These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
|
Delaware
|
|
76-0506313
|
|
||
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
||
|
|
|
|
|
|
|
|
|
800 Gessner, Suite 500
Houston, Texas 77024
(Address of principal executive offices) (Zip code)
|
|
|
||
|
|
(713) 647-5700
(Registrant's telephone number, including area code)
|
|
|
||
|
|
|
|
|
|
|
Large accelerated filer
|
þ
|
|
¨
|
Accelerated filer
|
|
|
|
||
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
¨
|
Smaller reporting company
|
|
|
|
|
||
Item 1.
|
||
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
|
||
Item 1.
|
||
Item 1A.
|
||
Item 6.
|
||
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(Unaudited)
|
||||||
|
(In thousands, except per share amounts)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
21,295
|
|
|
$
|
20,215
|
|
Contracts-in-transit and vehicle receivables, net
|
|
210,911
|
|
|
225,156
|
|
||
Accounts and notes receivable, net
|
|
142,115
|
|
|
135,058
|
|
||
Inventories, net
|
|
1,514,274
|
|
|
1,542,318
|
|
||
Deferred income taxes
|
|
16,595
|
|
|
21,150
|
|
||
Prepaid expenses and other current assets
|
|
119,013
|
|
|
24,041
|
|
||
Total current assets
|
|
2,024,203
|
|
|
1,967,938
|
|
||
PROPERTY AND EQUIPMENT, net
|
|
837,821
|
|
|
796,356
|
|
||
GOODWILL
|
|
786,264
|
|
|
737,303
|
|
||
INTANGIBLE FRANCHISE RIGHTS
|
|
314,413
|
|
|
301,505
|
|
||
OTHER ASSETS
|
|
14,189
|
|
|
16,376
|
|
||
Total assets
|
|
$
|
3,976,890
|
|
|
$
|
3,819,478
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
|
|
|
|
||||
Floorplan notes payable - credit facility and other
|
|
$
|
1,122,333
|
|
|
$
|
1,143,104
|
|
Offset account related to floorplan notes payable - credit facility
|
|
(64,614
|
)
|
|
(56,198
|
)
|
||
Floorplan notes payable - manufacturer affiliates
|
|
298,656
|
|
|
346,572
|
|
||
Current maturities of long-term debt and short-term financing
|
|
30,516
|
|
|
36,225
|
|
||
Accounts payable
|
|
283,491
|
|
|
254,930
|
|
||
Accrued expenses
|
|
142,665
|
|
|
140,543
|
|
||
Total current liabilities
|
|
1,813,047
|
|
|
1,865,176
|
|
||
LONG-TERM DEBT, net of current maturities
|
|
938,575
|
|
|
663,689
|
|
||
DEFERRED INCOME TAXES
|
|
152,167
|
|
|
152,291
|
|
||
LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES
|
|
27,271
|
|
|
26,078
|
|
||
OTHER LIABILITIES
|
|
55,900
|
|
|
47,975
|
|
||
COMMITMENTS AND CONTINGENCIES (NOTE 11)
|
|
|
|
|
||||
TEMPORARY EQUITY - Redeemable equity portion of the 2.25% and 3.00% Convertible Senior Notes
|
|
22,860
|
|
|
29,094
|
|
||
STOCKHOLDERS’ EQUITY:
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 1,000 shares authorized; none issued or outstanding
|
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value, 50,000 shares authorized; 25,806 and 25,746 issued, respectively
|
|
258
|
|
|
257
|
|
||
Additional paid-in capital
|
|
259,783
|
|
|
368,641
|
|
||
Retained earnings
|
|
816,056
|
|
|
776,101
|
|
||
Accumulated other comprehensive loss
|
|
(39,928
|
)
|
|
(51,677
|
)
|
||
Treasury stock, at cost; 1,542 and 1,432 shares, respectively
|
|
(69,099
|
)
|
|
(58,147
|
)
|
||
Total stockholders’ equity
|
|
967,070
|
|
|
1,035,175
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
3,976,890
|
|
|
$
|
3,819,478
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(Unaudited, in thousands, except per share amounts)
|
||||||||||||||
REVENUES:
|
|
|
|
|
|
|
|
|
||||||||
New vehicle retail sales
|
|
$
|
1,466,064
|
|
|
$
|
1,376,219
|
|
|
$
|
2,734,900
|
|
|
$
|
2,486,454
|
|
Used vehicle retail sales
|
|
577,250
|
|
|
534,804
|
|
|
1,127,147
|
|
|
1,006,203
|
|
||||
Used vehicle wholesale sales
|
|
94,971
|
|
|
83,316
|
|
|
184,144
|
|
|
157,867
|
|
||||
Parts and service sales
|
|
283,207
|
|
|
260,950
|
|
|
552,524
|
|
|
498,460
|
|
||||
Finance, insurance and other, net
|
|
90,146
|
|
|
79,821
|
|
|
173,786
|
|
|
149,958
|
|
||||
Total revenues
|
|
2,511,638
|
|
|
2,335,110
|
|
|
4,772,501
|
|
|
4,298,942
|
|
||||
COST OF SALES:
|
|
|
|
|
|
|
|
|
||||||||
New vehicle retail sales
|
|
1,385,218
|
|
|
1,295,854
|
|
|
2,587,148
|
|
|
2,343,453
|
|
||||
Used vehicle retail sales
|
|
531,584
|
|
|
491,299
|
|
|
1,038,680
|
|
|
922,422
|
|
||||
Used vehicle wholesale sales
|
|
93,730
|
|
|
82,804
|
|
|
179,791
|
|
|
154,933
|
|
||||
Parts and service sales
|
|
131,958
|
|
|
123,879
|
|
|
259,612
|
|
|
236,371
|
|
||||
Total cost of sales
|
|
2,142,490
|
|
|
1,993,836
|
|
|
4,065,231
|
|
|
3,657,179
|
|
||||
GROSS PROFIT
|
|
369,148
|
|
|
341,274
|
|
|
707,270
|
|
|
641,763
|
|
||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
|
271,970
|
|
|
251,159
|
|
|
529,528
|
|
|
484,592
|
|
||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
|
10,753
|
|
|
8,884
|
|
|
20,678
|
|
|
17,297
|
|
||||
ASSET IMPAIRMENTS
|
|
1,721
|
|
|
609
|
|
|
1,721
|
|
|
609
|
|
||||
INCOME FROM OPERATIONS
|
|
84,704
|
|
|
80,622
|
|
|
155,343
|
|
|
139,265
|
|
||||
OTHER EXPENSE:
|
|
|
|
|
|
|
|
|
||||||||
Floorplan interest expense
|
|
(10,329
|
)
|
|
(10,873
|
)
|
|
(21,242
|
)
|
|
(20,237
|
)
|
||||
Other interest expense, net
|
|
(12,567
|
)
|
|
(9,570
|
)
|
|
(23,080
|
)
|
|
(18,812
|
)
|
||||
Other expense, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(789
|
)
|
||||
Loss on purchase of long-term debt
|
|
(23,614
|
)
|
|
—
|
|
|
(23,614
|
)
|
|
—
|
|
||||
INCOME BEFORE INCOME TAXES
|
|
38,194
|
|
|
60,179
|
|
|
87,407
|
|
|
99,427
|
|
||||
PROVISION FOR INCOME TAXES
|
|
(21,332
|
)
|
|
(22,791
|
)
|
|
(39,242
|
)
|
|
(39,921
|
)
|
||||
NET INCOME
|
|
$
|
16,862
|
|
|
$
|
37,388
|
|
|
$
|
48,165
|
|
|
$
|
59,506
|
|
BASIC EARNINGS PER SHARE
|
|
$
|
0.70
|
|
|
$
|
1.53
|
|
|
$
|
1.98
|
|
|
$
|
2.49
|
|
Weighted average common shares outstanding
|
|
23,298
|
|
|
23,315
|
|
|
23,318
|
|
|
22,796
|
|
||||
DILUTED EARNINGS PER SHARE
|
|
$
|
0.62
|
|
|
$
|
1.43
|
|
|
$
|
1.80
|
|
|
$
|
2.32
|
|
Weighted average common shares outstanding
|
|
26,242
|
|
|
24,980
|
|
|
25,837
|
|
|
24,544
|
|
||||
CASH DIVIDENDS PER COMMON SHARE
|
|
$
|
0.17
|
|
|
$
|
0.16
|
|
|
$
|
0.34
|
|
|
$
|
0.31
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(Unaudited, in thousands)
|
||||||||||||||
NET INCOME
|
|
$
|
16,862
|
|
|
$
|
37,388
|
|
|
$
|
48,165
|
|
|
$
|
59,506
|
|
Other comprehensive income (loss), net of taxes:
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustment
|
|
6,395
|
|
|
(19,268
|
)
|
|
14,609
|
|
|
(26,724
|
)
|
||||
Net unrealized (loss) gain on interest rate swaps:
|
|
|
|
|
|
|
|
|
||||||||
Unrealized (loss) gain arising during the period, net of tax benefit (provision) of $2,306, ($4,622), $3,818 and ($4,614), respectively
|
|
(3,844
|
)
|
|
7,704
|
|
|
(6,364
|
)
|
|
7,690
|
|
||||
Reclassification adjustment for loss included in interest expense, net of tax provision of $1,058, $1,020, $2,102 and $2,045, respectively
|
|
1,764
|
|
|
1,701
|
|
|
3,504
|
|
|
3,409
|
|
||||
Net unrealized (loss) gain on interest rate swaps, net of tax
|
|
(2,080
|
)
|
|
9,405
|
|
|
(2,860
|
)
|
|
11,099
|
|
||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAXES
|
|
4,315
|
|
|
(9,863
|
)
|
|
11,749
|
|
|
(15,625
|
)
|
||||
COMPREHENSIVE INCOME
|
|
$
|
21,177
|
|
|
$
|
27,525
|
|
|
$
|
59,914
|
|
|
$
|
43,881
|
|
|
|
Common Stock
|
|
Additional
Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated
Other
Comprehensive Loss
|
|
Treasury Stock
|
|
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
Total
|
|||||||||||||||||
|
|
(Unaudited, in thousands)
|
|||||||||||||||||||||||||
BALANCE, December 31, 2013
|
|
25,746
|
|
|
$
|
257
|
|
|
$
|
368,641
|
|
|
$
|
776,101
|
|
|
$
|
(51,677
|
)
|
|
$
|
(58,147
|
)
|
|
$
|
1,035,175
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48,165
|
|
|
—
|
|
|
—
|
|
|
48,165
|
|
||||||
Other comprehensive income, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,749
|
|
|
—
|
|
|
11,749
|
|
||||||
Purchases of treasury stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,942
|
)
|
|
(16,942
|
)
|
||||||
Temporary equity adjustment related to 3.00% Convertible Notes
|
|
—
|
|
|
—
|
|
|
23,745
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,745
|
|
||||||
Purchase of equity component of 3.00% Convertible Notes
|
|
—
|
|
|
—
|
|
|
(118,121
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,121
|
)
|
||||||
2.25% Convertible Notes reclassification to temporary equity
|
|
—
|
|
|
—
|
|
|
(17,511
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,511
|
)
|
||||||
Net issuance of treasury shares to employee stock compensation plans
|
|
60
|
|
|
1
|
|
|
(5,935
|
)
|
|
—
|
|
|
—
|
|
|
5,990
|
|
|
56
|
|
||||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
7,861
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,861
|
|
||||||
Tax effect from stock-based compensation plans
|
|
—
|
|
|
—
|
|
|
1,103
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,103
|
|
||||||
Cash dividends, net of estimated forfeitures relative to participating securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,210
|
)
|
|
—
|
|
|
—
|
|
|
(8,210
|
)
|
||||||
BALANCE, June 30, 2014
|
|
25,806
|
|
|
$
|
258
|
|
|
$
|
259,783
|
|
|
$
|
816,056
|
|
|
$
|
(39,928
|
)
|
|
$
|
(69,099
|
)
|
|
$
|
967,070
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(Unaudited, in thousands)
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
||||
Net income
|
|
$
|
48,165
|
|
|
$
|
59,506
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
20,678
|
|
|
