Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Group 1 Automotive Reports Second Quarter 2017 Financial Results

      Acquires Land Rover and Jaguar dealerships in New Mexico

      Repurchases 3% of Outstanding Share Float


      News provided by

      Group 1 Automotive, Inc.

      Jul 27, 2017, 07:07 ET

      Share this article

      Share this article


      HOUSTON, July 27, 2017 /PRNewswire/ -- Group 1 Automotive, Inc. (NYSE: GPI),("Group 1" or the "Company"), an international, Fortune 500 automotive retailer, today reported 2017 second quarter net income of $39.1 million, diluted earnings per common share of $1.84, adjusted net income (a non-GAAP measure) of $39.8 million, and adjusted diluted earnings per common share (a non-GAAP measure) of $1.87.

      Second quarter 2017 adjusted net income and diluted earnings per share exclude approximately $681 thousand of net after-tax adjustments, or $0.03 per share, related to catastrophic events and acquisition costs. Reconciliations of non-GAAP financial measures are included in the attached financial tables.

      "While we had a strong quarter in Brazil, solid growth in aftersales revenue, and a new record in U.S. F&I performance, these factors were not enough to offset ongoing weakness in vehicle sales in our energy-price-impacted markets. Combined new and used sales dropped seven percent in the quarter for our Texas and Oklahoma stores," said Earl J. Hesterberg, Group 1's president and chief executive officer. "Our single largest market of Houston was extremely volatile in the second quarter with Houston total industry auto sales dropping 24 percent in June after an increase in May. Group 1's Houston sales only decreased 12 percent in June, but this is indicative of the headwinds we continue to face in much of Texas and Oklahoma. As for our overseas businesses, the U.K. market did experience some deceleration as a result of the increased road tax enacted in April, with the overall market declining about 10 percent in the second quarter. However, we were able to significantly outperform the market with our new vehicle unit sales only contracting 1.4 percent and overall same store revenue on a constant currency basis growing 2.5 percent. In addition, Brazil delivered another quarter of profitability, with gross profit up 18 percent on a constant currency basis, reflecting double-digit growth in used, aftersales, and F&I. The team has us well positioned for further improvements as the Brazilian economy begins to rebound."

      Consolidated Results for Second Quarter 2017 (year-over-year comparable basis)

      For ease of comparison, we have included constant currency metrics (a non-GAAP measure) both below (shown in parenthesis) and in the financial tables that follow:

      • Total revenue decreased 4.0 percent (decreased 2.4 percent) to $2.7 billion; total gross profit decreased 1.3 percent (decreased 0.1 percent) to $404.9 million.
      • New vehicle revenues decreased 6.0 percent (decreased 4.6 percent) on a 6.3 percent decrease in unit sales. New vehicle gross profit decreased 7.7 percent (decreased 6.1 percent) to $74.9 million. U.S. Same Store new vehicle margins were down 1.0 percent, or $18 per unit, to $1,858.
      • Retail used vehicle revenues decreased 4.2 percent (decreased 2.2 percent) on a 2.9 percent decrease in unit sales. Retail used vehicle gross profit decreased 6.9 percent (decreased 5.5 percent) to $44.9 million reflecting the impact of lower margins, down $62 per unit, in combination with the volume decline.
      • Parts and service gross profit increased 3.3 percent (increased 4.5 percent) on revenue growth of 3.0 percent (increased 4.1 percent). Same Store parts and service gross profit increased 4.2 percent (increased 5.4 percent) on revenue growth of 4.2 percent (increased 5.3 percent). U.S. Same Store parts & service revenue increased 5.6 percent.
      • Finance and Insurance (F&I) gross profit per retail unit (PRU) increased 4.1 percent (increased 5.0 percent) to $1,461 per retail unit. U.S. F&I gross profit per unit increased 5.4 percent, or $86, to a record $1,688.
      • Selling, General and Administrative (SG&A) expenses as a percent of gross profit increased 80 basis points to 73.7 percent. Adjusted SG&A expenses as a percent of gross profit (a non-GAAP measure) increased 130 basis points to 73.5 percent.

      Segment Results for Second Quarter 2017 (year-over-year comparable basis)

      • United States:
        The Company's U.S. operations accounted for 79.5 percent of total revenues and 84.1 percent of total gross profit. On a Same Store basis, U.S. revenues were $2.1 billion, a decrease of 2.7 percent, and total Same Store gross profit was essentially flat. The revenue decrease reflects 5.7 percent and 4.9 percent declines in Same Store retail new and used unit sales, respectively. The vast majority of the sales decline came from the Company's oil-impacted markets of Texas and Oklahoma.
      • United Kingdom:
        The Company's U.K. operations accounted for 16.4 percent of total revenues and 12.6 percent of total gross profit. Although the overall U.K. new vehicle industry sales decreased 10 percent in the quarter, the Company's Same Store new vehicle unit sales outperformed the market with only a slight decrease of 1.4 percent. Total Same Store revenue grew 2.5 percent and total Same Store gross profit grew 2.6 percent, both on a constant currency basis. The gross profit growth was driven by a 4.2 percent increase in aftersales gross profit on a constant currency basis, and a 7.5 percent increase in F&I per retail unit on a constant currency basis.
      • Brazil:
        The Company's Brazilian operations were profitable again this quarter and accounted for 4.1 percent of total revenues and 3.3 percent of total gross profit. Total Same Store revenue grew 10.8 percent (increased 1.7 percent) and total Same Store gross profit increased 28.5 percent (increased 18.0 percent), reflecting strong growth in Same Store total used vehicles gross profit of 46.9 percent (increased 35.2 percent) and a 42.4 percent increase (increased 30.6 percent) in Same Store aftersales gross profit. In addition, Same Store F&I gross profit PRU increased 43.5 percent (increased 32.0 percent). SG&A as a percentage of gross profit improved 440 basis points to 88.3 percent.

      Corporate Development

      The Company is pleased to announce it has acquired its first Jaguar and Land Rover dealerships in the U.S., which are located in Albuquerque and Santa Fe, New Mexico, and have projected annualized revenues of $40 million. The addition of these two stores expands the Company's global network to seven Land Rover and seven Jaguar franchises. The dealerships, which operate as Jaguar Land Rover Albuquerque and Land Rover Santa Fe, are the only Jaguar and Land Rover dealerships in the state of New Mexico, and expand the Company's presence to 15 states in the U.S.

      As previously announced in April, the Company opened Cedar Park Nissan in Austin, Texas, which has an expected annualized revenue of $30 million. This new point of representation for Nissan was awarded to Group 1 by Nissan Motor Corporation U.S.A. Additionally, as previously announced in July 2017, the Company acquired Beadles Group Ltd in the U.K., which expands the dealership footprint in the region to 43 stores. With expected annual revenues of $330 million, the Beadles acquisition increases the Company's projected U.K. annual revenue base to over $2 billion.

      Year-to-date 2017, the Company has acquired 16 dealerships, which are expected to generate an estimated $435 million in annualized revenues, and the Company has disposed of two dealerships in Brazil, which generated approximately $25 million in trailing-twelve-month revenues.

      Share Repurchase Authorization

      During the second quarter, the Company repurchased 629,298 shares, or approximately three percent of its previously outstanding common shares, at an average price per common share of $62.01 for a total of $39.0 million. As of June 30, 2017, $50.7 million remains available under the Company's current common stock share repurchase authorization, which was reset in May 2017.

      Purchases may be made from time to time in the open market or in privately negotiated transactions, based on market conditions, legal requirements and other corporate considerations and subject to Board approval and covenant restrictions.

      Second Quarter 2017 Earnings Conference Call Details

      Group 1's senior management will host a conference call today at 10 a.m. ET to discuss the second quarter financial results and the Company's outlook and strategy.

      The conference call will be simulcast live on the Internet at www.group1auto.com. Click on 'Investor Relations' and then 'Events' or through this link: 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:

      1935170

      A telephonic replay will be available following the call through August 3, 2017 by dialing:

      Domestic:

      1-877-344-7529

      International:

      1-412-317-0088

      Replay ID:

      10110617

      About Group 1 Automotive, Inc.
      Group 1 owns and operates 173 automotive dealerships, 227 franchises, and 47 collision centers in the United States, the United Kingdom and Brazil that offer 32 brands of automobiles. Through its dealerships, the Company sells new and used cars and light trucks; arranges related vehicle financing; sells service contracts; provides automotive maintenance and repair services; and sells vehicle parts.

      Investors please visit www.group1corp.com, www.group1auto.com, www.group1collision.com, www.facebook.com/group1auto, and www.twitter.com/group1auto, where Group 1 discloses additional information about the Company, its business, and its results of operations.

      FORWARD-LOOKING STATEMENTS
      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.

      NON-GAAP FINANCIAL MEASURES

      In addition to evaluating the financial condition and results of our operations in accordance with GAAP, from time to time our management evaluates and analyzes results and any impact on the Company of strategic decisions and actions relating to, among other things, cost reduction, growth, and profitability improvement initiatives, and other events outside of normal, or "core," business and operations, by considering alternative financial measures not prepared in accordance with GAAP. This includes evaluating measures such as adjusted selling, general and administrative expenses, adjusted net income and adjusted diluted earnings per share. These adjusted measures are not measures of financial performance under U.S. GAAP, but are instead considered non-GAAP financial performance measures. Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not be comparable to similarly titled measures used by other companies. As a result, any non-GAAP financial measures considered and evaluated by management are reviewed in conjunction with a review of the most directly comparable measures calculated in accordance with GAAP. We caution investors not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. In our evaluation of results from time to time, we exclude items that do not arise directly from core operations, such as non-cash asset impairment charges, gains and losses on dealership franchise or real estate transactions, and catastrophic weather events such as hail storms, hurricanes, and snow storms. Because these non-core charges and gains materially affect the Company's financial condition or results in the specific period in which they are recognized, management also evaluates, and makes resource allocation and performance evaluation decisions based on, the related non-GAAP measures excluding such items.

      In addition to using such non-GAAP measures to evaluate results in a specific period, management believes that such measures may provide more complete and consistent comparisons of operational performance on a period-over-period historical basis and a better indication of expected future trends. Our management also uses these adjusted measures in conjunction with U.S. GAAP financial measures to assess our business, including communication with our Board of Directors, investors and industry analysts concerning financial performance. We disclose these non-GAAP measures, and the related reconciliations, because we believe investors use these metrics in evaluating longer-term period-over-period performance, and to allow investors to better understand and evaluate the information used by management to assess operating performance. The exclusion of certain expenses in the calculation of non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. We anticipate excluding these expenses in the future presentation of our non-GAAP financial measures.

      In addition, we evaluate our results of operations on both an as reported and a constant currency basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. We believe providing constant currency information provides valuable supplemental information regarding our underlying business and results of operations, consistent with how we evaluate our performance. We calculate constant currency percentages by converting our current period reported results for entities reporting in currencies other than United States dollars using comparative period exchange rates rather than the actual exchange rates in effect during the respective periods. The constant currency performance measures should not be considered a substitute for, or superior to, the measures of financial performance prepared in accordance with U.S. GAAP.

