Delaware | 1-13107 | 73-1105145 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 9.01 | Financial Statements and Exhibits. |
99.1 | Press Release of AutoNation, Inc. dated October 24, 2013 regarding results of operations for the fiscal quarter ended September 30, 2013. |
AUTONATION, INC. | |||||
Date: | October 24, 2013 | By: | /s/ Jonathan P. Ferrando | ||
Jonathan P. Ferrando | |||||
Executive Vice President, General Counsel and Secretary |
Contact: Marc Cannon (954) 769-3146 cannonm@autonation.com Investor contacts: Cheryl Scully (954) 769-7734 scullyc@autonation.com Robert Quartaro (954) 769-7342 quartaror@autonation.com |
• | EPS from continuing operations an all-time record $0.75, up 14% compared to third quarter 2012 EPS from continuing operations of $0.66 |
• | Total revenue of $4.5 billion, up 14% compared to the year-ago period, increasing across all major business sectors; operating income of $187 million, an increase of 14% compared to the year-ago period |
• | Total retail new and used vehicle unit sales are up 14% compared to the year-ago period |
• | AutoNation to acquire Honda and Hyundai stores in Chicago, Illinois with annual revenues of approximately $85 million |
• | Domestic – Domestic segment income(2) was $64 million compared to year-ago segment income of $52 million, an increase of 24%. |
• | Import – Import segment income(2) was $73 million compared to year-ago segment income of $69 million, an increase of 5%. |
• | Premium Luxury – Premium Luxury segment income(2) was $74 million compared to year-ago segment income of $63 million, an increase of 18%. |
(1) | AutoNation has three operating segments: Domestic, Import, and Premium Luxury. The Domestic segment is comprised of stores that sell vehicles manufactured by General Motors, Ford, and Chrysler; the Import segment is comprised of stores that sell vehicles manufactured primarily by Toyota, Honda, Nissan, and Hyundai; and the Premium Luxury segment is comprised of stores that sell vehicles manufactured primarily by Mercedes-Benz, BMW, Lexus, and Audi. |
(2) | Segment income for each of our segments is defined as operating income less floorplan interest expense. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue: | ||||||||||||||||
New vehicle | $ | 2,561.6 | $ | 2,240.5 | $ | 7,312.9 | $ | 6,430.9 | ||||||||
Used vehicle | 1,044.7 | 936.4 | 3,110.9 | 2,802.6 | ||||||||||||
Parts and service | 653.8 | 596.8 | 1,946.3 | 1,799.2 | ||||||||||||
Finance and insurance, net | 174.9 | 147.0 | 504.4 | 422.3 | ||||||||||||
Other | 35.8 | 13.1 | 119.2 | 40.3 | ||||||||||||
Total revenue | 4,470.8 | 3,933.8 | 12,993.7 | 11,495.3 | ||||||||||||
Cost of sales: | ||||||||||||||||
New vehicle | 2,406.2 | 2,095.8 | 6,866.6 | 6,006.7 | ||||||||||||
Used vehicle | 964.2 | 863.7 | 2,860.3 | 2,571.7 | ||||||||||||
