grepcent / static financial knowledge base

LITHIA MOTORS INC (LAD)

CIK: 0001023128. SIC: 5500 Retail-Auto Dealers & Gasoline Stations. Latest 10-K as of: 2026-02-25.

SIC breadcrumb: Retail Trade > SIC Major Group 55 > SIC 5500 Retail-Auto Dealers & Gasoline Stations

SEC company page: https://www.sec.gov/edgar/browse/?CIK=1023128. Latest filing source: 0001023128-26-000015.

Informational only - descriptive public-record data, not investment advice.

Business

Read LAD's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read LAD's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue37,634,900,000USD20252026-02-25
Net income819,600,000USD20252026-02-25
Assets25,107,200,000USD20252026-02-25

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001023128.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2016201720182019202020212022202320242025
Revenue10,086,500,00011,821,400,00012,672,700,00013,126,500,00022,831,700,00028,187,800,00031,042,300,00036,188,200,00037,634,900,000
Net income197,100,000245,200,000265,700,000271,500,000470,300,0001,060,100,0001,251,000,0001,000,800,000796,700,000819,600,000
Operating income338,400,000409,000,000447,000,000495,000,000692,700,0001,662,500,0001,941,100,0001,692,400,0001,568,600,0001,594,700,000
Gross profit1,301,300,0001,516,100,0001,777,000,0001,953,800,0002,224,300,0004,259,000,0005,152,400,0005,228,900,0005,561,000,0005,733,000,000
Diluted EPS7.729.7510.8611.6019.5336.5444.1736.2929.4532.32
Operating cash flow90,900,000148,900,000519,700,000524,500,000544,600,0001,797,200,000-610,100,000-472,400,000425,100,000356,700,000
Capital expenditures100,800,000105,400,000158,000,000124,900,000167,800,000260,400,000303,100,000230,200,000351,400,000350,900,000
Dividends paid24,100,00026,500,00027,700,00027,600,00029,100,00038,800,00045,200,00052,800,00056,500,00055,300,000
Share buybacks112,900,00033,800,000148,900,0003,200,00050,600,000230,700,000688,300,00048,900,000365,900,000960,900,000
Assets3,844,150,0004,683,100,0005,384,000,0006,083,900,0007,902,100,00011,146,900,00015,006,600,00019,632,500,00023,122,600,00025,107,200,000
Liabilities2,933,374,0003,599,900,0004,186,800,0004,616,200,0005,240,600,0006,483,700,0009,755,500,00013,349,600,00016,448,500,00018,478,800,000
Stockholders' equity910,800,0001,083,200,0001,197,200,0001,467,700,0002,661,500,0004,626,400,0005,206,200,0006,213,900,0006,650,200,0006,603,200,000
Free cash flow-9,900,00043,500,000361,700,000399,600,000376,800,0001,536,800,000-913,200,000-702,600,00073,700,0005,800,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2016201720182019202020212022202320242025
Net margin2.43%2.25%2.14%3.58%4.64%4.44%3.22%2.20%2.18%
Operating margin4.05%3.78%3.91%5.28%7.28%6.89%5.45%4.33%4.24%
Return on equity21.64%22.64%22.19%18.50%17.67%22.91%24.03%16.11%11.98%12.41%
Return on assets5.13%5.24%4.93%4.46%5.95%9.51%8.34%5.10%3.45%3.26%
Liabilities / equity3.223.323.503.151.971.401.872.152.472.80
Current ratio1.191.211.201.201.351.381.461.411.191.17

Industry Peer Context

Each number-line places LAD against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

LAD Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 16.LAD Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 16.16 SIC peersMin -104.8%Median 2.4%Max 33.4%LAD 2.2%

Operating margin peer context

LAD Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 13.LAD Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 13.13 SIC peersMin -85.8%Median 4.2%Max 36.5%LAD 4.2%

ROE peer context

LAD ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 16.LAD ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 16.16 SIC peersMin -45.5%Median 12.5%Max 75.5%LAD 12.4%

ROA peer context

LAD ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 17.LAD ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5500; peer count 17.17 SIC peersMin -95.6%Median 3.8%Max 15.4%LAD 3.3%

Financial Bridges

Waterfall figures reconcile reported SEC companyfacts components. Missing bridges are omitted when required components are not present for the same fiscal year.

Income statement bridge from reported figures

LAD FY2025 income statement bridge from reported figures.LAD FY2025 income statement bridge from reported figures.LAD income bridgeFY2025: revenue to net incomeSource: SEC companyfacts FY2025.Income statement bridgeReported amount$0.0B$20.0B$40.0B$37.6BRevenue-$31.9BCost$5.7BGross-$4.1BOpEx$1.6BOperating-$775.1MOther/tax$819.6MNet income

Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0001023128-26-000015; concept RevenueFromContractWithCustomerExcludingAssessedTax; source concepts us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | Gross profit: accession 0001023128-26-000015; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0001023128-26-000015; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0001023128-26-000015; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss

Free cash flow = operating cash flow - capital expenditures

LAD FY2025 free cash flow bridge from reported figures.LAD FY2025 free cash flow bridge from reported figures.LAD free cash flow bridgeFY2025: operating cash flow less capital expendituresSource: SEC companyfacts FY2025.Free cash flow bridgeReported amount$0.0B$250.0M$500.0M$356.7MOperating cash flow-$350.9MCapex$5.8MFree cash flow

Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001023128-26-000015; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001023128-26-000015; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001023128-26-000015; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment

Financial Charts

LAD revenue, last 5 periods. Source: SEC companyfacts FY2025.LAD revenue, last 5 periods. Source: SEC companyfacts FY2025.LAD RevenueLatest point: FY2025 = $37.6BSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$20.0B$40.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

LAD net income, last 5 periods. Source: SEC companyfacts FY2025.LAD net income, last 5 periods. Source: SEC companyfacts FY2025.LAD Net incomeLatest point: FY2025 = $819.6MSource: SEC companyfacts FY2025.Fiscal yearNet income$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

LAD operating income, last 5 periods. Source: SEC companyfacts FY2025.LAD operating income, last 5 periods. Source: SEC companyfacts FY2025.LAD Operating incomeLatest point: FY2025 = $1.6BSource: SEC companyfacts FY2025.Fiscal yearOperating income$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.

LAD gross profit, last 5 periods. Source: SEC companyfacts FY2025.LAD gross profit, last 5 periods. Source: SEC companyfacts FY2025.LAD Gross profitLatest point: FY2025 = $5.7BSource: SEC companyfacts FY2025.Fiscal yearGross profit$0.0B$3.0B$6.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.

LAD diluted eps, last 5 periods. Source: SEC companyfacts FY2025.LAD diluted eps, last 5 periods. Source: SEC companyfacts FY2025.LAD Diluted EPSLatest point: FY2025 = $32.32/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)$0.00/share$25.00/share$50.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

LAD operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.LAD operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.LAD Operating cash flowLatest point: FY2025 = $356.7MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow-$750.0M$0.0B$4.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

LAD capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.LAD capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.LAD Capital expendituresLatest point: FY2025 = $350.9MSource: SEC companyfacts FY2025.Fiscal yearCapital expenditures$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

LAD dividends paid, last 5 periods. Source: SEC companyfacts FY2025.LAD dividends paid, last 5 periods. Source: SEC companyfacts FY2025.LAD Dividends paidLatest point: FY2025 = $55.3MSource: SEC companyfacts FY2025.Fiscal yearDividends paid$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.

LAD share buybacks, last 5 periods. Source: SEC companyfacts FY2025.LAD share buybacks, last 5 periods. Source: SEC companyfacts FY2025.LAD Share buybacksLatest point: FY2025 = $960.9MSource: SEC companyfacts FY2025.Fiscal yearShare buybacks$0.0B$500.0M$1.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.

LAD assets, last 5 periods. Source: SEC companyfacts FY2025.LAD assets, last 5 periods. Source: SEC companyfacts FY2025.LAD AssetsLatest point: FY2025 = $25.1BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$15.0B$30.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.

LAD liabilities, last 5 periods. Source: SEC companyfacts FY2025.LAD liabilities, last 5 periods. Source: SEC companyfacts FY2025.LAD LiabilitiesLatest point: FY2025 = $18.5BSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$10.0B$20.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

LAD stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.LAD stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.LAD Stockholders' equityLatest point: FY2025 = $6.6BSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$4.0B$8.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

LAD free cash flow, last 5 periods. Source: SEC companyfacts FY2025.LAD free cash flow, last 5 periods. Source: SEC companyfacts FY2025.LAD Free cash flowLatest point: FY2025 = $5.8MSource: SEC companyfacts FY2025.Fiscal yearFree cash flow-$1.0B$0.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001023128-26-000015; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001023128.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q22022-06-3011.60reported discrete quarter
2022-Q32022-09-3011.92reported discrete quarter
2023-Q12023-03-318.30reported discrete quarter
2023-Q22023-06-308,111,500,000297,200,00010.78reported discrete quarter
2023-Q32023-09-308,277,000,000261,500,0009.46reported discrete quarter
2023-Q42023-12-317,674,300,000213,500,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-318,561,800,000162,600,0005.89reported discrete quarter
2024-Q22024-06-309,231,800,000214,200,0007.87reported discrete quarter
2024-Q32024-09-309,221,000,000209,100,0007.80reported discrete quarter
2024-Q42024-12-319,173,500,000216,200,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-319,178,300,000209,500,0007.94reported discrete quarter
2025-Q22025-06-309,583,000,000256,100,0009.87reported discrete quarter
2025-Q32025-09-309,675,800,000217,100,0008.61reported discrete quarter
2025-Q42025-12-319,197,800,000136,900,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-319,271,400,000100,400,0004.28reported discrete quarter

Quarterly Charts

LAD quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD Quarterly RevenueLatest point: 2026-Q1 = $9.3BSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Revenue$0.0B$5.0B$10.0B2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001023128-26-000036; filed 2026-04-29. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

LAD quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD Quarterly Net incomeLatest point: 2026-Q1 = $100.4MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Net income$0.0B$250.0M$500.0M2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001023128-26-000036; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

LAD quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.LAD Quarterly Diluted EPSLatest point: 2026-Q1 = $4.28/shareSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Diluted EPS (USD/share)$0.00/share$7.50/share$15.00/share2022-Q22022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001023128-26-000036; filed 2026-04-29. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Macro Cross-References

Latest quarter (10-Q)

Latest 10-Q source: 0001023128-26-000036.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-04-29. Report date: 2026-03-31.

Item 2. Management’s Discussion and Analysis of Financial Condition and

Results of Operations

Forward-Looking Statements and Risk Factors

Certain statements under the sections entitled “Management’s Discussion and Analysis of Financial Condition and

Results of Operations,” and “Risk Factors” and elsewhere in this Form 10-Q constitute forward-looking statements

within the meaning of the “Safe Harbor” provisions of the Private Securities Litigation Reform Act of 1995. Generally,

you can identify forward-looking statements by terms such as “project,” “outlook,” “target,” “may,” “will,” “would,”

“should,” “seek,” “expect,” “plan,” “intend,” “forecast,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “likely,”

“ensure,” “goal,” “strategy,” “future,” “maintain,” and “continue” or the negative of these terms or other comparable

terms. Examples of forward-looking statements in this Form 10-Q include, among others, statements we make

regarding:

•The profitability of our strategy and growth

•Future market conditions, including anticipated vehicle and other sales, gross profit and inventory supply

•Our business strategy and plans, including our achieving our long-term financial targets

•The growth, expansion, make-up and success of our network, including our finding accretive acquisitions that

meet our target valuations and acquiring additional stores

•Annualized revenues from acquired stores or achieving target returns

•The growth and performance of our Driveway e-commerce home solution and DFC, their synergies and other

impacts on our business and our ability to meet Driveway and DFC-related targets

•The impact of sustainable vehicles and other market and regulatory changes on our business, including

evolving vehicle distribution models

•Our capital allocations and uses and levels of capital expenditures in the future

•Expected operating results, such as improved store performance, continued improvement of SG&A as a

percentage of gross profit and any projections

•Our anticipated financial condition and liquidity, including from our cash and the future availability of our credit

facilities, unfinanced real estate and other financing sources

•Our continuing to purchase shares under our share repurchase program

•Our compliance with financial and restrictive covenants in our credit facilities and other debt agreements

•Our programs and initiatives for team member recruitment, training, and retention

•Our strategies and targets for customer retention, growth, market position, operations, financial results and risk

management

The forward-looking statements contained in this Form 10-Q involve known and unknown risks, uncertainties, and

situations that may cause our actual results to materially differ from the results expressed or implied by these

statements. Certain important factors that could cause actual results to differ from our expectations are discussed in

the Risk Factors section of our 2025 Annual Report on Form 10-K, as supplemented and amended from time to time

in Quarterly Reports on Form 10-Q and our other filings with the SEC.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events that

depend on circumstances that may or may not occur in the future. You should not place undue reliance on these

forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. We

assume no obligation to update or revise any forward-looking statement.

Overview

Lithia and Driveway (NYSE: LAD) is the largest global automotive retailer providing an array of products and

services throughout the vehicle ownership lifecycle. Simple, convenient and transparent experiences are offered

through our comprehensive network of physical locations, e-commerce platforms, captive finance solutions, fleet

management offerings, and other synergistic adjacencies. We have delivered consistent profitable growth in a

massive and unconsolidated industry. Our highly diversified and competitively differentiated design provides us the

flexibility and scale to pursue our vision to modernize personal transportation solutions wherever, whenever and

however consumers desire. As of March 31, 2026, we operated 465 locations representing 57 brands in the United

States, the United Kingdom, and Canada.