      Investor contacts:
      Sheila Roth
      Manager, Investor Relations
      Group 1 Automotive, Inc.
      713-647-5741 | [email protected]

      Media contacts:
      Pete DeLongchamps
      V.P. Manufacturer Relations, Financial Services and Public Affairs
      Group 1 Automotive, Inc.
      713-647-5770 | [email protected]
      or
      Clint Woods
      Pierpont Communications, Inc.
      713-627-2223 | [email protected]

      Group 1 Automotive, Inc.

      Consolidated Statements of Operations

      (Unaudited)

      (In thousands, except per share amounts)








       Three Months Ended June 30, 


      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:






      New vehicle retail sales

      $ 1,448,768


      $ 1,540,759


      (6.0)

      Used vehicle retail sales

      685,949


      715,778


      (4.2)

      Used vehicle wholesale sales

      99,377


      96,279


      3.2

      Parts and service

      331,631


      322,073


      3.0

      Finance, insurance and other, net

      106,470


      107,560


      (1.0)

      Total revenues

      2,672,195


      2,782,449


      (4.0)







      COST OF SALES:






      New vehicle retail sales

      1,373,857


      1,459,611


      (5.9)

      Used vehicle retail sales

      641,036


      667,513


      (4.0)

      Used vehicle wholesale sales

      99,644


      96,331


      3.4

      Parts and service

      152,766


      148,875


      2.6

      Total cost of sales

      2,267,303


      2,372,330


      (4.4)







      GROSS PROFIT

      404,892


      410,119


      (1.3)







      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

      298,568


      299,022


      (0.2)







      DEPRECIATION AND AMORTIZATION EXPENSE

      14,093


      12,713


      10.9







      ASSET IMPAIRMENTS

      -


      1,024


      (100.0)







      OPERATING INCOME

      92,231


      97,360


      (5.3)







      OTHER EXPENSE:






      Floorplan interest expense

      (13,226)


      (11,593)


      14.1

      Other interest expense, net

      (17,315)


      (16,705)


      3.7

      INCOME BEFORE INCOME TAXES

      61,690


      69,062


      (10.7)







      PROVISION FOR INCOME TAXES

      (22,557)


      (22,482)


      0.3







      NET INCOME 

      $      39,133


      $      46,580


      (16.0)

      Less: Earnings allocated to participating securities

      $        1,389


      $        1,884


      (26.3)

      Earnings available to diluted common shares

      $      37,744


      $      44,696


      (15.6)

      DILUTED EARNINGS PER SHARE

      $          1.84


      $          2.12


      (13.2)

      Weighted average dilutive common shares outstanding

      20,522


      21,070


      (2.6)

      Weighted average participating securities

      761


      892


      (14.7)

      Total weighted average shares outstanding

      21,283


      21,962


      (3.1)








       Six Months Ended June 30, 


      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:






      New vehicle retail sales

      $ 2,785,981


      $ 2,950,609


      (5.6)

      Used vehicle retail sales

      1,346,876


      1,403,949


      (4.1)

      Used vehicle wholesale sales

      203,534


      197,871


      2.9

      Parts and service

      651,329


      630,665


      3.3

      Finance, insurance and other, net

      203,304


      207,710


      (2.1)

      Total revenues

      5,191,024


      5,390,804


      (3.7)







      COST OF SALES:






      New vehicle retail sales

      2,641,843


      2,797,734


      (5.6)

      Used vehicle retail sales

      1,256,958


      1,306,484


      (3.8)

      Used vehicle wholesale sales

      203,701


      196,474


      3.7

      Parts and service

      300,108


      290,891


      3.2

      Total cost of sales

      4,402,610


      4,591,583


      (4.1)







      GROSS PROFIT

      788,414


      799,221


      (1.4)







      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

      588,347


      592,687


      (0.7)







      DEPRECIATION AND AMORTIZATION EXPENSE

      27,699


      25,177


      10.0







      ASSET IMPAIRMENTS

      -


      1,956


      (100.0)







      OPERATING INCOME

      172,368


      179,401


      (3.9)







      OTHER EXPENSE:






      Floorplan interest expense

      (25,168)


      (22,603)


      11.3

      Other interest expense, net

      (34,314)


      (33,634)


      2.0

      INCOME BEFORE INCOME TAXES

      112,886


      123,164


      (8.3)







      PROVISION FOR INCOME TAXES

      (39,814)


      (42,293)


      (5.9)







      NET INCOME

      $      73,072


      $      80,871


      (9.6)

      Less: Earnings allocated to participating securities

      $        2,645


      $        3,223


      (17.9)

      Earnings available to diluted common shares

      $      70,427


      $      77,648


      (9.3)

      DILUTED EARNINGS PER SHARE

      $          3.42


      $          3.57


      (4.2)

      Weighted average dilutive common shares outstanding

      20,609


      21,762


      (5.3)

      Weighted average participating securities

      789


      907


      (13.0)

      Total weighted average shares outstanding

      21,398


      22,669


      (5.6)

      Group 1 Automotive, Inc.

      Consolidated Balance Sheets

      (Dollars in thousands)










      June 30, 2017


      December 31,
      2016


      % Increase/

       (Decrease)

       ASSETS: 


      (Unaudited)





       CURRENT ASSETS: 







       Cash and cash equivalents 


      $      26,573


      $          20,992


      26.6

       Contracts in transit and vehicle receivables, net 


      217,378


      269,508


      (19.3)

       Accounts and notes receivable, net 


      158,542


      173,364


      (8.5)

       Inventories, net 


      1,803,909


      1,651,815


      9.2

       Prepaid expenses and other current assets 


      87,470


      34,908


      150.6

       Total current assets 


      2,293,872


      2,150,587


      6.7

       PROPERTY AND EQUIPMENT, net 


      1,167,345


      1,125,883


      3.7

       GOODWILL AND INTANGIBLE FRANCHISE RIGHTS 


      1,164,465


      1,161,639


      0.2

       OTHER ASSETS 


      18,903


      23,794


      (20.6)

       Total assets 


      $ 4,644,585


      $     4,461,903


      4.1








       LIABILITIES AND STOCKHOLDERS' EQUITY: 







       CURRENT LIABILITIES: 







       Floorplan notes payable - credit facility and other 


      $ 1,214,084


      $     1,136,654


      6.8

       Offset account related to floorplan notes payable - credit facility 


      (55,579)


      (59,626)


      (6.8)

       Floorplan notes payable - manufacturer affiliates 


      430,619


      392,661


      9.7

       Offset account related to floorplan notes payable - manufacturer affiliates 


      (21,000)


      (25,500)


      (17.6)

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


      53,184


      72,419


      (26.6)

       Current liabilities from interest rate risk management activities 


      1,626


      3,941


      (58.7)

       Accounts payable 


      330,747


      356,099


      (7.1)

       Accrued expenses 


      173,173


      176,469


      (1.9)

       Total current liabilities 


      2,126,854


      2,053,117


      3.6

       5.00% SENIOR NOTES (principal of $550,000 at December 31, 2016 and December 31, 2015, respectively) 


      541,256


      540,465


      0.1

       5.25% SENIOR NOTES (principal of $300,000 at December 31, 2016 and December 31, 2015, respectively) 


      295,869


      295,591


      0.1

       ACQUISITION LINE 


      32,509


      —


      100.0

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


      352,872


      333,326


      5.9

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


      41,339


      43,427


      (4.8)

       DEFERRED INCOME TAXES 


      174,220


      161,502


      7.9

       LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES 


      18,065


      20,470


      (11.7)

       OTHER LIABILITIES 


      89,953


      83,805


      7.3

       STOCKHOLDERS' EQUITY: 







       Common stock 


      256


      257


      (0.4)

       Additional paid-in capital 


      287,410


      290,899


      (1.2)

       Retained earnings 


      1,116,195


      1,053,301


      6.0

       Accumulated other comprehensive loss 


      (136,268)


      (146,944)


      (7.3)

       Treasury stock 


      (295,945)


      (267,313)


      10.7

       Total stockholders' equity 


      $    971,648


      $        930,200


      4.5

       Total liabilities and stockholders' equity 


      $ 4,644,585


      $     4,461,903


      4.1

      Group 1 Automotive, Inc.

      Additional Information - Consolidated

      (Unaudited)














      Three Months Ended


      Six Months Ended




      June 30,


      June 30,




      2017 (%)


      2016 (%)


      2017 (%)


      2016 (%)

      NEW VEHICLE UNIT SALES GEOGRAPHIC MIX:








      Region

      Geographic Market









      United States

      Texas


      36.6


      36.5


      35.6


      36.6


      California


      7.9


      9.3


      7.9


      9.2


      Oklahoma


      6.5


      6.8


      6.5


      7.0


      Massachusetts


      4.9


      5.0


      4.7


      4.9


      Georgia


      4.8


      4.1


      4.7


      4.0


      Florida


      2.5


      2.6


      2.5


      2.5


      New Hampshire


      2.3


      1.9


      2.0


      1.8


      New Jersey


      1.9


      1.6


      1.7


      1.6


      Louisiana


      1.9


      2.0


      2.0


      2.0


      Kansas


      1.8


      1.9


      1.7


      1.9


      South Carolina


      1.5


      1.4


      1.4


      1.4


      Mississippi


      1.3


      1.6


      1.4


      1.5


      Alabama


      1.1


      0.9


      1.1


      0.9


      Maryland


      0.4


      0.5


      0.4


      0.5




      75.4


      76.1


      73.6


      75.8











      International

      United Kingdom


      19.3


      18.0


      21.4


      18.0


      Brazil


      5.3


      5.9


      5.0


      6.2




      100.0


      100.0


      100.0


      100.0











      NEW VEHICLE UNIT SALES BRAND MIX:









      Toyota/Scion/Lexus


      25.4


      24.8


      24.4


      24.3

      BMW/MINI


      13.1


      13.5


      13.7


      13.3

      Volkswagen/Audi/Porsche


      12.3


      10.9


      12.4


      10.8

      Ford/Lincoln


      11.3


      10.9


      12.1


      11.2

      Honda/Acura


      9.6


      10.4


      9.3


      10.4

      Nissan


      7.6


      6.2


      7.9


      7.0

      Chevrolet/GMC/Buick/Cadillac


      5.9


      7.6


      6.3


      7.7

      Hyundai/Kia


      4.3


      4.3


      3.9


      4.5

      Mercedes-Benz/smart/Sprinter


      4.2


      4.3


      4.1


      4.0

      Chrysler/Dodge/Jeep/RAM


      4.1


      4.1


      3.9


      4.1

      Other


      2.2


      3.0


      2.0


      2.7




      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 June 30,



      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:







      New vehicle retail sales


      $ 1,143,771


      $ 1,203,311


      (4.9)

      Used vehicle retail sales


      536,193


      575,280


      (6.8)

      Used vehicle wholesale sales


      66,476


      62,062


      7.1

      Total used


      602,669


      637,342


      (5.4)

      Parts and service


      282,698


      270,525


      4.5

      Finance, insurance and other, net


      94,552


      96,204


      (1.7)

      Total


      $ 2,123,690


      $ 2,207,382


      (3.8)








      GROSS MARGIN %:







      New vehicle retail sales


      5.0


      5.1



      Used vehicle retail sales


      6.8


      7.0



      Used vehicle wholesale sales


      0.4


      —



      Total used


      6.1


      6.3



      Parts and service


      53.8


      54.2



      Finance, insurance and other, net


      100.0


      100.0



      Total


      16.0


      15.6










      GROSS PROFIT:







      New vehicle retail sales


      $      57,000


      $      61,640


      (7.5)

      Used vehicle retail sales


      36,704


      40,184


      (8.7)

      Used vehicle wholesale sales


      246


      27


      811.1

      Total used


      36,950


      40,211


      (8.1)

      Parts and service


      151,971


      146,541


      3.7

      Finance, insurance and other, net


      94,552


      96,204


      (1.7)

      Total 


      $    340,473


      $    344,596


      (1.2)








      UNITS SOLD:







      Retail new vehicles sold


      30,802


      33,191


      (7.2)

      Retail used vehicles sold


      25,202


      26,856


      (6.2)

      Wholesale used vehicles sold


      9,701


      9,476


      2.4

      Total used


      34,903


      36,332


      (3.9)








      AVERAGE RETAIL SALES PRICE:







      New vehicle retail


      $      37,133


      $      36,254


      2.4

      Used vehicle retail


      $      21,276


      $      21,421


      (0.7)








      GROSS PROFIT PER UNIT SOLD:







      New vehicle retail sales


      $        1,851


      $        1,857


      (0.3)

      Used vehicle retail sales


      1,456


      1,496


      (2.7)

      Used vehicle wholesale sales


      25


      3


      733.3

      Total used


      1,059


      1,107


      (4.3)

      Finance, insurance and other, net (per retail unit)


      $        1,688


      $        1,602


      5.4








      OTHER: 







      SG&A expenses


      $    243,844


      $    245,389


      (0.6)

      Adjusted SG&A expenses(1)


      $    243,201


      $    242,370


      0.3

      SG&A as % revenues


      11.5


      11.1



      Adjusted SG&A as % revenues (1)


      11.5


      11.0



      SG&A as % gross profit


      71.6


      71.2



      Adjusted SG&A as % gross profit (1)


      71.4


      70.3



      Operating margin %


      4.0


      4.0



      Adjusted operating margin % (1)


      4.0


      4.1



      Pretax margin %


      2.6


      2.8



      Adjusted pretax margin % (1)


      2.7


      3.0










      INTEREST EXPENSE:







      Floorplan interest expense


      $    (12,062)


      $    (10,401)


      16.0

      Floorplan assistance


      11,452


      12,100


      (5.4)

      Net floorplan (expenses) income


      $         (610)


      $        1,699


      (135.9)

      Other interest expense, net


      $    (16,572)


      $    (15,357)


      7.9

















      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:







      New vehicle retail sales


      $ 2,162,020


      $ 2,303,703


      (6.2)

      Used vehicle retail sales


      1,058,140


      1,134,044


      (6.7)

      Used vehicle wholesale sales


      137,021


      130,935


      4.6

      Total used


      1,195,161


      1,264,979


      (5.5)

      Parts and service


      553,857


      533,983


      3.7

      Finance, insurance and other, net


      180,371


      186,350


      (3.2)

      Total 


      $ 4,091,409


      $ 4,289,015


      (4.6)








      GROSS MARGIN %:







      New vehicle retail sales


      5.0


      5.0



      Used vehicle retail sales


      7.1


      7.4



      Used vehicle wholesale sales


      (0.1)


      0.7



      Total used


      6.2


      6.7



      Parts and service


      53.8


      54.4



      Finance, insurance and other, net


      100.0


      100.0



      Total


      16.2


      15.8










      GROSS PROFIT:







      New vehicle retail sales


      $    108,209


      $    115,787


      (6.5)

      Used vehicle retail sales


      74,636


      83,639


      (10.8)

      Used vehicle wholesale sales


      (116)


      871


      (113.3)

      Total used


      74,520


      84,510


      (11.8)

      Parts and service


      297,969


      290,660


      2.5

      Finance, insurance and other, net


      180,371


      186,350


      (3.2)

      Total 


      $    661,069


      $    677,307


      (2.4)








      UNITS SOLD:







      Retail new vehicles sold


      58,300


      63,992


      (8.9)

      Retail used vehicles sold


      50,131


      53,687


      (6.6)

      Wholesale used vehicles sold


      19,682


      19,889


      (1.0)

      Total used


      69,813


      73,576


      (5.1)








      AVERAGE RETAIL SALES PRICE:







      New vehicle retail


      $      37,084


      $      36,000


      3.0

      Used vehicle retail


      $      21,107


      $      21,123


      (0.1)








      GROSS PROFIT PER UNIT SOLD:







      New vehicle retail sales


      $        1,856


      $        1,809


      2.6

      Used vehicle retail sales


      1,489


      1,558


      (4.4)

      Used vehicle wholesale sales


      (6)


      44


      (113.6)

      Total used


      1,067


      1,149


      (7.1)

      Finance, insurance and other, net (per retail unit)


      $        1,663


      $        1,584


      5.0








      OTHER: 







      SG&A expenses


      $    480,117


      $    491,229


      (2.3)

      Adjusted SG&A expenses(1)


      $    481,307


      $    486,456


      (1.1)

      SG&A as % revenues


      11.7


      11.5



      Adjusted SG&A as % revenues (1)


      11.8


      11.3



      SG&A as % gross profit


      72.6


      72.5



      Adjusted SG&A as % gross profit (1)


      72.8


      71.8



      Operating margin %


      3.8


      3.8



      Adjusted operating margin % (1)


      3.8


      4.0



      Pretax margin %


      2.5


      2.6



      Adjusted pretax margin % (1)


      2.5


      2.8










      INTEREST EXPENSE:







      Floorplan interest expense


      $    (22,940)


      $    (20,449)


      12.2

      Floorplan assistance


      21,736


      23,351


      (6.9)

      Net floorplan (expense) income


      $      (1,204)


      $        2,902


      (141.5)

      Other interest expense, net


      $    (32,844)


      $    (30,870)


      6.4









      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

      Additional Information - U.K.

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (1) 

      % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $   231,415


      $   262,028


      (11.7)


      (1.0)

      Used vehicle retail sales


      128,406


      122,827


      4.5


      17.2

      Used vehicle wholesale sales


      30,448


      33,367


      (8.7)


      2.2

      Total used


      158,854


      156,194


      1.7


      14.0

      Parts and service


      37,050


      39,949


      (7.3)


      3.9

      Finance, insurance and other, net


      9,784


      9,621


      1.7


      13.9

      Total


      $   437,103


      $   467,792


      (6.6)


      4.7










      GROSS MARGIN %:









      New vehicle retail sales


      5.9


      5.9





      Used vehicle retail sales


      5.2


      5.6





      Used vehicle wholesale sales


      (2.3)


      (0.3)





      Total used


      3.8


      4.3





      Parts and service


      57.9


      56.3





      Finance, insurance and other, net


      100.0


      100.0





      Total


      11.7


      11.6














      GROSS PROFIT:









      New vehicle retail sales


      $     13,744


      $     15,462


      (11.1)


      (0.6)

      Used vehicle retail sales


      6,679


      6,854


      (2.6)


      9.4

      Used vehicle wholesale sales


      (715)


      (114)


      (527.2)


      (585.0)

      Total used


      5,964


      6,740


      (11.5)


      (0.3)

      Parts and service


      21,440


      22,505


      (4.7)


      6.7

      Finance, insurance and other, net


      9,784


      9,621


      1.7


      13.9

      Total 


      $     50,932


      $     54,328


      (6.3)


      5.0










      UNITS SOLD:









      Retail new vehicles sold


      7,894


      7,868


      0.3



      Retail used vehicles sold


      5,813


      5,006


      16.1



      Wholesale used vehicles sold


      4,137


      3,997


      3.5



      Total used


      9,950


      9,003


      10.5












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $     29,315


      $     33,303


      (12.0)


      (1.4)

      Used vehicle retail


      $     22,089


      $     24,536


      (10.0)


      1.0










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $       1,741


      $       1,965


      (11.4)


      (0.9)

      Used vehicle retail sales


      1,149


      1,369


      (16.1)


      (5.8)

      Used vehicle wholesale sales


      (173)


      (29)


      (496.6)


      (561.8)

      Total used


      599


      749


      (20.0)


      (9.8)

      Finance, insurance and other, net (per retail unit)


      $          714


      $          747


      (4.4)


      7.0










      OTHER: 









      SG&A expenses


      $     42,456


      $     42,109


      0.8


      13.1

      Adjusted SG&A expenses(1)


      $     42,168


      $     42,109


      0.1


      12.3

      SG&A as % revenues


      9.7


      9.0





      Adjusted SG&A as % revenues (1)


      9.6


      9.0





      SG&A as % gross profit


      83.4


      77.5





      Adjusted SG&A as % gross profit (1)


      82.8


      77.5





      Operating margin %


      1.5


      2.2





      Adjusted operating margin % (1)


      1.6


      2.2





      Pretax margin %


      1.1


      1.7





      Adjusted pretax margin % (1)


      1.2


      1.7














      INTEREST EXPENSE:









      Floorplan interest expense


      $      (1,053)


      $      (1,134)


      (7.1)


      4.1

      Floorplan assistance


      220


      225


      (2.2)


      9.7

      Net floorplan expense


      $         (833)


      $         (909)


      (8.4)


      2.8

      Other interest expense, net


      $         (684)


      $      (1,385)


      (50.6)


      (44.2)





















      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (1)
      % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $   490,055


      $   508,564


      (3.6)


      9.8

      Used vehicle retail sales


      243,775


      232,944


      4.6


      19.1

      Used vehicle wholesale sales


      60,957


      65,399


      (6.8)


      6.1

      Total used


      304,732


      298,343


      2.1


      16.2

      Parts and service


      73,831


      74,498


      (0.9)


      12.8

      Finance, insurance and other, net


      18,812


      18,283


      2.9


      17.0

      Total 


      $   887,430


      $   899,688


      (1.4)


      12.3










      GROSS MARGIN %:









      New vehicle retail sales


      5.7


      5.8





      Used vehicle retail sales


      5.0


      5.2





      Used vehicle wholesale sales


      (0.8)


      0.7





      Total used


      3.8


      4.2





      Parts and service


      57.8


      55.0





      Finance, insurance and other, net


      100.0


      100.0





      Total


      11.4


      11.2














      GROSS PROFIT:









      New vehicle retail sales


      $     28,145


      $     29,316


      (4.0)


      9.2

      Used vehicle retail sales


      12,108


      12,064


      0.4


      14.2

      Used vehicle wholesale sales


      (504)


      458


      (210.0)


      (220.6)

      Total used


      11,604


      12,522


      (7.3)


      5.6

      Parts and service


      42,665


      40,953


      4.2


      18.6

      Finance, insurance and other, net


      18,812


      18,283


      2.9


      17.0

      Total 


      $   101,226


      $   101,074


      0.2


      14.0










      UNITS SOLD:









      Retail new vehicles sold


      16,912


      15,226


      11.1



      Retail used vehicles sold


      11,424


      9,601


      19.0



      Wholesale used vehicles sold


      8,306


      7,639


      8.7



      Total used


      19,730


      17,240


      14.4












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $     28,977


      $     33,401


      (13.2)


