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
|
|
23,206,001
|
|
Class B common stock without par value
|
|
1,000,000
|
|
(Class)
|
|
Outstanding at July 27, 2018
|
|
PART I - FINANCIAL INFORMATION
|
Page
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
Consolidated Balance Sheets (Unaudited)
- June 30, 2018 and December 31, 2017
|
|
|
|
|
|
|
|
Consolidated Statements of Operations (Unaudited) – Three
and Six Months Ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Unaudited) –
Six Months Ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
PART II - OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
|
||||
|
Current Assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
29,991
|
|
|
$
|
57,253
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $7,733 and $7,386
|
|
483,995
|
|
|
521,938
|
|
||
|
Inventories, net
|
|
2,333,112
|
|
|
2,132,744
|
|
||
|
Other current assets
|
|
46,231
|
|
|
70,847
|
|
||
|
Total Current Assets
|
|
2,893,329
|
|
|
2,782,782
|
|
||
|
|
|
|
|
|
||||
|
Property and equipment, net of accumulated depreciation of $219,271 and $197,802
|
|
1,232,054
|
|
|
1,185,169
|
|
||
|
Goodwill
|
|
280,954
|
|
|
256,320
|
|
||
|
Franchise value
|
|
197,111
|
|
|
186,977
|
|
||
|
Other non-current assets
|
|
560,714
|
|
|
271,818
|
|
||
|
Total Assets
|
|
$
|
5,164,162
|
|
|
$
|
4,683,066
|
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders' Equity
|
|
|
|
|
||||
|
Current Liabilities:
|
|
|
|
|
||||
|
Floor plan notes payable
|
|
$
|
142,606
|
|
|
$
|
116,774
|
|
|
Floor plan notes payable: non-trade
|
|
1,875,462
|
|
|
1,802,252
|
|
||
|
Current maturities of long-term debt
|
|
24,098
|
|
|
18,876
|
|
||
|
Trade payables
|
|
115,061
|
|
|
111,362
|
|
||
|
Accrued liabilities
|
|
254,984
|
|
|
251,717
|
|
||
|
Total Current Liabilities
|
|
2,412,211
|
|
|
2,300,981
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt, less current maturities
|
|
1,295,077
|
|
|
1,028,476
|
|
||
|
Deferred revenue
|
|
112,601
|
|
|
103,111
|
|
||
|
Deferred income taxes
|
|
58,583
|
|
|
56,277
|
|
||
|
Other long-term liabilities
|
|
124,822
|
|
|
111,003
|
|
||
|
Total Liabilities
|
|
4,003,294
|
|
|
3,599,848
|
|
||
|
|
|
|
|
|
||||
|
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 23,433 and 23,968
|
|
94,386
|
|
|
149,123
|
|
||
|
Class B common stock - no par value; authorized 25,000 shares; issued and outstanding 1,000 and 1,000
|
|
124
|
|
|
124
|
|
||
|
Additional paid-in capital
|
|
43,470
|
|
|
11,309
|
|
||
|
Retained earnings
|
|
1,022,888
|
|
|
922,662
|
|
||
|
Total Stockholders' Equity
|
|
1,160,868
|
|
|
1,083,218
|
|
||
|
Total Liabilities and Stockholders' Equity
|
|
$
|
5,164,162
|
|
|
$
|
4,683,066
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
$
|
1,726,803
|
|
|
$
|
1,384,055
|
|
|
$
|
3,181,528
|
|
|
$
|
2,594,359
|
|
|
Used vehicle retail
|
|
804,098
|
|
|
633,635
|
|
|
1,519,672
|
|
|
1,235,858
|
|
||||
|
Used vehicle wholesale
|
|
85,335
|
|
|
69,512
|
|
|
161,290
|
|
|
141,015
|
|
||||
|
Finance and insurance
|
|
114,492
|
|
|
94,851
|
|
|
220,997
|
|
|
181,628
|
|
||||
|
Service, body and parts
|
|
311,407
|
|
|
246,005
|
|
|
597,104
|
|
|
478,579
|
|
||||
|
Fleet and other
|
|
54,402
|
|
|
38,978
|
|
|
75,625
|
|
|
71,698
|
|
||||
|
Total revenues
|
|
3,096,537
|
|
|
2,467,036
|
|
|
5,756,216
|
|
|
4,703,137
|
|
||||
|
Cost of sales:
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
1,625,309
|
|
|
1,303,516
|
|
|
2,993,087
|
|
|
2,443,702
|
|
||||
|
Used vehicle retail
|
|
716,997
|
|
|
559,129
|
|
|
1,358,960
|
|
|
1,092,569
|
|
||||
|
Used vehicle wholesale
|
|
83,409
|
|
|
67,800
|
|
|
158,438
|
|
|
137,786
|
|
||||
|
Service, body and parts
|
|
157,700
|
|
|
123,525
|
|
|
304,989
|
|
|
242,905
|
|
||||
|
Fleet and other
|
|
52,395
|
|
|
37,795
|
|
|
71,904
|
|
|
69,252
|
|
||||
|
Total cost of sales
|
|
2,635,810
|
|
|
2,091,765
|
|
|
4,887,378
|
|
|
3,986,214
|
|
||||
|
Gross profit
|
|
460,727
|
|
|
375,271
|
|
|
868,838
|
|
|
716,923
|
|
||||
|
Selling, general and administrative
|
|
333,350
|
|
|
257,290
|
|
|
630,844
|
|
|
500,062
|
|
||||
|
Depreciation and amortization
|
|
18,821
|
|
|
14,031
|
|
|
35,675
|
|
|
26,770
|
|
||||
|
Operating income
|
|
108,556
|
|
|
103,950
|
|
|
202,319
|
|
|
190,091
|
|
||||
|
Floor plan interest expense
|
|
(15,634
|
)
|
|
(9,332
|
)
|
|
(29,168
|
)
|
|
(17,384
|
)
|
||||
|
Other interest expense, net
|
|
(13,829
|
)
|
|
(7,169
|
)
|
|
(25,635
|
)
|
|
(13,840
|
)
|
||||
|
Other income, net
|
|
1,659
|
|
|
387
|
|
|
3,033
|
|
|
10,232
|
|
||||
|
Income before income taxes
|
|
80,752
|
|
|
87,836
|
|
|
150,549
|
|
|
169,099
|
|
||||
|
Income tax provision
|
|
(20,092
|
)
|
|
(34,636
|
)
|
|
(37,828
|
)
|
|
(65,172
|
)
|
||||
|
Net income
|
|
$
|
60,660
|
|
|
$
|
53,200
|
|
|
$
|
112,721
|
|
|
$
|
103,927
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share
|
|
$
|
2.45
|
|
|
$
|
2.12
|
|
|
$
|
4.52
|
|
|
$
|
4.14
|
|
|
Shares used in basic per share calculations
|
|
24,793
|
|
|
25,053
|
|
|
24,930
|
|
|
25,116
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share
|
|
$
|
2.44
|
|
|
$
|
2.12
|
|
|
$
|
4.50
|
|
|
$
|
4.13
|
|
|
Shares used in diluted per share calculations
|
|
24,882
|
|
|
25,106
|
|
|
25,028
|
|
|
25,177
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash dividends paid per Class A and Class B share
|
|
$
|
0.29
|
|
|
$
|
0.27
|
|
|
$
|
0.56
|
|
|
$
|
0.52
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
112,721
|
|
|
$
|
103,927
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
35,675
|
|
|
26,770
|
|
||
|
Stock-based compensation
|
|
6,837
|
|
|
5,432
|
|
||
|
(Gain) loss on disposal of other assets
|
|
(78
|
)
|
|
256
|
|
||
|
Loss on disposal of franchise
|
|
380
|
|
|
—
|
|
||
|
Deferred income taxes
|
|
345
|
|
|
(1,156
|
)
|
||
|
(Increase) decrease (net of acquisitions and dispositions):
|
|
|
|
|
||||
|
Accounts receivable, net
|
|
47,915
|
|
|
70,908
|
|
||
|
Inventories
|
|
(35,530
|
)
|
|
(36,078
|
)
|
||
|
Other assets
|
|
20,588
|
|
|
479
|
|
||
|
Increase (decrease) (net of acquisitions and dispositions):
|
|
|
|
|
||||
|
Floor plan notes payable
|
|
15,056
|
|
|
1,330
|
|
||
|
Trade payables
|
|
2,929
|
|
|
414
|
|
||
|
Accrued liabilities
|
|
5,463
|
|
|
(3,684
|
)
|
||
|
Other long-term liabilities and deferred revenue
|
|
24,030
|
|
|
9,957
|
|
||
|
Net cash provided by operating activities
|
|
236,331
|
|
|
178,555
|
|
||
|
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
||||
|
Capital expenditures
|
|
(72,373
|
)
|
|
(32,266
|
)
|
||
|
Proceeds from sales of assets
|
|
1,803
|
|
|
2,870
|
|
||
|
Cash paid for other investments
|
|
(7,066
|
)
|
|
(7,748
|
)
|
||
|
Cash paid for acquisitions, net of cash acquired
|
|
(374,664
|
)
|
|
(88,075
|
)
|
||
|
Proceeds from sales of stores
|
|
839
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
|
(451,461
|
)
|
|
(125,219
|
)
|
||
|
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
Borrowings (repayments) on floor plan notes payable, net: non-trade
|
|
85,763
|
|
|
(32,124
|
)
|
||
|
Borrowings on lines of credit
|
|
1,353,290
|
|
|
773,500
|
|
||
|
Repayments on lines of credit
|
|
(1,254,127
|
)
|
|
(808,846
|
)
|
||
|
Principal payments on long-term debt and capital leases, scheduled
|
|
(9,565
|
)
|
|
(8,825
|
)
|
||
|
Principal payments on long-term debt and capital leases, other
|
|
(5,305
|
)
|
|
(35,765
|
)
|
||
|
Proceeds from issuance of long-term debt
|
|
62,140
|
|
|
74,065
|
|
||
|
Payments of debt issuance costs
|
|
(205
|
)
|
|
—
|
|
||
|