We offer a wide array of products and services fulfilling the entire vehicle ownership lifecycle including new and

used vehicles, financing and insurance products, and aftersales automotive repair and maintenance services. We

Column 1Column 2Column 3Column 4
MANAGEMENT’S DISCUSSION AND ANALYSIS22

Table of Contents

strive for diversification in our products, services, brands, and geographic locations to reduce dependence on any

one manufacturer, reduce susceptibility to changing consumer preferences, manage market risk and maintain

profitability. Our diversification, along with our operating structure, provides a resilient and nimble business model.

We seek to provide customers with a seamless, blended online and physical retail experience, broad selection, and

access to specialized expertise and knowledge. Our comprehensive network provides convenient touch points for

customers and provides services throughout the vehicle life cycle. We seek to increase market share and optimize

profitability by focusing on the consumer experience and applying proprietary performance measurement systems

fueled by data science. Our Driveway and GreenCars brands and online customer portal complement our in-store

experiences in the United States and provide convenient, simple, and transparent platforms that serve as our e-

commerce home solutions and allow us to deliver differentiated, proprietary digital experiences. Enhancing our

business, our captive auto financing division allows us to provide financing solutions for customers and diversify our

business model with adjacent products.

Our long-term strategy to create value for our customers, team members and shareholders includes the following

elements:

Driving operational excellence, innovation and diversification

LAD builds magnetic customer loyalty across our 465 stores, our Driveway and GreenCars e-commerce platforms,

and our entire omnichannel ecosystem by focusing on convenient and transparent experiences supported by

proprietary data science. Our entrepreneurial model that emphasizes personal accountability for our team powers

efficient operations and allows dynamic responsiveness to each of our local markets. Our best-in-class performance

management reporting provides the foundation to enable high-performing teams to drive our platform’s full potential.

Investments across our ecosystem built a framework that is responsive to evolving consumer preferences, providing

a foundation that supports our current business and our ongoing expansion. These investments, particularly in our

digital strategies, connect our experienced, knowledgeable team members with our expansive inventory and

physical network of stores to ensure we are agile and adaptable. Additionally, we systematically explore and invest

in transformative adjacencies that are synergistic and complementary to our existing business, such as our captive

auto finance and fleet management offerings.

These investments support the foundational elements of our strategy. We seek to create durable customer loyalty in

our stores and our digital platforms, such as our My Driveway customer portal. These experiences and offerings,

backed by our extensive physical network, broad geographic reach, and customized digital offerings, empower our

people to provide transparent, flexible, and simple retail experiences.

Our performance-based culture is geared toward an incentive-based compensation structure for a majority of our

personnel. We develop pay plans that measure factors such as customer satisfaction, profitability, and individual

performance metrics. These plans reward team members for creating customer loyalty, achieving store potential,

developing high-performing talent, meeting and exceeding manufacturer requirements, and living our core values.

We centralize many administrative functions to drive efficiencies and streamline store-level operations. These

efficiencies allow our local managers to focus on serving customers to increase revenues and gross profit. Our

operations are supported by regional and corporate management, as well as dedicated training and personnel

development programs which allow us to share best practices across our network and develop talent.

Growth through acquisition and network optimization

Our acquisition growth strategy has diversified our business and been financially and culturally successful. Our

disciplined approach focuses on acquiring new vehicle franchises, which operate in markets ranging from mid-sized

regional markets to metropolitan markets. Acquisition of these businesses increases our proximity to consumers

throughout North America and the United Kingdom. While we target annual after tax return of more than 15% for our

acquisitions, we have averaged over a 25% return by the third year of ownership due to a disciplined approach

focusing on accretive, cash flow positive targets at reasonable valuations. In addition to being financially accretive,

acquisitions aim to drive network growth that improves our ability to serve customers through vast selection, greater

density, easy access, and the ability to leverage national branding and advertising.

As we focus on expanding our physical network of stores, one of the criteria we evaluate is a valuation multiple

between 3x to 6x of investment in intangibles to estimated annualized adjusted EBITDA, with various factors

Column 1Column 2Column 3Column 4
MANAGEMENT’S DISCUSSION AND ANALYSIS23

Table of Contents

including location, ability to expand our network and talent considered in determining value. We also target an

investment in intangibles as a percentage of annualized revenues in the range of 15% to 30%.

We regularly optimize and balance our network through strategic divestitures to ensure continued high performance.

We believe our disciplined approach provides us with attractive acquisition opportunities and expanded coast-to-

coast coverage.

Thoughtful capital allocation

We manage our liquidity and available cash to support our long-term plan focused on growth through acquisitions

and investments in our existing business, technology and adjacencies that expand and diversify our business

model. In the current market of elevated acquisition pricing, we have adjusted our free cash flow deployment

strategy. Under current conditions, including recent trends in our stock price, we may consider repurchases as a

more attractive use of funds than acquisitions. Our current free cash flow deployment strategy includes a target

allocation of 25% to 35% investment in acquisitions, 25% investment in capital expenditures, innovation, and

diversification and 40% to 50% in shareholder return in the form of dividends and share repurchases based on

current valuation trends in acquisitions relative to stock price performance. During the first three months of 2026, we

utilized $97.1 million for capital expenditures investing in our existing business and $145.3 million expanding our

network through acquisitions. We also provided shareholder return in the form of $12.8 million in dividends and

$297.0 million in share repurchases. As of March 31, 2026, we had available liquidity of approximately $1.4 billion,

which was comprised of $160.8 million in unrestricted cash, $55.9 million in marketable securities, and $1.2 billion

availability on our credit facilities.

Financial Performance

We experienced growth of revenue in 2026 compared to 2025, primarily driven by increases in used vehicle and

aftersales vo

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Published MD&A gate trimmed front/tail over-capture. Confidence: high. Filing date: 2026-02-25. Report date: 2025-12-31.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto.

Overview

We are a global automotive retailer ranked #124 on the Fortune 500 in 2025. As of February 25, 2026, we offered 54 brands of new vehicles and all brands of used vehicles in 458 stores in the United States, the United Kingdom, and Canada and online at over 400 websites. We offer a wide range of products and services including new and used vehicles, F&I products, and vehicle repair and maintenance aftersales.

Financial Performance

We experienced revenue growth across all major business lines in 2025 compared to 2024, driven by same store growth and complemented by acquisitions. Improvements in same store aftersales and third-party finance and insurance gross profit contributed to total company gross profit growth, partially offset by decreases in new and used vehicle gross profit. On a same store basis, new and used vehicle retail gross profit declined due to lower gross profit per unit as margins continued to normalize toward pre-pandemic levels. The decline in net income was driven by this margin normalization, higher SG&A as a percentage of gross profit, and a higher effective income tax rate, partially offset by lower interest expense.

Segments

We operate in two reportable segments: Vehicle Operations and Financing Operations. Our Vehicle Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations segment. Our Financing Operations segment provides financing options to customers

Column 1Column 2Column 3Column 4
25

buying and leasing retail vehicles from our Vehicle Operations segment, as well as leasing vehicles from our fleet management division.

Vehicle Operations

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions, except per vehicle data)20252024Change%2023Change%
Revenues
New vehicle$18,703.0$18,322.8$380.22.1%$15,601.2$2,721.617.4%
Used vehicle13,371.512,628.8742.75.910,897.31,731.515.9
Finance and insurance1,473.61,417.755.93.91,337.080.76.0
Aftersales4,086.83,818.9267.97.03,206.8612.119.1
Total revenues37,634.936,188.21,446.74.031,042.35,145.916.6
Gross profit
New vehicle$1,169.2$1,285.5$(116.3)(9.0)%$1,428.0$(142.5)(10.0)%
Used vehicle733.2723.79.51.3704.818.92.7
Finance and insurance1,473.61,417.755.93.91,337.080.76.0
Aftersales2,357.02,134.1222.910.41,759.1375.021.3
Total gross profit5,733.05,561.0172.03.15,228.9332.16.4
Gross profit margins
New vehicle6.3%7.0%-70 bps9.2%-220 bps
Used vehicle5.55.7-20 bps6.5-80 bps
Finance and insurance100.0100.0— bps100.0— bps
Aftersales57.755.9180 bps54.9100 bps
Total gross profit margin15.215.4-20 bps16.8-140 bps
Units sold
New vehicle402,575406,286(3,711)(0.9)%331,95074,33622.4%
Used vehicle retail425,381411,92513,4563.3325,76486,16126.4
Average selling price per unit (excluding agency)
New vehicle$47,426$46,259$1,1672.5%$47,610$(1,351)(2.8)%
Used vehicle retail28,11827,3567622.829,378(2,022)(6.9)
Average gross profit per unit
New vehicle$2,904$3,164$(260)(8.2)%$4,302$(1,138)(26.5)%
Used vehicle retail1,7561,769(13)(0.7)2,215(446)(20.1)
Finance and insurance1,8441,813311.72,090(277)(13.3)
Total vehicle (1)4,0774,188(111)(2.7)5,276(1,088)(20.6)

(1)Includes the sales and gross profit related to new, used, and F&I and unit sales for new and used retail

Column 1Column 2Column 3Column 4
26

Same Store Operating Data

We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow operations in our existing locations. Therefore, we have integrated same store measures into the discussion below.

Same store measures reflect results for stores that were operating in each comparison period, and only include the months when operations occurred in both periods. For example, a store acquired in November 2024 would be included in same store operating data beginning in December 2025, after its first complete comparable month of operations. The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods.

Year Ended December 31,
($ in millions, except per vehicle data)2025 vs. 20242024 vs. 2023
20252024Change%20242023Change%
Revenues
New vehicle$17,912.0$17,681.6$230.41.3%$15,176.8$15,068.0$108.80.7%
Used vehicle12,658.511,969.4689.15.89,500.910,443.9(943.0)(9.0)
Finance and insurance1,419.31,376.842.53.11,234.91,294.6(59.7)(4.6)
Aftersales3,892.03,661.6230.46.33,163.53,079.983.62.7
Total revenues35,881.834,689.41,192.43.429,076.129,886.4(810.3)(2.7)
Gross profit
New vehicle$1,120.0$1,239.3$(119.3)(9.6)%$1,035.1$1,377.3$(342.2)(24.8)%
Used vehicle705.6713.2(7.6)(1.1)612.8681.1(68.3)(10.0)
Finance and insurance1,419.31,376.842.53.11,234.91,294.6(59.7)(4.6)
Aftersales2,252.52,058.3194.29.41,773.51,696.577.04.5
Total gross profit5,497.45,387.6109.82.04,656.35,049.5(393.2)(7.8)
Gross profit margins
New vehicle6.3%7.0%-70 bps6.8%9.1%-230 bps
Used vehicle5.66.0-40 bps6.46.5-10 bps
Finance and insurance100.0100.0— bps100.0100.0— bps
Aftersales57.956.2170 bps56.155.1100 bps
Total gross profit margin15.315.5-20 bps16.016.9-90 bps
Units Sold
New vehicle385,991390,779(4,788)(1.2)%326,374321,9644,4101.4%
Used vehicle retail403,137389,08114,0563.6300,896313,731(12,835)(4.1)
Average selling price per unit (excluding agency)
New vehicle$47,382$46,434$9482.0%$47,387$47,430$(43)(0.1)%
Used vehicle retail28,07827,4176612.428,01529,219(1,204)(4.1)
Average gross profit per unit
New vehicle$2,902$3,171$(269)(8.5)%$3,172$4,278$(1,106)(25.9)%
Used vehicle retail1,7841,842(58)(3.1)2,0852,222(137)(6.2)
Finance and insurance1,8631,842211.12,0172,094(77)(3.7)
Total vehicle (1)4,1124,269(157)(3.7)4,5965,275(679)(12.9)

(1)Includes the sales and gross profit related to new, used, and F&I and unit sales for new and used retail

Column 1Column 2Column 3Column 4
27

New Vehicles

Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in, and parts and service aftersales.

2025 vs. 2024

New vehicle revenue increased 2.1%, resulting from an increase in average selling prices of 2.5%, offset by a decrease in unit sales of 0.9%. Same store new vehicle revenue was primarily impacted by an increase in average selling prices of 2.0%, offset by a decrease in unit sales of 1.2%.

New vehicle gross profit decreased 9.0%, due to a decrease in average gross profit per unit of 8.2% and a decrease in unit sales of 0.9%. On a same store basis, gross profit per new vehicle decreased 8.5%, continuing to normalize to pre-pandemic levels.

2024 vs. 2023

New vehicle revenue increased 17.4%, resulting from an increase in unit sales of 22.4%, offset by a decrease in average selling prices of 2.8%. Same store new vehicle revenue was primarily impacted by a 1.4% increase in unit sales, offset by a decrease in average selling prices of 0.1%.

New vehicle gross profit decreased 10.0%, primarily due to a decrease in average gross profit per unit of 26.5%, partially offset by an increase in unit sales of 22.4%. On a same store basis, gross profit per new vehicle decreased 25.9%.

Used Vehicles

Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: CPO vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles. We continue to focus on procuring vehicles across the full spectrum of the addressable used vehicle market to provide customers with a wide selection meeting all levels of affordability, driving increased used vehicle unit volumes. Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins, and increase sales from F&I products and aftersales.

