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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
|
|
|
|
LITHIA MOTORS, INC.
|
|||
|
(Exact name of registrant as specified in its charter)
|
|||
|
|
|
|
|
|
Oregon
|
|
93-0572810
|
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
|
|
150 N. Bartlett Street, Medford, Oregon
|
|
97501
|
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|||
|
Registrant's telephone number, including area code:
541-776-6401
|
|||
|
|
|
Class A common stock without par value
|
|
24,022,953
|
|
Class B common stock without par value
|
|
1,000,000
|
|
(Class)
|
|
Outstanding at August 2, 2017
|
|
PART I - FINANCIAL INFORMATION
|
Page
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
Consolidated Balance Sheets (Unaudited)
- June 30, 2017 and December 31, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Operations (Unaudited) – Three
and Six Months Ended June 30, 2017 and 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income (Unaudited) – Three
and Six Months Ended June 30, 2017 and 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Unaudited) –
Six Months Ended June 30, 2017 and 2016
|
|
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
PART II - OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
|
||||
|
Current Assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
31,177
|
|
|
$
|
50,282
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $6,457 and $5,281
|
|
359,010
|
|
|
417,714
|
|
||
|
Inventories, net
|
|
1,878,780
|
|
|
1,772,587
|
|
||
|
Other current assets
|
|
54,801
|
|
|
46,611
|
|
||
|
Total Current Assets
|
|
2,323,768
|
|
|
2,287,194
|
|
||
|
|
|
|
|
|
||||
|
Property and equipment, net of accumulated depreciation of $184,283 and $167,300
|
|
1,067,104
|
|
|
1,006,130
|
|
||
|
Goodwill
|
|
259,399
|
|
|
259,399
|
|
||
|
Franchise value
|
|
184,763
|
|
|
184,268
|
|
||
|
Other non-current assets
|
|
141,461
|
|
|
107,159
|
|
||
|
Total Assets
|
|
$
|
3,976,495
|
|
|
$
|
3,844,150
|
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders' Equity
|
|
|
|
|
||||
|
Current Liabilities:
|
|
|
|
|
||||
|
Floor plan notes payable
|
|
$
|
99,932
|
|
|
$
|
94,602
|
|
|
Floor plan notes payable: non-trade
|
|
1,534,715
|
|
|
1,506,895
|
|
||
|
Current maturities of long-term debt
|
|
20,901
|
|
|
20,965
|
|
||
|
Trade payables
|
|
89,795
|
|
|
88,423
|
|
||
|
Accrued liabilities
|
|
212,309
|
|
|
211,109
|
|
||
|
Total Current Liabilities
|
|
1,957,652
|
|
|
1,921,994
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt, less current maturities
|
|
777,814
|
|
|
769,916
|
|
||
|
Deferred revenue
|
|
92,335
|
|
|
81,929
|
|
||
|
Deferred income taxes
|
|
57,919
|
|
|
59,075
|
|
||
|
Other long-term liabilities
|
|
102,948
|
|
|
100,460
|
|
||
|
Total Liabilities
|
|
2,988,668
|
|
|
2,933,374
|
|
||
|
|
|
|
|
|
||||
|
Stockholders' Equity:
|
|
|
|
|
||||
|
Preferred stock - no par value; authorized 15,000 shares; none outstanding
|
|
—
|
|
|
—
|
|
||
|
Class A common stock - no par value; authorized 100,000 shares; issued and outstanding 23,757 and 23,382
|
|
158,527
|
|
|
165,512
|
|
||
|
Class B common stock - no par value; authorized 25,000 shares; issued and outstanding 1,262 and 1,762
|
|
157
|
|
|
219
|
|
||
|
Additional paid-in capital
|
|
34,280
|
|
|
41,225
|
|
||
|
Retained earnings
|
|
794,863
|
|
|
703,820
|
|
||
|
Total Stockholders' Equity
|
|
987,827
|
|
|
910,776
|
|
||
|
Total Liabilities and Stockholders' Equity
|
|
$
|
3,976,495
|
|
|
$
|
3,844,150
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
$
|
1,384,055
|
|
|
$
|
1,209,037
|
|
|
$
|
2,594,359
|
|
|
$
|
2,305,092
|
|
|
Used vehicle retail
|
|
633,635
|
|
|
553,647
|
|
|
1,235,858
|
|
|
1,086,373
|
|
||||
|
Used vehicle wholesale
|
|
69,512
|
|
|
66,714
|
|
|
141,015
|
|
|
131,860
|
|
||||
|
Finance and insurance
|
|
94,851
|
|
|
81,043
|
|
|
181,628
|
|
|
158,681
|
|
||||
|
Service, body and parts
|
|
246,005
|
|
|
202,265
|
|
|
478,579
|
|
|
398,940
|
|
||||
|
Fleet and other
|
|
38,978
|
|
|
20,633
|
|
|
71,698
|
|
|
35,254
|
|
||||
|
Total revenues
|
|
2,467,036
|
|
|
2,133,339
|
|
|
4,703,137
|
|
|
4,116,200
|
|
||||
|
Cost of sales:
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
1,303,516
|
|
|
1,136,175
|
|
|
2,443,702
|
|
|
2,165,464
|
|
||||
|
Used vehicle retail
|
|
559,129
|
|
|
486,422
|
|
|
1,092,569
|
|
|
954,871
|
|
||||
|
Used vehicle wholesale
|
|
67,800
|
|
|
65,228
|
|
|
137,786
|
|
|
128,544
|
|
||||
|
Service, body and parts
|
|
123,525
|
|
|
103,666
|
|
|
242,905
|
|
|
204,222
|
|
||||
|
Fleet and other
|
|
37,795
|
|
|
19,812
|
|
|
69,252
|
|
|
33,881
|
|
||||
|
Total cost of sales
|
|
2,091,765
|
|
|
1,811,303
|
|
|
3,986,214
|
|
|
3,486,982
|
|
||||
|
Gross profit
|
|
375,271
|
|
|
322,036
|
|
|
716,923
|
|
|
629,218
|
|
||||
|
Asset impairments
|
|
—
|
|
|
3,498
|
|
|
—
|
|
|
6,996
|
|
||||
|
Selling, general and administrative
|
|
257,290
|
|
|
215,526
|
|
|
500,062
|
|
|
434,632
|
|
||||
|
Depreciation and amortization
|
|
14,031
|
|
|
12,503
|
|
|
26,770
|
|
|
24,166
|
|
||||
|
Operating income
|
|
103,950
|
|
|
90,509
|
|
|
190,091
|
|
|
163,424
|
|
||||
|
Floor plan interest expense
|
|
(9,332
|
)
|
|
(6,209
|
)
|
|
(17,384
|
)
|
|
(12,118
|
)
|
||||
|
Other interest expense, net
|
|
(7,169
|
)
|
|
(5,502
|
)
|
|
(13,840
|
)
|
|
(10,961
|
)
|
||||
|
Other income (expense), net
|
|
387
|
|
|
(1,495
|
)
|
|
10,232
|
|
|
(3,021
|
)
|
||||
|
Income before income taxes
|
|
87,836
|
|
|
77,303
|
|
|
169,099
|
|
|
137,324
|
|
||||
|
Income tax provision
|
|
(34,636
|
)
|
|
(25,875
|
)
|
|
(65,172
|
)
|
|
(45,626
|
)
|
||||
|
Net income
|
|
$
|
53,200
|
|
|
$
|
51,428
|
|
|
$
|
103,927
|
|
|
$
|
91,698
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share
|
|
$
|
2.12
|
|
|
$
|
2.02
|
|
|
$
|
4.14
|
|
|
$
|
3.58
|
|
|
Shares used in basic per share calculations
|
|
25,053
|
|
|
25,462
|
|
|
25,116
|
|
|
25,639
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share
|
|
$
|
2.12
|
|
|
$
|
2.01
|
|
|
$
|
4.13
|
|
|
$
|
3.56
|
|
|
Shares used in diluted per share calculations
|
|
25,106
|
|
|
25,534
|
|
|
25,177
|
|
|
25,754
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash dividends declared per Class A and Class B share
|
|
$
|
0.27
|
|
|
$
|
0.25
|
|
|
$
|
0.52
|
|
|
$
|
0.45
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
53,200
|
|
|
$
|
51,428
|
|
|
$
|
103,927
|
|
|
$
|
91,698
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Gain on cash flow hedges, net of tax expense of $0, $72, $0, and $175, respectively
|
|
—
|
|
|
114
|
|
|
—
|
|
|
277
|
|
||||
|
Comprehensive income
|
|
$
|
53,200
|
|
|
$
|
51,542
|
|
|
$
|
103,927
|
|
|
$
|
91,975
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
103,927
|
|
|
$
|
91,698
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Asset impairments
|
|
—
|
|
|
6,996
|
|
||
|
Depreciation and amortization
|
|
26,770
|
|
|
24,166
|
|
||
|
Stock-based compensation
|
|
5,432
|
|
|
6,018
|
|
||
|
(Gain) loss on disposal of other assets
|
|
256
|
|
|
(4,512
|
)
|
||
|
Gain on disposal of franchise
|
|
—
|
|
|
(1,102
|
)
|
||
|
Deferred income taxes
|
|
(1,156
|
)
|
|
5,704
|
|
||
|
(Increase) decrease (net of acquisitions and dispositions):
|
|
|
|
|
||||
|
Trade receivables, net
|
|
70,908
|
|
|
6,564
|
|
||
|
Inventories
|
|
(36,078
|
)
|
|
(114,052
|
)
|
||
|
Other assets
|
|
479
|
|
|
5,652
|
|
||
|
Increase (decrease) (net of acquisitions and dispositions):
|
|
|
|
|
||||
|
Floor plan notes payable
|
|
1,330
|
|
|
8,685
|
|
||
|
Trade payables
|
|
414
|
|
|
6,678
|
|
||
