1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1997
OR
( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from __________________ to ________________________
Commission file number 333-3346
RUSH ENTERPRISES, INC.
(Exact name of registrant as specified in its charter)
Texas 74-1733016
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
8810 I.H. 10 East
San Antonio, Texas 78219
(Address of principal executive offices)
(Zip Code)
(210) 661-4511
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
----- -----
Indicated below is the number of shares outstanding of the
registrant's only class of common stock, as of May 7, 1997.
Number of
Shares
Title of Class Outstanding
-------------- -----------
Common Stock, $.01 Par Value 6,643,730
2
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
INDEX
PART I. FINANCIAL INFORMATION PAGE
Item 1. Financial Statements
Consolidated Balance Sheets - March 31, 1997 (unaudited) and
December 31, 1996 (audited) . . . . . . . . . . . . . . . . . 3
Consolidated Statements of Income - For the Three Months
Ended March 31, 1997 and 1996 (unaudited) . . . . . . . . . . 4
Consolidated Statements of Cash Flows - For the Three Months
Ended March 31, 1997 and 1996 (unaudited) . . . . . . . . . . 5
Notes to Consolidated Financial Statements . . . . . . . . . 6
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations . . . . . . . . . . 8
PART II. OTHER INFORMATION . . . . . . . . . . . . . . . . . . . . . 14
SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
2
3
PART I
Item 1. Financial Statements
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
MARCH 31, DECEMBER 31,
1997 1996
ASSETS (UNAUDITED) (AUDITED)
----------- ------------
CURRENT ASSETS:
Cash and cash equivalents $15,645 $ 21,507
Accounts receivable, net 14,595 23,064
Inventories 30,226 36,688
Prepaid expenses and other 601 1,503
------- --------
Total current assets 61,067 82,762
PROPERTY AND EQUIPMENT, net 23,649 23,222
OTHER ASSETS, net 9,009 3,233
------- --------
Total assets $93,725 $109,217
======= ========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Floorplan notes payable $25,378 $ 42,228
Current maturities of long-term debt 2,132 2,115
Advances outstanding under lines of credit 20 20
Trade accounts payable 3,885 5,157
Accrued expenses 7,229 8,566
------- --------
Total current liabilities 38,644 58,086
DEFERRED INCOME TAX LIABILITY, net 1,079 1,027
LONG-TERM DEBT, net of current maturities 16,525 13,412
SHAREHOLDERS' EQUITY:
Rush Enterprises, Inc., common stock, par value $.01 per
share; 25,000,000 shares authorized; 6,643,730 and
3,750,000 outstanding at March 31, 1997 and
December 31, 1996 respectively 66 66
Additional paid-in capital 33,338 33,342
Retained earnings 4,073 3,284
------- --------
Total shareholders' equity 37,477 36,692
------- --------
Total liabilities and shareholders' equity $93,725 $109,217
======= ========
The accompanying notes are an integral part of these consolidated
financial statements.
3
4
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT EARNINGS PER SHARE - UNAUDITED)
THREE MONTHS ENDED
MARCH 31,
------------------
1997 1996
------- -------
REVENUES:
New and used truck sales $61,805 $58,133
Parts and service 16,295 15,351
Lease and rental 3,208 3,016
Finance and insurance 1,025 1,486
Other 579 311
------- -------
Total revenues 82,912 78,297
COST OF PRODUCTS SOLD 69,743 63,514
------- -------
GROSS PROFIT 13,169 14,783
SELLING, GENERAL AND ADMINISTRATIVE 10,784 11,812
DEPRECIATION AND AMORTIZATION 628 547
------- -------
OPERATING INCOME 1,757 2,424
INTEREST EXPENSE 490 973
------- -------
INCOME BEFORE INCOME TAXES 1,267 1,451
PROVISION FOR INCOME TAXES 482 - 0 -
------- -------
NET INCOME $ 785 $ 1,451
======= =======
EARNINGS PER SHARE
Primary $ .12
=======
Fully Diluted $ .12
=======
WEIGHTED AVERAGE SHARES OUTSTANDING
Primary 6,644
=======
Fully Diluted 6,644
=======
UNAUDITED PRO FORMA DATA:
Income from continuing operations before income taxes $ 1,451
Pro forma adjustments to reflect federal and state income taxes 552
-------
Proforma income after provision for income taxes $ 899
=======
Pro forma net income per share $ .21
=======
Weighted average shares outstanding used in the pro forma
net income per share calculation 4,699
=======
The accompanying notes are an integral part of these consolidated
financial statements.