Parts and service | 376.7 | 345.0 | 1,116.7 | 1,043.8 | ||||||||||||
Other | 27.1 | 6.7 | 93.4 | 19.5 | ||||||||||||
Total cost of sales | 3,774.2 | 3,311.2 | 10,937.0 | 9,641.7 | ||||||||||||
Gross profit | 696.6 | 622.6 | 2,056.7 | 1,853.6 | ||||||||||||
Selling, general and administrative expenses | 485.1 | 435.8 | 1,452.5 | 1,307.3 | ||||||||||||
Depreciation and amortization | 24.1 | 22.9 | 70.1 | 64.9 | ||||||||||||
Franchise rights impairment | — | — | — | 4.2 | ||||||||||||
Other expenses (income), net | 0.2 | 0.2 | (3.4 | ) | 0.6 | |||||||||||
Operating income | 187.2 | 163.7 | 537.5 | 476.6 | ||||||||||||
Non-operating income (expense) items: | ||||||||||||||||
Floorplan interest expense | (12.7 | ) | (11.4 | ) | (39.2 | ) | (32.9 | ) | ||||||||
Other interest expense | (22.3 | ) | (22.2 | ) | (66.6 | ) | (65.2 | ) | ||||||||
Interest income | 0.1 | — | 0.2 | 0.2 | ||||||||||||
Other income (loss), net | (0.7 | ) | 2.5 | 2.2 | 3.1 | |||||||||||
Income from continuing operations before income taxes | 151.6 | 132.6 | 434.1 | 381.8 | ||||||||||||
Income tax provision | 58.8 | 50.7 | 168.0 | 147.4 | ||||||||||||
Net income from continuing operations | 92.8 | 81.9 | 266.1 | 234.4 | ||||||||||||
Loss from discontinued operations, net of income taxes | (0.2 | ) | (0.3 | ) | (0.6 | ) | (1.2 | ) | ||||||||
Net income | $ | 92.6 | $ | 81.6 | $ | 265.5 | $ | 233.2 | ||||||||
Diluted earnings (loss) per share*: | ||||||||||||||||
Continuing operations | $ | 0.75 | $ | 0.66 | $ | 2.16 | $ | 1.85 | ||||||||
Discontinued operations | $ | — | $ | — | $ | — | $ | (0.01 | ) | |||||||
Net income | $ | 0.75 | $ | 0.66 | $ | 2.15 | $ | 1.84 | ||||||||
Weighted average common shares outstanding | 123.5 | 123.4 | 123.3 | 126.4 | ||||||||||||
Common shares outstanding, net of treasury stock, at period end | 121.8 | 121.7 | 121.8 | 121.7 |
Operating Highlights | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2013 | 2012 | $ Variance | % Variance | 2013 | 2012 | $ Variance | % Variance | |||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||
New vehicle | $ | 2,561.6 | $ | 2,240.5 | $ | 321.1 | 14.3 | $ | 7,312.9 | $ | 6,430.9 | $ | 882.0 | 13.7 | ||||||||||||||||
Retail used vehicle | 933.0 | 811.5 | 121.5 | 15.0 | 2,786.2 | 2,442.1 | 344.1 | 14.1 | ||||||||||||||||||||||
Wholesale | 111.7 | 124.9 | (13.2 | ) | (10.6 | ) | 324.7 | 360.5 | (35.8 | ) | (9.9 | ) | ||||||||||||||||||
Used vehicle | 1,044.7 | 936.4 | 108.3 | 11.6 | 3,110.9 | 2,802.6 | 308.3 | 11.0 | ||||||||||||||||||||||
Finance and insurance, net | 174.9 | 147.0 | 27.9 | 19.0 | 504.4 | 422.3 | 82.1 | 19.4 | ||||||||||||||||||||||
Total variable operations | 3,781.2 | 3,323.9 | 457.3 | 13.8 | 10,928.2 | 9,655.8 | 1,272.4 | 13.2 | ||||||||||||||||||||||
Parts and service | 653.8 | 596.8 | 57.0 | 9.6 | 1,946.3 | 1,799.2 | 147.1 | 8.2 | ||||||||||||||||||||||
