Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

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

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

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

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

Group 1 Automotive Announces Third Quarter 2019 Financial Results

U.S. Revenue Jumps 10% Driven by 15% Used Vehicle Growth


News provided by

Group 1 Automotive, Inc.

Oct 24, 2019, 06:10 ET

Share this article

Share toX

Share this article

Share toX

HOUSTON, Oct. 24, 2019 /PRNewswire/ -- Group 1 Automotive, Inc. (NYSE: GPI), ("Group 1" or the "Company"), an international, Fortune 500 automotive retailer, today reported 2019 third quarter net income of $38.0 million, diluted earnings per common share of $2.04, adjusted net income (a non-GAAP measure) of $56.4 million, and adjusted diluted earnings per common share (a non-GAAP measure) of $3.02.  The Company's 2019 third quarter total revenue was an all-time quarterly record of $3.1 billion.

Third quarter 2019 adjusted net income and diluted earnings per share exclude approximately $18.4 million of net after-tax adjustments, or $0.98 per common share, for non-core items.  These adjustments consist of catastrophic event costs of approximately $9.0 million after-tax, or $0.48 per common share, non-cash asset impairments of $8.3 million, or $0.44 per common share, and a net loss on real estate and dealership transactions of $1.1 million, or $0.06 per common share.  Reconciliations of non-GAAP financial measures are included in the attached financial tables.

"Our achievement of new quarterly records for total revenue and adjusted EPS in a flat U.S. new vehicle sales market, as well as a U.K. market in political turmoil, is a testimony to the strong operating execution of our entire team - especially in the U.S.," said Earl J. Hesterberg, Group 1's president and chief executive officer.  "Same Store U.S. gross profit growth of 16.6% in total used vehicles and 9.9% in parts and service are both remarkable performances, which drove one of the best quarters in our Company's history."

Consolidated Results for Third Quarter 2019 (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 increased 7.9 percent (9.1 percent), to an all-time quarterly record of $3.1 billion.
  • Total gross profit increased 7.0 percent (7.9 percent), to an all-time quarterly record of $465.6 million.
  • New vehicle revenues increased 7.3 percent (8.4 percent) on a 2.4 percent increase in unit sales. New vehicle gross profit decreased 3.1 percent (1.9 percent), to $75.2 million. U.S. Same Store new unit sales increased 2.9 percent, outperforming the industry, which was about flat.
  • Retail used vehicle revenues increased 9.8 percent (11.1 percent) on 9.6 percent higher unit sales. Retail used vehicle gross profit increased 8.2 percent (9.2 percent), to $54.2 million. Total used vehicle gross profit was up 9.6 percent (10.5 percent), to $54.6 million. U.S. Same Store retail used vehicle revenue increased 14.1 percent, driven by an 11.9 percent increase in unit sales and retail used gross profit increased 16.4 percent, reflecting the volume growth and a $54 per unit improvement in gross profit, to $1,386 per unit.
  • Parts and service gross profit increased 8.7 percent (9.6 percent) on revenue growth of 8.2 percent (9.1 percent). U.S. Same Store parts and service revenues and gross profit grew 9.6 percent and 9.9 percent, respectively.
  • Finance and Insurance (F&I) gross profit per retail unit (PRU) increased 3.9 percent (4.5 percent), to $1,485. U.S. Same Store F&I gross profit PRU grew 3.2 percent, to $1,751.
  • Selling, General and Administrative (SG&A) expenses as a percent of gross profit increased 320 basis points, to 76.0 percent. Adjusted Same Store SG&A as a percent of gross profit increased 10 basis points, to 72.8 percent.

Segment Results for Third Quarter 2019 (year-over-year comparable basis)

  • United States:
    The Company's U.S. operations accounted for 77.7 percent of total revenues and 83.1 percent of total gross profit.  Total U.S. revenues were $2.4 billion, an increase of 10.1 percent.  Retail used vehicle revenues increased 15.0 percent, F&I revenues increased 10.9 percent, parts and service revenues increased 8.8 percent, and new vehicle revenues increased 7.9 percent. 

    Total gross profit grew 9.8 percent, to $387.0 million.  Parts and service Same Store gross profit grew an all-time record of 9.9 percent, to $168.0 million.  Same Store used vehicle gross profit grew 16.4 percent, to $42.5 million.  Same Store used retail unit sales grew 11.9 percent, as Val-U-Line ® retail unit sales grew 10.3 percent and represented 10.8 percent of our quarterly used unit sales.  Same Store total used vehicle gross profit PRU increased $55, or 5.1 percent, to $1,127.  Same Store F&I gross profit PRU increased $54, or 3.2 percent per unit, to $1,751.

    SG&A expenses as a percent of gross profit increased 500 basis points, to 73.7 percent.  Same Store adjusted SG&A expenses as a percent of gross profit increased 40 basis points, to 70.4 percent.

    "Group 1's strategic initiatives in the areas of omnichannel capabilities, expanded used vehicle offerings with our Val-U-Line® brand, and increased service capacity have been the key drivers of significantly improved profitability in our U.S. operations," said Daryl Kenningham, Group 1's president of U.S. operations.  "We are continuing to demonstrate that by focusing on used vehicles and aftersales operations, we can deliver significant profit improvements in our U.S. business."

  • United Kingdom:
    The Company's U.K. operations accounted for 18.7 percent of total revenues and 14.0 percent of total gross profit.  Total Same Store U.K. revenues decreased 2.3 percent (increased 3.2 percent), to $547.6 million.  Same Store total gross profit decreased 8.7 percent (decreased 3.6 percent), to $59.6 million.  Continued weakness in consumer confidence and the overall auto market due to Brexit continues to exert downward pressure on new vehicle sales volumes and margins.

    SG&A expenses as a percent of gross profit increased 160 basis points, to 88.5 percent.  Same Store SG&A expenses as a percent of gross profit increased 40 basis points, to 85.7 percent.  On a sequential basis, adjusted SG&A as a percent of gross profit declined 440 basis points as cost reduction actions began to gain traction.

  • Brazil:
    The Company's Brazilian operations accounted for 3.6 percent of total revenues and 2.9 percent of total gross profit.  The Company's Same Store new vehicle revenues increased 5.1 percent (6.1 percent), with units down 1.3 percent due to a product cycle lull in certain key brands.  Same Store total revenues increased 9.5 percent (10.2 percent), with the increase driven by constant currency revenue growth of 27.8 percent in total used vehicles, 6.1 percent in new vehicles, and 5.4 percent in parts & service.  SG&A expenses as a percent of gross profit decreased 25.6 percentage points, to 81.6 percent.  Adjusted Same Store SG&A expenses as a percent of gross profit decreased 130 basis points, to 81.8 percent.

Corporate Development

In October 2019, the Company opened a four-story flagship Jaguar-Land Rover dealership at the junction of two of the busiest roadways in northwest London.  This open point increases the Company's Jaguar-Land Rover dealership count to four in the U.K. and nine worldwide.  The new Jaguar-Land Rover dealership is expected to generate approximately $85 million in annual revenues. 

In September 2019, the Company opened a new standalone collision center in Atlanta, Georgia.  We now operate 30 collision centers in the U.S. and continue to explore opportunities for further expansion.

Also in September 2019, the Company disposed of a Volkswagen franchise in Texas, which generated approximately $40 million in trailing-twelve-month revenues.

Year-to-date 2019, the Company has acquired 13 franchises, which are expected to generate an estimated $340 million in annual revenues; and the Company has disposed of 12 franchises that generated approximately $240 million in trailing-twelve-month revenues.

Third Quarter 2019 Earnings Conference Call Details

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

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

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

Domestic:

1-888-317-6003

International:

1-412-317-6061

Conference ID:

3340290

A telephonic replay will be available following the call through October 31, 2019 by dialing:

Domestic:

1-877-344-7529

International:

1-412-317-0088

Replay ID:

10135910

ABOUT GROUP 1 AUTOMOTIVE, INC.
Group 1 owns and operates 184 automotive dealerships, 240 franchises, and 49 collision centers in the United States, the United Kingdom and Brazil that offer 31 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, (i) our ability to retain key personnel, and (j) uncertainty of the outcome and potential impact of Brexit. 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, SAME STORE DATA, AND OTHER DATA
In addition to evaluating the financial condition and results of our operations in accordance with U.S. 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, profitability improvement initiatives, and other events outside of normal, or "core," business and operations, by considering alternative financial measures not prepared in accordance with U.S. GAAP. 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, legal matters, gains and losses on dealership franchise or real estate transactions, and catastrophic events, such as hailstorms, 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. This includes evaluating measures such as adjusted selling, general and administrative expenses, adjusted net income, adjusted diluted income per share, and constant currency. 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 U.S. 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 U.S. GAAP. We caution investors not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable U.S. GAAP measures.

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 U.S. 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.

The Same Store amounts presented include the results of dealerships for the identical months in each period presented in comparison, commencing with the first full month in which the dealership was owned by us and, in the case of dispositions, ending with the last full month it was owned by us. Same Store results also include the activities of our corporate headquarters.

Certain disclosures are reported as zero balances or may not compute due to rounding.

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

Media contacts:
Pete DeLongchamps
Senior Vice President, 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.

Condensed Consolidated Statements of Operations

(Unaudited)

(In millions, except per share amounts)












Three Months Ended September 30,



2019


2018


Increase/(Decrease)


% Change

REVENUES









New vehicle retail sales


$

1,652.2



$

1,539.5



$

112.7



7.3

%

Used vehicle retail sales


869.7



792.4



77.3



9.8

%

Used vehicle wholesale sales


85.3



86.6



(1.3)



(1.5)

%

Parts and service sales


383.5



354.5



29.0



8.2

%

Finance, insurance and other, net


127.6



116.1



11.5



9.9

%

Total revenues


3,118.3



2,889.1



229.2



7.9

%

COST OF SALES









New vehicle retail sales


1,577.0



1,461.9



115.1



7.9

%

Used vehicle retail sales


815.5



742.3



73.2



9.9

%

Used vehicle wholesale sales


84.9



86.9



(2.0)



(2.3)

%

Parts and service sales


175.3



162.9



12.4



7.6

%

Total cost of sales


2,652.7



2,454.0



198.7



8.1

%

GROSS PROFIT


465.6



435.1



30.5



7.0

%

Selling, general and administrative expenses


354.0



316.8



37.2



11.7

%

Depreciation and amortization expense


18.0



16.9



1.1



6.5

%

Asset impairments


10.3



23.2



(12.9)



(55.6)

%

INCOME (LOSS) FROM OPERATIONS


83.3



78.2



5.1



6.5

%

INTEREST EXPENSE









Floorplan interest expense


15.4



14.7



0.7



4.8

%

Other interest expense, net


18.9



19.1



(0.2)



(1.0)

%

INCOME (LOSS) BEFORE INCOME TAXES


49.0



44.4



4.6



10.4

%

(Benefit) provision for income taxes


11.0



9.6



1.4



14.6

%

NET INCOME (LOSS)


$

38.0



$

34.8



$

3.2



9.2

%

Less: earnings allocated to participating securities


1.4



1.2



0.2



16.7

%

Earnings available to diluted common shares


$

36.6



$

33.6



$

3.0



8.9

%

DILUTED EARNINGS (LOSS) PER SHARE


$

2.04



$

1.74



$

0.30



17.2

%

Weighted average dilutive common shares outstanding


18.0



19.3



(1.3)



(6.7)