Column 1Column 2Column 3Column 4
28

2025 vs. 2024

Used vehicle revenues increased 5.9%, resulting from an increase in retail unit sales of 3.3% and an increase in average selling price per retail unit of 2.8%. On a same store basis, used vehicle revenues increased 5.8%, due to an increase in retail unit sales of 3.6% and an increase in average selling price per retail unit of 2.4%.

The same store revenue increase was primarily driven by an increase in our CPO vehicle category of 10.2% and an increase in our value auto category of 25.3%. The increase in our CPO vehicle category includes an increase in unit sales of 6.7% and an increase in average selling price per vehicle of 3.2%. The increase in our value auto category includes an increase in unit sales of 29.2%, partially offset by a decrease in average selling price per vehicle of 3.0%.

Used vehicle gross profits increased 1.3%, due to an increase in retail unit sales of 3.3%, partially offset by a decrease in average gross profit per retail unit of 0.7%. On a same store basis, used vehicle gross profit decreased 1.1%, due to a decrease in average gross profit per retail unit of 3.1%, partially offset by an increase in retail unit sales of 3.6%.

The same store gross profit decrease was primarily driven by a decrease in core, wholesale, and certified vehicle categories, partially offset by an increase in our value auto category of 28.3% The increase in our value auto category includes an increase in unit sales of 29.2%, partially offset by a decrease in average gross profit per vehicle of 0.7%.

2024 vs. 2023

Used vehicle revenues increased 15.9%, resulting from an increase in retail unit sales of 26.4%, offset by a decrease in average selling price per retail unit of 6.9%. On a same store basis, used vehicle revenues decreased 9.0%, due to a decrease in retail unit sales of 4.1% and a decrease in average selling price per retail unit of 4.1%.

Used vehicle gross profits increased 2.7%, due to an increase in retail unit sales of 26.4%, offset by a decrease in average gross profit per retail unit of 20.1%. On a same store basis, used vehicle gross profit decreased 10.0%, led by a decrease in average gross profit per retail unit of 6.2%.

Third-Party Finance and Insurance

We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts, and vehicle and theft protection. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability.

2025 vs. 2024

F&I revenue increased 3.9%, primarily due to increased unit sales related to acquisitions. On a same store basis, F&I revenue increased 3.1%, to $1,863 per unit. This increase was driven by higher finance reserve paid per unit from third-party lenders.

2024 vs. 2023

F&I revenue increased 6.0%, primarily due to increased unit sales related to acquisitions. On a same store basis, F&I revenue decreased 4.6%, to $2,017 per unit.

Aftersales

We provide automotive repair and maintenance services for customers for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our aftersales operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from aftersales have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles. With more late-model units in operation, continued increase of vehicles in operation, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our aftersales revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance. We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts.

Column 1Column 2Column 3Column 4
29

2025 vs. 2024

Aftersales revenue increased 7.0%, primarily driven by increases in customer pay and warranty service work. On a same store basis, aftersales revenue increased 6.3%, primarily driven by an increase in warranty revenue of 13.9% and customer pay of 7.1%.

Aftersales gross profit increased 10.4%, primarily driven by increases in customer pay and warranty service work volume as well as increased gross margins. Same store aftersales gross profit increased 9.4%, driven by an increase in customer pay margins of 120 basis points and an increase in warranty margins of 110 basis points.

2024 vs. 2023

Aftersales revenue increased 19.1%, experiencing growth in all areas, primarily due to acquisition growth. On a same store basis, aftersales revenue and gross profit increased 2.7% and 4.5%, respectively.

Financing Operations

In the United States, Financing Operations is a captive lender, originating loans only from our stores and Driveway. In Canada, Financing Operations originates loans and leases from both our Canadian stores and third-party dealerships. In the United Kingdom, Financing Operations is related to our fleet funding and management division. These product offerings add diversity to the business model and provide an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources.

Management regularly analyzes Financing Operations’ results by assessing profitability, the performance of the finance receivables, including trends in credit losses and delinquencies, and expenses directly related to Financing Operations. This information is used to assess Financing Operations performance and make operating decisions, including resource allocation.

Our proprietary credit model performs a return on investment (ROI) calculation for each application, ensuring that the return obtained is appropriately balanced with the consumer’s credit risk. On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the finance receivable. Actual return of the finance receivables may differ based on the changing risk profile of originations, economic conditions, and rates of recovery for charged off vehicles. Actions taken during 2022 to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in finance receivables originated subsequently having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.

We typically use securitizations, warehouse facilities, third-party asset funding, and internal capital to fund finance receivables originated by our Financing Operations. Financing Operations income reflects the interest, fee, and lease income generated by the portfolio of finance receivables less the interest expense associated with the debt utilized to fund the lending, including internal capital, a provision for estimated losses, depreciation on vehicles leased via operating leases, and directly-related expenses.

Total interest margin reflects the spread between interest and fee charges to consumers and our funding costs. Changes in consumer rates on new originations affect Financing Operations income over time. Increases or decreases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression or expansion in the interest margin. Changes in the provision for losses as a percentage of ending managed receivables reflect the effect of changes in loss experience, economic factors, and asset-specific risks on our outlook for net losses expected to occur over the remaining contractual life of the finance receivables.

Financing Operations income does not include any allocation of corporate overhead costs. Although Financing Operations benefits from certain overhead expenditures, we have not allocated corporate overhead costs to Financing Operations to avoid making subjective allocation decisions. Examples of corporate overhead costs not allocated to Financing Operations include general corporate and data processing expenses.

See Note 19 – Segments of Notes to Consolidated Financial Statements for additional information on Financing Operations income and Note 5 – Finance Receivables of Notes to Consolidated Financial Statements for information on finance receivables, including credit quality.

Column 1Column 2Column 3Column 4
30

Selected Financing Operations Financial Information

Year Ended December 31,
($ in millions)2025% (1)2024% (1)2023% (1)
Interest and fee income$407.49.2%$340.89.3%$249.48.9%
Interest expense(202.1)(4.6)(195.1)(5.3)(170.5)(6.1)
Total interest margin205.34.6145.74.078.92.8
Lease income91.674.619.1
Lease costs(73.5)(60.3)(8.4)
Lease income, net18.114.310.7
Provision expense(97.3)(2.2)(106.7)(2.9)(98.8)(3.5)
Other financing operations expenses(51.5)(44.9)(36.7)
Financing operations income (loss)$74.6$8.4$(45.9)
Total average managed finance receivables$4,421.9$3,659.9$2,802.8

(1)Percent of total average managed finance receivables.

DFC Portfolio Information(1)

Year Ended December 31,
($ in millions)202520242023
Loan origination information
Net loans originated$2,804.1$2,073.3$2,118.5
Vehicle units financed90,97770,64770,154
Total penetration rate (2)14.5%11.6%11.0%
Weighted average contract rate8.6%9.8%9.6%
Weighted average credit score (3)747738732
Weighted average FE LTV (4)94.7%95.4%95.5%
Weighted average term (in months)727373
Loan performance information
Allowance for credit losses as a percentage of ending managed receivables3.0%3.2%3.2%
Net credit losses on managed receivables74.888.062.0
Net credit losses as a percentage of total average managed receivables1.8%2.5%2.3%
Past due accounts as a percentage of ending managed receivables (5)4.2%4.8%4.6%
Average recovery rate (6)45.8%44.3%49.6%

(1)Excludes Canadian and U.K. portfolios.

(2)Units financed as a percentage of total U.S. new and used vehicle retail units sold.

(3)The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s. FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables of Notes to Consolidated Financial Statements.

(4)Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees.

(5)Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent.

(6)The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.

Financing operations recorded higher income in 2025 compared to 2024, primarily due to increased interest income resulting from the growth of the portfolio and a decreased cost of funds, resulting in an increased interest margin from 4.0% in 2024 to 4.6% in 2025.

The weighted average contract rate on loans originated in 2025 decreased to 8.6%, compared with 9.8% in 2024 as we decreased rates to maintain competitiveness following Federal Reserve rate cuts. Cost of funds decreased due to Federal Reserve rate cuts along with improved execution on ABS transactions and amendments to warehouse facilities. The decrease in provision expense as a percentage of receivables compared to the prior year reflected the increased credit quality of the portfolio as well as a decrease in the percentage of ending managed receivables constituted by the allowance for loan losses. Other financing operations expenses as a percentage of average managed receivables decreased from 2024 despite significant portfolio growth, reflecting improved operational performance and economies of scale.

Column 1Column 2Column 3Column 4
31

The decrease in net credit losses reflects the increasing impact of originations under our tightened credit policy, which are becoming a larger portion of the managed portfolio.

Operating Expenses

Selling, General, and Administrative

SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Personnel$2,480.2$2,394.3$85.93.6%$2,163.1$231.210.7%
Rent and facility costs407.6371.136.59.8273.297.935.8
Advertising257.0250.76.32.5248.22.51.0
Other799.9739.160.88.2610.3128.821.1
Total SG&A$3,944.7$3,755.2$189.55.0%$3,294.8$460.414.0%
Year Ended December 31,
2025 vs. 20242024 vs. 2023
As a % of gross profit20252024Change2023Change
Personnel43.3%43.1%20bps41.4%170bps
Rent and facility costs7.16.7405.2150
Advertising4.54.54.7(20)
Other13.913.27011.7150
Total SG&A68.8%67.5%130bps63.0%450bps

2025 vs. 2024

SG&A increased 5.0%, or $189.5 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions. Other expenses in 2025 included acquisition expenses of $17.0 million and $6.7 million of storm related insurance charges. We also recognized a net gain on the disposal of stores of $20.3 million.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 68.1% from 66.3% in the prior year.

2024 vs. 2023

SG&A increased 14.0%, or $460.4 million, primarily due to increased personnel costs and other costs which resulted from our growth through acquisitions. Other expenses in 2024 included acquisition expenses of $10.0 million, and $6.1 million of storm related insurance charges, offset by a net gain on the disposal of stores of $8.2 million.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 66.1% from 62.3% in the prior year.

SG&A adjusted for non-core charges was as follows:

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Personnel$2,480.2$2,394.3$85.93.6%$2,163.1$231.210.7%
Rent and facility costs407.6371.136.59.8273.198.035.9
Advertising257.0250.76.32.5248.22.51.0
Adjusted other (1)796.5731.265.38.9594.7136.523.0
Total adjusted SG&A (1)$3,941.3$3,747.3$194.05.2%$3,279.1$468.214.3%
Column 1Column 2Column 3Column 4
32
Year Ended December 31,
2025 vs. 20242024 vs. 2023
As a % of gross profit20252024Change2023Change
Personnel43.3%43.1%20bps41.4%170bps
Rent and facility costs7.16.7405.2150
Advertising4.54.54.7(20)
Adjusted other (1)13.813.17011.4170
Total adjusted SG&A (1)68.7%67.4%130bps62.7%470bps

(1)See “Non-GAAP Reconciliations” for more details.

Floor Plan Interest Expense and Floor Plan Assistance

We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new and used vehicles. The interest rates on these floor plan notes payable commitments vary by lender and are variable rates.

2025 vs. 2024

Floor plan interest expense decreased $50.6 million, primarily due to lower interest rates and decreases in average vehicle inventory levels throughout the year. Floor plan interest expense decreased 16.8% due to lower interest rates and 1.3% due to decreases in inventory at our stores.

2024 vs. 2023

Floor plan interest expense increased $127.9 million, primarily due to higher interest rates and increases in vehicle inventory levels from acquisitions as well as at existing locations.

Floor plan assistance is provided by manufacturers to support store financing of vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our vehicle sales relative to stocking levels.

The following table details the carrying costs for vehicle inventory and include vehicle floor plan interest net of floor plan assistance earned:

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Floor plan interest expense$228.2$278.8$(50.6)(18.1)%$150.9$127.984.8%
Floor plan assistance (included as an offset to cost of sales)(168.5)(170.3)1.81.1(160.8)(9.5)(5.9)
Net vehicle carrying costs (benefit)$59.7$108.5$(48.8)(45.0)%$(9.9)$118.41,196.0%

Depreciation and Amortization

Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Depreciation and amortization$262.4$245.6$16.86.8%$195.8$49.825.4%

Acquisition activity contributed to the increases in depreciation and amortization in 2025 compared to 2024 and in 2024 compared to 2023. We acquired approximately $121.8 million and $409.5 million of depreciable property as part of our 2025 and 2024 acquisitions, respectively. Capital expenditures totaled $350.9 million and $351.4 million, respectively, in 2025 and 2024. These investments increased the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.

Column 1Column 2Column 3Column 4
33

Operating Income

Operating income as a percentage of revenue, or operating margin, was as follows:

Year Ended December 31,
202520242023
Operating margin4.2%4.3%5.5%
Operating margin adjusted for non-core charges (1)4.34.45.5

(1)See “Non-GAAP Reconciliations” for additional information

2025 vs. 2024

Our operating margin decreased 10 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold. Adjusting for non-core charges, including acquisition expenses and storm related insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 10 basis points.

2024 vs. 2023

Our operating margin decreased 120 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit. Adjusting for non-core charges, including acquisition expenses, one-time contract buyouts, and storm insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 110 basis points.

Non-Operating Expenses

Asset Impairments

Asset impairments recorded as a component of operations consist of the following:

Year Ended December 31,
($ in millions)202520242023
Franchise value$5.8$$
Goodwill
Long-lived assets
Total asset impairments$5.8$$

Goodwill and franchise value are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred. We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information.

