Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Group 1 Automotive Reports 12 Percent Third Quarter Revenue Growth

GPI

Delivers Record Adjusted EPS and Brazil Returns to Profitability

HOUSTON, Oct. 23, 2014 /PRNewswire/ -- Group 1 Automotive, Inc. (NYSE: GPI), an international, Fortune 500 automotive retailer, today reported 2014 third quarter adjusted net income of $39.8 million, which equates to a diluted earnings per common share of $1.57. Total revenue grew 12.2 percent to an all-time record of $2.6 billion. The quarter included several significant non-recurring charges, especially relating to a convertible senior notes repurchase, which resulted in GAAP net income and diluted earnings per share of $26.2 million and $1.03, respectively. Adjusted net income increased 21.0 percent from the comparable, adjusted prior-year period. On a GAAP basis, net income decreased 20.2 percent from the comparable prior-year period.

Year-to-date 2014 adjusted net income increased 9.1 percent. Adjusted diluted earnings per common share for the first nine months of 2014 were $4.22. On a GAAP basis, net income decreased 19.4 percent from the comparable prior-year period.

Adjusted net income for the third quarter of 2014 excludes $13.6 million of net, after-tax adjustments, including $17.9 million of charges related to the repurchase of our 2.25% and 3.00% convertible notes, and $6.6 million of asset impairments primarily associated with the pending disposition of vacated U.S. dealership real estate and three Renault franchises in Brazil. These charges were partially offset by a net $8.6 million gain on the sale of U.S. dealerships and associated real estate, and a $3.4 million income tax benefit related to deductible goodwill in Brazil.

"We are delighted to announce all-time record earnings this quarter, with the results driven by strong expense leverage and significant revenue increases across all of our business sectors," said Earl J. Hesterberg, Group 1's president and chief executive officer. "Our International businesses were major factors in our success, with our United Kingdom operations delivering all-time record earnings for the quarter and our Brazilian operations returning to profitability following a significant restructuring."

Financial Highlights for Third Quarter 2014 (year-over-year comparable basis)

  • Total revenue increased 12.2 percent to $2.6 billion, an all-time quarterly record. Total gross profit grew 13.7 percent to $374.7 million.
  • New vehicle revenues increased 9.7 percent on 5.2 percent higher unit sales. New vehicle gross profit increased 9.5 percent to $80.2 million as margins rose 4.1 percent or $71 per unit, to $1,803.
  • Retail used vehicle revenues increased 16.2 percent on increased unit sales of 10.4 percent. Retail used vehicle gross profit increased $6.8 million to $44.3 million, though gross profit per unit sold decreased 3.3 percent, or $52 per unit.
  • Parts and service gross profit increased 15.5 percent on revenue growth of 14.3 percent. Same Store parts and service revenue increased 7.4 percent.
  • Finance and Insurance (F&I) gross profit per retail unit increased 9.8 percent to $1,325 per unit. Same Store consolidated F&I gross profit per retail unit increased 9.3 percent to $1,336 per unit. U.S. Same Store F&I gross profit per retail unit increased 5.4 percent to a record $1,475 per unit. U.K. Same Store performance increased 20.3 percent to $747. Brazilian performance increased 47.6 percent to $586.
  • Adjusted SG&A expenses as a percent of gross profit improved 120 basis points to 73.9 percent. Adjusted Same Store SG&A expenses as a percent of gross profit improved 240 basis points to 74.7 percent in the U.K., and 100 basis points to 71.8 percent in the U.S.
  • Quarter-to-date fully diluted common shares outstanding averaged 24.4 million shares, down roughly 1.8 million shares from the second quarter, due to the Company's redemption of outstanding convertible securities.

Segment Results for Third Quarter 2014 (year-over-year comparable basis)

  • United States:

The Company's U.S. revenues were $2.2 billion, an increase of 15.1 percent. The revenue growth was primarily explained by unit sales increases of 11.5 percent in new vehicles and 12.2 percent in retail used vehicles, as well as an increase of 14.1 percent in parts and service revenue. This strong revenue growth drove gross profit growth of 14.9 percent, reflecting the higher new and used retail volumes, expanded parts and service margins of 70 basis points, and an F&I increase of 17.9 percent, or $75, to $1,450 per retail unit. As the Company has rebalanced its U.S. dealership portfolio over the past 12 months, consolidated results differ significantly from Same Store results.

On a comparable adjusted basis, SG&A expense as a percent of gross profit improved 110 basis points to 72.9 percent, operating margin was 3.6 percent and pretax margin was 2.6 percent. The Company's U.S. operations accounted for 82.8 percent of total revenues, 85.9 percent of total gross profit and 90.1 percent of the Company's adjusted pretax income.

  • United Kingdom:

The Company's U.K. operations accounted for 9.6 percent of total revenues, 8.0 percent of total gross profit, and 9.2 percent of the Company's adjusted pretax income. Total revenue increased 7.4 percent to $252.2 million, and gross profit increased 17.0 percent. Revenue growth was primarily driven by 35.3 percent and 2.5 percent increases in new and used vehicle retail gross profit per unit sold, respectively, and continued strong growth in parts and service revenue which was up 21.8 percent for the quarter.

On a comparable adjusted basis, SG&A expense as a percent of gross profit improved 230 basis points to 74.7 percent.

  • Brazil:

After a challenging second quarter due to further deterioration in the Brazilian auto industry and business disruption due to the World Cup, the Company's Brazilian operation returned to profit in the third quarter.  The return to profitability was driven by an organizational restructuring, which eliminated 150 positions, 10 percent of total headcount.  Additional headcount reductions will occur with the disposal of 3 Renault dealerships in the fourth quarter.

The Company's Brazil operations accounted for 7.6 percent of total revenues, 6.1 percent of total gross profit and 0.6 percent of the Company's adjusted pretax income. Gross profit was $22.9 million on revenues of $198.6 million. Improvements in gross profit per unit sold were driven by a 45.3 percent increase in F&I and a 24.0 percent increase in used vehicle retail margins. Growth in used vehicle retail sales and parts and service were the primary revenue contributors with 12.2 percent and 9.8 percent increases, respectively. F&I, used vehicles, and parts and service gross profit improved by 18.6 percent, 11.7 percent, and 9.1 percent, respectively.

On a comparable adjusted basis, SG&A expense as a percent of gross profit was at 86.9 percent, operating margin was 1.2 percent and pretax margin was 0.2 percent. On a sequential basis, adjusted SG&A expense as a percent of gross profit improved 8.2 percentage points, a significant drop from 95.1 percent in the second quarter of 2014.

"Despite continued weakness in the Brazilian auto market, our Brazilian business returned to profit in the third quarter," said Earl J. Hesterberg, Group 1's president and chief executive officer.  "This was accomplished by quick and decisive action by our Brazilian management to restructure our operations to reflect the lower overall market sales levels. I continue to be impressed by the intensity and professionalism of our Brazilian teammates."

Capital Restructure

As previously announced, on September 4, 2014, the Company redeemed all of its 2.25% Convertible Senior Notes due 2036. In conjunction with the redemption of the 2.25% Convertible Senior Notes, the Company issued an additional $200.0 million aggregate principal amount of its 5.00% Senior Notes due 2022. Also during September 2014, the Company purchased the remaining $22,550,000 in aggregate principal amount of its outstanding 3.00% Convertible Senior Notes due 2020.

"We significantly simplified our balance sheet this quarter by repurchasing both the remainder of our 3.00% Convertible Senior Notes and all of our outstanding 2.25% Convertible Senior Notes," said John C. Rickel, Group 1's senior vice president and chief financial officer. These actions will reduce our ongoing diluted share count by approximately 2.7 million shares, and remove a significant amount of variability from our ongoing quarterly results."

Share Repurchase Authorization
During the quarter, the Company repurchased 230,200 shares at an average price per share of $73.09 for a total of $16.8 million. As of September 30, 2014, approximately $37.7 million remains available under the Company's prior common stock share repurchase authorization. Purchases may be made from time to time, based on market conditions, legal requirements and other corporate considerations, in the open market or in privately negotiated transactions.

Corporate Development

As previously announced during the third quarter, the Company acquired a Chevrolet franchise and Mazda franchise in Houston, Texas; a Mercedes-Benz franchise and Sprinter franchise in the greater metropolitan area of San Antonio, Texas; and a Mercedes-Benz franchise in Campo Grande, the capital of the Brazilian state of Mato Grosso do Sul.  These franchises are expected to generate approximately $370 million in annual revenues.

Also during the third quarter, as previously announced, the Company divested its BMW, MINI, Mercedes-Benz and Sprinter franchises and associated dealership real estate on Long Island in New York. The Company also disposed of a Honda franchise in Freehold, New Jersey. In total, these dealerships generated approximately $325 million in trailing-twelve-month revenues.

On September 30, 2014, the Company divested a Volkswagen franchise in Holiday, Florida, which generated trailing-twelve-month revenues of approximately $15 million. Additionally, the Company signed a letter of intent to dispose of three Renault stores in Brazil later this year. Detail and trailing-twelve-month revenues will be disclosed at that time.

Year-to-date, the Company has acquired 12 franchises worldwide that are expected to generate approximately $680 million in annual revenues and has disposed of 7 franchises that generated trailing-twelve-month revenues of roughly $390 million.

Third Quarter Earnings Conference Call Details

Senior management will host a conference call today at 10 a.m. ET to discuss the third quarter financial results and the Company's outlook and strategy.

The conference call will be simulcast live on the Internet at www.group1auto.com, then click on 'Investor Relations' and then 'Events' or through this link: http://www.group1corp.com/events. A webcast replay will be available for 30 days.