      (1.1)

      Used vehicle retail


      $     21,339


      $     24,262


      (12.0)


      0.1










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $       1,664


      $       1,925


      (13.6)


      (1.7)

      Used vehicle retail sales


      1,060


      1,257


      (15.7)


      (4.0)

      Used vehicle wholesale sales


      (61)


      60


      (201.7)


      (210.9)

      Total used


      588


      726


      (19.0)


      (7.7)

      Finance, insurance and other, net (per retail unit)


      $          664


      $          736


      (9.8)


      2.5










      OTHER: 









      SG&A expenses


      $     84,080


      $     79,545


      5.7


      20.3

      Adjusted SG&A expenses(1)


      $     83,792


      $     78,984


      6.1


      20.8

      SG&A as % revenues


      9.5


      8.8





      Adjusted SG&A as % revenues (1)


      9.4


      8.8





      SG&A as % gross profit


      83.1


      78.7





      Adjusted SG&A as % gross profit (1)


      82.8


      78.1





      Operating margin %


      1.5


      2.0





      Adjusted operating margin % (1)


      1.6


      2.1





      Pretax margin %


      1.2


      1.5





      Adjusted pretax margin % (1)


      1.2


      1.6














      INTEREST EXPENSE:









      Floorplan interest expense


      $      (2,087)


      $      (2,054)


      1.6


      15.6

      Floorplan assistance


      449


      488


      (8.0)


      4.8

      Net floorplan expense


      $      (1,638)


      $      (1,566)


      4.6


      19.0

      Other interest expense, net


      $      (1,265)


      $      (2,667)


      (52.6)


      (46.0)











      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

      Additional Information - Brazil

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (1)

        % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $   73,582


      $   75,420


      (2.4)


      (10.5)

      Used vehicle retail sales


      21,350


      17,671


      20.8


      11.0

      Used vehicle wholesale sales


      2,453


      850


      188.6


      166.2

      Total used


      23,803


      18,521


      28.5


      18.1

      Parts and service


      11,883


      11,599


      2.4


      (6.0)

      Finance, insurance and other, net


      2,134


      1,735


      23.0


      12.9

      Total


      $ 111,402


      $ 107,275


      3.8


      (4.7)










      GROSS MARGIN %:









      New vehicle retail sales


      5.7


      5.4





      Used vehicle retail sales


      7.2


      6.9





      Used vehicle wholesale sales


      8.2


      4.1





      Total used


      7.3


      6.8





      Parts and service


      45.9


      35.8





      Finance, insurance and other, net


      100.0


      100.0





      Total


      12.1


      10.4














      GROSS PROFIT:









      New vehicle retail sales


      $     4,167


      $     4,046


      3.0


      (5.5)

      Used vehicle retail sales


      1,530


      1,227


      24.7


      14.6

      Used vehicle wholesale sales


      202


      35


      477.1


      422.2

      Total used


      1,732


      1,262


      37.2


      26.0

      Parts and service


      5,454


      4,152


      31.4


      20.4

      Finance, insurance and other, net


      2,134


      1,735


      23.0


      12.9

      Total 


      $   13,487


      $   11,195


      20.5


      10.5










      UNITS SOLD:









      Retail new vehicles sold


      2,180


      2,585


      (15.7)



      Retail used vehicles sold


      988


      1,089


      (9.3)



      Wholesale used vehicles sold


      237


      211


      12.3



      Total used


      1,225


      1,300


      (5.8)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   33,753


      $   29,176


      15.7


      6.1

      Used vehicle retail


      $   21,609


      $   16,227


      33.2


      22.3










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,911


      $     1,565


      22.1


      12.1

      Used vehicle retail sales


      1,549


      1,127


      37.4


      26.3

      Used vehicle wholesale sales


      852


      166


      413.3


      364.9

      Total used


      1,414


      971


      45.6


      33.7

      Finance, insurance and other, net (per retail unit)


      $        674


      $        472


      42.8


      30.9










      OTHER: 









      SG&A expenses


      $   12,268


      $   11,524


      6.5


      (2.3)

      SG&A as % revenues


      11.0


      10.7





      SG&A as % gross profit


      91.0


      102.9





      Operating margin %


      0.8


      (0.6)





      Pretax margin %


      0.6


      (0.6)














      INTEREST EXPENSE:









      Floorplan interest expense


      $      (111)


      $        (58)


      91.4


      76.6

      Floorplan assistance


      -


      -


      -


      -

      Net floorplan expense


      $      (111)


      $        (58)


      91.4


      76.6

      Other interest expense, net


      $        (59)


      $          37


      (259.5)


      (248.2)





















      Six Months Ended June 30,



      2017


      2016


      % Increase/ (Decrease)


      Constant Currency (1)%
      Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 133,906


      $ 138,342


      (3.2)


      (16.3)

      Used vehicle retail sales


      44,961


      36,961


      21.6


      4.2

      Used vehicle wholesale sales


      5,556


      1,537


      261.5


      212.1

      Total used


      50,517


      38,498


      31.2


      12.5

      Parts and service


      23,641


      22,184


      6.6


      (8.1)

      Finance, insurance and other, net


      4,121


      3,077


      33.9


      15.8

      Total 


      $ 212,185


      $ 202,101


      5.0


      (9.4)










      GROSS MARGIN %:









      New vehicle retail sales


      5.8


      5.6





      Used vehicle retail sales


      7.1


      4.8





      Used vehicle wholesale sales


      8.2


      4.4





      Total used


      7.2


      4.8





      Parts and service


      44.8


      36.8





      Finance, insurance and other, net


      100.0


      100.0





      Total


      12.3


      10.3














      GROSS PROFIT:









      New vehicle retail sales


      $     7,784


      $     7,772


      0.2


      (13.8)

      Used vehicle retail sales


      3,174


      1,762


      80.1


      58.0

      Used vehicle wholesale sales


      453


      68


      566.2


      468.8

      Total used


      3,627


      1,830


      98.2


      73.2

      Parts and service


      10,587


      8,161


      29.7


      11.6

      Finance, insurance and other, net


      4,121


      3,077


      33.9


      15.8

      Total 


      $   26,119


      $   20,840


      25.3


      8.1










      UNITS SOLD:









      Retail new vehicles sold


      3,954


      5,207


      (24.1)



      Retail used vehicles sold


      2,014


      2,454


      (17.9)



      Wholesale used vehicles sold


      616


      522


      18.0



      Total used


      2,630


      2,976


      (11.6)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   33,866


      $   26,568


      27.5


      10.2

      Used vehicle retail


      $   22,324


      $   15,062


      48.2


      27.0










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,969


      $     1,493


      31.9


      13.5

      Used vehicle retail sales


      1,576


      718


      119.5


      92.5

      Used vehicle wholesale sales


      735


      130


      465.4


      382.0

      Total used


      1,379


      615


      124.2


      96.0

      Finance, insurance and other, net (per retail unit)


      $        691


      $        402


      71.9


      48.6










      OTHER: 









      SG&A expenses


      $   24,150


      $   21,913


      10.2


      (5.1)

      Adjusted SG&A expenses(1)


      $   24,150


      $   21,542


      12.1


      (3.4)

      SG&A as % revenues


      11.4


      10.8





      Adjusted SG&A as % revenues (1)


      11.4


      10.7





      SG&A as % gross profit


      92.5


      105.2





      Adjusted SG&A as % gross profit (1)


      92.5


      103.4





      Operating margin %


      0.6


      (1.0)





      Adjusted operating margin % (1)


      0.6


      (0.6)





      Pretax margin %


      0.4


      (1.1)





      Adjusted pretax margin % (1)


      0.4


      (0.7)














      INTEREST EXPENSE:









      Floorplan interest expense


      $      (141)


      $      (100)


      41.0


      23.7

      Floorplan assistance


      -


      -


      -


      -

      Net floorplan expense


      $      (141)


      $      (100)


      41.0


      23.7

      Other interest expense, net


      $      (205)


      $        (97)


      111.3


      61.0











      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

      Additional Information - Consolidated

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency % (1)
      Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 1,448,768


      $ 1,540,759


      (6.0)


      (4.6)

      Used vehicle retail sales


      685,949


      715,778


      (4.2)


      (2.2)

      Used vehicle wholesale sales


      99,377


      96,279


      3.2


      6.8

      Total used


      785,326


      812,057


      (3.3)


      (1.2)

      Parts and service


      331,631


      322,073


      3.0


      4.1

      Finance, insurance and other, net


      106,470


      107,560


      (1.0)


      (0.1)

      Total


      $ 2,672,195


      $ 2,782,449


      (4.0)


      (2.4)










      GROSS MARGIN %:









      New vehicle retail sales


      5.2


      5.3





      Used vehicle retail sales


      6.5


      6.7





      Used vehicle wholesale sales


      (0.3)


      (0.1)





      Total used


      5.7


      5.9





      Parts and service


      53.9


      53.8





      Finance, insurance and other, net


      100.0


      100.0





      Total


      15.2


      14.7














      GROSS PROFIT:









      New vehicle retail sales


      $      74,911


      $      81,148


      (7.7)


      (6.1)

      Used vehicle retail sales


      44,913


      48,265


      (6.9)


      (5.5)

      Used vehicle wholesale sales


      (267)


      (52)


      (413.5)


      (570.2)

      Total used


      44,646


      48,213


      (7.4)


      (6.1)

      Parts and service


      178,865


      173,198


      3.3


      4.5

      Finance, insurance and other, net


      106,470


      107,560


      (1.0)


      (0.1)

      Total 


      $    404,892


      $    410,119


      (1.3)


      (0.1)










      UNITS SOLD:









      Retail new vehicles sold


      40,876


      43,644


      (6.3)



      Retail used vehicles sold


      32,003


      32,951


      (2.9)



      Wholesale used vehicles sold


      14,075


      13,684


      2.9



      Total used


      46,078


      46,635


      (1.2)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $      35,443


      $      35,303


      0.4


      1.9

      Used vehicle retail


      $      21,434


      $      21,722


      (1.3)


      0.7










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $        1,833


      $        1,859


      (1.4)


      0.3

      Used vehicle retail sales


      1,403


      1,465


      (4.2)


      (2.7)

      Used vehicle wholesale sales


      (19)


      (4)


      (375.0)


      (551.6)

      Total used


      969


      1,034


      (6.3)


      (5.0)

      Finance, insurance and other, net (per retail unit)


      $        1,461


      $        1,404


      4.1


      5.0










      OTHER: 









      SG&A expenses


      $    298,568


      $    299,022


      (0.2)


      1.2

      Adjusted SG&A expenses(1)


      $    297,637


      $    296,003


      0.6


      1.9

      SG&A as % revenues


      11.2


      10.7





      Adjusted SG&A as % revenues (1)


      11.1


      10.6





      SG&A as % gross profit


      73.7


      72.9





      Adjusted SG&A as % gross profit (1)


      73.5


      72.2





      Operating margin %


      3.5


      3.5





      Adjusted operating margin % (1)


      3.5


      3.6





      Pretax margin %


      2.3


      2.5





      Adjusted pretax margin % (1)