Other | 35.8 | 13.1 | 22.7 | 119.2 | 40.3 | 78.9 | ||||||||||||||||||||||||
Total revenue | $ | 4,470.8 | $ | 3,933.8 | $ | 537.0 | 13.7 | $ | 12,993.7 | $ | 11,495.3 | $ | 1,498.4 | 13.0 | ||||||||||||||||
Gross profit: | ||||||||||||||||||||||||||||||
New vehicle | $ | 155.4 | $ | 144.7 | $ | 10.7 | 7.4 | $ | 446.3 | $ | 424.2 | $ | 22.1 | 5.2 | ||||||||||||||||
Retail used vehicle | 80.4 | 72.5 | 7.9 | 10.9 | 247.1 | 226.1 | 21.0 | 9.3 | ||||||||||||||||||||||
Wholesale | 0.1 | 0.2 | (0.1 | ) | 3.5 | 4.8 | (1.3 | ) | ||||||||||||||||||||||
Used vehicle | 80.5 | 72.7 | 7.8 | 10.7 | 250.6 | 230.9 | 19.7 | 8.5 | ||||||||||||||||||||||
Finance and insurance | 174.9 | 147.0 | 27.9 | 19.0 | 504.4 | 422.3 | 82.1 | 19.4 | ||||||||||||||||||||||
Total variable operations | 410.8 | 364.4 | 46.4 | 12.7 | 1,201.3 | 1,077.4 | 123.9 | 11.5 | ||||||||||||||||||||||
Parts and service | 277.1 | 251.8 | 25.3 | 10.0 | 829.6 | 755.4 | 74.2 | 9.8 | ||||||||||||||||||||||
Other | 8.7 | 6.4 | 2.3 | 25.8 | 20.8 | 5.0 | ||||||||||||||||||||||||
Total gross profit | 696.6 | 622.6 | 74.0 | 11.9 | 2,056.7 | 1,853.6 | 203.1 | 11.0 | ||||||||||||||||||||||
Selling, general and administrative expenses | 485.1 | 435.8 | (49.3 | ) | (11.3 | ) | 1,452.5 | 1,307.3 | (145.2 | ) | (11.1 | ) | ||||||||||||||||||
Depreciation and amortization | 24.1 | 22.9 | (1.2 | ) | 70.1 | 64.9 | (5.2 | ) | ||||||||||||||||||||||
Franchise rights impairment | — | — | — | — | 4.2 | 4.2 | ||||||||||||||||||||||||
Other expenses (income), net | 0.2 | 0.2 | — | (3.4 | ) | 0.6 | 4.0 | |||||||||||||||||||||||
Operating income | 187.2 | 163.7 | 23.5 | 14.4 | 537.5 | 476.6 | 60.9 | 12.8 | ||||||||||||||||||||||
Non-operating income (expense) items: | ||||||||||||||||||||||||||||||
Floorplan interest expense | (12.7 | ) | (11.4 | ) | (1.3 | ) | (39.2 | ) | (32.9 | ) | (6.3 | ) | ||||||||||||||||||
Other interest expense | (22.3 | ) | (22.2 | ) | (0.1 | ) | (66.6 | ) | (65.2 | ) | (1.4 | ) | ||||||||||||||||||
Interest income | 0.1 | — | 0.1 | 0.2 | 0.2 | — | ||||||||||||||||||||||||
Other income (loss), net | (0.7 | ) | 2.5 | (3.2 | ) | 2.2 | 3.1 | (0.9 | ) | |||||||||||||||||||||
Income from continuing operations before income taxes | $ | 151.6 | $ | 132.6 | $ | 19.0 | 14.3 | $ | 434.1 | $ | 381.8 | $ | 52.3 | 13.7 | ||||||||||||||||
Retail vehicle unit sales: | ||||||||||||||||||||||||||||||
New | 76,943 | 68,350 | 8,593 | 12.6 | 218,454 | 196,853 | 21,601 | 11.0 | ||||||||||||||||||||||
Used | 52,659 | 45,643 | 7,016 | 15.4 | 155,280 | 137,995 | 17,285 | 12.5 | ||||||||||||||||||||||
129,602 | 113,993 | 15,609 | 13.7 | 373,734 | 334,848 | 38,886 | 11.6 | |||||||||||||||||||||||
Revenue per vehicle retailed: | ||||||||||||||||||||||||||||||
New | $ | 33,292 | $ | 32,780 | $ | 512 | 1.6 | $ | 33,476 | $ | 32,669 | $ | 807 | 2.5 | ||||||||||||||||