%

Weighted average participating securities


0.7



0.6



0.1



16.7

%

Total weighted average shares


18.7



19.9



(1.2)



(6.0)

%

Effective tax rate


22.4

%


21.6

%


0.8

%



Group 1 Automotive, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(In millions, except per share amounts)












Nine Months Ended September 30,



2019


2018


Increase/(Decrease)


% Change

REVENUES









New vehicle retail sales


$

4,632.2



$

4,608.7



$

23.5



0.5

%

Used vehicle retail sales


2,527.8



2,394.8



133.0



5.6

%

Used vehicle wholesale sales


273.4



283.4



(10.0)



(3.5)

%

Parts and service sales


1,130.8



1,062.1



68.7



6.5

%

Finance, insurance and other, net


368.2



343.5



24.7



7.2

%

Total revenues


8,932.4



8,692.5



239.9



2.8

%

COST OF SALES









New vehicle retail sales


4,415.7



4,379.1



36.6



0.8

%

Used vehicle retail sales


2,372.5



2,250.0



122.5



5.4

%

Used vehicle wholesale sales


272.7



281.8



(9.1)



(3.2)

%

Parts and service sales


520.1



488.6



31.5



6.4

%

Total cost of sales


7,581.0



7,399.5



181.5



2.5

%

GROSS PROFIT


1,351.4



1,293.0



58.4



4.5

%

Selling, general and administrative expenses


1,020.4



949.2



71.2



7.5

%

Depreciation and amortization expense


53.0



50.0



3.0



6.0

%

Asset impairments


10.8



27.4



(16.6)



(60.6)

%

INCOME (LOSS) FROM OPERATIONS


267.2



266.4



0.8



0.3

%

INTEREST EXPENSE









Floorplan interest expense


47.0



43.3



3.7



8.5

%

Other interest expense, net


55.8



57.4



(1.6)



(2.8)

%

INCOME (LOSS) BEFORE INCOME TAXES


164.4



165.7



(1.3)



(0.8)

%

(Benefit) provision for income taxes


38.5



38.6



(0.1)



(0.3)

%

NET INCOME (LOSS)


$

125.9



$

127.1



$

(1.2)



(0.9)

%

Less: earnings allocated to participating securities


4.7



4.3



0.4



9.3

%

Earnings available to diluted common shares


$

121.2



$

122.8



$

(1.6)



(1.3)

%

DILUTED EARNINGS (LOSS) PER SHARE


$

6.77



$

6.18



$

0.59



9.5

%

Weighted average dilutive common shares outstanding


17.9



19.9



(2.0)



(10.1)

%

Weighted average participating securities


0.7



0.7



—



—

%

Total weighted average shares


18.6



20.6



(2.0)



(9.7)

%

Effective tax rate


23.4

%


23.3

%


0.1

%



Group 1 Automotive, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(Dollars in millions)












September 30,
 2019


December 31,
2018


Increase/(Decrease)


% Change

ASSETS

CURRENT ASSETS









Cash and cash equivalents


$

41.0



$

15.9



$

25.1



157.9

%

Contracts in transit and vehicle receivables, net


256.2



265.7



(9.5)



(3.6)

%

Accounts and notes receivable, net


222.2



194.0



28.2



14.5

%

Inventories, net


1,792.7



1,844.1



(51.4)



(2.8)

%

Prepaid expenses and other current assets


74.4



82.7



(8.3)



(10.0)

%

TOTAL CURRENT ASSETS


2,386.5



2,402.4



(15.9)



(0.7)

%

Property and equipment, net


1,484.8



1,347.8



137.0



10.2

%

Operating lease assets


204.7



—



204.7



100.0

%

Goodwill


979.0



963.9



15.1



1.6

%

Intangible franchise rights


252.9



259.6



(6.7)



(2.6)

%

Other assets


21.1



27.4



(6.3)



(23.0)

%

TOTAL ASSETS


$

5,329.0



$

5,001.1



$

327.9



6.6

%










LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES









Floorplan notes payable - credit facility and other


$

1,224.8



$

1,292.5



$

(67.7)



(5.2)

%

Offset account related to floorplan notes payable - credit facility


(25.0)



(33.6)



8.6



(25.6)

%

Floorplan notes payable - manufacturer affiliates


410.7



417.9



(7.2)



(1.7)

%

Offset account related to floorplan notes payable - manufacturer affiliates


(0.2)



(0.1)



(0.1)



100.0

%

Current maturities of long-term debt


66.0



93.0



(27.0)



(29.0)

%

Current operating lease liabilities


23.9



—



23.9



100.0

%

Accounts payable


483.3



419.4



63.9



15.2

%

Accrued expenses and other current liabilities


213.8



197.6



16.2



8.2

%

TOTAL CURRENT LIABILITIES


2,397.3



2,386.7



10.6



0.4

%

5.00% Senior Notes (principal of $550.0)


545.1



543.7



1.4



0.3

%

5.25% Senior Notes (principal of $300.0)


297.2



296.7



0.5



0.2

%

Acquisition line


49.2



31.8



17.4



54.7

%

Real estate related and other long-term debt, net of current maturities


356.8



366.7



(9.9)



(2.7)

%

Finance leases, net of current maturities


59.7



42.5



17.2



40.5

%

Operating lease liabilities, net of current portion


195.5



—



195.5



100.0

%

Deferred income taxes


131.4



134.7



(3.3)



(2.4)

%

Other liabilities


110.5



102.6



7.9



7.7

%

STOCKHOLDERS' EQUITY









Common stock


0.3



0.3



—



—

%

Additional paid-in capital


291.9



292.8



(0.9)



(0.3)

%

Retained earnings


1,499.8



1,394.8



105.0



7.5

%

Accumulated other comprehensive income (loss)


(169.5)



(137.8)



(31.7)



23.0

%

Treasury stock


(436.2)



(454.4)



18.2



(4.0)

%

TOTAL STOCKHOLDERS' EQUITY


1,186.3



1,095.7



90.6



8.3

%

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY


$

5,329.0



$

5,001.1



$

327.9



6.6

%

Group 1 Automotive, Inc.

Additional Information - Consolidated

(Unaudited)














Three Months Ended
September 30,


Nine Months Ended
September 30,




2019 (%)


2018 (%)


2019 (%)


2018 (%)

New vehicle unit sales geographic mix








Region

Geographic Market









United States

Texas


36.6



37.2



35.8



35.8



Oklahoma


7.1



6.7



6.7



6.2



California


5.6



5.8



5.6



6.2



Massachusetts


5.1



5.2



4.7



4.9



Georgia


4.8



4.7



4.5



4.5



Florida


2.5



2.9



2.6



2.6



Louisiana


2.4



2.2



2.4



2.0



New Hampshire


2.0



2.0



1.8



1.9



New Jersey


1.8



1.5



1.8



1.6



South Carolina


1.8



1.6



1.7



1.6



Mississippi


1.2



1.2



1.2



1.2



Kansas


1.2



1.4



1.1



1.4



Alabama


0.7



0.7



0.7



0.7



Maryland


0.5



0.4



0.5



0.4



New Mexico


0.7



0.1



0.4



0.1





74.0



73.6



71.5



71.1












International

United Kingdom


20.9



21.4



23.0



23.9



Brazil


5.1



5.0



5.5



5.0





100.0



100.0



100.0



100.0











New vehicle unit sales brand mix








Toyota/Lexus


25.7



27.1



24.6



25.0


Volkswagen/Audi/Porsche/SEAT/SKODA


13.3



13.0



13.9



14.1


BMW/MINI


11.9



11.5



12.1



12.1


Honda/Acura


10.5



9.5



10.6



9.3


Ford/Lincoln


10.6



11.0



10.6



11.1


Chevrolet/GMC/Buick/Cadillac


6.7



5.6



6.6



5.7


Nissan


6.1



6.8



6.1



6.5


Mercedes-Benz/smart/Sprinter


4.9



4.2



5.1



4.7


Hyundai/Kia/Genesis


3.9



4.0



3.8



3.9


Chrysler/Dodge/Jeep/RAM


3.7



3.9



3.4



4.0


Jaguar/Land Rover


1.8



1.7



2.0



1.8


Other


0.9



1.7



1.2



1.8




100.0



100.0



100.0



100.0


Group 1 Automotive, Inc.

Reported Operating Data - U.S.

(Unaudited)

(Dollars in millions, except per unit amounts)












Three Months Ended September 30,



2019


2018


Increase/(Decrease)


% Change

Revenues









New vehicle retail sales


$

1,291.7



$

1,196.6



$

95.1



7.9

%

Used vehicle retail sales


657.6



572.0



85.6



15.0

%

Used vehicle wholesale sales


45.9



40.7



5.2



12.8

%

Total used


703.5



612.7



90.8



14.8

%

Parts and service sales


314.9



289.3



25.6



8.8

%

Finance, insurance and other, net


112.7



101.6



11.1



10.9

%

Total revenues


$

2,422.8



$

2,200.2



$

222.6



10.1

%

Gross profit









New vehicle retail sales


$

58.6



$

57.3



$

1.3



2.3

%

Used vehicle retail sales


43.5



37.2



6.3



16.9

%

Used vehicle wholesale sales


0.4



0.4



—



—

%

Total used


43.9



37.6



6.3



16.8

%

Parts and service sales


171.8



156.0



15.8



10.1

%

Finance, insurance and other, net


112.7



101.6



11.1



10.9

%

Total gross profit


$

387.0



$

352.5



$

34.5



9.8

%

Gross margin









New vehicle retail sales


4.5

%


4.8

%


(0.3)

%



Used vehicle retail sales


6.6

%


6.5

%


0.1

%



Used vehicle wholesale sales


0.9

%


1.0

%


(0.1)

%



Total used


6.2

%


6.1

%


0.1

%



Parts and service sales


54.6

%


53.9

%


0.7

%



Finance, insurance and other, net


100.0

%


100.0

%


—

%



Total gross margin


16.0

%


16.0

%


—

%



Units sold









Retail new vehicles sold


33,041



32,058



983



3.1

%

Retail used vehicles sold


31,505



28,125



3,380



12.0

%

Wholesale used vehicles sold


7,565



7,118



447



6.3

%

Total used


39,070



35,243



3,827



10.9

%

Average sales price per unit sold









New vehicle retail


$

39,094



$

37,326



$

1,768



4.7

%

Used vehicle retail


$

20,873



$

20,338



$

535



2.6

%

Gross profit per unit sold









New vehicle retail sales


$

1,774



$

1,787



$

(13)



(0.7)

%

Used vehicle retail sales


$

1,381



$

1,323



$

58



4.4

%

Used vehicle wholesale sales


$

53



$

56



$

(3)



(5.4)

%

Total used


$

1,124



$

1,067



$

57



5.3

%

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


$

1,746



$

1,688



$

58



3.4

%

Other









SG&A expenses


$

285.4



$

242.2



$

43.2



17.8

%

Adjusted SG&A expenses (1)


$

272.7



$

249.0



$

23.7



9.5

%

SG&A as % gross profit


73.7

%


68.7

%


5.0

%



Adjusted SG&A as % gross profit (1)


70.5

%


70.6

%


(0.1)

%



Interest expense









Floorplan interest expense


$

13.4



$

12.9



$

0.5



3.9

%

Less: Floorplan assistance


13.2



11.7



1.5



12.8

%

Net floorplan expense


$

0.2



$

1.2



$

(1.0)



(83.3)

%

Other interest expense, net


$

16.5



$

17.2



$

(0.7)



(4.1)

%



(1)

 See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - U.S.