17,297
|
|
||
Deferred income taxes
|
|
8,910
|
|
|
9,288
|
|
||
Asset impairments
|
|
1,721
|
|
|
609
|
|
||
Stock-based compensation
|
|
7,886
|
|
|
6,960
|
|
||
Amortization of debt discount and issue costs
|
|
7,235
|
|
|
6,827
|
|
||
Loss on purchase of long-term debt
|
|
23,614
|
|
|
—
|
|
||
Gain on disposition of assets
|
|
(649
|
)
|
|
(9,670
|
)
|
||
Tax effect from stock-based compensation
|
|
(1,103
|
)
|
|
(1,129
|
)
|
||
Other
|
|
1,146
|
|
|
1,020
|
|
||
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:
|
|
|
|
|
||||
Accounts payable and accrued expenses
|
|
30,383
|
|
|
46,280
|
|
||
Accounts and notes receivable
|
|
(4,825
|
)
|
|
(3,115
|
)
|
||
Inventories
|
|
24,403
|
|
|
(111,889
|
)
|
||
Contracts-in-transit and vehicle receivables
|
|
14,964
|
|
|
19,211
|
|
||
Prepaid expenses and other assets
|
|
658
|
|
|
2,117
|
|
||
Floorplan notes payable - manufacturer affiliates
|
|
(52,458
|
)
|
|
43,871
|
|
||
Deferred revenues
|
|
205
|
|
|
125
|
|
||
Net cash provided by operating activities
|
|
130,933
|
|
|
87,308
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
||||
Cash paid in acquisitions, net of cash received
|
|
(129,276
|
)
|
|
(89,775
|
)
|
||
Proceeds from disposition of franchises, property and equipment
|
|
9,764
|
|
|
77,921
|
|
||
Purchases of property and equipment, including real estate
|
|
(68,726
|
)
|
|
(47,300
|
)
|
||
Other
|
|
(6,125
|
)
|
|
574
|
|
||
Net cash used in investing activities
|
|
(194,363
|
)
|
|
(58,580
|
)
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
||||
Borrowings on credit facility - floorplan line and other
|
|
3,735,607
|
|
|
3,120,902
|
|
||
Repayments on credit facility - floorplan line and other
|
|
(3,762,092
|
)
|
|
(3,042,696
|
)
|
||
Borrowings on credit facility - acquisition line
|
|
89,963
|
|
|
—
|
|
||
Repayment on credit facility - acquisition line
|
|
(130,000
|
)
|
|
—
|
|
||
Borrowings on real estate credit facility
|
|
200
|
|
|
—
|
|
||
Principal payments on real estate credit facility
|
|
(1,603
|
)
|
|
(7,241
|
)
|
||
Net borrowings on 5.00% Senior Unsecured Notes
|
|
344,750
|
|
|
—
|
|
||
Debt issue costs
|
|
(1,221
|
)
|
|
—
|
|
||
Purchase of 3.00% Convertible Notes
|
|
(210,356
|
)
|
|
—
|
|
||
Borrowings on other debt
|
|
53,038
|
|
|
777
|
|
||
Principal payments on other debt
|
|
(47,167
|
)
|
|
(80,797
|
)
|
||
Borrowings on debt related to real estate
|
|
32,559
|
|
|
6,008
|
|
||
Principal payments on debt related to real estate
|
|
(16,236
|
)
|
|
(12,986
|
)
|
||
Employee stock purchase plan purchases, net of employee tax withholdings
|
|
55
|
|
|
532
|
|
||
Repurchases of common stock, amounts based on settlement date
|
|
(16,942
|
)
|
|
—
|
|
||
Tax effect from stock-based compensation
|
|
1,103
|
|
|
1,129
|
|
||
Dividends paid
|
|
(8,235
|
)
|
|
(7,525
|
)
|
||
Net cash provided by (used in) financing activities
|
|
63,423
|
|
|
(21,897
|
)
|
||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
|
1,087
|
|
|
(629
|
)
|
||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
|
1,080
|
|
|
6,202
|
|
||
CASH AND CASH EQUIVALENTS, beginning of period
|
|
20,215
|
|
|
4,650
|
|
||
CASH AND CASH EQUIVALENTS, end of period
|
|
$
|
21,295
|
|
|
$
|
10,852
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
||||
Purchases of property and equipment, including real estate, accrued in accounts payable and accrued expenses
|
|
$
|
656
|
|
|
$
|
1,856
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
Current assets
|
|
$
|
28,734
|
|
|
$
|
24,170
|
|
Non-current assets
|
|
40,659
|
|
|
71,033
|
|
||
Total assets
|
|
$
|
69,393
|
|
|
$
|
95,203
|
|
Current liabilities
|
|
$
|
24,498
|
|
|
$
|
21,653
|
|
Non-current liabilities
|
|
24,401
|
|
|
25,374
|
|
||
Total liabilities
|
|
$
|
48,899
|
|
|
$
|
47,027
|
|
|
|
As of Acquisition Date
|
||
|
|
(In thousands)
|
||
Inventory
|
|
$
|
86,848
|
|
Other Current Assets
|
|
26,632
|
|
|
Property and Equipment
|
|
24,865
|
|
|
Goodwill & Intangible Franchise Rights
|
|
214,035
|
|
|
Other assets
|
|
864
|
|
|
Total Assets
|
|
$
|
353,244
|
|
Current Liabilities
|
|
$
|
116,500
|
|
Deferred Income Taxes
|
|
29,898
|
|
|
Long-term Debt
|
|
68,639
|
|
|
Total Liabilities
|
|
$
|
215,037
|
|
|
|
Amount of Unrealized Gain (Loss), Net of Tax, Recognized in Other Comprehensive Income (Loss)
|
|||||||
|
|
Six Months Ended June 30,
|
|||||||
Derivatives in Cash Flow Hedging Relationship
|
|
2014
|
|
2013
|
|||||
|
|
|
(In thousands)
|
||||||
Interest rate swap contracts
|
|
|
$
|
(6,364
|
)
|
|
$
|
7,690
|
|
|
|
|
|
|
|
||||
|
|
Amount of Loss Reclassified from Other Comprehensive Income (Loss) into
Statements of Operations
|
|||||||
Location of Loss Reclassified from Other Comprehensive Income (Loss) into Statements of Operations
|
|
Six Months Ended June 30,
|
|||||||
|
2014
|
|
2013
|
||||||
|
|
|
(In thousands)
|
||||||
Floorplan interest expense
|
|
|
$
|
(4,884
|
)
|
|
$
|
(4,848
|
)
|
Other interest expense
|
|
|
(722
|
)
|
|
(606
|
)
|
|
|
Awards
|
|
Weighted Average
Grant Date
Fair Value
|
|||
Nonvested at December 31, 2013
|
|
933,740
|
|
|
$
|
49.87
|
|
Granted
|
|
249,440
|
|
|
66.28
|
|
|
Vested
|
|
(148,965
|
)
|
|
46.71
|
|
|
Forfeited
|
|
(40,310
|
)
|
|
51.52
|
|
|
Nonvested at June 30, 2014
|
|
993,905
|
|
|
$
|
54.39
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(In thousands, except per share amounts)
|
||||||||||||||
Weighted average basic common shares outstanding
|
|
23,298
|
|
|
23,315
|
|
|
23,318
|
|
|
22,796
|
|
||||
Dilutive effect of contingently convertible notes and warrants
|
|
2,937
|
|
|
1,660
|
|
|
2,513
|
|
|
1,743
|
|
||||
Dilutive effect of employee stock purchases, net of assumed repurchase of treasury stock
|
|
7
|
|
|
5
|
|
|
6
|
|
|
5
|
|
||||
Weighted average dilutive common shares outstanding
|
|
26,242
|
|
|
24,980
|
|
|
25,837
|
|
|
24,544
|
|
||||
Basic:
|
|
|
|
|
|
|
|
|
||||||||
Net Income
|
|
$
|
16,862
|
|
|
$
|
37,388
|
|
|
$
|
48,165
|
|
|
$
|
59,506
|
|
Less: Earnings allocated to participating securities
|
|
675
|
|
|
1,689
|
|
|
1,923
|
|
|
2,684
|
|
||||
Earnings available to basic common shares
|
|
$
|
16,187
|
|
|
$
|
35,699
|
|
|
$
|
46,242
|
|
|
$
|
56,822
|
|
Basic earnings per common share
|
|
$
|
0.70
|
|
|
$
|
1.53
|
|
|
$
|
1.98
|
|
|
$
|
2.49
|
|
Diluted:
|
|
|
|
|
|
|
|
|
||||||||
Net Income
|
|
$
|
16,862
|
|
|
$
|
37,388
|
|
|
$
|
48,165
|
|
|
$
|
59,506
|
|
Less: Earnings allocated to participating securities
|
|
619
|
|
|
1,592
|
|
|
1,773
|
|
|
2,522
|
|
||||
Earnings available to diluted common shares
|
|
$
|
16,243
|
|
|
$
|
35,796
|
|
|
$
|
46,392
|
|
|
$
|
56,984
|
|
Diluted earnings per common share
|
|
$
|
0.62
|
|
|
$
|
1.43
|
|
|
$
|
1.80
|
|
|
$
|
2.32
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(unaudited)
|
|
|
||||
|
|
(In thousands)
|
||||||
Amounts due from manufacturers
|
|
$
|
78,839
|
|
|
$
|
78,131
|
|
Parts and service receivables
|
|
35,180
|
|
|
31,950
|
|
||
Finance and insurance receivables
|
|
17,886
|
|
|
19,283
|
|
||
Other
|
|
12,631
|
|
|
8,099
|
|
||
Total accounts and notes receivable
|
|
144,536
|
|
|
137,463
|
|
||
Less allowance for doubtful accounts
|
|
2,421
|
|
|
2,405
|
|
||
Accounts and notes receivable, net
|
|
$
|
142,115
|
|
|
$
|
135,058
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(unaudited)
|
|
|
||||
|
|
(In thousands)
|
||||||
New vehicles
|
|
$
|
1,103,350
|
|
|
$
|
1,165,335
|
|
Used vehicles
|
|
267,144
|
|
|
231,960
|
|
||
Rental vehicles
|
|
85,255
|
|
|
88,523
|
|
||
Parts, accessories and other
|
|
65,931
|
|
|
64,156
|
|
||
Total inventories
|
|
1,521,680
|
|
|
1,549,974
|
|
||
Less lower of cost or market reserves
|
|
7,406
|
|
|
7,656
|
|
||
Inventories, net
|
|
$
|
1,514,274
|
|
|
$
|
1,542,318
|
|
|
|
Estimated
Useful Lives
in Years
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(unaudited)
|
||||||||
|
|
|
|
(dollars in thousands)
|
||||||
Land
|
|
—
|
|
$
|
290,303
|
|
|
$
|
269,778
|
|
Buildings
|
|
30 to 40
|
|
416,185
|
|
|
405,918
|
|
||
Leasehold improvements
|
|
varies
|
|
131,199
|
|
|
120,531
|
|
||
Machinery and equipment
|
|
7 to 20
|
|
83,288
|
|
|
79,209
|
|
||
Furniture and fixtures
|
|
3 to 10
|
|
75,601
|
|
|
70,918
|
|
||
Company vehicles
|
|
3 to 5
|
|
8,701
|
|
|
8,508
|
|
||
Construction in progress
|
|
—
|
|
22,873
|
|
|
19,224
|
|
||
Total
|
|
|
|
1,028,150
|
|
|
974,086
|
|
||
Less accumulated depreciation
|
|
|
|
190,329
|
|
|
177,730
|
|
||
Property and equipment, net
|
|
|
|
$
|
837,821
|
|
|
$
|
796,356
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(dollars in thousands)
|
||||||
2.25% Convertible Senior Notes
|
|
$
|
164,556
|
|
|
$
|
160,334
|
|
3.00% Convertible Senior Notes
|
|
16,907
|
|
|
84,305
|
|
||
Real Estate Credit Facility
|
|
66,316
|
|
|
67,719
|
|
||
5.00% Senior Notes
|
|
344,796
|
|
|
—
|
|
||
Acquisition Line
|
|
20,457
|
|
|
60,000
|
|
||
Other Real Estate Related and Long-Term Debt
|
|
307,738
|
|
|
279,167
|
|
||
Capital lease obligations related to real estate, maturing in varying amounts through June 2034 with a weighted average interest rate of 10.6%
|
|
48,321
|
|
|
47,553
|
|
||
|
|
969,091
|
|
|
699,078
|
|
||
Less current maturities of real estate credit facility and other long-term debt
|
|
30,516
|
|
|
35,389
|
|
||
|
|
$
|
938,575
|
|
|
$
|
663,689
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(In thousands)
|
||||||
Carrying amount of equity component (including temporary equity)