      2.3


      2.6














      INTEREST EXPENSE:









      Floorplan interest expense


      $    (13,226)


      $    (11,593)


      14.1


      15.1

      Floorplan assistance


      11,672


      12,325


      (5.3)


      (5.1)

      Net floorplan income


      $      (1,554)


      $           732


      (312.3)


      (324.9)

      Other interest expense, net


      $    (17,315)


      $    (16,705)


      3.7


      4.2





















      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency % (1)

      Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 2,785,981


      $ 2,950,609


      (5.6)


      (3.9)

      Used vehicle retail sales


      1,346,876


      1,403,949


      (4.1)


      (2.1)

      Used vehicle wholesale sales


      203,534


      197,871


      2.9


      6.7

      Total used


      1,550,410


      1,601,820


      (3.2)


      (1.0)

      Parts and service


      651,329


      630,665


      3.3


      4.4

      Finance, insurance and other, net


      203,304


      207,710


      (2.1)


      (1.1)

      Total 


      $ 5,191,024


      $ 5,390,804


      (3.7)


      (2.0)










      GROSS MARGIN %:









      New vehicle retail sales


      5.2


      5.2





      Used vehicle retail sales


      6.7


      6.9





      Used vehicle wholesale sales


      (0.1)


      0.7





      Total used


      5.8


      6.2





      Parts and service


      53.9


      53.9





      Finance, insurance and other, net


      100.0


      100.0





      Total


      15.2


      14.8














      GROSS PROFIT:









      New vehicle retail sales


      $    144,138


      $    152,875


      (5.7)


      (3.9)

      Used vehicle retail sales


      89,918


      97,465


      (7.7)


      (6.4)

      Used vehicle wholesale sales


      (167)


      1,397


      (112.0)


      (120.2)

      Total used


      89,751


      98,862


      (9.2)


      (8.0)

      Parts and service


      351,221


      339,774


      3.4


      4.7

      Finance, insurance and other, net


      203,304


      207,710


      (2.1)


      (1.1)

      Total 


      $    788,414


      $    799,221


      (1.4)


      (0.1)










      UNITS SOLD:









      Retail new vehicles sold


      79,166


      84,425


      (6.2)



      Retail used vehicles sold


      63,569


      65,742


      (3.3)



      Wholesale used vehicles sold


      28,604


      28,050


      2.0



      Total used


      92,173


      93,792


      (1.7)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $      35,192


      $      34,949


      0.7


      2.5

      Used vehicle retail


      $      21,188


      $      21,355


      (0.8)


      1.2










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $        1,821


      $        1,811


      0.6


      2.5

      Used vehicle retail sales


      1,414


      1,483


      (4.7)


      (3.2)

      Used vehicle wholesale sales


      (6)


      50


      (112.0)


      (119.8)

      Total used


      974


      1,054


      (7.6)


      (6.4)

      Finance, insurance and other, net (per retail unit)


      $        1,424


      $        1,383


      3.0


      4.0










      OTHER: 









      SG&A expenses


      $    588,347


      $    592,687


      (0.7)


      0.7

      Adjusted SG&A expenses(1)


      $    589,249


      $    586,983


      0.4


      1.8

      SG&A as % revenues


      11.3


      11.0





      Adjusted SG&A as % revenues (1)


      11.4


      10.9





      SG&A as % gross profit


      74.6


      74.2





      Adjusted SG&A as % gross profit (1)


      74.7


      73.4





      Operating margin %


      3.3


      3.3





      Adjusted operating margin % (1)


      3.3


      3.5





      Pretax margin %


      2.2


      2.3





      Adjusted pretax margin % (1)


      2.2


      2.4














      INTEREST EXPENSE:









      Floorplan interest expense


      $    (25,168)


      $    (22,603)


      11.3


      12.5

      Floorplan assistance


      22,185


      23,839


      (6.9)


      (6.7)

      Net floorplan (expense) income 


      $      (2,983)


      $        1,236


      (341.3)


      (358.0)

      Other interest expense, net


      $    (34,314)


      $    (33,634)


      2.0


      2.4











      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

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

      (Unaudited)

      (Dollars in thousands, except per unit amounts)










      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:







      New vehicle retail sales


      $ 1,140,004


      $ 1,185,994


      (3.9)

      Used vehicle retail sales


      535,010


      566,676


      (5.6)

      Used vehicle wholesale sales


      66,221


      61,222


      8.2

      Total used


      601,231


      627,898


      (4.2)

      Parts and service


      282,293


      267,248


      5.6

      Finance, insurance and other, net


      93,879


      94,601


      (0.8)

      Total 


      $ 2,117,407


      $ 2,175,741


      (2.7)








      GROSS MARGIN %:







      New vehicle retail sales


      5.0


      5.1



      Used vehicle retail sales


      6.8


      7.0



      Used vehicle wholesale sales


      0.4


      0.0



      Total used


      6.1


      6.3



      Parts and service


      53.8


      54.1



      Finance, insurance and other, net


      100.0


      100.0



      Total


      16.0


      15.6










      GROSS PROFIT:







      New vehicle retail sales


      $      56,994


      $      61,049


      (6.6)

      Used vehicle retail sales


      36,641


      39,778


      (7.9)

      Used vehicle wholesale sales


      248


      23


      978.3

      Total used


      36,889


      39,801


      (7.3)

      Parts and service


      151,781


      144,602


      5.0

      Finance, insurance and other, net


      93,879


      94,601


      (0.8)

      Total 


      $    339,543


      $    340,053


      (0.1)








      UNITS SOLD:







      Retail new vehicles sold


      30,675


      32,534


      (5.7)

      Retail used vehicles sold


      25,134


      26,430


      (4.9)

      Wholesale used vehicles sold


      9,662


      9,326


      3.6

      Total used


      34,796


      35,756


      (2.7)








      AVERAGE RETAIL SALES PRICE:







      New vehicle retail


      $      37,164


      $      36,454


      1.9

      Used vehicle retail


      $      21,286


      $      21,441


      (0.7)








      GROSS PROFIT PER UNIT SOLD:







      New vehicle retail sales


      $        1,858


      $        1,876


      (1.0)

      Used vehicle retail sales


      1,458


      1,505


      (3.1)

      Used vehicle wholesale sales


      26


      2


      1,200.0

      Total used


      1,060


      1,113


      (4.8)

      Finance, insurance and other, net (per retail unit)


      $        1,682


      $        1,604


      4.9








      OTHER: 







      SG&A expenses


      $    242,734


      $    240,987


      0.7

      Adjusted SG&A expenses(2)


      $    242,091


      $    237,968


      1.7

      SG&A as % revenues


      11.5


      11.1



      Adjusted SG&A as % revenues (2)


      11.4


      10.9



      SG&A as % gross profit


      71.5


      70.9



      Adjusted SG&A as % gross profit (2)


      71.3


      70.0



      Operating margin %


      4.0


      4.0



      Adjusted operating margin % (2)


      4.1


      4.2












      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)

      REVENUES:







      New vehicle retail sales


      $ 2,158,251


      $ 2,267,346


      (4.8)

      Used vehicle retail sales


      1,056,956


      1,116,531


      (5.3)

      Used vehicle wholesale sales


      136,766


      127,983


      6.9

      Total used


      1,193,722


      1,244,514


      (4.1)

      Parts and service


      553,453


      527,383


      4.9

      Finance, insurance and other, net


      179,269


      183,233


      (2.2)

      Total 


      $ 4,084,695


      $ 4,222,476


      (3.3)








      GROSS MARGIN %:







      New vehicle retail sales


      5.0


      5.0



      Used vehicle retail sales


      7.1


      7.4



      Used vehicle wholesale sales


      (0.1)


      1.0



      Total used


      6.2


      6.7



      Parts and service


      53.8


      54.4



      Finance, insurance and other, net


      100.0


      100.0



      Total


      16.2


      15.8










      GROSS PROFIT:







      New vehicle retail sales


      $    108,198


      $    114,285


      (5.3)

      Used vehicle retail sales


      74,576


      82,131


      (9.2)

      Used vehicle wholesale sales


      (95)


      1,264


      (107.5)

      Total used


      74,481


      83,395


      (10.7)

      Parts and service


      297,781


      286,664


      3.9

      Finance, insurance and other, net


      179,269


      183,233


      (2.2)

      Total 


      $    659,729


      $    667,577


      (1.2)








      UNITS SOLD:







      Retail new vehicles sold


      58,173


      62,596


      (7.1)

      Retail used vehicles sold


      50,063


      52,787


      (5.2)

      Wholesale used vehicles sold


      19,643


      19,439


      1.0

      Total used


      69,706


      72,226


      (3.5)








      AVERAGE RETAIL SALES PRICE:







      New vehicle retail


      $      37,101


      $      36,222


      2.4

      Used vehicle retail


      $      21,113


      $      21,152


      (0.2)








      GROSS PROFIT PER UNIT SOLD:







      New vehicle retail sales


      $        1,860


      $        1,826


      1.9

      Used vehicle retail sales


      1,490


      1,556


      (4.2)

      Used vehicle wholesale sales


      (5)


      65


      (107.7)

      Total used


      1,069


      1,155


      (7.4)

      Finance, insurance and other, net (per retail unit)


      $        1,656


      $        1,588


      4.3








      OTHER: 







      SG&A expenses


      $    478,685


      $    482,012


      (0.7)

      Adjusted SG&A expenses(2)


      $    479,875


      $    476,174


      0.8

      SG&A as % revenues


      11.7


      11.4



      Adjusted SG&A as % revenues (2)


      11.7


      11.3



      SG&A as % gross profit


      72.6


      72.2



      Adjusted SG&A as % gross profit (2)


      72.7


      71.3



      Operating margin %


      3.9


      3.9



      Adjusted operating margin % (2)


      3.8


      4.0











      (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)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

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

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (2)
      % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 226,002


      $ 259,904


      (13.0)


      (2.6)

      Used vehicle retail sales


      121,817


      120,775


      0.9


      13.1

      Used vehicle wholesale sales


      29,604


      32,669


      (9.4)


      1.5

      Total used


      151,421


      153,444


      (1.3)


      10.6

      Parts and service


      35,900


      39,566


      (9.3)


      1.7

      Finance, insurance and other, net


      9,394


      9,513


      (1.3)


      10.6

      Total 


      $ 422,717


      $ 462,427


      (8.6)


      2.5










      GROSS MARGIN %:









      New vehicle retail sales


      5.9


      5.9





      Used vehicle retail sales


      5.2


      5.5





      Used vehicle wholesale sales


      (2.2)


      (0.3)





      Total used


      3.7


      4.3





      Parts and service


      57.7


      56.3





      Finance, insurance and other, net


      100.0


      100.0





      Total


      11.6


      11.6














      GROSS PROFIT:









      New vehicle retail sales


      $   13,424


      $   15,342


      (12.5)


      (2.1)

      Used vehicle retail sales


      6,335


      6,694


      (5.4)


      6.3

      Used vehicle wholesale sales


      (661)


      (97)


      (581.4)


      (641.0)

      Total used


      5,674


      6,597


      (14.0)


      (3.1)

      Parts and service


      20,704


      22,262


      (7.0)