Proceeds from issuance of common stock
|
|
4,514
|
|
|
3,519
|
|
||
|
Repurchase of common stock
|
|
(33,927
|
)
|
|
(24,913
|
)
|
||
|
Dividends paid
|
|
(13,938
|
)
|
|
(13,052
|
)
|
||
|
Payments of contingent consideration related to acquisitions
|
|
(772
|
)
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
|
187,868
|
|
|
(72,441
|
)
|
||
|
Decrease in cash and cash equivalents
|
|
(27,262
|
)
|
|
(19,105
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
|
57,253
|
|
|
50,282
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
29,991
|
|
|
$
|
31,177
|
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
||||
|
Cash paid during the period for interest
|
|
$
|
54,675
|
|
|
$
|
33,476
|
|
|
Cash paid during the period for income taxes, net
|
|
2,296
|
|
|
62,274
|
|
||
|
Floor plan debt paid in connection with store disposals
|
|
5,158
|
|
|
—
|
|
||
|
|
|
|
|
|
||||
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
||||
|
Debt issued in connection with acquisitions
|
|
$
|
125,055
|
|
|
$
|
1,748
|
|
|
Debt assumed in connection with acquisitions
|
|
10,766
|
|
|
11,837
|
|
||
|
Issuance of Class A common stock in connection with acquisitions
|
|
—
|
|
|
2,137
|
|
||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Contracts in transit
|
|
$
|
239,698
|
|
|
$
|
286,578
|
|
|
Trade receivables
|
|
51,403
|
|
|
45,895
|
|
||
|
Vehicle receivables
|
|
57,795
|
|
|
60,022
|
|
||
|
Manufacturer receivables
|
|
97,173
|
|
|
96,141
|
|
||
|
Auto loan receivables
|
|
67,402
|
|
|
75,052
|
|
||
|
Other receivables
|
|
4,920
|
|
|
14,634
|
|
||
|
|
|
518,391
|
|
|
578,322
|
|
||
|
Less: Allowance for doubtful accounts
|
|
(7,733
|
)
|
|
(7,386
|
)
|
||
|
Less: Long-term portion of accounts receivable, net
|
|
(26,663
|
)
|
|
(48,998
|
)
|
||
|
Total accounts receivable, net
|
|
$
|
483,995
|
|
|
$
|
521,938
|
|
|
•
|
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, 2018
|
|
December 31, 2017
|
||||
|
New vehicles
|
|
$
|
1,694,026
|
|
|
$
|
1,553,751
|
|
|
Used vehicles
|
|
553,248
|
|
|
500,011
|
|
||
|
Parts and accessories
|
|
85,838
|
|
|
78,982
|
|
||
|
Total inventories
|
|
$
|
2,333,112
|
|
|
$
|
2,132,744
|
|
|
|
|
Domestic
|
|
Import
|
|
Luxury
|
|
Consolidated
|
||||||||
|
Balance as of December 31, 2016 ¹
|
|
$
|
114,839
|
|
|
$
|
106,179
|
|
|
$
|
38,381
|
|
|
$
|
259,399
|
|
|
Adjustments to purchase price allocations
2
|
|
(817
|
)
|
|
(1,006
|
)
|
|
(391
|
)
|
|
(2,214
|
)
|
||||
|
Reductions through divestitures
|
|
—
|
|
|
(865
|
)
|
|
—
|
|
|
(865
|
)
|
||||
|
Balance as of December 31, 2017 ¹
|
|
114,022
|
|
|
104,308
|
|
|
37,990
|
|
|
256,320
|
|
||||
|
Adjustments to purchase price allocations
3
|
|
7,726
|
|
|
15,674
|
|
|
1,271
|
|
|
24,671
|
|
||||
|
Reductions through divestitures
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
(37
|
)
|
||||
|
Balance as of June 30, 2018
1, 4
|
|
$
|
121,748
|
|
|
$
|
119,945
|
|
|
$
|
39,261
|
|
|
$
|
280,954
|
|
|
|
Franchise Value
|
||
|
Balance as of December 31, 2016
|
$
|
184,268
|
|
|
Additions through acquisitions
|
495
|
|
|
|
Adjustments to purchase price allocations
1
|
2,214
|
|
|
|
Balance as of December 31, 2017
|
186,977
|
|
|
|
Adjustments to purchase price allocations
2
|
10,134
|
|
|
|
Balance as of June 30, 2018
3
|
$
|
197,111
|
|
|
(Dollars in thousands)
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Floor plan notes payable: non-trade
|
|
$
|
1,875,462
|
|
|
$
|
1,802,252
|
|
|
Floor plan notes payable
|
|
142,606
|
|
|
116,774
|
|
||
|
Total floor plan debt
|
|
$
|
2,018,068
|
|
|
$
|
1,919,026
|
|
|
|
|
|
|
|
||||
|
Used vehicle inventory financing facility
|
|
$
|
50,000
|
|
|
$
|
177,222
|
|
|
Revolving lines of credit
|
|
320,953
|
|
|
94,568
|
|
||
|
Real estate mortgages
|
|
642,602
|
|
|
469,969
|
|
||
|
5.25% Senior Notes due 2025
|
|
300,000
|
|
|
300,000
|
|
||
|
Other debt
|
|
12,195
|
|
|
12,512
|
|
||
|
Total long-term debt outstanding
|
|
1,325,750
|
|
|
1,054,271
|
|
||
|
Less: unamortized debt issuance costs
|
|
(6,575
|
)
|
|
(6,919
|
)
|
||
|
Less: current maturities (net of current debt issuance costs)
|
|
(24,098
|
)
|
|
(18,876
|
)
|
||
|
Long-term debt
|
|
$
|
1,295,077
|
|
|
$
|
1,028,476
|
|
|
|
|
Repurchases Occurring in the Six Months Ended June 30, 2018
|
|
Cumulative Repurchases as of June 30, 2018
|
||||||||||
|
|
|
Shares
|
|
Average Price
|
|
Shares
|
|
Average Price
|
||||||
|
2016 Share Repurchase Authorization
|
|
640,586
|
|
|
$
|
99.89
|
|
|
1,683,311
|
|
|
$
|
89.96
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Carrying value
|
|
|
|
|
||||
|
5.25% Senior Notes due 2025
|
|
$
|
300,000
|
|
|
$
|
300,000
|
|
|
Real Estate Mortgages and Other Debt
|
|
451,950
|
|
|
376,880
|
|
||
|
|
|
$
|
751,950
|
|
|
$
|
676,880
|
|
|
Fair value
|
|
|
|
|
||||
|
5.25% Senior Notes due 2025
|
|
$
|
291,750
|
|
|
$
|
312,750
|
|
|
Real Estate Mortgages and Other Debt
|
|
450,686
|
|
|
385,337
|
|
||
|
|
|
$
|
742,436
|
|
|
$
|
698,087
|
|
|
Three Months Ended June 30,
|
|
2018
|
|
2017
|
||||||||||||
|
(in thousands, except per share data)
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||
|
Net income applicable to common stockholders - basic
|
|
$
|
58,213
|
|
|
$
|
2,447
|
|
|
$
|
50,520
|
|
|
$
|
2,680
|
|
|
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
|
|
289
|
|
|
—
|
|
|
340
|
|
|
—
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
2,149
|
|
|
—
|
|
|
2,334
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on net income
|
|
8
|
|
|
(8
|
)
|
|
5
|
|
|
(5
|
)
|
||||
|
Net income applicable to common stockholders - diluted
|
|
$
|
60,660
|
|
|
$
|
2,438
|
|
|
$
|
53,200
|
|
|
$
|
2,674
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic
|
|
23,793
|
|
|
1,000
|
|
|
23,791
|
|
|
1,262
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
1,000
|
|
|
—
|
|
|
1,262
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on weighted average common shares
|
|
89
|
|
|
—
|
|
|
53
|
|
|
—
|
|
||||
|
Weighted average common shares outstanding – diluted
|
|
24,882
|
|
|
1,000
|
|
|
25,106
|
|
|
1,262
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - basic
|
|
$
|
2.45
|
|
|
$
|
2.45
|
|
|
$
|
2.12
|
|
|
$
|
2.12
|
|
|
Net income per common share - diluted
|
|
$
|
2.44
|
|
|
$
|
2.44
|
|
|
$
|
2.12
|
|
|
$
|
2.12
|
|
|
Three Months Ended June 30,
|
|
2018
|
|
2017
|
||||||||
|
Diluted EPS
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||
|
Antidilutive Securities
|
|
|
|
|
|
|
|
|
||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
|
30
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
Six Months Ended June 30,
|
|
2018
|
|
2017
|
||||||||||||
|
(in thousands, except per share data)
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||
|
Net income applicable to common stockholders - basic
|
|
$
|
108,199
|
|
|
$
|
4,522
|
|
|
$
|
98,337
|
|
|
$
|
5,590
|
|
|
Reallocation of distributed net income as a result of conversion of dilutive stock options
|
|
2
|
|
|
(2
|
)
|
|
2
|
|
|
(2
|
)
|
||||
|
Reallocation of distributed net income due to conversion of Class B to Class A common shares outstanding
|
|
557
|
|
|
—
|
|
|
700
|
|
|
—
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
3,947
|
|
|
—
|
|
|
4,876
|
|
|
—
|
|
||||
|
Effect of dilutive stock options on net income
|
|
16
|
|
|
(16
|
)
|
|
12
|
|
|
(12
|
)
|
||||
|
Net income applicable to common stockholders - diluted
|
|
$
|
112,721
|
|
|
$
|
4,504
|
|
|
$
|
103,927
|
|
|
$
|
5,576
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic
|
|
23,930
|
|
|
1,000