|
|
$
|
65,270
|
|
|
$
|
65,270
|
|
Allocated underwriter fees, net of taxes
|
|
(1,475
|
)
|
|
(1,475
|
)
|
||
Allocated debt issuance cost, net of taxes
|
|
(58
|
)
|
|
(58
|
)
|
||
Total net equity component
|
|
$
|
63,737
|
|
|
$
|
63,737
|
|
Deferred income tax component
|
|
$
|
6,524
|
|
|
$
|
8,023
|
|
Principal amount of 2.25% Notes
|
|
$
|
182,753
|
|
|
$
|
182,753
|
|
Unamortized discount
|
|
(17,511
|
)
|
|
(21,574
|
)
|
||
Unamortized underwriter fees
|
|
(686
|
)
|
|
(845
|
)
|
||
Net carrying amount of liability component
|
|
$
|
164,556
|
|
|
$
|
160,334
|
|
Unamortized debt issuance cost
|
|
$
|
27
|
|
|
$
|
33
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(dollars in thousands)
|
||||||
Year-to-date contractual interest expense
|
|
$
|
2,056
|
|
|
$
|
2,056
|
|
Year-to-date discount amortization
(1)
|
|
$
|
3,998
|
|
|
$
|
3,689
|
|
Effective interest rate of liability component
|
|
7.7
|
%
|
|
7.7
|
%
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
|
(In thousands)
|
||||||
Carrying amount of equity component (including temporary equity)
|
|
$
|
4,973
|
|
|
$
|
25,359
|
|
Allocated underwriter fees, net of taxes
|
|
(149
|
)
|
|
(760
|
)
|
||
Allocated debt issuance cost, net of taxes
|
|
(22
|
)
|
|
(112
|
)
|
||
Total net equity component
|
|
$
|
4,802
|
|
|
$
|
24,487
|
|
Deferred income tax component
|
|
$
|
1,936
|
|
|
$
|
10,625
|
|
Principal amount of 3.00% Notes
|
|
$
|
22,550
|
|
|
$
|
115,000
|
|
Unamortized discount
|
|
(5,348
|
)
|
|
(29,094
|
)
|
||
Unamortized underwriter fees
|
|
(295
|
)
|
|
(1,601
|
)
|
||
Net carrying amount of liability component
|
|
$
|
16,907
|
|
|
$
|
84,305
|
|
Unamortized debt issuance costs
|
|
$
|
44
|
|
|
$
|
236
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(dollars in thousands)
|
||||||
Year-to-date contractual interest expense
|
|
$
|
1,679
|
|
|
$
|
1,725
|
|
Year-to-date discount amortization
(1)
|
|
$
|
1,693
|
|
|
$
|
1,588
|
|
Effective interest rate of liability component
|
|
8.6
|
%
|
|
8.6
|
%
|
|
|
As of June 30, 2014
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
Assets:
|
|
|
|
|
|
|
||||||
Interest rate derivative financial instruments
|
|
$
|
—
|
|
|
$
|
536
|
|
|
$
|
536
|
|
Debt securities:
|
|
|
|
|
|
|
||||||
Demand obligations
|
|
$
|
—
|
|
|
$
|
74
|
|
|
$
|
74
|
|
Total
|
|
$
|
—
|
|
|
$
|
610
|
|
|
$
|
610
|
|
Liabilities:
|
|
|
|
|
|
|
||||||
Interest rate derivative financial instruments
|
|
$
|
—
|
|
|
$
|
27,271
|
|
|
$
|
27,271
|
|
Total
|
|
$
|
—
|
|
|
$
|
27,271
|
|
|
$
|
27,271
|
|
|
|
As of December 31, 2013
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
Assets:
|
|
|
|
|
|
|
||||||
Interest rate derivative financial instruments
|
|
$
|
—
|
|
|
$
|
3,919
|
|
|
$
|
3,919
|
|
Total
|
|
$
|
—
|
|
|
$
|
3,919
|
|
|
$
|
3,919
|
|
Liabilities:
|
|
|
|
|
|
|
||||||
Interest rate derivative financial instruments
|
|
$
|
—
|
|
|
$
|
26,078
|
|
|
$
|
26,078
|
|
Total
|
|
$
|
—
|
|
|
$
|
26,078
|
|
|
$
|
26,078
|
|
|
Intangible Franchise Rights
|
|
||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
|
||||||||
|
(In thousands)
|
|
||||||||||||||
BALANCE, December 31, 2013
|
$
|
216,412
|
|
|
$
|
8,659
|
|
|
$
|
76,434
|
|
|
$
|
301,505
|
|
|
Additions through acquisitions
|
18,988
|
|
|
—
|
|
|
—
|
|
|
18,988
|
|
|
||||
Purchase price allocation adjustments
|
(2,114
|
)
|
|
—
|
|
|
(9,061
|
)
|
|
(11,175
|
)
|
|
||||
Currency Translation
|
—
|
|
|
292
|
|
|
4,803
|
|
|
5,095
|
|
|
||||
BALANCE, June 30, 2014
|
$
|
233,286
|
|
|
$
|
8,951
|
|
|
$
|
72,176
|
|
|
$
|
314,413
|
|
|
|
Goodwill
|
|
||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
|
||||||||
|
(In thousands)
|
|
||||||||||||||
BALANCE, December 31, 2013
|
$
|
612,468
|
|
|
$
|
19,602
|
|
|
$
|
105,233
|
|
|
$
|
737,303
|
|
(1)
|
Additions through acquisitions
|
34,588
|
|
|
—
|
|
|
—
|
|
|
34,588
|
|
|
||||
Disposals
|
(729
|
)
|
|
—
|
|
|
—
|
|
|
(729
|
)
|
|
||||
Purchase price allocation adjustments
|
1,446
|
|
|
—
|
|
|
5,975
|
|
|
7,421
|
|
|
||||
Currency Translation
|
—
|
|
|
662
|
|
|
7,052
|
|
|
7,714
|
|
|
||||
Tax adjustments
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
||||
BALANCE, June 30, 2014
|
$
|
647,740
|
|
|
$
|
20,264
|
|
|
$
|
118,260
|
|
|
$
|
786,264
|
|
(1)
|
|
|
Six Months Ended June 30, 2014
|
||||||||||
|
|
Accumulated foreign currency translation loss
|
|
Accumulated loss on interest rate swaps
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
Balance, December 31, 2013
|
|
$
|
(37,827
|
)
|
|
$
|
(13,850
|
)
|
|
$
|
(51,677
|
)
|
Other comprehensive income (loss) before reclassifications:
|
|
|
|
|
|
—
|
|
|||||
Pre-tax
|
|
14,609
|
|
|
(10,182
|
)
|
|
4,427
|
|
|||
Tax effect
|
|
—
|
|
|
3,818
|
|
|
3,818
|
|
|||
Amounts reclassified from accumulated other comprehensive income to:
|
|
|
|
|
|
|
|
|||||
Floorplan interest expense
|
|
—
|
|
|
4,884
|
|
|
4,884
|
|
|||
Other interest expense
|
|
—
|
|
|
722
|
|
|
722
|
|
|||
Tax effect
|
|
—
|
|
|
(2,102
|
)
|
|
(2,102
|
)
|
|||
Net current period other comprehensive income
|
|
14,609
|
|
|
(2,860
|
)
|
|
11,749
|
|
|||
Balance, June 30, 2014
|
|
$
|
(23,218
|
)
|
|
$
|
(16,710
|
)
|
|
$
|
(39,928
|
)
|
|
|
Six Months Ended June 30, 2013
|
||||||||||
|
|
Accumulated foreign currency translation loss
|
|
Accumulated loss on interest rate swaps
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
Balance, December 31, 2012
|
|
$
|
(6,126
|
)
|
|
$
|
(26,931
|
)
|
|
$
|
(33,057
|
)
|
Other comprehensive income (loss) before reclassifications:
|
|
|
|
|
|
|
||||||
Pre-tax
|
|
(26,724
|
)
|
|
12,304
|
|
|
(14,420
|
)
|
|||
Tax effect
|
|
—
|
|
|
(4,614
|
)
|
|
(4,614
|
)
|
|||
Amounts reclassified from accumulated other comprehensive income to:
|
|
|
|
|
|
|
||||||
Floorplan interest expense
|
|
—
|
|
|
4,848
|
|
|
4,848
|
|
|||
Other interest expense
|
|
—
|
|
|
606
|
|
|
606
|
|
|||
Tax effect
|
|
—
|
|
|
(2,045
|
)
|
|
(2,045
|
)
|
|||
Net current period other comprehensive (loss) income
|
|
(26,724
|
)
|
|
11,099
|
|
|
(15,625
|
)
|
|||
Balance, June 30, 2013
|
|
$
|
(32,850
|
)
|
|
$
|
(15,832
|
)
|
|
$
|
(48,682
|
)
|
|
Three Months Ended June 30, 2014
|
|
Six Months Ended June 30, 2014
|
||||||||||||||||||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||
Total revenues
|
$
|
2,060,596
|
|
|
$
|
251,324
|
|
|
$
|
199,718
|
|
|
$
|
2,511,638
|
|
|
$
|
3,895,222
|
|
|
$
|
499,025
|
|
|
$
|
378,254
|
|
|
$
|
4,772,501
|
|
||
Income (loss) before income taxes
|
34,466
|
|
(1
|
)
|
5,517
|
|
|
(1,789
|
)
|
|
38,194
|
|
|
80,328
|
|
(1
|
)
|
10,134
|
|
|
(3,055
|
)
|
|
87,407
|
|
||||||||
Provision for income taxes
|
(20,235
|
)
|
|
(691
|
)
|
|
(406
|
)
|
|
(21,332
|
)
|
|
(37,063
|
)
|
|
(1,656
|
)
|
|
(523
|
)
|
|
(39,242
|
)
|
||||||||||
Net income (loss)
|
14,231
|
|
(1
|
)
|
4,826
|
|
|
(2,195
|
)
|
|
16,862
|
|
|
43,265
|
|
(1
|
)
|
8,478
|
|
|
(3,578
|
)
|
|
48,165
|
|
|
Three Months Ended June 30, 2013
|
|
Six Months Ended June 30, 2013
|
||||||||||||||||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
|
U.S.
|
|
U.K.
|
|
Brazil
(2)
|
|
Total
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||
Total revenues
|
$
|
1,881,654
|
|
|
$
|
207,436
|
|
|
$
|
246,020
|
|
|
$
|
2,335,110
|
|
|
$
|
3,603,440
|
|
|
$
|
378,514
|
|
|
$
|
316,988
|
|
|
$
|
4,298,942
|
|
Income before income taxes
|
53,226
|
|
|
3,837
|
|
|
3,116
|
|
|
60,179
|
|
|
91,780
|
|
|
5,841
|
|
|
1,806
|
|
|
99,427
|
|
||||||||
Provision for income taxes
|
(21,017
|
)
|
|
(865
|
)
|
|
(909
|
)
|
|
(22,791
|
)
|
|
(38,106
|
)
|
|
(1,353
|
)
|
|
(462
|
)
|
|
(39,921
|
)
|
||||||||
Net income
|
32,209
|
|
|
2,972
|
|
|
2,207
|
|
|
37,388
|
|
|
53,674
|
|
|
4,488
|
|
|
1,344
|
|
|
59,506
|
|
|
As of June 30, 2014
|
||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
||||||||
|
(In thousands)
|
||||||||||||||
Total assets
|
$
|
3,339,609
|
|
|
$
|
276,336
|
|
|
$
|
360,945
|
|
|
$
|
3,976,890
|
|
|
As of December 31, 2013
|
||||||||||||||
|
U.S.
|
|
U.K.
|
|
Brazil
|
|
Total
|
||||||||
|
(In thousands)
|
||||||||||||||
Total assets
|
$
|
3,241,192
|
|
|
$
|
237,960
|
|
|
$
|
340,326
|
|
|
$
|
3,819,478
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Unit Sales
|
|
|
|
|
|
|
|
|
||||||||
Retail Sales
|
|
|
|
|
|
|
|
|
||||||||
New Vehicle
|
|
42,456
|
|
|
41,531
|
|
|
80,205
|
|
|
74,627
|
|
||||
Used Vehicle
|
|
26,721
|
|
|
25,634
|
|
|
53,598
|
|
|
48,872
|
|
||||
Total Retail Sales
|
|
69,177
|
|
|
67,165
|
|
|
133,803
|
|
|
123,499
|
|
||||
Wholesale Sales
|
|
13,230
|
|
|
13,072
|
|
|
26,014
|
|
|
24,407
|
|
||||
Total Vehicle Sales
|
|
82,407
|
|
|
80,237
|
|
|
159,817
|
|
|
147,906
|
|
||||
Gross Margin
|
|
|
|
|
|
|
|
|
||||||||
New Vehicle Retail Sales
|
|
5.5
|
%
|
|
5.8
|
%
|
|
5.4
|
%
|
|
5.8
|
%
|
||||
Total Used Vehicle Sales
|
|
7.0
|
%
|
|
7.1
|
%
|
|
7.1
|
%
|
|
7.4
|
%
|
||||
Parts and Service Sales
|
|
53.4
|
%
|
|
52.5
|
%
|
|
53.0
|
%
|
|
52.6
|
%
|
||||
Total Gross Margin
|
|
14.7
|
%
|
|
14.6
|
%
|
|
14.8
|
%
|
|
14.9
|
%
|
||||
SG&A
(1)
as a % of Gross Profit
|
|
73.7
|
%
|
|
73.6
|
%
|
|
74.9
|
%
|
|
75.5
|
%
|
||||
Operating Margin
|
|
3.4
|
%
|
|
3.5
|
%
|
|
3.3
|
%
|
|
3.2
|
%
|
||||
Pretax Margin
|
|
1.5
|
%
|
|
2.6
|
%
|
|
1.8
|
%
|
|
2.3
|
%
|
||||
Finance and Insurance Revenues per Retail Unit Sold
|
|
$
|
1,303
|
|
|
$
|
1,188
|
|
|
$
|
1,299
|
|
|
$
|
1,214
|
|
(1)
|
Selling, general and administrative expenses.