|
Accrued liabilities
|
|
(3,684
|
)
|
|
17,595
|
|
||
|
Other long-term liabilities and deferred revenue
|
|
9,957
|
|
|
10,668
|
|
||
|
Net cash provided by operating activities
|
|
178,555
|
|
|
70,758
|
|
||
|
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
||||
|
Capital expenditures
|
|
(32,266
|
)
|
|
(43,247
|
)
|
||
|
Proceeds from sales of assets
|
|
2,870
|
|
|
197
|
|
||
|
Cash paid for other investments
|
|
(7,748
|
)
|
|
(16,690
|
)
|
||
|
Cash paid for acquisitions, net of cash acquired
|
|
(88,075
|
)
|
|
(18,807
|
)
|
||
|
Proceeds from sales of stores
|
|
—
|
|
|
11,837
|
|
||
|
Net cash used in investing activities
|
|
(125,219
|
)
|
|
(66,710
|
)
|
||
|
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
(Repayments) borrowings on floor plan notes payable, net: non-trade
|
|
(32,124
|
)
|
|
58,622
|
|
||
|
Borrowings on lines of credit
|
|
773,500
|
|
|
487,623
|
|
||
|
Repayments on lines of credit
|
|
(808,846
|
)
|
|
(468,955
|
)
|
||
|
Principal payments on long-term debt and capital leases, scheduled
|
|
(8,825
|
)
|
|
(8,026
|
)
|
||
|
Principal payments on long-term debt and capital leases, other
|
|
(35,765
|
)
|
|
(2,303
|
)
|
||
|
Proceeds from issuance of long-term debt
|
|
74,065
|
|
|
12,080
|
|
||
|
Proceeds from issuance of common stock
|
|
3,519
|
|
|
3,329
|
|
||
|
Repurchase of common stock
|
|
(24,913
|
)
|
|
(104,858
|
)
|
||
|
Dividends paid
|
|
(13,052
|
)
|
|
(11,524
|
)
|
||
|
Net cash used in financing activities
|
|
(72,441
|
)
|
|
(34,012
|
)
|
||
|
Decrease in cash and cash equivalents
|
|
(19,105
|
)
|
|
(29,964
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
|
50,282
|
|
|
45,008
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
31,177
|
|
|
$
|
15,044
|
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
||||
|
Cash paid during the period for interest
|
|
$
|
33,476
|
|
|
$
|
24,960
|
|
|
Cash paid during the period for income taxes, net
|
|
62,274
|
|
|
9,684
|
|
||
|
Floor plan debt paid in connection with store disposals
|
|
—
|
|
|
5,284
|
|
||
|
|
|
|
|
|
||||
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
||||
|
Debt issued in connection with acquisitions
|
|
$
|
1,748
|
|
|
$
|
—
|
|
|
Non-cash assets transferred in connection with acquisitions
|
|
—
|
|
|
2,637
|
|
||
|
Debt assumed in connection with acquisitions
|
|
11,837
|
|
|
—
|
|
||
|
Issuance of class A common stock in connection with acquisitions
|
|
2,137
|
|
|
—
|
|
||
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Contracts in transit
|
|
$
|
179,556
|
|
|
$
|
233,506
|
|
|
Trade receivables
|
|
51,009
|
|
|
47,450
|
|
||
|
Vehicle receivables
|
|
40,120
|
|
|
43,937
|
|
||
|
Manufacturer receivables
|
|
73,067
|
|
|
76,948
|
|
||
|
Auto loan receivables
|
|
74,123
|
|
|
69,859
|
|
||
|
Other receivables
|
|
1,057
|
|
|
1,600
|
|
||
|
|
|
418,932
|
|
|
473,300
|
|
||
|
Less: Allowance
|
|
(6,457
|
)
|
|
(5,281
|
)
|
||
|
Less: Long-term portion of accounts receivable, net
|
|
(53,465
|
)
|
|
(50,305
|
)
|
||
|
Total accounts receivable, net
|
|
$
|
359,010
|
|
|
$
|
417,714
|
|
|
•
|
Contracts in transit are receivables from various lenders for the financing of vehicles that we have arranged on behalf of the customer and are typically received approximately ten days after selling a vehicle.
|
|
•
|
Trade receivables are comprised of amounts due from customers for open charge accounts, lenders for the commissions earned on financing and others for commissions earned on service contracts and insurance products.
|
|
•
|
Vehicle receivables represent receivables for the portion of the vehicle sales price paid directly by the customer.
|
|
•
|
Manufacturer receivables represent amounts due from manufacturers, including holdbacks, rebates, incentives and warranty claims.
|
|
•
|
Auto loan receivables include amounts due from customers related to retail sales of vehicles and certain finance and insurance products.
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
New vehicles
|
|
$
|
1,376,995
|
|
|
$
|
1,338,110
|
|
|
Used vehicles
|
|
428,361
|
|
|
368,067
|
|
||
|
Parts and accessories
|
|
73,424
|
|
|
66,410
|
|
||
|
Total inventories
|
|
$
|
1,878,780
|
|
|
$
|
1,772,587
|
|
|
|
|
Domestic
|
|
Import
|
|
Luxury
|
|
Consolidated
|
||||||||
|
Balance as of December 31, 2015 ¹
|
|
$
|
97,903
|
|
|
$
|
84,384
|
|
|
$
|
30,933
|
|
|
$
|
213,220
|
|
|
Additions through acquisitions
2
|
|
18,154
|
|
|
21,795
|
|
|
7,448
|
|
|
47,397
|
|
||||
|
Reductions through divestitures
|
|
(1,218
|
)
|
|
—
|
|
|
—
|
|
|
(1,218
|
)
|
||||
|
Balance as of December 31, 2016
1
|
|
114,839
|
|
|
106,179
|
|
|
38,381
|
|
|
259,399
|
|
||||
|
Additions through acquisitions
3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance as of June 30, 2017 ¹
|
|
$
|
114,839
|
|
|
$
|
106,179
|
|
|
$
|
38,381
|
|
|
$
|
259,399
|
|
|
|
Franchise Value
|
||
|
Balance as of December 31, 2015
|
$
|
157,699
|
|
|
Additions through acquisitions
1
|
27,087
|
|
|
|
Reductions through divestitures
|
(518
|
)
|
|
|
Balance as of December 31, 2016
|
184,268
|
|
|
|
Additions through acquisitions
2
|
495
|
|
|
|
Balance as of June 30, 2017
|
$
|
184,763
|
|
|
|
|
Repurchases Occurring in the Six Months Ended June 30, 2017
|
|
Cumulative Repurchases as of June 30, 2017
|
||||||||||
|
|
|
Shares
|
|
Average Price
|
|
Shares
|
|
Average Price
|
||||||
|
2016 Share Repurchase Authorization
|
|
247,000
|
|
|
$
|
87.94
|
|
|
960,725
|
|
|
$
|
81.85
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Carrying value
|
|
$
|
370,768
|
|
|
$
|
286,660
|
|
|
Fair value
|
|
368,142
|
|
|
293,522
|
|
||
|
Three Months Ended June 30,
|
|
2017
|
|
2016
|
||||||||||||
|
(in thousands, except per share data)
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||
|
Net income applicable to common stockholders - basic
|
|
$
|
50,520
|
|
|
$
|
2,680
|
|
|
$
|
47,869
|
|
|
$
|
3,559
|
|
|
Reallocation of net income as a result of conversion of dilutive stock options
|
|
1
|
|
|
(1
|
)
|
|
1
|
|
|
(1
|
)
|
||||
|
Reallocation of net income due to conversion of Class B to Class A common shares outstanding
|
|
340
|
|
|
—
|
|
|
440
|
|
|
—
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
2,334
|
|
|
—
|
|
|
3,109
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on net income
|
|
5
|
|
|
(5
|
)
|
|
9
|
|
|
(9
|
)
|
||||
|
Net income applicable to common stockholders - diluted
|
|
$
|
53,200
|
|
|
$
|
2,674
|
|
|
$
|
51,428
|
|
|
$
|
3,549
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic
|
|
23,791
|
|
|
1,262
|
|
|
23,700
|
|
|
1,762
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
1,262
|
|
|
—
|
|
|
1,762
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on weighted average common shares
|
|
53
|
|
|
—
|
|
|
72
|
|
|
—
|
|
||||
|
Weighted average common shares outstanding – diluted
|
|
25,106
|
|
|
1,262
|
|
|
25,534
|
|
|
1,762
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - basic
|
|
$
|
2.12
|
|
|
$
|
2.12
|
|
|
$
|
2.02
|
|
|
$
|
2.02
|
|
|
Net income per common share - diluted
|
|
$
|
2.12
|
|
|
$
|
2.12
|
|
|
$
|
2.01
|
|
|
$
|
2.01
|
|
|
Three Months Ended June 30,
|
|
2017
|
|
2016
|
||||||||
|
Diluted EPS
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||
|
Antidilutive Securities
|
|
|
|
|
|
|
|
|
||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Six Months Ended June 30,
|
|
2017
|
|
2016
|
||||||||||||
|
(in thousands, except per share data)
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||
|
Net income applicable to common stockholders - basic
|
|
$
|
98,337
|
|
|
$