|
|
|
23,765
|
|
|
1,351
|
|
||||
|
Conversion of Class B common shares into Class A common shares
|
|
1,000
|
|
|
—
|
|
|
1,351
|
|
|
—
|
|
||||
|
Effect of employee stock purchases and restricted stock units on weighted average common shares
|
|
98
|
|
|
—
|
|
|
61
|
|
|
—
|
|
||||
|
Weighted average common shares outstanding – diluted
|
|
25,028
|
|
|
1,000
|
|
|
25,177
|
|
|
1,351
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - basic
|
|
$
|
4.52
|
|
|
$
|
4.52
|
|
|
$
|
4.14
|
|
|
$
|
4.14
|
|
|
Net income per common share - diluted
|
|
$
|
4.50
|
|
|
$
|
4.50
|
|
|
$
|
4.13
|
|
|
$
|
4.13
|
|
|
Six Months Ended June 30,
|
|
2018
|
|
2017
|
||||||||
|
Diluted EPS
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||
|
Antidilutive Securities
|
|
|
|
|
|
|
|
|
||||
|
Shares issuable pursuant to stock options not included since they were antidilutive
|
|
56
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
$
|
597,596
|
|
|
$
|
528,649
|
|
|
$
|
1,111,125
|
|
|
$
|
1,013,906
|
|
|
Used vehicle retail
|
|
283,408
|
|
|
251,214
|
|
|
548,235
|
|
|
496,212
|
|
||||
|
Used vehicle wholesale
|
|
33,913
|
|
|
30,700
|
|
|
67,519
|
|
|
62,986
|
|
||||
|
Finance and insurance
|
|
43,083
|
|
|
37,354
|
|
|
83,083
|
|
|
73,562
|
|
||||
|
Service, body and parts
|
|
113,472
|
|
|
96,515
|
|
|
220,614
|
|
|
189,917
|
|
||||
|
Fleet and other
|
|
23,596
|
|
|
10,517
|
|
|
35,109
|
|
|
18,124
|
|
||||
|
|
|
1,095,068
|
|
|
954,949
|
|
|
2,065,685
|
|
|
1,854,707
|
|
||||
|
Import
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
771,987
|
|
|
643,404
|
|
|
1,439,590
|
|
|
1,195,286
|
|
||||
|
Used vehicle retail
|
|
335,629
|
|
|
269,512
|
|
|
643,317
|
|
|
516,788
|
|
||||
|
Used vehicle wholesale
|
|
30,983
|
|
|
27,283
|
|
|
59,178
|
|
|
54,120
|
|
||||
|
Finance and insurance
|
|
54,866
|
|
|
45,282
|
|
|
106,562
|
|
|
85,855
|
|
||||
|
Service, body and parts
|
|
116,386
|
|
|
96,964
|
|
|
226,041
|
|
|
185,626
|
|
||||
|
Fleet and other
|
|
12,879
|
|
|
12,794
|
|
|
18,475
|
|
|
29,036
|
|
||||
|
|
|
1,322,730
|
|
|
1,095,239
|
|
|
2,493,163
|
|
|
2,066,711
|
|
||||
|
Luxury
|
|
|
|
|
|
|
|
|
||||||||
|
New vehicle
|
|
361,913
|
|
|
220,388
|
|
|
640,434
|
|
|
396,705
|
|
||||
|
Used vehicle retail
|
|
184,941
|
|
|
112,032
|
|
|
327,845
|
|
|
222,637
|
|
||||
|
Used vehicle wholesale
|
|
20,263
|
|
|
11,473
|
|
|
34,463
|
|
|
23,696
|
|
||||
|
Finance and insurance
|
|
15,934
|
|
|
9,525
|
|
|
28,185
|
|
|
17,519
|
|
||||
|
Service, body and parts
|
|
76,883
|
|
|
50,326
|
|
|
141,676
|
|
|
98,358
|
|
||||
|
Fleet and other
|
|
17,596
|
|
|
15,419
|
|
|
21,422
|
|
|
24,052
|
|
||||
|
|
|
677,530
|
|
|
419,163
|
|
|
1,194,025
|
|
|
782,967
|
|
||||
|
|
|
3,095,328
|
|
|
2,469,351
|
|
|
5,752,873
|
|
|
4,704,385
|
|
||||
|
Corporate and other
|
|
1,209
|
|
|
(2,315
|
)
|
|
3,343
|
|
|
(1,248
|
)
|
||||
|
|
|
$
|
3,096,537
|
|
|
$
|
2,467,036
|
|
|
$
|
5,756,216
|
|
|
$
|
4,703,137
|
|
|
Segment income
1
:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
$
|
28,545
|
|
|
$
|
27,857
|
|
|
$
|
54,163
|
|
|
$
|
53,299
|
|
|
Import
|
|
30,244
|
|
|
32,238
|
|
|
53,265
|
|
|
54,411
|
|
||||
|
Luxury
|
|
11,939
|
|
|
10,315
|
|
|
18,826
|
|
|
15,027
|
|
||||
|
|
|
70,728
|
|
|
70,410
|
|
|
126,254
|
|
|
122,737
|
|
||||
|
Corporate and other
|
|
41,015
|
|
|
38,239
|
|
|
82,572
|
|
|
76,740
|
|
||||
|
Depreciation and amortization
|
|
(18,821
|
)
|
|
(14,031
|
)
|
|
(35,675
|
)
|
|
(26,770
|
)
|
||||
|
Other interest expense
|
|
(13,829
|
)
|
|
(7,169
|
)
|
|
(25,635
|
)
|
|
(13,840
|
)
|
||||
|
Other income, net
|
|
1,659
|
|
|
387
|
|
|
3,033
|
|
|
10,232
|
|
||||
|
Income before income taxes
|
|
$
|
80,752
|
|
|
$
|
87,836
|
|
|
$
|
150,549
|
|
|
$
|
169,099
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Total assets:
|
|
|
|
|
||||
|
Domestic
|
|
$
|
1,380,823
|
|
|
$
|
1,224,276
|
|
|
Import
|
|
1,244,218
|
|
|
1,032,665
|
|
||
|
Luxury
|
|
690,774
|
|
|
604,023
|
|
||
|
Corporate and other
|
|
1,848,347
|
|
|
1,822,102
|
|
||
|
|
|
$
|
5,164,162
|
|
|
$
|
4,683,066
|
|
|
•
|
On January 15, 2018, Ray Laks Honda in Orchard Park, New York and Ray Laks Acura in Buffalo, New York.
|
|
•
|
On February 26, 2018, Day Auto Group, a
seven
store platform based in Pennsylvania.
|
|
•
|
On March 1, 2018, Prestige Auto Group, a
six
store platform based in New Jersey and New York.
|
|
•
|
On April 2, 2018, Broadway Ford in Idaho Falls, Idaho.
|
|
•
|
On April 23, 2018, Buhler Ford in Eatontown, New Jersey.
|
|
Revenue
|
$
|
360,442
|
|
|
Net loss
|
$
|
(946
|
)
|
|
•
|
On May 1, 2017, we acquired Baierl Auto Group, an
eight
store platform based in Pennsylvania.
|
|
•
|
On August 7, 2017, we acquired Downtown LA ("DTLA") Auto Group, a
seven
store platform based in California.
|
|
•
|
On November 11, 2017, we acquired Albany CJD Fiat in Albany, New York.
|
|
•
|
On November 15, 2017, we acquired Crater Lake Ford Lincoln and Crater Lake Mazda in Medford, Oregon.
|
|
|
|
Consideration
|
||
|
Cash paid, net of cash acquired
|
|
$
|
374,664
|
|
|
Debt issued
|
|
125,055
|
|
|
|
|
|
$
|
499,719
|
|
|
|
|
Assets Acquired and Liabilities Assumed
|
||
|
Accounts receivable
|
|
$
|
732
|
|
|
Inventories, net
|
|
180,035
|
|
|
|
Property and equipment, net
|
|
9,850
|
|
|
|
Other non-current assets
|
|
322,006
|
|
|
|
Floor plan notes payable
|
|
(10,776
|
)
|
|
|
Other long-term liabilities
|
|
(2,128
|
)
|
|
|
|
|
$
|
499,719
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenue
|
|
$
|
3,101,600
|
|
|
$
|
3,054,987
|
|
|
$
|
5,956,427
|
|
|
$
|
5,906,047
|
|
|
Net income
|
|
60,678
|
|
|
56,126
|
|
|
111,419
|
|
|
109,162
|
|
||||
|
Basic net income per share
|
|
2.45
|
|
|
2.24
|
|
|
4.47
|
|
|
4.35
|
|
||||
|
Diluted net income per share
|
|
2.44
|
|
|
2.24
|
|
|
4.45
|
|
|
4.34
|
|
||||
|
•
|
A portion of the transaction price related to sales of finance and insurance contracts is considered variable consideration and subject to accelerated recognition under the new standard. Accordingly, we recognized a
$9.2 million
asset associated with future estimated variable consideration and a net of tax increase to retained earnings of
$6.5 million
. We do not believe there will be a significant impact to future revenue recognized.
|
|
•
|
The adoption of the new standard clarifies the determination and capitalization of direct costs incurred. As a result, we reassessed the method used to capitalize and amortize direct costs associated with the sale of lifetime lube, oil and filter contracts, which resulted in a
$7.2 million
reduction in prepaid commissions and a net of tax
$5.1 million
reduction to retained earnings.
|
|
|
|
As Reported
|
|
|
|
Balances without the adoption of Topic 606
|
||||||
|
Impact on Consolidated Balance Sheets
|
|
June 30, 2018
|
|
Adjustments
|
|
|||||||
|
Accounts receivable, net
|
|
$
|
483,995
|
|
|
$
|
(3,631
|
)
|
|
$
|
480,364
|
|
|
Other current assets
|
|
46,231
|
|
|
(1,237
|
)
|
|
44,994
|
|
|||
|
Other non-current assets
|
|
560,714
|
|
|
3,653
|
|
|
564,367
|
|
|||
|
Total Assets
|
|
5,164,162
|
|
|
(1,215
|
)
|
|
5,162,947
|
|
|||
|
Accrued Liabilities
|
|
254,984
|
|
|
208
|
|
|
255,192
|
|
|||
|
Deferred income taxes
|
|
58,583
|
|
|
(599
|
)
|
|
57,984
|
|
|||
|
Total Liabilities
|
|
4,003,294
|
|
|
(391
|
)
|
|
4,002,903
|
|
|||
|
Retained earnings
|
|
1,022,888
|
|
|
(824
|
)
|
|
1,022,064
|
|
|||
|
Total Liabilities and Stockholders' Equity
|
|
5,164,162
|
|
|
(1,215
|
)
|
|
5,162,947
|
|
|||
|
•
|
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.