4
5
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS - UNAUDITED)
THREE MONTHS ENDED
MARCH 31,
--------------------
1997 1996
-------- -------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income from continuing operations $ 785 $ 1,451
Adjustments to reconcile net income to cash provided
by (used in) continuing operations
Depreciation and amortization 628 547
Provision for deferred income tax expense 52 -0-
Change in receivables 8,469 137
Change in inventories 8,602 (4,920)
Change in other current assets 902 (375)
Change in accounts payable (1,272) 656
Change in accrued liabilities (1,416) 1,618
-------- -------
Net cash provided by (used in) operating activities 16,750 (886)
-------- -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property and equipment (2,032) (2,905)
Proceeds from the sale of property and equipment 1,141 257
Acquisitions of dealerships and leasing operations (7,915) -0-
Change in other assets (86) 66
-------- -------
Net cash used in investing activities (8,892) (2,582)
-------- -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable 4,692 1,647
Principal payments on notes payable (1,562) (1,440)
Draws (payments) on floor plan financing, net (16,850) 3,567
Draws on line of credit, net -0- 10
Dividends paid -0- (705)
-------- -------
Net cash provided by (used in) financing activities (13,720) 3,079
-------- -------
NET INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS (5,862) (389)
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR 21,507 2,149
-------- -------
CASH AND CASH EQUIVALENTS - END OF PERIOD $ 15,645 $ 1,760
======== =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
INFORMATION:
Cash paid during year for interest $ 937 $ 973
======== =======
Cash paid during year for taxes $ 0 $ 0
======== =======
The accompanying notes are an integral part of these consolidated
financial statements
5
6
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1 - PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION
The interim consolidated financial statements included herein have
been prepared by Rush Enterprises, Inc. and subsidiaries (collectively referred
to as the "Company"), without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission ("SEC"). All adjustments have been made
to the accompanying interim consolidated financial statements which are, in the
opinion of the Company's management, necessary for a fair presentation of the
Company's operating results. All adjustments are of a normal recurring nature.
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to such rules and regulations. It is
recommended that these interim consolidated financial statements be read in
conjunction with the consolidated financial statements and the notes thereto
included in the Company's form 10-K for the year ended December 31, 1996.
Certain prior period amounts have been reclassified for comparative purposes.
2 - CORPORATE REORGANIZATION AND COMMON STOCK OFFERING
The Company successfully completed an initial public offering (the
Offering) of 2,875,000 common shares on June 12, 1996. As part of this
transaction, the Company terminated its S corporation federal tax election and
was subject to federal and certain state income taxes from that date forward.
On June 12, 1996 the Company paid the S Corporation shareholder $6.5 million
representing the undistributed accumulated earnings of the S Corporation prior
to June 12, 1996.
Following the Offering there were 6,625,000 common shares outstanding,
including 3,750,000 owned by the shareholder of the predecessor S Corporation.
As part of the reorganization, the Company acquired as a wholly-owned
subsidiary a managing general agent (the "MGA") to manage all of the operations
of Associated Acceptance, Inc. ("AA"). The MGA is responsible for funding the
operations of AA, directing the use of AA's assets, and incurring liabilities
on AA's behalf in exchange for the MGA receiving any and all net income of AA.
W. Marvin Rush, the sole shareholder of AA, is prohibited from the sale or
transfer of the capital stock of AA under the MGA agreement, except as
designated by the Company. Therefore, the financial position and operations of
AA have been included as part of the Company's consolidated financial position
and results of operations.
3 - PRO FORMA INFORMATION (UNAUDITED)
Pro forma income from continuing operations and pro forma income from
continuing operations per share for the three months ended March 31, 1996, have
been determined assuming that the Company had been taxed as a C corporation for
federal and certain state income tax purposes for such periods.