      4.2

      Finance, insurance and other, net


      9,394


      9,513


      (1.3)


      10.6

      Total 


      $   49,196


      $   53,714


      (8.4)


      2.6










      UNITS SOLD:









      Retail new vehicles sold


      7,630


      7,741


      (1.4)



      Retail used vehicles sold


      5,329


      4,860


      9.7



      Wholesale used vehicles sold


      3,883


      3,879


      0.1



      Total used


      9,212


      8,739


      5.4












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   29,620


      $   33,575


      (11.8)


      (1.1)

      Used vehicle retail


      $   22,859


      $   24,851


      (8.0)


      3.2










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,759


      $     1,982


      (11.3)


      (0.7)

      Used vehicle retail sales


      1,189


      1,377


      (13.7)


      (3.1)

      Used vehicle wholesale sales


      (170)


      (25)


      (580.0)


      (640.2)

      Total used


      616


      755


      (18.4)


      (8.1)

      Finance, insurance and other, net (per retail unit)


      $        725


      $        755


      (4.0)


      7.5










      OTHER: 









      SG&A expenses


      $   40,612


      $   41,306


      (1.7)


      10.2

      Adjusted SG&A expenses(2)


      $   40,324


      $   41,306


      (2.4)


      9.5

      SG&A as % revenues


      9.6


      8.9





      Adjusted SG&A as % revenues (2)


      9.5


      8.9





      SG&A as % gross profit


      82.6


      76.9





      Adjusted SG&A as % gross profit (2)


      82.0


      76.9





      Operating margin %


      1.6


      2.3





      Adjusted operating margin % (2)


      1.7


      2.3
















      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (2)
      % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 448,307


      $ 492,143


      (8.9)


      3.7

      Used vehicle retail sales


      215,868


      221,449


      (2.5)


      10.8

      Used vehicle wholesale sales


      54,000


      61,469


      (12.2)


      (0.2)

      Total used


      269,868


      282,918


      (4.6)


      8.4

      Parts and service


      64,119


      69,672


      (8.0)


      4.6

      Finance, insurance and other, net


      17,012


      17,704


      (3.9)


      9.2

      Total 


      $ 799,306


      $ 862,437


      (7.3)


      5.4










      GROSS MARGIN %:









      New vehicle retail sales


      5.8


      5.8





      Used vehicle retail sales


      5.1


      5.4





      Used vehicle wholesale sales


      (0.3)


      0.8





      Total used


      4.0


      4.4





      Parts and service


      57.3


      54.9





      Finance, insurance and other, net


      100.0


      100.0





      Total


      11.4


      11.3














      GROSS PROFIT:









      New vehicle retail sales


      $   26,123


      $   28,786


      (9.3)


      3.2

      Used vehicle retail sales


      11,078


      11,892


      (6.8)


      5.9

      Used vehicle wholesale sales


      (162)


      500


      (132.4)


      (132.2)

      Total used


      10,916


      12,392


      (11.9)


      0.4

      Parts and service


      36,763


      38,220


      (3.8)


      9.3

      Finance, insurance and other, net


      17,012


      17,704


      (3.9)


      9.2

      Total 


      $   90,814


      $   97,102


      (6.5)


      6.3










      UNITS SOLD:









      Retail new vehicles sold


      15,280


      14,625


      4.5



      Retail used vehicles sold


      9,921


      9,075


      9.3



      Wholesale used vehicles sold


      7,244


      7,240


      0.1



      Total used


      17,165


      16,315


      5.2












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   29,339


      $   33,651


      (12.8)


      (0.7)

      Used vehicle retail


      $   21,759


      $   24,402


      (10.8)


      1.4










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,710


      $     1,968


      (13.1)


      (1.3)

      Used vehicle retail sales


      1,117


      1,310


      (14.7)


      (3.1)

      Used vehicle wholesale sales


      (22)


      69


      (131.9)


      (132.2)

      Total used


      636


      760


      (16.3)


      (4.6)

      Finance, insurance and other, net (per retail unit)


      $        675


      $        747


      (9.6)


      2.7










      OTHER: 









      SG&A expenses


      $   71,800


      $   73,323


      (2.1)


      11.3

      Adjusted SG&A expenses(2)


      $   71,512


      $   72,762


      (1.7)


      11.7

      SG&A as % revenues


      9.0


      8.5





      Adjusted SG&A as % revenues (2)


      8.9


      8.4





      SG&A as % gross profit


      79.1


      75.5





      Adjusted SG&A as % gross profit (2)


      78.7


      74.9





      Operating margin %


      2.0


      2.4





      Adjusted operating margin % (2)


      2.0


      2.5















      (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)

      See the section of this release entitled "Non-GAAP Financial Measures " and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

      Additional Information - Same Store Brazil (1)

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (2)
        % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $   72,041


      $   70,868


      1.7


      (6.7)

      Used vehicle retail sales


      20,874


      15,677


      33.2


      22.3

      Used vehicle wholesale sales


      2,419


      618


      291.4


      260.4

      Total used


      23,293


      16,295


      42.9


      31.4

      Parts and service


      11,605


      9,735


      19.2


      9.5

      Finance, insurance and other, net


      2,065


      1,512


      36.6


      25.4

      Total 


      $ 109,004


      $   98,410


      10.8


      1.7










      GROSS MARGIN %:









      New vehicle retail sales


      5.7


      5.4





      Used vehicle retail sales


      7.2


      7.1





      Used vehicle wholesale sales


      8.2


      7.3





      Total used


      7.3


      7.1





      Parts and service


      46.3


      38.7





      Finance, insurance and other, net


      100.0


      100.0





      Total


      12.1


      10.5














      GROSS PROFIT:









      New vehicle retail sales


      $     4,106


      $     3,861


      6.3


      (2.4)

      Used vehicle retail sales


      1,505


      1,115


      35.0


      24.2

      Used vehicle wholesale sales


      199


      45


      342.2


      308.5

      Total used


      1,704


      1,160


      46.9


      35.2

      Parts and service


      5,368


      3,769


      42.4


      30.6

      Finance, insurance and other, net


      2,065


      1,512


      36.6


      25.4

      Total 


      $   13,243


      $   10,302


      28.5


      18.0










      UNITS SOLD:









      Retail new vehicles sold


      2,130


      2,331


      (8.6)



      Retail used vehicles sold


      969


      931


      4.1



      Wholesale used vehicles sold


      234


      147


      59.2



      Total used


      1,203


      1,078


      11.6












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   33,822


      $   30,402


      11.2


      2.1

      Used vehicle retail


      $   21,542


      $   16,839


      27.9


      17.5










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,928


      $     1,656


      16.4


      6.8

      Used vehicle retail sales


      1,553


      1,198


      29.6


      19.3

      Used vehicle wholesale sales


      850


      306


      177.8


      156.6

      Total used


      1,416


      1,076


      31.6


      21.1

      Finance, insurance and other, net (per retail unit)


      $        666


      $        464


      43.5


      32.0










      OTHER: 









      SG&A expenses


      $   11,695


      $     9,551


      22.4


      12.4

      SG&A as % revenues


      10.7


      9.7





      SG&A as % gross profit


      88.3


      92.7





      Operating margin %


      1.1


      0.4
















      Six Months Ended June 30,



      2017


      2016


      % Increase/

       (Decrease)


      Constant Currency (2)
         % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 125,953


      $ 128,078


      (1.7)


      (14.8)

      Used vehicle retail sales


      41,279


      32,077


      28.7


      10.5

      Used vehicle wholesale sales


      5,430


      1,060


      412.3


      344.4

      Total used


      46,709


      33,137


      41.0


      21.1

      Parts and service


      21,849


      17,868


      22.3


      5.8

      Finance, insurance and other, net


      3,755


      2,583


      45.4


      26.0

      Total 


      $ 198,266


      $ 181,666


      9.1


      (5.6)










      GROSS MARGIN %:









      New vehicle retail sales


      5.9


      5.6





      Used vehicle retail sales


      7.3


      4.9





      Used vehicle wholesale sales


      8.1


      7.5





      Total used


      7.4


      5.0





      Parts and service


      46.0


      39.1





      Finance, insurance and other, net


      100.0


      100.0





      Total


      12.4


      10.2














      GROSS PROFIT:









      New vehicle retail sales


      $     7,395


      $     7,211


      2.6


      (11.5)

      Used vehicle retail sales


      3,019


      1,585


      90.5


      67.1

      Used vehicle wholesale sales


      438


      80


      447.5


      376.9

      Total used


      3,457


      1,665


      107.6


      81.9

      Parts and service


      10,057


      6,989


      43.9


      24.3

      Finance, insurance and other, net


      3,755


      2,583


      45.4


      26.0

      Total 


      $   24,664


      $   18,448


      33.7


      15.6










      UNITS SOLD:









      Retail new vehicles sold


      3,709


      4,538


      (18.3)



      Retail used vehicles sold


      1,897


      1,979


      (4.1)



      Wholesale used vehicles sold


      481


      351


      37.0



      Total used


      2,378


      2,330


      2.1












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $   33,959


      $   28,223


      20.3


      4.2

      Used vehicle retail


      $   21,760


      $   16,209


      34.2


      15.2










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $     1,994


      $     1,589


      25.5


      8.3

      Used vehicle retail sales


      1,591


      801


      98.6


      74.4

      Used vehicle wholesale sales


      911


      228


      299.6


      248.0

      Total used


      1,454


      715


      103.4


      78.3

      Finance, insurance and other, net (per retail unit)


      $        670


      $        396


      69.2


      46.5










      OTHER: 









      SG&A expenses


      $   21,947


      $   17,429


      25.9


      8.8

      SG&A as % revenues


      11.1


      9.6





      SG&A as % gross profit


      89.0


      94.5





      Operating margin %


      1.0


      0.2















      (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)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

      Additional Information - Same Store Consolidated (1)

      (Unaudited)

      (Dollars in thousands, except per unit amounts)












      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (2)
         
       % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 1,438,047


      $ 1,516,766


      (5.2)


      (3.8)

      Used vehicle retail sales


      677,701


      703,128


      (3.6)


      (1.8)

      Used vehicle wholesale sales


      98,244


      94,509


      4.0


      7.5

      Total used


      775,945


      797,637


      (2.7)


      (0.7)

      Parts and service


      329,798


      316,549


      4.2


      5.3

      Finance, insurance and other, net


      105,338


      105,626


      (0.3)


      0.6

      Total 


      $ 2,649,128


      $ 2,736,578


      (3.2)


      (1.7)










      GROSS MARGIN %:









      New vehicle retail sales


      5.2


      5.3





      Used vehicle retail sales


      6.6


      6.8





      Used vehicle wholesale sales


      (0.2)


      —





      Total used


      5.7


      6.0





      Parts and service


      53.9


      53.9





      Finance, insurance and other, net


      100.0


      100.0





      Total


      15.2


      14.8














      GROSS PROFIT:









      New vehicle retail sales


      $      74,524


      $      80,252


      (7.1)


      (5.6)

      Used vehicle retail sales


      44,481


      47,587


      (6.5)


      (5.1)

      Used vehicle wholesale sales


      (214)


      (29)


      (637.9)


      (894.7)

      Total used


      44,267


      47,558


      (6.9)