The conference call will also be available live by dialing in 15 minutes prior to the start of the call at:

Domestic:          

1-888-317-6003

International:      

1-412-317-6061

Conference ID:    

3198212

A telephonic replay will be available following the call through November 20, 2014 by dialing:

Domestic:          

1-877-344-7529

International:      

1-412-317-0088

Replay Pin:        

1936175

About Group 1 Automotive, Inc.

Group 1 owns and operates 150 automotive dealerships, 192 franchises, and 37 collision centers in the United States, the United Kingdom and Brazil that offer 34 brands of automobiles. Through its dealerships, the Company sells new and used cars and light trucks; arranges related vehicle financing; sells service and insurance contracts; provides automotive maintenance and repair services; and sells vehicle parts.

Group 1 Automotive can be reached on the Internet at www.group1auto.com.

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, which are statements related to future, not past, events and are based on our current expectations and assumptions regarding our business, the economy and other future conditions. In this context, the forward-looking statements often include statements regarding our goals, plans, projections and guidance regarding our financial position, results of operations, market position, pending and potential future acquisitions and business strategy, and often contain words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "should," "foresee," "may" or "will" and similar expressions. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. Any such forward-looking statements are not assurances of future performance and involve risks and uncertainties that may cause actual results to differ materially from those set forth in the statements. These risks and uncertainties include, among other things, (a) general economic and business conditions, (b) the level of manufacturer incentives, (c) the future regulatory environment, (d) our ability to obtain an inventory of desirable new and used vehicles, (e) our relationship with our automobile manufacturers and the willingness of manufacturers to approve future acquisitions, (f) our cost of financing and the availability of credit for consumers, (g) our ability to complete acquisitions and dispositions and the risks associated therewith, (h) foreign exchange controls and currency fluctuations, and (i) our ability to retain key personnel. For additional information regarding known material factors that could cause our actual results to differ from our projected results, please see our filings with the SEC, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise.

Investor contacts:
Sheila Roth
Manager, Investor Relations
Group 1 Automotive, Inc.
713-647-5741 | sroth@group1auto.com

Media contacts:
Pete DeLongchamps
V.P. Manufacturer Relations, Financial Services and Public Affairs
Group 1 Automotive, Inc.
713-647-5770 | pdelongchamps@group1auto.com
or
Clint Woods
Pierpont Communications, Inc.
713-627-2223 | cwoods@piercom.com

 

Group 1 Automotive, Inc.

Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share amounts)








 Three Months Ended September 30, 


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       1,521,246


$       1,386,667


9.7

Used vehicle retail sales

615,924


529,828


16.2

Used vehicle wholesale sales

100,347


85,800


17.0

Parts and service

291,816


255,316


14.3

Finance and insurance

97,115


82,536


17.7

Total revenues

2,626,448


2,340,147


12.2







COST OF SALES:






New vehicle retail sales

1,441,016


1,313,372


9.7

Used vehicle retail sales

571,613


488,346


17.1

Used vehicle wholesale sales

101,643


87,334


16.4

Parts and service

137,467


121,633


13.0

Total cost of sales

2,251,739


2,010,685


12.0







GROSS PROFIT

374,709


329,462


13.7







SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

264,233


246,863


7.0







DEPRECIATION AND AMORTIZATION EXPENSE

10,746


9,093


18.2







ASSET IMPAIRMENTS

9,373


565


1,558.9







OPERATING INCOME

90,357


72,941


23.9







OTHER EXPENSE:






Floorplan interest expense

(10,452)


(10,690)


(2.2)

Other interest expense, net

(13,246)


(9,971)


32.8

Loss on repurchase of long-term debt

(22,790)


-


100.0

INCOME BEFORE INCOME TAXES

43,869


52,280


(16.1)







PROVISION FOR INCOME TAXES

(17,707)


(19,515)


(9.3)







NET INCOME

$            26,162


$            32,765


(20.2)

Earnings allocated to participating securities

$            (1,000)


$            (1,320)


(24.2)

Earnings available to diluted common shares

$            25,162


$            31,445


(20.0)

DILUTED EARNINGS PER SHARE

$                1.03


$                1.19


(13.4)

Weighted average dilutive common shares outstanding

24,432


26,342


(7.3)

Weighted average participating securities

971


1,100


(11.7)

Total weighted average shares outstanding

25,403


27,442


(7.4)








 Nine Months Ended September 30, 


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       4,256,146


$       3,873,121


9.9

Used vehicle retail sales

1,743,071


1,536,031


13.5

Used vehicle wholesale sales

284,491


243,667


16.8

Parts and service

844,340


753,776


12.0

Finance and insurance

270,901


232,494


16.5

Total revenues

7,398,949


6,639,089


11.4







COST OF SALES:






New vehicle retail sales

4,028,164


3,656,825


10.2

Used vehicle retail sales

1,610,293


1,410,768


14.1

Used vehicle wholesale sales

281,434


242,267


16.2

Parts and service

397,079


358,004


10.9

Total cost of sales

6,316,970


5,667,864


11.5







GROSS PROFIT

1,081,979


971,225


11.4







SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

793,761


731,455


8.5







DEPRECIATION AND AMORTIZATION EXPENSE

31,424


26,390


19.1







ASSET IMPAIRMENTS

11,094


1,174


845.0







OPERATING INCOME

245,700


212,206


15.8







OTHER EXPENSE:






Floorplan interest expense

(31,695)


(30,927)


2.5

Other interest expense, net

(36,326)


(28,783)


26.2

Other expense, net

-


(789)


(100.0)

Loss on repurchase of long-term debt

(46,403)


-


100.0

INCOME BEFORE INCOME TAXES

131,276


151,707


(13.5)







PROVISION FOR INCOME TAXES

(56,949)


(59,436)


(4.2)







NET INCOME

$            74,327


$            92,271


(19.4)

Earnings allocated to participating securities

$            (2,769)


$            (3,843)


(27.9)

Earnings available to diluted common shares

$            71,558


$            88,428


(19.1)

DILUTED EARNINGS PER SHARE

$                2.82


$                3.52


(19.9)

Weighted average dilutive common shares outstanding

25,363


25,153


0.8

Weighted average participating securities

973


1,095


(11.1)

Total weighted average shares outstanding

26,336


26,248


0.3

 

Group 1 Automotive, Inc.

Consolidated Balance Sheets

(Dollars in thousands)








September 30,


December 31,




2014


2013


% Change

 ASSETS: 

(Unaudited)





 CURRENT ASSETS: 






 Cash and cash equivalents 

$                   50,652


$                 20,215


150.6

 Contracts in transit and vehicle receivables, net 

190,641


225,156


(15.3)

 Accounts and notes receivable, net 

138,735


135,058


2.7

 Inventories, net 

1,490,520


1,542,318


(3.4)

 Deferred income taxes 

17,137


21,150


(19.0)

 Prepaid expenses and other current assets 

41,570


24,041


72.9

 Total current assets 

1,929,255


1,967,938


(2.0)

 PROPERTY AND EQUIPMENT, net 

859,339


796,356


7.9

 GOODWILL AND INTANGIBLE FRANCHISE RIGHTS 

1,160,666


1,038,808


11.7

 OTHER ASSETS 

13,249


16,376


(19.1)

 Total assets 

$             3,962,509


$             3,819,478


3.7







 LIABILITIES AND STOCKHOLDERS' EQUITY: 






 CURRENT LIABILITIES: 






 Floorplan notes payable - credit facility and other 

$             1,077,097


$             1,143,104


(5.8)

 Offset account related to floorplan notes payable - credit facility 

(37,516)


(56,198)


(33.2)

 Floorplan notes payable - manufacturer affiliates 

293,846


346,572


(15.2)

 Offset account related to floorplan notes payable - manufacturer affiliates 

(25,000)



100.0

 Current maturities of long-term debt and short-term financing 

41,021


36,225


13.2

 Accounts payable 

292,971


254,930


14.9

 Accrued expenses 

160,220


140,543


14.0

 Total current liabilities 

1,802,639


1,865,176


(3.4)

 2.25% CONVERTIBLE SENIOR NOTES (aggregate principal of $0 and $182,753 at September 30, 2014 and December 31, 2013, respectively) 


160,334


(100.0)

 3.00% CONVERTIBLE SENIOR NOTES (aggregate principal of $0 and $115,000 at September 30, 2014 and December 31, 2013, respectively) 


84,305


(100.0)

 5.00% SENIOR NOTES (aggregate principal of $550,000 at September 30, 2014) 

539,822



100.0

 MORTGAGE FACILITY, net of current maturities 

55,746


64,271


(13.3)

 ACQUISITION LINE 


60,000


(100.0)

 OTHER REAL ESTATE RELATED AND LONG-TERM DEBT, net of current maturities 

289,652


250,958


15.4

 CAPITAL LEASE OBLIGATIONS RELATED TO REAL ESTATE, net of current maturities 

53,279


43,821


21.6

 DEFERRED INCOME TAXES 

148,304


152,291


(2.6)

 LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES 

23,483


26,078


(10.0)

 OTHER LIABILITIES 

64,259


47,975


33.9

 COMMITMENTS AND CONTINGENCIES 






 TEMPORARY EQUITY - REDEEMABLE EQUITY PORTION OF THE 2.25% and 3.00% CONVERTIBLE SENIOR NOTES 


29,094


(100.0)

 STOCKHOLDERS' EQUITY: 






 Common stock 

258


257


0.4

 Additional paid-in capital 

286,354


368,641


(22.3)

 Retained earnings 

838,174


776,101


8.0

 Accumulated other comprehensive loss 

(59,500)


(51,677)


15.1

 Treasury stock 

(79,961)


(58,147)


37.5

 Total stockholders' equity 

985,325


1,035,175


(4.8)

 Total liabilities and stockholders' equity 

$             3,962,509


$             3,819,478


3.7

 

Group 1 Automotive, Inc.