|
|
•
|
Changing economic conditions, including changes in consumer demand, the availability of credit, fuel prices and interest rates;
|
|
•
|
Natural disasters, adverse weather conditions, acts of God or other incidents;
|
|
•
|
Increasing competition in our industry;
|
|
•
|
Adverse conditions affecting one or more key manufacturers whose brands we sell;
|
|
•
|
Availability of manufacturer incentives, warranty and other promotional programs;
|
|
•
|
Manufacturers relationships and our ability to renew or enter into new franchise agreements on acceptable terms;
|
|
•
|
Changes in laws and regulations;
|
|
•
|
Breaches in our data security systems or in systems used by our vendor partners; and
|
|
•
|
Our ability to acquire and successfully integrate additional stores
|
|
Three Months Ended
June 30, 2018 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
1,726,803
|
|
|
55.8
|
%
|
|
$
|
101,494
|
|
|
5.9
|
%
|
|
22.0
|
%
|
|
Used vehicle retail
|
|
804,098
|
|
|
26.0
|
|
|
87,101
|
|
|
10.8
|
|
|
18.9
|
|
||
|
Used vehicle wholesale
|
|
85,335
|
|
|
2.8
|
|
|
1,926
|
|
|
2.3
|
|
|
0.4
|
|
||
|
Finance and insurance
1
|
|
114,492
|
|
|
3.7
|
|
|
114,492
|
|
|
100.0
|
|
|
24.9
|
|
||
|
Service, body and parts
|
|
311,407
|
|
|
10.1
|
|
|
153,707
|
|
|
49.4
|
|
|
33.4
|
|
||
|
Fleet and other
|
|
54,402
|
|
|
1.6
|
|
|
2,007
|
|
|
3.7
|
|
|
0.4
|
|
||
|
|
|
$
|
3,096,537
|
|
|
100.0
|
%
|
|
$
|
460,727
|
|
|
14.9
|
%
|
|
100.0
|
%
|
|
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
|
%
|
|
Six Months Ended
June 30, 2018 |
|
Revenues
|
|
Percent of
Total
Revenues
|
|
Gross
Profit
|
|
Gross Profit
Margin
|
|
Percent of Total
Gross Profit
|
|||||||
|
New vehicle
|
|
$
|
3,181,528
|
|
|
55.3
|
%
|
|
$
|
188,441
|
|
|
5.9
|
%
|
|
21.7
|
%
|
|
Used vehicle retail
|
|
1,519,672
|
|
|
26.4
|
|
|
160,712
|
|
|
10.6
|
|
|
18.5
|
|
||
|
Used vehicle wholesale
|
|
161,290
|
|
|
2.8
|
|
|
2,852
|
|
|
1.8
|
|
|
0.3
|
|
||
|
Finance and insurance
1
|
|
220,997
|
|
|
3.8
|
|
|
220,997
|
|
|
100.0
|
|
|
25.4
|
|
||
|
Service, body and parts
|
|
597,104
|
|
|
10.4
|
|
|
292,115
|
|
|
48.9
|
|
|
33.6
|
|
||
|
Fleet and other
|
|
75,625
|
|
|
1.3
|
|
|
3,721
|
|
|
4.9
|
|
|
0.5
|
|
||
|
|
|
$
|
5,756,216
|
|
|
100.0
|
%
|
|
$
|
868,838
|
|
|
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
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
1,726,803
|
|
|
$
|
1,384,055
|
|
|
$
|
342,748
|
|
|
24.8
|
%
|
|
Gross profit
|
|
$
|
101,494
|
|
|
$
|
80,539
|
|
|
$
|
20,955
|
|
|
26.0
|
|
|
Gross margin
|
|
5.9
|
%
|
|
5.8
|
%
|
|
10
|
bp
|
1
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
49,027
|
|
|
40,876
|
|
|
8,151
|
|
|
19.9
|
|
|||
|
Average selling price per retail unit
|
|
$
|
35,221
|
|
|
$
|
33,860
|
|
|
$
|
1,361
|
|
|
4.0
|
|
|
Average gross profit per retail unit
|
|
$
|
2,070
|
|
|
$
|
1,970
|
|
|
$
|
100
|
|
|
5.1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Revenue
|
|
$
|
1,380,947
|
|
|
$
|
1,375,444
|
|
|
$
|
5,503
|
|
|
0.4
|
|
|
Gross profit
|
|
$
|
79,141
|
|
|
$
|
79,830
|
|
|
$
|
(689
|
)
|
|
(0.9
|
)
|
|
Gross margin
|
|
5.7
|
%
|
|
5.8
|
%
|
|
(10
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Retail units sold
|
|
39,619
|
|
|
40,655
|
|
|
(1,036
|
)
|
|
(2.5
|
)
|
|||
|
Average selling price per retail unit
|
|
$
|
34,856
|
|
|
$
|
33,832
|
|
|
$
|
1,024
|
|
|
3.0
|
|
|
Average gross profit per retail unit
|
|
$
|
1,998
|
|
|
$
|
1,964
|
|
|
$
|
34
|
|
|
1.7
|
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
3,181,528
|
|
|
$
|
2,594,359
|
|
|
$
|
587,169
|
|
|
22.6
|
%
|
|
Gross profit
|
|
$
|
188,441
|
|
|
$
|
150,657
|
|
|
$
|
37,784
|
|
|
25.1
|
|
|
Gross margin
|
|
5.9
|
%
|
|
5.8
|
%
|
|
10
|
bp
|
1
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
90,524
|
|
|
76,492
|
|
|
14,032
|
|
|
18.3
|
|
|||
|
Average selling price per retail unit
|
|
$
|
35,146
|
|
|
$
|
33,917
|
|
|
$
|
1,229
|
|
|
3.6
|
|
|
Average gross profit per retail unit
|
|
$
|
2,082
|
|
|
$
|
1,970
|
|
|
$
|
112
|
|
|
5.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue
|
|
$
|
2,563,814
|
|
|
$
|
2,576,578
|
|
|
$
|
(12,764
|
)
|
|
(0.5
|
)
|
|
Gross profit
|
|
$
|
147,226
|
|
|
$
|
148,887
|
|
|
$
|
(1,661
|
)
|
|
(1.1
|
)
|
|
Gross margin
|
|
5.7
|
%
|
|
5.8
|
%
|
|
(10
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Retail units sold
|
|
73,489
|
|
|
76,031
|
|
|
(2,542
|
)
|
|
(3.3
|
)
|
|||
|
Average selling price per retail unit
|
|
$
|
34,887
|
|
|
$
|
33,889
|
|
|
$
|
998
|
|
|
2.9
|
|
|
Average gross profit per retail unit
|
|
$
|
2,003
|
|
|
$
|
1,958
|
|
|
$
|
45
|
|
|
2.3
|
|
|
|
|
Three months ended June 30, 2018 compared to the same period of 2017
|
|
National increase (decrease) in the three months ended June 30, 2018 compared to the same period of 2017 ¹
|
|
Six months ended June 30, 2018 compared to the same period of 2017
|
|
National increase in the six months ended June 30, 2018 compared to the same period of 2017 ¹
|
||||
|
Domestic brand same store unit sales change
|
|
(0.8
|
)%
|
|
3.7
|
%
|
|
(3.3
|
)%
|
|
2.3
|
%
|
|
Import brand same store unit sales change
|
|
(3.6
|
)
|
|
(0.6
|
)
|
|
(4.0
|
)
|
|
1.0
|
|
|
Luxury brand same store unit sales change
|
|
(2.2
|
)
|
|
6.5
|
|
|
(0.3
|
)
|
|
7.2
|
|
|
Overall
|
|
(2.5
|
)
|
|
1.8
|
|
|
(3.3
|
)
|
|
2.0
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Retail revenue
|
|
$
|
804,098
|
|
|
$
|
633,635
|
|
|
$
|
170,463
|
|
|
26.9
|
%
|
|
Retail gross profit
|
|
$
|
87,101
|
|
|
$
|
74,506
|
|
|
$
|
12,595
|
|
|
16.9
|
|
|
Retail gross margin
|
|
10.8
|
%
|
|
11.8
|
%
|
|
(100
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
39,096
|
|
|
32,171
|
|
|
6,925
|
|
|
21.5
|
|
|||
|
Average selling price per retail unit
|
|
$
|
20,567
|
|
|
$
|
19,696
|
|
|
$
|
871
|
|
|
4.4
|
|
|
Average gross profit per retail unit
|
|
$
|
2,228
|
|
|
$
|
2,316
|
|
|
$
|
(88
|
)
|
|
(3.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail revenue
|
|
$
|
673,955
|
|
|
$
|
629,198
|
|
|
$
|
44,757
|
|
|
7.1
|
|
|
Retail gross profit
|
|
$
|
76,447
|
|
|
$
|
74,102
|
|
|
$
|
2,345
|
|
|
3.2
|
|
|
Retail gross margin
|
|
11.3
|
%
|
|
11.8
|
%
|
|
(50
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
33,328
|
|
|
31,933
|
|
|
1,395
|
|
|
4.4
|
|
|||
|
Average selling price per retail unit
|
|
$
|
20,222
|
|
|
$
|
19,704
|
|
|
$
|
518
|
|
|
2.6
|
|
|
Average gross profit per retail unit
|
|
$
|
2,294
|
|
|
$
|
2,321
|
|
|
$
|
(27
|
)
|
|
(1.2
|
)
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Retail revenue
|
|
$
|
1,519,672
|
|
|
$
|
1,235,858
|
|
|
$
|
283,814
|
|
|
23.0
|
%
|
|
Retail gross profit
|
|
$
|
160,712
|
|
|
$
|
143,289
|
|
|
$
|
17,423
|
|
|
12.2
|
|
|
Retail gross margin
|
|
10.6
|
%
|
|
11.6
|
%
|
|
(100
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
75,210
|
|
|
62,954
|
|
|
12,256
|
|
|
19.5
|
|
|||
|
Average selling price per retail unit
|
|
$
|
20,206
|
|
|
$
|
19,631
|
|
|
$
|
575
|
|
|
2.9
|
|
|
Average gross profit per retail unit
|
|
$
|
2,137
|
|
|
$
|
2,276
|
|
|
$
|
(139
|
)
|
|
(6.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail revenue
|
|
$
|
1,296,344
|
|
|
$
|
1,224,239
|
|
|
$
|
72,105
|
|
|
5.9
|
|
|
Retail gross profit
|
|
$
|
142,323
|
|
|
$
|
142,359
|
|
|
$
|
(36
|
)
|
|
—
|
|
|
Retail gross margin
|
|
11.0
|
%
|
|
11.6
|
%
|
|
(60
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail units sold
|
|
65,005
|
|
|
62,337
|
|
|
2,668