Pro forma income from continuing operations per share had been
computed using the weighted average number of common shares outstanding of Rush
Enterprises, Inc. Weighted average common shares for all periods presented
prior to the Offering have been increased by 547,400 shares to reflect the
number of shares that would have to have been sold at the offering price per
share to repay an approximate $6,000,000 distribution of undistributed S
corporation earnings.
4 - ACQUISITIONS
In March 1997 the Company acquired certain assets of Denver Peterbilt,
Inc. for approximately $7.9 million. The acquisition was accounted for as a
purchase. The results of operations have been included in the Company's
financial statements since the date of acquisition.
5 - COMMITMENTS AND CONTINGENCIES
The Company is contingently liable to finance contracts for the notes
sold to such finance companies related to the sale of trucks. The Company's
recourse liability related to sold finance contracts is limited to 15 to 25
percent of the outstanding amount of each note sold to the finance company with
the aggregate recourse liability for 1997 being limited to $600,000.
6
7
The Company provides an allowance for repossession losses and early
repayment penalties.
The Company is involved in various claims and legal actions arising in
the ordinary course of business. The Company believes it is unlikely that the
final outcome of any of the claims or proceedings to which to Company is a
party would have a material adverse effect on the Company's financial position
or results of operations, however, due to the inherent uncertainty of
litigation, there can be no assurance that the resolution of any particular
claim or proceeding would not have a material adverse effect on the Company's
results of operations for the fiscal period in which such resolution occurred.
The Company has consulting agreements with individuals for an
aggregate monthly payment of $15,725. The agreements expire in 1999 through
2001.
7
8
1. PART I
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
Certain statements contained in this quarterly report on Form 10-Q,
including statements regarding the anticipated development and expansion of the
Company's business, expenditures, the intent, belief or current expectations of
the Company, its directors or its officers, primarily with respect to the
future operating performance of the Company and other statements contained
herein regarding matters that are not historical facts, are "forward-looking"
statements (as such term is defined in the Private Securities Litigation Reform
Act of 1995). Because such statements include risks and uncertainties, actual
results may differ materially from those expressed or implied by such
forward-looking statements. Factors that could cause actual results to differ
materially from those expressed or implied by such forward-looking statements
include, but are not limited to, those discussed in other filings made by the
Company with the Securities and Exchange Commission, including the factors set
forth in the Company's registration statement on Form S-1 (registration
statement #333-03346).
The following comments should be read in conjunction with the
Company's consolidated financial statements and related notes included
elsewhere in this quarterly report on Form 10-Q.
GENERAL
Rush Enterprises operates a regional network of truck centers that
provide an integrated one-stop source for the trucking needs of its customers,
including retail sales of new Peterbilt and used heavy-duty trucks; parts,
service and body shop facilities; and a wide array of financial services,
including the financing of new and used truck purchases, insurance products and
truck leasing and rentals.
In February 1994, the Company purchased the assets of Engs Motor Truck
Company ("Engs"), which consisted of three full-service Peterbilt dealerships
located in Pico Rivera, Fontana and Ventura, California, and a parts store
located in Sun Valley, California. As part of the Company's acquisition
strategy, the Company closed the Ventura facility in August 1994, consolidating
its operations into the remaining facilities.
In December 1995, the Company acquired the assets of Kerr
Consolidated, Inc., which consisted of a full-service Peterbilt dealership and
stand-alone leasing facility in Oklahoma City, Oklahoma, and a full-service
Peterbilt dealership in Tulsa, Oklahoma.
In March 1997, the Company acquired the assets of Denver Peterbilt,
Inc., which consisted of full service Peterbilt dealerships in Denver and
Greeley, Colorado.
RESULTS OF OPERATIONS
The following discussion and analysis includes the Company's
historical results of operations for the three months ended March 31, 1996 and
1997.