Used | $ | 17,718 | $ | 17,779 | $ | (61 | ) | (0.3 | ) | $ | 17,943 | $ | 17,697 | $ | 246 | 1.4 | ||||||||||||||
Gross profit per vehicle retailed: | ||||||||||||||||||||||||||||||
New | $ | 2,020 | $ | 2,117 | $ | (97 | ) | (4.6 | ) | $ | 2,043 | $ | 2,155 | $ | (112 | ) | (5.2 | ) | ||||||||||||
Used | $ | 1,527 | $ | 1,588 | $ | (61 | ) | (3.8 | ) | $ | 1,591 | $ | 1,638 | $ | (47 | ) | (2.9 | ) | ||||||||||||
Finance and insurance | $ | 1,350 | $ | 1,290 | $ | 60 | 4.7 | $ | 1,350 | $ | 1,261 | $ | 89 | 7.1 | ||||||||||||||||
Total variable operations(1) | $ | 3,169 | $ | 3,195 | $ | (26 | ) | (0.8 | ) | $ | 3,205 | $ | 3,203 | $ | 2 | 0.1 | ||||||||||||||
(1) Total variable operations gross profit per vehicle retailed is calculated by dividing the sum of new vehicle, retail used vehicle, and finance and insurance gross profit by total retail vehicle unit sales. |
Operating Percentages | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2013 (%) | 2012 (%) | 2013 (%) | 2012 (%) | |||||
Revenue mix percentages: | ||||||||
New vehicle | 57.3 | 57.0 | 56.3 | 55.9 | ||||
Used vehicle | 23.4 | 23.8 | 23.9 | 24.4 | ||||
Parts and service | 14.6 | 15.2 | 15.0 | 15.7 | ||||
Finance and insurance, net | 3.9 | 3.7 | 3.9 | 3.7 | ||||
Other | 0.8 | 0.3 | 0.9 | 0.3 | ||||
100.0 | 100.0 | 100.0 | 100.0 | |||||
Gross profit mix percentages: | ||||||||
New vehicle | 22.3 | 23.2 | 21.7 | 22.9 | ||||
Used vehicle | 11.6 | 11.7 | 12.2 | 12.5 | ||||
Parts and service | 39.8 | 40.4 | 40.3 | 40.8 | ||||
Finance and insurance | 25.1 | 23.6 | 24.5 | 22.8 | ||||
Other | 1.2 | 1.1 | 1.3 | 1.0 | ||||
100.0 | 100.0 | 100.0 | 100.0 | |||||
Operating items as a percentage of revenue: | ||||||||
Gross profit: | ||||||||
New vehicle | 6.1 | 6.5 | 6.1 | 6.6 | ||||
Used vehicle - retail | 8.6 | 8.9 | 8.9 | 9.3 | ||||
Parts and service | 42.4 | 42.2 | 42.6 | 42.0 | ||||
Total | 15.6 | 15.8 | 15.8 | 16.1 | ||||
Selling, general and administrative expenses | 10.9 | 11.1 | 11.2 | 11.4 | ||||
Operating income | 4.2 | 4.2 | 4.1 | 4.1 | ||||
Operating items as a percentage of total gross profit: | ||||||||
Selling, general and administrative expenses | 69.6 | 70.0 | 70.6 | 70.5 | ||||
Operating income | 26.9 | 26.3 | 26.1 | 25.7 |
Segment Operating Highlights | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2013 | 2012 | $ Variance | % Variance | 2013 | 2012 | $ Variance | % Variance | |||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||
Domestic | $ | 1,491.2 | $ | 1,285.0 | $ | 206.2 | 16.0 | $ | 4,384.5 | $ | 3,809.2 | $ | 575.3 | 15.1 | ||||||||||||||||
Import | 1,695.5 | 1,523.3 | 172.2 | 11.3 | 4,828.5 | 4,365.7 | 462.8 | 10.6 | ||||||||||||||||||||||
Premium luxury | 1,247.4 | 1,086.4 | 161.0 | 14.8 | 3,662.7 | 3,202.0 | 460.7 | 14.4 | ||||||||||||||||||||||