      (5.7)

      Parts and service


      177,853


      170,633


      4.2


      5.4

      Finance, insurance and other, net


      105,338


      105,626


      (0.3)


      0.6

      Total 


      $    401,982


      $    404,069


      (0.5)


      0.7










      UNITS SOLD:









      Retail new vehicles sold


      40,435


      42,606


      (5.1)



      Retail used vehicles sold


      31,432


      32,221


      (2.4)



      Wholesale used vehicles sold


      13,779


      13,352


      3.2



      Total used


      45,211


      45,573


      (0.8)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $      35,564


      $      35,600


      (0.1)


      1.4

      Used vehicle retail


      $      21,561


      $      21,822


      (1.2)


      0.7










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $        1,843


      $        1,884


      (2.2)


      (0.5)

      Used vehicle retail sales


      1,415


      1,477


      (4.2)


      (2.8)

      Used vehicle wholesale sales


      (16)


      (2)


      (700.0)


      (863.9)

      Total used


      979


      1,044


      (6.2)


      (4.9)

      Finance, insurance and other, net (per retail unit)


      $        1,466


      $        1,412


      3.8


      4.8










      OTHER: 









      SG&A expenses


      $    295,041


      $    291,844


      1.1


      2.5

      Adjusted SG&A expenses(2)


      $    294,110


      $    288,825


      1.8


      3.2

      SG&A as % revenues


      11.1


      10.7





      Adjusted SG&A as % revenues (2)


      11.1


      10.6





      SG&A as % gross profit


      73.4


      72.2





      Adjusted SG&A as % gross profit (2)


      73.2


      71.5





      Operating margin %


      3.5


      3.6





      Adjusted operating margin % (2)


      3.6


      3.8
















      Six Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)


      Constant Currency (2)
         
       % Increase/ (Decrease)

      REVENUES:









      New vehicle retail sales


      $ 2,732,511


      $ 2,887,567


      (5.4)


      (3.8)

      Used vehicle retail sales


      1,314,103


      1,370,057


      (4.1)


      (2.4)

      Used vehicle wholesale sales


      196,196


      190,512


      3.0


      6.5

      Total used


      1,510,299


      1,560,569


      (3.2)


      (1.3)

      Parts and service


      639,421


      614,923


      4.0


      4.9

      Finance, insurance and other, net


      200,036


      203,520


      (1.7)


      (0.8)

      Total 


      $ 5,082,267


      $ 5,266,579


      (3.5)


      (1.9)










      GROSS MARGIN %:









      New vehicle retail sales


      5.2


      5.2





      Used vehicle retail sales


      6.7


      7.0





      Used vehicle wholesale sales


      0.1


      1.0





      Total used


      5.9


      6.2





      Parts and service


      53.9


      54.0





      Finance, insurance and other, net


      100.0


      100.0





      Total


      15.3


      14.9














      GROSS PROFIT:









      New vehicle retail sales


      $    141,716


      $    150,282


      (5.7)


      (4.0)

      Used vehicle retail sales


      88,673


      95,608


      (7.3)


      (6.0)

      Used vehicle wholesale sales


      181


      1,844


      (90.2)


      (93.3)

      Total used


      88,854


      97,452


      (8.8)


      (7.7)

      Parts and service


      344,601


      331,873


      3.8


      4.9

      Finance, insurance and other, net


      200,036


      203,520


      (1.7)


      (0.8)

      Total 


      $    775,207


      $    783,127


      (1.0)


      0.1










      UNITS SOLD:









      Retail new vehicles sold


      77,162


      81,759


      (5.6)



      Retail used vehicles sold


      61,881


      63,841


      (3.1)



      Wholesale used vehicles sold


      27,368


      27,030


      1.3



      Total used


      89,249


      90,871


      (1.8)












      AVERAGE RETAIL SALES PRICE:









      New vehicle retail


      $      35,413


      $      35,318


      0.3


      1.9

      Used vehicle retail


      $      21,236


      $      21,460


      (1.0)


      0.7










      GROSS PROFIT PER UNIT SOLD:









      New vehicle retail sales


      $        1,837


      $        1,838


      (0.1)


      1.7

      Used vehicle retail sales


      1,433


      1,498


      (4.3)


      (3.1)

      Used vehicle wholesale sales


      7


      68


      (89.7)


      (93.4)

      Total used


      996


      1,072


      (7.1)


      (6.0)

      Finance, insurance and other, net (per retail unit)


      $        1,439


      $        1,398


      2.9


      3.9










      OTHER: 









      SG&A expenses


      $    572,432


      $    572,764


      (0.1)


      1.1

      Adjusted SG&A expenses(2)


      $    573,334


      $    566,365


      1.2


      2.4

      SG&A as % revenues


      11.3


      10.9





      Adjusted SG&A as % revenues (2)


      11.3


      10.8





      SG&A as % gross profit


      73.8


      73.1





      Adjusted SG&A as % gross profit (2)


      74.0


      72.3





      Operating margin %


      3.5


      3.5





      Adjusted operating margin % (2)


      3.4


      3.7















      (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)

      See the section of this release entitled "Non-GAAP Financial Measures" and the tables attached hereto for information regarding certain selected items that the Company believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures and their reconciliation to the most directly comparable measures as reported in accordance with U.S. GAAP.

      Group 1 Automotive, Inc.

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

      (Unaudited)

       (Dollars in thousands)










      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)

      SG&A RECONCILIATION:







      As reported

      $ 243,844


      $ 245,389


      (0.6)


        Pre-tax adjustments:







       Catastrophic events 

      (643)


      (2,769)




        Loss on real estate and dealership transactions 

      -


      (250)




      Adjusted SG&A (1)

      $ 243,201


      $ 242,370


      0.3








      SG&A AS % REVENUES:







      Unadjusted

      11.5


      11.1




      Adjusted (1)

      11.5


      11.0



      SG&A AS % GROSS PROFIT:







      Unadjusted

      71.6


      71.2




      Adjusted (1)

      71.4


      70.3



      OPERATING MARGIN %:







      Unadjusted

      4.0


      4.0




      Adjusted (1), (2)

      4.0


      4.1



      PRETAX MARGIN %:







      Unadjusted

      2.6


      2.8




      Adjusted (1), (2)

      2.7


      3.0










      SAME STORE SG&A RECONCILIATION:














      As reported

      $ 242,734


      $ 240,987


      0.7


        Pre-tax adjustments:







       Catastrophic events 

      (643)


      (2,769)




       Loss on real estate and dealership transactions 

      -


      (250)




      Adjusted Same Store SG&A (1)

      $ 242,091


      $ 237,968


      1.7








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      11.5


      11.1




      Adjusted (1)

      11.4


      10.9



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      71.5


      70.9




      Adjusted (1)

      71.3


      70.0



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      4.0


      4.0




      Adjusted (1), (3)

      4.1


      4.2












       Six Months Ended June 30, 



      2017


      2016


      % Increase/
      (Decrease)

      SG&A RECONCILIATION:







      As reported

      $ 480,117


      $ 491,229


      (2.3)


        Pre-tax adjustments:







       Catastrophic events 

      (643)


      (5,423)




       Gain on real estate and dealership transactions 

      -


      680




       Acquisition costs 

      -


      (30)




           Legal settlements (4)

      1,833


      -




      Adjusted SG&A (1)

      $ 481,307


      $ 486,456


      (1.1)








      SG&A AS % REVENUES:







      Unadjusted

      11.7


      11.5




      Adjusted (1)

      11.8


      11.3



      SG&A AS % OF GROSS PROFIT:







      Unadjusted

      72.6


      72.5




      Adjusted (1)

      72.8


      71.8



      OPERATING MARGIN %:







       Unadjusted 

      3.8


      3.8




      Adjusted (1), (2)

      3.8


      4.0



      PRETAX MARGIN %:







      Unadjusted

      2.5


      2.6




      Adjusted (1), (2)

      2.5


      2.8










      SAME STORE SG&A RECONCILIATION:














      As reported

      $ 478,685


      $ 482,012


      (0.7)


        Pre-tax adjustments:







       Catastrophic events 

      (643)


      (5,423)




       Loss on real estate and dealership transactions 

      -


      (385)




       Acquisition costs 

      -


      (30)




           Legal settlements (4)

      1,833


      -




      Adjusted Same Store SG&A (1)

      $ 479,875


      $ 476,174


      0.8








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      11.7


      11.4




      Adjusted (1)

      11.7


      11.3



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      72.6


      72.2




      Adjusted (1)

      72.7


      71.3



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      3.9


      3.9




      Adjusted (1), (3)

      3.8


      4.0










      (1)

      See the section of this release entitled "Non-GAAP Financial Measures " for information regarding non-GAAP financial measures and certain selected items that the Company believes impact comparability of financial results between reporting periods.

      (2)

      Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $1,024 and $1,534 for the three and six months ended June 30, 2016, respectively.

      (3)

      Excludes the impact of Same Store SG&A reconciling items above, as well as non-cash asset impairment charges of  $1,024 and $1,534 for the three and six months ended June 30, 2016, respectively.

      (4)

      For the six months ended June 30, 2017, the Company recognized a net pre-tax gain related to a settlement with an OEM of $1.8 million. 

      Group 1 Automotive, Inc.

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

      (Unaudited)

       (Dollars in thousands)










      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)

      SG&A RECONCILIATION:







      As reported

      $ 42,456


      $ 42,109


      0.8


        Pre-tax adjustments:







       Acquisition costs 

      (288)


      -




      Adjusted SG&A (1)

      $ 42,168


      $ 42,109


      0.1








      SG&A AS % REVENUES:







      Unadjusted

      9.7


      9.0




      Adjusted (1)

      9.6


      9.0



      SG&A AS % GROSS PROFIT:







      Unadjusted

      83.4


      77.5




      Adjusted (1)

      82.8


      77.5



      OPERATING MARGIN %







      Unadjusted

      1.5


      2.2




      Adjusted (1)

      1.6


      2.2



      PRETAX MARGIN %:







      Unadjusted

      1.1


      1.7




      Adjusted (1)

      1.2


      1.7










      SAME STORE SG&A RECONCILIATION:














      As reported

      $ 40,612


      $ 41,306


      (1.7)


        Pre-tax adjustments:







       Acquisition costs 

      (288)


      -




      Adjusted Same Store SG&A (1)

      $ 40,324


      $ 41,306


      (2.4)








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      9.6


      8.9




      Adjusted (1)

      9.5


      8.9



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      82.6


      76.9




      Adjusted (1)

      82.0


      76.9



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      1.6


      2.3




      Adjusted (1)

      1.7


      2.3












       Six Months Ended June 30, 



      2017


      2016


      % Increase/
      (Decrease)

      SG&A RECONCILIATION:














      As reported

      $ 84,080


      $ 79,545


      5.7


        Pre-tax adjustments:







       Acquisition costs 

      (288)


      (561)




      Adjusted SG&A (1)

      $ 83,792


      $ 78,984


      6.1








      SG&A AS % REVENUES:







      Unadjusted

      9.5


      8.8




      Adjusted (1)

      9.4


      8.8



      SG&A AS % OF GROSS PROFIT:







      Unadjusted

      83.1


      78.7




      Adjusted (1)

      82.8


      78.1



      OPERATING MARGIN %:







      Unadjusted

      1.5


      2.0




      Adjusted (1)

      1.6


      2.1



      PRETAX MARGIN %:







      Unadjusted

      1.2


      1.5




      Adjusted (1)

      1.2


      1.6










      SAME STORE SG&A RECONCILIATION:














      As reported

      $ 71,800


      $ 73,323


      (2.1)


        Pre-tax adjustments:







       Acquisition costs 

      (288)


      (561)




      Adjusted Same Store SG&A (1)

      $ 71,512


      $ 72,762


      (1.7)








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      9.0


      8.5




      Adjusted (1)

      8.9


      8.4



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      79.1


      75.5




      Adjusted (1)

      78.7


      74.9



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      2.0


      2.4




      Adjusted (1)

      2.0


      2.5










      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" for information regarding non-GAAP financial measures and certain selected items that the Company believes impact comparability of financial results between reporting periods.