The following table sets forth for the periods indicated certain financial data
as a percentage of total revenues:
8
9
Three Months
Ended March 31,
-------------------
1997 1996
------ -------
New and used truck sales ..................... 74.5% 74.2%
Parts and service ............................ 19.6 19.2
Lease and rental ............................. 3.9 3.9
Finance and insurance ........................ 1.2 1.9
Other ........................................ .8 .4
------ ------
Total revenues ............................... 100.0 100.0
Cost of products sold ........................ 84.1 81.1
------ ------
Gross profit ................................. 15.9 18.9
Selling, general and administrative expenses . 13.0 15.1
Depreciation and amortization ................ .8 .7
------ ------
Operating income ............................. 2.1 3.1
Interest expense ............................. .5 1.2
------ ------
Income before income taxes ................... 1.6 1.9
Provision for income taxes(1) ................ .7 .7
------ ------
Net income(1) ................................ .9% 1.2%
(1) Pro forma income assuming the Company had been taxed as a C corporation
during 1996.
THREE MONTHS ENDED MARCH 31, 1997 COMPARED TO THREE MONTHS ENDED MARCH 31, 1996
Revenues
Revenues increased by approximately $4.6 million, or 5.9%, from $78.3
million to $82.9 million from the first quarter of 1996 to the first quarter of
1997. Sales of new and used trucks increased by approximately $3.7 million, or
6.3%, from $58.1 million to $61.8 million from the first quarter of 1996 to the
first quarter of 1997. Unit sales of new and used trucks increased by 6.5% and
27.5%, respectively, from the first quarter of 1996 to the first quarter of
1997, while new truck average revenue per unit decreased by 5.1% and used truck
average revenue per unit increased by 4.3%. Average new truck prices and used
truck prices increased due to a change in product mix.
Parts and service sales increased by approximately $950,000, or 6.1%,
from $15.4 million to $16.3 million. The increase was due to growth ranging
from 12.4% to 14.1% at the Company's Texas, Oklahoma and Louisiana dealerships,
offset by an 8.5% decrease at the Company's California dealerships.
Lease and rental revenues increased by approximately $192,000, or 6.4%
from $3.0 million to $3.2 million. The increase was due to growth of 21.0% at
the Company's California operations, offset by a decrease of 13.0% at the Texas
locations. The Company's Oklahoma location grew 4.0%
Finance and insurance revenues decreased by approximately $461,000, or
31.0%, from $1.5 million to $1.0 million from the first quarter of 1996 to the
first quarter of 1997. The majority of the decrease resulted from increased
competition coupled with higher borrowing costs. Finance and insurance revenues
have limited direct costs and, therefore, contribute a disproportionate share
of operating profits.
Gross Profit
Gross profit decreased by approximately $1.6 million, or 10.9%, from
$14.8 million to $13.2 million from the first quarter of 1996 to the first
quarter of 1997. Gross profit as a percentage of sales decreased from 18.9% to
15.9% from the first quarter of 1996 to the first quarter of 1997. The net
decrease in gross margins resulted from lower gross margins on truck sales and
less finance and insurance revenues, offset by higher gross margins from parts,
service and body shop operations.
9
10
Selling, General and Administrative Expenses
Selling, general and administrative expenses decreased by
approximately $1.0 million, from $11.8 million to $10.8 million, or 8.7%, from
the first quarter of 1996 to the first quarter of 1997. The majority of the
decrease resulted from a decrease in truck sales commissions. Selling, general
and administrative expenses as a percent of revenue were 15.1% for the first
quarter of 1996 and 13.0% for the same quarter of 1996.
Interest Expense
Interest expense decreased by approximately $483,000 from $973,000 to
$490,000, or 49.6%, from the first quarter of 1996 to the first quarter of
1997, primarily as the result of decreased levels of indebtedness due to the
Company's initial public offering on June 7, 1996.
Income before Income Taxes
Income before income taxes decreased by $184,000, or 12.7% from $1.5
million to $1.3 million from the first quarter of 1996 to the first quarter of
1997, as a result of the factors described above.
Income Taxes
As a result of the Company's initial public offering and termination
of its subchapter S tax status, the Company incurred $482,000 of income taxes
during the first quarter of 1997. The Company has provided for taxes at a 38%
effective rate.
LIQUIDITY AND CAPITAL RESOURCES
The Company's short-term cash needs are primarily for working capital,
including inventory requirements, expansion of existing facilities and
acquisitions of new facilities. These short-term cash needs have historically
been financed with retention of profits and borrowings under credit facilities
available to the Company.