|
|
|
4.3
|
|
|||
|
Average selling price per retail unit
|
|
$
|
19,942
|
|
|
$
|
19,639
|
|
|
$
|
303
|
|
|
1.5
|
|
|
Average gross profit per retail unit
|
|
$
|
2,189
|
|
|
$
|
2,284
|
|
|
$
|
(95
|
)
|
|
(4.2
|
)
|
|
|
|
Three months ended June 30, 2018 compared to the same period of 2017
|
|
Six months ended June 30, 2018 compared to the same period of 2017
|
||
|
Manufacturer CPO vehicles
|
|
(1.1
|
)%
|
|
(3.6
|
)%
|
|
Core vehicles
|
|
12.2
|
|
|
12.4
|
|
|
Value autos
|
|
7.2
|
|
|
2.9
|
|
|
Overall
|
|
7.1
|
|
|
5.9
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale revenue
|
|
$
|
85,335
|
|
|
$
|
69,512
|
|
|
$
|
15,823
|
|
|
22.8
|
%
|
|
Wholesale gross profit
|
|
$
|
1,926
|
|
|
$
|
1,712
|
|
|
$
|
214
|
|
|
12.5
|
|
|
Wholesale gross margin
|
|
2.3
|
%
|
|
2.5
|
%
|
|
(20
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
12,908
|
|
|
10,906
|
|
|
2,002
|
|
|
18.4
|
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,611
|
|
|
$
|
6,374
|
|
|
$
|
237
|
|
|
3.7
|
|
|
Average gross profit per retail unit
|
|
$
|
149
|
|
|
$
|
157
|
|
|
$
|
(8
|
)
|
|
(5.1
|
)
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale revenue
|
|
$
|
161,290
|
|
|
$
|
141,015
|
|
|
$
|
20,275
|
|
|
14.4
|
%
|
|
Wholesale gross profit
|
|
$
|
2,852
|
|
|
$
|
3,229
|
|
|
$
|
(377
|
)
|
|
(11.7
|
)
|
|
Wholesale gross margin
|
|
1.8
|
%
|
|
2.3
|
%
|
|
(50
|
)bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Wholesale units sold
|
|
24,595
|
|
|
21,746
|
|
|
2,849
|
|
|
13.1
|
|
|||
|
Average selling price per wholesale unit
|
|
$
|
6,558
|
|
|
$
|
6,485
|
|
|
$
|
73
|
|
|
1.1
|
|
|
Average gross profit per retail unit
|
|
$
|
116
|
|
|
$
|
148
|
|
|
$
|
(32
|
)
|
|
(21.6
|
)
|
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
114,492
|
|
|
$
|
94,851
|
|
|
$
|
19,641
|
|
|
20.7
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,299
|
|
|
$
|
1,298
|
|
|
$
|
1
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
95,177
|
|
|
$
|
94,244
|
|
|
$
|
933
|
|
|
1.0
|
%
|
|
Average finance and insurance per retail unit
|
|
$
|
1,305
|
|
|
$
|
1,298
|
|
|
$
|
7
|
|
|
0.5
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands, except per unit amounts)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
220,997
|
|
|
$
|
181,628
|
|
|
$
|
39,369
|
|
|
21.7
|
%
|
|
Average finance and insurance per retail unit
|
|
1,333
|
|
|
1,302
|
|
|
31
|
|
|
2.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
$
|
185,668
|
|
|
$
|
180,322
|
|
|
$
|
5,346
|
|
|
3.0
|
%
|
|
Average finance and insurance per retail unit
|
|
1,341
|
|
|
1,303
|
|
|
38
|
|
|
2.9
|
|
|||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Finance and insurance
|
|
73
|
%
|
|
71
|
%
|
|
72
|
%
|
|
71
|
%
|
|
Service contracts
|
|
45
|
|
|
44
|
|
|
46
|
|
|
45
|
|
|
Lifetime lube, oil and filter contracts
|
|
24
|
|
|
25
|
|
|
25
|
|
|
25
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
172,333
|
|
|
$
|
135,851
|
|
|
$
|
36,482
|
|
|
26.9
|
%
|
|
Warranty
|
|
72,561
|
|
|
56,703
|
|
|
15,858
|
|
|
28.0
|
|
|||
|
Wholesale parts
|
|
45,310
|
|
|
35,631
|
|
|
9,679
|
|
|
27.2
|
|
|||
|
Body shop
|
|
21,203
|
|
|
17,820
|
|
|
3,383
|
|
|
19.0
|
|
|||
|
Total service, body and parts
|
|
$
|
311,407
|
|
|
$
|
246,005
|
|
|
$
|
65,402
|
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
153,707
|
|
|
$
|
122,480
|
|
|
$
|
31,227
|
|
|
25.5
|
%
|
|
Service, body and parts gross margin
|
|
49.4
|
%
|
|
49.8
|
%
|
|
(40) bp
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
141,173
|
|
|
$
|
134,406
|
|
|
$
|
6,767
|
|
|
5.0
|
%
|
|
Warranty
|
|
56,897
|
|
|
56,296
|
|
|
601
|
|
|
1.1
|
|
|||
|
Wholesale parts
|
|
36,082
|
|
|
35,255
|
|
|
827
|
|
|
2.3
|
|
|||
|
Body shop
|
|
17,297
|
|
|
17,646
|
|
|
(349
|
)
|
|
(2.0
|
)
|
|||
|
Total service, body and parts
|
|
$
|
251,449
|
|
|
$
|
243,603
|
|
|
$
|
7,846
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
124,751
|
|
|
$
|
121,368
|
|
|
$
|
3,383
|
|
|
2.8
|
%
|
|
Service, body and parts gross margin
|
|
49.6
|
%
|
|
49.8
|
%
|
|
(20) bp
|
|
|
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Reported
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
322,181
|
|
|
$
|
258,471
|
|
|
$
|
63,710
|
|
|
24.6
|
%
|
|
Warranty
|
|
140,869
|
|
|
111,202
|
|
|
29,667
|
|
|
26.7
|
|
|||
|
Wholesale parts
|
|
90,919
|
|
|
72,333
|
|
|
18,586
|
|
|
25.7
|
|
|||
|
Body shop
|
|
43,135
|
|
|
36,573
|
|
|
6,562
|
|
|
17.9
|
|
|||
|
Total service, body and parts
|
|
$
|
597,104
|
|
|
$
|
478,579
|
|
|
$
|
118,525
|
|
|
24.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
292,115
|
|
|
$
|
235,674
|
|
|
$
|
56,441
|
|
|
23.9
|
%
|
|
Service, body and parts gross margin
|
|
48.9
|
%
|
|
49.2
|
%
|
|
(30
|
) bp
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same store
|
|
|
|
|
|
|
|
|
|||||||
|
Customer pay
|
|
$
|
266,433
|
|
|
$
|
255,452
|
|
|
$
|
10,981
|
|
|
4.3
|
%
|
|
Warranty
|
|
112,518
|
|
|
110,233
|
|
|
2,285
|
|
|
2.1
|
|
|||
|
Wholesale parts
|
|
72,680
|
|
|
71,430
|
|
|
1,250
|
|
|
1.7
|
|
|||
|
Body shop
|
|
35,629
|
|
|
35,872
|
|
|
(243
|
)
|
|
(0.7
|
)
|
|||
|
Total service, body and parts
|
|
$
|
487,260
|
|
|
$
|
472,987
|
|
|
$
|
14,273
|
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Service, body and parts gross profit
|
|
$
|
240,773
|
|
|
$
|
233,025
|
|
|
$
|
7,748
|
|
|
3.3
|
%
|
|
Service, body and parts gross margin
|
|
49.4
|
%
|
|
49.3
|
%
|
|
10
|
bp
|
|
|
|
|||
|
|
|
Three months ended June 30, 2018 compared to the same period of 2017
|
|
Six months ended June 30, 2018 compared to the same period of 2017
|
||
|
Domestic
|
|
11.2
|
%
|
|
11.5
|
%
|
|
Import
|
|
(5.5
|
)
|
|
(4.6
|
)
|
|
Luxury
|
|
(1.8
|
)
|
|
0.5
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
1,095,068
|
|
|
$
|
954,949
|
|
|
$
|
140,119
|
|
|
14.7
|
%
|
|
Import
|
|
1,322,730
|
|
|
1,095,239
|
|
|
227,491
|
|
|
20.8
|
|
|||
|
Luxury
|
|
677,530
|
|
|
419,163
|
|
|
258,367
|
|
|
61.6
|
|
|||
|
|
|
3,095,328
|
|
|
2,469,351
|
|
|
625,977
|
|
|
25.3
|
|
|||
|
Corporate and other
|
|
1,209
|
|
|
(2,315
|
)
|
|
3,524
|
|
|
NM
|
|
|||
|
|
|
$
|
3,096,537
|
|
|
$
|
2,467,036
|
|
|
$
|
629,501
|
|
|
25.5
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
2,065,685
|
|
|
$
|
1,854,707
|
|
|
$
|
210,978
|
|
|
11.4
|
%
|
|
Import
|
|
2,493,163
|
|
|
2,066,711
|
|
|
426,452
|
|
|
20.6
|
|
|||
|
Luxury
|
|
1,194,025
|
|
|
782,967
|
|
|
411,058
|
|
|
52.5
|
|
|||
|
|
|
5,752,873
|
|
|
4,704,385
|
|
|
1,048,488
|
|
|
22.3
|
|
|||
|
Corporate and other
|
|
3,343
|
|
|
(1,248
|
)
|
|
4,591
|
|
|
NM
|
|
|||
|
|
|
$
|
5,756,216
|
|
|
$
|
4,703,137
|
|
|
$
|
1,053,079
|
|
|
22.4
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Segment income
1
:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
28,545
|
|
|
$
|
27,857
|
|
|
$
|
688
|
|
|
2.5
|
%
|
|
Import
|
|
30,244
|
|
|
32,238
|
|
|
(1,994
|
)
|
|
(6.2
|
)
|
|||
|
Luxury
|
|
11,939
|
|
|
10,315
|
|
|
1,624
|
|
|
15.7
|
|
|||
|
|
|
70,728
|
|
|
70,410
|
|
|
318
|
|
|
0.5
|
|
|||
|
Corporate and other
|
|
41,015
|
|
|
38,239
|
|
|
2,776
|
|
|
7.3
|
|
|||
|
Depreciation and amortization
|
|
(18,821
|
)
|
|
(14,031
|
)
|
|
4,790
|
|
|
34.1
|
|
|||
|
Other interest expense
|
|
(13,829
|
)
|
|
(7,169
|
)
|
|
6,660
|
|
|
92.9
|
|
|||
|
Other income, net
|
|
1,659
|
|
|
387
|
|
|
1,272
|
|
|
NM
|
|
|||
|
Income before income taxes
|
|
$
|
80,752
|
|
|
$
|
87,836
|
|
|
$
|
(7,084
|
)
|
|
(8.1
|
)%
|