Additional Information - Consolidated

(Unaudited)














Three Months Ended


Nine Months Ended




September 30,


September 30,




2014 (%)


2013 (%)


2014 (%)


2013 (%)

NEW VEHICLE UNIT SALES GEOGRAPHIC MIX:








Region

Geographic Market









East

Massachusetts


6.6


5.5


5.9


5.9


Georgia


4.8


3.3


4.7


3.6


New Jersey


2.7


4.1


3.2


4.2


New Hampshire


2.1


2.6


2.2


2.4


Louisiana


1.6


2.1


1.7


2.3


South Carolina


1.6


1.5


1.5


1.5


Mississippi


1.4


1.6


1.4


1.6


Florida


1.4


1.3


1.4


1.3


New York


1.2


2.4


1.7


2.7


Alabama


0.7


0.8


0.8


0.8


Maryland


0.5


0.6


0.5


0.6




24.6


25.8


25.0


26.9











West

Texas


37.1


32.0


35.4


32.4


California


9.3


8.7


9.6


10.7


Oklahoma


8.6


8.0


8.4


7.8


Kansas


2.1


2.5


2.3


2.5


Louisiana


0.6


0.7


0.6


0.3




57.7


51.9


56.3


53.7











International

Brazil


9.2


12.1


9.8


10.2


United Kingdom


8.5


10.2


8.9


9.2




100.0


100.0


100.0


100.0











NEW VEHICLE UNIT SALES BRAND MIX:









Toyota/Scion/Lexus


28.3


26.9


27.2


27.0

BMW/MINI


10.7


11.1


11.2


10.7

Honda/Acura


10.5


11.6


11.2


12.1

Ford/Lincoln


10.4


12.3


11.1


11.8

Nissan/Infiniti


8.9


9.8


9.3


10.2

Chevrolet/GMC/Buick/Cadillac


7.0


4.6


6.0


4.8

Volkswagen/Audi/Porsche


6.2


6.6


6.3


6.5

Hyundai/Kia


5.7


5.0


5.5


4.7

Chrysler/Dodge/Jeep/RAM


4.4


3.9


4.4


4.0

Mercedes-Benz/smart/Sprinter


4.2


3.8


4.2


4.2

Other


3.7


4.4


3.6


4.0




100.0


100.0


100.0


100.0

 

Group 1 Automotive, Inc.

Additional Information - U.S.

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$         1,245,430


$       1,091,221


14.1

Used vehicle retail sales

515,911


443,716


16.3

Used vehicle wholesale sales

75,272


59,833


25.8

Total used

591,183


503,549


17.4

Parts and service

249,724


218,880


14.1

Finance and insurance

89,268


75,728


17.9

Total

$         2,175,605


$       1,889,378


15.1







GROSS MARGIN %:






New vehicle retail sales

5.0


5.0



Used vehicle retail sales

7.4


8.1



Used vehicle wholesale sales

(1.9)


(2.3)



Total used

6.2


6.9



Parts and service

53.6


52.9



Finance and insurance

100.0


100.0



Total

14.8


14.8









GROSS PROFIT:






New vehicle retail sales

$              61,975


$            54,086


14.6

Used vehicle retail sales

38,251


35,937


6.4

Used vehicle wholesale sales

(1,431)


(1,373)


4.2

Total used

36,820


34,564


6.5

Parts and service

133,874


115,887


15.5

Finance and insurance

89,268


75,728


17.9

Total

$            321,937


$          280,265


14.9







UNITS SOLD:






Retail new vehicles sold

36,649


32,866


11.5

Retail used vehicles sold

24,917


22,206


12.2

Wholesale used vehicles sold

11,984


10,455


14.6

Total used

36,901


32,661


13.0







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$              33,983


$            33,202


2.4

Used vehicle retail

$              20,705


$            19,982


3.6







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$                1,691


$              1,646


2.7

Used vehicle retail sales

1,535


1,618


(5.1)

Used vehicle wholesale sales

(119)


(131)


(9.2)

Total used

998


1,058


(5.7)

Finance and insurance (per retail unit)

$                1,450


$              1,375


5.5

OTHER: (1)






SG&A expenses

$            234,849


$          207,494


13.2

SG&A as % revenues

10.8


11.0



SG&A as % gross profit

72.9


74.0



Operating margin %

3.6


3.4



Pretax margin %

2.6


2.5









INTEREST EXPENSE:






Floorplan interest

$              (8,543)


$             (8,087)


5.6

Floorplan assistance

11,876


10,108


17.5

Net floorplan income

$                3,333


$               2,021


64.9

Other interest expense, net

$            (12,265)


$             (9,650)


27.1














Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$         3,449,303


$       3,132,461


10.1

Used vehicle retail sales

1,440,473


1,310,629


9.9

Used vehicle wholesale sales

208,392


174,227


19.6

Total used

1,648,865


1,484,856


11.0

Parts and service

723,839


659,318


9.8

Finance and insurance

248,820


216,184


15.1

Total

$         6,070,827


$       5,492,819


10.5







GROSS MARGIN %:






New vehicle retail sales

5.1


5.2



Used vehicle retail sales

8.0


8.5



Used vehicle wholesale sales

0.9


0.6



Total used

7.1


7.6



Parts and service

53.6


53.2



Finance and insurance

100.0


100.0



Total

15.3


15.4









GROSS PROFIT:






New vehicle retail sales

$            175,006


$          163,994


6.7

Used vehicle retail sales

114,613


111,897


2.4

Used vehicle wholesale sales

1,964


1,000


96.4

Total used

116,577


112,897


3.3

Parts and service

388,042


350,608


10.7

Finance and insurance

248,820


216,184


15.1

Total

$            928,445


$          843,683


10.0







UNITS SOLD:






Retail new vehicles sold

101,281


94,233


7.5

Retail used vehicles sold

70,367


65,250


7.8

Wholesale used vehicles sold

32,395


30,052


7.8

Total used

102,762


95,302


7.8







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$              34,057


$            33,242


2.5

Used vehicle retail

$              20,471


$            20,086


1.9







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$                1,728


$              1,740


(0.7)

Used vehicle retail sales

1,629


1,715


(5.0)

Used vehicle wholesale sales

61


33


84.8

Total used

1,134


1,185


(4.3)

Finance and insurance (per retail unit)

$                1,450


$              1,356


6.9







OTHER: (1)






SG&A expenses

$            677,142


$          619,562


9.3

SG&A as % revenues

11.2


11.3



SG&A as % gross profit

72.9


73.4



Operating margin %

3.7


3.7



Pretax margin %

2.7


2.7









INTEREST EXPENSE:






 Floorplan interest 

$            (25,489)


$           (25,027)


1.8

 Floorplan assistance 

32,969


28,291


16.5

 Net floorplan income 

$                7,480


$               3,264


129.2

 Other interest expense, net 

$            (34,327)


$           (27,991)


22.6



(1)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 

Group 1 Automotive, Inc.

Additional Information - U.K.

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       134,859


$        136,740


(1.4)

Used vehicle retail sales

70,163


59,508


17.9

Used vehicle wholesale sales

21,110


16,959


24.5

Total used

91,273


76,467


19.4

Parts and service

21,272


17,470


21.8

Finance and insurance

4,797


4,237


13.2

Total

$       252,201


$        234,914


7.4







GROSS MARGIN %:






New vehicle retail sales

6.9


5.7



Used vehicle retail sales

5.9


6.5



Used vehicle wholesale sales

(0.8)


(1.3)



Total used

4.4


4.8



Parts and service

55.2


56.1



Finance and insurance

100.0


100.0



Total

11.8


10.9









GROSS PROFIT:






New vehicle retail sales

$           9,305


$            7,848


18.6

Used vehicle retail sales

4,165


3,849


8.2

Used vehicle wholesale sales

(174)


(214)


(18.7)

Total used

3,991


3,635


9.8

Parts and service

11,746


9,793


19.9

Finance and insurance

4,797


4,237


13.2

Total

$         29,839


$          25,513


17.0







UNITS SOLD:






Retail new vehicles sold

3,773


4,306


(12.4)

Retail used vehicles sold

2,649


2,510


5.5

Wholesale used vehicles sold

2,183


2,078


5.1

Total used

4,832


4,588


5.3







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$         35,743


$          31,756


12.6

Used vehicle retail

$         26,487


$          23,708


11.7







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$           2,466


$            1,823


35.3

Used vehicle retail sales

1,572


1,533


2.5

Used vehicle wholesale sales

(80)


(103)


(22.3)

Total used

826


792


4.3

Finance and insurance (per retail unit)

$              747


$               622


20.1







OTHER:






SG&A expenses

$         22,275


$          19,656


13.3

SG&A as % revenues

8.8


8.4



SG&A as % gross profit

74.7


77.0



Operating margin %

2.7


2.2



Pretax margin %

2.3


1.9









INTEREST EXPENSE:






Floorplan interest

$             (419)


$             (425)


(1.4)

Floorplan assistance

246


111


121.6

Net floorplan expense

$             (173)


$             (314)


(44.9)

Other interest expense, net

$             (442)


$             (293)


50.9








Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       397,263


$        342,038


16.1

Used vehicle retail sales

214,900


162,901


31.9

Used vehicle wholesale sales

62,304


48,682


28.0

Total used

277,204


211,583


31.0

Parts and service

62,843


49,265


27.6

Finance and insurance

13,916


10,542


32.0

Total

$       751,226


$        613,428


22.5







GROSS MARGIN %:






New vehicle retail sales

6.8


6.3



Used vehicle retail sales

5.9


6.2



Used vehicle wholesale sales


(1.5)