|
5,590
|
|
|
$
|
84,445
|
|
|
$
|
7,253
|
|
|
Reallocation of distributed net income as a result of conversion of dilutive stock options
|
|
2
|
|
|
(2
|
)
|
|
5
|
|
|
(5
|
)
|
||||
|
Reallocation of distributed net income due to conversion of Class B to Class A common shares outstanding
|
|
700
|
|
|
—
|
|
|
907
|
|
|
—
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
4,876
|
|
|
—
|
|
|
6,313
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on net income
|
|
12
|
|
|
(12
|
)
|
|
28
|
|
|
(28
|
)
|
||||
|
Net income applicable to common stockholders - diluted
|
|
$
|
103,927
|
|
|
$
|
5,576
|
|
|
$
|
91,698
|
|
|
$
|
7,220
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic
|
|
23,765
|
|
|
1,351
|
|
|
23,611
|
|
|
2,028
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
1,351
|
|
|
—
|
|
|
2,028
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on weighted average common shares
|
|
61
|
|
|
—
|
|
|
115
|
|
|
—
|
|
||||
|
Weighted average common shares outstanding – diluted
|
|
25,177
|
|
|
1,351
|
|
|
25,754
|
|
|
2,028
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - basic
|
|
$
|
4.14
|
|
|
$
|
4.14
|
|
|
$
|
3.58
|
|
|
$
|
3.58
|
|
|
Net income per common share - diluted
|
|
$
|
4.13
|
|
|
$
|
4.13
|
|
|
$
|
3.56
|
|
|
$
|
3.56
|
|
|
Six Months Ended June 30,
|
|
2017
|
|
2016
|
||||||||
|
Diluted EPS
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||
|
Antidilutive Securities
|
|
|
|
|
|
|
|
|
||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
|
11
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Asset impairments to write investment down to fair value
|
|
$
|
—
|
|
|
$
|
3,498
|
|
|
$
|
—
|
|
|
$
|
6,996
|
|
|
Our portion of the partnership’s operating losses
|
|
—
|
|
|
2,065
|
|
|
—
|
|
|
4,131
|
|
||||
|
Non-cash interest expense related to the amortization of the discounted fair value of future equity contributions
|
|
—
|
|
|
62
|
|
|
—
|
|
|
154
|
|
||||
|
Tax benefits and credits generated
|
|
—
|
|
|
6,837
|
|
|
—
|
|
|
12,782
|
|
||||
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Domestic
|
|
$
|
954,949
|
|
|
$
|
830,410
|
|
|
$
|
1,854,707
|
|
|
$
|
1,602,312
|
|
|
Import
|
|
1,101,314
|
|
|
930,317
|
|
|
2,072,787
|
|
|
1,793,060
|
|
||||
|
Luxury
|
|
413,088
|
|
|
371,866
|
|
|
776,891
|
|
|
718,679
|
|
||||
|
|
|
2,469,351
|
|
|
2,132,593
|
|
|
4,704,385
|
|
|
4,114,051
|
|
||||
|
Corporate and other
|
|
(2,315
|
)
|
|
746
|
|
|
(1,248
|
)
|
|
2,149
|
|
||||
|
|
|
$
|
2,467,036
|
|
|
$
|
2,133,339
|
|
|
$
|
4,703,137
|
|
|
$
|
4,116,200
|
|
|
Segment income*:
|
|
|
|
|
|
|
|
|
||||||||
|
Domestic
|
|
$
|
27,857
|
|
|
$
|
28,999
|
|
|
$
|
53,299
|
|
|
$
|
52,129
|
|
|
Import
|
|
32,465
|
|
|
29,680
|
|
|
54,637
|
|
|
53,943
|
|
||||
|
Luxury
|
|
10,088
|
|
|
9,730
|
|
|
14,801
|
|
|
14,312
|
|
||||
|
|
|
70,410
|
|
|
68,409
|
|
|
122,737
|
|
|
120,384
|
|
||||
|
Corporate and other
|
|
38,239
|
|
|
28,394
|
|
|
76,740
|
|
|
55,088
|
|
||||
|
Depreciation and amortization
|
|
(14,031
|
)
|
|
(12,503
|
)
|
|
(26,770
|
)
|
|
(24,166
|
)
|
||||
|
Other interest expense
|
|
(7,169
|
)
|
|
(5,502
|
)
|
|
(13,840
|
)
|
|
(10,961
|
)
|
||||
|
Other income (expense), net
|
|
387
|
|
|
(1,495
|
)
|
|
10,232
|
|
|
(3,021
|
)
|
||||
|
Income before income taxes
|
|
$
|
87,836
|
|
|
$
|
77,303
|
|
|
$
|
169,099
|
|
|
$
|
137,324
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Floor plan interest expense:
|
|
|
|
|
|
|
|
|
||||||||
|
Domestic
|
|
$
|
8,716
|
|
|
$
|
6,233
|
|
|
$
|
16,670
|
|
|
$
|
12,729
|
|
|
Import
|
|
6,793
|
|
|
4,393
|
|
|
12,666
|
|
|
8,627
|
|
||||
|
Luxury
|
|
3,383
|
|
|
2,650
|
|
|
6,459
|
|
|
5,308
|
|
||||
|
|
|
18,892
|
|
|
13,276
|
|
|
35,795
|
|
|
26,664
|
|
||||
|
Corporate and other
|
|
(9,560
|
)
|
|
(7,067
|
)
|
|
(18,411
|
)
|
|
(14,546
|
)
|
||||
|
|
|
$
|
9,332
|
|
|
$
|
6,209
|
|
|
$
|
17,384
|
|
|
$
|
12,118
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Total assets:
|
|
|
|
|
||||
|
Domestic
|
|
$
|
1,253,814
|
|
|
$
|
1,225,387
|
|
|
Import
|
|
1,037,626
|
|
|
959,355
|
|
||
|
Luxury
|
|
491,627
|
|
|
511,779
|
|
||
|
Corporate and other
|
|
1,193,428
|
|
|
1,147,629
|
|
||
|
|
|
$
|
3,976,495
|
|
|
$
|
3,844,150
|
|
|
•
|
On
May 1, 2017
, Baierl Auto Group, an
eight
store platform based in Pennsylvania.
|
|
Revenue
|
$
|
69,445
|
|
|
Operating income
|
$
|
2,168
|
|
|
•
|
On January 26, 2016, Singh Subaru in Riverside, California.
|
|
•
|
On February 1, 2016, Ira Toyota in Milford, Massachusetts.
|
|
•
|
On June 23, 2016, Helena Auto Center, LLC in Helena, Montana.
|
|
•
|
On August 1, 2016, Kemp Ford in Thousand Oaks, California.
|
|
•
|
On September 12, 2016, Carbone Auto Group, a
nine
store platform based in New York and Vermont.
|
|
•
|
On September 28, 2016, Greiner Ford Lincoln in Casper, Wyoming.
|
|
•
|
On October 5, 2016, Woodland Hills Audi in Woodland Hills, California.
|
|
•
|
On November 16, 2016, Honolulu Ford in Honolulu, Hawaii.
|
|
|
|
Consideration
|
||
|
Cash paid, net of cash acquired
|
|
$
|
88,075
|
|
|
Equity securities issued
1
|
|
2,137
|
|
|
|
|
|
$
|
90,212
|
|
|
|
|
Assets Acquired and Liabilities Assumed
|
||
|
Trade receivables, net
|
|
$
|
12,203
|
|
|
Inventories
|
|
78,820
|
|
|
|
Property and equipment
|
|
54,433
|
|
|
|
Other assets
|
|
39,345
|
|
|
|
Floor plan notes payable
|
|
(70,960
|
)
|
|
|
Debt and capital lease obligations
|
|
(13,585
|
)
|
|
|
Other liabilities
|
|
(10,044
|
)
|
|
|
|
|
$
|
90,212
|
|
|
Three Months Ended June 30,
|
|
2017
|
|
2016
|
||||
|
Revenue
|
|
$
|
2,502,299
|
|
|
$
|
2,452,886
|
|
|
Net income
|
|
53,380
|
|
|
54,019
|
|
||
|
Basic net income per share
|
|
2.13
|
|
|
2.12
|
|
||
|
Diluted net income per share
|
|
2.13
|
|
|
2.12
|
|
||
|
Six Months Ended June 30, 2017
|
|
2017
|
|
2016
|
||||
|
Revenue
|
|
$
|
4,838,047
|
|
|
$
|
4,735,415
|
|
|
Net income
|
|
104,546
|
|
|
96,687
|
|
||
|
Basic net income per share
|
|
4.16
|
|
|
3.77
|
|
||
|
Diluted net income per share
|
|
4.15
|
|
|
3.75
|
|
||
|
•
|
Reclassified
$0.2 million
as a decrease to additional paid-in capital and an increase to retained earnings related to our policy election to record forfeitures as they occur.
|
|
•
|
All prior periods presented in our Consolidated Statements of Cash Flows have been adjusted for the presentation of excess tax benefits on the cash flow statement. This resulted in a
$4.4 million
reclassification between financing and operating cash flows.
|
|
•
|
We had
$0.3 million
of tax-affected state net operating loss carryforwards related to excess tax benefits for which a deferred tax asset had not been recognized. At adoption, this amount was recorded with the offset to retained earnings. Additionally, we do not believe that it is more-likely-than-not that the asset will be utilized and, as a result, a valuation allowance in the same amount was recorded that offset the impact to retained earnings.
|
|
•
|
Future market conditions, including anticipated national new car sales levels;
|
|
•
|
Expected operating results, such as improved store performance; continued improvement of SG&A as a percentage of gross profit and all projections;
|
|
•
|
Anticipated continued success of acquisitions;
|
|
•
|
Anticipated ability to capture additional market share;
|
|
•
|
Anticipated ability to find accretive acquisitions;
|
|
•
|
Anticipated additions of dealership locations to our portfolio in the future;
|
|
•
|
Anticipated availability of liquidity from our unfinanced operating real estate; and
|
|
•
|
Anticipated levels of capital expenditures in the future.