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
New vehicle retail
|
|
$
|
1,379,746
|
|
|
3.0%
|
|
$
|
1,339,116
|
|
|
|
$
|
2,493,991
|
|
|
3.6%
|
|
$
|
2,408,273
|
|
Used vehicle retail
|
|
543,487
|
|
|
4.2%
|
|
521,342
|
|
|
|
1,034,349
|
|
|
5.7%
|
|
978,208
|
|
||||
Used vehicle wholesale
|
|
90,347
|
|
|
12.4%
|
|
80,354
|
|
|
|
170,257
|
|
|
11.8%
|
|
152,355
|
|
||||
Parts and service
|
|
266,405
|
|
|
5.6%
|
|
252,332
|
|
|
|
507,677
|
|
|
5.9%
|
|
479,270
|
|
||||
Finance, insurance and other
|
|
85,573
|
|
|
9.9%
|
|
77,893
|
|
|
|
163,838
|
|
|
12.4%
|
|
145,742
|
|
||||
Total revenues
|
|
$
|
2,365,558
|
|
|
4.2%
|
|
$
|
2,271,037
|
|
|
|
$
|
4,370,112
|
|
|
5.0%
|
|
$
|
4,163,848
|
|
Cost of Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
New vehicle retail
|
|
$
|
1,303,775
|
|
|
3.5%
|
|
$
|
1,259,998
|
|
|
|
$
|
2,359,656
|
|
|
4.0%
|
|
$
|
2,268,036
|
|
Used vehicle retail
|
|
500,990
|
|
|
4.6%
|
|
478,882
|
|
|
|
953,853
|
|
|
6.4%
|
|
896,743
|
|
||||
Used vehicle wholesale
|
|
89,053
|
|
|
11.8%
|
|
79,628
|
|
|
|
166,127
|
|
|
11.3%
|
|
149,220
|
|
||||
Parts and service
|
|
124,501
|
|
|
4.0%
|
|
119,754
|
|
|
|
238,387
|
|
|
4.9%
|
|
227,355
|
|
||||
Total cost of sales
|
|
$
|
2,018,319
|
|
|
4.1%
|
|
$
|
1,938,262
|
|
|
|
$
|
3,718,023
|
|
|
5.0%
|
|
$
|
3,541,354
|
|
Gross profit
|
|
$
|
347,239
|
|
|
4.3%
|
|
$
|
332,775
|
|
|
|
$
|
652,089
|
|
|
4.8%
|
|
$
|
622,494
|
|
SG&A
|
|
$
|
255,146
|
|
|
1.9%
|
|
$
|
250,355
|
|
|
|
$
|
483,483
|
|
|
1.9%
|
|
$
|
474,481
|
|
Depreciation and amortization expenses
|
|
$
|
10,073
|
|
|
16.5%
|
|
$
|
8,648
|
|
|
|
$
|
19,003
|
|
|
12.5%
|
|
$
|
16,885
|
|
Floorplan interest expense
|
|
$
|
9,802
|
|
|
(8.0)%
|
|
$
|
10,650
|
|
|
|
$
|
18,938
|
|
|
(4.4)%
|
|
$
|
19,809
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
New vehicle retail
|
|
5.5
|
%
|
|
|
|
5.9
|
%
|
|
|
5.4
|
%
|
|
|
|
5.8
|
%
|
||||
Total used vehicle
|
|
6.9
|
%
|
|
|
|
7.2
|
%
|
|
|
7.0
|
%
|
|
|
|
7.5
|
%
|
||||
Parts and service
|
|
53.3
|
%
|
|
|
|
52.5
|
%
|
|
|
53.0
|
%
|
|
|
|
52.6
|
%
|
||||
Total gross margin
|
|
14.7
|
%
|
|
|
|
14.7
|
%
|
|
|
14.9
|
%
|
|
|
|
14.9
|
%
|
||||
SG&A as a % of gross profit
|
|
73.5
|
%
|
|
|
|
75.2
|
%
|
|
|
74.1
|
%
|
|
|
|
76.2
|
%
|
||||
Operating margin
|
|
3.4
|
%
|
|
|
|
3.2
|
%
|
|
|
3.4
|
%
|
|
|
|
3.1
|
%
|
||||
Finance and insurance revenues per retail unit sold
|
|
$
|
1,319
|
|
|
10.4%
|
|
$
|
1,195
|
|
|
|
$
|
1,352
|
|
|
10.5%
|
|
$
|
1,223
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Retail Unit Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
32,231
|
|
|
3.0%
|
|
31,297
|
|
|
|
60,347
|
|
|
3.0%
|
|
58,566
|
|
||||
U.K.
|
|
3,626
|
|
|
0.6%
|
|
3,605
|
|
|
|
6,955
|
|
|
8.1%
|
|
6,432
|
|
||||
Brazil
|
|
4,087
|
|
|
(23.4)%
|
|
5,337
|
|
|
|
5,330
|
|
|
(21.9)%
|
|
6,828
|
|
||||
Total Same Stores
|
|
39,944
|
|
|
(0.7)%
|
|
40,239
|
|
|
|
72,632
|
|
|
1.1%
|
|
71,826
|
|
||||
Transactions
|
|
2,512
|
|
|
|
|
1,292
|
|
|
|
7,573
|
|
|
|
|
2,801
|
|
||||
Total
|
|
42,456
|
|
|
2.2%
|
|
41,531
|
|
|
|
80,205
|
|
|
7.5%
|
|
74,627
|
|
||||
Retail Sales Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,106,285
|
|
|
6.2%
|
|
$
|
1,041,504
|
|
|
|
$
|
2,058,721
|
|
|
4.9%
|
|
$
|
1,963,058
|
|
U.K.
|
|
131,803
|
|
|
19.3%
|
|
110,473
|
|
|
|
254,063
|
|
|
23.8%
|
|
205,298
|
|
||||
Brazil
|
|
141,658
|
|
|
(24.3)%
|
|
187,139
|
|
|
|
181,207
|
|
|
(24.5)%
|
|
239,917
|
|
||||
Total Same Stores
|
|
1,379,746
|
|
|
3.0%
|
|
1,339,116
|
|
|
|
2,493,991
|
|
|
3.6%
|
|
2,408,273
|
|
||||
Transactions
|
|
86,318
|
|
|
|
|
37,103
|
|
|
|
240,909
|
|
|
|
|
78,181
|
|
||||
Total
|
|
$
|
1,466,064
|
|
|
6.5%
|
|
$
|
1,376,219
|
|
|
|
$
|
2,734,900
|
|
|
10.0%
|
|
$
|
2,486,454
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
57,615
|
|
|
0.9%
|
|
$
|
57,091
|
|
|
|
$
|
105,410
|
|
|
(1.6)%
|
|
$
|
107,155
|
|
U.K.
|
|
9,040
|
|
|
26.5%
|
|
7,148
|
|
|
|
17,210
|
|
|
24.9%
|
|
13,781
|
|
||||
Brazil
|
|
9,316
|
|
|
(37.4)%
|
|
14,879
|
|
|
|
11,715
|
|
|
(39.3)%
|
|
19,301
|
|
||||
Total Same Stores
|
|
75,971
|
|
|
(4.0)%
|
|
79,118
|
|
|
|
134,335
|
|
|
(4.2)%
|
|
140,237
|
|
||||
Transactions
|
|
4,875
|
|
|
|
|
1,247
|
|
|
|
13,417
|
|
|
|
|
2,763
|
|
||||
Total
|
|
$
|
80,846
|
|
|
0.6%
|
|
$
|
80,365
|
|
|
|
$
|
147,752
|
|
|
3.3%
|
|
$
|
143,000
|
|
Gross Profit per Retail Unit Sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,788
|
|
|
(2.0)%
|
|
$
|
1,824
|
|
|
|
$
|
1,747
|
|
|
(4.5)%
|
|
$
|
1,830
|
|
U.K.
|
|
$
|
2,493
|
|
|
25.7%
|
|
$
|
1,983
|
|
|
|
$
|
2,474
|
|
|
15.4%
|
|
$
|
2,143
|
|
Brazil
|
|
$
|
2,279
|
|
|
(18.3)%
|
|
$
|
2,788
|
|
|
|
$
|
2,198
|
|
|
(22.2)%
|
|
$
|
2,827
|
|
Total Same Stores
|
|
$
|
1,902
|
|
|
(3.3)%
|
|
$
|
1,966
|
|
|
|
$
|
1,850
|
|
|
(5.2)%
|
|
$
|
1,952
|
|
Transactions
|
|
$
|
1,941
|
|
|
|
|
$
|
965
|
|
|
|
$
|
1,772
|
|
|
|
|
$
|
986
|
|
Total
|
|
$
|
1,904
|
|
|
(1.6)%
|
|
$
|
1,935
|
|
|
|
$
|
1,842
|
|
|
(3.9)%
|
|
$
|
1,916
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
5.2
|
%
|
|
|
|
5.5
|
%
|
|
|
5.1
|
%
|
|
|
|
5.5
|
%
|
||||
U.K.
|
|
6.9
|
%
|
|
|
|
6.5
|
%
|
|
|
6.8
|
%
|
|
|
|
6.7
|
%
|
||||
Brazil
|
|
6.6
|
%
|
|
|
|
8.0
|
%
|
|
|
6.5
|
%
|
|
|
|
8.0
|
%
|
||||
Total Same Stores
|
|
5.5
|
%
|
|
|
|
5.9
|
%
|
|
|
5.4
|
%
|
|
|
|
5.8
|
%
|
||||
Transactions
|
|
5.6
|
%
|
|
|
|
3.4
|
%
|
|
|
5.6
|
%
|
|
|
|
3.5
|
%
|
||||
Total
|
|
5.5
|
%
|
|
|
|
5.8
|
%
|
|
|
5.4
|
%
|
|
|
|
5.8
|
%
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||
Toyota
|
|
11,109
|
|
|
4.2%
|
|
10,660
|
|
|
|
20,077
|
|
|
3.9%
|
|
19,317
|
|
BMW
|
|
4,617
|
|
|
3.2%
|
|
4,474
|
|
|
|
8,214
|
|
|
4.3%
|
|
7,872
|
|
Honda
|
|
4,586
|
|
|
(8.0)%
|
|
4,985
|
|
|
|
8,004
|
|
|
(7.3)%
|
|
8,637
|
|
Ford
|
|
4,014
|
|
|
(14.4)%
|
|
4,687
|
|
|
|
7,754
|
|
|
(7.5)%
|
|
8,382
|
|
Nissan
|
|
3,943
|
|
|
1.9%
|
|
3,868
|
|
|
|
7,152
|
|
|
3.5%
|
|
6,909
|
|
Volkswagen
|
|
2,662
|
|
|
2.3%
|
|
2,602
|
|
|
|
5,151
|
|
|
5.8%
|
|
4,870
|
|
General Motors
|
|
2,061
|
|
|
11.7%
|
|
1,845
|
|
|
|
3,912
|
|
|
8.3%
|
|
3,612
|
|
Hyundai
|
|
1,996
|
|
|
11.1%
|
|
1,797
|
|
|
|
3,844
|
|
|
17.3%
|
|
3,276
|
|
Chrysler
|
|
1,857
|
|
|
14.4%
|
|
1,623
|
|
|
|
3,583
|
|
|
17.9%
|
|
3,038
|
|
Mercedes-Benz
|
|
1,775
|
|
|
0.7%
|
|
1,763
|
|
|
|
3,278
|
|
|
0.6%
|
|
3,259
|
|
Other
|
|
1,324
|
|
|
(31.6)%
|
|
1,935
|
|
|
|
1,663
|
|
|
(37.3)%
|
|
2,654
|
|
Total
|
|
39,944
|
|
|
(0.7)%
|
|
40,239
|
|
|
|
72,632
|
|
|
1.1%
|
|
71,826
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Retail Unit Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
20,955
|
|
|
(1.2)%
|
|
21,215
|
|
|
|
42,156
|
|
|
1.5%
|
|
41,549
|
|
||||
U.K.