In 2025, we recorded asset impairments of $5.8 million related to franchise value (See Note 6 – Goodwill and Franchise Value). No impairment charges were recorded in 2024 or 2023.

See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 15 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Other Interest Expense

Other interest expense includes interest on debt incurred related to issued senior notes, real estate mortgages, our used and service loaner vehicle inventory financing commitments, and our revolving lines of credit.

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Senior notes$86.7$76.1$10.613.9%$76.1$0.0%
Mortgages60.650.89.819.335.815.041.9
Credit facilities and other136.7136.30.40.391.944.448.3
Capitalized interest(8.5)(5.4)(3.1)(57.4)(2.6)(2.8)(107.7)
Total other interest expense$275.5$257.8$17.76.9%$201.2$56.628.1%

2025 vs. 2024

The increase in other interest expense was due to the issuance of $600 million in aggregate principal amount of 5.500% senior notes due 2030 issued in September 2025, as well as new mortgages on owned real estate. See

Column 1Column 2Column 3Column 4
34

also Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information.

2024 vs. 2023

The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities.

Other Income, Net

Other income, net primarily includes other income associated with investment income and other non-recurring transactions.

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change%2023Change%
Equity method investment$(15.1)$32.8$(47.9)NM$1.7$31.11,829.4%
Foreign currency remeasurement5.7(17.6)23.3NM5.1(22.7)NM
Net pension benefit9.42.66.8261.5%2.6—%
Miscellaneous17.421.5(4.1)(19.1)%12.68.970.6%
Other income, net$17.4$39.3$(21.9)(55.7)%$22.0$17.378.6%

2025 vs. 2024

Other income, net decreased $21.9 million in 2025 compared to 2024, primarily as a result of a decrease in equity method investment income, partially offset by foreign currency translation gains.

2024 vs. 2023

Other income, net increased $17.3 million in 2024 compared to 2023, primarily as a result of an increase in equity method investment income, offset by foreign currency translation losses.

Income Tax Provision

Our effective income tax rate was as follows:

Year Ended December 31,
202520242023
Effective income tax rate25.5%23.8%25.7%
Effective income tax rate excluding non-core items (1)25.124.625.5

(1)See “Non-GAAP Reconciliations” for more details

Our effective income tax rate was 25.5% for 2025 compared to 23.8% for 2024. Our effective income tax rate was negatively affected by a decrease in general business credits and tax basis differences on divested assets, offset by a reduction in valuation allowance.

Adjusting for non-deductible acquisition costs, tax basis differences on divested assets, and the benefit of transferable federal tax credits during 2025, our effective income tax rate excluding non-core items was 25.1%, an increase of 50 basis points compared to the effective income tax rate excluding non-core items for 2024.

Our effective income tax rate in 2024 was positively affected by an increase in general business credits and a reduction in valuation allowance.

Canada and the U.K. have enacted legislation implementing the OECD’s Pillar Two global minimum tax framework, effective beginning January 1, 2024. Based on the Company’s analysis of Pillar Two provisions, these tax law changes did not have a material effect on our overall effective tax rate.

Non-GAAP Reconciliations

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business

Column 1Column 2Column 3Column 4
35

operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board concerning financial performance. These measures should not be considered an alternative to GAAP measures.

The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations:

Year Ended December 31, 2025
($ in millions, except per share amounts)As reportedNet gain on disposal of storesAsset impairmentInvestment lossInsurance reservesAcquisition expensesTax attributeAdjusted
Asset impairment$5.8$$(5.8)$$$$$
Selling, general and administrative3,944.720.3(6.7)(17.0)3,941.3
Operating income (loss)1,594.7(20.3)5.86.717.01,603.9
Other income, net17.423.841.2
Income (loss) before income taxes$1,108.4$(20.3)$5.8$23.8$6.7$17.0$$1,141.4
Income tax (provision) benefit(282.5)11.9(1.5)(6.0)(1.7)(0.8)(6.1)(286.7)
Net income (loss)825.9(8.4)4.317.85.016.2(6.1)854.7
Net income attributable to non-controlling interest(6.3)(6.3)
Net income (loss) attributable to Lithia Motors, Inc.$819.6$(8.4)$4.3$17.8$5.0$16.2$(6.1)$848.4
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$32.32$(0.33)$0.17$0.70$0.20$0.64$(0.24)$33.46
Diluted share count25.4
Column 1Column 2Column 3Column 4
36
Year Ended December 31, 2024
($ in millions, except per share amounts)As reportedNet gain on disposal of storesInvestment gainInsurance reservesAcquisition expensesPremium on redeemable NCI buyoutTax attributeAdjusted
Selling, general and administrative$3,755.2$8.2$$(6.1)$(10.0)$$$3,747.3
Operating income (loss)1,568.6(8.2)6.110.01,576.5
Other income (expense), net39.3(30.2)9.1
Income (loss) before income taxes$1,071.3$(8.2)$(30.2)$6.1$10.0$$$1,049.0
Income tax (provision) benefit(255.0)4.17.5(1.6)(0.5)(13.1)(258.6)
Net income (loss)816.3$(4.1)(22.7)4.59.5(13.1)790.4
Net income attributable to non-controlling interest(4.8)(4.8)
Net income attributable to redeemable non-controlling interest(14.8)11.6(3.2)
Net income (loss) attributable to Lithia Motors, Inc.$796.7$(4.1)$(22.7)$4.5$9.5$11.6$(13.1)$782.4
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$29.45$(0.15)$(0.84)$0.17$0.35$0.43$(0.49)$28.92
Diluted share count27.1
Year Ended December 31, 2023
($ in millions, except per share amounts)As reportedNet gain on disposal of storesInvestment lossInsurance reservesAcquisition expensesContract buyoutsAdjusted
Selling, general and administrative$3,294.8$31.2$$(5.4)$(27.2)$(14.3)$3,279.1
Operating income (loss)1,692.4(31.2)5.427.214.31,708.1
Other income, net22.01.723.7
Income (loss) before income taxes$1,362.3$(31.2)$1.7$5.4$27.2$14.3$1,379.7
Income tax (provision) benefit(350.6)8.2(4.0)(1.4)(1.0)(3.8)(352.6)
Net income (loss)1,011.7(23.0)(2.3)4.026.210.51,027.1
Net income attributable to non-controlling interest(6.5)(6.5)
Net income attributable to redeemable non-controlling interest(4.4)(4.4)
Net income (loss) attributable to Lithia Motors, Inc.$1,000.8$(23.0)$(2.3)$4.0$26.2$10.5$1,016.2
Diluted earnings per share attributable to Lithia Motors, Inc.$36.29$(0.83)$(0.08)$0.15$0.95$0.38$36.86
Diluted share count27.6

Liquidity and Capital Resources

We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances, and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility. Our free cash flow deployment strategy targets an allocation of 25% to 35% investment in acquisitions, 25% investment in capital expenditures, innovation,

Column 1Column 2Column 3Column 4
37

and diversification, and 40% to 50% in shareholder return in the form of dividends and share repurchases based on current valuation trends in acquisitions relative to stock price performance.

We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term. Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.

Available Sources

Below is a summary of our immediately available funds:

As of December 31,
($ in millions)20252024Change% Change
Cash and cash equivalents$109.2$225.1$(115.9)(51.5)%
Marketable securities56.453.43.05.6%
Available credit on the credit facilities1,359.21,075.3283.926.4%
Total current available funds$1,524.8$1,353.8$171.012.6%

Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:

Year Ended December 31,
($ in millions)202520242023
Net cash provided by (used in) operating activities$356.7$425.1$(472.4)
Net cash used in investing activities(1,027.9)(1,854.4)(1,270.3)
Net cash provided by financing activities612.1907.62,409.8

Operating Activities

Cash provided by operating activities decreased $68.4 million in 2025 compared to 2024, primarily as a result of changes in floor plan notes payable, finance receivables, and other assets, partially offset by changes in inventories, trade receivables, and other long-term liabilities and deferred revenue.

Borrowings from and repayments to our syndicated credit facilities related to our new vehicle inventory floor plan financing are presented as financing activities. To better understand the impact of changes in inventory, other assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.

To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below:

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change2023Change
Net cash provided by (used in) operating activities – as reported$356.7$425.1$(68.4)$(472.4)$897.5
Add: Net borrowings on floor plan notes payable: non-trade191.7304.8(113.1)878.7(573.9)
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory(135.4)(105.5)(29.9)(109.2)3.7
Adjust: Financing receivables activity878.3622.4255.91,052.0(429.6)
Net cash provided by operating activities – adjusted$1,291.3$1,246.8$44.5$1,349.1$(102.3)

Inventories are one of the most significant components of our cash flow from operations. As of December 31, 2025, our new vehicle days’ supply was 54 days, or five days lower than our days’ supply as of December 31, 2024. Our days’ supply of used vehicles was 48 days, which was five days lower than our days’ supply as of December 31, 2024. We calculate days’ supply of inventory on-ground inventory unit levels and a 30-day total units sales volume,

Column 1Column 2Column 3Column 4
38

both at the end of each reporting period. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.

Investing Activities

Net cash used in investing activities totaled $1.0 billion and $1.9 billion, respectively, for 2025 and 2024. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.

Below are highlights of significant activity related to our cash flows from investing activities:

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change2023Change
Capital expenditures$(350.9)$(351.4)$0.5$(230.2)$(121.2)
Cash paid for acquisitions, net of cash acquired(886.4)(1,248.5)362.1(1,185.1)(63.4)
Cash paid for other investments(15.3)(354.7)339.4(11.1)(343.6)
Proceeds from sales of stores194.085.7108.3142.9(57.2)

Capital Expenditures

Below is a summary of our capital expenditure activities:

Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timelines.

We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer image standards and requirements.

If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facilities. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.

Acquisitions

Growth through acquisitions is a key component of our long-term strategy that enables us to increase our network of locations, support maintaining a diverse franchise and geographic mix and improve our ability to serve customers through wider selection and improved proximity. Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations.

Column 1Column 2Column 3Column 4
39

We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade. Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below:

Year Ended December 31,
($ in millions)202520242023
Number of stores acquired1714656
Number of stores opened71
Cash paid for acquisitions, net of cash acquired$(886.4)$(1,248.5)$(1,185.1)
Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory135.4105.5109.2
Cash paid for acquisitions, net of cash acquired – adjusted$(751.0)$(1,143.0)$(1,075.9)

We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.

Financing Activities

Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows:

Year Ended December 31,
($ in millions)202520242023
Cash provided by financing activities, as reported$612.1907.6$2,409.8
Less: Net borrowings on floor plan notes payable: non-trade(191.7)(304.8)(878.7)
Less: Net borrowings on non-recourse notes payable(364.5)(403.7)(1,283.4)
Cash provided by financing activities, as adjusted$55.9$199.1$247.7

Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above:

Year Ended December 31,
2025 vs. 20242024 vs. 2023
($ in millions)20252024Change2023Change
Net borrowings on lines of credit$408.6$346.8$61.8$324.3$22.5
Proceeds from the issuance of long-term debt786.8408.2378.679.8328.4
Repurchases of common stock(960.9)(365.9)(595.0)(48.9)(317.0)

Borrowing and Repayment Activity

During 2025, we raised net proceeds of $786.8 million through the issuance of debt, and had net borrowings of $408.6 million on our lines of credit. These funds were primarily used for acquisitions, share repurchases and capital expenditures.

Our debt to total capital ratio, excluding floor plan notes payable and non-recourse notes payable, was 52.5% at December 31, 2025 compared to 48.4% at December 31, 2024.

Column 1Column 2Column 3Column 4
40

Equity Transactions

During 2025, we repurchased 3,019,951 shares at a weighted average price of $313.73 under our current share repurchase authorization, with $621.6 million remaining for future repurchases.

During 2025, we paid dividends on our common stock as follows:

Dividend paid:Dividend amount per shareTotal amount of dividends paid ($ in millions)
March 2025$0.53$13.9
May 20250.5514.3
August 20250.5513.9
November 20250.5513.2

We evaluate performance and make a recommendation to the Board on dividend payments on a quarterly basis.

Summary of Outstanding Balances on Credit Facilities and Long-Term Debt

Below is a summary of our outstanding balances on credit facilities and long-term debt:

($ in millions)Outstanding of December 31, 2025Remaining available as of December 31, 2025
Floor plan notes payable: non-trade$3,016.3$(1)
Floor plan notes payable1,992.6
Used and service loaner vehicle inventory financing commitments1,043.015.4(2)
Revolving lines of credit1,570.81,316.7(2),(3)
Warehouse facilities1,251.027.1(2)
Non-recourse notes payable2,473.9
4.625% Senior notes due 2027400.0
3.875% Senior notes due 2029800.0
5.500% Senior notes due 2030600.0
4.375% Senior notes due 2031550.0
Real estate mortgages, finance lease obligations, and other debt1,152.1
Unamortized debt issuance costs(27.8)(4)
Total debt$14,821.9$1,359.2
Less: Inventory related debt(6,051.9)
Less: Financing operations related debt(3,724.9)
Less: Unrestricted cash and cash equivalents(109.2)
Less: Marketable securities(56.4)
Less: Availability on used and service loaner financing facilities(15.4)
Net debt(5)$4,864.1

(1)As of December 31, 2025, we had a $3.0 billion new vehicle floor plan commitment as part of our USB credit facility, and a $1.1 billion CAD wholesale floorplan commitment as part of our BNS credit facility.