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Segment income
1
:
|
|
|
|
|
|
|
|
|
|||||||
|
Domestic
|
|
$
|
54,163
|
|
|
$
|
53,299
|
|
|
$
|
864
|
|
|
1.6
|
%
|
|
Import
|
|
53,265
|
|
|
54,411
|
|
|
(1,146
|
)
|
|
(2.1
|
)
|
|||
|
Luxury
|
|
18,826
|
|
|
15,027
|
|
|
3,799
|
|
|
25.3
|
|
|||
|
|
|
126,254
|
|
|
122,737
|
|
|
3,517
|
|
|
2.9
|
|
|||
|
Corporate and other
|
|
82,572
|
|
|
76,740
|
|
|
5,832
|
|
|
7.6
|
|
|||
|
Depreciation and amortization
|
|
(35,675
|
)
|
|
(26,770
|
)
|
|
8,905
|
|
|
33.3
|
|
|||
|
Other interest expense
|
|
(25,635
|
)
|
|
(13,840
|
)
|
|
11,795
|
|
|
85.2
|
|
|||
|
Other income, net
|
|
3,033
|
|
|
10,232
|
|
|
(7,199
|
)
|
|
NM
|
|
|||
|
Income before income taxes
|
|
$
|
150,549
|
|
|
$
|
169,099
|
|
|
$
|
(18,550
|
)
|
|
(11.0
|
)%
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
||||||
|
|
|
2018
|
|
2017
|
|
|
||||||
|
Retail new vehicle unit sales:
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
14,697
|
|
|
13,256
|
|
|
1,441
|
|
|
10.9
|
%
|
|
Import
|
|
27,376
|
|
|
23,187
|
|
|
4,189
|
|
|
18.1
|
|
|
Luxury
|
|
7,050
|
|
|
4,523
|
|
|
2,527
|
|
|
55.9
|
|
|
|
|
49,123
|
|
|
40,966
|
|
|
8,157
|
|
|
19.9
|
|
|
Allocated to management
|
|
(96
|
)
|
|
(90
|
)
|
|
6
|
|
|
NM
|
|
|
|
|
49,027
|
|
|
40,876
|
|
|
8,151
|
|
|
19.9
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
||||||
|
|
|
2018
|
|
2017
|
|
|
||||||
|
Retail new vehicle unit sales:
|
|
|
|
|
|
|
|
|
||||
|
Domestic
|
|
27,353
|
|
|
25,496
|
|
|
1,857
|
|
|
7.3
|
%
|
|
Import
|
|
51,016
|
|
|
43,022
|
|
|
7,994
|
|
|
18.6
|
|
|
Luxury
|
|
12,388
|
|
|
8,139
|
|
|
4,249
|
|
|
52.2
|
|
|
|
|
90,757
|
|
|
76,657
|
|
|
14,100
|
|
|
18.4
|
|
|
Allocated to management
|
|
(233
|
)
|
|
(165
|
)
|
|
68
|
|
|
NM
|
|
|
|
|
90,524
|
|
|
76,492
|
|
|
14,032
|
|
|
18.3
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
New vehicle
|
|
$
|
597,596
|
|
|
$
|
528,649
|
|
|
$
|
68,947
|
|
|
13.0
|
%
|
|
Used vehicle retail
|
|
283,408
|
|
|
251,214
|
|
|
32,194
|
|
|
12.8
|
|
|||
|
Used vehicle wholesale
|
|
33,913
|
|
|
30,700
|
|
|
3,213
|
|
|
10.5
|
|
|||
|
Finance and insurance
|
|
43,083
|
|
|
37,354
|
|
|
5,729
|
|
|
15.3
|
|
|||
|
Service, body and parts
|
|
113,472
|
|
|
96,515
|
|
|
16,957
|
|
|
17.6
|
|
|||
|
Fleet and other
|
|
23,596
|
|
|
10,517
|
|
|
13,079
|
|
|
124.4
|
|
|||
|
Revenue
|
|
$
|
1,095,068
|
|
|
$
|
954,949
|
|
|
$
|
140,119
|
|
|
14.7
|
|
|
Segment income
|
|
$
|
28,545
|
|
|
$
|
27,857
|
|
|
$
|
688
|
|
|
2.5
|
|
|
Retail new vehicle unit sales
|
|
14,697
|
|
|
13,256
|
|
|
1,441
|
|
|
10.9
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
New vehicle
|
|
$
|
1,111,125
|
|
|
$
|
1,013,906
|
|
|
$
|
97,219
|
|
|
9.6
|
%
|
|
Used vehicle retail
|
|
548,235
|
|
|
496,212
|
|
|
52,023
|
|
|
10.5
|
|
|||
|
Used vehicle wholesale
|
|
67,519
|
|
|
62,986
|
|
|
4,533
|
|
|
7.2
|
|
|||
|
Finance and insurance
|
|
83,083
|
|
|
73,562
|
|
|
9,521
|
|
|
12.9
|
|
|||
|
Service, body and parts
|
|
220,614
|
|
|
189,917
|
|
|
30,697
|
|
|
16.2
|
|
|||
|
Fleet and other
|
|
35,109
|
|
|
18,124
|
|
|
16,985
|
|
|
93.7
|
|
|||
|
|
|
$
|
2,065,685
|
|
|
$
|
1,854,707
|
|
|
$
|
210,978
|
|
|
11.4
|
%
|
|
Segment income
|
|
$
|
54,163
|
|
|
$
|
53,299
|
|
|
$
|
864
|
|
|
1.6
|
%
|
|
Retail new vehicle unit sales
|
|
27,353
|
|
|
25,496
|
|
|
1,857
|
|
|
7.3
|
%
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
New vehicle
|
|
$
|
771,987
|
|
|
$
|
643,404
|
|
|
$
|
128,583
|
|
|
20.0
|
%
|
|
Used vehicle retail
|
|
335,629
|
|
|
269,512
|
|
|
66,117
|
|
|
24.5
|
|
|||
|
Used vehicle wholesale
|
|
30,983
|
|
|
27,283
|
|
|
3,700
|
|
|
13.6
|
|
|||
|
Finance and insurance
|
|
54,866
|
|
|
45,282
|
|
|
9,584
|
|
|
21.2
|
|
|||
|
Service, body and parts
|
|
116,386
|
|
|
96,964
|
|
|
19,422
|
|
|
20.0
|
|
|||
|
Fleet and other
|
|
12,879
|
|
|
12,794
|
|
|
85
|
|
|
0.7
|
|
|||
|
Revenue
|
|
$
|
1,322,730
|
|
|
$
|
1,095,239
|
|
|
$
|
227,491
|
|
|
20.8
|
|
|
Segment income
|
|
$
|
30,244
|
|
|
$
|
32,238
|
|
|
$
|
(1,994
|
)
|
|
(6.2
|
)
|
|
Retail new vehicle unit sales
|
|
27,376
|
|
|
23,187
|
|
|
4,189
|
|
|
18.1
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
New vehicle
|
|
$
|
1,439,590
|
|
|
$
|
1,195,286
|
|
|
$
|
244,304
|
|
|
20.4
|
%
|
|
Used vehicle retail
|
|
643,317
|
|
|
516,788
|
|
|
126,529
|
|
|
24.5
|
|
|||
|
Used vehicle wholesale
|
|
59,178
|
|
|
54,120
|
|
|
5,058
|
|
|
9.3
|
|
|||
|
Finance and insurance
|
|
106,562
|
|
|
85,855
|
|
|
20,707
|
|
|
24.1
|
|
|||
|
Service, body and parts
|
|
226,041
|
|
|
185,626
|
|
|
40,415
|
|
|
21.8
|
|
|||
|
Fleet and other
|
|
18,475
|
|
|
29,036
|
|
|
(10,561
|
)
|
|
(36.4
|
)
|
|||
|
|
|
$
|
2,493,163
|
|
|
$
|
2,066,711
|
|
|
$
|
426,452
|
|
|
20.6
|
%
|
|
Segment income
|
|
$
|
53,265
|
|
|
$
|
54,411
|
|
|
$
|
(1,146
|
)
|
|
(2.1
|
)%
|
|
Retail new vehicle unit sales
|
|
51,016
|
|
|
43,022
|
|
|
7,994
|
|
|
18.6
|
%
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
New vehicle
|
|
$
|
361,913
|
|
|
$
|
220,388
|
|
|
$
|
141,525
|
|
|
64.2
|
%
|
|
Used vehicle retail
|
|
184,941
|
|
|
112,032
|
|
|
72,909
|
|
|
65.1
|
|
|||
|
Used vehicle wholesale
|
|
20,263
|
|
|
11,473
|
|
|
8,790
|
|
|
76.6
|
|
|||
|
Finance and insurance
|
|
15,934
|
|
|
9,525
|
|
|
6,409
|
|
|
67.3
|
|
|||
|
Service, body and parts
|
|
76,883
|
|
|
50,326
|
|
|
26,557
|
|
|
52.8
|
|
|||
|
Fleet and other
|
|
17,596
|
|
|
15,419
|
|
|
2,177
|
|
|
14.1
|
|
|||
|
Revenue
|
|
$
|
677,530
|
|
|
$
|
419,163
|
|
|
$
|
258,367
|
|
|
61.6
|
|
|
Segment income
|
|
$
|
11,939
|
|
|
$
|
10,315
|
|
|
$
|
1,624
|
|
|
15.7
|
|
|
Retail new vehicle unit sales
|
|
7,050
|
|
|
4,523
|
|
|
2,527
|
|
|
55.9
|
|
|||
|
|
|
Six Months Ended
June 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
New vehicle
|
|
$
|
640,434
|
|
|
$
|
396,705
|
|
|
$
|
243,729
|
|
|
61.4
|
%
|
|
Used vehicle retail
|
|
327,845
|
|
|
222,637
|
|
|
105,208
|
|
|
47.3
|
|
|||
|
Used vehicle wholesale
|
|
34,463
|
|
|
23,696
|
|
|
10,767
|
|
|
45.4
|
|
|||
|
Finance and insurance
|
|
28,185
|
|
|
17,519
|
|
|
10,666
|
|
|
60.9
|
|
|||
|
Service, body and parts
|
|
141,676
|
|
|
98,358
|
|
|
43,318
|
|
|
44.0
|
|
|||
|
Fleet and other
|
|
21,422
|
|
|
24,052
|
|
|
(2,630
|
)
|
|
(10.9
|
)
|
|||
|
|
|
$
|
1,194,025
|
|
|
$
|
782,967
|
|
|
$
|
411,058
|
|
|
52.5
|
%
|
|
Segment income
|
|
$
|
18,826
|
|
|
$
|
15,027
|
|
|
$
|
3,799
|
|
|
25.3
|
%
|
|
Retail new vehicle unit sales
|
|
12,388
|
|
|
8,139
|
|
|
4,249
|
|
|
52.2
|
%
|
|||
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
||||||||
|
Revenue, net
|
|
$
|
1,209
|
|
|
$
|
(2,315
|
)
|
|
$
|
3,524
|
|
|
NM
|
|
Segment income
|
|
$
|
41,015
|
|
|
$
|
38,239
|
|
|
$
|
2,776
|
|
|
7.3
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
||||||||
|
Revenue, net
|
|
$
|
3,343
|
|
|
$
|
(1,248
|
)
|
|
$
|
4,591
|
|
|
NM
|
|
Segment income
|
|
$
|
82,572
|
|
|
$
|
76,740
|
|
|
$
|
5,832
|
|
|
7.6
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Personnel
|
|
$
|
213,667
|
|
|
$
|
167,324
|
|
|
$
|
46,343
|
|
|
27.7
|
%
|
|
Advertising
|
|
27,609
|
|
|
22,988
|
|
|
4,621
|
|
|
20.1
|
|
|||
|
Rent
|
|
11,946
|
|
|
7,227
|
|
|
4,719
|
|
|
65.3
|
|
|||
|
Facility costs
|
|
18,552
|
|
|
14,252
|
|
|
4,300
|
|
|
30.2
|
|
|||
|
Other
|
|
61,576
|
|
|
45,499
|
|
|
16,077
|
|
|
35.3
|
|
|||
|
Total SG&A
|
|
$
|
333,350
|
|
|
$
|
257,290
|
|
|
$
|
76,060
|
|
|
29.6
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2018