Total used

4.6


4.4



Parts and service

55.1


54.5



Finance and insurance

100.0


100.0



Total

11.7


11.2









GROSS PROFIT:






New vehicle retail sales

$         26,843


$          21,641


24.0

Used vehicle retail sales

12,684


10,117


25.4

Used vehicle wholesale sales

(4)


(743)


(99.5)

Total used

12,680


9,374


35.3

Parts and service

34,655


26,871


29.0

Finance and insurance

13,916


10,542


32.0

Total

$         88,094


$          68,428


28.7







UNITS SOLD:






Retail new vehicles sold

11,144


10,738


3.8

Retail used vehicles sold

8,108


6,762


19.9

Wholesale used vehicles sold

6,539


5,772


13.3

Total used

14,647


12,534


16.9







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$         35,648


$          31,853


11.9

Used vehicle retail

$         26,505


$          24,091


10.0







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$           2,409


$            2,015


19.6

Used vehicle retail sales

1,564


1,496


4.5

Used vehicle wholesale sales

(1)


(129)


(99.2)

Total used

866


748


15.8

Finance and insurance (per retail unit)

$              723


$               602


20.1







OTHER:(1)






SG&A expenses

$         67,063


$          54,120


23.9

SG&A as % revenues

8.9


8.8



SG&A as % gross profit

76.1


79.1



Operating margin %

2.5


2.0



Pretax margin %

2.1


1.7









INTEREST EXPENSE:






 Floorplan interest 

$          (1,188)


$          (1,152)


3.1

 Floorplan assistance 

504


111


354.1

 Net floorplan expense 

$             (684)


$          (1,041)


(34.3)

 Other interest expense, net 

$          (1,402)


$             (800)


75.3



(1)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 

Group 1 Automotive, Inc.

Additional Information - Brazil

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       140,957


$        158,706


(11.2)

Used vehicle retail sales

29,850


26,604


12.2

Used vehicle wholesale sales

3,965


9,008


(56.0)

Total used

33,815


35,612


(5.0)

Parts and service

20,820


18,966


9.8

Finance and insurance

3,050


2,571


18.6

Total

$       198,642


$        215,855


(8.0)







GROSS MARGIN %:






New vehicle retail sales

6.3


7.2



Used vehicle retail sales

6.3


6.4



Used vehicle wholesale sales

7.8


0.6



Total used

6.5


4.9



Parts and service

41.9


42.2



Finance and insurance

100.0


100.0



Total

11.5


11.0









GROSS PROFIT:






New vehicle retail sales

$           8,950


$          11,361


(21.2)

Used vehicle retail sales

1,895


1,696


11.7

Used vehicle wholesale sales

309


53


483.0

Total used

2,204


1,749


26.0

Parts and service

8,729


8,003


9.1

Finance and insurance

3,050


2,571


18.6

Total

$         22,933


$          23,684


(3.2)







UNITS SOLD:






Retail new vehicles sold

4,072


5,139


(20.8)

Retail used vehicles sold

1,210


1,343


(9.9)

Wholesale used vehicles sold

583


912


(36.1)

Total used

1,793


2,255


(20.5)







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$         34,616


$          30,883


12.1

Used vehicle retail

$         24,669


$          19,809


24.5







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$           2,198


$            2,211


(0.6)

Used vehicle retail sales

1,566


1,263


24.0

Used vehicle wholesale sales

530


58


813.8

Total used

1,229


776


58.4

Finance and insurance (per retail unit)

$              577


$               397


45.3







OTHER: (1)






SG&A expenses

$         19,920


$          20,277


(1.8)

SG&A as % revenues

10.0


9.4



SG&A as % gross profit

86.9


85.6



Operating margin %

1.2


1.4



Pretax margin %

0.2


0.3









INTEREST EXPENSE:






 Floorplan interest 

$          (1,490)


$          (2,178)


(31.6)

 Floorplan assistance 



-

 Net floorplan expense 

$          (1,490)


$          (2,178)


(31.6)

 Other interest expense, net 

$             (539)


$               (29)


1,758.6








Nine Months Ended September 30,


2014


2013 (2)


% Change

REVENUES:






New vehicle retail sales

$       409,580


$        398,622


2.7

Used vehicle retail sales

87,698


62,501


40.3

Used vehicle wholesale sales

13,795


20,758


(33.5)

Total used

101,493


83,259


21.9

Parts and service

57,658


45,193


27.6

Finance and insurance

8,165


5,768


41.6

Total

$       576,896


$        532,842


8.3







GROSS MARGIN %:






New vehicle retail sales

6.4


7.7



Used vehicle retail sales

6.2


5.2



Used vehicle wholesale sales

8.0


5.5



Total used

6.5


5.3



Parts and service

42.6


40.5



Finance and insurance

100.0


100.0



Total

11.3


11.1









GROSS PROFIT:





New vehicle retail sales

$         26,133


$          30,661


(14.8)

Used vehicle retail sales

5,481


3,249


68.7

Used vehicle wholesale sales

1,097


1,143


(4.0)

Total used

6,578


4,392


49.8

Parts and service

24,564


18,293


34.3

Finance and insurance

8,165


5,768


41.6

Total

$         65,440


$          59,114


10.7







UNITS SOLD:






Retail new vehicles sold

12,274


11,967


2.6

Retail used vehicles sold

3,899


2,919


33.6

Wholesale used vehicles sold

1,830


2,028


(9.8)

Total used

5,729


4,947


15.8







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$         33,370


$          33,310


0.2

Used vehicle retail

$         22,492


$          21,412


5.0







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$           2,129


$            2,562


(16.9)

Used vehicle retail sales

1,406


1,113


26.3

Used vehicle wholesale sales

599


564


6.2

Total used

1,148


888


29.3

Finance and insurance (per retail unit)

$              505


$               387


30.5







OTHER: (1)






SG&A expenses

$         60,342


$          48,748


23.8

SG&A as % revenues

10.5


9.1



SG&A as % gross profit

92.2


82.5



Operating margin %

0.6


1.7



Pretax margin %

(0.4)


0.9









INTEREST EXPENSE:






 Floorplan interest 

$          (5,018)


$          (4,748)


5.7

 Floorplan assistance 



-

 Net floorplan expense 

$          (5,018)


$          (4,748)


5.7

 Other interest (expense) income, net 

$             (597)


$                   7


(8,628.6)



(1)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.



(2)

Results are for the period from the date of acquisition (February 28, 2013) through September 30, 2013.

 

Group 1 Automotive, Inc.

Additional Information - Consolidated

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$     1,521,246


$     1,386,667


9.7

Used vehicle retail sales

615,924


529,828


16.2

Used vehicle wholesale sales

100,347


85,800


17.0

Total used

716,271


615,628


16.3

Parts and service

291,816


255,316


14.3

Finance and insurance

97,115


82,536


17.7

Total

$     2,626,448


$     2,340,147


12.2







GROSS MARGIN %:






New vehicle retail sales

5.3


5.3



Used vehicle retail sales

7.2


7.8



Used vehicle wholesale sales

(1.3)


(1.8)



Total used

6.0


6.5



Parts and service

52.9


52.4



Finance and insurance

100.0


100.0



Total

14.3


14.1









GROSS PROFIT:






New vehicle retail sales

$          80,230


$          73,295


9.5

Used vehicle retail sales

44,311


41,482


6.8

Used vehicle wholesale sales

(1,296)


(1,534)


(15.5)

Total used

43,015


39,948


7.7

Parts and service

154,349


133,683


15.5

Finance and insurance

97,115


82,536


17.7

Total

$        374,709


$        329,462


13.7







UNITS SOLD:






Retail new vehicles sold

44,494


42,311


5.2

Retail used vehicles sold

28,776


26,059


10.4

Wholesale used vehicles sold

14,750


13,445


9.7

Total used

43,526


39,504


10.2







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$          34,190


$          32,773


4.3

Used vehicle retail

$          21,404


$          20,332


5.3







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$            1,803


$            1,732


4.1

Used vehicle retail sales

1,540


1,592


(3.3)

Used vehicle wholesale sales

(88)


(114)


(22.8)

Total used

988


1,011


(2.3)

Finance and insurance (per retail unit)

$            1,325


$            1,207


9.8







OTHER: (1)






SG&A expenses

$        277,044


$        247,427


12.0

SG&A as % revenues

10.5


10.6



SG&A as % gross profit

73.9


75.1



Operating margin %

3.3


3.1



Pretax margin %

2.4


2.2









INTEREST EXPENSE:






 Floorplan interest 

$         (10,452)


$         (10,690)


(2.2)

 Floorplan assistance 

12,122


10,219


18.6

 Net floorplan income (expense) 

$            1,670


$              (471)


454.6

 Other interest expense, net 

$         (13,246)


$           (9,971)


32.8














Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$     4,256,146


$     3,873,121


9.9

Used vehicle retail sales

1,743,071


1,536,031


13.5

Used vehicle wholesale sales

284,491


243,667


16.8

Total used

2,027,562


1,779,698


13.9

Parts and service

844,340


753,776


12.0

Finance and insurance

270,901


232,494


16.5

Total

$     7,398,949


$     6,639,089


11.4







GROSS MARGIN %:






New vehicle retail sales

5.4


5.6



Used vehicle retail sales

7.6


8.2



Used vehicle wholesale sales

1.1


0.6



Total used

6.7


7.1



Parts and service

53.0


52.5



Finance and insurance

100.0


100.0



Total

14.6


14.6









GROSS PROFIT:






New vehicle retail sales

$        227,982


$        216,296


5.4

Used vehicle retail sales

132,778


125,263


6.0

Used vehicle wholesale sales

3,057


1,400


118.4

Total used

135,835


126,663


7.2

Parts and service

447,261


395,772


13.0

Finance and insurance

270,901


232,494


16.5

Total

$     1,081,979


$        971,225


11.4







UNITS SOLD:






Retail new vehicles sold

124,699


116,938


6.6

Retail used vehicles sold

82,374


74,931


9.9

Wholesale used vehicles sold

40,764


37,852


7.7

Total used

123,138


112,783


9.2







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$          34,131


$          33,121


3.1

Used vehicle retail

$          21,160


$          20,499


3.2







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$            1,828


$            1,850


(1.2)

Used vehicle retail sales

1,612


1,672


(3.6)

Used vehicle wholesale sales

75


37


102.7

Total used

1,103


1,123


(1.8)

Finance and insurance (per retail unit)

$            1,308


$            1,212


7.9







OTHER: (1)






SG&A expenses

$        804,547


$        722,430


11.4

SG&A as % revenues

10.9


10.9



SG&A as % gross profit

74.4


74.4



Operating margin %

3.3


3.3



Pretax margin %

2.4


2.5









INTEREST EXPENSE:






 Floorplan interest 

$         (31,695)


$         (30,927)


2.5

 Floorplan assistance 

33,473


28,402


17.9

 Net floorplan income (expense) 

$             1,778


$           (2,525)


170.4

 Other interest expense, net 

$         (36,326)


$         (28,783)


26.2



(1)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 

Group 1 Automotive, Inc.