|
|
Three Months Ended
June 30, 2017 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
1,384,055
|
|
|
56.1
|
%
|
|
$
|
80,539
|
|
|
5.8
|
%
|
|
21.5
|
%
|
|
Used vehicle retail
|
|
633,635
|
|
|
25.7
|
|
|
74,506
|
|
|
11.8
|
|
|
19.9
|
|
||
|
Used vehicle wholesale
|
|
69,512
|
|
|
2.8
|
|
|
1,712
|
|
|
2.5
|
|
|
0.5
|
|
||
|
Finance and insurance
1
|
|
94,851
|
|
|
3.8
|
|
|
94,851
|
|
|
100.0
|
|
|
25.3
|
|
||
|
Service, body and parts
|
|
246,005
|
|
|
10.0
|
|
|
122,480
|
|
|
49.8
|
|
|
32.6
|
|
||
|
Fleet and other
|
|
38,978
|
|
|
1.6
|
|
|
1,183
|
|
|
3.0
|
|
|
0.2
|
|
||
|
|
|
$
|
2,467,036
|
|
|
100.0
|
%
|
|
$
|
375,271
|
|
|
15.2
|
%
|
|
100.0
|
%
|
|
Three Months Ended
June 30, 2016 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
1,209,037
|
|
|
56.7
|
%
|
|
$
|
72,862
|
|
|
6.0
|
%
|
|
22.6
|
%
|
|
Used vehicle retail
|
|
553,647
|
|
|
26.0
|
|
|
67,225
|
|
|
12.1
|
|
|
20.9
|
|
||
|
Used vehicle wholesale
|
|
66,714
|
|
|
3.1
|
|
|
1,486
|
|
|
2.2
|
|
|
0.5
|
|
||
|
Finance and insurance
1
|
|
81,043
|
|
|
3.8
|
|
|
81,043
|
|
|
100.0
|
|
|
25.2
|
|
||
|
Service, body and parts
|
|
202,265
|
|
|
9.5
|
|
|
98,599
|
|
|
48.7
|
|
|
30.6
|
|
||
|
Fleet and other
|
|
20,633
|
|
|
0.9
|
|
|
821
|
|
|
4.0
|
|
|
0.2
|
|
||
|
|
|
$
|
2,133,339
|
|
|
100.0
|
%
|
|
$
|
322,036
|
|
|
15.1
|
%
|
|
100.0
|
%
|
|
Six Months Ended
June 30, 2017 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
2,594,359
|
|
|
55.2
|
%
|
|
$
|
150,657
|
|
|
5.8
|
%
|
|
21.0
|
%
|
|
Used vehicle retail
|
|
1,235,858
|
|
|
26.3
|
|
|
143,289
|
|
|
11.6
|
|
|
20.0
|
|
||
|
Used vehicle wholesale
|
|
141,015
|
|
|
3.0
|
|
|
3,229
|
|
|
2.3
|
|
|
0.5
|
|
||
|
Finance and insurance
1
|
|
181,628
|
|
|
3.9
|
|
|
181,628
|
|
|
100.0
|
|
|
25.3
|
|
||
|
Service, body and parts
|
|
478,579
|
|
|
10.2
|
|
|
235,674
|
|
|
49.2
|
|
|
32.9
|
|
||
|
Fleet and other
|
|
71,698
|
|
|
1.4
|
|
|
2,446
|
|
|
3.4
|
|
|
0.3
|
|
||
|
|
|
$
|
4,703,137
|
|
|
100.0
|
%
|
|
$
|
716,923
|
|
|
15.2
|
%
|
|
100.0
|
%
|
|
Six Months Ended
June 30, 2016 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
2,305,092
|
|
|
56.0
|
%
|
|
$
|
139,628
|
|
|
6.1
|
%
|
|
22.2
|
%
|
|
Used vehicle retail
|
|
1,086,373
|
|
|
26.4
|
|
|
131,502
|
|
|
12.1
|
|
|
20.9
|
|
||
|
Used vehicle wholesale
|
|
131,860
|
|
|
3.2
|
|
|
3,316
|
|
|
2.5
|
|
|
0.5
|
|
||
|
Finance and insurance
1
|
|
158,681
|
|
|
3.9
|
|
|
158,681
|
|
|
100.0
|
|
|
25.2
|
|
||
|
Service, body and parts
|
|
398,940
|
|
|
9.7
|
|
|
194,718
|
|
|
48.8
|
|
|
30.9
|
|
||
|
Fleet and other
|
|
35,254
|
|
|
0.8
|
|
|
1,373
|
|
|
3.9
|
|
|
0.3
|
|
||
|
|
|
$
|
4,116,200
|
|
|
100.0
|
%
|
|
$
|
629,218
|
|
|
15.3
|
%
|
|
100.0
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
1,384,055
|
|
|
$
|
1,209,037
|
|
|
$
|
175,018
|
|
|
14.5
|
%
|
|
Gross profit
|
|
$
|
80,539
|
|
|
$
|
72,862
|
|
|
$
|
7,677
|
|
|
10.5
|
|
|
Gross margin
|
|
5.8
|
%
|
|
6.0
|
%
|
|
(20
|
)bp
|
|
1
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
40,876
|
|
|
36,059
|
|
|
4,817
|
|
|
13.4
|
|
|||
|
Average selling price per retail unit
|
|
$
|
33,860
|
|
|
$
|
33,529
|
|
|
$
|
331
|
|
|
1.0
|
|
|
Average gross profit per retail unit
|
|
$
|
1,970
|
|
|
$
|
2,021
|
|
|
$
|
(51
|
)
|
|
(2.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Revenue
|
|
$
|
1,217,563
|
|
|
$
|
1,208,561
|
|
|
$
|
9,002
|
|
|
0.7
|
|
|
Gross profit
|
|
$
|
71,492
|
|
|
$
|
72,759
|
|
|
$
|
(1,267
|
)
|
|
(1.7
|
)
|
|
Gross margin
|
|
5.9
|
%
|
|
6.0
|
%
|
|
(10
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Retail units sold
|
|
35,893
|
|
|
36,042
|
|
|
(149
|
)
|
|
(0.4
|
)
|
|||
|
Average selling price per retail unit
|
|
$
|
33,922
|
|
|
$
|
33,532
|
|
|
$
|
390
|
|
|
1.2
|
|
|
Average gross profit per retail unit
|
|
$
|
1,992
|
|
|
$
|
2,019
|
|
|
$
|
(27
|
)
|
|
(1.3
|
)
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
2,594,359
|
|
|
$
|
2,305,092
|
|
|
$
|
289,267
|
|
|
12.5
|
%
|
|
Gross profit
|
|
$
|
150,657
|
|
|
$
|
139,628
|
|
|
$
|
11,029
|
|
|
7.9
|
|
|
Gross margin
|
|
5.8
|
%
|
|
6.1
|
%
|
|
(30
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
76,492
|
|
|
68,808
|
|
|
7,684
|
|
|
11.2
|
|
|||
|
Average selling price per retail unit
|
|
$
|
33,917
|
|
|
$
|
33,500
|
|
|
$
|
417
|
|
|
1.2
|
|
|
Average gross profit per retail unit
|
|
$
|
1,970
|
|
|
$
|
2,029
|
|
|
$
|
(59
|
)
|
|
(2.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue
|
|
$
|
2,314,266
|
|
|
$
|
2,302,695
|
|
|
$
|
11,571
|
|
|
0.5
|
|
|
Gross profit
|
|
$
|
135,303
|
|
|
$
|
139,512
|
|
|
$
|
(4,209
|
)
|
|
(3.0
|
)
|
|
Gross margin
|
|
5.8
|
%
|
|
6.1
|
%
|
|
(30
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Retail units sold
|
|
68,108
|
|
|
68,729
|
|
|
(621
|
)
|
|
(0.9
|
)
|
|||
|
Average selling price per retail unit
|
|
$
|
33,979
|
|
|
$
|
33,504
|
|
|
$
|
475
|
|
|
1.4
|
|
|
Average gross profit per retail unit
|
|
$
|
1,987
|
|
|
$
|
2,030
|
|
|
$
|
(43
|
)
|
|
(2.1
|
)
|
|
|
|
Three months ended June 30, 2017 compared to the same period of 2016
|
|
National growth in the three months ended June 30, 2017 compared to the same period of 2016 ¹
|
|
Six months ended June 30, 2017 compared to the same period of 2016
|
|
National growth in the six months ended June 30, 2017 compared to the same period of 2016 ¹
|
||||
|
Domestic brand same store unit sales change
|
|
(3.0
|
)%
|
|
(4.2
|
)%
|
|
(1.5
|
)%
|
|
(4.0
|
)%
|
|
Import brand same store unit sales change
|
|
2.0
|
|
|
(1.7
|
)
|
|
1.6
|
|
|
(1.2
|
)
|
|
Luxury brand same store unit sales change
|
|
(4.6
|
)
|
|
(2.5
|
)
|
|
(10.8
|
)
|
|
1.7
|
|
|
Overall
|
|
(0.4
|
)
|
|
(2.9
|
)
|
|
(0.9
|
)
|
|
(2.2
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Retail revenue
|
|
$
|
633,635
|
|
|
$
|
553,647
|
|
|
$
|
79,988
|
|
|
14.4
|
%
|
|
Retail gross profit
|
|
$
|
74,506
|
|
|
$
|
67,225
|
|
|
$
|
7,281
|
|
|
10.8
|
|
|
Retail gross margin
|
|
11.8
|
%
|
|
12.1
|
%
|
|
(30
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
32,171
|
|
|
27,716
|
|
|
4,455
|
|
|
16.1
|
|
|||
|
Average selling price per retail unit
|
|
$
|
19,696
|
|
|
$
|
19,976
|
|
|
$
|
(280
|
)
|
|
(1.4
|
)
|
|
Average gross profit per retail unit
|
|
$
|
2,316
|
|
|
$
|
2,425
|
|
|
$
|
(109
|
)
|
|
(4.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail revenue
|
|
$
|
575,410
|
|
|
$
|
552,634
|
|
|
$
|
22,776
|
|
|
4.1
|
|
|
Retail gross profit
|
|
$
|
69,273
|
|
|
$
|
67,121
|
|
|
$
|
2,152
|
|
|
3.2
|
|
|
Retail gross margin
|
|
12.0
|
%
|
|
12.1
|
%
|
|
(10
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
28,937
|
|
|
27,657
|
|
|
1,280
|
|
|
4.6
|
|
|||
|
Average selling price per retail unit
|
|
$
|
19,885
|
|
|
$
|
19,982
|
|
|
$
|
(97
|
)
|
|
(0.5
|
)
|
|
Average gross profit per retail unit
|
|
$
|
2,394
|
|
|
$
|
2,427
|
|
|
$
|
(33
|
)
|
|
(1.4
|
)
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Retail revenue
|
|
$
|
1,235,858
|
|
|
$
|
1,086,373
|
|
|
$
|
149,485
|
|
|
13.8
|
%
|
|
Retail gross profit
|
|
$
|
143,289
|
|
|
$
|
131,502
|
|
|
$
|
11,787
|
|
|
9.0
|
|
|
Retail gross margin
|
|
11.6
|
%
|
|
12.1
|
%
|
|
(50
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
62,954
|
|
|
55,147
|
|
|
7,807
|
|
|
14.2
|
|
|||
|
Average selling price per retail unit
|
|
$
|
19,631
|
|
|
$
|
19,700
|
|
|
$
|
(69
|
)
|
|
(0.4
|
)
|
|
Average gross profit per retail unit
|
|
$
|
2,276
|
|
|
$
|
2,385
|
|
|
$
|
(109
|
)
|
|