|
|
2017
|
|
||||
|
Personnel
|
|
46.4
|
%
|
|
44.6
|
%
|
|
180
|
bp
|
|
Advertising
|
|
6.0
|
|
|
6.1
|
|
|
(10
|
)
|
|
Rent
|
|
2.6
|
|
|
1.9
|
|
|
70
|
|
|
Facility costs
|
|
4.0
|
|
|
3.8
|
|
|
20
|
|
|
Other
|
|
13.4
|
|
|
12.2
|
|
|
120
|
|
|
Total SG&A
|
|
72.4
|
%
|
|
68.6
|
%
|
|
380
|
bp
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Personnel
|
|
$
|
405,760
|
|
|
$
|
330,996
|
|
|
$
|
74,764
|
|
|
22.6
|
%
|
|
Advertising
|
|
53,090
|
|
|
42,944
|
|
|
10,146
|
|
|
23.6
|
|
|||
|
Rent
|
|
23,063
|
|
|
14,448
|
|
|
8,615
|
|
|
59.6
|
|
|||
|
Facility costs
|
|
36,220
|
|
|
29,379
|
|
|
6,841
|
|
|
23.3
|
|
|||
|
Other
|
|
112,711
|
|
|
82,295
|
|
|
30,416
|
|
|
37.0
|
|
|||
|
Total SG&A
|
|
$
|
630,844
|
|
|
$
|
500,062
|
|
|
$
|
130,782
|
|
|
26.2
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|||||
|
As a % of gross profit
|
|
2018
|
|
2017
|
|
||||
|
Personnel
|
|
46.7
|
%
|
|
46.2
|
%
|
|
50
|
bp
|
|
Advertising
|
|
6.1
|
%
|
|
6.0
|
%
|
|
10
|
|
|
Rent
|
|
2.7
|
%
|
|
2.0
|
%
|
|
70
|
|
|
Facility costs
|
|
4.2
|
%
|
|
4.1
|
%
|
|
10
|
|
|
Other
|
|
12.9
|
%
|
|
11.5
|
%
|
|
140
|
|
|
Total SG&A
|
|
72.6
|
%
|
|
69.8
|
%
|
|
280
|
bp
|
|
|
|
Three Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Personnel
|
|
$
|
213,667
|
|
|
$
|
167,324
|
|
|
$
|
46,343
|
|
|
27.7
|
%
|
|
Advertising
|
|
27,609
|
|
|
22,988
|
|
|
4,621
|
|
|
20.1
|
|
|||
|
Rent
|
|
11,946
|
|
|
7,227
|
|
|
4,719
|
|
|
65.3
|
|
|||
|
Facility costs
|
|
18,552
|
|
|
14,252
|
|
|
4,300
|
|
|
30.2
|
|
|||
|
Adjusted other
|
|
56,835
|
|
|
39,484
|
|
|
17,351
|
|
|
43.9
|
|
|||
|
Adjusted total SG&A
|
|
$
|
328,609
|
|
|
$
|
251,275
|
|
|
$
|
77,334
|
|
|
30.8
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Increase (Decrease)
|
|||||
|
As a % of gross profit
|
|
2018
|
|
2017
|
|
||||
|
Personnel
|
|
46.4
|
%
|
|
44.6
|
%
|
|
180
|
bp
|
|
Advertising
|
|
6.0
|
%
|
|
6.1
|
%
|
|
(10
|
)
|
|
Rent
|
|
2.6
|
%
|
|
1.9
|
%
|
|
70
|
|
|
Facility costs
|
|
4.0
|
%
|
|
3.8
|
%
|
|
20
|
|
|
Adjusted other
|
|
12.3
|
%
|
|
10.6
|
%
|
|
170
|
|
|
Adjusted total SG&A
|
|
71.3
|
%
|
|
67.0
|
%
|
|
430
|
bp
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Personnel
|
|
$
|
405,760
|
|
|
$
|
330,996
|
|
|
$
|
74,764
|
|
|
22.6
|
%
|
|
Advertising
|
|
53,090
|
|
|
42,944
|
|
|
10,146
|
|
|
23.6
|
%
|
|||
|
Rent
|
|
23,063
|
|
|
14,448
|
|
|
8,615
|
|
|
59.6
|
%
|
|||
|
Facility costs
|
|
36,220
|
|
|
29,379
|
|
|
6,841
|
|
|
23.3
|
%
|
|||
|
Adjusted other
|
|
107,970
|
|
|
76,280
|
|
|
31,690
|
|
|
41.5
|
%
|
|||
|
Adjusted total SG&A
|
|
$
|
626,103
|
|
|
$
|
494,047
|
|
|
$
|
132,056
|
|
|
26.7
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|||||
|
As a % of gross profit
|
|
2018
|
|
2017
|
|
||||
|
Personnel
|
|
46.7
|
%
|
|
46.2
|
%
|
|
50
|
bp
|
|
Advertising
|
|
6.1
|
%
|
|
6.0
|
%
|
|
10
|
|
|
Rent
|
|
2.7
|
%
|
|
2.0
|
%
|
|
70
|
|
|
Facility costs
|
|
4.2
|
%
|
|
4.1
|
%
|
|
10
|
|
|
Adjusted other
|
|
12.4
|
%
|
|
10.6
|
%
|
|
180
|
|
|
Adjusted total SG&A
|
|
72.1
|
%
|
|
68.9
|
%
|
|
320
|
bp
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Depreciation and amortization
|
|
$
|
18,821
|
|
|
$
|
14,031
|
|
|
$
|
4,790
|
|
|
34.1
|
%
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Depreciation and amortization
|
|
$
|
35,675
|
|
|
$
|
26,770
|
|
|
$
|
8,905
|
|
|
33.3
|
%
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Operating margin
|
|
3.5
|
%
|
|
4.2
|
%
|
|
3.5
|
%
|
|
4.0
|
%
|
|
Operating margin adjusted for non-core charges
1
|
|
3.7
|
%
|
|
4.5
|
%
|
|
3.6
|
%
|
|
4.2
|
%
|
|
|
|
Three Months Ended
June 30, |
|
|
|
Six Months Ended
June 30, |
|
|
||||||||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
Floor plan interest expense (new vehicles)
|
|
$
|
15,634
|
|
|
$
|
9,332
|
|
|
67.5
|
%
|
|
$
|
29,168
|
|
|
$
|
17,384
|
|
|
67.8
|
%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
%
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
|
Floor plan interest expense (new vehicles)
|
|
$
|
15,634
|
|
|
$
|
9,332
|
|
|
$
|
6,302
|
|
|
67.5
|
%
|
|
Floor plan assistance (included as an offset to cost of sales)
|
|
(17,482
|
)
|
|
(13,268
|
)
|
|
(4,214
|
)
|
|
31.8
|
|
|||
|
Net new vehicle carrying costs
|
|
$
|
(1,848
|
)
|
|
$
|
(3,936
|
)
|
|
$
|
2,088
|
|
|
(53.0
|
)%
|
|
|
|
Six Months Ended
June 30, |
|
|
|
%
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
|
Floor plan interest expense (new vehicles)
|
|
$
|
29,168
|
|
|
$
|
17,384
|
|
|
$
|
11,784
|
|
|
67.8
|
%
|
|
Floor plan assistance (included as an offset to cost of sales)
|
|
(31,650
|
)
|
|
(25,056
|
)
|
|
(6,594
|
)
|
|
26.3
|
|
|||
|
Net new vehicle carrying costs
|
|
$
|
(2,482
|
)
|
|
$
|
(7,672
|
)
|
|
$
|
5,190
|
|
|
(67.6
|
)%
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Mortgage interest
|
|
$
|
5,754
|
|
|
$
|
4,694
|
|
|
$
|
1,060
|
|
|
22.6
|
|
|
Other interest
|
|
8,357
|
|
|
2,585
|
|
|
5,772
|
|
|
223.3
|
|
|||
|
Capitalized interest
|
|
(282
|
)
|
|
(110
|
)
|
|
172
|
|
|
156.4
|
|
|||
|
Total other interest expense
|
|
$
|
13,829
|
|
|
$
|
7,169
|
|
|
6,660
|
|
|
92.9
|
%
|
|
|
|
|
Six Months Ended
June 30, |
|
Increase
|
|
% Increase
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Mortgage interest
|
|
$
|
10,661
|
|
|
$
|
9,085
|
|
|
$
|
1,576
|
|
|
17.3
|
%
|
|
Other interest
|
|
15,459
|
|
|
4,948
|
|
|
10,511
|
|
|
212.4
|
|
|||
|
Capitalized interest
|
|
(485
|
)
|
|
(193
|
)
|
|
292
|
|
|
151.3
|
|
|||
|
Total other interest expense
|
|
$
|
25,635
|
|
|
$
|
13,840
|
|
|
11,795
|
|
|
85.2
|
%
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase
|
|
% Increase
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
||||||||
|
Other Income, net
|
|
$
|
1,659
|
|
|
$
|
387
|
|
|
$
|
1,272
|
|
|
NM
|
|
|
|
Six Months Ended
June 30, |
|
Decrease
|
|
% Decrease
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
||||||||
|
Other Income, net
|
|
$
|
3,033
|
|
|
$
|
10,232
|
|
|
$
|
(7,199
|
)
|
|
NM
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Effective income tax rate
|
|
24.9
|
%
|
|
39.4
|
%
|
|
25.1
|
%
|
|
38.5
|
%
|
|
|
|
Three Months Ended June 30, 2018
|
||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Insurance reserves
|
|
Acquisition expenses
|
|
Tax attribute
|
|
Adjusted
|
||||||||||
|
Selling, general and administrative
|
|
$
|
333,350
|
|
|
$
|
(1,490
|
)
|
|
$
|
(3,251
|
)
|
|
$
|
—
|
|
|
$
|
328,609
|
|
|
Operating income
|
|
108,556
|
|
|
1,490
|
|
|
3,251
|
|
|
—
|
|
|
113,297
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income before income taxes
|
|
$
|
80,752
|
|
|
$
|
1,490
|
|
|
$
|
3,251
|
|
|
$
|
—
|
|
|
$
|
85,493
|
|
|
Income tax provision
|
|
(20,092
|
)
|
|
(389
|
)
|
|
(853
|
)
|
|
(1,409
|
)
|
|
(22,743
|
)
|
|||||
|
Net income (loss)
|
|
$
|
60,660
|
|
|
$
|
1,101
|
|
|
$
|
2,398
|
|
|
$
|
(1,409
|
)
|
|
$
|
62,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income (loss) per share
|
|
$
|
2.44
|
|
|
$
|
0.04
|
|
|
$
|
0.10
|
|
|
$
|
(0.06
|
)
|
|
$
|
2.52
|
|
|
Diluted share count
|
|
24,882
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Insurance reserves
|
|
Acquisition expense
|
|
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
|
|
|
|
|
|
|
|
|||||||
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Insurance reserves
|
|
Acquisition expenses
|
|
Tax attribute
|
|
Adjusted
|
||||||||||
|
Selling, general and administrative
|
|
$
|
630,844
|
|