Additional Information - Same Store U.S. (1)

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       1,120,864


$       1,053,601


6.4

Used vehicle retail sales

459,223


429,480


6.9

Used vehicle wholesale sales

67,404


57,456


17.3

Total used

526,627


486,936


8.2

Parts and service

225,737


212,800


6.1

Finance and insurance

81,553


74,479


9.5

Total

$       1,954,781


$       1,827,816


6.9







GROSS MARGIN %:






New vehicle retail sales

4.9


5.0



Used vehicle retail sales

7.5


8.2



Used vehicle wholesale sales

(1.6)


(1.6)



Total used

6.3


7.0



Parts and service

53.6


52.8



Finance and insurance

100.0


100.0



Total

14.9


15.0









GROSS PROFIT:






New vehicle retail sales

$            55,456


$            52,448


5.7

Used vehicle retail sales

34,303


35,055


(2.1)

Used vehicle wholesale sales

(1,091)


(900)


21.2

Total used

33,212


34,155


(2.8)

Parts and service

120,951


112,461


7.5

Finance and insurance

81,553


74,479


9.5

Total

$          291,172


$          273,543


6.4







UNITS SOLD:






Retail new vehicles sold

33,100


31,717


4.4

Retail used vehicles sold

22,180


21,521


3.1

Wholesale used vehicles sold

10,800


10,128


6.6

Total used

32,980


31,649


4.2







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$            33,863


$            33,219


1.9

Used vehicle retail

$            20,704


$            19,956


3.7







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$              1,675


$              1,654


1.3

Used vehicle retail sales

1,547


1,629


(5.0)

Used vehicle wholesale sales

(101)


(89)


13.5

Total used

1,007


1,079


(6.7)

Finance and insurance (per retail unit)

$              1,475


$              1,399


5.4







OTHER:(2)






SG&A expenses

$          209,060


$          199,003


5.1

SG&A as % revenues

10.7


10.9



SG&A as % gross profit

71.8


72.8



Operating margin %

3.8


3.6










Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$       3,179,584


$       3,016,656


5.4

Used vehicle retail sales

1,324,402


1,268,399


4.4

Used vehicle wholesale sales

192,324


166,340


15.6

Total used

1,516,726


1,434,739


5.7

Parts and service

669,764


634,049


5.6

Finance and insurance

233,426


210,726


10.8

Total

$       5,599,500


$       5,296,170


5.7







GROSS MARGIN %:






New vehicle retail sales

5.1


5.3



Used vehicle retail sales

7.9


8.6



Used vehicle wholesale sales

1.3


1.0



Total used

7.1


7.7



Parts and service

53.5


53.2



Finance and insurance

100.0


100.0



Total

15.4


15.4









GROSS PROFIT:






New vehicle retail sales

$          160,865


$          159,600


0.8

Used vehicle retail sales

104,774


108,705


(3.6)

Used vehicle wholesale sales

2,416


1,677


44.1

Total used

107,190


110,382


(2.9)

Parts and service

358,367


337,018


6.3

Finance and insurance

233,426


210,726


10.8

Total

$          859,848


$          817,726


5.2







UNITS SOLD:






Retail new vehicles sold

93,447


90,283


3.5

Retail used vehicles sold

64,336


63,070


2.0

Wholesale used vehicles sold

30,203


28,766


5.0

Total used

94,539


91,836


2.9







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$            34,026


$            33,413


1.8

Used vehicle retail

$            20,586


$            20,111


2.4







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$              1,721


$              1,768


(2.7)

Used vehicle retail sales

1,629


1,724


(5.5)

Used vehicle wholesale sales

80


58


37.9

Total used

1,134


1,202


(5.7)

Finance and insurance (per retail unit)

$              1,479


$              1,374


7.6







OTHER: (2)






SG&A expenses

$          620,825


$          591,946


4.9

SG&A as % revenues

11.1


11.2



SG&A as % gross profit

72.2


72.4



Operating margin %

3.8


3.8





(1)

Same store amounts include the results for the identical months in each period presented in the comparison, commencing with the first full month we owned the dealership and, in the case of dispositions, ending with the last full month we owned it. Same store results also include the activities of our corporate office.



(2)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 







Group 1 Automotive, Inc.

Additional Information - Same Store U.K. (1)

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$      134,858


$      136,738


(1.4)

Used vehicle retail sales

70,164


59,508


17.9

Used vehicle wholesale sales

21,110


16,960


24.5

Total used

91,274


76,468


19.4

Parts and service

21,272


17,471


21.8

Finance and insurance

4,797


4,233


13.3

Total

$      252,201


$      234,910


7.4







GROSS MARGIN %:






New vehicle retail sales

6.9


5.7



Used vehicle retail sales

5.9


6.5



Used vehicle wholesale sales

(0.8)


(1.3)



Total used

4.4


4.8



Parts and service

55.2


56.1



Finance and insurance

100.0


100.0



Total

11.8


10.9









GROSS PROFIT:






New vehicle retail sales

$          9,303


$          7,848


18.5

Used vehicle retail sales

4,166


3,848


8.3

Used vehicle wholesale sales

(175)


(213)


(17.8)

Total used

3,991


3,635


9.8

Parts and service

11,748


9,794


20.0

Finance and insurance

4,797


4,233


13.3

Total

$        29,839


$        25,510


17.0







UNITS SOLD:






Retail new vehicles sold

3,773


4,306


(12.4)

Retail used vehicles sold

2,649


2,510


5.5

Wholesale used vehicles sold

2,183


2,078


5.1

Total used

4,832


4,588


5.3







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$        35,743


$        31,755


12.6

Used vehicle retail

$        26,487


$        23,708


11.7







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$          2,466


$          1,823


35.3

Used vehicle retail sales

1,573


1,533


2.6

Used vehicle wholesale sales

(80)


(103)


(22.3)

Total used

826


792


4.3

Finance and insurance (per retail unit)

$             747


$             621


20.3







OTHER: 






SG&A expenses

$        22,278


$        19,662


13.3

SG&A as % revenues

8.8


8.4



SG&A as % gross profit

74.7


77.1



Operating margin %

2.7


2.2










Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$      388,921


$      342,038


13.7

Used vehicle retail sales

202,968


162,901


24.6

Used vehicle wholesale sales

60,407


48,682


24.1

Total used

263,375


211,583


24.5

Parts and service

59,860


49,265


21.5

Finance and insurance

13,281


10,530


26.1

Total

$      725,437


$      613,416


18.3







GROSS MARGIN %:






New vehicle retail sales

6.8


6.3



Used vehicle retail sales

5.9


6.2



Used vehicle wholesale sales

(0.1)


(1.5)



Total used

4.5


4.4



Parts and service

55.3


54.5



Finance and insurance

100.0


100.0



Total

11.7


11.1









GROSS PROFIT:






New vehicle retail sales

$        26,514


$        21,629


22.6

Used vehicle retail sales

11,996


10,112


18.6

Used vehicle wholesale sales

(44)


(743)


(94.1)

Total used

11,952


9,369


27.6

Parts and service

33,098


26,862


23.2

Finance and insurance

13,281


10,530


26.1

Total

$        84,845


$        68,390


24.1







UNITS SOLD:






Retail new vehicles sold

10,728


10,738


(0.1)

Retail used vehicles sold

7,422


6,762


9.8

Wholesale used vehicles sold

6,102


5,772


5.7

Total used

13,524


12,534


7.9







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$        36,253


$        31,853


13.8

Used vehicle retail

$        27,347


$        24,091


13.5







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$          2,471


$          2,014


22.7

Used vehicle retail sales

1,616


1,495


8.1

Used vehicle wholesale sales

(7)


(129)


(94.6)

Total used

884


747


18.3

Finance and insurance (per retail unit)

$             732


$             602


21.6







OTHER: (2)






SG&A expenses

$        64,254


$        54,117


18.7

SG&A as % revenues

8.9


8.8



SG&A as % gross profit

75.7


79.1



Operating margin %

2.5


2.0





(1)

Same store amounts include the results for the identical months in each period presented in the comparison, commencing with the first full month we owned the dealership and, in the case of dispositions, ending with the last full month we owned it. Same store results also include the activities of our corporate office.



(2)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 

Group 1 Automotive, Inc.