In June 1996, the Company completed the initial public offering of
2,875,000 shares of common stock and received net proceeds of approximately
$32.1 million.
As a result of the initial public offering, working capital levels
have generally increased. At March 31, 1997, the Company had working capital of
approximately $22.4 million, including $15.6 million in cash and cash
equivalents, $14.6 million in accounts receivable and $30.2 million in
inventories, less $11.1 million of accounts payable and accrued expenses, $2.1
million of current maturities on long-term debt and $25.4 million outstanding
under floor plan financing. The aggregate maximum borrowing limits under
working capital lines of credit with various commercial banks are approximately
$6.0 million. The Company's floor plan agreements with its primary lender limit
the aggregate amount of borrowings based on the number of new and used trucks.
For the first three months of 1996, operating activities resulted in
net cash used in operations of approximately $886,000. The use of cash in
operations was primarily due to higher levels of inventories.
During the first three months of 1996, the Company used $2.6 million
of net cash in investing activities, as net capital expenditures of $2.9
million were primarily offset by the proceeds from the sale of property and
equipment of $300,000.
Net cash generated from financing activities in the first three months
of 1996 amounted to $3.1 million. Proceeds from additional floor plan financing
and increased notes payable more than offset dividends paid to the former S
corporation shareholder and principal payments on notes payable.
For the first three months of 1997, operating activities generated
$16.8 million of cash. Net income of $785,000, a decrease in accounts
receivable, inventories and other assets, coupled with provisions for
depreciation, amortization, and deferred taxes totaling $19.4 million more than
offset decreases in accounts payable and accrued liabilities of $2.7 million.
During the first three months of 1997, the Company used $8.9 million
for investing activities, primarily related to the acquisition of Denver
Peterbilt, Inc..
10
11
For the first three months of 1997, net cash used in financing
activities amounted to $13.7 million. Payments on floor plan financing and
principal payments on notes payable more than offset the increase in notes
payable.
Substantially all of the Company's truck purchases from PACCAR are
made on terms requiring payment within 15 days or less form the date of
shipment of the trucks from the factory. The Company finances all, or
substantially all, of the purchase price of its new truck inventory, and 75% of
the loan value of its used truck inventory, under a floor plan arrangement with
GMAC under which GMAC pays PACCAR directly with respect to new trucks. The
company makes monthly interest payments on the amount financed but is not
required to commence loan principal repayments prior to sale of new vehicles to
GMAC for a period of 12 months and for used vehicles for a period of three
months. At March 31, 1997, the Company had $25.4 million outstanding under its
floor plan financing arrangement with GMAC. GMAC permits the Company to earn,
for up to 75% of the amount borrowed under its floor plan financing arrangement
with GMAC, interest at the prime rate on overnight funds deposited by the
Company with GMAC.
Backlogs
The Company enters firm orders into its backlog at the time the order
is received. Customer orders are typically filled in 75 to 90 days and
customers normally place orders on that basis. However, certain customers,
including fleets and governments, typically place orders six months to one year
in advance of their desired delivery date. The Company in the past has
typically allowed customers to cancel orders at any time prior to delivery, and
the Company's level of cancellations is affected by general economic
conditions, economic recessions and customer business cycles. As a percentage
of orders, cancellations historically have ranged from 5% to 12% of annual
order volume. The Company's backlogs as of March 31, 1996 and 1997, were
approximately $95.0 million and $75.0 million, respectively.
Seasonality
The Company's business is moderately seasonal. Seasonal effects on new
truck sales related to the seasonal purchasing patterns of any single customer
type are mitigated by the Company's diverse customer base, including small and
large fleets, governments, corporations and owner operators. However, truck,
parts and service operations historically have experienced higher volumes of
sales in the second and third quarters. The Company has historically received
benefits from volume purchases and meeting vendor sales targets in the form of
cash rebates, which are typically recognized when received. Approximately 50%
of such rebates are typically received in the fourth quarter, resulting in a
seasonal increase in gross profit.