(2)The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuate monthly.

(3)Available credit is based on the borrowing base amount effective as of November 30, 2025. This amount is reduced by $6.4 million for outstanding letters of credit.

(4)Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.

(5)Non-GAAP financial measure.

Contractual Obligations

Our cash requirements greater than twelve months from contractual obligations and commitments include:

Debt Obligations and Interest Payments

Refer to Note 10 – Credit Facilities and Long-Term Debt of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Contract Obligations

Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Column 1Column 2Column 3Column 4
41

Operating and Finance Leases

Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with U.S. GAAP requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain. The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period. Changes in the accounting estimates we used are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations.

Our most critical accounting estimates include those related to goodwill and franchise value, and acquisitions. We also have other key accounting policies for valuation of finance receivables and expense accruals. However, these policies either do not meet the definition of critical accounting estimates described above or the policies are not currently material items in our financial statements. We review our estimates, judgments, and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.

Goodwill and Franchise Value

We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred. Our reporting units for goodwill impairment testing are North America Vehicle Operations, U.K. Vehicle Operations, and U.S. and Canada Financing Operations. We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2025, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.

As of December 31, 2025, we had $2.5 billion of goodwill on our balance sheet associated with our reporting units. The annual goodwill impairment analysis resulted in no indications of impairment in 2025, 2024, or 2023.

We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual legal entity basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2025, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual entity’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary. If the qualitative assessment determines it is more likely than not that the fair value is less than the carrying amount, then a quantitative valuation of our franchise value is performed. An impairment charge is recorded to the extent the fair value is less than the carrying value.

As of December 31, 2025, we had $2.8 billion of franchise value on our balance sheet. No individual entity accounted for more than 2% of our total franchise value as of December 31, 2025. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in indications of impairment at an individual entity. We tested the franchise value for this location, which resulted in an impairment charge of $5.8 million. There were no indications of impairment in 2024 or 2023.

We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value. A future decline in performance, decreases in projected growth rates or margin assumptions or changes in discount rates could result in a potential impairment, which could have a material adverse impact on our financial position and results of operations. Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 17% of our total franchise value as of December 31, 2025.

Column 1Column 2Column 3Column 4
42

See Note 1 – Summary of Significant Accounting Policies and Note 6 – Goodwill and Franchise Value of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Acquisitions

We account for business combinations using the acquisition method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition. Determination of the estimated fair value assigned to each asset acquired or liability assumed can materially impact the net income in subsequent periods through depreciation and amortization and potential impairment charges.

The most significant items we generally acquire in a transaction are inventory, long-lived assets, intangible franchise rights and goodwill. The fair value of acquired inventory is based on manufacturer invoice cost and market data. We estimate the fair value of property and equipment based on a market valuation approach. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. We apply an income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.

See Note 1 – Summary of Significant Accounting Policies and Note 17 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.

FY 2024 10-K MD&A

SEC filing source: 0001023128-25-000026.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2025-02-24. Report date: 2024-12-31.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto.

Overview

We are a global automotive retailer ranked #140 on the Fortune 500 in 2024. As of February 24, 2025, we offered 52 brands of new vehicles and all brands of used vehicles in 460 stores in the United States, the United Kingdom, and Canada and online at nearly 400 websites. We offer a wide range of products and services including new and used vehicles, F&I products, and vehicle repair and maintenance aftersales.

Financial Performance

We experienced growth of revenue in all major business lines in 2024 compared to 2023, primarily driven by increases in volume related to acquisitions, complemented by organic growth in new vehicles, and aftersales. Acquisition volume contributed to growth of our total company gross profit, offset by a decrease in new vehicle gross profit. On a same store basis, new and used vehicle retail gross profits experienced declines primarily driven by decreases in gross profit per unit as margins normalize to pre-pandemic levels. Net income decline was primarily driven by this margin normalization, increased interest expense, and increased SG&A as a percentage of gross profit.

Segments

We operate in two reportable segments: Vehicle Operations and Financing Operations. Our Vehicle Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations segment. Our Financing Operations segment provides financing options to customers

Column 1Column 2Column 3Column 4
25

buying and leasing retail vehicles from our Vehicle Operations segment, as well as leasing vehicles from our fleet management division.

Vehicle Operations

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions, except per vehicle data)20242023Change%2022Change%
Revenues
New vehicle retail$17,553.8$15,154.2$2,399.615.8%$12,894.5$2,259.717.5%
Used vehicle retail11,268.59,570.21,698.317.79,425.0145.21.5
Finance and insurance1,417.71,337.080.76.01,285.451.64.0
Aftersales3,801.53,197.1604.418.92,738.8458.316.7
Total revenues36,188.231,042.35,145.916.628,187.82,854.510.1
Gross profit
New vehicle retail$1,229.7$1,394.1$(164.4)(11.8)%$1,579.7$(185.6)(11.7)%
Used vehicle retail728.6721.47.21.0825.4(104.0)(12.6)
Finance and insurance1,417.71,337.080.76.01,285.451.64.0
Aftersales2,122.91,751.4371.521.21,463.1288.319.7
Total gross profit5,561.05,228.9332.16.45,152.476.51.5
Gross profit margins
New vehicle retail7.0%9.2%-220 bps12.3%-310 bps
Used vehicle retail6.57.5-100 bps8.8-130 bps
Finance and insurance100.0100.0— bps100.0— bps
Aftersales55.854.8100 bps53.4140 bps
Total gross profit margin15.416.8-140 bps18.3-150 bps
Retail units sold
New vehicle retail369,913314,11655,79717.8%271,59642,52015.7%
Used vehicle retail411,925325,76486,16126.4311,76414,0004.5
Average selling price per retail unit
New vehicle retail$47,454$48,244$(790)(1.6)%$47,477$7671.6%
Used vehicle retail27,35629,378(2,022)(6.9)30,231(853)(2.8)
Average gross profit per retail unit
New vehicle retail$3,324$4,438$(1,114)(25.1)%$5,816$(1,378)(23.7)%
Used vehicle retail1,7692,215(446)(20.1)2,648(433)(16.4)
Finance and insurance1,8132,090(277)(13.3)2,203(113)(5.1)
Total vehicle (1)4,3105,367(1,057)(19.7)6,300(933)(14.8)

(1)Includes the sales and gross profit related to new, used retail, used wholesale and F&I and unit sales for new and used retail

Column 1Column 2Column 3Column 4
26

Same Store Operating Data

We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow operations in our existing locations. Therefore, we have integrated same store measures into the discussion below.

Same store measures reflect results for stores that were operating in each comparison period, and only include the months when operations occurred in both periods. For example, a store acquired in November 2023 would be included in same store operating data beginning in December 2024, after its first complete comparable month of operations. The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods.

Year Ended December 31,
($ in millions, except per vehicle data)2024 vs. 20232023 vs. 2022
20242023Change%20232022Change%
Revenues
New vehicle retail$15,150.8$14,884.6$266.21.8%$13,109.8$12,430.8$679.05.5%
Used vehicle retail8,623.99,372.6(748.7)(8.0)8,114.29,091.3(977.1)(10.7)
Finance and insurance1,251.01,311.4(60.4)(4.6)1,192.01,235.9(43.9)(3.6)
Aftersales3,220.23,128.192.12.92,773.32,620.1153.25.8
Total revenues29,634.230,446.9(812.7)(2.7)26,509.327,154.0(644.7)(2.4)
Gross profit
New vehicle retail$1,030.3$1,369.1$(338.8)(24.7)%$1,198.3$1,527.5$(329.2)(21.6)%
Used vehicle retail638.4707.7(69.3)(9.8)610.3792.8(182.5)(23.0)
Finance and insurance1,251.01,311.4(60.4)(4.6)1,192.01,235.9(43.9)(3.6)
Aftersales1,799.21,719.080.24.71,519.21,407.7111.57.9
Total gross profit4,738.15,132.5(394.4)(7.7)4,516.34,961.4(445.1)(9.0)
Gross profit margins
New vehicle retail6.8%9.2%-240 bps9.1%12.3%-320 bps
Used vehicle retail7.47.6-20 bps7.58.7-120 bps
Finance and insurance100.0100.0— bps100.0100.0— bps
Aftersales55.955.090 bps54.853.7110 bps
Total gross profit margin16.016.9-90 bps17.018.3-130 bps
Retail units sold
New vehicle retail315,728308,6627,0662.3%270,756261,8108,9463.4%
Used vehicle retail306,408319,225(12,817)(4.0)283,258299,772(16,514)(5.5)
Average selling price per retail unit
New vehicle retail$47,987$48,223$(236)(0.5)%$48,419$47,480$9392.0%
Used vehicle retail28,14529,361(1,216)(4.1)28,64630,327(1,681)(5.5)
Average gross profit per retail unit
New vehicle retail$3,263$4,436$(1,173)(26.4)%$4,426$5,834$(1,408)(24.1)%
Used vehicle retail2,0842,217(133)(6.0)2,1542,645(491)(18.6)
Finance and insurance2,0112,089(78)(3.7)2,1522,201(49)(2.2)
Total vehicle (1)4,6685,368(700)(13.0)5,3846,306(922)(14.6)

(1)Includes the sales and gross profit related to new, used retail, used wholesale and F&I and unit sales for new and used retail

Column 1Column 2Column 3Column 4
27

New Vehicles

Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in, and parts and service aftersales.

2024 vs. 2023

New vehicle revenue grew 15.8%, resulting from a 17.8% increase in unit sales due to our accelerated growth through strategic acquisitions, offset by a 1.6% decrease in average selling prices. Same store new vehicle revenue was primarily impacted by a 2.3% increase in unit sales, offset by a decrease in average selling prices of 0.5%.

New vehicle gross profit declined 11.8%, primarily due to a 25.1% decrease in average gross profit per unit, partially offset by a 17.8% increase in unit sales driven by acquisitions. On a same store basis, gross profit per new vehicle decreased 26.4%, continuing to normalize to pre-pandemic levels.

2023 vs. 2022

New vehicle revenue grew 17.5%, resulting from a 15.7% increase in unit sales due to acquisitions, complemented by a 1.6% increase in average selling prices. Same store new vehicle revenue was primarily impacted by a 3.4% increase in unit sales, complemented by an increase in average selling prices of 2.0%.

New vehicle gross profit declined 11.7%, primarily due to a 23.7% decrease in average gross profit per unit, partially offset by a 15.7% increase in unit sales driven by acquisitions. On a same store basis, gross profit per new vehicle decreased 24.1%.

Used Vehicles

Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: CPO vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles. We continue to focus on procuring vehicles across the full spectrum of the addressable used vehicle market to provide customers with a wide selection meeting all levels of affordability, driving increased used vehicle unit volumes. Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins, and increase sales from F&I products and aftersales.

Column 1Column 2Column 3Column 4
28

2024 vs. 2023

Used vehicle revenues increased 17.7%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores. On a same store basis, used vehicle revenues decreased 8.0%, due to a 4.1% decrease in average selling price per retail unit and a 4.0% decrease in unit volume. The same store revenue decrease was driven by a decrease in our CPO vehicle category of 10.0% and a decrease in our core vehicles of 8.3%, partially offset by an increase in our value autos of 1.4%. The decrease in our CPO vehicle category includes an 8.0% decrease in volume and a 2.2% decrease in average selling price per vehicle. The decrease in our core vehicle category includes a 5.8% decrease in volume and a 2.7% decrease in average selling price per vehicle.

Used vehicle gross profits increased 1.0%, due to an increase in unit volume of 26.4%, offset by a 20.1% decrease in average gross profit per unit. On a same store basis, used vehicle gross profit decreased 9.8%, led by a decrease in our CPO vehicles of 24.5% and decrease in our core vehicles of 5.4%, partially offset by an increase in our value auto category of 4.4%. The decrease in our CPO vehicle category was driven by a decrease in gross profit per unit of 18.0% to $2,138, and a decrease in unit volume of 8.0%. Gross profit per unit in our core vehicle category, which accounted for 55.3% of our used vehicle unit sales, increased 0.4% to $1,975. The increase in same store gross profit in our value auto category was driven by an increase in unit volume of 8.6%, offset by a 3.9% decrease in gross profit per unit to $2,331.

2023 vs. 2022

Used vehicle revenues increased 1.5%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores. Excluding the impact of acquisitions, on a same store basis, used vehicle revenues decreased 10.7%, due to a 5.5% decrease in average selling price per retail unit and 5.5% decrease in unit volume.

Used vehicle gross profits decreased 12.6%, due to a 16.4% decrease in average gross profit per unit, partially offset by a 4.5% increase in units sold. On a same store basis, used vehicle gross profit decreased 23.0%, led by a decrease in average gross profit per unit of 18.6%.

Third-Party Finance and Insurance

We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts, and vehicle and theft protection. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability.

2024 vs. 2023

F&I revenue increased 6.0%, primarily due to increased volume related to acquisitions. On a same store basis, F&I revenue decreased 4.6%, to $2,011 per unit. This decrease was driven by a decline in service contract penetration rates and lower finance reserve paid per unit from third-party lenders as a result of the higher interest rate environment.

2023 vs. 2022

F&I revenue increased 4.0%, primarily due to increased volume related to acquisitions. On a same store basis, F&I revenue decreased 3.6%, to $2,152 per unit.