Total segment revenue | 4,434.1 | 3,894.7 | 539.4 | 13.8 | 12,875.7 | 11,376.9 | 1,498.8 | 13.2 | ||||||||||||||||||||||
Corporate and other | 36.7 | 39.1 | (2.4 | ) | (6.1 | ) | 118.0 | 118.4 | (0.4 | ) | (0.3 | ) | ||||||||||||||||||
Total consolidated revenue | $ | 4,470.8 | $ | 3,933.8 | $ | 537.0 | 13.7 | $ | 12,993.7 | $ | 11,495.3 | $ | 1,498.4 | 13.0 | ||||||||||||||||
*Segment income | ||||||||||||||||||||||||||||||
Domestic | $ | 64.2 | $ | 51.9 | $ | 12.3 | 23.7 | $ | 188.9 | $ | 155.2 | $ | 33.7 | 21.7 | ||||||||||||||||
Import | 72.7 | 69.0 | 3.7 | 5.4 | 216.6 | 198.1 | 18.5 | 9.3 | ||||||||||||||||||||||
Premium luxury | 74.2 | 62.9 | 11.3 | 18.0 | 218.7 | 190.0 | 28.7 | 15.1 | ||||||||||||||||||||||
Total segment income | 211.1 | 183.8 | 27.3 | 14.9 | 624.2 | 543.3 | 80.9 | 14.9 | ||||||||||||||||||||||
Corporate and other | (36.6 | ) | (31.5 | ) | (5.1 | ) | (125.9 | ) | (99.6 | ) | (26.3 | ) | ||||||||||||||||||
Add: Floorplan interest expense | 12.7 | 11.4 | 1.3 | 39.2 | 32.9 | 6.3 | ||||||||||||||||||||||||
Operating income | $ | 187.2 | $ | 163.7 | $ | 23.5 | 14.4 | $ | 537.5 | $ | 476.6 | $ | 60.9 | 12.8 | ||||||||||||||||
* Segment income for each of our segments is defined as operating income less floorplan interest expense | ||||||||||||||||||||||||||||||
Retail new vehicle unit sales: | ||||||||||||||||||||||||||||||
Domestic | 25,107 | 21,579 | 3,528 | 16.3 | 72,842 | 64,085 | 8,757 | 13.7 | ||||||||||||||||||||||
Import | 38,906 | 35,578 | 3,328 | 9.4 | 108,382 | 100,331 | 8,051 | 8.0 | ||||||||||||||||||||||
Premium luxury | 12,930 | 11,193 | 1,737 | 15.5 | 37,230 | 32,437 | 4,793 | 14.8 | ||||||||||||||||||||||
76,943 | 68,350 | 8,593 | 12.6 | 218,454 | 196,853 | 21,601 | 11.0 | |||||||||||||||||||||||
Brand Mix - New Vehicle Retail Units Sold | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||||||
2013 (%) | 2012 (%) | 2013 (%) | 2012 (%) | |||||||||||||||||||||||||||
Domestic: | ||||||||||||||||||||||||||||||
Ford, Lincoln | 17.4 | 17.2 | 17.8 | 17.7 | ||||||||||||||||||||||||||
Chevrolet, Buick, Cadillac, GMC | 10.1 | 10.5 | 10.3 | 11.1 | ||||||||||||||||||||||||||
Chrysler, Jeep, Dodge | 5.1 | 3.9 | 5.2 | 3.8 | ||||||||||||||||||||||||||
Domestic total | 32.6 | 31.6 | 33.3 | 32.6 | ||||||||||||||||||||||||||
Import: | ||||||||||||||||||||||||||||||
Honda | 12.5 | 11.6 | 11.8 | 11.6 | ||||||||||||||||||||||||||
Toyota | 19.7 | 21.2 | 19.9 | 20.8 | ||||||||||||||||||||||||||
Nissan | 10.7 | 12.0 | 10.6 | 11.6 | ||||||||||||||||||||||||||
Other imports | 7.7 | 7.2 | 7.4 | 6.9 | ||||||||||||||||||||||||||
Import total | 50.6 | 52.0 | 49.7 | 50.9 | ||||||||||||||||||||||||||
Premium Luxury: | ||||||||||||||||||||||||||||||
Mercedes-Benz | 6.8 | 7.0 | 7.1 | 7.3 | ||||||||||||||||||||||||||
BMW | 4.6 | 4.6 | 4.7 | 4.3 | ||||||||||||||||||||||||||
Lexus | 2.2 | 2.1 | 2.2 | 2.0 | ||||||||||||||||||||||||||