|
|
2,720
|
|
|
7.8%
|
|
2,524
|
|
|
|
4,773
|
|
|
12.3%
|
|
4,252
|
|
||||
Brazil
|
|
1,271
|
|
|
7.5%
|
|
1,182
|
|
|
|
1,605
|
|
|
1.8%
|
|
1,576
|
|
||||
Total Same Stores
|
|
24,946
|
|
|
0.1%
|
|
24,921
|
|
|
|
48,534
|
|
|
2.4%
|
|
47,377
|
|
||||
Transactions
|
|
1,775
|
|
|
|
|
713
|
|
|
|
5,064
|
|
|
|
|
1,495
|
|
||||
Total
|
|
26,721
|
|
|
4.2%
|
|
25,634
|
|
|
|
53,598
|
|
|
9.7%
|
|
48,872
|
|
||||
Retail Sales Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
440,854
|
|
|
1.3%
|
|
$
|
435,111
|
|
|
|
$
|
865,179
|
|
|
3.1%
|
|
$
|
838,917
|
|
U.K.
|
|
73,260
|
|
|
25.4%
|
|
58,429
|
|
|
|
132,804
|
|
|
28.4%
|
|
103,394
|
|
||||
Brazil
|
|
29,373
|
|
|
5.7%
|
|
27,802
|
|
|
|
36,366
|
|
|
1.3%
|
|
35,897
|
|
||||
Total Same Stores
|
|
543,487
|
|
|
4.2%
|
|
521,342
|
|
|
|
1,034,349
|
|
|
5.7%
|
|
978,208
|
|
||||
Transactions
|
|
33,763
|
|
|
|
|
13,462
|
|
|
|
92,798
|
|
|
|
|
27,995
|
|
||||
Total
|
|
$
|
577,250
|
|
|
7.9%
|
|
$
|
534,804
|
|
|
|
$
|
1,127,147
|
|
|
12.0%
|
|
$
|
1,006,203
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
35,809
|
|
|
(4.0)%
|
|
$
|
37,299
|
|
|
|
$
|
70,471
|
|
|
(4.3)%
|
|
$
|
73,648
|
|
U.K.
|
|
4,930
|
|
|
21.8%
|
|
4,048
|
|
|
|
7,830
|
|
|
25.0%
|
|
6,265
|
|
||||
Brazil
|
|
1,758
|
|
|
58.0%
|
|
1,113
|
|
|
|
2,195
|
|
|
41.4%
|
|
1,552
|
|
||||
Total Same Stores
|
|
42,497
|
|
|
0.1%
|
|
42,460
|
|
|
|
80,496
|
|
|
(1.2)%
|
|
81,465
|
|
||||
Transactions
|
|
3,169
|
|
|
|
|
1,045
|
|
|
|
7,971
|
|
|
|
|
2,316
|
|
||||
Total
|
|
$
|
45,666
|
|
|
5.0%
|
|
$
|
43,505
|
|
|
|
$
|
88,467
|
|
|
5.6%
|
|
$
|
83,781
|
|
Gross Profit per Unit Sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,709
|
|
|
(2.8)%
|
|
$
|
1,758
|
|
|
|
$
|
1,672
|
|
|
(5.7)%
|
|
$
|
1,773
|
|
U.K.
|
|
$
|
1,813
|
|
|
13.0%
|
|
$
|
1,604
|
|
|
|
$
|
1,640
|
|
|
11.3%
|
|
$
|
1,473
|
|
Brazil
|
|
$
|
1,383
|
|
|
46.8%
|
|
$
|
942
|
|
|
|
$
|
1,368
|
|
|
38.9%
|
|
$
|
985
|
|
Total Same Stores
|
|
$
|
1,704
|
|
|
—%
|
|
$
|
1,704
|
|
|
|
$
|
1,659
|
|
|
(3.5)%
|
|
$
|
1,720
|
|
Transactions
|
|
$
|
1,785
|
|
|
|
|
$
|
1,466
|
|
|
|
$
|
1,574
|
|
|
|
|
$
|
1,549
|
|
Total
|
|
$
|
1,709
|
|
|
0.7%
|
|
$
|
1,697
|
|
|
|
$
|
1,651
|
|
|
(3.7)%
|
|
$
|
1,714
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
8.1
|
%
|
|
|
|
8.6
|
%
|
|
|
8.1
|
%
|
|
|
|
8.8
|
%
|
||||
U.K.
|
|
6.7
|
%
|
|
|
|
6.9
|
%
|
|
|
5.9
|
%
|
|
|
|
6.1
|
%
|
||||
Brazil
|
|
6.0
|
%
|
|
|
|
4.0
|
%
|
|
|
6.0
|
%
|
|
|
|
4.3
|
%
|
||||
Total Same Stores
|
|
7.8
|
%
|
|
|
|
8.1
|
%
|
|
|
7.8
|
%
|
|
|
|
8.3
|
%
|
||||
Transactions
|
|
9.4
|
%
|
|
|
|
7.8
|
%
|
|
|
8.6
|
%
|
|
|
|
8.3
|
%
|
||||
Total
|
|
7.9
|
%
|
|
|
|
8.1
|
%
|
|
|
7.8
|
%
|
|
|
|
8.3
|
%
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Wholesale Unit Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
9,883
|
|
|
4.5%
|
|
9,453
|
|
|
|
19,403
|
|
|
4.1%
|
|
18,638
|
|
||||
U.K.
|
|
2,195
|
|
|
(2.5)%
|
|
2,251
|
|
|
|
3,919
|
|
|
6.1%
|
|
3,694
|
|
||||
Brazil
|
|
561
|
|
|
(36.3)%
|
|
881
|
|
|
|
721
|
|
|
(35.4)%
|
|
1,116
|
|
||||
Total Same Stores
|
|
12,639
|
|
|
0.4%
|
|
12,585
|
|
|
|
24,043
|
|
|
2.5%
|
|
23,448
|
|
||||
Transactions
|
|
591
|
|
|
|
|
487
|
|
|
|
1,971
|
|
|
|
|
959
|
|
||||
Total
|
|
13,230
|
|
|
1.2%
|
|
13,072
|
|
|
|
26,014
|
|
|
6.6%
|
|
24,407
|
|
||||
Wholesale Sales Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
64,025
|
|
|
19.1%
|
|
$
|
53,763
|
|
|
|
$
|
124,920
|
|
|
14.7%
|
|
$
|
108,883
|
|
U.K.
|
|
21,549
|
|
|
20.0%
|
|
17,958
|
|
|
|
39,297
|
|
|
23.9%
|
|
31,722
|
|
||||
Brazil
|
|
4,773
|
|
|
(44.7)%
|
|
8,633
|
|
|
|
6,040
|
|
|
(48.6)%
|
|
11,750
|
|
||||
Total Same Stores
|
|
90,347
|
|
|
12.4%
|
|
80,354
|
|
|
|
170,257
|
|
|
11.8%
|
|
152,355
|
|
||||
Transactions
|
|
4,624
|
|
|
|
|
2,962
|
|
|
|
13,887
|
|
|
|
|
5,512
|
|
||||
Total
|
|
$
|
94,971
|
|
|
14.0%
|
|
$
|
83,316
|
|
|
|
$
|
184,144
|
|
|
16.6%
|
|
$
|
157,867
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,192
|
|
|
158.0%
|
|
$
|
462
|
|
|
|
$
|
3,507
|
|
|
36.1%
|
|
$
|
2,576
|
|
U.K.
|
|
(281
|
)
|
|
(54.2)%
|
|
(614
|
)
|
|
|
131
|
|
|
124.7%
|
|
(531
|
)
|
||||
Brazil
|
|
383
|
|
|
(56.4)%
|
|
878
|
|
|
|
492
|
|
|
(54.9)%
|
|
1,090
|
|
||||
Total Same Stores
|
|
1,294
|
|
|
78.2%
|
|
726
|
|
|
|
4,130
|
|
|
31.7%
|
|
3,135
|
|
||||
Transactions
|
|
(53
|
)
|
|
|
|
(214
|
)
|
|
|
223
|
|
|
|
|
(201
|
)
|
||||
Total
|
|
$
|
1,241
|
|
|
142.4%
|
|
$
|
512
|
|
|
|
$
|
4,353
|
|
|
48.4%
|
|
$
|
2,934
|
|
Gross Profit per Wholesale Unit Sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
121
|
|
|
146.9%
|
|
$
|
49
|
|
|
|
$
|
181
|
|
|
31.2%
|
|
$
|
138
|
|
U.K.
|
|
$
|
(128
|
)
|
|
(53.1)%
|
|
$
|
(273
|
)
|
|
|
$
|
33
|
|
|
122.9%
|
|
$
|
(144
|
)
|
Brazil
|
|
$
|
683
|
|
|
(31.5)%
|
|
$
|
997
|
|
|
|
$
|
682
|
|
|
(30.2)%
|
|
$
|
977
|
|
Total Same Stores
|
|
$
|
102
|
|
|
75.9%
|
|
$
|
58
|
|
|
|
$
|
172
|
|
|
28.4%
|
|
$
|
134
|
|
Transactions
|
|
$
|
(90
|
)
|
|
|
|
$
|
(439
|
)
|
|
|
$
|
113
|
|
|
|
|
$
|
(210
|
)
|
Total
|
|
$
|
94
|
|
|
141.0%
|
|
$
|
39
|
|
|
|
$
|
167
|
|
|
39.2%
|
|
$
|
120
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
1.9
|
%
|
|
|
|
0.9
|
%
|
|
|
2.8
|
%
|
|
|
|
2.4
|
%
|
||||
U.K.
|
|
(1.3
|
)%
|
|
|
|
(3.4
|
)%
|
|
|
0.3
|
%
|
|
|
|
(1.7
|
)%
|
||||
Brazil
|
|
8.0
|
%
|
|
|
|
10.2
|
%
|
|
|
8.1
|
%
|
|
|
|
9.3
|
%
|
||||
Total Same Stores
|
|
1.4
|
%
|
|
|
|
0.9
|
%
|
|
|
2.4
|
%
|
|
|
|
2.1
|
%
|
||||
Transactions
|
|
(1.1
|
)%
|
|
|
|
(7.2
|
)%
|
|
|
1.6
|
%
|
|
|
|
(3.6
|
)%
|
||||
Total
|
|
1.3
|
%
|
|
|
|
0.6
|
%
|
|
|
2.4
|
%
|
|
|
|
1.9
|
%
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Used Vehicle Unit Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
30,838
|
|
|
0.6%
|
|
30,668
|
|
|
|
61,559
|
|
|
2.3%
|
|
60,187
|
|
||||
U.K.
|
|
4,915
|
|
|
2.9%
|
|
4,775
|
|
|
|
8,692
|
|
|
9.4%
|
|
7,946
|
|
||||
Brazil
|
|
1,832
|
|
|
(11.2)%
|
|
2,063
|
|
|
|
2,326
|
|
|
(13.6)%
|
|
2,692
|
|
||||
Total Same Stores
|
|
37,585
|
|
|
0.2%
|
|
37,506
|
|
|
|
72,577
|
|
|
2.5%
|
|
70,825
|
|
||||
Transactions
|
|
2,366
|
|
|
|
|
1,200
|
|
|
|
7,035
|
|
|
|
|
2,454
|
|
||||
Total
|
|
39,951
|
|
|
3.2%
|
|
38,706
|
|
|
|
79,612
|
|
|
8.6%
|
|
73,279
|
|
||||
Sales Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
504,879
|
|
|
3.3%
|
|
$
|
488,874
|
|
|
|
$
|
990,099
|
|
|
4.5%
|
|
$
|
947,800
|
|
U.K.