(4.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail revenue
|
|
$
|
1,137,210
|
|
|
$
|
1,083,257
|
|
|
$
|
53,953
|
|
|
5.0
|
|
|
Retail gross profit
|
|
$
|
134,190
|
|
|
$
|
131,217
|
|
|
$
|
2,973
|
|
|
2.3
|
|
|
Retail gross margin
|
|
11.8
|
%
|
|
12.1
|
%
|
|
(30
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
57,438
|
|
|
54,977
|
|
|
2,461
|
|
|
4.5
|
|
|||
|
Average selling price per retail unit
|
|
$
|
19,799
|
|
|
$
|
19,704
|
|
|
$
|
95
|
|
|
0.5
|
|
|
Average gross profit per retail unit
|
|
$
|
2,336
|
|
|
$
|
2,387
|
|
|
$
|
(51
|
)
|
|
(2.1
|
)
|
|
|
|
Three months ended June 30, 2017 compared to the same period of 2016
|
|
Six months ended June 30, 2017 compared to the same period of 2016
|
||
|
Certified pre-owned vehicles
|
|
0.9
|
%
|
|
1.0
|
%
|
|
Core vehicles
|
|
4.4
|
|
|
5.7
|
|
|
Value autos
|
|
10.6
|
|
|
11.6
|
|
|
Overall
|
|
4.1
|
|
|
5.0
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale revenue
|
|
$
|
69,512
|
|
|
$
|
66,714
|
|
|
$
|
2,798
|
|
|
4.2
|
%
|
|
Wholesale gross profit
|
|
$
|
1,712
|
|
|
$
|
1,486
|
|
|
$
|
226
|
|
|
15.2
|
|
|
Wholesale gross margin
|
|
2.5
|
%
|
|
2.2
|
%
|
|
30
|
bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
10,906
|
|
|
9,774
|
|
|
1,132
|
|
|
11.6
|
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,374
|
|
|
$
|
6,826
|
|
|
$
|
(452
|
)
|
|
(6.6
|
)
|
|
Average gross profit per retail unit
|
|
$
|
157
|
|
|
$
|
152
|
|
|
$
|
5
|
|
|
3.3
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Wholesale revenue
|
|
$
|
57,789
|
|
|
$
|
66,583
|
|
|
$
|
(8,794
|
)
|
|
(13.2
|
)
|
|
Wholesale gross profit
|
|
$
|
1,377
|
|
|
$
|
1,528
|
|
|
$
|
(151
|
)
|
|
(9.9
|
)
|
|
Wholesale gross margin
|
|
2.4
|
%
|
|
2.3
|
%
|
|
10
|
bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
8,912
|
|
|
9,754
|
|
|
(842
|
)
|
|
(8.6
|
)
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,484
|
|
|
$
|
6,826
|
|
|
$
|
(342
|
)
|
|
(5.0
|
)
|
|
Average gross profit per wholesale unit
|
|
$
|
155
|
|
|
$
|
157
|
|
|
$
|
(2
|
)
|
|
(1.3
|
)
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale revenue
|
|
$
|
141,015
|
|
|
$
|
131,860
|
|
|
$
|
9,155
|
|
|
6.9
|
%
|
|
Wholesale gross profit
|
|
$
|
3,229
|
|
|
$
|
3,316
|
|
|
$
|
(87
|
)
|
|
(2.6
|
)
|
|
Wholesale gross margin
|
|
2.3
|
%
|
|
2.5
|
%
|
|
(20
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
21,746
|
|
|
19,287
|
|
|
2,459
|
|
|
12.7
|
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,485
|
|
|
$
|
6,837
|
|
|
$
|
(352
|
)
|
|
(5.1
|
)
|
|
Average gross profit per retail unit
|
|
$
|
148
|
|
|
$
|
172
|
|
|
$
|
(24
|
)
|
|
(14.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Wholesale revenue
|
|
$
|
120,921
|
|
|
$
|
131,596
|
|
|
$
|
(10,675
|
)
|
|
(8.1
|
)
|
|
Wholesale gross profit
|
|
$
|
2,803
|
|
|
$
|
3,380
|
|
|
$
|
(577
|
)
|
|
(17.1
|
)
|
|
Wholesale gross margin
|
|
2.3
|
%
|
|
2.6
|
%
|
|
(30
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
18,506
|
|
|
19,242
|
|
|
(736
|
)
|
|
(3.8
|
)
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,534
|
|
|
$
|
6,839
|
|
|
$
|
(305
|
)
|
|
(4.5
|
)
|
|
Average gross profit per wholesale unit
|
|
$
|
151
|
|
|
$
|
176
|
|
|
$
|
(25
|
)
|
|
(14.2
|
)
|
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
94,851
|
|
|
$
|
81,043
|
|
|
$
|
13,808
|
|
|
17.0
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,298
|
|
|
$
|
1,271
|
|
|
$
|
27
|
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
87,653
|
|
|
$
|
80,988
|
|
|
$
|
6,665
|
|
|
8.2
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,352
|
|
|
$
|
1,271
|
|
|
$
|
81
|
|
|
6.4
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
181,628
|
|
|
$
|
158,681
|
|
|
$
|
22,947
|
|
|
14.5
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,302
|
|
|
$
|
1,280
|
|
|
$
|
22
|
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
169,784
|
|
|
$
|
158,446
|
|
|
$
|
11,338
|
|
|
7.2
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,352
|
|
|
$
|
1,281
|
|
|
$
|
71
|
|
|
5.5
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Finance and insurance
|
|
75
|
%
|
|
78
|
%
|
|
76
|
%
|
|
78
|
%
|
|
Service contracts
|
|
49
|
|
|
44
|
|
|
48
|
|
|
43
|
|
|
Lifetime lube, oil and filter contracts
|
|
27
|
|
|
27
|
|
|
27
|
|
|
27
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
135,851
|
|
|
$
|
113,835
|
|
|
$
|
22,016
|
|
|
19.3
|
%
|
|
Warranty
|
|
56,703
|
|
|
46,928
|
|
|
9,775
|
|
|
20.8
|
|
|||
|
Wholesale parts
|
|
35,631
|
|
|
28,412
|
|
|
7,219
|
|
|
25.4
|
|
|||
|
Body shop
|
|
17,820
|
|
|
13,090
|
|
|
4,730
|
|
|
36.1
|
|
|||
|
Total service, body and parts
|
|
$
|
246,005
|
|
|
$
|
202,265
|
|
|
$
|
43,740
|
|
|
21.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
122,480
|
|
|
$
|
98,599
|
|
|
$
|
23,881
|
|
|
24.2
|
%
|
|
Service, body and parts gross margin
|
|
49.8
|
%
|
|
48.7
|
%
|
|
110 bp
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
121,798
|
|
|
$
|
113,778
|
|
|
$
|
8,020
|
|
|
7.0
|
%
|
|
Warranty
|
|
50,297
|
|
|
46,894
|
|
|
3,403
|
|
|
7.3
|
|
|||
|
Wholesale parts
|
|
29,941
|
|
|
28,409
|
|
|
1,532
|
|
|
5.4
|
|
|||
|
Body shop
|
|
14,076
|
|
|
12,782
|
|
|
1,294
|
|
|
10.1
|
|
|||
|
Total service, body and parts
|
|
$
|
216,112
|
|
|
$
|
201,863
|
|
|
$
|
14,249
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
107,604
|
|
|
$
|
98,437
|
|
|
$
|
9,167
|
|
|
9.3
|
%
|
|
Service, body and parts gross margin
|
|
49.8
|
%
|
|
48.8
|
%
|
|
100 bp
|
|
|
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
258,471
|
|
|
$
|
220,725
|
|
|
$
|
37,746
|
|
|
17.1
|
%
|
|
Warranty
|
|
111,202
|
|
|
92,544
|
|
|
18,658
|
|
|
20.2
|
|
|||
|
Wholesale parts
|
|
72,333
|
|
|
58,167
|
|
|
14,166
|
|
|
24.4
|
|
|||
|
Body shop
|
|
36,573
|
|
|
27,504
|
|
|
9,069
|
|
|
33.0
|
|
|||
|
Total service, body and parts
|
|
$
|
478,579
|
|
|
$
|
398,940
|
|
|
$
|
79,639
|
|
|
20.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
235,674
|
|
|
$
|
194,718
|
|
|
$
|
40,956
|
|
|
21.0
|
%
|
|
Service, body and parts gross margin
|
|
49.2
|
%
|
|
48.8
|
%
|
|
40
|
bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
235,723
|
|
|
$
|
220,174
|
|
|
$
|
15,549
|
|
|
7.1
|
%
|
|
Warranty
|
|
99,903
|
|
|
92,339
|
|
|
7,564
|
|
|
8.2
|
|
|||
|
Wholesale parts
|
|
61,288
|
|
|
58,114
|
|
|
3,174
|
|
|
5.5
|
|
|||
|
Body shop
|
|
30,039
|
|
|
27,124
|
|
|
2,915
|
|
|
10.7
|
|
|||
|
Total service, body and parts
|
|
$
|
426,953
|
|
|
$
|
397,751
|
|
|
$
|
29,202
|
|
|
7.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
210,754
|
|
|
$
|
194,160
|
|
|
$
|
16,594
|
|
|
8.5
|
%
|
|
Service, body and parts gross margin
|
|
49.4
|
%
|
|
48.8
|
%
|
|
60
|
bp
|
|
|
|
|||
|
|
|
Three months ended June 30, 2017 compared to the same period of 2016
|
|
Six months ended June 30, 2017 compared to the same period of 2016
|
||
|
Domestic
|
|
6.5
|
%
|
|
4.7
|
%
|
|
Import
|
|
2.0
|
|
|
6.5
|
|
|
Luxury
|
|
18.1
|
|
|
16.0
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
954,949
|
|
|
$
|
830,410
|
|
|
$
|
124,539
|
|
|
15.0
|
%
|
|
Import
|
|
1,101,314
|
|
|
930,317
|
|
|
170,997
|
|
|
18.4
|
|
|||
|
Luxury
|
|
413,088
|
|
|
371,866
|
|
|
41,222
|
|
|
11.1
|
|
|||
|
|
|
2,469,351
|
|
|
2,132,593
|
|
|
336,758
|
|
|
15.8
|
|
|||
|
Corporate and other
|
|
(2,315
|
)
|
|
746
|
|
|
(3,061
|
)
|
|
(410.3
|
)
|
|||
|
|
|
$
|
2,467,036
|
|
|
$
|
2,133,339
|
|
|
$
|
333,697
|
|
|
15.6
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