      Group 1 Automotive, Inc.

      Reconciliation of Certain Non-GAAP Financial Measures - Brazil

      (Unaudited)

       (Dollars in thousands)










       Six Months Ended June 30, 



      2017


      2016


      % Increase/
      (Decrease)

      SG&A RECONCILIATION:







      As reported

      $ 24,150


      $ 21,913


      10.2


        Pre-tax adjustments:







       Loss on real estate and dealership transactions 

      -


      (371)




      Adjusted SG&A (1)

      $ 24,150


      $ 21,542


      12.1








      SG&A AS % REVENUES:







      Unadjusted

      11.4


      10.8




      Adjusted (1)

      11.4


      10.7



      SG&A AS % OF GROSS PROFIT:







      Unadjusted

      92.5


      105.2




      Adjusted (1)

      92.5


      103.4



      OPERATING MARGIN %:







      Unadjusted

      0.6


      (1.0)




      Adjusted (1), (2)

      0.6


      (0.6)



      PRETAX MARGIN %:







      Unadjusted

      0.4


      (1.1)




      Adjusted (1), (2)

      0.4


      (0.7)










      (1)

      See the section of this release entitled "Non-GAAP Financial Measures" for information regarding non-GAAP financial measures and certain selected items that the Company believes impact comparability of financial results between reporting periods.

      (2)

      Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $423 for the six months ended June 30, 2016.

      Group 1 Automotive, Inc.

      Reconciliation of Certain Non-GAAP Financial Measures - CONSOLIDATED

      (Unaudited)

       (Dollars in thousands, except per share amounts)










      Three Months Ended June 30,



      2017


      2016


      % Increase/
      (Decrease)








      NET INCOME RECONCILIATION:







      As reported

      $   39,133


      $   46,580


      (16.0)


        Pre-tax adjustments:







       Catastrophic events 







       Pre-tax 

      643


      2,769




       Tax impact 

      (250)


      (1,042)




       Loss on real estate and dealership transactions 







       Pre-tax 

      -


      250




       Tax impact 

      -


      (94)




       Acquisition costs  







       Pre-tax 

      288


      -




       Tax impact 

      -


      -




       Non-cash asset impairment 







       Pre-tax  

      -


      1,024




       Tax impact 

      -


      (391)




       Foreign deferred income tax benefit 







       Tax impact 

      -


      (1,686)




      Adjusted net income (1)

      $   39,814


      $   47,410


      (16.0)








      ADJUSTED NET INCOME ATTRIBUTABLE TO DILUTED







      COMMON SHARES RECONCILIATION:







      Adjusted net income (1)

      $   39,814


      $   47,410


      (16.0)


      Less: Adjusted earnings allocated to participating securities

      1,413


      1,918


      (26.3)


      Adjusted net income available to diluted common shares (1)

      $   38,401


      $   45,492


      (15.6)








       DILUTED INCOME PER COMMON SHARE RECONCILIATION: 






      As reported

      $       1.84


      $       2.12


      (13.2)


        After-tax adjustments:







          Catastrophic events  

      0.02


      0.08




          Loss on real estate and dealership transactions 

      -


      0.01




          Acquisition costs  

      0.01


      -




          Non-cash asset impairment 

      -


      0.03




          Foreign deferred income tax benefit 

      -


      (0.08)




      Adjusted diluted income per share (1)

      $       1.87


      $       2.16


      (13.4)








      SG&A RECONCILIATION:







      As reported

      $ 298,568


      $ 299,022


      (0.2)


        Pre-tax adjustments:







          Catastrophic events  

      (643)


      (2,769)




          Loss on real estate and dealership transactions 

      -


      (250)




          Acquisition costs 

      (288)


      -




      Adjusted SG&A (1)

      $ 297,637


      $ 296,003


      0.6








      SG&A AS % REVENUES:







      Unadjusted

      11.2


      10.7




      Adjusted (1)

      11.1


      10.6



      SG&A AS % GROSS PROFIT:







      Unadjusted

      73.7


      72.9




      Adjusted (1)

      73.5


      72.2



      OPERATING MARGIN %:







      Unadjusted

      3.5


      3.5




      Adjusted (1), (2)

      3.5


      3.6



      PRETAX MARGIN %:







      Unadjusted

      2.3


      2.5




      Adjusted (1), (2)

      2.3


      2.6










      SAME STORE SG&A RECONCILIATION:







      As reported

      $ 295,041


      $ 291,844


      1.1


        Pre-tax adjustments:







          Catastrophic events  

      (643)


      (2,769)




          Loss on real estate and dealership transactions 

      -


      (250)




          Acquisition costs 

      (288)


      -




      Adjusted Same Store SG&A (1)

      $ 294,110


      $ 288,825


      1.8








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      11.1


      10.7




      Adjusted (1)

      11.1


      10.6



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      73.4


      72.2




      Adjusted (1)

      73.2


      71.5



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      3.5


      3.6




      Adjusted (1), (3)

      3.6


      3.8












       Six Months Ended June 30, 



      2017


      2016


      % Increase/
      (Decrease)

      NET INCOME RECONCILIATION:







      As reported

      $   73,072


      $   80,871


      (9.6)


        Adjustments:







       Catastrophic events  







       Pre-tax 

      643


      5,423




       Tax impact 

      (250)


      (2,038)




       Loss on real estate and dealership transactions 







       Pre-tax 

      -


      113




       Tax impact 

      -


      255




       Acquisition costs  







       Pre-tax 

      288


      591




       Tax impact 

      -


      (11)




         Legal settlements (4)







       Pre-tax 

      (1,833)


      -




       Tax impact 

      696


      -




       Non-cash asset impairment 







       Pre-tax 

      -


      1,533




       Tax impact 

      -


      (586)




       Foreign deferred income tax benefit 







       Tax impact 

      -


      (1,686)




      Adjusted net income (1)

      $   72,616


      $   84,465


      (14.0)








      ADJUSTED NET INCOME ATTRIBUTABLE TO DILUTED







      COMMON SHARES RECONCILIATION:







      Adjusted net income (1)

      $   72,616


      $   84,465


      (14.0)


      Less: Adjusted earnings allocated to participating securities

      2,628


      3,367


      (21.9)


      Adjusted net income available to diluted common shares (1)

      $   69,988


      $   81,098


      (13.7)








       DILUTED INCOME PER COMMON SHARE RECONCILIATION: 






      As reported

      $       3.42


      $       3.57


      (4.2)


        After-tax adjustments:







          Catastrophic events  

      0.02


      0.15




          Loss on real estate and dealership transactions 

      -


      0.02




          Acquisition costs  

      0.01


      0.02




         Legal settlements (4)

      (0.05)


      -




          Non-cash asset impairment 

      -


      0.04




          Foreign deferred income tax benefit 

      -


      (0.07)




      Adjusted diluted income per share (1)

      $       3.40


      $       3.73


      (8.8)















      SG&A RECONCILIATION:







      As reported

      $ 588,347


      $ 592,687


      (0.7)


        Pre-tax adjustments:







          Catastrophic events  

      (643)


      (5,423)




          Gain on real estate and dealership transactions 

      -


      310




          Acquisition costs 

      (288)


      (591)




         Legal settlements (4)

      1,833


      -




      Adjusted SG&A (1)

      $ 589,249


      $ 586,983


      0.4








      SG&A AS % REVENUES:







      Unadjusted

      11.3


      11.0




      Adjusted (1)

      11.4


      10.9



      SG&A AS % OF GROSS PROFIT:







      Unadjusted

      74.6


      74.2




      Adjusted (1)

      74.7


      73.4



      OPERATING MARGIN %:







      Unadjusted

      3.3


      3.3




      Adjusted (1), (2)

      3.3


      3.5



      PRETAX MARGIN %:







      Unadjusted

      2.2


      2.3




      Adjusted (1), (2)

      2.2


      2.4










      SAME STORE SG&A RECONCILIATION:







      As reported

      $ 572,432


      $ 572,764


      (0.1)


        Pre-tax adjustments:







          Catastrophic events  

      (643)


      (5,423)




          Loss on real estate and dealership transactions 

      -


      (385)




          Acquisition costs 

      (288)


      (591)




         Legal settlements (4)

      1,833


      -




      Adjusted Same Store SG&A (1)

      $ 573,334


      $ 566,365


      1.2








      SAME STORE SG&A AS % REVENUES:







      Unadjusted

      11.3


      10.9




      Adjusted (1)

      11.3


      10.8



      SAME STORE SG&A AS % GROSS PROFIT:







      Unadjusted

      73.8


      73.1




      Adjusted (1)

      74.0


      72.3



      SAME STORE OPERATING MARGIN %:







      Unadjusted

      3.5


      3.5




      Adjusted (1), (3)

      3.4


      3.7










      (1)

      See the section of this release entitled "Non-GAAP Financial Measures " for information regarding non-GAAP financial measures and certain selected items that the Company believes impact comparability of financial results between reporting periods.

      (2)

      Excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges of $1,024 and $1,956 for the three and six months ended June 30, 2016, respectively.

      (3)

      Excludes the impact of Same Store SG&A reconciling items above, as well as non-cash asset impairment charges of $1,024 and $1,534 for the three and six months ended June 30, 2016, respectively.

      (4)

      For the six months ended June 30, 2017, the Company recognized a net pre-tax gain related to a settlement with an OEM of $1.8 million. 

      SOURCE Group 1 Automotive, Inc.

      Modal title

      Also from this source

      Group 1 Automotive Named to Forbes' World's Top Companies for Women 2026

      Group 1 Automotive Named to Forbes' World's Top Companies for Women 2026

      Group 1 Automotive, Inc. (NYSE: GPI) today announced it has been named to the World's Top Companies for Women 2026, presented by Forbes in...

      Group 1 Automotive Reports Third Quarter 2026 Financial Results

      Group 1 Automotive, Inc. (NYSE: GPI) ("Group 1" or the "Company"), a Fortune 250 automotive retailer with 256 dealerships located in the U.S. and U.K....

      More Releases From This Source

      Explore

      Automotive

      Automotive

      Banking & Financial Services

      Banking & Financial Services

      Transportation, Trucking & Railroad

      Transportation, Trucking & Railroad

      Conference Call Announcements

      Conference Call Announcements

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.