|
|
94,809
|
|
|
24.1%
|
|
76,387
|
|
|
|
172,101
|
|
|
27.4%
|
|
135,116
|
|
||||
Brazil
|
|
34,146
|
|
|
(6.3)%
|
|
36,435
|
|
|
|
42,406
|
|
|
(11.0)%
|
|
47,647
|
|
||||
Total Same Stores
|
|
633,834
|
|
|
5.3%
|
|
601,696
|
|
|
|
1,204,606
|
|
|
6.5%
|
|
1,130,563
|
|
||||
Transactions
|
|
38,387
|
|
|
|
|
16,424
|
|
|
|
106,685
|
|
|
|
|
33,507
|
|
||||
Total
|
|
$
|
672,221
|
|
|
8.8%
|
|
$
|
618,120
|
|
|
|
$
|
1,311,291
|
|
|
12.6%
|
|
$
|
1,164,070
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
37,001
|
|
|
(2.0)%
|
|
$
|
37,761
|
|
|
|
$
|
73,978
|
|
|
(2.9)%
|
|
$
|
76,224
|
|
U.K.
|
|
4,649
|
|
|
35.4%
|
|
3,434
|
|
|
|
7,961
|
|
|
38.8%
|
|
5,734
|
|
||||
Brazil
|
|
2,141
|
|
|
7.5%
|
|
1,991
|
|
|
|
2,687
|
|
|
1.7%
|
|
2,642
|
|
||||
Total Same Stores
|
|
43,791
|
|
|
1.4%
|
|
43,186
|
|
|
|
84,626
|
|
|
—%
|
|
84,600
|
|
||||
Transactions
|
|
3,116
|
|
|
|
|
831
|
|
|
|
8,194
|
|
|
|
|
2,115
|
|
||||
Total
|
|
$
|
46,907
|
|
|
6.6%
|
|
$
|
44,017
|
|
|
|
$
|
92,820
|
|
|
7.0%
|
|
$
|
86,715
|
|
Gross Profit per Unit Sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,200
|
|
|
(2.5)%
|
|
$
|
1,231
|
|
|
|
$
|
1,202
|
|
|
(5.1)%
|
|
$
|
1,266
|
|
U.K.
|
|
$
|
946
|
|
|
31.6%
|
|
$
|
719
|
|
|
|
$
|
916
|
|
|
26.9%
|
|
$
|
722
|
|
Brazil
|
|
$
|
1,169
|
|
|
21.1%
|
|
$
|
965
|
|
|
|
$
|
1,155
|
|
|
17.7%
|
|
$
|
981
|
|
Total Same Stores
|
|
$
|
1,165
|
|
|
1.2%
|
|
$
|
1,151
|
|
|
|
$
|
1,166
|
|
|
(2.3)%
|
|
$
|
1,194
|
|
Transactions
|
|
$
|
1,317
|
|
|
|
|
$
|
693
|
|
|
|
$
|
1,165
|
|
|
|
|
$
|
862
|
|
Total
|
|
$
|
1,174
|
|
|
3.3%
|
|
$
|
1,137
|
|
|
|
$
|
1,166
|
|
|
(1.4)%
|
|
$
|
1,183
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
7.3
|
%
|
|
|
|
7.7
|
%
|
|
|
7.5
|
%
|
|
|
|
8.0
|
%
|
||||
U.K.
|
|
4.9
|
%
|
|
|
|
4.5
|
%
|
|
|
4.6
|
%
|
|
|
|
4.2
|
%
|
||||
Brazil
|
|
6.3
|
%
|
|
|
|
5.5
|
%
|
|
|
6.3
|
%
|
|
|
|
5.5
|
%
|
||||
Total Same Stores
|
|
6.9
|
%
|
|
|
|
7.2
|
%
|
|
|
7.0
|
%
|
|
|
|
7.5
|
%
|
||||
Transactions
|
|
8.1
|
%
|
|
|
|
5.1
|
%
|
|
|
7.7
|
%
|
|
|
|
6.3
|
%
|
||||
Total
|
|
7.0
|
%
|
|
|
|
7.1
|
%
|
|
|
7.1
|
%
|
|
|
|
7.4
|
%
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Parts and Services Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
227,172
|
|
|
5.4%
|
|
$
|
215,467
|
|
|
|
$
|
444,027
|
|
|
5.4%
|
|
$
|
421,248
|
|
U.K.
|
|
20,206
|
|
|
18.7%
|
|
17,024
|
|
|
|
38,588
|
|
|
21.4%
|
|
31,795
|
|
||||
Brazil
|
|
19,027
|
|
|
(4.1)%
|
|
19,841
|
|
|
|
25,062
|
|
|
(4.4)%
|
|
26,227
|
|
||||
Total Same Stores
|
|
266,405
|
|
|
5.6%
|
|
252,332
|
|
|
|
507,677
|
|
|
5.9%
|
|
479,270
|
|
||||
Transactions
|
|
16,802
|
|
|
|
|
8,618
|
|
|
|
44,847
|
|
|
|
|
19,190
|
|
||||
Total
|
|
$
|
283,207
|
|
|
8.5%
|
|
$
|
260,950
|
|
|
|
$
|
552,524
|
|
|
10.8%
|
|
$
|
498,460
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
122,599
|
|
|
6.2%
|
|
$
|
115,414
|
|
|
|
$
|
237,416
|
|
|
5.7%
|
|
$
|
224,556
|
|
U.K.
|
|
11,331
|
|
|
18.2%
|
|
9,585
|
|
|
|
21,351
|
|
|
25.1%
|
|
17,069
|
|
||||
Brazil
|
|
7,974
|
|
|
5.2%
|
|
7,579
|
|
|
|
10,523
|
|
|
2.3%
|
|
10,290
|
|
||||
Total Same Stores
|
|
141,904
|
|
|
7.0%
|
|
132,578
|
|
|
|
269,290
|
|
|
6.9%
|
|
251,915
|
|
||||
Transactions
|
|
9,345
|
|
|
|
|
4,493
|
|
|
|
23,622
|
|
|
|
|
10,174
|
|
||||
Total
|
|
$
|
151,249
|
|
|
10.3%
|
|
$
|
137,071
|
|
|
|
$
|
292,912
|
|
|
11.8%
|
|
$
|
262,089
|
|
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
54.0
|
%
|
|
|
|
53.6
|
%
|
|
|
53.5
|
%
|
|
|
|
53.3
|
%
|
||||
U.K.
|
|
56.1
|
%
|
|
|
|
56.3
|
%
|
|
|
55.3
|
%
|
|
|
|
53.7
|
%
|
||||
Brazil
|
|
41.9
|
%
|
|
|
|
38.2
|
%
|
|
|
42.0
|
%
|
|
|
|
39.2
|
%
|
||||
Total Same Stores
|
|
53.3
|
%
|
|
|
|
52.5
|
%
|
|
|
53.0
|
%
|
|
|
|
52.6
|
%
|
||||
Transactions
|
|
55.6
|
%
|
|
|
|
52.1
|
%
|
|
|
52.7
|
%
|
|
|
|
53.0
|
%
|
||||
Total
|
|
53.4
|
%
|
|
|
|
52.5
|
%
|
|
|
53.0
|
%
|
|
|
|
52.6
|
%
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Retail New and Used Unit Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
53,186
|
|
|
1.3%
|
|
52,512
|
|
|
|
102,503
|
|
|
2.4%
|
|
100,115
|
|
||||
U.K.
|
|
6,346
|
|
|
3.5%
|
|
6,129
|
|
|
|
11,728
|
|
|
9.8%
|
|
10,684
|
|
||||
Brazil
|
|
5,358
|
|
|
(17.8)%
|
|
6,519
|
|
|
|
6,935
|
|
|
(17.5)%
|
|
8,404
|
|
||||
Total Same Stores
|
|
64,890
|
|
|
(0.4)%
|
|
65,160
|
|
|
|
121,166
|
|
|
1.6%
|
|
119,203
|
|
||||
Transactions
|
|
4,287
|
|
|
|
|
2,005
|
|
|
|
12,637
|
|
|
|
|
4,296
|
|
||||
Total
|
|
69,177
|
|
|
3.0%
|
|
67,165
|
|
|
|
133,803
|
|
|
8.3%
|
|
123,499
|
|
||||
Retail Finance Fees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
25,287
|
|
|
4.2%
|
|
$
|
24,265
|
|
|
|
$
|
49,158
|
|
|
5.6%
|
|
$
|
46,565
|
|
U.K.
|
|
2,713
|
|
|
33.6%
|
|
2,030
|
|
|
|
5,111
|
|
|
38.5%
|
|
3,689
|
|
||||
Brazil
|
|
731
|
|
|
(0.1)%
|
|
732
|
|
|
|
766
|
|
|
(19.3)%
|
|
949
|
|
||||
Total Same Stores
|
|
28,731
|
|
|
6.3%
|
|
27,027
|
|
|
|
55,035
|
|
|
7.5%
|
|
51,203
|
|
||||
Transactions
|
|
1,876
|
|
|
|
|
795
|
|
|
|
4,000
|
|
|
|
|
1,706
|
|
||||
Total
|
|
$
|
30,607
|
|
|
10.0%
|
|
$
|
27,822
|
|
|
|
$
|
59,035
|
|
|
11.6%
|
|
$
|
52,909
|
|
Vehicle Service Contract Fees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
30,549
|
|
|
6.2%
|
|
$
|
28,757
|
|
|
|
$
|
60,638
|
|
|
10.4%
|
|
$
|
54,905
|
|
U.K.
|
|
53
|
|
|
—%
|
|
53
|
|
|
|
94
|
|
|
67.9%
|
|
56
|
|
||||
Brazil
|
|
—
|
|
|
—%
|
|
—
|
|
|
|
—
|
|
|
—%
|
|
—
|
|
||||
Total Same Stores
|
|
30,602
|
|
|
6.2%
|
|
28,810
|
|
|
|
60,732
|
|
|
10.5%
|
|
54,961
|
|
||||
Transactions
|
|
1,463
|
|
|
|
|
732
|
|
|
|
2,569
|
|
|
|
|
1,634
|
|
||||
Total
|
|
$
|
32,065
|
|
|
8.5%
|
|
$
|
29,542
|
|
|
|
$
|
63,301
|
|
|
11.8%
|
|
$
|
56,595
|
|
Insurance and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
22,345
|
|
|
19.4%
|
|
$
|
18,722
|
|
|
|
$
|
42,077
|
|
|
21.0%
|
|
$
|
34,778
|
|
U.K.
|
|
1,735
|
|
|
18.8%
|
|
1,461
|
|
|
|
3,279
|
|
|
28.5%
|
|
2,552
|
|
||||
Brazil
|
|
2,160
|
|
|
15.3%
|
|
1,873
|
|
|
|
2,715
|
|
|
20.8%
|
|
2,248
|
|
||||
Total Same Stores
|
|
26,240
|
|
|
19.0%
|
|
22,056
|
|
|
|
48,071
|
|
|
21.5%
|
|
39,578
|
|
||||
Transactions
|
|
1,234
|
|
|
|
|
401
|
|
|
|
3,379
|
|
|
|
|
876
|
|
||||
Total
|
|
$
|
27,474
|
|
|
22.3%
|
|
$
|
22,457
|
|
|
|
$
|
51,450
|
|
|
27.2%
|
|
$
|
40,454
|
|
Total Finance and Insurance Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
78,181
|
|
|
9.0%
|
|
$
|
71,744
|
|
|
|
$
|
151,873
|
|
|
11.5%
|
|
$
|
136,248
|
|
U.K.
|
|
4,501
|
|
|
27.0%
|
|
3,544
|
|
|
|
8,484
|
|
|
34.7%
|
|
6,297
|
|
||||
Brazil
|
|
2,891
|
|
|
11.0%
|
|
2,605
|
|
|
|
3,481
|
|
|
8.9%
|
|
3,197
|
|
||||
Total Same Stores
|
|
85,573
|
|
|
9.9%
|
|
77,893
|
|
|
|
163,838
|
|
|
12.4%
|
|
145,742
|
|
||||
Transactions
|
|
4,573
|
|
|
|
|
1,928
|
|
|
|
9,948
|
|
|
|
|
4,216
|
|
||||
Total
|
|
$
|
90,146
|
|
|
12.9%
|
|
$
|
79,821
|
|
|
|
$
|
173,786
|
|
|
15.9%
|
|
$
|
149,958
|
|
Finance and Insurance Revenues per Retail Unit Sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
1,470
|
|
|
7.6%
|
|
$
|
1,366
|
|
|
|
$
|
1,482
|
|
|
8.9%
|
|
$
|
1,361
|
|
U.K.