(Unaudited)

(Dollars in millions, except per unit amounts)












Nine Months Ended September 30,



2019


2018


Increase/(Decrease)


% Change

Revenues









New vehicle retail sales


$

3,512.1



$

3,433.4



$

78.7



2.3

%

Used vehicle retail sales


1,877.6



1,727.8



149.8



8.7

%

Used vehicle wholesale sales


133.0



137.5



(4.5)



(3.3)

%

Total used


2,010.6



1,865.3



145.3



7.8

%

Parts and service sales


922.2



862.6



59.6



6.9

%

Finance, insurance and other, net


319.4



295.2



24.2



8.2

%

Total revenues


$

6,764.3



$

6,456.5



$

307.8



4.8

%

Gross profit









New vehicle retail sales


$

164.3



$

166.8



$

(2.5)



(1.5)

%

Used vehicle retail sales


125.1



109.5



15.6



14.2

%

Used vehicle wholesale sales


2.4



3.4



(1.0)



(29.4)

%

Total used


127.5



112.9



14.6



12.9

%

Parts and service sales


499.4



463.9



35.5



7.7

%

Finance, insurance and other, net


319.4



295.2



24.2



8.2

%

Total gross profit


$

1,110.6



$

1,038.8



$

71.8



6.9

%

Gross margin









New vehicle retail sales


4.7

%


4.9

%


(0.2)

%



Used vehicle retail sales


6.7

%


6.3

%


0.4

%



Used vehicle wholesale sales


1.8

%


2.5

%


(0.7)

%



Total used


6.3

%


6.1

%


0.2

%



Parts and service sales


54.2

%


53.8

%


0.4

%



Finance, insurance and other, net


100.0

%


100.0

%


—

%



Total gross margin


16.4

%


16.1

%


0.3

%



Units sold









Retail new vehicles sold


89,749



91,119



(1,370)



(1.5)

%

Retail used vehicles sold


91,299



83,919



7,380



8.8

%

Wholesale used vehicles sold


21,543



23,793



(2,250)



(9.5)

%

Total used


112,842



107,712



5,130



4.8

%

Average sales price per unit sold









New vehicle retail


$

39,132



$

37,680



$

1,452



3.9

%

Used vehicle retail


$

20,565



$

20,589



$

(24)



(0.1)

%

Gross profit per unit sold









New vehicle retail sales


$

1,831



$

1,831



$

—



—

%

Used vehicle retail sales


$

1,370



$

1,305



$

65



5.0

%

Used vehicle wholesale sales


$

111



$

143



$

(32)



(22.4)

%

Total used


$

1,130



$

1,048



$

82



7.8

%

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


$

1,764



$

1,686



$

78



4.6

%

Other









SG&A expenses


$

809.6



$

729.4



$

80.2



11.0

%

Adjusted SG&A expenses (1)


$

794.4



$

748.5



$

45.9



6.1

%

SG&A as % gross profit


72.9

%


70.2

%


2.7

%



Adjusted SG&A as % gross profit (1)


71.5

%


72.1

%


(0.6)

%



Interest expense









Floorplan interest expense


$

41.2



$

38.0



$

3.2



8.4

%

Less: Floorplan assistance


35.2



33.7



1.5



4.5

%

Net floorplan expense


$

6.0



$

4.3



$

1.7



39.5

%

Other interest expense, net


$

50.4



$

51.6



$

(1.2)



(2.3)

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - U.K.

(Unaudited)

(Dollars in millions, except per unit amounts)




Three Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

290.7



$

278.0



$

12.7



4.6

%



$

(16.4)



10.5

%

Used vehicle retail sales

189.3



200.1



(10.8)



(5.4)

%



(10.8)



—

%

Used vehicle wholesale sales

35.0



41.7



(6.7)



(16.1)

%



(1.9)



(11.5)

%

Total used

224.3



241.8



(17.5)



(7.2)

%



(12.7)



(2.0)

%

Parts and service sales

56.6



53.8



2.8



5.2

%



(3.2)



11.1

%

Finance, insurance and other, net

13.0



12.3



0.7



5.7

%



(0.7)



11.5

%

Total revenues

$

584.6



$

585.9



$

(1.3)



(0.2)

%



$

(33.0)



5.4

%

Gross profit













New vehicle retail sales

$

12.1



$

15.1



$

(3.0)



(19.9)

%



$

(0.8)



(14.4)

%

Used vehicle retail sales

8.9



11.6



(2.7)



(23.3)

%



(0.5)



(19.0)

%

Used vehicle wholesale sales

(0.3)



(0.8)



0.5



62.5

%



—



62.5

%

Total used

8.6



10.8



(2.2)



(20.4)

%



(0.5)



(15.6)

%

Parts and service sales

31.3



30.5



0.8



2.6

%



(1.8)



8.4

%

Finance, insurance and other, net

13.0



12.3



0.7



5.7

%



(0.7)



11.5

%

Total gross profit

$

65.0



$

68.7



$

(3.7)



(5.4)

%



$

(3.8)



0.2

%

Gross margin













New vehicle retail sales

4.2

%


5.4

%


(1.2)

%








Used vehicle retail sales

4.7

%


5.8

%


(1.1)

%








Used vehicle wholesale sales

(0.9)

%


(1.9)

%


1.0

%








Total used

3.8

%


4.5

%


(0.7)

%








Parts and service sales

55.3

%


56.7

%


(1.4)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

11.1

%


11.7

%


(0.6)

%








Units sold













Retail new vehicles sold

9,329



9,333



(4)



—

%






Retail used vehicles sold

8,573



8,482



91



1.1

%






Wholesale used vehicles sold

4,894



5,382



(488)



(9.1)

%






Total used

13,467



13,864



(397)



(2.9)

%






Average sales price per unit sold













New vehicle retail

$

31,161



$

29,787



$

1,374



4.6

%



$

(1,754)



10.5

%

Used vehicle retail

$

22,081



$

23,591



$

(1,510)



(6.4)

%



$

(1,254)



(1.1)

%

Gross profit per unit sold













New vehicle retail sales

$

1,297



$

1,618



$

(321)



(19.8)

%



$

(88)



(14.4)

%

Used vehicle retail sales

$

1,038



$

1,368



$

(330)



(24.1)

%



$

(58)



(19.9)

%

Used vehicle wholesale sales

$

(61)



$

(149)



$

88



59.1

%



$

(5)



56.8

%

Total used

$

639



$

779



$

(140)



(18.0)

%



$

(38)



(13.1)

%

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

$

726



$

690



$

36



5.2

%



$

(40)



10.9

%

Other













SG&A expenses

$

57.5



$

59.7



$

(2.2)



(3.7)

%



$

(3.4)



1.9

%

Adjusted SG&A expenses (1)

$

57.0



$

59.7



$

(2.7)



(4.5)

%



$

(3.3)



1.1

%

SG&A as % gross profit

88.5

%


86.9

%


1.6

%








Adjusted SG&A as % gross profit (1)

87.7

%


86.9

%


0.8

%








Interest expense













Floorplan interest expense

$

1.8



$

1.6



$

0.2



12.5

%



$

(0.2)



24.9

%

Less: Floorplan assistance

0.1



0.3



(0.2)



(66.7)

%



—



(66.7)

%

Net floorplan expense

$

1.7



$

1.3



$

0.4



30.8

%



$

(0.2)



46.5

%

Other interest expense, net

$

2.3



$

1.7



$

0.6



35.3

%



$

(0.1)



41.4

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - U.K.

(Unaudited)

(Dollars in millions, except per unit amounts)















Nine Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

911.6



$

971.1



$

(59.5)



(6.1)

%



$

(56.6)



(0.3)

%

Used vehicle retail sales

586.8



600.7



(13.9)



(2.3)

%



(35.1)



3.5

%

Used vehicle wholesale sales

127.1



134.4



(7.3)



(5.4)

%



(7.5)



0.2

%

Total used

713.9



735.1



(21.2)



(2.9)

%



(42.6)



2.9

%

Parts and service sales

172.5



165.0



7.5



4.5

%



(10.5)



10.9

%

Finance, insurance and other, net

43.2



42.3



0.9



2.1

%



(2.7)



8.4

%

Total revenues

$

1,841.2



$

1,913.5



$

(72.3)



(3.8)

%



$

(112.4)



2.1

%

Gross profit













New vehicle retail sales

$

39.6



$

49.5



$

(9.9)



(20.0)

%



$

(2.3)



(15.4)

%

Used vehicle retail sales

25.5



31.3



(5.8)



(18.5)

%



(1.5)



(13.7)

%

Used vehicle wholesale sales

(2.6)



(2.2)



(0.4)



(18.2)

%



0.1



(24.8)

%

Total used

22.9



29.1



(6.2)



(21.3)

%



(1.4)



(16.5)

%

Parts and service sales

95.5



94.1



1.4



1.5

%



(5.7)



7.6

%

Finance, insurance and other, net

43.2



42.3



0.9



2.1

%



(2.7)



8.4

%

Total gross profit

$

201.2



$

215.0



$

(13.8)



(6.4)

%



$

(12.1)



(0.8)

%

Gross margin













New vehicle retail sales

4.3

%


5.1

%


(0.8)

%








Used vehicle retail sales

4.3

%


5.2

%


(0.9)

%








Used vehicle wholesale sales

(2.0)

%


(1.6)

%


(0.4)

%








Total used

3.2

%


4.0

%


(0.8)

%








Parts and service sales

55.4

%


57.0

%


(1.6)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

10.9

%


11.2

%


(0.3)

%








Units sold













Retail new vehicles sold

28,939



30,697



(1,758)



(5.7)

%






Retail used vehicles sold

25,284



24,818



466



1.9

%






Wholesale used vehicles sold

16,033



16,924



(891)



(5.3)

%






Total used

41,317



41,742



(425)



(1.0)

%






Average sales price per unit sold













New vehicle retail

$

31,501



$

31,635



$

(134)



(0.4)

%



$

(1,955)



5.8

%

Used vehicle retail

$

23,208



$

24,204



$

(996)



(4.1)

%



$

(1,390)



1.6

%

Gross profit per unit sold













New vehicle retail sales

$

1,368



$

1,613



$

(245)



(15.2)

%



$

(79)



(10.3)

%

Used vehicle retail sales

$

1,009



$

1,261



$

(252)



(20.0)

%



$

(60)



(15.2)

%

Used vehicle wholesale sales

$

(162)



$

(130)



$

(32)



(24.6)

%



$

9



(31.7)

%

Total used

$

554



$

697



$

(143)



(20.5)

%



$

(34)



(15.7)

%

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

$

797



$

762



$

35



4.6

%



$

(49)



11.0

%

Other













SG&A expenses

$

175.8



$

181.6



$

(5.8)



(3.2)

%



$

(10.7)



2.7

%

Adjusted SG&A expenses (1)

$

175.3



$

181.6



$

(6.3)



(3.5)

%



$

(10.7)



2.4

%

SG&A as % gross profit

87.4

%


84.5

%


2.9

%








Adjusted SG&A as % gross profit (1)

87.1

%


84.5

%


2.6

%








Interest expense













Floorplan interest expense

$

5.2



$

4.7



$

0.5



10.6

%



$

(0.3)



17.7

%

Less: Floorplan assistance

0.4



0.8



(0.4)



(50.0)