1,854,707
|
|
|
$
|
1,602,312
|
|
|
$
|
252,395
|
|
|
15.8
|
%
|
|
Import
|
|
2,072,787
|
|
|
1,793,060
|
|
|
279,727
|
|
|
15.6
|
|
|||
|
Luxury
|
|
776,891
|
|
|
718,679
|
|
|
58,212
|
|
|
8.1
|
|
|||
|
|
|
4,704,385
|
|
|
4,114,051
|
|
|
590,334
|
|
|
14.3
|
|
|||
|
Corporate and other
|
|
(1,248
|
)
|
|
2,149
|
|
|
(3,397
|
)
|
|
(158.1
|
)
|
|||
|
|
|
$
|
4,703,137
|
|
|
$
|
4,116,200
|
|
|
$
|
586,937
|
|
|
14.3
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Segment income*:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
27,857
|
|
|
$
|
28,999
|
|
|
$
|
(1,142
|
)
|
|
(3.9
|
)%
|
|
Import
|
|
32,465
|
|
|
29,680
|
|
|
2,785
|
|
|
9.4
|
|
|||
|
Luxury
|
|
10,088
|
|
|
9,730
|
|
|
358
|
|
|
3.7
|
|
|||
|
|
|
70,410
|
|
|
68,409
|
|
|
2,001
|
|
|
2.9
|
|
|||
|
Corporate and other
|
|
38,239
|
|
|
28,394
|
|
|
9,845
|
|
|
34.7
|
|
|||
|
Depreciation and amortization
|
|
(14,031
|
)
|
|
(12,503
|
)
|
|
1,528
|
|
|
12.2
|
|
|||
|
Other interest expense
|
|
(7,169
|
)
|
|
(5,502
|
)
|
|
1,667
|
|
|
30.3
|
|
|||
|
Other income (expense), net
|
|
387
|
|
|
(1,495
|
)
|
|
NM
|
|
|
NM
|
|
|||
|
Income before income taxes
|
|
$
|
87,836
|
|
|
$
|
77,303
|
|
|
$
|
10,533
|
|
|
13.6
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Segment income*:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
53,299
|
|
|
$
|
52,129
|
|
|
$
|
1,170
|
|
|
2.2
|
%
|
|
Import
|
|
54,637
|
|
|
53,943
|
|
|
694
|
|
|
1.3
|
|
|||
|
Luxury
|
|
14,801
|
|
|
14,312
|
|
|
489
|
|
|
3.4
|
|
|||
|
|
|
122,737
|
|
|
120,384
|
|
|
2,353
|
|
|
2.0
|
|
|||
|
Corporate and other
|
|
76,740
|
|
|
55,088
|
|
|
21,652
|
|
|
39.3
|
|
|||
|
Depreciation and amortization
|
|
(26,770
|
)
|
|
(24,166
|
)
|
|
2,604
|
|
|
10.8
|
|
|||
|
Other interest expense
|
|
(13,840
|
)
|
|
(10,961
|
)
|
|
2,879
|
|
|
26.3
|
|
|||
|
Other income (expense), net
|
|
10,232
|
|
|
(3,021
|
)
|
|
(13,253
|
)
|
|
NM
|
|
|||
|
Income before income taxes
|
|
$
|
169,099
|
|
|
$
|
137,324
|
|
|
$
|
31,775
|
|
|
23.1
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
||||||
|
|
|
2017
|
|
2016
|
|
|
||||||
|
Retail new vehicle unit sales:
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
13,256
|
|
|
11,712
|
|
|
1,544
|
|
|
13.2
|
%
|
|
Import
|
|
23,287
|
|
|
20,080
|
|
|
3,207
|
|
|
16.0
|
|
|
Luxury
|
|
4,423
|
|
|
4,317
|
|
|
106
|
|
|
2.5
|
|
|
|
|
40,966
|
|
|
36,109
|
|
|
4,857
|
|
|
13.5
|
|
|
Allocated to management
|
|
(90
|
)
|
|
(50
|
)
|
|
40
|
|
|
NM
|
|
|
|
|
40,876
|
|
|
36,059
|
|
|
4,817
|
|
|
13.4
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||
|
|
|
2017
|
|
2016
|
|
|
||||||
|
Retail new vehicle unit sales:
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
25,496
|
|
|
22,441
|
|
|
3,055
|
|
|
13.6
|
%
|
|
Import
|
|
43,122
|
|
|
38,114
|
|
|
5,008
|
|
|
13.1
|
|
|
Luxury
|
|
8,039
|
|
|
8,380
|
|
|
(341
|
)
|
|
(4.1
|
)
|
|
|
|
76,657
|
|
|
68,935
|
|
|
7,722
|
|
|
11.2
|
|
|
Allocated to management
|
|
(165
|
)
|
|
(127
|
)
|
|
38
|
|
|
NM
|
|
|
|
|
76,492
|
|
|
68,808
|
|
|
7,684
|
|
|
11.2
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
954,949
|
|
|
$
|
830,410
|
|
|
$
|
124,539
|
|
|
15.0
|
%
|
|
Segment income
|
|
$
|
27,857
|
|
|
$
|
28,999
|
|
|
$
|
(1,142
|
)
|
|
(3.9
|
)
|
|
Retail new vehicle unit sales
|
|
13,256
|
|
|
11,712
|
|
|
1,544
|
|
|
13.2
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
1,854,707
|
|
|
$
|
1,602,312
|
|
|
$
|
252,395
|
|
|
15.8
|
%
|
|
Segment income
|
|
$
|
53,299
|
|
|
$
|
52,129
|
|
|
$
|
1,170
|
|
|
2.2
|
|
|
Retail new vehicle unit sales
|
|
25,496
|
|
|
22,441
|
|
|
3,055
|
|
|
13.6
|
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
1,101,314
|
|
|
$
|
930,317
|
|
|
$
|
170,997
|
|
|
18.4
|
%
|
|
Segment income
|
|
$
|
32,465
|
|
|
$
|
29,680
|
|
|
$
|
2,785
|
|
|
9.4
|
|
|
Retail new vehicle unit sales
|
|
23,287
|
|
|
20,080
|
|
|
3,207
|
|
|
16.0
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
2,072,787
|
|
|
$
|
1,793,060
|
|
|
$
|
279,727
|
|
|
15.6
|
%
|
|
Segment income
|
|
$
|
54,637
|
|
|
$
|
53,943
|
|
|
$
|
694
|
|
|
1.3
|
|
|
Retail new vehicle unit sales
|
|
43,122
|
|
|
38,114
|
|
|
5,008
|
|
|
13.1
|
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
413,088
|
|
|
$
|
371,866
|
|
|
$
|
41,222
|
|
|
11.1
|
%
|
|
Segment income
|
|
$
|
10,088
|
|
|
$
|
9,730
|
|
|
$
|
358
|
|
|
3.7
|
|
|
Retail new vehicle unit sales
|
|
4,423
|
|
|
4,317
|
|
|
106
|
|
|
2.5
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue
|
|
$
|
776,891
|
|
|
$
|
718,679
|
|
|
$
|
58,212
|
|
|
8.1
|
%
|
|
Segment income
|
|
$
|
14,801
|
|
|
$
|
14,312
|
|
|
$
|
489
|
|
|
3.4
|
|
|
Retail new vehicle unit sales
|
|
8,039
|
|
|
8,380
|
|
|
(341
|
)
|
|
(4.1
|
)
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue, net
|
|
$
|
(2,315
|
)
|
|
$
|
746
|
|
|
$
|
(3,061
|
)
|
|
(410.3
|
)%
|
|
Segment income
|
|
$
|
38,239
|
|
|
$
|
28,394
|
|
|
$
|
9,845
|
|
|
34.7
|
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Revenue, net
|
|
$
|
(1,248
|
)
|
|
$
|
2,149
|
|
|
$
|
(3,397
|
)
|
|
(158.1
|
)%
|
|
Segment income
|
|
$
|
76,740
|
|
|
$
|
55,088
|
|
|
$
|
21,652
|
|
|
39.3
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Equity-method investment
|
|
$
|
—
|
|
|
$
|
3,498
|
|
|
$
|
—
|
|
|
$
|
6,996
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Personnel
|
|
$
|
167,324
|
|
|
$
|
144,530
|
|
|
$
|
22,794
|
|
|
15.8
|
%
|
|
Advertising
|
|
22,988
|
|
|
19,784
|
|
|
3,204
|
|
|
16.2
|
|
|||
|
Rent
|
|
7,227
|
|
|
6,944
|
|
|
283
|
|
|
4.1
|
|
|||
|
Facility costs
|
|
14,252
|
|
|
10,373
|
|
|
3,879
|
|
|
37.4
|
|
|||
|
Other
|
|
45,499
|
|
|
33,895
|
|
|
11,604
|
|
|
34.2
|
|
|||
|
Total SG&A
|
|
$
|
257,290
|
|
|
$
|
215,526
|
|
|
$
|
41,764
|
|
|
19.4
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2017
|
|
2016
|
|
||||
|
Personnel
|
|
44.6
|
%
|
|
44.9
|
%
|
|
(30
|
)bp
|
|
Advertising
|
|
6.1
|
|
|
6.1
|
|
|
—
|
|
|
Rent
|
|
1.9
|
|
|
2.2
|
|
|
(30
|
)
|
|
Facility costs
|
|
3.8
|
|
|
3.2
|
|
|
60
|
|
|
Other
|
|
12.2
|
|
|
10.5
|
|
|
170
|
|
|
Total SG&A
|
|
68.6
|
%
|
|
66.9
|
%
|
|
170
|
bp
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Personnel
|
|
$
|
330,996
|
|
|
$
|
293,254
|
|
|
$
|
37,742
|
|
|
12.9
|
%
|
|
Advertising
|
|
42,944
|
|
|
39,119
|
|
|
3,825
|
|
|
9.8
|
|
|||
|
Rent
|
|
14,448
|
|
|
13,346
|
|
|
1,102
|
|
|
8.3
|
|
|||
|
Facility costs
|
|
29,379
|
|
|
18,432
|
|
|
10,947
|
|
|
59.4
|
|
|||
|
Other
|
|
82,295
|
|
|
70,481
|
|
|
11,814
|
|
|
16.8
|
|
|||
|
Total SG&A
|
|
$
|
500,062
|
|
|
$
|
434,632
|
|
|
$
|
65,430
|
|
|
15.1
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2017
|
|
2016
|
|
||||
|
Personnel
|
|
46.2
|
%
|
|
46.6
|
%
|
|
(40
|
)bp
|
|
Advertising
|
|
6.0
|
%
|
|
6.2
|
%
|
|
(20
|
)
|
|
Rent
|
|
2.0
|
%
|
|
2.1
|
%
|
|
(10
|
)
|
|
Facility costs
|
|
4.1
|
%
|
|
2.9
|
%
|
|
120
|
|
|
Other
|
|
11.5
|
%
|
|
11.3
|
%
|
|
20
|
|
|
Total SG&A
|
|
69.8
|
%
|
|
69.1
|
%
|
|
70
|
bp
|
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Personnel
|
|
$
|
167,324
|
|
|
$
|
144,530
|
|
|
$
|
22,794
|
|
|
15.8
|
%
|
|
Advertising
|
|
22,988
|
|
|
19,783
|
|
|
3,205
|
|
|
16.2
|
|
|||
|
Rent
|
|
7,227
|
|
|
6,944
|
|
|
283
|
|
|
4.1
|
|
|||
|
Adjusted facility costs
|
|
14,252
|
|
|
10,373
|
|
|
3,879
|
|
|
37.4
|
|
|||
|
Adjusted other
|
|
39,484
|
|
|
33,896
|
|
|
5,588
|
|
|
16.5
|
|
|||
|
Adjusted total SG&A
|
|
$
|
251,275
|
|
|
$
|
215,526
|
|
|
$
|
