles                71,359                 -      71,359
    ------------------                ------               ---      ------
      Total vehicles               2,259,559                 -   2,259,559
      --------------               ---------               ---   ---------
    Parts, service and collision
     repair                          544,701                 -     544,701
    ----------------------------     -------               ---     -------
    Finance, insurance and other      74,000                 -      74,000
    ----------------------------      ------               ---      ------
      Total revenues               2,878,260                 -   2,878,260
      --------------               ---------               ---   ---------
  Total gross profit                 506,672                 -     506,672
  ------------------                 -------               ---     -------
  SG&A expenses                     (411,231)                -    (411,231)
  -------------                     --------               ---    --------
  Impairment charges                  (5,087)            5,087           -
  ------------------                  ------             -----         ---
  Depreciation                       (15,776)                -     (15,776)
  ------------                       -------               ---     -------
  Operating income                    74,578             5,087      79,665
  ----------------                    ------             -----      ------
  Interest expense, floor plan       (10,660)                -     (10,660)
  ----------------------------       -------               ---     -------
  Interest expense, other, net       (39,950)            8,760     (31,190)
  ----------------------------       -------             -----     -------
  Interest expense, non-cash,
   convertible debt                   (6,262)                -      (6,262)
  ---------------------------         ------               ---      ------
  Interest expense, non-cash,
   cash flow swaps                    (3,179)            3,179           -
                                                         -----
  Other (expense) / income, net           70                 -          70
  -----------------------------          ---               ---         ---
  Income /(loss) from
   continuing operations before
   taxes                              14,597            17,026      31,623
  Income tax (expense) /
   benefit                            (6,569)           (7,662)    (14,231)
  ----------------------              ------            ------     -------
  Income /(loss) from
   continuing operations               8,028             9,364      17,392
  Income /(Loss) from
   discontinued operations            (6,324)            2,392      (3,932)
  ------------------------            ------             -----      ------
  Net income                          $1,704           $11,756     $13,460
  ----------                          ------           -------     -------

  Diluted:
  --------
    Weighted average common
     shares outstanding               40,974                 -      47,111
    -----------------------           ------               ---      ------

    Earnings /(loss) per share
     from continuing operations        $0.19             $0.20       $0.39
    ---------------------------        -----             -----       -----
    Earnings /(loss) per share
     from discontinued operations      (0.15)             0.07       (0.08)
    -----------------------------      -----              ----       -----
    Cumulative effect of change
     in accounting principle
    ---------------------------
    Earnings / (loss) per share        $0.04             $0.27       $0.31
    ---------------------------        -----             -----       -----

  Gross Margin Data (Continuing
   Operations):
  -----------------------------

    Retail new vehicles                  6.9%                          6.9%
  -------------------                    ---                           ---
    Fleet vehicles                       3.9%                          3.9%
    --------------                       ---                           ---
    Total new vehicles                   6.7%                          6.7%
    ------------------                   ---                           ---
    Used vehicles retail                 8.7%                          8.7%
    --------------------                 ---                           ---
      Total vehicles retail              7.4%                          7.4%
      ---------------------              ---                           ---
    Wholesale vehicles                 (1.8%)                        (1.8%)
    ------------------                ------                        ------
    Parts, service and collision
     repair                             50.1%                         50.1%
    ----------------------------        ----                          ----
    Finance, insurance and other       100.0%                        100.0%
    ----------------------------       -----                         -----
      Overall gross margin              17.6%                         17.6%
      --------------------              ----                          ----

  SG&A Expenses (Continuing
   Operations):
  -------------------------

    Personnel                       $232,858                $-    $232,858
  ---------                         --------               ---    --------
    Advertising                       22,115                 -      22,115
    -----------                       ------               ---      ------
    Facility rent                     65,111                 -      65,111
    -------------                     ------               ---      ------
    Other                             91,147                 -      91,147
    -----                             ------               ---      ------
    Total                           $411,231                $-    $411,231
    -----                           --------               ---    --------

  SG&A Expenses as % of Gross
   Profit                               81.2%                         81.2%
  ---------------------------           ----                          ----

  Operating Margin %                   2.6%                          2.8%
  ------------------                     ---                           ---

  Unit Data (Continuing
   Operations):
  ---------------------

    New retail units                  41,168
  ----------------                    ------
    Fleet units                        4,827
    -----------                        -----
    New units                         45,995
    ---------                         ------
    Used units                        37,924
    ----------                        ------
      Total units retailed            83,919
      --------------------            ------
    Wholesale units                   11,826
    ---------------                   ------

  Other Data:
  -----------

    Same store revenue percentage
     changes:
    -----------------------------
      New retail                      (32.5%)
      ----------                     -------
      Fleet                           (47.9%)
      -----                          -------
        Total New Vehicles            (34.0%)
        ------------------           -------
      Used                             (2.2%)
      ----                            ------
      Parts, service and collision
       repair                          (4.2%)
      ----------------------------    ------
      Finance, insurance and other    (27.6%)
      ----------------------------   -------
        Total                         (24.3%)
        -----                        -------

  Description of Adjustments:
    Continuing Operations:
      Hail damage
      Debt restructuring
      Cash flow swaps
      Impairment charges
      Double-carry interest
      Total pretax
      Tax effect
      Total

    Discontinued Operations:
      Impairment charges
      Tax effect
      Total