%



0.1



(54.8)

%

Net floorplan expense

$

4.8



$

3.9



$

0.9



23.1

%



$

(0.4)



33.2

%

Other interest expense, net

$

5.4



$

5.0



$

0.4



8.0

%



$

(0.4)



15.0

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - Brazil

(Unaudited)

(Dollars in millions, except per unit amounts)















Three Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

69.8



$

64.9



$

4.9



7.6

%



$

(0.5)



8.3

%

Used vehicle retail sales

22.8



20.3



2.5



12.3

%



(0.1)



12.9

%

Used vehicle wholesale sales

4.4



4.2



0.2



4.8

%



—



4.8

%

Total used

27.2



24.5



2.7



11.0

%



(0.1)



11.7

%

Parts and service sales

12.0



11.4



0.6



5.3

%



(0.1)



5.9

%

Finance, insurance and other, net

1.9



2.2



(0.3)



(13.6)

%



—



(13.6)

%

Total revenues

$

110.9



$

103.0



$

7.9



7.7

%



$

(0.7)



8.4

%

Gross profit













New vehicle retail sales

$

4.5



$

5.2



$

(0.7)



(13.5)

%



$

—



(13.5)

%

Used vehicle retail sales

1.8



1.3



0.5



38.5

%



—



38.5

%

Used vehicle wholesale sales

0.3



0.1



0.2



200.0

%



0.1



88.2

%

Total used

2.1



1.4



0.7



50.0

%



0.1



44.3

%

Parts and service sales

5.1



5.1



—



—

%



—



—

%

Finance, insurance and other, net

1.9



2.2



(0.3)



(13.6)

%



—



(13.6)

%

Total gross profit

$

13.6



$

13.9



$

(0.3)



(2.2)

%



$

0.1



(1.9)

%

Gross margin













New vehicle retail sales

6.4

%


8.0

%


(1.6)

%








Used vehicle retail sales

7.9

%


6.4

%


1.5

%








Used vehicle wholesale sales

6.8

%


2.4

%


4.4

%








Total used

7.7

%


5.7

%


2.0

%








Parts and service sales

42.5

%


44.7

%


(2.2)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

12.3

%


13.5

%


(1.2)

%








Units sold













Retail new vehicles sold

2,262



2,193



69



3.1

%






Retail used vehicles sold

1,219



1,069



150



14.0

%






Wholesale used vehicles sold

430



402



28



7.0

%






Total used

1,649



1,471



178



12.1

%






Average sales price per unit sold













New vehicle retail

$

30,858



$

29,594



$

1,264



4.3

%



$

(210)



5.0

%

Used vehicle retail

$

18,704



$

18,990



$

(286)



(1.5)

%



$

(96)



(1.0)

%

Gross profit per unit sold













New vehicle retail sales

$

1,989



$

2,371



$

(382)



(16.1)

%



$

(6)



(15.9)

%

Used vehicle retail sales

$

1,477



$

1,216



$

261



21.5

%



$

1



21.6

%

Used vehicle wholesale sales

$

698



$

249



$

449



180.3

%



$

135



76.0

%

Total used

$

1,273



$

952



$

321



33.7

%



$

37



28.7

%

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

$

546



$

674



$

(128)



(19.0)

%



$

(1)



(19.2)

%

Other













SG&A expenses

$

11.1



$

14.9



$

(3.8)



(25.5)

%



$

0.1



(26.1)

%

Adjusted SG&A expenses (1)

$

11.1



$

11.8



$

(0.7)



(5.9)

%



$

—



(5.9)

%

SG&A as % gross profit

81.6

%


107.2

%


(25.6)

%








Adjusted SG&A as % gross profit (1)

81.6

%


84.9

%


(3.3)

%








Interest expense













Floorplan interest expense

$

0.2



$

0.2



$

—



—

%



$

—



—

%

Other interest expense, net

$

0.1



$

0.2



$

(0.1)



(50.0)

%



$

—



(50.0)

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - Brazil

(Unaudited)

(Dollars in millions, except per unit amounts)




Nine Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

208.5



$

204.2



$

4.3



2.1

%



$

(17.7)



10.8

%

Used vehicle retail sales

63.4



66.3



(2.9)



(4.4)

%



(5.6)



4.1

%

Used vehicle wholesale sales

13.3



11.5



1.8



15.7

%



(0.9)



23.6

%

Total used

76.7



77.8



(1.1)



(1.4)

%



(6.5)



7.0

%

Parts and service sales

36.1



34.5



1.6



4.6

%



(3.0)



13.5

%

Finance, insurance and other, net

5.6



6.0



(0.4)



(6.7)

%



(0.4)



0.2

%

Total revenues

$

326.9



$

322.5



$

4.4



1.4

%



$

(27.6)



10.0

%

Gross profit













New vehicle retail sales

$

12.6



$

13.3



$

(0.7)



(5.3)

%



$

(0.9)



1.8

%

Used vehicle retail sales

4.7



4.0



0.7



17.5

%



(0.4)



26.2

%

Used vehicle wholesale sales

0.9



0.4



0.5



125.0

%



(0.1)



150.9

%

Total used

5.6



4.4



1.2



27.3

%



(0.5)



37.0

%

Parts and service sales

15.8



15.5



0.3



1.9

%



(1.3)



10.6

%

Finance, insurance and other, net

5.6



6.0



(0.4)



(6.7)

%



(0.4)



0.2

%

Total gross profit

$

39.6



$

39.2



$

0.4



1.0

%



$

(3.1)



9.0

%

Gross margin













New vehicle retail sales

6.0

%


6.5

%


(0.5)

%








Used vehicle retail sales

7.4

%


6.0

%


1.4

%








Used vehicle wholesale sales

6.8

%


3.5

%


3.3

%








Total used

7.3

%


5.7

%


1.6

%








Parts and service sales

43.8

%


44.9

%


(1.1)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

12.1

%


12.2

%


(0.1)

%








Units sold













Retail new vehicles sold

6,911



6,429



482



7.5

%






Retail used vehicles sold

3,295



3,163



132



4.2

%






Wholesale used vehicles sold

1,386



1,081



305



28.2

%






Total used

4,681



4,244



437



10.3

%






Average sales price per unit sold













New vehicle retail

$

30,169



$

31,762



$

(1,593)



(5.0)

%



$

(2,564)



3.1

%

Used vehicle retail

$

19,241



$

20,961



$

(1,720)



(8.2)

%



$

(1,720)



—

%

Gross profit per unit sold













New vehicle retail sales

$

1,823



$

2,069



$

(246)



(11.9)

%



$

(137)



(5.3)

%

Used vehicle retail sales

$

1,426



$

1,265



$

161



12.7

%



$

(109)



21.1

%

Used vehicle wholesale sales

$

649



$

370



$

279



75.4

%



$

(60)



95.7

%

Total used

$

1,196



$

1,037



$

159



15.3

%



$

(94)



24.2

%

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

$

549



$

626



$

(77)



(12.3)

%



$

(40)



(5.8)

%

Other













SG&A expenses

$

35.0



$

38.2



$

(3.2)



(8.4)

%



$

(2.3)



(2.2)

%

Adjusted SG&A expenses (1)

$

35.0



$

34.5



$

0.5



1.4

%



$

(2.8)



9.4

%

SG&A as % gross profit

88.4

%


97.4

%


(9.0)

%








Adjusted SG&A as % gross profit (1)

88.4

%


88.0

%


0.4

%








Interest expense













Floorplan interest expense

$

0.6



$

0.6



$

—



—

%



$

—



—

%

Other interest expense, net

$

—



$

0.8



$

(0.8)



(100.0)

%



$

(0.1)



(100.8)

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - Consolidated

(Unaudited)

(Dollars in millions, except per unit amounts)




Three Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

1,652.2



$

1,539.5



$

112.7



7.3

%



$

(16.9)



8.4

%

Used vehicle retail sales

869.7



792.4



77.3



9.8

%



(10.9)



11.1

%

Used vehicle wholesale sales

85.3



86.6



(1.3)



(1.5)

%



(1.9)



0.7

%

Total used

955.0



879.0



76.0



8.6

%



(12.8)



10.1

%

Parts and service sales

383.5



354.5



29.0



8.2

%



(3.2)



9.1

%

Finance, insurance and other, net

127.6



116.1



11.5



9.9

%



(0.7)



10.5

%

Total revenues

$

3,118.3



$

2,889.1



$

229.2



7.9

%



$

(33.6)



9.1

%

Gross profit













New vehicle retail sales

$

75.2



$

77.6



$

(2.4)



(3.1)

%



$

(0.9)



(1.9)

%

Used vehicle retail sales

54.2



50.1



4.1



8.2

%



(0.5)



9.2

%

Used vehicle wholesale sales

0.4



(0.3)



0.7



233.3

%



0.1



197.5

%

Total used

54.6



49.8



4.8



9.6

%



(0.4)



10.5

%

Parts and service sales

208.2



191.6



16.6



8.7

%



(1.7)



9.6

%

Finance, insurance and other, net

127.6



116.1



11.5



9.9

%



(0.7)



10.5

%

Total gross profit

$

465.6



$

435.1



$

30.5



7.0

%



$

(3.7)



7.9

%

Gross margin













New vehicle retail sales

4.6

%


5.0

%


(0.4)

%








Used vehicle retail sales

6.2

%


6.3

%


(0.1)

%








Used vehicle wholesale sales

0.5

%


(0.3)

%


0.8

%








Total used

5.7

%


5.7

%


—

%








Parts and service sales

54.3

%


54.0

%


0.3

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

14.9

%


15.1

%


(0.2)

%








Units sold













Retail new vehicles sold

44,632



43,584



1,048



2.4

%






Retail used vehicles sold

41,297



37,676



3,621



9.6

%






Wholesale used vehicles sold

12,889



12,902



(13)



(0.1)

%






Total used

54,186



50,578



3,608



7.1

%






Average sales price per unit sold













New vehicle retail

$

37,018



$

35,323



$

1,695



4.8

%



$

(380)



5.9

%

Used vehicle retail

$

21,060



$

21,032



$

28



0.1

%



$

(265)



1.4

%

Gross profit per unit sold













New vehicle retail sales

$

1,685



$

1,780



$

(95)



(5.3)

%



$

(20)



(4.2)

%

Used vehicle retail sales

$

1,312



$

1,330



$

(18)



(1.4)

%



$

(13)



(0.4)

%

Used vehicle wholesale sales

$

31



$

(23)



$

54



234.8

%



$

6



197.6

%

Total used

$

1,008



$

985



$

23



2.3

%



$

(8)



3.1

%

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

$

1,485



$

1,429



$

56



3.9

%



$

(8)



4.5

%

Other













SG&A expenses

$

354.0



$

316.8



$

37.2



11.7

%



$

(3.2)



12.7

%

Adjusted SG&A expenses (1)

$

340.8



$

320.5



$

20.3



6.3

%



$

(3.3)



7.4

%

SG&A as % gross profit

76.0

%


72.8

%


3.2

%








Adjusted SG&A as % gross profit (1)

73.2

%


73.7

%


(0.5)

%








Operating margin %

2.7

%


2.7

%


—

%








Adjusted operating margin % (1)

3.4

%


3.4

%


—

%








Pretax margin %

1.6

%


1.5

%


0.1

%








Adjusted pretax margin % (1)