|
|
$
|
709
|
|
|
22.7%
|
|
$
|
578
|
|
|
|
$
|
723
|
|
|
22.8%
|
|
$
|
589
|
|
Brazil
|
|
$
|
540
|
|
|
35.0%
|
|
$
|
400
|
|
|
|
$
|
502
|
|
|
32.1%
|
|
$
|
380
|
|
Total Same Stores
|
|
$
|
1,319
|
|
|
10.4%
|
|
$
|
1,195
|
|
|
|
$
|
1,352
|
|
|
10.5%
|
|
$
|
1,223
|
|
Transactions
|
|
$
|
1,067
|
|
|
10.9%
|
|
$
|
962
|
|
|
|
$
|
787
|
|
|
(19.8)%
|
|
$
|
981
|
|
Total
|
|
$
|
1,303
|
|
|
9.7%
|
|
$
|
1,188
|
|
|
|
$
|
1,299
|
|
|
7.0%
|
|
$
|
1,214
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Personnel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
128,890
|
|
|
2.5%
|
|
$
|
125,796
|
|
|
|
$
|
254,720
|
|
|
2.3%
|
|
$
|
248,987
|
|
U.K.
|
|
13,298
|
|
|
25.0%
|
|
10,640
|
|
|
|
25,043
|
|
|
24.6%
|
|
20,104
|
|
||||
Brazil
|
|
11,241
|
|
|
(9.2)%
|
|
12,377
|
|
|
|
14,286
|
|
|
(11.6)%
|
|
16,159
|
|
||||
Total Same Stores
|
|
153,429
|
|
|
3.1%
|
|
148,813
|
|
|
|
294,049
|
|
|
3.1%
|
|
285,250
|
|
||||
Transactions
|
|
10,048
|
|
|
|
|
4,789
|
|
|
|
26,513
|
|
|
|
|
10,050
|
|
||||
Total
|
|
$
|
163,477
|
|
|
6.4%
|
|
$
|
153,602
|
|
|
|
$
|
320,562
|
|
|
8.6%
|
|
$
|
295,300
|
|
Advertising
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
16,983
|
|
|
28.0%
|
|
$
|
13,265
|
|
|
|
$
|
30,808
|
|
|
22.7%
|
|
$
|
25,102
|
|
U.K.
|
|
910
|
|
|
19.9%
|
|
759
|
|
|
|
1,881
|
|
|
58.5%
|
|
1,187
|
|
||||
Brazil
|
|
642
|
|
|
(7.8)%
|
|
696
|
|
|
|
812
|
|
|
(4.4)%
|
|
849
|
|
||||
Total Same Stores
|
|
18,535
|
|
|
25.9%
|
|
14,720
|
|
|
|
33,501
|
|
|
23.4%
|
|
27,138
|
|
||||
Transactions
|
|
1,349
|
|
|
|
|
751
|
|
|
|
2,802
|
|
|
|
|
1,416
|
|
||||
Total
|
|
$
|
19,884
|
|
|
28.5%
|
|
$
|
15,471
|
|
|
|
$
|
36,303
|
|
|
27.1%
|
|
$
|
28,554
|
|
Rent and Facility Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
21,139
|
|
|
1.1%
|
|
$
|
20,906
|
|
|
|
$
|
42,722
|
|
|
2.2%
|
|
$
|
41,798
|
|
U.K.
|
|
2,107
|
|
|
0.2%
|
|
2,102
|
|
|
|
3,975
|
|
|
(3.1)%
|
|
4,101
|
|
||||
Brazil
|
|
4,083
|
|
|
(5.0)%
|
|
4,299
|
|
|
|
5,436
|
|
|
(6.2)%
|
|
5,793
|
|
||||
Total Same Stores
|
|
27,329
|
|
|
0.1%
|
|
27,307
|
|
|
|
52,133
|
|
|
0.9%
|
|
51,692
|
|
||||
Transactions
|
|
1,742
|
|
|
|
|
1,945
|
|
|
|
5,965
|
|
|
|
|
3,905
|
|
||||
Total
|
|
$
|
29,071
|
|
|
(0.6)%
|
|
$
|
29,252
|
|
|
|
$
|
58,098
|
|
|
4.5%
|
|
$
|
55,597
|
|
Other SG&A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
43,911
|
|
|
(12.3)%
|
|
$
|
50,056
|
|
|
|
$
|
85,634
|
|
|
(9.2)%
|
|
$
|
94,313
|
|
U.K.
|
|
6,001
|
|
|
18.5%
|
|
5,062
|
|
|
|
11,078
|
|
|
20.3%
|
|
9,207
|
|
||||
Brazil
|
|
5,941
|
|
|
35.1%
|
|
4,397
|
|
|
|
7,088
|
|
|
3.0%
|
|
6,881
|
|
||||
Total Same Stores
|
|
55,853
|
|
|
(6.2)%
|
|
59,515
|
|
|
|
103,800
|
|
|
(6.0)%
|
|
110,401
|
|
||||
Transactions
|
|
3,685
|
|
|
|
|
(6,681
|
)
|
|
|
10,765
|
|
|
|
|
(5,260
|
)
|
||||
Total
|
|
$
|
59,538
|
|
|
12.7%
|
|
$
|
52,834
|
|
|
|
$
|
114,565
|
|
|
9.0%
|
|
$
|
105,141
|
|
Total SG&A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
210,923
|
|
|
0.4%
|
|
$
|
210,023
|
|
|
|
$
|
413,884
|
|
|
0.9%
|
|
$
|
410,200
|
|
U.K.
|
|
22,316
|
|
|
20.2%
|
|
18,563
|
|
|
|
41,977
|
|
|
21.3%
|
|
34,599
|
|
||||
Brazil
|
|
21,907
|
|
|
0.6%
|
|
21,769
|
|
|
|
27,622
|
|
|
(6.9)%
|
|
29,682
|
|
||||
Total Same Stores
|
|
255,146
|
|
|
1.9%
|
|
250,355
|
|
|
|
483,483
|
|
|
1.9%
|
|
474,481
|
|
||||
Transactions
|
|
16,824
|
|
|
|
|
804
|
|
|
|
46,045
|
|
|
|
|
10,111
|
|
||||
Total
|
|
$
|
271,970
|
|
|
8.3%
|
|
$
|
251,159
|
|
|
|
$
|
529,528
|
|
|
9.3%
|
|
$
|
484,592
|
|
Total Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
295,396
|
|
|
4.7%
|
|
$
|
282,010
|
|
|
|
$
|
568,677
|
|
|
4.5%
|
|
$
|
544,183
|
|
U.K.
|
|
29,521
|
|
|
24.5%
|
|
23,711
|
|
|
|
55,006
|
|
|
28.3%
|
|
42,881
|
|
||||
Brazil
|
|
22,322
|
|
|
(17.5)%
|
|
27,054
|
|
|
|
28,406
|
|
|
(19.8)%
|
|
35,430
|
|
||||
Total Same Stores
|
|
347,239
|
|
|
4.3%
|
|
332,775
|
|
|
|
652,089
|
|
|
4.8%
|
|
622,494
|
|
||||
Transactions
|
|
21,909
|
|
|
|
|
8,499
|
|
|
|
55,181
|
|
|
|
|
19,269
|
|
||||
Total
|
|
$
|
369,148
|
|
|
8.2%
|
|
$
|
341,274
|
|
|
|
$
|
707,270
|
|
|
10.2%
|
|
$
|
641,763
|
|
SG&A as a % of Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
71.4
|
%
|
|
|
|
74.5
|
%
|
|
|
72.8
|
%
|
|
|
|
75.4
|
%
|
||||
U.K.
|
|
75.6
|
%
|
|
|
|
78.3
|
%
|
|
|
76.3
|
%
|
|
|
|
80.7
|
%
|
||||
Brazil
|
|
98.1
|
%
|
|
|
|
80.5
|
%
|
|
|
97.2
|
%
|
|
|
|
83.8
|
%
|
||||
Total Same Stores
|
|
73.5
|
%
|
|
|
|
75.2
|
%
|
|
|
74.1
|
%
|
|
|
|
76.2
|
%
|
||||
Transactions
|
|
76.8
|
%
|
|
|
|
9.5
|
%
|
|
|
83.4
|
%
|
|
|
|
52.5
|
%
|
||||
Total
|
|
73.7
|
%
|
|
|
|
73.6
|
%
|
|
|
74.9
|
%
|
|
|
|
75.5
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Employees
|
|
12,000
|
|
|
|
|
11,000
|
|
|
|
12,000
|
|
|
|
|
11,000
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
8,707
|
|
|
14.0%
|
|
$
|
7,639
|
|
|
|
$
|
16,867
|
|
|
12.2%
|
|
$
|
15,032
|
|
U.K.
|
|
849
|
|
|
36.3%
|
|
623
|
|
|
|
1,452
|
|
|
17.7%
|
|
1,234
|
|
||||
Brazil
|
|
517
|
|
|
33.9%
|
|
386
|
|
|
|
684
|
|
|
10.5%
|
|
619
|
|
||||
Total Same Stores
|
|
10,073
|
|
|
16.5%
|
|
8,648
|
|
|
|
19,003
|
|
|
12.5%
|
|
16,885
|
|
||||
Transactions
|
|
680
|
|
|
|
|
236
|
|
|
|
1,675
|
|
|
|
|
412
|
|
||||
Total
|
|
$
|
10,753
|
|
|
21.0%
|
|
$
|
8,884
|
|
|
|
$
|
20,678
|
|
|
19.5%
|
|
$
|
17,297
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2014
|
|
% Change
|
|
2013
|
|
|
2014
|
|
% Change
|
|
2013
|
||||||||
Same Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S.
|
|
$
|
7,842
|
|
|
(6.9)%
|
|
$
|
8,422
|
|
|
|
$
|
15,883
|
|
|
(3.8)%
|
|
$
|
16,513
|
|
U.K.
|
|
336
|
|
|
(20.2)%
|
|
421
|
|
|
|
747
|
|
|
2.8%
|
|
727
|
|
||||
Brazil
|
|
1,624
|
|
|
(10.1)%
|
|
1,807
|
|
|
|
2,308
|
|
|
(10.2)%
|
|
2,569
|
|
||||
Total Same Stores
|
|
9,802
|
|
|
(8.0)%
|
|
10,650
|
|
|
|
18,938
|
|
|
(4.4)%
|
|
19,809
|
|
||||
Transactions
|
|
527
|
|
|
|
|
223
|
|
|
|
2,304
|
|
|
|
|
428
|
|
||||
Total
|
|
$
|
10,329
|
|
|
(5.0)%
|
|
$
|
10,873
|
|
|
|
$
|
21,242
|
|
|
5.0%
|
|
$
|
20,237
|
|
Memo:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total manufacturer’s assistance
|
|
$
|
11,534
|
|
|
15.2%
|
|
$
|
10,010
|
|
|
|
$
|
21,351
|
|
|
17.4%
|
|
$
|
18,183
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(In thousands)
|
||||||
Adjusted net cash provided by operating activities
|
|
$
|
87,181
|
|
|
$
|
154,583
|
|
Adjusted net cash used in investing activities
|
|
(162,484
|
)
|
|
(73,204
|
)
|
||
Adjusted net cash provided by (used in) financing activities
|
|
75,296
|
|
|
(74,548
|
)
|
||
Effect of exchange rate changes on cash
|
|
1,087
|
|
|
(629
|
)
|
||
Net increase in cash and cash equivalents
|
|
$
|
1,080
|
|
|
$
|
6,202
|
|
|
As of June 30, 2014
|
|||
|
Required
|
|
Actual
|
|
Senior Secured Adjusted Leverage Ratio
|
< 3.75
|
|
2.12
|
|
Total Adjusted Leverage Ratio
|
< 5.50
|
|
3.71
|
|
Fixed Charge Coverage Ratio
|
> 1.35
|
|
2.13
|
|
|
|
As of June 30, 2014
|
||||||||||
U.S. Credit Facility
|
|
Total
Commitment
|
|
Outstanding
|
|
Available
|
||||||
|
|
|
|
(In thousands)
|
|
|
||||||
Floorplan Line
(1)
|
|
$
|
1,380,000
|
|
|
$
|
1,042,348
|
|
|
$
|
337,652
|
|
Acquisition Line
(2)
|
|
320,000
|
|
|
63,611
|
|
|
220,782
|
|
|||
Total Revolving Credit Facility
|
|
1,700,000
|
|
|
1,105,959
|
|
|
558,434
|
|
|||
FMCC Facility
|
|
300,000
|
|
|
174,721
|
|
|
125,279
|
|
|||
Total U.S. Credit Facilities
(3)
|
|
$
|
2,000,000
|
|
|
$
|
1,280,680
|
|
|
$
|
683,713
|
|
(1)
|
The available balance at
June 30, 2014
includes
$64.6 million
of immediately available funds.
|
(2)
|
The outstanding balance of
$63.6 million
is related to outstanding letters of credit of
$43.2 million
and
$20.5 million
in borrowings as of
June 30, 2014
. The available borrowings may be limited from time-to-time, based upon certain debt covenants.