35,749
|
|
|
16.6
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2017
|
|
2016
|
|
||||
|
Personnel
|
|
44.6
|
%
|
|
44.9
|
%
|
|
(30
|
)bp
|
|
Advertising
|
|
6.1
|
%
|
|
6.1
|
%
|
|
—
|
|
|
Rent
|
|
1.9
|
%
|
|
2.2
|
%
|
|
(30
|
)
|
|
Adjusted facility costs
|
|
3.8
|
%
|
|
3.2
|
%
|
|
60
|
|
|
Adjusted other
|
|
10.6
|
%
|
|
10.5
|
%
|
|
10
|
|
|
Adjusted total SG&A
|
|
67.0
|
%
|
|
66.9
|
%
|
|
10
|
bp
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Personnel
|
|
$
|
330,996
|
|
|
$
|
293,254
|
|
|
$
|
37,742
|
|
|
12.9
|
%
|
|
Advertising
|
|
42,944
|
|
|
39,119
|
|
|
3,825
|
|
|
9.8
|
%
|
|||
|
Rent
|
|
14,448
|
|
|
13,346
|
|
|
1,102
|
|
|
8.3
|
%
|
|||
|
Adjusted facility costs
|
|
29,379
|
|
|
19,519
|
|
|
9,860
|
|
|
50.5
|
%
|
|||
|
Adjusted other
|
|
76,280
|
|
|
68,575
|
|
|
7,705
|
|
|
11.2
|
%
|
|||
|
Adjusted total SG&A
|
|
$
|
494,047
|
|
|
$
|
433,813
|
|
|
$
|
60,234
|
|
|
13.9
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2017
|
|
2016
|
|
||||
|
Personnel
|
|
46.2
|
%
|
|
46.6
|
%
|
|
(40
|
)bp
|
|
Advertising
|
|
6.0
|
%
|
|
6.2
|
%
|
|
(20
|
)
|
|
Rent
|
|
2.0
|
%
|
|
2.1
|
%
|
|
(10
|
)
|
|
Adjusted facility costs
|
|
4.1
|
%
|
|
3.1
|
%
|
|
100
|
|
|
Adjusted other
|
|
10.6
|
%
|
|
10.9
|
%
|
|
(30
|
)
|
|
Adjusted total SG&A
|
|
68.9
|
%
|
|
68.9
|
%
|
|
—
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Depreciation and amortization
|
|
$
|
14,031
|
|
|
$
|
12,503
|
|
|
$
|
1,528
|
|
|
12.2
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Depreciation and amortization
|
|
$
|
26,770
|
|
|
$
|
24,166
|
|
|
$
|
2,604
|
|
|
10.8
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Operating margin
|
|
4.2
|
%
|
|
4.2
|
%
|
|
4.0
|
%
|
|
4.0
|
%
|
|
Operating margin adjusted for non-core charges
1
|
|
4.5
|
%
|
|
4.4
|
%
|
|
4.2
|
%
|
|
4.2
|
%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
%
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
|||||||
|
Floor plan interest expense (new vehicles)
|
|
$
|
9,332
|
|
|
$
|
6,209
|
|
|
$
|
3,123
|
|
|
50.3
|
%
|
|
Floor plan assistance (included as an offset to cost of sales)
|
|
(13,268
|
)
|
|
(11,270
|
)
|
|
(1,998
|
)
|
|
17.7
|
|
|||
|
Net new vehicle carrying costs
|
|
$
|
(3,936
|
)
|
|
$
|
(5,061
|
)
|
|
$
|
1,125
|
|
|
(22.2
|
)%
|
|
|
|
Six Months Ended
June 30, |
|
|
|
%
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
|||||||
|
Floor plan interest expense (new vehicles)
|
|
$
|
17,384
|
|
|
$
|
12,118
|
|
|
$
|
5,266
|
|
|
43.5
|
%
|
|
Floor plan assistance (included as an offset to cost of sales)
|
|
(25,056
|
)
|
|
(21,570
|
)
|
|
(3,486
|
)
|
|
16.2
|
|
|||
|
Net new vehicle carrying costs
|
|
$
|
(7,672
|
)
|
|
$
|
(9,452
|
)
|
|
1,780
|
|
|
(18.8
|
)%
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Mortgage interest
|
|
$
|
4,694
|
|
|
$
|
3,699
|
|
|
$
|
995
|
|
|
26.9
|
|
|
Other interest
|
|
2,585
|
|
|
1,931
|
|
|
654
|
|
|
33.9
|
|
|||
|
Capitalized interest
|
|
(110
|
)
|
|
(128
|
)
|
|
(18
|
)
|
|
(14.1
|
)
|
|||
|
Total other interest expense
|
|
$
|
7,169
|
|
|
$
|
5,502
|
|
|
1,667
|
|
|
30.3
|
%
|
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Mortgage interest
|
|
$
|
9,085
|
|
|
$
|
7,247
|
|
|
$
|
1,838
|
|
|
25.4
|
%
|
|
Other interest
|
|
4,948
|
|
|
3,950
|
|
|
998
|
|
|
25.3
|
|
|||
|
Capitalized interest
|
|
(193
|
)
|
|
(236
|
)
|
|
(43
|
)
|
|
(18.2
|
)
|
|||
|
Total other interest expense
|
|
$
|
13,840
|
|
|
$
|
10,961
|
|
|
2,879
|
|
|
26.3
|
%
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
||||||||
|
Other Income (Expense), net
|
|
$
|
387
|
|
|
$
|
(1,495
|
)
|
|
$
|
1,882
|
|
|
NM
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
||||||||
|
Other Income (Expense), net
|
|
$
|
10,232
|
|
|
$
|
(3,021
|
)
|
|
$
|
13,253
|
|
|
NM
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Effective income tax rate
|
|
39.4
|
%
|
|
33.5
|
%
|
|
38.5
|
%
|
|
33.2
|
%
|
|
Effective income tax rate excluding tax credits generated through our equity-method investment and other non-core items
1
|
|
39.1
|
%
|
|
39.5
|
%
|
|
38.4
|
%
|
|
39.3
|
%
|
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||
|
(Dollars in Thousands, Except per Share Amounts)
|
|
As reported
|
|
Reserve Adjustments
|
|
Acquisition expenses
|
|
Adjusted
|
||||||||
|
Selling, general and administrative
|
|
$
|
257,290
|
|
|
$
|
(3,878
|
)
|
|
$
|
(2,137
|
)
|
|
$
|
251,275
|
|
|
Operating income
|
|
103,950
|
|
|
3,878
|
|
|
2,137
|
|
|
109,965
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
|
$
|
87,836
|
|
|
$
|
3,878
|
|
|
$
|
2,137
|
|
|
$
|
93,851
|
|
|
Income tax provision
|
|
(34,636
|
)
|
|
(1,231
|
)
|
|
(821
|
)
|
|
(36,688
|
)
|
||||
|
Net income
|
|
$
|
53,200
|
|
|
$
|
2,647
|
|
|
$
|
1,316
|
|
|
$
|
57,163
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share
|
|
$
|
2.12
|
|
|
$
|
0.11
|
|
|
$
|
0.05
|
|
|
$
|
2.28
|
|
|
Diluted share count
|
|
25,106
|
|
|
|
|
|
|
|
|||||||
|
|
|
Three Months Ended June 30, 2016
|
||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Equity-method investment
|
|
Adjusted
|
||||||
|
Asset impairment
|
|
$
|
3,498
|
|
|
$
|
(3,498
|
)
|
|
$
|
—
|
|
|
Operating income
|
|
90,509
|
|
|
3,498
|
|
|
94,007
|
|
|||
|
Other income (expense)
|
|
(1,495
|
)
|
|
2,065
|
|
|
570
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
|
$
|
77,303
|
|
|
$
|
5,563
|
|
|
$
|
82,866
|
|
|
Income tax provision
|
|
(25,875
|
)
|
|
(6,837
|
)
|
|
(32,712
|
)
|
|||
|
Net income (loss)
|
|
$
|
51,428
|
|
|
$
|
(1,274
|
)
|
|
$
|
50,154
|
|
|
|
|
|
|
|
|
|
||||||
|
Diluted net income (loss) per share
|
|
$
|
2.01
|
|
|
$
|
(0.05
|
)
|
|
$
|
1.96
|
|
|
Diluted share count
|
|
25,534
|
|
|
|
|
|
|||||
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Reserve adjustments
|
|
Acquisition expenses
|
|
OEM settlement
|
|
Adjusted
|
||||||||||
|
Selling, general and administrative
|
|
$
|
500,062
|
|
|
$
|
(3,878
|
)
|
|
$
|
(2,137
|
)
|
|
$
|
—
|
|
|
$
|
494,047
|
|
|
Operating income
|
|
190,091
|
|
|
3,878
|
|
|
2,137
|
|
|
—
|
|
|
196,106
|
|
|||||
|
Other (expense) income, net
|
|
10,232
|
|
|
—
|
|
|
—
|
|
|
(9,111
|
)
|
|
1,121
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income (loss) before income taxes
|
|
$
|
169,099
|
|
|
$
|
3,878
|
|
|
$
|
2,137
|
|
|
$
|
(9,111
|
)
|
|
$
|
166,003
|
|
|
Income tax (provision) benefit
|
|
(65,172
|
)
|
|
(1,231
|
)
|
|
(821
|
)
|
|
3,423
|
|
|
(63,801
|
)
|
|||||
|
Net income (loss)
|
|
$
|
103,927
|
|
|
$
|
2,647
|
|
|
$
|
1,316
|
|
|
$
|
(5,688
|
)
|
|
$
|
102,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income (loss) per share
|
|
$
|
4.13
|
|
|
$
|
0.11
|
|
|
$
|
0.05
|
|
|
$
|
(0.23
|
)
|
|
$
|
4.06
|
|
|
Diluted share count
|
|
25,177
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Disposal gain on sale of stores
|
|
Equity-method investment
|
|
Legal reserve adjustment
|
|
Adjusted
|
||||||||||
|
Asset impairment
|
|
$
|
6,996
|
|
|
$
|
—
|
|
|
$
|
(6,996
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Selling, general and administrative
|
|
434,632
|
|
|
1,087
|
|
|
—
|
|
|
(1,906
|
)
|
|
433,813
|
|
|||||
|
Operating Income (expense)
|
|
163,424
|
|
|
(1,087
|
)
|
|
6,996
|
|
|
1,906
|
|
|
171,239
|
|
|||||
|
Other (expense) income, net
|
|
(3,021
|
)
|
|
—
|
|
|
4,131
|
|
|
—
|
|
|
1,110
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income (loss) before income taxes
|
|
$
|
137,324
|
|
|
$
|
(1,087
|
)
|
|
$
|
11,127
|
|
|
$
|
1,906
|
|