2.3

%


2.2

%


0.1

%








Interest expense













Floorplan interest expense

$

15.4



$

14.7



$

0.7



4.8

%



$

—



4.8

%

Less: Floorplan assistance

13.3



12.0



1.3



10.8

%



—



10.8

%

Net floorplan expense

$

2.1



$

2.7



$

(0.6)



(22.2)

%



$

—



(22.2)

%

Other interest expense, net

$

18.9



$

19.1



$

(0.2)



(1.0)

%



$

(0.1)



(0.3)

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reported Operating Data - Consolidated

(Unaudited)

(Dollars in millions, except per unit amounts)




Nine Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

4,632.2



$

4,608.7



$

23.5



0.5

%



$

(74.5)



2.1

%

Used vehicle retail sales

2,527.8



2,394.8



133.0



5.6

%



(40.7)



7.3

%

Used vehicle wholesale sales

273.4



283.4



(10.0)



(3.5)

%



(8.4)



(0.6)

%

Total used

2,801.2



2,678.2



123.0



4.6

%



(49.1)



6.4

%

Parts and service sales

1,130.8



1,062.1



68.7



6.5

%



(13.3)



7.7

%

Finance, insurance and other, net

368.2



343.5



24.7



7.2

%



(3.0)



8.1

%

Total revenues

$

8,932.4



$

8,692.5



$

239.9



2.8

%



$

(139.9)



4.4

%

Gross profit













New vehicle retail sales

$

216.5



$

229.6



$

(13.1)



(5.7)

%



$

(3.2)



(4.3)

%

Used vehicle retail sales

155.3



144.8



10.5



7.3

%



(1.9)



8.6

%

Used vehicle wholesale sales

0.7



1.6



(0.9)



(56.3)

%



—



(56.3)

%

Total used

156.0



146.4



9.6



6.6

%



(1.9)



7.9

%

Parts and service sales

610.7



573.5



37.2



6.5

%



(7.0)



7.7

%

Finance, insurance and other, net

368.2



343.5



24.7



7.2

%



(3.0)



8.1

%

Total gross profit

$

1,351.4



$

1,293.0



$

58.4



4.5

%



$

(15.1)



5.7

%

Gross margin













New vehicle retail sales

4.7

%


5.0

%


(0.3)

%








Used vehicle retail sales

6.1

%


6.0

%


0.1

%








Used vehicle wholesale sales

0.3

%


0.6

%


(0.3)

%








Total used

5.6

%


5.5

%


0.1

%








Parts and service sales

54.0

%


54.0

%


—

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

15.1

%


14.9

%


0.2

%








Units sold













Retail new vehicles sold

125,599



128,245



(2,646)



(2.1)

%






Retail used vehicles sold

119,878



111,900



7,978



7.1

%






Wholesale used vehicles sold

38,962



41,798



(2,836)



(6.8)

%






Total used

158,840



153,698



5,142



3.3

%






Average sales price per unit sold













New vehicle retail

$

36,881



$

35,937



$

944



2.6

%



$

(593)



4.3

%

Used vehicle retail

$

21,086



$

21,401



$

(315)



(1.5)

%



$

(340)



0.1

%

Gross profit per unit sold













New vehicle retail sales

$

1,724



$

1,790



$

(66)



(3.7)

%



$

(25)



(2.3)

%

Used vehicle retail sales

$

1,295



$

1,294



$

1



0.1

%



$

(17)



1.4

%

Used vehicle wholesale sales

$

18



$

38



$

(20)



(52.6)

%



$

1



(55.6)

%

Total used

$

982



$

953



$

29



3.0

%



$

(13)



4.4

%

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

$

1,500



$

1,430



$

70



4.9

%



$

(12)



5.7

%

Other













SG&A expenses

$

1,020.4



$

949.2



$

71.2



7.5

%



$

(13.0)



8.9

%

Adjusted SG&A expenses (1)

$

1,004.7



$

964.6



$

40.1



4.2

%



$

(13.3)



5.5

%

SG&A as % gross profit

75.5

%


73.4

%


2.1

%








Adjusted SG&A as % gross profit (1)

74.3

%


74.6

%


(0.3)

%








Operating margin %

3.0

%


3.1

%


(0.1)

%








Adjusted operating margin % (1)

3.3

%


3.2

%


0.1

%








Pretax margin %

1.8

%


1.9

%


(0.1)

%








Adjusted pretax margin % (1)

2.1

%


2.0

%


0.1

%








Interest expense













Floorplan interest expense

$

47.0



$

43.3



$

3.7



8.5

%



$

(0.3)



9.2

%

Less: Floorplan assistance

35.6



34.5



1.1



3.2

%



0.1



3.2

%

Net floorplan expense

$

11.4



$

8.8



$

2.6



29.5

%



$

(0.4)



32.9

%

Other interest expense, net

$

55.8



$

57.4



$

(1.6)



(2.8)

%



$

(0.4)



(2.1)

%



(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - U.S.

(Unaudited)

(Dollars in millions, except per unit amounts)










Three Months Ended September 30,


2019


2018


Increase/(Decrease)


% Change

Revenues








New vehicle retail sales

$

1,259.8



$

1,172.4



$

87.4



7.5

%

Used vehicle retail sales

639.0



560.1



78.9



14.1

%

Used vehicle wholesale sales

45.0



39.8



5.2



13.1

%

Total used

684.0



599.9



84.1



14.0

%

Parts and service sales

309.2



282.1



27.1



9.6

%

Finance, insurance and other, net

110.1



99.6



10.5



10.5

%

Total revenues

$

2,363.1



$

2,154.0



$

209.1



9.7

%

Gross profit








New vehicle retail sales

$

56.3



$

56.4



$

(0.1)



(0.2)

%

Used vehicle retail sales

42.5



36.5



6.0



16.4

%

Used vehicle wholesale sales

0.4



0.3



0.1



33.3

%

Total used

42.9



36.8



6.1



16.6

%

Parts and service sales

168.0



152.8



15.2



9.9

%

Finance, insurance and other, net

110.1



99.6



10.5



10.5

%

Total gross profit

$

377.3



$

345.6



$

31.7



9.2

%

Gross margin








New vehicle retail sales

4.5

%


4.8

%


(0.3)

%



Used vehicle retail sales

6.7

%


6.5

%


0.2

%



Used vehicle wholesale sales

0.9

%


0.8

%


0.1

%



Total used

6.3

%


6.1

%


0.2

%



Parts and service sales

54.3

%


54.2

%


0.1

%



Finance, insurance and other, net

100.0

%


100.0

%


—

%



Total gross margin

16.0

%


16.0

%


—

%



Units sold








Retail new vehicles sold

32,212



31,311



901



2.9

%

Retail used vehicles sold

30,664



27,396



3,268



11.9

%

Wholesale used vehicles sold

7,401



6,929



472



6.8

%

Total used

38,065



34,325



3,740



10.9

%

Average sales price per unit sold








New vehicle retail

$

39,110



$

37,444



$

1,666



4.4

%

Used vehicle retail

$

20,839



$

20,445



$

394



1.9

%

Gross profit per unit sold








New vehicle retail sales

$

1,748



$

1,801



$

(53)



(2.9)

%

Used vehicle retail sales

$

1,386



$

1,332



$

54



4.1

%

Used vehicle wholesale sales

$

54



$

43



$

11



25.6

%

Total used

$

1,127



$

1,072



$

55



5.1

%

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

$

1,751



$

1,697



$

54



3.2

%

Other








SG&A expenses

$

278.1



$

238.7



$

39.4



16.5

%

Adjusted SG&A expenses (1)

$

265.8



$

241.8



$

24.0



9.9

%

SG&A as % gross profit

73.7

%


69.1

%


4.6

%



Adjusted SG&A as % gross profit (1)

70.4

%


70.0

%


0.4

%





(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - U.S.

(Unaudited)

(Dollars in millions, except per unit amounts)










Nine Months Ended September 30,


2019


2018


Increase/(Decrease)


% Change

Revenues








New vehicle retail sales

$

3,430.1



$

3,348.2



$

81.9



2.4

%

Used vehicle retail sales

1,828.5



1,687.2



141.3



8.4

%

Used vehicle wholesale sales

130.2



133.7



(3.5)



(2.6)

%

Total used

1,958.7



1,820.9



137.8



7.6

%

Parts and service sales

910.2



836.2



74.0



8.8

%

Finance, insurance and other, net

311.9



289.0



22.9



7.9

%

Total revenues

$

6,610.9



$

6,294.3



$

316.6



5.0

%

Gross profit








New vehicle retail sales

$

159.3



$

162.6



$

(3.3)



(2.0)

%

Used vehicle retail sales

122.6



107.0



15.6



14.6

%

Used vehicle wholesale sales

2.4



3.4



(1.0)



(29.4)

%

Total used

125.0



110.4



14.6



13.2

%

Parts and service sales

491.0



451.6



39.4



8.7

%

Finance, insurance and other, net

311.9



289.0



22.9



7.9

%

Total gross profit

$

1,087.2



$

1,013.6



$

73.6



7.3

%

Gross margin








New vehicle retail sales

4.6

%


4.9

%


(0.3)

%



Used vehicle retail sales

6.7

%


6.3

%


0.4

%



Used vehicle wholesale sales

1.8

%


2.5

%


(0.7)

%



Total used

6.4

%


6.1

%


0.3

%



Parts and service sales

53.9

%


54.0

%


(0.1)

%



Finance, insurance and other, net

100.0

%


100.0

%


—

%



Total gross margin

16.4

%


16.1

%


0.3

%



Units sold








Retail new vehicles sold

87,369



88,913



(1,544)



(1.7)

%

Retail used vehicles sold

88,826



81,846



6,980



8.5

%

Wholesale used vehicles sold

20,940



23,158



(2,218)



(9.6)

%

Total used

109,766



105,004



4,762



4.5

%

Average sales price per unit sold








New vehicle retail

$

39,260



$

37,657



$

1,603



4.3

%

Used vehicle retail

$

20,585



$

20,614



$

(29)



(0.1)

%

Gross profit per unit sold








New vehicle retail sales

$

1,823



$

1,829



$

(6)



(0.3)

%

Used vehicle retail sales

$

1,380



$

1,307



$

73



5.6

%

Used vehicle wholesale sales

$

115



$

147



$

(32)



(21.8)

%

Total used

$

1,139



$

1,051



$

88



8.4

%

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

$

1,770



$

1,692



$

78



4.6

%

Other








SG&A expenses

$

794.2



$

728.4



$

65.8



9.0

%

Adjusted SG&A expenses (1)

$

775.2



$

726.9



$

48.3



6.6

%

SG&A as % gross profit

73.1

%


71.9

%


1.2

%



Adjusted SG&A as % gross profit (1)

71.3

%


71.7

%


(0.4)

%





(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - U.K.