Additional Information - Same Store Brazil (1)

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$     139,640


$     158,705


(12.0)

Used vehicle retail sales

29,408


26,604


10.5

Used vehicle wholesale sales

3,965


9,008


(56.0)

Total used

33,373


35,612


(6.3)

Parts and service

20,560


18,966


8.4

Finance and insurance

3,051


2,571


18.7

Total

$     196,624


$     215,854


(8.9)







GROSS MARGIN %:






New vehicle retail sales

6.4


7.2



Used vehicle retail sales

6.3


6.4



Used vehicle wholesale sales

7.8


0.6



Total used

6.5


4.9



Parts and service

42.0


42.2



Finance and insurance

100.0


100.0



Total

11.6


11.0









GROSS PROFIT:






New vehicle retail sales

$         8,883


$       11,359


(21.8)

Used vehicle retail sales

1,862


1,697


9.7

Used vehicle wholesale sales

310


53


484.9

Total used

2,172


1,750


24.1

Parts and service

8,627


8,003


7.8

Finance and insurance

3,051


2,571


18.7

Total

$       22,733


$       23,683


(4.0)







UNITS SOLD:






Retail new vehicles sold

4,013


5,139


(21.9)

Retail used vehicles sold

1,192


1,343


(11.2)

Wholesale used vehicles sold

571


912


(37.4)

Total used

1,763


2,255


(21.8)







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$       34,797


$       30,882


12.7

Used vehicle retail

$       24,671


$       19,809


24.5







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$         2,214


$         2,210


0.2

Used vehicle retail sales

1,562


1,264


23.6

Used vehicle wholesale sales

543


58


836.2

Total used

1,232


776


58.8

Finance and insurance (per retail unit)

$            586


$            397


47.6







OTHER:(2)






SG&A expenses

$       19,499


$       20,276


(3.8)

SG&A as % revenues

9.9


9.4



SG&A as % gross profit

85.8


85.6



Operating margin %

1.4


1.4










Nine Months Ended September 30,


2014


2013 (3)


% Change

REVENUES:






New vehicle retail sales

$     320,847


$     398,622


(19.5)

Used vehicle retail sales

65,774


62,501


5.2

Used vehicle wholesale sales

10,005


20,758


(51.8)

Total used

75,779


83,259


(9.0)

Parts and service

45,622


45,193


0.9

Finance and insurance

6,532


5,768


13.2

Total

$     448,780


$     532,842


(15.8)







GROSS MARGIN %:






New vehicle retail sales

6.4


7.7



Used vehicle retail sales

6.2


5.2



Used vehicle wholesale sales

8.0


5.5



Total used

6.4


5.3



Parts and service

42.0


40.5



Finance and insurance

100.0


100.0



Total

11.4


11.1









GROSS PROFIT:






New vehicle retail sales

$       20,598


$       30,661


(32.8)

Used vehicle retail sales

4,057


3,249


24.9

Used vehicle wholesale sales

802


1,143


(29.8)

Total used

4,859


4,392


10.6

Parts and service

19,150


18,293


4.7

Finance and insurance

6,532


5,768


13.2

Total

$       51,139


$       59,114


(13.5)







UNITS SOLD:






Retail new vehicles sold

9,343


11,967


(21.9)

Retail used vehicles sold

2,797


2,919


(4.2)

Wholesale used vehicles sold

1,292


2,028


(36.3)

Total used

4,089


4,947


(17.3)







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$       34,341


$       33,310


3.1

Used vehicle retail

$       23,516


$       21,412


9.8







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$         2,205


$         2,562


(13.9)

Used vehicle retail sales

1,450


1,113


30.3

Used vehicle wholesale sales

621


564


10.1

Total used

1,188


888


33.8

Finance and insurance (per retail unit)

$            538


$            387


39.0







OTHER: (2)






SG&A expenses

$       46,706


$       48,748


(4.2)

SG&A as % revenues

10.4


9.1



SG&A as % gross profit

91.3


82.5



Operating margin %

0.7


1.7





(1)

Same store amounts include the results for the identical months in each period presented in the comparison, commencing with the first full month we owned the dealership and, in the case of dispositions, ending with the last full month we owned it. Same store results also include the activities of our corporate office.

(2)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

(3)

Results are for the period from the date of acquisition (February 28, 2013) through September 30, 2013.

 

Group 1 Automotive, Inc.

Additional Information - Same Store Consolidated (1)

(Unaudited)

(Dollars in thousands, except per unit amounts)








Three Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$         1,395,362


$         1,349,044


3.4

Used vehicle retail sales

558,795


515,592


8.4

Used vehicle wholesale sales

92,479


83,424


10.9

Total used

651,274


599,016


8.7

Parts and service

267,569


249,237


7.4

Finance and insurance

89,401


81,283


10.0

Total

$         2,403,606


$         2,278,580


5.5







GROSS MARGIN %:






New vehicle retail sales

5.3


5.3



Used vehicle retail sales

7.2


7.9



Used vehicle wholesale sales

(1.0)


(1.3)



Total used

6.0


6.6



Parts and service

52.8


52.3



Finance and insurance

100.0


100.0



Total

14.3


14.2









GROSS PROFIT:






New vehicle retail sales

$              73,642


$              71,655


2.8

Used vehicle retail sales

40,331


40,600


(0.7)

Used vehicle wholesale sales

(956)


(1,060)


(9.8)

Total used

39,375


39,540


(0.4)

Parts and service

141,326


130,258


8.5

Finance and insurance

89,401


81,283


10.0

Total

$            343,744


$            322,736


6.5







UNITS SOLD:






Retail new vehicles sold

40,886


41,162


(0.7)

Retail used vehicles sold

26,021


25,374


2.5

Wholesale used vehicles sold

13,554


13,118


3.3

Total used

39,575


38,492


2.8







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$              34,128


$              32,774


4.1

Used vehicle retail

$              21,475


$              20,320


5.7







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$                1,801


$                1,741


3.4

Used vehicle retail sales

1,550


1,600


(3.1)

Used vehicle wholesale sales

(71)


(81)


(12.3)

Total used

995


1,027


(3.1)

Finance and insurance (per retail unit)

$                1,336


$                1,222


9.3







OTHER:(2)






SG&A expenses

$            250,837


$            238,941


5.0

SG&A as % revenues

10.4


10.5



SG&A as % gross profit

73.0


74.0



Operating margin %

3.5


3.3










Nine Months Ended September 30,


2014


2013


% Change

REVENUES:






New vehicle retail sales

$         3,889,352


$         3,757,316


3.5

Used vehicle retail sales

1,593,144


1,493,801


6.7

Used vehicle wholesale sales

262,736


235,780


11.4

Total used

1,855,880


1,729,581


7.3

Parts and service

775,246


728,507


6.4

Finance and insurance

253,239


227,024


11.5

Total

$         6,773,717


$         6,442,428


5.1







GROSS MARGIN %:






New vehicle retail sales

5.3


5.6



Used vehicle retail sales

7.6


8.2



Used vehicle wholesale sales

1.2


0.9



Total used

6.7


7.2



Parts and service

53.0


52.5



Finance and insurance

100.0


100.0



Total

14.7


14.7









GROSS PROFIT:






New vehicle retail sales

$            207,977


$            211,890


(1.8)

Used vehicle retail sales

120,827


122,066


(1.0)

Used vehicle wholesale sales

3,174


2,077


52.8

Total used

124,001


124,143


(0.1)

Parts and service

410,615


382,173


7.4

Finance and insurance

253,239


227,024


11.5

Total

$            995,832


$            945,230


5.4







UNITS SOLD:






Retail new vehicles sold

113,518


112,988


0.5

Retail used vehicles sold

74,555


72,751


2.5

Wholesale used vehicles sold

37,597


36,566


2.8

Total used

112,152


109,317


2.6







AVERAGE RETAIL SALES PRICE:






New vehicle retail

$              34,262


$              33,254


3.0

Used vehicle retail

$              21,369


$              20,533


4.1







GROSS PROFIT PER UNIT SOLD:






New vehicle retail sales

$                1,832


$                1,875


(2.3)

Used vehicle retail sales

1,621


1,678


(3.4)

Used vehicle wholesale sales

84


57


47.4

Total used

1,106


1,136


(2.6)

Finance and insurance (per retail unit)

$                1,346


$                1,222


10.1







OTHER: (2)






SG&A expenses

$            731,785


$            694,811


5.3

SG&A as % revenues

10.8


10.8



SG&A as % gross profit

73.5


73.5



Operating margin %

3.5


3.5





(1)

Same store amounts include the results for the identical months in each period presented in the comparison, commencing with the first full month we owned the dealership and, in the case of dispositions, ending with the last full month we owned it. Same store results also include the activities of our corporate office.



(2)

These amounts have been adjusted to exclude the impact of certain items to provide additional information regarding the performance of our operations and improve period-to-period comparability. Refer to our Reconciliation of Certain Non-GAAP Financial Measures for a description of the aforementioned adjustments.

 

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - U.S.