Audi | 1.2 | 0.8 | 1.2 | 0.8 | ||||||||||||||||||||||||||
Other premium luxury (Land Rover, Porsche) | 2.0 | 1.9 | 1.8 | 2.1 | ||||||||||||||||||||||||||
Premium Luxury total | 16.8 | 16.4 | 17.0 | 16.5 | ||||||||||||||||||||||||||
100.0 | 100.0 | 100.0 | 100.0 |
Capital Expenditures / Stock Repurchases | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Capital expenditures (1) | $ | 85.3 | $ | 45.8 | $ | 139.9 | $ | 122.8 | ||||||||
Cash paid for acquisitions | $ | 0.4 | $ | — | $ | 72.9 | $ | — | ||||||||
Proceeds from exercises of stock options | $ | 9.9 | $ | 20.3 | $ | 20.5 | $ | 22.1 | ||||||||
Stock repurchases: | ||||||||||||||||
Aggregate purchase price | $ | — | $ | — | $ | 4.9 | $ | 531.6 | ||||||||
Shares repurchased (in millions) | — | — | 0.1 | 15.4 |
Floorplan Assistance and Expense | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||||||||
Floorplan assistance earned (included in cost of sales) | $ | 24.7 | $ | 18.8 | $ | 5.9 | $ | 67.1 | $ | 54.5 | $ | 12.6 | ||||||||||||
Floorplan interest expense (new vehicles) | (12.1 | ) | (10.9 | ) | (1.2 | ) | (37.4 | ) | (31.6 | ) | (5.8 | ) | ||||||||||||
Net new vehicle inventory carrying benefit | $ | 12.6 | $ | 7.9 | $ | 4.7 | $ | 29.7 | $ | 22.9 | $ | 6.8 |
Balance Sheet and Other Highlights | September 30, 2013 | December 31, 2012 | September 30, 2012 | |||||||||
Cash and cash equivalents | $ | 68.3 | $ | 69.7 | $ | 98.6 | ||||||
Inventory | $ | 2,504.8 | $ | 2,396.9 | $ | 2,142.1 | ||||||
Total floorplan notes payable | $ | 2,600.9 | $ | 2,540.2 | $ | 2,200.8 | ||||||
Non-vehicle debt | $ | 1,856.3 | $ | 2,096.1 | $ | 1,892.3 | ||||||
Equity | $ | 1,993.4 | $ | 1,688.5 | $ | 1,638.5 | ||||||
New days supply (industry standard of selling days, including fleet) | 59 days | 55 days | 58 days | |||||||||
Used days supply (trailing calendar month days) | 31 days | 35 days | 29 days |
Key Credit Agreement Covenant Compliance Calculations | ||
Ratio of funded indebtedness/ | ||
Adjusted EBITDA | 2.37x | |
Covenant | less than | 3.75x |
Ratio of funded indebtedness including floorplan/ | |||
Total capitalization including floorplan | 55.9 | % | |
Covenant | less than | 65.0 | % |
Comparable Basis Reconciliations* | Three Months Ended September 30, | |||||||||||||||
Net Income | Diluted Earnings Per Share** | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
As reported | $ | 92.6 | $ | 81.6 | $ | 0.75 | $ | 0.66 | ||||||||
Discontinued operations, net of income taxes | 0.2 | 0.3 | $ | — | $ | — | ||||||||||
From continuing operations, as reported | 92.8 | 81.9 | $ | 0.75 | $ | 0.66 | ||||||||||
Adjusted | $ | 92.8 | $ | 81.9 | $ | 0.75 | $ | 0.66 | ||||||||
Nine Months Ended September 30, | ||||||||||||||||
Net Income | Diluted Earnings Per Share** | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