(Unaudited)

(Dollars in millions, except per unit amounts)















Three Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

274.2



$

266.1



$

8.1



3.0

%



$

(15.4)



8.8

%

Used vehicle retail sales

177.5



192.9



(15.4)



(8.0)

%



(10.0)



(2.8)

%

Used vehicle wholesale sales

33.4



39.9



(6.5)



(16.3)

%



(1.9)



(11.6)

%

Total used

210.9



232.8



(21.9)



(9.4)

%



(11.9)



(4.3)

%

Parts and service sales

50.4



49.6



0.8



1.6

%



(2.8)



7.3

%

Finance, insurance and other, net

12.1



11.8



0.3



2.5

%



(0.7)



8.1

%

Total revenues

$

547.6



$

560.3



$

(12.7)



(2.3)

%



$

(30.8)



3.2

%

Gross profit













New vehicle retail sales

$

11.3



$

14.7



$

(3.4)



(23.1)

%



$

(0.8)



(17.9)

%

Used vehicle retail sales

8.3



11.1



(2.8)



(25.2)

%



(0.3)



(22.1)

%

Used vehicle wholesale sales

(0.3)



(0.7)



0.4



57.1

%



—



57.1

%

Total used

8.0



10.4



(2.4)



(23.1)

%



(0.3)



(19.7)

%

Parts and service sales

28.2



28.4



(0.2)



(0.7)

%



(1.6)



4.8

%

Finance, insurance and other, net

12.1



11.8



0.3



2.5

%



(0.7)



8.1

%

Total gross profit

$

59.6



$

65.3



$

(5.7)



(8.7)

%



$

(3.4)



(3.6)

%

Gross margin













New vehicle retail sales

4.1

%


5.5

%


(1.4)

%








Used vehicle retail sales

4.7

%


5.8

%


(1.1)

%








Used vehicle wholesale sales

(0.9)

%


(1.8)

%


0.9

%








Total used

3.8

%


4.5

%


(0.7)

%








Parts and service sales

56.0

%


57.3

%


(1.3)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

10.9

%


11.7

%


(0.8)

%








Units sold













Retail new vehicles sold

8,607



8,646



(39)



(0.5)

%






Retail used vehicles sold

7,902



8,128



(226)



(2.8)

%






Wholesale used vehicles sold

4,603



5,133



(530)



(10.3)

%






Total used

12,505



13,261



(756)



(5.7)

%






Average sales price per unit sold













New vehicle retail

$

31,858



$

30,777



$

1,081



3.5

%



$

(1,789)



9.3

%

Used vehicle retail

$

22,463



$

23,733



$

(1,270)



(5.4)

%



$

(1,270)



—

%

Gross profit per unit sold













New vehicle retail sales

$

1,313



$

1,700



$

(387)



(22.8)

%



$

(87)



(17.6)

%

Used vehicle retail sales

$

1,050



$

1,366



$

(316)



(23.1)

%



$

(43)



(19.8)

%

Used vehicle wholesale sales

$

(65)



$

(136)



$

71



52.2

%



$

(3)



50.2

%

Total used

$

640



$

784



$

(144)



(18.4)

%



$

(28)



(14.8)

%

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

$

733



$

703



$

30



4.3

%



$

(39)



9.8

%

Other













SG&A expenses

$

51.1



$

55.7



$

(4.6)



(8.3)

%



$

(2.9)



(3.0)

%

SG&A as % gross profit

85.7

%


85.3

%


0.4

%








Group 1 Automotive, Inc.

Same Store Operating Data - U.K.

(Unaudited)

(Dollars in millions, except per unit amounts)




Nine Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

853.1



$

923.9



$

(70.8)



(7.7)

%



$

(53.1)



(1.9)

%

Used vehicle retail sales

546.1



580.2



(34.1)



(5.9)

%



(32.8)



(0.2)

%

Used vehicle wholesale sales

120.6



130.2



(9.6)



(7.4)

%



(7.1)



(1.9)

%

Total used

666.7



710.4



(43.7)



(6.2)

%



(39.9)



(0.5)

%

Parts and service sales

154.7



152.8



1.9



1.2

%



(9.3)



7.3

%

Finance, insurance and other, net

40.4



40.6



(0.2)



(0.5)

%



(2.4)



5.3

%

Total revenues

$

1,714.9



$

1,827.7



$

(112.8)



(6.2)

%



$

(104.7)



(0.4)

%

Gross profit













New vehicle retail sales

$

37.3



$

48.0



$

(10.7)



(22.3)

%



$

(2.2)



(17.7)

%

Used vehicle retail sales

23.4



30.3



(6.9)



(22.8)

%



(1.4)



(18.1)

%

Used vehicle wholesale sales

(2.3)



(1.8)



(0.5)



(27.8)

%



0.1



(35.9)

%

Total used

21.1



28.5



(7.4)



(26.0)

%



(1.3)



(21.5)

%

Parts and service sales

86.0



88.0



(2.0)



(2.3)

%



(5.1)



3.6

%

Finance, insurance and other, net

40.4



40.6



(0.2)



(0.5)

%



(2.4)



5.3

%

Total gross profit

$

184.8



$

205.1



$

(20.3)



(9.9)

%



$

(11.0)



(4.6)

%

Gross margin













New vehicle retail sales

4.4

%


5.2

%


(0.8)

%








Used vehicle retail sales

4.3

%


5.2

%


(0.9)

%








Used vehicle wholesale sales

(1.9)

%


(1.4)

%


(0.5)

%








Total used

3.2

%


4.0

%


(0.8)

%








Parts and service sales

55.6

%


57.6

%


(2.0)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

10.8

%


11.2

%


(0.4)

%








Units sold













Retail new vehicles sold

26,931



28,593



(1,662)



(5.8)

%






Retail used vehicles sold

23,245



23,782



(537)



(2.3)

%






Wholesale used vehicles sold

15,077



16,342



(1,265)



(7.7)

%






Total used

38,322



40,124



(1,802)



(4.5)

%






Average sales price per unit sold













New vehicle retail

$

31,677



$

32,312



$

(635)



(2.0)

%



$

(1,973)



4.1

%

Used vehicle retail

$

23,493



$

24,397



$

(904)



(3.7)

%



$

(1,412)



2.1

%

Gross profit per unit sold













New vehicle retail sales

$

1,385



$

1,679



$

(294)



(17.5)

%



$

(82)



(12.6)

%

Used vehicle retail sales

$

1,007



$

1,274



$

(267)



(21.0)

%



$

(60)



(16.2)

%

Used vehicle wholesale sales

$

(153)



$

(110)



$

(43)



(39.1)

%



$

9



(47.3)

%

Total used

$

551



$

710



$

(159)



(22.4)

%



$

(32)



(17.8)

%

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

$

805



$

775



$

30



3.9

%



$

(47)



10.0

%

Other













SG&A expenses

$

159.6



$

170.8



$

(11.2)



(6.6)

%



$

(9.6)



(0.9)

%

SG&A as % gross profit

86.4

%


83.3

%


3.1

%








Group 1 Automotive, Inc.

Same Store Operating Data - Brazil

(Unaudited)

(Dollars in millions, except per unit amounts)















Three Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant Currency
% Change

Revenues













New vehicle retail sales

$

67.4



$

64.1



$

3.3



5.1

%



$

(0.6)



6.1

%

Used vehicle retail sales

22.1



17.4



4.7



27.0

%



(0.1)



27.5

%

Used vehicle wholesale sales

4.4



3.4



1.0



29.4

%



—



29.4

%

Total used

26.5



20.8



5.7



27.4

%



(0.1)



27.8

%

Parts and service sales

11.7



11.1



0.6



5.4

%



—



5.4

%

Finance, insurance and other, net

1.8



2.1



(0.3)



(14.3)

%



0.1



(17.1)

%

Total revenues

$

107.4



$

98.1



$

9.3



9.5

%



$

(0.6)



10.2

%

Gross profit













New vehicle retail sales

$

4.3



$

5.2



$

(0.9)



(17.3)

%



$

(0.1)



(15.0)

%

Used vehicle retail sales

1.7



1.1



0.6



54.5

%



0.1



45.7

%

Used vehicle wholesale sales

0.3



0.2



0.1



50.0

%



(0.1)



116.9

%

Total used

2.0



1.3



0.7



53.8

%



—



53.8

%

Parts and service sales

5.1



5.0



0.1



2.0

%



(0.1)



3.3

%

Finance, insurance and other, net

1.8



2.1



(0.3)



(14.3)

%



0.1



(17.1)

%

Total gross profit

$

13.2



$

13.6



$

(0.4)



(2.9)

%



$

(0.1)



(2.0)

%

Gross margin













New vehicle retail sales

6.4

%


8.1

%


(1.7)

%








Used vehicle retail sales

7.7

%


6.3

%


1.4

%








Used vehicle wholesale sales

6.8

%


5.9

%


0.9

%








Total used

7.5

%


6.2

%


1.3

%








Parts and service sales

43.6

%


45.0

%


(1.4)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

12.3

%


13.9

%


(1.6)

%








Units sold













Retail new vehicles sold

2,145



2,173



(28)



(1.3)

%






Retail used vehicles sold

1,164



1,010



154



15.2

%






Wholesale used vehicles sold

416



373



43



11.5

%






Total used

1,580



1,383



197



14.2

%






Average sales price per unit sold













New vehicle retail

$

31,422



$

29,498



$

1,924



6.5

%



$

(286)



7.5

%

Used vehicle retail

$

18,986



$

17,228



$

1,758



10.2

%



$

(76)



10.6

%

Gross profit per unit sold













New vehicle retail sales

$

2,005



$

2,393



$

(388)



(16.2)

%



$

(59)



(13.9)

%

Used vehicle retail sales

$

1,460



$

1,089



$

371



34.1

%



$

64



26.5

%

Used vehicle wholesale sales

$

721



$

536



$

185



34.5

%



$

(181)



94.5

%

Total used

$

1,266



$

940



$

326



34.7

%



$

(1)



34.4

%

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

$

544



$

660



$

(116)



(17.6)

%



$

19



(20.2)

%

Other













SG&A expenses

$

10.8



$

13.8



$

(3.0)



(21.7)

%



$

(0.1)



(20.9)

%

Adjusted SG&A expenses (1)

$

10.8



$

11.3



$

(0.5)



(4.4)

%



$

(0.2)



(3.0)

%

SG&A as % gross profit

81.8

%


101.5

%


(19.7)

%








Adjusted SG&A as % gross profit (1)

81.8

%


83.1

%


(1.3)

%










(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - Brazil

(Unaudited)

(Dollars in millions, except per unit amounts)




Nine Months Ended September 30,


2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

193.6



$

202.6



$

(9.0)



(4.4)

%



$

(16.7)



3.8

%

Used vehicle retail sales

60.2



62.6



(2.4)



(3.8)

%



(5.6)



5.2

%

Used vehicle wholesale sales

12.7



10.4



2.3



22.1

%



(1.1)



32.8

%

Total used

72.9



73.0



(0.1)



(0.1)

%



(6.7)



9.1

%

Parts and service sales

34.6



34.2



0.4



1.2

%



(2.9)



9.8

%

Finance, insurance and other, net

5.1



6.0



(0.9)



(15.0)

%



(0.4)



(8.6)

%

Total revenues

$

306.2



$

315.8



$

(9.6)



(3.0)

%



$

(26.7)



5.4

%

Gross profit













New vehicle retail sales

$

11.9



$

13.2



$

(1.3)



(9.8)

%



$

(0.8)



(3.7)

%

Used vehicle retail sales

4.3



3.8



0.5



13.2

%



(0.4)



22.8

%

Used vehicle wholesale sales

0.9



0.4



0.5



125.0

%



(0.1)



154.6

%

Total used

5.2



4.2



1.0



23.8

%



(0.5)



34.7

%

Parts and service sales

15.2



15.4



(0.2)



(1.3)

%



(1.4)



7.5

%

Finance, insurance and other, net

5.1



6.0



(0.9)



(15.0)

%



(0.4)



(8.6)

%

Total gross profit

$

37.4



$

38.8



$

(1.4)



(3.6)

%



$

(3.1)