(Unaudited)

 (Dollars in thousands, except per share amounts)










Three Months Ended September 30,



2014


2013


% Change

SG&A RECONCILIATION:







As reported

$      221,645


$      206,635


7.3


  Pre-tax adjustments:







   Catastrophic events 

(1,099)


(258)




   Gain on real estate and dealership transactions 

14,303


1,373




   Severance costs 

-


(256)




Adjusted SG&A (1)

$      234,849


$      207,494


13.2








SG&A AS % REVENUES:







Unadjusted

10.2


10.9




Adjusted (1)

10.8


11.0



SG&A AS % GROSS PROFIT:







Unadjusted

68.8


73.7




Adjusted (1)

72.9


74.0



OPERATING MARGIN %







Unadjusted

4.0


3.4




Adjusted (1),(2)

3.6


3.4



PRETAX MARGIN %:







Unadjusted

2.0


2.5




Adjusted (1), (3)

2.6


2.5










SAME STORE SG&A RECONCILIATION:







As reported

$      210,182


$      199,332


5.4


  Pre-tax adjustments:







   Catastrophic events 

(1,099)


(258)




   Loss on real estate and dealership transactions 

(23)


-




   Severance costs 

-


(71)




Adjusted Same Store SG&A (1)

$      209,060


$      199,003


5.1








SAME STORE SG&A AS % REVENUES:







Unadjusted

10.8


10.9




Adjusted (1)

10.7


10.9



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

72.2


72.9




Adjusted (1)

71.8


72.8



SAME STORE OPERATING MARGIN %







Unadjusted

3.7


3.6




Adjusted (1), (4)

3.8


3.6












 Nine Months Ended September 30, 



2014


2013


 % Change 

SG&A RECONCILIATION:







As reported

$      665,547


$      626,939


6.2


  Pre-tax adjustments:







   Catastrophic events 

(2,775)


(12,158)




   Gain on real estate and dealership transactions 

14,812


10,196




   Severance costs 

-


(256)




   Acquisition costs 

-


(5,159)




   Legal items 

(442)


-




Adjusted SG&A (1)

$      677,142


$      619,562


9.3








SG&A AS % REVENUES:







Unadjusted

11.0


11.4




Adjusted (1)

11.2


11.3



SG&A AS % OF GROSS PROFIT:







Unadjusted

71.7


74.3




Adjusted (1)

72.9


73.4



OPERATING MARGIN %:







Unadjusted

3.8


3.5




Adjusted (1),(2)

3.7


3.7



PRETAX MARGIN %:







Unadjusted

2.0


2.5




Adjusted (1), (3)

2.7


2.7










SAME STORE SG&A RECONCILIATION:







As reported

$      624,065


$      609,534


2.4


  Pre-tax adjustments:







   Catastrophic events 

(2,775)


(12,158)




   Loss on real estate and dealership transactions 

(23)


(200)




   Severance costs 

-


(71)




   Acquisition costs 

-


(5,159)




   Legal items 

(442)


-




Adjusted Same Store SG&A (1)

$      620,825


$      591,946


4.9








SAME STORE SG&A AS % REVENUES:







Unadjusted

11.1


11.5




Adjusted (1)

11.1


11.2



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

72.6


74.5




Adjusted (1)

72.2


72.4



SAME STORE OPERATING MARGIN %







Unadjusted

3.7


3.5




Adjusted (1), (4)

3.8


3.8





(1)

We have included certain non-GAAP financial measures as defined under SEC rules, which exclude certain items.  These adjusted measures are not measures of financial performance under GAAP.  As required by SEC rules, we provide reconciliations of these adjusted measures to the most directly comparable GAAP measures.  We believe that these adjusted financial measures are relevant and useful to investors because they improve the transparency of our disclosure, provide a meaningful presentation of results from our core business operations and improve period-to-period comparability of our results from our core business operations. 



(2)

Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $4,252 and $5,973 for the three and nine months ended September 30, 2014, and $565 and $1,174 for the three and nine months ended September 30, 2013.



(3)

Excludes the impact of SG&A reconciling items above, as well as loss on repurchase of long-term debt of $22,790 and $46,403 for the three and nine months ended September 30, 2014, non-cash asset impairment charges of $4,252 and $5,973 for the three and nine months ended September 30, 2014, and non-cash asset impairment charges of $565 and $1,174 for the three and nine months ended September 30, 2013.



(4)

Excludes the impact of Same Store SG&A reconciling items above, as well as non-cash asset impairment charges of $293 and $2,014 for the three and nine months ended September 30, 2014, and $532 and $1,139 for the three and nine months ended September 30, 2013, respectively.

 

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - U.K.

(Unaudited)

 (Dollars in thousands, except per share amounts)










 Nine Months Ended September 30, 



2014


2013


 % Change 

SG&A RECONCILIATION:







As reported

$     67,063


$     54,262


23.6


  Pre-tax adjustments:







   Acquisition costs 

-


(142)




Adjusted SG&A (1)

$     67,063


$     54,120


23.9








SG&A AS % REVENUES:







Unadjusted

8.9


8.8




Adjusted (1)

8.9


8.8



SG&A AS % OF GROSS PROFIT:







Unadjusted

76.1


79.3




Adjusted (1)

76.1


79.1



OPERATING MARGIN %:







Unadjusted

2.5


2.0




Adjusted (1),(2)

2.5


2.0



PRETAX MARGIN %:







Unadjusted

2.1


1.7




Adjusted (1),(2)

2.1


1.7










SAME STORE SG&A RECONCILIATION:







As reported

$     64,254


$     54,259


18.4


  Pre-tax adjustments:







   Acquisition costs 

-


(142)




Adjusted Same Store SG&A (1)

$     64,254


$     54,117


18.7








SAME STORE SG&A AS % REVENUES:







Unadjusted

8.9


8.8




Adjusted (1)

8.9


8.8



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

75.7


79.3




Adjusted (1)

75.7


79.1



SAME STORE OPERATING MARGIN %







Unadjusted

2.5


2.0




Adjusted (1),(2)

2.5


2.0





(1)

We have included certain non-GAAP financial measures as defined under SEC rules, which exclude certain items.  These adjusted measures are not measures of financial performance under GAAP.  As required by SEC rules, we provide reconciliations of these adjusted measures to the most directly comparable GAAP measures.  We believe that these adjusted financial measures are relevant and useful to investors because they improve the transparency of our disclosure, provide a meaningful presentation of results from our core business operations and improve period-to-period comparability of our results from our core business operations. 



(2)

Excludes the impact of SG&A reconciling items above.

 

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Brazil

(Unaudited)

 (Dollars in thousands, except per share amounts)










Three Months Ended September 30,



2014


2013


% Change

SG&A RECONCILIATION:







As reported

$     20,313


$     20,572


(1.3)


  Pre-tax adjustments:







   Severance costs 

(393)


(295)




Adjusted SG&A (1)

$     19,920


$     20,277


(1.8)








SG&A AS % REVENUES:







Unadjusted

10.2


9.5




Adjusted (1)

10.0


9.4



SG&A AS % GROSS PROFIT:







Unadjusted

88.6


86.9




Adjusted (1)

86.9


85.6



OPERATING MARGIN %







Unadjusted

(1.6)


1.2




Adjusted (1),(2)

1.2


1.4



PRETAX MARGIN %:







Unadjusted

(2.6)


0.2




Adjusted (1),(3)

0.2


0.3










SAME STORE SG&A RECONCILIATION:







As reported

$     19,892


$     20,571


(3.3)


  Pre-tax adjustments:







   Severance costs 

(393)


(295)




Adjusted SAME STORE SG&A (1)

$     19,499


$     20,276


(3.8)








SAME STORE SG&A AS % REVENUES:







Unadjusted

10.1


9.5




Adjusted (1)

9.9


9.4



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

87.5


86.9




Adjusted (1)

85.8


85.6



SAME STORE OPERATING MARGIN %







Unadjusted

(1.4)


1.2




Adjusted (1),(2)

1.4


1.4












 Nine Months Ended September 30, 



2014


2013 (4)


 % Change 

SG&A RECONCILIATION:







As reported

$     61,151


$     50,254


21.7


  Pre-tax adjustments:







   Severance costs 

(393)


(295)




   Acquisition costs 

-


(1,211)




   Foreign transaction tax 

(416)


-




Adjusted SG&A (1)

$     60,342


$     48,748


23.8








SG&A AS % REVENUES:







Unadjusted

10.6


9.4




Adjusted (1)

10.5


9.1



SG&A AS % OF GROSS PROFIT:







Unadjusted

93.4


85.0




Adjusted (1)

92.2


82.5



OPERATING MARGIN %:







Unadjusted

(0.4)


1.5




Adjusted (1),(2)

0.6


1.7



PRETAX MARGIN %:







Unadjusted

(1.4)


0.4




Adjusted (1),(3)

(0.4)


0.9










SAME STORE SG&A RECONCILIATION:







As reported

$     47,515


$     50,254


(5.5)


  Pre-tax adjustments:







   Severance costs 

(393)


(295)




   Acquisition costs 

-


(1,211)




   Foreign transaction tax 

(416)


-




Adjusted SAME STORE SG&A (1)

$     46,706


$     48,748


(4.2)








SAME STORE SG&A AS % REVENUES:







Unadjusted

10.6


9.4




Adjusted (1)

10.4


9.1



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

92.9


85.0




Adjusted (1)

91.3


82.5



SAME STORE OPERATING MARGIN %







Unadjusted

(0.6)


1.5




Adjusted (1),(2)

0.7


1.7





(1)

We have included certain non-GAAP financial measures as defined under SEC rules, which exclude certain items.  These adjusted measures are not measures of financial performance under GAAP.  As required by SEC rules, we provide reconciliations of these adjusted measures to the most directly comparable GAAP measures.  We believe that these adjusted financial measures are relevant and useful to investors because they improve the transparency of our disclosure, provide a meaningful presentation of results from our core business operations and improve period-to-period comparability of our results from our core business operations. 



(2)

Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $5,121 for the three and nine months ended September 30, 2014.



(3)

Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $5,121 for the three and nine months ended September 30, 2014, and other expense, net of $789, for the period from the date of acquisition (February 28, 2013) through September 30, 2013.



(4)

 Results are for the period from the date of acquisition (February 28, 2013) through September 30, 2013. 