|
$
|
(1,490
|
)
|
|
$
|
(3,251
|
)
|
|
$
|
—
|
|
|
$
|
626,103
|
|
|
Operating income
|
|
202,319
|
|
|
1,490
|
|
|
3,251
|
|
|
—
|
|
|
207,060
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes
|
|
$
|
150,549
|
|
|
$
|
1,490
|
|
|
$
|
3,251
|
|
|
$
|
—
|
|
|
$
|
155,290
|
|
|
Income tax provision
|
|
(37,828
|
)
|
|
(389
|
)
|
|
(853
|
)
|
|
(1,409
|
)
|
|
(40,479
|
)
|
|||||
|
Net income (loss)
|
|
$
|
112,721
|
|
|
$
|
1,101
|
|
|
$
|
2,398
|
|
|
$
|
(1,409
|
)
|
|
$
|
114,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income (loss) per share
|
|
$
|
4.50
|
|
|
$
|
0.04
|
|
|
$
|
0.11
|
|
|
$
|
(0.06
|
)
|
|
$
|
4.59
|
|
|
Diluted share count
|
|
25,028
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
|
As reported
|
|
Insurance reserves
|
|
Acquisition expense
|
|
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
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
As of June 30,
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
|
|||||||||
|
Cash and cash equivalents
|
|
$
|
29,991
|
|
|
$
|
31,177
|
|
|
$
|
(1,186
|
)
|
|
(3.8
|
)%
|
|
Available credit on the credit facilities
|
|
204,260
|
|
|
185,173
|
|
|
19,087
|
|
|
10.3
|
|
|||
|
Total current available funds
|
|
234,251
|
|
|
216,350
|
|
|
17,901
|
|
|
8.3
|
|
|||
|
Estimated funds from unfinanced real estate
|
|
222,439
|
|
|
192,067
|
|
|
30,372
|
|
|
15.8
|
|
|||
|
Total estimated available funds
|
|
$
|
456,690
|
|
|
$
|
408,417
|
|
|
$
|
48,273
|
|
|
11.8
|
%
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
in Cash Flow
|
||||||
|
Net cash provided by operating activities
|
|
$
|
236,331
|
|
|
$
|
178,555
|
|
|
$
|
57,776
|
|
|
Net cash used in investing activities
|
|
(451,461
|
)
|
|
(125,219
|
)
|
|
(326,242
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
|
187,868
|
|
|
(72,441
|
)
|
|
260,309
|
|
|||
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
in Cash Flow
|
||||||
|
Net cash provided by operating activities – as reported
|
|
$
|
236,331
|
|
|
$
|
178,555
|
|
|
$
|
57,776
|
|
|
Add: Net borrowings (repayments) on floor plan notes payable, non-trade
|
|
85,763
|
|
|
(32,124
|
)
|
|
117,887
|
|
|||
|
Less: Borrowings on floor plan notes payable, non-trade associated with acquired new vehicle inventory
|
|
(120,899
|
)
|
|
—
|
|
|
(120,899
|
)
|
|||
|
Net cash provided by operating activities – adjusted
|
|
$
|
201,195
|
|
|
$
|
146,431
|
|
|
$
|
54,764
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
in Cash Flow
|
||||||
|
Capital expenditures
|
|
$
|
(72,373
|
)
|
|
$
|
(32,266
|
)
|
|
$
|
(40,107
|
)
|
|
Cash paid for acquisitions, net of cash acquired
|
|
(374,664
|
)
|
|
(88,075
|
)
|
|
(286,589
|
)
|
|||
|
Cash paid for other investments
|
|
(7,066
|
)
|
|
(7,748
|
)
|
|
682
|
|
|||
|
Proceeds from sales of stores
|
|
839
|
|
|
—
|
|
|
839
|
|
|||
|
|
|
Six Months Ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
||||
|
Post-acquisition capital improvements
|
|
$
|
31,095
|
|
|
$
|
7,304
|
|
|
Facilities for open points
|
|
6,202
|
|
|
—
|
|
||
|
Existing facility improvements
|
|
16,904
|
|
|
7,734
|
|
||
|
Maintenance
|
|
18,172
|
|
|
17,228
|
|
||
|
Total capital expenditures
|
|
$
|
72,373
|
|
|
$
|
32,266
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Number of stores acquired
|
|
17
|
|
|
8
|
|
||
|
Number of stores opened
|
|
—
|
|
|
1
|
|
||
|
|
|
|
|
|
||||
|
(Dollars in thousands)
|
|
|
|
|
||||
|
Cash paid for acquisitions, net of cash acquired
|
|
$
|
374,664
|
|
|
$
|
88,075
|
|
|
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory
|
|
(120,899
|
)
|
|
—
|
|
||
|
Cash paid for acquisitions, net of cash acquired – adjusted
|
|
$
|
253,765
|
|
|
$
|
88,075
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
in Cash Flow
|
||||||
|
Cash provided by (used in) financing activities, as reported
|
|
$
|
187,868
|
|
|
$
|
(72,441
|
)
|
|
$
|
260,309
|
|
|
Adjust: Repayments (borrowings) on floor plan notes payable: non-trade
|
|
(85,763
|
)
|
|
32,124
|
|
|
(117,887
|
)
|
|||
|
Cash provided by (used in) financing activities – adjusted
|
|
$
|
102,105
|
|
|
$
|
(40,317
|
)
|
|
$
|
142,422
|
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
||||||||
|
(Dollars in thousands)
|
|
2018
|
|
2017
|
|
in Cash Flow
|
||||||
|
Net borrowings (repayments) on lines of credit
|
|
$
|
99,163
|
|
|
$
|
(35,346
|
)
|
|
$
|
134,509
|
|
|
Principal payments on long-term debt and capital leases, unscheduled
|
|
(5,305
|
)
|
|
(35,765
|
)
|
|
30,460
|
|
|||
|
Proceeds from issuance of long-term debt
|
|
62,140
|
|
|
74,065
|
|
|
(11,925
|
)
|
|||
|
Repurchases of common stock
|
|
(33,927
|
)
|
|
(24,913
|
)
|
|
(9,014
|
)
|
|||
|
Dividends paid
|
|
(13,938
|
)
|
|
(13,052
|
)
|
|
(886
|
)
|
|||
|
Dividend paid:
|
|
Dividend amount
per share
|
|
Total amount of dividend
(in thousands)
|
||||
|
March 2018
|
|
$
|
0.27
|
|
|
$
|
6,759
|
|
|
May 2018
|
|
$
|
0.29
|
|
|
$
|
7,179
|
|
|
|
|
As of June 30, 2018
|
|
|
||||||
|
(Dollars in thousands)
|
|
Outstanding
|
|
Remaining Available
|
|
|
||||
|
Floor plan note payable: non-trade
|
|
$
|
1,875,462
|
|
|
$
|
—
|
|
|
1
|
|
Floor plan notes payable
|
|
142,606
|
|
|
—
|
|
|
|
||
|
Used vehicle inventory financing facility
|
|
50,000
|
|
|
85,000
|
|
|
2
|
||
|
Revolving lines of credit
|
|
320,953
|
|
|
119,260
|
|
|
2, 3
|
||
|
Real estate mortgages
|
|
642,602
|
|
|
—
|
|
|
|
||
|
5.25% Senior Subordinated Notes due 2025
|
|
300,000
|
|
|
—
|
|
|
|
||
|
Other debt
|
|
12,195
|
|
|
—
|
|
|
|
||
|
Total debt outstanding
|
|
3,343,818
|
|
|
204,260
|
|
|
|
||
|
Less: unamortized debt issuance costs
|
|
(6,575
|
)
|
|
—
|
|
|
|
||
|
Total debt
|
|
$
|
3,337,243
|
|
|
$
|
204,260
|
|
|
|
|
Debt Covenant Ratio
|
|
Requirement
|
|
As of June 30, 2018
|
|
Current ratio
|
|
Not less than 1.10 to 1
|
|
1.25 to 1
|
|
Fixed charge coverage ratio
|
|
Not less than 1.20 to 1
|
|
2.59 to 1
|
|
Leverage ratio
|
|
Not more than 5.00 to 1
|
|
3.52 to 1
|
|
|
|
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
|
|
229,826
|
|
|
$
|
96.77
|
|
|
229,826
|
|
|
$
|
135,366
|
|
|
May
|
|
35,925
|
|
|
95.00
|
|
|
35,760
|
|
|
131,969
|
|
||
|
June
|
|
325,000
|
|
|
102.76
|
|
|
325,000
|
|
|
98,573
|
|
||
|
|
|
590,751
|
|
|
$
|
99.96
|
|
|
590,586
|
|
|
$
|
98,573
|
|
|
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).
|
|
2017 Amended and Restated Bylaws of Lithia Motors, Inc. (incorporated by reference to exhibit 3.1 to Form 8-K dated April 28, 2017 and filed with Securities and Exchange Commission on May 3, 2017).
|
|
|
Indenture, dated as of July 24, 2017, among Lithia Motors, Inc., the Guarantors and the Trustee (incorporated by reference to exhibit 4.1 to Form 8-K dated July 24, 2017 and filed with the Securities and Exchange Commission on July 24, 2017).
|
|
|
Form of 5.250% Senior Notes due 2025 (included as part of Exhibit 4.1)(incorporated by reference to exhibit 4.1 to Form 8-K dated July 24, 2017 and filed with the Securities and Exchange Commission on July 24, 2017).
|
|
|
Second Amended and Restated Loan Agreement (incorporated by reference to exhibit 10.1 to Form 8-K dated June 25, 2018 and filed with the Securities and Exchange Commission on June 29, 2018).
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
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.
|
|
|
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: July 27, 2018
|
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 |
|---|