4.1

%

Gross margin













New vehicle retail sales

6.1

%


6.5

%


(0.4)

%








Used vehicle retail sales

7.1

%


6.1

%


1.0

%








Used vehicle wholesale sales

7.1

%


3.8

%


3.3

%








Total used

7.1

%


5.8

%


1.3

%








Parts and service sales

43.9

%


45.0

%


(1.1)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

12.2

%


12.3

%


(0.1)

%








Units sold













Retail new vehicles sold

6,296



6,390



(94)



(1.5)

%






Retail used vehicles sold

3,083



3,088



(5)



(0.2)

%






Wholesale used vehicles sold

1,253



1,043



210



20.1

%






Total used

4,336



4,131



205



5.0

%






Average sales price per unit sold













New vehicle retail

$

30,750



$

31,706



$

(956)



(3.0)

%



$

(2,657)



5.4

%

Used vehicle retail

$

19,526



$

20,272



$

(746)



(3.7)

%



$

(1,829)



5.3

%

Gross profit per unit sold













New vehicle retail sales

$

1,890



$

2,066



$

(176)



(8.5)

%



$

(130)



(2.2)

%

Used vehicle retail sales

$

1,395



$

1,231



$

164



13.3

%



$

(123)



23.0

%

Used vehicle wholesale sales

$

718



$

384



$

334



87.0

%



$

(75)



111.9

%

Total used

$

1,199



$

1,017



$

182



17.9

%



$

(108)



28.3

%

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

$

544



$

633



$

(89)



(14.1)

%



$

(41)



(7.6)

%

Other













SG&A expenses

$

33.5



$

36.8



$

(3.3)



(9.0)

%



$

(2.4)



(2.5)

%

Adjusted SG&A expenses (1)

$

33.5



$

33.9



$

(0.4)



(1.2)

%



$

(2.7)



6.8

%

SG&A as % gross profit

89.6

%


94.8

%


(5.2)

%








Adjusted SG&A as % gross profit (1)

89.6

%


87.4

%


2.2

%










(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - Consolidated

(Unaudited)

(Dollars in millions, except per unit amounts)

















Three Months Ended September 30,



2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

1,601.4



$

1,502.6



$

98.8



6.6

%



$

(16.0)



7.6

%

Used vehicle retail sales

838.6



770.4



68.2



8.9

%



(10.1)



10.2

%

Used vehicle wholesale sales

82.8



83.1



(0.3)



(0.4)

%



(1.9)



1.9

%

Total used

921.4



853.5



67.9



8.0

%



(12.0)



9.4

%

Parts and service sales

371.3



342.8



28.5



8.3

%



(2.8)



9.1

%

Finance, insurance and other, net

124.0



113.5



10.5



9.3

%



(0.6)



9.9

%

Total revenues

$

3,018.1



$

2,812.4



$

205.7



7.3

%



$

(31.4)



8.4

%

Gross profit













New vehicle retail sales

$

71.9



$

76.3



$

(4.4)



(5.8)

%



$

(0.9)



(4.7)

%

Used vehicle retail sales

52.5



48.7



3.8



7.8

%



(0.2)



8.7

%

Used vehicle wholesale sales

0.4



(0.2)



0.6



300.0

%



(0.1)



300.0

%

Total used

52.9



48.5



4.4



9.1

%



(0.3)



9.9

%

Parts and service sales

201.3



186.2



15.1



8.1

%



(1.7)



8.9

%

Finance, insurance and other, net

124.0



113.5



10.5



9.3

%



(0.6)



9.9

%

Total gross profit

$

450.1



$

424.5



$

25.6



6.0

%



$

(3.5)



6.8

%

Gross margin













New vehicle retail sales

4.5

%


5.1

%


(0.6)

%








Used vehicle retail sales

6.3

%


6.3

%


—

%








Used vehicle wholesale sales

0.5

%


(0.2)

%


0.7

%








Total used

5.7

%


5.7

%


—

%








Parts and service sales

54.2

%


54.3

%


(0.1)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

14.9

%


15.1

%


(0.2)

%








Units sold













Retail new vehicles sold

42,964



42,130



834



2.0

%






Retail used vehicles sold

39,730



36,534



3,196



8.7

%






Wholesale used vehicles sold

12,420



12,435



(15)



(0.1)

%






Total used

52,150



48,969



3,181



6.5

%






Average sales price per unit sold













New vehicle retail

$

37,273



$

35,666



$

1,607



4.5

%



$

(369)



5.5

%

Used vehicle retail

$

21,107



$

21,087



$

20



0.1

%



$

(257)



1.3

%

Gross profit per unit sold













New vehicle retail sales

$

1,673



$

1,811



$

(138)



(7.6)

%



$

(19)



(6.6)

%

Used vehicle retail sales

$

1,321



$

1,333



$

(12)



(0.9)

%



$

(12)



—

%

Used vehicle wholesale sales

$

32



$

(16)



$

48



300.0

%



$

2



254.4

%

Total used

$

1,014



$

990



$

24



2.4

%



$

(8)



3.2

%

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

$

1,500



$

1,443



$

57



4.0

%



$

(8)



4.5

%

Other













SG&A expenses

$

340.0



$

308.2



$

31.8



10.3

%



$

(3.0)



11.3

%

Adjusted SG&A expenses (1)

$

327.7



$

308.8



$

18.9



6.1

%



$

(3.0)



7.1

%

SG&A as % gross profit

75.5

%


72.6

%


2.9

%








Adjusted SG&A as % gross profit (1)

72.8

%


72.7

%


0.1

%








Operating margin %

2.7

%


2.8

%


(0.1)

%








Adjusted operating margin % (1)

3.5

%


3.5

%


—

%










(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Same Store Operating Data - Consolidated

(Unaudited)

(Dollars in millions, except per unit amounts)






Nine Months Ended September 30,



2019


2018


Increase/
(Decrease)


% Change



Currency
Impact on
Current
Period
Results


Constant
Currency
% Change

Revenues













New vehicle retail sales

$

4,476.8



$

4,474.7



$

2.1



—

%



$

(69.8)



1.6

%

Used vehicle retail sales

2,434.8



2,330.0



104.8



4.5

%



(38.5)



6.1

%

Used vehicle wholesale sales

263.5



274.3



(10.8)



(3.9)

%



(8.2)



(0.9)

%

Total used

2,698.3



2,604.3



94.0



3.6

%



(46.7)



5.4

%

Parts and service sales

1,099.5



1,023.2



76.3



7.5

%



(12.2)



8.7

%

Finance, insurance and other, net

357.4



335.6



21.8



6.5

%



(2.9)



7.3

%

Total revenues

$

8,632.0



$

8,437.8



$

194.2



2.3

%



$

(131.6)



3.9

%

Gross profit













New vehicle retail sales

$

208.5



$

223.8



$

(15.3)



(6.8)

%



$

(2.9)



(5.5)

%

Used vehicle retail sales

150.3



141.1



9.2



6.5

%



(1.8)



7.8

%

Used vehicle wholesale sales

1.0



2.0



(1.0)



(50.0)

%



—



(50.0)

%

Total used

151.3



143.1



8.2



5.7

%



(1.8)



7.0

%

Parts and service sales

592.2



555.0



37.2



6.7

%



(6.5)



7.9

%

Finance, insurance and other, net

357.4



335.6



21.8



6.5

%



(2.9)



7.3

%

Total gross profit

$

1,309.4



$

1,257.5



$

51.9



4.1

%



$

(14.1)



5.2

%

Gross margin













New vehicle retail sales

4.7

%


5.0

%


(0.3)

%








Used vehicle retail sales

6.2

%


6.1

%


0.1

%








Used vehicle wholesale sales

0.4

%


0.7

%


(0.3)

%








Total used

5.6

%


5.5

%


0.1

%








Parts and service sales

53.9

%


54.2

%


(0.3)

%








Finance, insurance and other, net

100.0

%


100.0

%


—

%








Total gross margin

15.2

%


14.9

%


0.3

%








Units sold













Retail new vehicles sold

120,596



123,896



(3,300)



(2.7)

%






Retail used vehicles sold

115,154



108,716



6,438



5.9

%






Wholesale used vehicles sold

37,270



40,543



(3,273)



(8.1)

%






Total used

152,424



149,259



3,165



2.1

%






Average sales price per unit sold













New vehicle retail

$

37,122



$

36,117



$

1,005



2.8

%



$

(580)



4.4

%

Used vehicle retail

$

21,144



$

21,432



$

(288)



(1.3)

%



$

(334)



0.2

%

Gross profit per unit sold













New vehicle retail sales

$

1,729



$

1,806



$

(77)



(4.3)

%



$

(24)



(3.0)

%

Used vehicle retail sales

$

1,305



$

1,298



$

7



0.5

%



$

(16)



1.8

%

Used vehicle wholesale sales

$

27



$

49



$

(22)



(44.9)

%



$

(1)



(42.8)

%

Total used

$

993



$

959



$

34



3.5

%



$

(12)



4.8

%

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

$

1,516



$

1,443



$

73



5.1

%



$

(12)



5.9

%

Other













SG&A expenses

$

987.3



$

936.0



$

51.3



5.5

%



$

(12.2)



6.8

%

Adjusted SG&A expenses (1)

$

968.3



$

931.6



$

36.7



3.9

%



$

(12.5)



5.3

%

SG&A as % gross profit

75.4

%


74.4

%


1.0

%








Adjusted SG&A as % gross profit (1)

73.9

%


74.1

%


(0.2)

%








Operating margin %

3.0

%


2.9

%


0.1

%








Adjusted operating margin % (1)

3.4

%


3.3

%


0.1

%










(1) 

See the section in this release titled "Reconciliation of Certain Non-GAAP Financial Measures" for the GAAP to non-GAAP reconciliation of these figures.

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Consolidated

(Unaudited)

 (Dollars in millions, except per share amounts)






Three Months Ended September 30, 2019



U.S. GAAP


Catastrophic
events


Dealership
and real
estate
transactions


Non-cash
asset
impairments


Non-GAAP
adjusted

Selling, general and administrative expenses


$

354.0



$

(11.9)



$

(1.3)



$

—



$

340.8


Asset impairments


10.3



—



—



(10.3)



—


Income (loss) from operations


83.3



11.9



1.3



10.3



106.8













Income (loss) before income taxes


$

49.0



$

11.9



$

1.3



$

10.3



$

72.5


Less: (Benefit) provision for income taxes


11.0



2.9



0.2



2.0



16.1


Net income (loss)


38.0



9.0



1.1



8.3



56.4


Less: Adjusted earnings (loss) allocated to participating securities


1.4



0.3



0.1



0.3



2.1


Adjusted net income (loss) available to diluted common shares


$

36.6



$

8.7



$

1.0



$

8.0



$

54.3













Diluted income (loss) per common share


$

2.04



$

0.48



$

0.06



$

0.44



$

3.02













Effective tax rate


22.4

%








22.2

%












SG&A as % gross profit (1)


76.0

%








73.2

%

Operating margin (2)


2.7

%








3.4

%

Pretax margin (2)


1.6

%








2.3

%












Same Store SG&A


$

340.0



$

(11.9)



$

(0.4)



$

—



$

327.7


Same Store SG&A as % gross profit (1)


75.5

%








72.8

%












Same Store income (loss) from operations


$

82.6



$

11.9



$

0.4



$

10.2



$

105.1


Same Store operating margin (2)


2.7

%








3.5

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.