As reported | $ | 265.5 | $ | 233.2 | $ | 2.15 | $ | 1.84 | ||||||||
Discontinued operations, net of income taxes | 0.6 | 1.2 | $ | — | $ | 0.01 | ||||||||||
From continuing operations, as reported | 266.1 | 234.4 | $ | 2.16 | $ | 1.85 | ||||||||||
Franchise rights impairment | — | 2.6 | $ | — | $ | 0.02 | ||||||||||
Adjusted | $ | 266.1 | $ | 237.0 | $ | 2.16 | $ | 1.88 |
* | Please refer to the “Non-GAAP Financial Measures” section of the Press Release. |
** | Diluted earnings per share amounts are calculated discretely and therefore may not add up to the total. |
Operating Highlights | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2013 | 2012 | $ Variance | % Variance | 2013 | 2012 | $ Variance | % Variance | |||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||
New vehicle | $ | 2,443.8 | $ | 2,240.5 | $ | 203.3 | 9.1 | $ | 7,030.7 | $ | 6,430.9 | $ | 599.8 | 9.3 | ||||||||||||||||
Retail used vehicle | 892.7 | 811.5 | 81.2 | 10.0 | 2,682.6 | 2,442.1 | 240.5 | 9.8 | ||||||||||||||||||||||
Wholesale | 106.2 | 124.9 | (18.7 | ) | (15.0 | ) | 310.8 | 360.5 | (49.7 | ) | (13.8 | ) | ||||||||||||||||||
Used vehicle | 998.9 | 936.4 | 62.5 | 6.7 | 2,993.4 | 2,802.6 | 190.8 | 6.8 | ||||||||||||||||||||||
Finance and insurance, net | 168.4 | 147.0 | 21.4 | 14.6 | 488.5 | 422.3 | 66.2 | 15.7 | ||||||||||||||||||||||
Total variable operations | 3,611.1 | 3,323.9 | 287.2 | 8.6 | 10,512.6 | 9,655.8 | 856.8 | 8.9 | ||||||||||||||||||||||
Parts and service | 630.6 | 596.8 | 33.8 | 5.7 | 1,892.1 | 1,799.2 | 92.9 | 5.2 | ||||||||||||||||||||||
Other | 27.1 | 13.1 | 14.0 | 107.1 | 40.3 | 66.8 | ||||||||||||||||||||||||
Total revenue | $ | 4,268.8 | $ | 3,933.8 | $ | 335.0 | 8.5 | $ | 12,511.8 | $ | 11,495.3 | $ | 1,016.5 | 8.8 | ||||||||||||||||
Gross profit: | ||||||||||||||||||||||||||||||
New vehicle | $ | 147.9 | $ | 144.7 | $ | 3.2 | 2.2 | $ | 428.0 | $ | 424.2 | $ | 3.8 | 0.9 | ||||||||||||||||
Retail used vehicle | 77.7 | 72.5 | 5.2 | 7.2 | 239.6 | 226.1 | 13.5 | 6.0 | ||||||||||||||||||||||
Wholesale | 0.1 | 0.2 | (0.1 | ) | 3.5 | 4.8 | (1.3 | ) | ||||||||||||||||||||||
Used vehicle | 77.8 | 72.7 | 5.1 | 7.0 | 243.1 | 230.9 | 12.2 | 5.3 | ||||||||||||||||||||||
Finance and insurance | 168.4 | 147.0 | 21.4 | 14.6 | 488.5 | 422.3 | 66.2 | 15.7 | ||||||||||||||||||||||
Total variable operations | 394.1 | 364.4 | 29.7 | 8.2 | 1,159.6 | 1,077.4 | 82.2 | 7.6 | ||||||||||||||||||||||
Parts and service | 267.1 | 251.8 | 15.3 | 6.1 | 805.7 | 755.4 | 50.3 | 6.7 | ||||||||||||||||||||||
Other | 8.4 | 6.4 | 2.0 | 25.3 | 20.8 | 4.5 | ||||||||||||||||||||||||
Total gross profit | $ | 669.6 | $ | 622.6 | $ | 47.0 | 7.5 | $ | 1,990.6 | $ | 1,853.6 | $ | 137.0 | 7.4 | ||||||||||||||||
Retail vehicle unit sales: | ||||||||||||||||||||||||||||||
New | 73,527 | 68,350 | 5,177 | 7.6 | 210,515 | 196,853 | 13,662 | 6.9 | ||||||||||||||||||||||