Aftersales

We provide automotive repair and maintenance services for customers for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our aftersales operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from aftersales have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles. With more late-model units in operation, continued increase of vehicles in operation, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our aftersales revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance. We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts.

2024 vs. 2023

Our aftersales revenue growth was driven by increases in warranty and customer pay service work, primarily due to our strategic acquisition growth. On a same store basis, aftersales revenue increased 2.9%, primarily driven by an increase in warranty revenue of 14.0% and customer pay of 1.8%. Performance in body shop saw a decrease of

Column 1Column 2Column 3Column 4
29

2.8%. Same store aftersales gross profit increased 4.7%. Our gross margins continue to increase as our mix has shifted towards customer pay and warranty, which has higher margins than other service work.

2023 vs. 2022

Aftersales revenue grew in all areas, primarily due to acquisition growth. On a same store basis, aftersales revenue and gross profit increased 5.8% and 7.9%, respectively.

Financing Operations

In the United States, Financing Operations is a captive lender, originating loans only from our stores and Driveway. In Canada, Financing Operations originates loans and leases from both our Canadian stores and third-party dealerships. In the United Kingdom, Financing Operations is related to our fleet funding and management division. These product offerings add diversity to the business model and provide an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources.

Management regularly analyzes Financing Operations’ results by assessing profitability, the performance of the finance receivables, including trends in credit losses and delinquencies, and expenses directly related to Financing Operations. This information is used to assess Financing Operations performance and make operating decisions, including resource allocation.

Our proprietary credit model performs a return on investment (ROI) calculation for each application, ensuring that the return obtained is appropriately balanced with the consumer’s credit risk. On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the finance receivable. Actual return of the finance receivables may differ based on the changing risk profile of originations, economic conditions, and rates of recovery for charged off vehicles. Actions taken during 2022 to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in finance receivables originated subsequently having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.

We typically use securitizations, warehouse facilities, third-party asset funding, and internal capital to fund finance receivables originated by our Financing Operations. Financing Operations income reflects the interest, fee, and lease income generated by the portfolio of finance receivables less the interest expense associated with the debt utilized to fund the lending, including internal capital, a provision for estimated losses, depreciation on vehicles leased via operating leases, and directly-related expenses.

Total interest margin reflects the spread between interest and fee charges to consumers and our funding costs. Changes in consumer rates on new originations affect Financing Operations income over time. Increases or decreases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression or expansion in the interest margin. Changes in the provision for losses as a percentage of ending managed receivables reflect the effect of changes in loss experience, economic factors, and asset-specific risks on our outlook for net losses expected to occur over the remaining contractual life of the finance receivables.

Financing Operations income does not include any allocation of corporate overhead costs. Although Financing Operations benefits from certain overhead expenditures, we have not allocated corporate overhead costs to Financing Operations to avoid making subjective allocation decisions. Examples of corporate overhead costs not allocated to Financing Operations include general corporate and data processing expenses.

See Note 19 – Segments for additional information on Financing Operations income and Note 5 – Finance Receivables of Notes to Consolidated Financial Statements for information on finance receivables, including credit quality.

Column 1Column 2Column 3Column 4
30

Selected Financing Operations Financial Information

Year Ended December 31,
($ in millions)2024% (1)2023% (1)2022% (1)
Interest and fee income$347.89.5$249.48.9$116.37.5
Interest expense(195.1)(5.3)(170.5)(6.1)(52.2)(3.4)
Total interest margin152.74.278.92.864.14.2
Lease income74.619.117.8
Lease costs(60.3)(8.4)(9.5)
Lease income, net14.310.78.3
Provision expense(106.7)(2.9)(98.8)(3.5)(44.4)(2.9)
Other financing operations expenses(44.9)(36.7)(32.0)
Financing operations (loss) income$15.4$(45.9)$(4.0)
Total average managed finance receivables$3,659.9$2,802.8$1,542.6

(1)Percent of total average managed finance receivables.

DFC Portfolio Information(1)

Year Ended December 31,
($ in millions)202420232022
Loan origination information
Net loans originated$2,073.3$2,118.5$1,933.9
Vehicle units financed70,64770,15459,604
Total penetration rate (2)11.6%11.0%10.2%
Weighted average contract rate9.8%9.6%7.7%
Weighted average credit score (3)738732718
Weighted average FE LTV (4)95.4%95.5%99.4%
Weighted average term (in months)737373
Loan performance information
Allowance for credit losses as a percentage of ending managed receivables3.2%3.2%3.1%
Net credit losses on managed receivables88.062.042.9
Net credit losses as a percentage of total average managed receivables2.5%2.3%3.0%
Past due accounts as a percentage of ending managed receivables (5)4.8%4.6%5.4%
Average recovery rate (6)44.3%49.6%59.3%

(1)Excludes Canadian and U.K. portfolios

(2)Units financed as a percentage of total U.S. new and used vehicle retail units sold.

(3)The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s. FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables of Notes to Consolidated Financial Statements.

(4)Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees.

(5)Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent

(6)The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.

Financing operations income increased from 2023 to 2024 primarily due to increased contract rates on new originations and decreased funding costs as a percentage of average managed receivables, which increased net interest margin from 2.8% in 2023 to 4.2% in 2024, along with decreased provision expense as a percentage of average managed receivables. Given the increased seasoning of the portfolio and as origination levels were flat, there was less of a negative impact to results due to the upfront recognition of loss provisions on new receivables.

The increase in net credit losses was driven by the growth in the portfolio, as net credit losses as a percentage of total averaged managed receivables, along with delinquencies, were relatively consistent with the prior year.

The decline in the average recovery rate was driven by used vehicle price depreciation outpacing the amortization of the principal balance on loan principal balances, due to the relatively limited seasoning of the portfolio.

Column 1Column 2Column 3Column 4
31

Operating Expenses

Selling, General, and Administrative

SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Personnel$2,394.3$2,163.1$231.210.7%$2,086.3$76.83.7%
Rent and facility costs371.1273.297.935.8222.950.322.6
Advertising250.7248.22.51.0253.6(5.4)(2.1)
Other739.1610.3128.821.1481.3129.026.8
Total SG&A$3,755.2$3,294.8$460.414.0%$3,044.1$250.78.2%
Year Ended December 31,
2024 vs. 20232023 vs. 2022
As a % of gross profit20242023Change2022Change
Personnel43.1%41.4%170bps40.5%90bps
Rent and facility costs6.75.21504.390
Advertising4.54.7(20)4.9(20)
Other13.211.71509.4230
Total SG&A67.5%63.0%450bps59.1%390bps

2024 vs. 2023

SG&A increased 14.0%, or $460.4 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions. Other expenses in 2024 included acquisition expenses of $10.0 million and $6.1 million of storm related insurance charges. We also recognized a gain on the disposal of stores of $8.2 million.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 66.0% from 62.2% in the prior year.

2023 vs. 2022

SG&A increased 8.2%, or $250.7 million, primarily due to increased personnel costs and other costs which resulted from our growth through acquisitions. Other expenses in 2023 included acquisition expenses of $27.2 million, one-time contract buyouts of $14.3 million, and $5.4 million of storm related insurance charges, offset by a $31.2 million net gain on disposal of stores.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.9% from 59.5% in the prior year. We also recognized a gain on the disposal of stores of $31.2 million.

SG&A adjusted for non-core charges was as follows:

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Personnel$2,394.3$2,163.1$231.210.7%$2,086.3$76.83.7%
Rent and facility costs371.1273.198.035.9222.950.222.5
Advertising250.7248.22.51.0253.6(5.4)(2.1)
Adjusted other (1)731.2594.7136.523.0527.467.312.8
Total adjusted SG&A (1)$3,747.3$3,279.1$468.214.3%$3,090.2$188.96.1%
Column 1Column 2Column 3Column 4
32
Year Ended December 31,
2024 vs. 20232023 vs. 2022
As a % of gross profit20242023Change2022Change
Personnel43.1%41.4%170bps40.5%90bps
Rent and facility costs6.75.21504.390
Advertising4.54.7(20)4.9(20)
Adjusted other (1)13.111.417010.3110
Total adjusted SG&A (1)67.4%62.7%470bps60.0%270bps

(1)See “Non-GAAP Reconciliations” for more details.

Floor Plan Interest Expense and Floor Plan Assistance

We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new and used vehicles. The interest rates on these floor plan notes payable commitments vary by lender and are variable rates.

2024 vs. 2023

Floor plan interest expense increased $127.9 million, primarily due to higher interest rates and increases in vehicle inventory levels from acquisitions. Floor plan interest expense increased 41.5% due to higher interest rates, 38.9% due to acquisition volume, and 4.4% due to increases in inventory at existing locations.

2023 vs. 2022

Floor plan interest expense increased $112.1 million, primarily due to higher interest rates, increases in vehicle inventory levels from acquisitions as well as existing locations recovering from prior year inventory shortages.

Floor plan assistance is provided by manufacturers to support store financing of vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our vehicle sales relative to stocking levels.

The following table details the carrying costs for vehicle inventory and include vehicle floor plan interest net of floor plan assistance earned:

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Floor plan interest expense$278.8$150.9$127.984.8%$38.8$112.1288.9%
Floor plan assistance (included as an offset to cost of sales)(170.3)(160.8)(9.5)(5.9)(130.1)(30.7)(23.6)
Net vehicle carrying costs (benefit)$108.5$(9.9)$118.41,196.0%$(91.3)$81.489.2%

Depreciation and Amortization

Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Depreciation and amortization$245.6$195.8$49.825.4%$163.2$32.620.0%

Acquisition activity contributed to the increases in depreciation and amortization in 2024 compared to 2023 and in 2023 compared to 2022. We acquired approximately $409.5 million and $260.5 million of depreciable property as part of our 2024 and 2023 acquisitions, respectively. Capital expenditures totaled $351.4 million and $230.2 million, respectively, in 2024 and 2023. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.

Column 1Column 2Column 3Column 4
33

Operating Income

Operating income as a percentage of revenue, or operating margin, was as follows:

Year Ended December 31,
202420232022
Operating margin4.4%5.5%6.9%
Operating margin adjusted for non-core charges (1)4.45.56.7

(1)See “Non-GAAP Reconciliations” for additional information

2024 vs. 2023

Our operating margin decreased 110 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold. Adjusting for non-core charges, including acquisition expenses and storm related insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 110 basis points.

2023 vs. 2022

Our operating margin decreased 140 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit. Adjusting for non-core charges, including acquisition expenses, one-time contract buyouts, and storm insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 120 basis points.

Non-Operating Expenses

Other Interest Expense

Other interest expense includes interest on debt incurred related to issued senior notes, real estate mortgages, our used and service loaner vehicle inventory financing commitments, and our revolving lines of credit.

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Senior notes interest$76.1$76.1$%$76.1$0.0%
Mortgage interest50.835.815.041.925.99.938.2
Other interest136.391.944.448.329.762.2209.4
Capitalized interest(5.4)(2.6)(2.8)(107.7)(2.6)
Total other interest expense$257.8$201.2$56.628.1%$129.1$72.155.8%

2024 vs. 2023

The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities. See also Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information.

2023 vs. 2022

The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities.

Other Income (Expense), Net

Other income (expense), net primarily includes other income associated with investment income and other non-recurring transactions.

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change%2022Change%
Other income (expense), net$39.3$22.0$17.3NM$(43.2)$65.2NM

2024 vs. 2023

Other income (expense), net increased $17.3 million in 2024 compared to 2023, primarily as a result of increases in equity method investment income and insurance proceeds, partially offset by foreign currency translation losses and reduced interest income from foreign currency deposit accounts.

Column 1Column 2Column 3Column 4
34

2023 vs. 2022

Other income (expense), net increased $65.2 million in 2023 compared to 2022, primarily as a result of a reduction in equity method investment losses, foreign currency translation gains, and interest income from foreign currency deposit accounts.

Income Tax Provision

Our effective income tax rate was as follows:

Year Ended December 31,
202420232022
Effective income tax rate23.8%25.7%27.1%
Effective income tax rate excluding non-core items (1)24.725.327.0

(1)See “Non-GAAP Reconciliations” for more details

Our effective income tax rate was 23.8% for 2024 compared to 25.7% for 2023. Our effective income tax rate was positively affected by an increase in general business credits and a reduction in valuation allowance.

Adjusting for non-deductible acquisition costs and the benefit of transferable federal tax credits during 2024, our effective income tax rate excluding non-core items is 24.7%, a decrease of 60 basis points compared to the effective income tax rate excluding non-core items for 2023.

Our effective income tax rate in 2023 was positively affected by a reduction in the current and deferred state tax rate, due to changing state mix, and a reduction in valuation allowance. The decrease in tax rate was offset by non-deductible acquisition costs recorded during the period.

Global Implementation of Pillar Two

We are subject to corporation tax on profits in the United States, the United Kingdom, and Canada. The Organization for Economic Co-operation and Development (OECD) and the G20 Inclusive Framework on Base Erosion and Profit Shifting has developed the Pillar Two global minimum tax regime. The Pillar Two rules provide a coordinated system to ensure that multinational enterprises with revenues above €750 million pay a minimum effective tax rate of 15% on the income arising in each of the jurisdictions in which they operate.

On June 20, 2023, the U.K.’s Finance (No. 2) Bill 2023 was enacted, which represents the United Kingdom’s introduction of a Pillar Two regime, effective for annual reporting periods beginning on or after December 31, 2023. On August 4, 2023, Canada released draft legislation to implement the primary taxing rule in Pillar Two for fiscal periods beginning on or after December 31, 2023.