|
$
|
149,270
|
|
|
Income tax (provision) benefit
|
|
(45,626
|
)
|
|
426
|
|
|
(12,782
|
)
|
|
(747
|
)
|
|
(58,729
|
)
|
|||||
|
Net income (loss)
|
|
$
|
91,698
|
|
|
$
|
(661
|
)
|
|
$
|
(1,655
|
)
|
|
$
|
1,159
|
|
|
$
|
90,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income (loss) per share
|
|
$
|
3.56
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
0.05
|
|
|
$
|
3.52
|
|
|
Diluted share count
|
|
25,754
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
As of June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
|
|||||||||
|
Cash and cash equivalents
|
|
$
|
31,177
|
|
|
$
|
15,044
|
|
|
$
|
16,133
|
|
|
107.2
|
%
|
|
Available credit on the credit facilities
|
|
185,173
|
|
|
134,608
|
|
|
50,565
|
|
|
37.6
|
|
|||
|
Total current available funds
|
|
216,350
|
|
|
149,652
|
|
|
66,698
|
|
|
44.6
|
|
|||
|
Estimated funds from unfinanced real estate
|
|
192,067
|
|
|
163,505
|
|
|
28,562
|
|
|
17.5
|
|
|||
|
Total estimated available funds
|
|
$
|
408,417
|
|
|
$
|
313,157
|
|
|
$
|
95,260
|
|
|
30.4
|
%
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
in Cash Flow
|
||||||
|
Net cash provided by operating activities
|
|
$
|
178,555
|
|
|
$
|
70,758
|
|
|
$
|
107,797
|
|
|
Net cash used in investing activities
|
|
(125,219
|
)
|
|
(66,710
|
)
|
|
(58,509
|
)
|
|||
|
Net cash used in financing activities
|
|
(72,441
|
)
|
|
(34,012
|
)
|
|
(38,429
|
)
|
|||
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
in Cash Flow
|
||||||
|
Net cash provided by operating activities – as reported
|
|
$
|
178,555
|
|
|
$
|
70,758
|
|
|
$
|
107,797
|
|
|
Add: Net borrowings on floor plan notes payable, non-trade
|
|
(32,124
|
)
|
|
58,622
|
|
|
(90,746
|
)
|
|||
|
Less: Borrowings on floor plan notes payable, non-trade associated with acquired new vehicle inventory
|
|
—
|
|
|
(7,120
|
)
|
|
7,120
|
|
|||
|
Net cash provided by operating activities – adjusted
|
|
$
|
146,431
|
|
|
$
|
122,260
|
|
|
$
|
24,171
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
in Cash Flow
|
||||||
|
Capital expenditures
|
|
$
|
(32,266
|
)
|
|
$
|
(43,247
|
)
|
|
$
|
10,981
|
|
|
Cash paid for acquisitions, net of cash acquired
|
|
(88,075
|
)
|
|
(18,807
|
)
|
|
(69,268
|
)
|
|||
|
Cash paid for other investments
|
|
(7,748
|
)
|
|
(16,690
|
)
|
|
8,942
|
|
|||
|
Proceeds from sales of stores
|
|
—
|
|
|
11,837
|
|
|
(11,837
|
)
|
|||
|
|
|
Six Months Ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
||||
|
Post-acquisition capital improvements
|
|
$
|
7,304
|
|
|
$
|
18,277
|
|
|
Purchases of previously leased facilities
|
|
—
|
|
|
5,081
|
|
||
|
Existing facility improvements
|
|
7,734
|
|
|
8,035
|
|
||
|
Maintenance
|
|
17,228
|
|
|
11,854
|
|
||
|
Total capital expenditures
|
|
$
|
32,266
|
|
|
$
|
43,247
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Number of stores acquired
|
|
8
|
|
|
2
|
|
||
|
Number of stores opened
|
|
1
|
|
|
—
|
|
||
|
Number of franchises added
|
|
—
|
|
|
1
|
|
||
|
|
|
|
|
|
||||
|
(Dollars in thousands)
|
|
|
|
|
||||
|
Cash paid for acquisitions, net of cash acquired
|
|
$
|
88,075
|
|
|
$
|
18,807
|
|
|
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory
|
|
—
|
|
|
(7,120
|
)
|
||
|
Cash paid for acquisitions, net of cash acquired – adjusted
|
|
$
|
88,075
|
|
|
$
|
11,687
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
in Cash Flow
|
||||||
|
Cash used in financing activities, as reported
|
|
$
|
(72,441
|
)
|
|
$
|
(34,012
|
)
|
|
$
|
(38,429
|
)
|
|
Adjust: Repayments (borrowings) on floor plan notes payable: non-trade
|
|
32,124
|
|
|
(58,622
|
)
|
|
90,746
|
|
|||
|
Cash used in financing activities – adjusted
|
|
$
|
(40,317
|
)
|
|
$
|
(92,634
|
)
|
|
$
|
52,317
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
in Cash Flow
|
||||||
|
Net (repayments) borrowings on lines of credit
|
|
$
|
(35,346
|
)
|
|
$
|
18,668
|
|
|
$
|
(54,014
|
)
|
|
Principal payments on long-term debt and capital leases, unscheduled
|
|
(35,765
|
)
|
|
(2,303
|
)
|
|
(33,462
|
)
|
|||
|
Proceeds from issuance of long-term debt
|
|
74,065
|
|
|
12,080
|
|
|
61,985
|
|
|||
|
Repurchases of common stock
|
|
(24,913
|
)
|
|
(104,858
|
)
|
|
79,945
|
|
|||
|
Dividends paid
|
|
(13,052
|
)
|
|
(11,524
|
)
|
|
(1,528
|
)
|
|||
|
Dividend paid:
|
|
Dividend amount
per share
|
|
Total amount of dividend
(in thousands)
|
||||
|
March 2017
|
|
$
|
0.25
|
|
|
$
|
6,292
|
|
|
May 2017
|
|
$
|
0.27
|
|
|
$
|
6,760
|
|
|
|
|
As of June 30, 2017
|
|
|
||||||
|
(Dollars in thousands)
|
|
Outstanding
|
|
Remaining Available
|
|
|
||||
|
Floor plan note payable: non-trade
|
|
$
|
1,534,715
|
|
|
$
|
—
|
|
|
1
|
|
Floor plan notes payable
|
|
99,932
|
|
|
—
|
|
|
|
||
|
Used vehicle inventory financing facility
|
|
213,093
|
|
|
10,032
|
|
|
2
|
||
|
Revolving lines of credit
|
|
105,068
|
|
|
175,141
|
|
|
2, 3
|
||
|
Real estate mortgages
|
|
470,073
|
|
|
—
|
|
|
|
||
|
Other debt
|
|
10,481
|
|
|
—
|
|
|
|
||
|
Total debt
|
|
$
|
2,433,362
|
|
|
$
|
185,173
|
|
|
|
|
Debt Covenant Ratio
|
|
Requirement
|
|
As of June 30, 2017
|
|
|
Current ratio
|
|
Not less than 1.10 to 1
|
|
1.28
|
to 1
|
|
Fixed charge coverage ratio
|
|
Not less than 1.20 to 1
|
|
2.96
|
to 1
|
|
Leverage ratio
|
|
Not more than 5.00 to 1
|
|
2.02
|
to 1
|
|
Funded debt restriction
|
|
Not to exceed $900 million
|
|
$518.8 million
|
|
|
•
|
limitations on our ability to complete acquisitions;
|
|
•
|
impaired ability to obtain additional financing for acquisitions, capital expenditures, working capital or general corporate purposes;
|
|
•
|
reduced funds available for our operations and other purposes, as a larger portion of our cash flow from operations would be dedicated to the payment of principal and interest on our indebtedness; and
|
|
•
|
exposure to the risk of increasing interest rates as certain borrowings are, and will continue to be, at variable rates of interest.
|
|
|
|
Total number of shares purchased
2
|
|
Average price paid per share
|
|
Total number of shares purchased as part of publicly announced plans
1
|
|
Maximum dollar value of shares that may yet be purchased under publicly announced plan (in thousands)
1
|
||||||
|
April
|
|
141,000
|
|
|
$
|
82.78
|
|
|
141,000
|
|
|
$
|
175,403
|
|
|
May
|
|
22,157
|
|
|
91.15
|
|
|
22,000
|
|
|
173,398
|
|
||
|
June
|
|
22,000
|
|
|
92.41
|
|
|
22,000
|
|
|
171,365
|
|
||
|
|
|
185,157
|
|
|
$
|
84.93
|
|
|
185,000
|
|
|
$
|
171,365
|
|
|
3.1
|
Restated Articles of Incorporation of Lithia Motors, Inc., as amended May 13, 1999 (incorporated by reference to
exhibit 3.1 to our Form 10-K for the year ended December 31, 1999).
|
|
3.2
|
2013 Amended and Restated Bylaws of Lithia Motors, Inc. (incorporated by reference to exhibit 3.1 to Form 8-K
dated August 20, 2013 and filed with the Securities and Exchange Commission on August 26, 2013).
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
32.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
|
|
32.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350.
|
|
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.
|
|
Date: August 2, 2017
|
LITHIA MOTORS, INC.
|
|
|
|
|
|
By:
/s/ John F. North III
|
|
|
John F. North III
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
(Duly Authorized Officer and Principal Financial and
|
|
|
Accounting Officer)
|
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
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|