Used | 50,481 | 45,643 | 4,838 | 10.6 | 150,059 | 137,995 | 12,064 | 8.7 | ||||||||||||||||||||||
124,008 | 113,993 | 10,015 | 8.8 | 360,574 | 334,848 | 25,726 | 7.7 | |||||||||||||||||||||||
Revenue per vehicle retailed: | ||||||||||||||||||||||||||||||
New | $ | 33,237 | $ | 32,780 | $ | 457 | 1.4 | $ | 33,398 | $ | 32,669 | $ | 729 | 2.2 | ||||||||||||||||
Used | $ | 17,684 | $ | 17,779 | $ | (95 | ) | (0.5 | ) | $ | 17,877 | $ | 17,697 | $ | 180 | 1.0 | ||||||||||||||
Gross profit per vehicle retailed: | ||||||||||||||||||||||||||||||
New | $ | 2,012 | $ | 2,117 | $ | (105 | ) | (5.0 | ) | $ | 2,033 | $ | 2,155 | $ | (122 | ) | (5.7 | ) | ||||||||||||
Used | $ | 1,539 | $ | 1,588 | $ | (49 | ) | (3.1 | ) | $ | 1,597 | $ | 1,638 | $ | (41 | ) | (2.5 | ) | ||||||||||||
Finance and insurance | $ | 1,358 | $ | 1,290 | $ | 68 | 5.3 | $ | 1,355 | $ | 1,261 | $ | 94 | 7.5 | ||||||||||||||||
Total variable operations(1) | $ | 3,177 | $ | 3,195 | $ | (18 | ) | (0.6 | ) | $ | 3,206 | $ | 3,203 | $ | 3 | 0.1 | ||||||||||||||
(1) Total variable operations gross profit per vehicle retailed is calculated by dividing the sum of new vehicle, retail used vehicle, and finance and insurance gross profit by total retail vehicle unit sales. |
Operating Percentages | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2013 (%) | 2012 (%) | 2013 (%) | 2012 (%) | |||||
Revenue mix percentages: | ||||||||
New vehicle | 57.2 | 57.0 | 56.2 | 55.9 | ||||
Used vehicle | 23.4 | 23.8 | 23.9 | 24.4 | ||||
Parts and service | 14.8 | 15.2 | 15.1 | 15.7 | ||||
Finance and insurance, net | 3.9 | 3.7 | 3.9 | 3.7 | ||||
Other | 0.7 | 0.3 | 0.9 | 0.3 | ||||
100.0 | 100.0 | 100.0 | 100.0 | |||||
Gross profit mix percentages: | ||||||||
New vehicle | 22.1 | 23.2 | 21.5 | 22.9 | ||||
Used vehicle | 11.6 | 11.7 | 12.2 | 12.5 | ||||
Parts and service | 39.9 | 40.4 | 40.5 | 40.8 | ||||
Finance and insurance | 25.1 | 23.6 | 24.5 | 22.8 | ||||
Other | 1.3 | 1.1 | 1.3 | 1.0 | ||||
100.0 | 100.0 | 100.0 | 100.0 | |||||
Operating items as a percentage of revenue: | ||||||||
Gross Profit: | ||||||||
New vehicle | 6.1 | 6.5 | 6.1 | 6.6 | ||||
Used vehicle - retail | 8.7 | 8.9 | 8.9 | 9.3 | ||||
Parts and service | 42.4 | 42.2 | 42.6 | 42.0 | ||||
Total | 15.7 | 15.8 | 15.9 | 16.1 |
7Z=Q[$5\2UW
MOPH\?/X'\3J;EW.DWF([M!SM_NR`>JY_(GVH`^P**;'(DL:21NKHX#*RG((/
M0BG4`%>9?'K_`));<_\`7S#_`.A5Z;7F7QZ_Y);<_P#7S#_Z%0!\GT444`=5
M\,_^2F>'?^OZ/^=?:=?%GPS_`.2F>'?^OZ/^=?:=`!115>]OK33;1[J^NH;:
MWC&7EF<(J_4GB@"Q17D/B7]H/PYI;/!HUM/JTZY'F#]U#G_>(R?PZUYGJW
MQ_\`&E^SBS>RTY#]WR(`[`?5]P_04`?55%?%US\3O&]WN\SQ-J*[N#Y4OE_E
MMQBJ?_"=>+_^AKUS_P`&,O\`\50!]NT5\9VGQ6\=6)!B\2WK8_Y[%9?_`$,&
MNVT+]HO7K214UO3;2_ASR\.89!_-3],#ZT`?2U%K&J_!OP-JELT7]BI:/C"S6CM&R^^,X/X@UWE%
M`'Q[\1_ACJ'@"]20R?:]*G8B"Z"X(/78X[-C\#^8'"5]R^*O#UKXJ\,WVC7:
MKLN(R$