We analyzed the tax impact of the Pillar Two regime based on available guidance and determined these rules do not have a material impact on our overall effective tax rate.

Non-GAAP Reconciliations

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board concerning financial performance. These measures should not be considered an alternative to GAAP measures.

Column 1Column 2Column 3Column 4
35

The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations:

Year Ended December 31, 2024
($ in millions, except per share amounts)As reportedNet gain on disposal of storesInsurance reservesAcquisition expensesPremium on redeemable NCI buyoutTax attributeAdjusted
Selling, general and administrative$3,755.2$8.2$(6.1)$(10.0)$$$3,747.3
Operating income (loss)1,575.6(8.2)6.110.01,583.5
Income (loss) before income taxes$1,078.3$(8.2)$6.1$10.0$$$1,086.2
Income tax (provision) benefit(256.7)4.1(1.6)(0.5)(13.1)(267.8)
Net income (loss)821.6(4.1)4.59.5(13.1)818.4
Net income attributable to non-controlling interest(4.8)(4.8)
Net income attributable to redeemable non-controlling interest(14.8)11.6(3.2)
Net income (loss) attributable to Lithia Motors, Inc.$802.0$(4.1)$4.5$9.5$11.6$(13.1)$810.4
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$29.65$(0.15)$0.17$0.35$0.43$(0.49)$29.96
Diluted share count27.1
Year Ended December 31, 2023
($ in millions, except per share amounts)As reportedNet gain on disposal of storesInsurance reservesAcquisition expensesContract buyoutsAdjusted
Selling, general and administrative$3,294.8$31.2$(5.4)$(27.2)$(14.3)$3,279.1
Operating income (loss)1,692.4(31.2)5.427.214.31,708.1
Income (loss) before income taxes$1,362.3$(31.2)$5.4$27.2$14.3$1,378.0
Income tax (provision) benefit(350.6)8.2(1.4)(1.0)(3.8)(348.6)
Net income (loss)1,011.7$(23.0)4.026.210.51,029.4
Net income attributable to non-controlling interest(6.5)(6.5)
Net income attributable to redeemable non-controlling interest(4.4)(4.4)
Net income (loss) attributable to Lithia Motors, Inc.$1,000.8$(23.0)$4.0$26.2$10.5$1,018.5
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$36.29$(0.83)$0.15$0.95$0.38$36.94
Diluted share count27.6
Column 1Column 2Column 3Column 4
36
Year Ended December 31, 2022
($ in millions, except per share amounts)As reportedNet gain on disposal of storesInsurance reservesAcquisition expensesAdjusted
Selling, general and administrative$3,044.1$66.0$(4.9)$(15.0)$3,090.2
Operating income (loss)1,941.1(66.0)4.915.01,895.0
Income (loss) before income taxes$1,730.0$(66.0)$4.9$15.0$1,683.9
Income tax (provision) benefit(468.4)19.1(1.3)(4.0)(454.6)
Net income (loss)1,261.6(46.9)3.611.01,229.3
Net income attributable to non-controlling interest(4.8)(4.8)
Net income attributable to redeemable non-controlling interest(5.8)(5.8)
Net income (loss) attributable to Lithia Motors, Inc.$1,251.0$(46.9)$3.6$11.0$1,218.7
Diluted earnings per share attributable to Lithia Motors, Inc.$44.17$(1.65)$0.13$0.39$43.04
Diluted share count28.3

Liquidity and Capital Resources

We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances, and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility. Our free cash flow deployment strategy targets an allocation of 35% to 45% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification, and 30% to 40% in shareholder return in the form of dividends and share repurchases.

We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term. Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.

Available Sources

Below is a summary of our immediately available funds:

As of December 31,
($ in millions)20242023Change% Change
Cash and cash equivalents$225.1$825.0$(599.9)(72.7)%
Marketable securities53.453.4NM
Available credit on the credit facilities1,075.3870.4204.923.5%
Total current available funds$1,353.8$1,695.4$(341.6)(20.1)%

Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:

Year Ended December 31,
($ in millions)202420232022
Net cash provided by (used in) operating activities$425.1$(472.4)$(610.1)
Net cash used in investing activities(1,854.4)(1,270.3)(1,329.8)
Net cash provided by financing activities907.62,409.82,035.9

Operating Activities

Cash provided by operating activities increased $897.5 million in 2024 compared to 2023, primarily as a result of maturation of our financing receivables portfolio and a decrease in inventory levels at our seasoned stores, partially offset by net changes in floor plan notes payable and reduced net income.

Borrowings from and repayments to our syndicated credit facilities related to our new vehicle inventory floor plan financing are presented as financing activities. To better understand the impact of changes in inventory, other

Column 1Column 2Column 3Column 4
37

assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.

To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below:

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change2022Change
Net cash provided by (used in) operating activities – as reported$425.1(472.4)$897.5$(610.1)$137.7
Add: Net borrowings on floor plan notes payable: non-trade304.8878.7(573.9)737.9140.8
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory(105.5)(109.2)3.7(116.5)7.3
Adjust: Financing receivables activity629.41,052.0(422.6)1,372.5(320.5)
Net cash provided by operating activities – adjusted$1,253.8$1,349.1$(95.3)$1,383.8$(34.7)

Inventories are one of the most significant components of our cash flow from operations. As of December 31, 2024, our new vehicle days’ supply was 59 days, or nine days higher than our days’ supply as of December 31, 2023. Our days’ supply of used vehicles was 53 days, which was eleven days higher than our days’ supply as of December 31, 2023. We calculate days’ supply of inventory on-ground inventory unit levels and a 30-day total units sales volume, both at the end of each reporting period. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.

Investing Activities

Net cash used in investing activities totaled $1.9 billion and $1.3 billion, respectively, for 2024 and 2023. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.

Below are highlights of significant activity related to our cash flows from investing activities:

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change2022Change
Capital expenditures$(351.4)$(230.2)$(121.2)$(303.1)$72.9
Cash paid for acquisitions, net of cash acquired(1,248.5)(1,185.1)(63.4)(1,243.6)58.5
Cash paid for other investments(354.7)(11.1)(343.6)(11.8)0.7
Proceeds from sales of stores85.7142.9(57.2)212.1(69.2)
Column 1Column 2Column 3Column 4
38

Capital Expenditures

Below is a summary of our capital expenditure activities:

Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timelines.

We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer image standards and requirements.

If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facilities. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.

Acquisitions

Growth through acquisitions is a key component of our long-term strategy that enables us to increase our network of locations, support maintaining a diverse franchise and geographic mix and improve our ability to serve customers through wider selection and improved proximity. Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations.

We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade. Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below:

Year Ended December 31,
($ in millions)202420232022
Number of stores acquired1465631
Number of stores opened11
Cash paid for acquisitions, net of cash acquired$(1,248.5)$(1,185.1)$(1,243.6)
Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory105.5109.2116.5
Cash paid for acquisitions, net of cash acquired – adjusted$(1,143.0)$(1,075.9)$(1,127.1)
Column 1Column 2Column 3Column 4
39

We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.

Financing Activities

Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows:

Year Ended December 31,
($ in millions)202420232022
Cash provided by financing activities, as reported$907.62,409.8$2,035.9
Less: Net borrowings on floor plan notes payable: non-trade(304.8)(878.7)(737.9)
Less: Net borrowings on non-recourse notes payable(403.7)(1,283.4)(104.6)
Cash provided by financing activities, as adjusted$199.1$247.7$1,193.4

Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above:

Year Ended December 31,
2024 vs. 20232023 vs. 2022
($ in millions)20242023Change2022Change
Net borrowings on lines of credit$346.8$324.3$22.5$2,023.8$(1,699.5)
Principal payments on long-term debt and finance lease liabilities, scheduled(64.9)(35.2)(29.7)(51.2)16.0
Principal payments on long-term debt and finance lease liabilities, other(74.3)(10.6)(63.7)(171.7)161.1
Proceeds from the issuance of long-term debt408.279.8328.4113.3(33.5)
Proceeds from the issuance of common stock27.329.7(2.4)36.1(6.4)
Payment of debt issuance costs(10.7)(16.7)6.0(11.8)(4.9)
Repurchases of common stock(365.9)(48.9)(317.0)(688.3)639.4
Dividends paid(56.5)(52.8)(3.7)(45.2)(7.6)
Other financing activity0.8(7.9)8.7(4.4)(3.5)

Borrowing and Repayment Activity

During 2024, we raised net proceeds of $408.2 million through the issuance of debt, and had net borrowings of $346.8 million on our lines of credit. These funds were primarily used for acquisitions, share repurchases and capital expenditures.

Our debt to total capital ratio, excluding floor plan notes payable and non-recourse notes payable, was 48.4% at December 31, 2024 compared to 47.1% at December 31, 2023.

Equity Transactions

During 2024, we repurchased 1,229,503 shares at a weighted average price of $283.02 under our current share repurchase authorization, with $469.0 million remaining.

During 2024, we paid dividends on our common stock as follows:

Dividend paid:Dividend amount per shareTotal amount of dividends paid ($ in millions)
March 2024$0.50$13.8
May 20240.5314.4
August 20240.5314.2
November 20240.5314.1

We evaluate performance and make a recommendation to the Board on dividend payments on a quarterly basis.

Column 1Column 2Column 3Column 4
40

Summary of Outstanding Balances on Credit Facilities and Long-Term Debt

Below is a summary of our outstanding balances on credit facilities and long-term debt:

($ in millions)Outstanding as of December 31, 2024Remaining Available as of December 31, 2024
Floor plan notes payable: non-trade$2,848.0$(1)
Floor plan notes payable2,055.1
Used and service loaner vehicle inventory financing commitments975.323.3(2)
Revolving lines of credit1,633.21,034.6(2),(3)
Warehouse facilities834.017.4(2)
Non-recourse notes payable2,109.3
4.625% Senior notes due 2027400.0
4.375% Senior notes due 2031550.0
3.875% Senior notes due 2029800.0
Real estate mortgages, finance lease obligations, and other debt1,085.9
Unamortized debt issuance costs(25.1)(4)
Total debt$13,265.7$1,075.3

(1)As of December 31, 2024, we had a $2.8 billion new vehicle floor plan commitment as part of our USB credit facility, and a $1.1 billion CAD wholesale floorplan commitment as part of our BNS credit facility.

(2)The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuate monthly.

(3)Available credit is based on the borrowing base amount effective as of November 30, 2024. This amount is reduced by $25.0 million for outstanding letters of credit.

(4)Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.

Contractual Obligations

Our cash requirements greater than twelve months from contractual obligations and commitments include:

Debt Obligations and Interest Payments

Refer to Note 10 – Credit Facilities and Long-Term Debt of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Contract Obligations

Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Operating and Finance Leases

Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with U.S. GAAP requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain. The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period. Changes in the accounting estimates we used are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations.

Our most critical accounting estimates include those related to goodwill and franchise value, and acquisitions. We also have other key accounting policies for valuation of finance receivables and expense accruals. However, these policies either do not meet the definition of critical accounting estimates described above or the policies are not currently material items in our financial statements. We review our estimates, judgments, and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.

Column 1Column 2Column 3Column 4
41

Goodwill and Franchise Value

We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred. Our reporting units for goodwill impairment testing are North America Vehicle Operations, U.K. Vehicle Operations, and U.S. and Canada Financing Operations. We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2024, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.

As of December 31, 2024, we had $2.1 billion of goodwill on our balance sheet associated with our reporting units. The annual goodwill impairment analysis resulted in no indications of impairment in 2024, 2023, or 2022.

We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual legal entity basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2024, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual entity’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary. If the qualitative assessment determines it is more likely than not that the fair value is less than the carrying amount, then a quantitative valuation of our franchise value is performed. An impairment charge is recorded to the extent the fair value is less than the carrying value.

As of December 31, 2024, we had $2.6 billion of franchise value on our balance sheet. No individual entity accounted for more than 3% of our total franchise value as of December 31, 2024. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2024, 2023, or 2022.

We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value. A future decline in performance, decreases in projected growth rates or margin assumptions or changes in discount rates could result in a potential impairment, which could have a material adverse impact on our financial position and results of operations. Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 20% of our total franchise value as of December 31, 2024.

See Note 1 – Summary of Significant Accounting Policies and Note 6 – Goodwill and Franchise Value of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Acquisitions

We account for business combinations using the acquisition method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition. Determination of the estimated fair value assigned to each asset acquired or liability assumed can materially impact the net income in subsequent periods through depreciation and amortization and potential impairment charges.

The most significant items we generally acquire in a transaction are inventory, long-lived assets, intangible franchise rights and goodwill. The fair value of acquired inventory is based on manufacturer invoice cost and market data. We estimate the fair value of property and equipment based on a market valuation approach. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. We apply an income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.

See Note 1 – Summary of Significant Accounting Policies and Note 17 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Column 1Column 2Column 3Column 4
42

FY 2023 10-K MD&A

SEC filing source: 0001023128-24-000032.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2024-02-23. Report date: 2023-12-31.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto.

Overview

We are a global automotive retailer ranked #145 on the Fortune 500 in 2023. As of February 23, 2024, we offered 47 brands of new vehicles and all brands of used vehicles in 344 stores in the United States, Canada, and the United Kingdom and online at nearly 360 websites. We offer a wide range of products and services including new and used vehicles, finance and insurance products and vehicle repair and maintenance.