|
(3)
|
The outstanding balance excludes
$139.3 million
of borrowings with manufacturer-affiliates and third-party financial institutions for foreign and rental vehicle financing not associated with any of our U.S. credit facilities.
|
Company
Stock Price
|
|
Net Shares Issuable
Under the 3.00%
Notes
|
|
Share Entitlement
Under the 3.00% Purchased
Options
|
|
Shares
Issuable Under
the 3.00% Warrants
|
|
Net Shares
Issuable
|
|
Potential
Dilutive
Shares
|
|||||||
(Shares in thousands)
|
|||||||||||||||||
$
|
37.50
|
|
|
6
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
6
|
|
$
|
40.00
|
|
|
44
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
44
|
|
$
|
42.50
|
|
|
77
|
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
|
77
|
|
$
|
45.00
|
|
|
106
|
|
|
(106
|
)
|
|
—
|
|
|
—
|
|
|
106
|
|
$
|
47.50
|
|
|
133
|
|
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
133
|
|
$
|
50.00
|
|
|
156
|
|
|
(156
|
)
|
|
—
|
|
|
—
|
|
|
156
|
|
$
|
52.50
|
|
|
178
|
|
|
(178
|
)
|
|
—
|
|
|
—
|
|
|
178
|
|
$
|
55.00
|
|
|
197
|
|
|
(197
|
)
|
|
5
|
|
|
5
|
|
|
202
|
|
$
|
57.50
|
|
|
215
|
|
|
(215
|
)
|
|
31
|
|
|
31
|
|
|
246
|
|
$
|
60.00
|
|
|
232
|
|
|
(232
|
)
|
|
55
|
|
|
55
|
|
|
287
|
|
$
|
62.50
|
|
|
247
|
|
|
(247
|
)
|
|
77
|
|
|
77
|
|
|
324
|
|
$
|
65.00
|
|
|
260
|
|
|
(260
|
)
|
|
98
|
|
|
98
|
|
|
358
|
|
$
|
67.50
|
|
|
273
|
|
|
(273
|
)
|
|
117
|
|
|
117
|
|
|
390
|
|
$
|
70.00
|
|
|
285
|
|
|
(285
|
)
|
|
134
|
|
|
134
|
|
|
419
|
|
$
|
72.50
|
|
|
296
|
|
|
(296
|
)
|
|
150
|
|
|
150
|
|
|
446
|
|
$
|
75.00
|
|
|
307
|
|
|
(307
|
)
|
|
166
|
|
|
166
|
|
|
473
|
|
$
|
77.50
|
|
|
316
|
|
|
(316
|
)
|
|
180
|
|
|
180
|
|
|
496
|
|
$
|
80.00
|
|
|
326
|
|
|
(326
|
)
|
|
193
|
|
|
193
|
|
|
519
|
|
$
|
82.50
|
|
|
334
|
|
|
(334
|
)
|
|
206
|
|
|
206
|
|
|
540
|
|
$
|
85.00
|
|
|
342
|
|
|
(342
|
)
|
|
218
|
|
|
218
|
|
|
560
|
|
$
|
87.50
|
|
|
350
|
|
|
(350
|
)
|
|
229
|
|
|
229
|
|
|
579
|
|
$
|
90.00
|
|
|
357
|
|
|
(357
|
)
|
|
239
|
|
|
239
|
|
|
596
|
|
$
|
92.50
|
|
|
364
|
|
|
(364
|
)
|
|
249
|
|
|
249
|
|
|
613
|
|
$
|
95.00
|
|
|
370
|
|
|
(370
|
)
|
|
259
|
|
|
259
|
|
|
629
|
|
$
|
97.50
|
|
|
376
|
|
|
(376
|
)
|
|
268
|
|
|
268
|
|
|
644
|
|
$
|
100.00
|
|
|
382
|
|
|
(382
|
)
|
|
276
|
|
|
276
|
|
|
658
|
|
Company
Stock Price
|
|
Net Shares Issuable
Under the 2.25%
Notes
|
|
Share Entitlement
Under the 2.25% Purchased
Options
|
|
Shares
Issuable Under
the 2.25% Warrants
|
|
Net Shares
Issuable
|
|
Potential
Dilutive
Shares
|
|||||||
(Shares in thousands)
|
|||||||||||||||||
$
|
57.00
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||
$
|
59.50
|
|
|
12
|
|
|
(12
|
)
|
|
—
|
|
—
|
|
12
|
|
||
$
|
62.00
|
|
|
136
|
|
|
(136
|
)
|
|
—
|
|
—
|
|
136
|
|
||
$
|
64.50
|
|
|
250
|
|
|
(250
|
)
|
|
—
|
|
|
—
|
|
|
250
|
|
$
|
67.00
|
|
|
356
|
|
|
(356
|
)
|
|
—
|
|
|
—
|
|
|
356
|
|
$
|
69.50
|
|
|
454
|
|
|
(454
|
)
|
|
—
|
|
|
—
|
|
|
454
|
|
$
|
72.00
|
|
|
545
|
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
545
|
|
$
|
74.50
|
|
|
630
|
|
|
(630
|
)
|
|
—
|
|
|
—
|
|
|
630
|
|
$
|
77.00
|
|
|
710
|
|
|
(710
|
)
|
|
—
|
|
|
—
|
|
|
710
|
|
$
|
79.50
|
|
|
785
|
|
|
(785
|
)
|
|
—
|
|
|
—
|
|
|
785
|
|
$
|
82.00
|
|
|
855
|
|
|
(855
|
)
|
|
72
|
|
|
72
|
|
|
927
|
|
$
|
84.50
|
|
|
921
|
|
|
(921
|
)
|
|
161
|
|
|
161
|
|
|
1,082
|
|
$
|
87.00
|
|
|
983
|
|
|
(983
|
)
|
|
245
|
|
|
245
|
|
|
1,228
|
|
$
|
89.50
|
|
|
1,041
|
|
|
(1,041
|
)
|
|
324
|
|
|
324
|
|
|
1,365
|
|
$
|
92.00
|
|
|
1,097
|
|
|
(1,097
|
)
|
|
399
|
|
|
399
|
|
|
1,496
|
|
$
|
94.50
|
|
|
1,149
|
|
|
(1,149
|
)
|
|
470
|
|
|
470
|
|
|
1,619
|
|
$
|
97.00
|
|
|
1,199
|
|
|
(1,199
|
)
|
|
537
|
|
|
537
|
|
|
1,736
|
|
$
|
99.50
|
|
|
1,247
|
|
|
(1,247
|
)
|
|
601
|
|
|
601
|
|
|
1,848
|
|
$
|
102.00
|
|
|
1,292
|
|
|
(1,292
|
)
|
|
662
|
|
|
662
|
|
|
1,954
|
|
|
|
Six Months Ended June 30,
|
|||||||||
|
|
2014
|
|
2013
|
|
% Change
|
|||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|||||
Net cash provided by operating activities
|
|
$
|
130,933
|
|
|
$
|
87,308
|
|
|
50.0
|
%
|
Change in floorplan notes payable-credit facilities, excluding floorplan offset account and net acquisition and disposition
|
|
(24,222
|
)
|
|
75,336
|
|
|
|
|||
Change in floorplan notes payable-manufacturer affiliates associated with net acquisition and disposition related activity
|
|
(19,530
|
)
|
|
(8,061
|
)
|
|
|
|||
Adjusted net cash provided by operating activities
|
|
$
|
87,181
|
|
|
$
|
154,583
|
|
|
(43.6
|
)%
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|||||
Net cash used in investing activities
|
|
$
|
(194,363
|
)
|
|
$
|
(58,580
|
)
|
|
231.8
|
%
|
Change in cash paid for acquisitions, associated with floorplan notes payable
|
|
40,162
|
|
|
12,774
|
|
|
|
|||
Change in proceeds from disposition of franchises, property and equipment, associated with floorplan notes payable
|
|
(8,283
|
)
|
|
(27,398
|
)
|
|
|
|||
Adjusted net cash used in investing activities
|
|
$
|
(162,484
|
)
|
|
$
|
(73,204
|
)
|
|
122.0
|
%
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|||||
Net cash provided by (used in) financing activities
|
|
$
|
63,423
|
|
|
$
|
(21,897
|
)
|
|
(389.6
|
)%
|
Change in net borrowings and repayments on floorplan notes payable-credit facilities, excluding net activity associated with our floorplan offset account
|
|
11,873
|
|
|
(52,651
|
)
|
|
|
|||
Adjusted net cash provided by (used in) financing activities
|
|
$
|
75,296
|
|
|
$
|
(74,548
|
)
|
|
(201.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||
Notional amount in effect at the end of period
|
|
$
|
550
|
|
|
$
|
550
|
|
|
$
|
600
|
|
|
$
|
350
|
|
|
$
|
200
|
|
|
$
|
—
|
|
Weighted average interest rate during the period
|
|
2.63
|
%
|
|
2.56
|
%
|
|
2.76
|
%
|
|
2.69
|
%
|
|
2.77
|
%
|
|
2.52
|
%
|
|
|
|
|
|
Group 1 Automotive, Inc.
|
|
|
|
|
By:
|
/s/ John C. Rickel
|
|
|
John C. Rickel
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
(Duly Authorized Officer and Principal Financial
|
|
|
and Accounting Officer)
|
|
|
|
|
|
Exhibit
Number
|
|
|
|
Description
|
|
|
|
|
|
1.1
|
|
—
|
|
Purchase Agreement dated as of May 16, 2014, by and among Group 1 Automotive, Inc., the guarantors party thereto and J.P. Morgan Securities LLC, as representative of the initial purchasers named therein (incorporated by reference to Exhibit 1.1 to Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed May 21, 2014)
|
3.1
|
|
—
|
|
Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of Group 1 Automotive, Inc.’s Registration Statement on Form S-1 (Registration No. 333-29893) filed June 24, 1997)
|
3.2
|
|
—
|
|
Amended and Restated Bylaws of Group 1 Automotive, Inc. (incorporated by reference to Exhibit 3.1 of Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed November 13, 2007)
|
4.1
|
|
—
|
|
Indenture, dated as of June 2, 2014, by and among Group 1 Automotive, Inc., the guarantors party thereto and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.1 to Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed June 2, 2014)
|
4.2
|
|
—
|
|
Form of 5.000% Senior Notes due 2022 (included as Exhibit A to Exhibit 4.1)
|
4.3
|
|
—
|
|
Registration Rights Agreement, dated as of June 2, 2014, by and among Group 1 Automotive, Inc., the guarantors party thereto and J.P. Morgan Securities LLC, as representative of the initial purchasers named therein (incorporated by reference to Exhibit 4.3 to Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed June 2, 2014)
|
10.1
|
|
—
|
|
Group 1 Automotive, Inc. 2014 Long Term Incentive Plan (incorporated by reference to Appendix A to Group 1 Automotive, Inc.’s definitive proxy statement on Schedule 14A filed April 10, 2014)
|
10.2
|
|
—
|
|
Partial Unwind Agreement between Group 1 Automotive, Inc. and JPMorgan Chase Bank, National Association, dated June 25, 2014 (incorporated by reference to Exhibit 10.1 to Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed June 26, 2014)
|
10.3
|
|
—
|
|
Partial Unwind Agreement between Group 1 Automotive, Inc. and Bank of America, N.A., dated June 25, 2014 (incorporated by reference to Exhibit 10.2 to Group 1 Automotive, Inc.’s Current Report on Form 8-K (File No. 001-13461) filed June 26, 2014)
|
10.4**
|
|
—
|
|
First Amendment to Ninth Amended and Restated Revolving Credit Agreement, dated effective May 13, 2014, among Group 1 Automotive, Inc., the Subsidiary Borrowers listed therein, the Lenders listed therein, JPMorgan Chase Bank, N.A., as Administrative Agent, Comerica Bank, as Floor Plan Agent, Bank of America, N.A., as Syndication Agent, U.S. Bank, N.A. and Wells Fargo Bank, N.A., as Co-Documentation Agents and Capital One National Association and Compass Bank, as Managing Agents
|
31.1**
|
|
—
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2**
|
|
—
|
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1**
|
|
—
|
|
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2**
|
|
—
|
|
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101.INS**
|
|
—
|
|
XBRL Instance Document
|
101.SCH**
|
|
—
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL**
|
|
—
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF**
|
|
—
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB**
|
|
—
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE**
|
|
—
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
**
|
|
Filed or furnished herewith
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Supplier name | Ticker |
---|---|
Toyota Motor Corporation | TM |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|