(2)

Adjusted operating margin and pretax margin excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges.

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Consolidated

(Unaudited)

 (Dollars in millions, except per share amounts)






Three Months Ended September 30, 2018



U.S. GAAP


Dealership
and real
estate transactions


Legal matters


Non-Cash
asset impairments


Tax Rate Changes


Non-GAAP adjusted

Selling, general and administrative expenses


$

316.8



$

5.4



$

(1.7)



$

—



—



$

320.5


Asset impairments


23.2





—



(23.2)



—



—


Income (loss) from operations


78.2



(5.4)



1.7



23.2



—



97.7















Income (loss) before income taxes


$

44.4



$

(5.4)



$

1.7



$

23.2



$

—



$

63.9


Less: (Benefit) provision for income taxes


9.6



(1.2)



0.1



5.5



0.7



14.7


Net income (loss)


34.8



(4.2)



1.6



17.7



(0.7)



49.2


Less: Adjusted earnings (loss) allocated to participating securities


1.2



(0.1)



0.1



0.6



—



1.8


Adjusted net income (loss) available to diluted common shares


$

33.6



$

(4.1)



$

1.5



$

17.1



$

(0.7)



$

47.4















Diluted income per common share


$

1.74



$

(0.21)



$

0.08



$

0.89



(0.03)



$

2.47















Effective tax rate


21.6

%










23.0

%














SG&A as % gross profit (1)


72.8

%










73.7

%

Operating margin (2)


2.7

%










3.4

%

Pretax margin (2)


1.5

%










2.2

%














Same Store SG&A


$

308.2



$

1.7



(1.1)



$

—



—



$

308.8


Same Store SG&A as % gross profit (1)


72.6

%










72.7

%














Same Store income from operations


$

77.8



$

(1.7)



$

1.1



$

22.2



—



$

99.4


Same Store operating margin (2)


2.8

%










3.5

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.



(2) 

Adjusted operating margin and pretax margin excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges.

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Consolidated

(Unaudited)

 (Dollars in millions, except per share amounts)

















Nine Months Ended September 30, 2019




U.S. GAAP


Catastrophic events


Dealership
and real
estate transactions


Legal matters


Non-cash
asset impairments


Non-GAAP adjusted

Selling, general and administrative expenses


$

1,020.4



$

(17.8)



$

4.1



$

(2.0)



$

—



$

1,004.7


Asset impairments


10.8



—



—



—



(10.8)



—


Income (loss) from operations


267.2



17.8



(4.1)



2.0



10.8



293.7















Income (loss) before income taxes


$

164.4



$

17.8



$

(4.1)



$

2.0



$

10.8



$

190.9


Less: (Benefit) provision for income taxes


38.5



4.4



(1.7)



0.5



2.0



43.7


Net income (loss)


125.9



13.4



(2.4)



1.5



8.8



147.2


Less: Adjusted earnings (loss) allocated to participating securities


4.7



0.5



(0.1)



0.1



0.3



5.5


Adjusted net income (loss) available to diluted common shares


$

121.2



$

12.9



$

(2.3)



$

1.4



$

8.5



$

141.7















Diluted income (loss) per common share


$

6.77



$

0.73



$

(0.13)



$

0.08



$

0.47



$

7.92















Effective tax rate


23.4

%










22.9

%














SG&A as % gross profit (1)


75.5

%










74.3

%

Operating margin (2)


3.0

%










3.3

%

Pretax margin (2)


1.8

%










2.1

%














Same Store SG&A


$

987.3



$

(17.9)



$

0.7



$

(1.8)



$

—



$

968.3


Same Store SG&A as % gross profit (1)


75.4

%










73.9

%














Same Store income (loss) from operations


$

260.6



$

17.9



$

(0.7)



$

1.8



$

10.7



$

290.3


Same Store operating margin (2)


3.0

%










3.4

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.



(2) 

Adjusted operating margin and pretax margin excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges.

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Consolidated

(Unaudited)

 (Dollars in millions, except per share amounts)


















Nine Months Ended September 30, 2018



U.S. GAAP


Catastrophic events


Dealership
and real
estate transactions


Legal
matters


Non-cash
asset
impairments


Tax Rate Changes


Non-GAAP adjusted

Selling, general and administrative expenses


$

949.2



$

(5.8)



$

25.5



$

(4.3)



$

—



$

—



$

964.6


Asset impairments


27.4



—





—



(27.4)



—



—


Income (loss) from operations


266.4



5.8



(25.5)



4.3



27.4



—



278.4

















Income (loss) before income taxes


$

165.7



$

5.8



$

(25.5)



$

4.3



$

27.4



$

—



$

177.7


Less: (Benefit) provision for income taxes


38.6



1.4



(6.2)



0.7



6.6



0.7



41.8


Net income (loss)


127.1



4.4



(19.3)



3.6



20.8



(0.7)



135.9


Less: Adjusted earnings (loss) allocated to participating securities


4.3



0.1



(0.6)



0.1



0.7



—



4.6


Adjusted net income (loss) available to diluted common shares


$

122.8



$

4.3



$

(18.7)



$

3.5



$

20.1



$

(0.7)



$

131.3

















Diluted income (loss) per common share


$

6.18



$

0.21



$

(0.94)



$

0.18



$

1.00



$

(0.03)



$

6.60

















Effective tax rate


23.3

%












23.6

%
















SG&A as % gross profit (1)


73.4

%












74.6

%

Operating margin (2)


3.1

%












3.2

%

Pretax margin (2)


1.9

%












2.0

%
















Same Store SG&A


$

936.0



$

(5.8)



$

4.9



$

(3.5)



$

—



$

—



$

931.6


Same Store SG&A as % gross profit (1)


74.4

%












74.1

%
















Same Store income (loss) from operations


$

248.4



$

5.8



$

(4.9)



$

3.5



$

25.3



$

—



$

278.1


Same Store operating margin (2)


2.9

%












3.3

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.



(2) 

Adjusted operating margin and pretax margin excludes the impact of SG&A reconciling items above, as well as non-cash asset impairment charges.


 

Group 1 Automotive, Inc.

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

(Unaudited)

(Dollars in millions)



















Three Months Ended September 30, 2019






U.S. GAAP



Catastrophic
events



Dealership
and real
estate
transactions



Non-GAAP
adjusted


Selling, general and administrative expenses




$

285.4


$

(11.9)


$

(0.8)


$

272.7


SG&A as % gross profit (1)





73.7

%








70.5

%

















Same Store SG&A




$

278.1


$

(11.9)


$

(0.4)


$

265.8


Same Store SG&A as % gross profit (1)





73.7

%








70.4

%



Three Months Ended September 30, 2018






U.S. GAAP  



Dealership
and real
estate
transactions



Legal matters



Non-GAAP
adjusted
 


Selling, general and administrative expenses  






$

242.2



$

5.4



$

1.4



$

249.0


SG&A as % gross profit (1)  







68.7

%











70.6

%






















Same Store SG&A






$

238.7



$

1.7



$

1.4



$

241.8


Same Store SG&A as % gross profit (1)  







69.1

%











70.0

%






Nine Months Ended September 30, 2019



U.S. GAAP


Catastrophic
events


Dealership and
real estate
transactions


Legal matters


Non-GAAP
adjusted

Selling, general and administrative expenses


$

809.6



$

(17.8)



$

4.4



$

(1.8)



$

794.4


SG&A as % gross profit (1)


72.9

%








71.5

%












Same Store SG&A


$

794.2



$

(17.9)



$

0.7



$

(1.8)



$

775.2


Same Store SG&A as % gross profit (1)


73.1

%








71.3

%



Nine Months Ended September 30, 2018



U.S. GAAP


Catastrophic
events


Dealership and
real estate
transactions


Legal matters


Non-GAAP
adjusted

Selling, general and administrative expenses


$

729.4



$

(5.8)



$

25.5



$

(0.6)



$

748.5


SG&A as % gross profit (1)


70.2

%








72.1

%












Same Store SG&A


$

728.4



$

(5.8)



$

4.9



$

(0.6)



$

726.9


Same Store SG&A as % gross profit (1)


71.9

%








71.7

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.

Group 1 Automotive, Inc.

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

(Unaudited)

 (Dollars in millions)










Three Months Ended September 30, 2019



U.S. GAAP


Dealership and
real estate
transactions


Non-GAAP
Adjusted

Selling, general and administrative expenses


$

57.5



$

(0.5)



$

57.0


SG&A as % gross profit (1)


88.5

%




87.7

%








Same Store SG&A


$

51.1



$

—



$

51.1


Same Store SG&A as % gross profit (1)


85.7

%




85.7

%






Nine Months Ended September 30, 2019



U.S. GAAP


Dealership and
real estate

transactions


Non-GAAP
Adjusted

Selling, general and administrative expenses


$

175.8



$

(0.5)



$

175.3


SG&A as % gross profit (1)


87.4

%




87.1

%








Same Store SG&A


$

159.6



$

—



$

159.6


Same Store SG&A as % gross profit (1)


86.4

%




86.4

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.

Group 1 Automotive, Inc.

Reconciliation of Certain Non-GAAP Financial Measures - Brazil

(Unaudited)

 (Dollars in millions)












Three Months Ended September 30, 2018





U.S. GAAP


Legal matters


Non-GAAP
adjusted

Selling, general and administrative expenses






$

14.9



$

(3.1)



$

11.8


SG&A as % gross profit (1)







107.2

%







84.9

%


















Same Store SG&A






$

13.8



$

(2.5)



$

11.3


Same Store SG&A as % gross profit (1)







101.5

%







83.1

%






Nine Months Ended September 30, 2019



U.S. GAAP


Dealership and
real estate
transactions


Legal matters


Non-GAAP
adjusted

Selling, general and administrative expenses


$

35.0



$

0.2



$

(0.2)



$

35.0


SG&A as % gross profit (1)


88.4

%






88.4

%










Same Store SG&A


$

33.5



$

—



$

—



$

33.5


Same Store SG&A as % gross profit (1)


89.6

%






89.6

%














Nine Months Ended September 30, 2018






U.S. GAAP


Legal matters


Non-GAAP
adjusted

Selling, general and administrative expenses




$

38.2



$

(3.7)



$

34.5


SG&A as % gross profit (1)





97.4

%






88.0

%















Same Store SG&A




$

36.8



$

(2.9)



$

33.9


Same Store SG&A as % gross profit (1)





94.8

%






87.4

%



(1) 

Adjusted SG&A excludes the impact of SG&A reconciling items above.

SOURCE Group 1 Automotive, Inc.

Related Links

http://www.group1auto.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Also from this source

Group 1 Automotive Schedules Release of Third Quarter 2025 Financial Results

Group 1 Automotive, Inc. (NYSE: GPI) ("Group 1" or the "Company"), a Fortune 250 automotive retailer with 259 dealerships located in the U.S. and U.K....

Mercedes-Benz of South Austin Celebrates Grand Opening Under New Group 1 Automotive Ownership

On the heels of its recent acquisition of Mercedes-Benz of South Austin, Group 1 Automotive, Inc. (NYSE: GPI) will host a grand opening celebration...

More Releases From This Source

Explore

Automotive

Automotive

Banking & Financial Services

Banking & Financial Services

Transportation, Trucking & Railroad

Transportation, Trucking & Railroad

Earnings

Earnings

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

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • 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
  • ProfNet
  • 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 © 2025 Cision US Inc.