Cyclicality
The Company's business, as well as the entire retail heavy-duty truck
industry, is dependent on a number of factors relating to general economic
conditions, including fuel prices, interest rate fluctuations, economic
recessions and customer business cycles. In addition, unit sales of new trucks
have historically been subject to substantial cyclical variation based on such
general economic conditions. Although the Company believes that its geographic
expansion and diversification into truck-related services, including financial
services, leasing, rentals and service and parts, will reduce the overall
impact to the Company resulting from general economic conditions affecting
heavy-duty truck sales, the Company's operations may be materially and
adversely affected by any continuation or renewal of general downward economic
pressures or adverse cyclical trends.
Effects of Inflation
The Company believes that the relatively moderate inflation over the
last few years has not had a significant impact on the Company's revenue or
profitability. The company does not expect inflation to have any near-term
material effect on the sales of its products, although there can be no
assurance that such an effect will not occur in the future
11
12
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Not Applicable
Item 2. Changes in Securities
Not Applicable
Item 3. Defaults upon Senior Securities
Not Applicable
Item 4. Submission of Matters to a Vote of Security Holders
Not Applicable
Item 5. Other Information
Not Applicable
Item 6. Exhibits and Reports on Form 8-K
a) Exhibits
Exhibit
Number
------
11.1 Computation of pro forma earnings per share
27.1 Financial data schedule
b) Reports on Form 8-K
None
12
13
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
as amended, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.
RUSH ENTERPRISES, INC.
Date: May 13, 1997 By: /s/ W. MARVIN RUSH
------------------------------------
Name: W. Marvin Rush
Title: Chairman and Chief Executive
Officer (Principal Executive
Officer)
Date: May 13, 1997 By: /s/ Martin A. Naegelin, Jr.
------------------------------------
Name: Martin A. Naegelin, Jr.
Title: Vice President and Chief
Financial Officer
(Principal Financial and
Accounting Officer)
13
14
INDEX TO EXHIBITS
EXHIBIT
NUMBER DESCRIPTION
------- -----------
11.1 Computation of pro forma earnings per share
27.1 Financial data schedule
1
EXHIBIT 11.1
RUSH ENTERPRISES, INC. AND SUBSIDIARIES
COMPUTATION OF NET INCOME AND PRO FORMA EARNINGS PER SHARE
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS - UNAUDITED)
THREE MONTHS ENDED
MARCH 31,
------------------
1997 1996
------- ------
PRIMARY EARNINGS PER SHARE CALCULATION
Income from continuing operations $ 785 $1,451
Income from discontinued operations - 0 - - 0 -
------- ------
Net income $ 785 $1,451
======= ======
Weighted average number of common shares outstanding 6,644 3,750
Weighted average number of common share equivalents applicable
to stock options - 0 - - 0 -
------- ------
Common shares and common share equivalents 6,644 3,750
======= ======
Earnings per share - Primary $ .12 $ .39
======= ======
FULLY-DILUTED EARNINGS PER SHARE CALCULATION
Net income $ 785 $1,451
======= ======
Weighted average number of common shares outstanding 6,644 3,750
Weighted average number of common share equivalents applicable
to stock options - 0 - - 0 -
------- ------
Common shares and common share equivalents 6,644 3,750
======= ======
Earnings per share - Fully diluted (1) $ .12 $ .39
======= ======
(1) This calculation is submitted in accordance with item 601(b)11 of
regulation S-K although it is not required by APB Opinion No. 15
because it results in dilution of less than 3%
PRO FORMA EARNINGS PER SHARE
Pro forma income from continuing operations after provision
for income taxes $ 899
Weighted average shares of common stock outstanding 3,750
Pro forma shares issued at offering price to pay undistributed
S corporation earnings 547
------
Pro forma weighted average shares outstanding 4,297
------
Pro forma income from continuing operations per share $ .21
======
5
1,000
3-MOS
DEC-31-1997
JAN-01-1997
MAR-31-1997
15,645
0
14,595
0
30,226
61,067
29,369
(5,720)
93,725
38,644
0
0
0
66
0
93,725
82,912
82,912
69,743
81,155
0
0
490
1,267
482
785
0
0
0
1,267
0.12
0.12