 

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - CONSOLIDATED

(Unaudited)

 (Dollars in thousands, except per share amounts)










Three Months Ended September 30,



2014


2013


% Change








NET INCOME RECONCILIATION:







As reported

$        26,162


$        32,765


(20.2)


  After-tax adjustments:







  Catastrophic events(5)

671


158




  Gain on real estate and dealership transactions(6)

(8,572)


(230)




  Severance costs (7)

388


454




  Acquisition costs including related tax impact(8)

-


(630)




  Non-cash asset impairment(11)

6,559


349




  Loss on repurchase of long-term debt(12)

17,934


-




  Tax impact of foreign deductible goodwill

(3,358)


-




Adjusted net income (1)

$        39,784


$        32,866


21.0








ADJUSTED NET INCOME ATTRIBUTABLE TO DILUTED







COMMON SHARES RECONCILIATION:







Adjusted net income

$        39,784


$        32,866


21.0


Less: Adjusted earnings allocated to participating securities

1,520


1,324


14.8


Adjusted net income available to diluted common shares

$        38,264


$        31,542


21.3








 DILUTED INCOME PER COMMON SHARE RECONCILIATION: 







As reported

$            1.03


1.19


(13.4)


  After-tax adjustments:







   Catastrophic events 

0.03


0.01




   Gain on real estate and dealership transactions 

(0.34)


(0.01)




   Severance costs 

0.01


0.02




   Acquisition costs including related tax impact 

-


(0.02)




   Non-cash asset impairment 

0.26


0.01




   Loss on repurchase of long-term debt 

0.71


-




   Tax impact of foreign deductible goodwill 

(0.13)


-




Adjusted diluted income per share (1)

$            1.57


$            1.20


30.8








SG&A RECONCILIATION:







As reported

$      264,233


$      246,863


7.0


  Pre-tax adjustments:







   Catastrophic events 

(1,099)


(258)




   Gain on real estate and dealership transactions 

14,303


1,373




   Severance costs 

(393)


(551)




Adjusted SG&A (1)

$      277,044


$      247,427


12.0








SG&A AS % REVENUES:







Unadjusted

10.1


10.5




Adjusted (1)

10.5


10.6



SG&A AS % GROSS PROFIT:







Unadjusted

70.5


74.9




Adjusted (1)

73.9


75.1



OPERATING MARGIN %







Unadjusted

3.4


3.1




Adjusted (1), (2)

3.3


3.1



PRETAX MARGIN %:







Unadjusted

1.7


2.2




Adjusted (1), (3)

2.4


2.2










SAME STORE SG&A RECONCILIATION:







As reported

$      252,352


$      239,565


5.3


  Pre-tax adjustments:







   Catastrophic events 

(1,099)


(258)




   Loss on real estate and dealership transactions 

(23)


-




   Severance costs 

(393)


(366)




Adjusted Same Store SG&A (1)

$      250,837


$      238,941


5.0








SAME STORE SG&A AS % REVENUES:







Unadjusted

10.5


10.5




Adjusted (1)

10.4


10.5



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

73.4


74.2




Adjusted (1)

73.0


74.0



SAME STORE OPERATING MARGIN %







Unadjusted

3.2


3.2




Adjusted (1), (4)

3.5


3.3












 Nine Months Ended September 30, 



2014


2013


 % Change 

NET INCOME RECONCILIATION:







As reported

$        74,327


$        92,271


(19.4)


  After-tax adjustments:







  Catastrophic events(5)

1,710


7,419




  Gain on real estate and dealership transactions(6)

(8,887)


(5,376)




  Severance costs (7)

388


454




  Acquisition costs including related tax impact(8)

-


6,337




  Legal items (9)

274


-




  Foreign transaction tax(10)

274


-




  Non-cash asset impairment(11)

7,626


718




  Loss on repurchase of long-term debt(12)

38,711


-




  Tax impact of foreign deductible goodwill

(3,358)


-




Adjusted net income (1)

$      111,065


$      101,823


9.1








ADJUSTED NET INCOME ATTRIBUTABLE TO DILUTED







COMMON SHARES RECONCILIATION:







Adjusted net income

$      111,065


$      101,823


9.1


Less: Adjusted earnings allocated to participating securities

4,126


4,241


(2.7)


Adjusted net income available to diluted common shares

$      106,939


$        97,582


9.6








 DILUTED INCOME PER COMMON SHARE RECONCILIATION: 







As reported

$            2.82


$            3.52


(19.9)


  After-tax adjustments:







   Catastrophic events 

0.07


0.28




   Gain on real estate and dealership transactions 

(0.33)


(0.21)




   Severance costs 

0.01


0.02




   Acquisition costs including related tax impact 

-


0.24




   Legal items 

0.01


-




   Foreign transaction tax 

0.01


-




   Non-cash asset impairment 

0.29


0.03




   Loss on repurchase of long-term debt 

1.47


-




   Tax impact of foreign deductible goodwill 

(0.13)


-




Adjusted diluted income per share (1)

$            4.22


$            3.88


8.8















SG&A RECONCILIATION:







As reported

$      793,761


$      731,455


8.5


  Pre-tax adjustments:







   Catastrophic events 

(2,775)


(12,158)




   Gain on real estate and dealership transactions 

14,812


10,196




   Severance costs 

(393)


(551)




   Acquisition costs 

-


(6,512)




   Legal items 

(442)


-




   Foreign transaction tax 

(416)


-




Adjusted SG&A (1)

$      804,547


$      722,430


11.4








SG&A AS % REVENUES:







Unadjusted

10.7


11.0




Adjusted (1)

10.9


10.9



SG&A AS % OF GROSS PROFIT:







Unadjusted

73.4


75.3




Adjusted (1)

74.4


74.4



OPERATING MARGIN %:







Unadjusted

3.3


3.2




Adjusted (1), (2)

3.3


3.3



PRETAX MARGIN %:







Unadjusted

1.8


2.3




Adjusted (1), (3)

2.4


2.5










SAME STORE SG&A RECONCILIATION:







As reported

$      735,834


$      714,047


3.1


  Pre-tax adjustments:







 Catastrophic events 

(2,775)


(12,158)




 Loss on real estate and dealership transactions 

(23)


(200)




 Severance costs 

(393)


(366)




 Acquisition costs 

-


(6,512)




 Legal items 

(442)


-




 Foreign transaction tax 

(416)


-




Adjusted Same Store SG&A (1)

$      731,785


$      694,811


5.3








SAME STORE SG&A AS % REVENUES:







Unadjusted

10.9


11.1




Adjusted (1)

10.8


10.8



SAME STORE SG&A AS % GROSS PROFIT:







Unadjusted

73.9


75.5




Adjusted (1)

73.5


73.5



SAME STORE OPERATING MARGIN %







Unadjusted

3.3


3.2




Adjusted (1), (4)

3.5


3.5





(1)

We have included certain non-GAAP financial measures as defined under SEC rules, which exclude certain items.  These adjusted measures are not measures of financial performance under GAAP.  As required by SEC rules, we provide reconciliations of these adjusted measures to the most directly comparable GAAP measures.  We believe that these adjusted financial measures are relevant and useful to investors because they improve the transparency of our disclosure, provide a meaningful presentation of results from our core business operations and improve period-to-period comparability of our results from our core business operations. 



(2)

Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges for all periods.



(3)

Excludes the impact of SG&A reconciling items above, non-cash asset impairment charges for all periods, as well as loss on repurchase of long-term debt of $22,790 and $46,403 for the three and nine months ended September 30, 2014, respectively, and other expense, net of $789, for the nine months ended September 30, 2013.



(4)

Excludes the impact of Same Store SG&A reconciling items above, as well as non-cash asset impairment charges of $5,414 and $7,135 for the three and nine months ended September 30, 2014, respectively, and $532 and $1,139 for the three and nine months ended September 30, 2013, respectively.



(5)

Adjustment is net of tax benefit of $428 and $1,065 for the three and nine months ended September 30, 2014, respectively, and $100 and $4,739 for the three and nine months ended September 30, 2013, respectively, calculated utilizing the applicable federal and state tax rates for the adjustment.



(6)

Adjustment is net of tax provision of $5,731 and $5,925 for the three and nine months ended September 30, 2014, respectively, and $1,143 and $4,820 for the three and nine months ended September 30, 2013, respectively, calculated utilizing the applicable federal and state tax rates for the adjustment.



(7)

Adjustment is net of tax benefit of $5 for the three and nine months ended September 30, 2014, and $97 for the three and nine months ended September 30, 2013, calculated utilizing the applicable federal and state tax rates for the adjustment.



(8)

Adjustment is net of tax benefit of $630 and $963 for the three and nine months ended September 30, 2013, respectively, calculated utilizing the applicable federal and state tax rates for the adjustment.



(9)

Adjustment is net of tax benefit of $168 for the nine months ended September 30, 2014, calculated utilizing the applicable federal and state tax rates for the adjustment.



(10)

Adjustment is net of tax benefit of $141 for the nine months ended September 30, 2014, calculated utilizing the applicable federal and state tax rates for the adjustment. 



(11)

Adjustment is net of tax benefit of $2,815 and $3,469 for the three and nine months ended September 30, 2014, respectively, and $216 and $456 for the three and nine months ended September 30, 2013, respectively, calculated utilizing the applicable federal and state tax rates for the adjustment.



(12)

Adjustment is net of tax benefit of $4,856 and $7,692 for the three and nine months ended September 30, 2014, respectively, calculated utilizing the applicable federal and state tax rates for the adjustment.

 

Group 1 Automotive, Inc. Logo.

Logo - http://photos.prnewswire.com/prnh/20110930/MM78360LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/group-1-automotive-reports-12-percent-third-quarter-revenue-growth-897021566.html

SOURCE Group 1 Automotive, Inc.



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today