Financial Performance

We experienced growth of revenue and gross profit in all major business lines in 2023 compared to 2022, primarily driven by increases in volume related to acquisitions, complimented by organic growth in new vehicles, and service, body and parts sales. On a same store basis, new and used vehicle retail gross profits experienced declines primarily driven by decreases in gross profit per unit as margins normalize to pre-pandemic levels. Net income decline was primarily driven by this margin normalization, increased interest expense, and increased SG&A as a percentage of gross profit.

Column 1Column 2Column 3Column 4
23

Liquidity

As of December 31, 2023, we had available liquidity of $1.7 billion, which was comprised of $0.8 billion in cash and $0.9 billion availability on our credit facilities and unfloored new vehicle inventory. In addition, our unfinanced real estate could provide additional liquidity of approximately $0.4 billion. For further discussion of our liquidity, please refer to “Liquidity and Capital Resources” below.

Segments

We operate in two reportable segments: Vehicle Operations and Financing Operations. Our Vehicle Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations segment. Our Financing Operations segment provides financing to customers buying and leasing retail vehicles from our Vehicle Operations segment.

Column 1Column 2Column 3Column 4
24

Vehicle Operations

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions, except per vehicle data)20232022Change%2021Change%
Revenues
New vehicle retail$15,154.2$12,894.5$2,259.717.5%$11,197.7$1,696.815.2%
Used vehicle retail9,570.29,425.0145.21.57,255.32,169.729.9
Finance and insurance1,337.01,285.451.64.01,051.3234.122.3
Service, body and parts3,197.12,738.8458.316.72,110.9627.929.7
Total revenues31,042.328,187.82,854.510.122,831.75,356.123.5
Gross profit
New vehicle retail$1,394.1$1,579.7$(185.6)(11.7)%$1,218.5$361.229.6%
Used vehicle retail721.4825.4(104.0)(12.6)826.7(1.3)(0.2)
Finance and insurance1,337.01,285.451.64.01,051.3234.122.3
Service, body and parts1,751.41,463.1288.319.71,110.5352.631.8
Total gross profit5,228.95,152.476.51.54,259.0893.421.0
Gross profit margins
New vehicle retail9.2%12.3%-310 bp10.9%140 bp
Used vehicle retail7.58.8-130 bp11.4-260 bp
Finance and insurance100.0100.0— bp100.0— bp
Service, body and parts54.853.4140 bp52.680 bp
Total gross profit margin16.818.3-150 bp18.7-40 bp
Retail units sold
New vehicle retail314,116271,59642,52015.7%260,73810,8584.2%
Used vehicle retail325,764311,76414,0004.5275,49536,26913.2
Average selling price per retail unit
New vehicle retail$48,244$47,477$7671.6%$42,946$4,53110.6%
Used vehicle retail29,37830,231(853)(2.8)26,3363,89514.8
Average gross profit per retail unit
New vehicle retail$4,438$5,816$(1,378)(23.7)%$4,673$1,14324.5%
Used vehicle retail2,2152,648(433)(16.4)3,001(353)(11.8)
Finance and insurance2,0902,203(113)(5.1)1,96024312.4
Total vehicle (1)5,3676,300(933)(14.8)5,8554457.6

(1)Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail

Same Store Operating Data

We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow operations in our existing locations. Therefore, we have integrated same store measures into the discussion below.

Same store measures reflect results for stores that were operating in each comparison period, and only include the months when operations occurred in both periods. For example, a store acquired in November 2022 would be included in same store operating data beginning in December 2023, after its first complete comparable month of operations. The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods.

Column 1Column 2Column 3Column 4
25
Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions, except per vehicle data)20232022Change%20222021Change%
Revenues
New vehicle retail$13,197.3$12,562.0$635.35.1%$10,009.9$10,607.9$(598.0)(5.6)%
Used vehicle retail8,173.49,182.3(1,008.9)(11.0)7,779.66,896.3883.312.8
Finance and insurance1,205.01,253.9(48.9)(3.9)1,016.5999.117.41.7
Service, body and parts2,803.12,657.4145.75.52,207.82,009.0198.89.9
Total revenues26,708.427,454.4(746.0)(2.7)22,378.321,673.0705.33.3
Gross profit
New vehicle retail$1,205.3$1,541.9$(336.6)(21.8)%$1,221.7$1,163.6$58.15.0%
Used vehicle retail614.1801.1(187.0)(23.3)663.7784.2(120.5)(15.4)
Finance and insurance1,205.01,253.9(48.9)(3.9)1,016.5999.117.41.7
Service, body and parts1,533.51,424.0109.57.71,193.41,058.0135.412.8
Total gross profit4,554.25,018.8(464.6)(9.3)4,082.04,055.626.40.7
Gross profit margins
New vehicle retail9.1%12.3%-320 bp12.2%11.0%120 bp
Used vehicle retail7.58.7-120 bp8.511.4-290 bp
Finance and insurance100.0100.0— bp100.0100.0— bp
Service, body and parts54.753.6110 bp54.152.7140 bp
Total gross profit margin17.118.3-120 bp18.218.7-50 bp
Retail units sold
New vehicle retail272,780264,5108,2703.1%208,185246,186(38,001)(15.4)%
Used vehicle retail285,708303,037(17,329)(5.7)257,968259,978(2,010)(0.8)
Average selling price per retail unit
New vehicle retail$48,381$47,492$8891.9%$48,082$43,089$4,99311.6%
Used vehicle retail28,60730,301(1,694)(5.6)30,15726,5273,63013.7
Average gross profit per retail unit
New vehicle retail$4,419$5,829$(1,410)(24.2)%$5,868$4,726$1,14224.2%
Used vehicle retail2,1492,643(494)(18.7)2,5733,017(444)(14.7)
Finance and insurance2,1582,209(51)(2.3)2,1811,97420710.5
Total vehicle (1)5,3836,312(929)(14.7)6,1755,9072684.5

(1)Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail

Column 1Column 2Column 3Column 4
26

New Vehicles

Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work.

2023 vs. 2022

New vehicle revenue grew 17.5%, resulting from a 15.7% increase in unit sales due to our accelerated growth through strategic acquisitions, complemented by a 1.6% increase in average selling prices. Same store new vehicle revenue was primarily impacted by a 3.1% increase in unit sales, supplemented by an increase in average selling prices of 1.9%. Market demand continued to increase in 2023 off a depressed base last year.

New vehicle gross profit declined 11.7%, primarily due to a 23.7% decrease in average gross profit per unit, partially offset by a 15.7% increase in unit sales driven by acquisitions. On a same store basis, gross profit per new vehicle decreased 24.2%, continuing to normalize to pre-pandemic levels.

2022 vs. 2021

New vehicle revenues and gross profit grew 15.2% and 29.6%, respectively. These improvements resulted from our accelerated growth through acquisitions.

The decrease in same store new vehicle revenues was driven by a decrease in unit volume of 15.4%, partially offset by an increase in average selling prices of 11.6%. Same store gross profit per new vehicle increased 24.2%, driven by demand from prior year shortages of available new vehicles for sale, resulting from certain component shortages in the manufacturers’ supply chains.

Used Vehicles

Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins and increase sales from finance and insurance products and parts and service.

Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: manufacturer certified pre-owned (CPO) vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles. We have established a company-wide target of achieving a per store average of 100 used retail units per month. Strategies to achieve this target include reducing wholesale sales and selling the full spectrum of used units, from late model CPO vehicles to vehicles over ten years old. During 2023, our stores sold an average of 82 used vehicles per store per month. This compares to 91 used vehicles per store per month in 2022 and 92 in 2021. Used vehicle operations are generally an opportunity area for recently acquired and opened locations. As we acquired 56 and 32 locations in 2023 and 2022, respectively, this decrease in 2023 was due to the volume of stores recently acquired still being integrated into our existing operational strategies as well as the result of supply constraints of new vehicles during the pandemic period impacting late model availability today.

Column 1Column 2Column 3Column 4
27

2023 vs. 2022

Used vehicle revenues increased 1.5%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores. On a same store basis, used vehicle revenues decreased 11.0%, due to a 5.7% decrease in unit volume and a 5.6% decrease in average selling price per retail unit. The same store revenue decrease in 2023 was driven by a decrease in our core vehicles of 14.9% and decreases in value auto and CPO vehicle categories of 12.4% and 0.7%, respectively. The decrease in our core vehicle category includes a 10.3% decrease in volume and a 5.1% decrease in average selling price per vehicle.

Used vehicle gross profits decreased 12.6%, due to a 16.4% decrease in average gross profit per unit. On a same store basis, used vehicle gross profit decreased 23.3%, led by a decrease in our CPO vehicles of 35.0% with additional declines in our core and value auto vehicle categories of 20.4% and 11.6%, respectively. The decrease in our CPO vehicle category was driven by a decrease in gross profit per unit of 38.2% to $2,321, offset by an increase in unit volume of 5.2%. Gross profit per unit in our core vehicle category, which accounted for 58.2% of our used vehicle unit sales, decreased 11.3% to $1,992. The decrease in same store gross profit in our value auto category was driven by a 8.9% decrease in gross profit per unit to $2,433.

2022 vs. 2021

Used vehicle revenues increased 29.9%, due to a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores. Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 12.8%, due to a 13.7% increase in average selling price per retail unit, partially offset by a 0.8% decrease in unit volume.

Used vehicle gross profits decreased 0.2%, due to an 11.8% decrease in average gross profit per unit, mostly offset by a 13.2% increase in units sold. On a same store basis, used vehicle gross profit decreased 15.4%, led by a decrease in average gross profit per unit of 14.7%.

Third-Party Finance and Insurance

We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts and vehicle and theft protection. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability.

2023 vs. 2022

Finance and insurance revenue increased 4.0%, primarily due to increased volume related to acquisitions. On a same store basis, finance and insurance revenue decreased 3.9%, to $2,158 per unit. This decrease was driven by lower finance reserve paid per unit from third-party lenders as a result of the higher interest rate environment. We also experienced a partial decrease in the volume of third-party financing as a result of increased penetration rates associated with our Financing Operations and the growth of our captive auto loan and lease portfolio businesses.

2022 vs. 2021

Finance and insurance revenue increased 22.3%, primarily due to increased volume related to acquisitions, combined with expanded product offerings and increasing penetration rates. On a same store basis, finance and insurance revenue increased 1.7%, to $2,181 per unit.

Column 1Column 2Column 3Column 4
28

Service, Body and Parts

We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our parts and service operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from service, body and parts have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles. With more late-model units in operation, continued increase of vehicles in operation, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance. We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts.

2023 vs. 2022

Our service, body and parts revenue grew in all areas, primarily due to our strategic acquisition growth. On a same store basis, service, body and parts revenue increased 5.5%, primarily driven by an increase in customer pay of 5.2%. Performance in body shop also saw an increase of 8.0%. Same store service, body and parts gross profit increased 7.7%. Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work.

2022 vs. 2021

Service, body and parts revenue grew in all areas, primarily due to acquisition growth. On a same store basis, service, body and parts revenue and gross profit increased 9.9% and 12.8%, respectively.

Financing Operations

In the United States, Financing Operations is a captive lender, originating loans only from stores and Driveway. In Canada, Financing Operations originates loans and leases from both our Canadian stores and third-party dealerships. Our stores do not exclusively finance vehicles through Financing Operations, rather originations are earned on a competitive basis with other lenders.

Financing Operations provides an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources. Management regularly analyzes Financing Operations’ results by assessing profitability, the performance of the finance receivables, including trends in credit losses and delinquencies, and expenses directly related to Financing Operations. This information is used to assess Financing Operations performance and make operating decisions, including resource allocation.

Our proprietary credit model performs a return on investment (ROI) calculation for each application, ensuring that the return obtained is appropriately balanced with the consumer’s credit risk. On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the loan. Actual return of the loans may differ based on the changing risk profile of originations, economic conditions, and rates of recovery for charged off vehicles. Actions taken during 2022 to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in loans and leases originated subsequently having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.

We typically use securitizations, warehouse facilities, and internal capital to fund loans and leases originated by our Financing Operations. Financing Operations income reflects the interest, fee, and lease income generated by the portfolio of auto loan and lease receivables less the interest expense associated with the debt utilized to fund the lending, including internal capital, a provision for estimated loan and lease losses, depreciation on vehicles leased via operating leases and directly-related expenses.

Total interest margin reflects the spread between interest, fee, and lease charges to consumers and our funding costs. Changes in the interest margin on new originations affect Financing Operations income over time. Increases or decreases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression or expansion in the interest margin on new originations. Changes in the provision for loan and lease losses as a percentage of ending managed receivables reflect the effect of changes in loss experience, economic factors, and asset-specific risks on our outlook for net losses expected to occur over the remaining contractual life of the loans and leases receivable.

Column 1Column 2Column 3Column 4
29

Financing Operations income does not include any allocation of corporate overhead costs. Although Financing Operations benefits from certain overhead expenditures, we have not allocated corporate overhead costs to Financing Operations to avoid making subjective allocation decisions. Examples of corporate overhead costs not allocated to Financing Operations include general corporate and data processing expenses.

See Note 18 – Segments for additional information on Financing Operations income and Note 5 – Finance Receivables for information on auto loans receivable, including credit quality.

Selected Financing Operations Financial Information

Year Ended December 31,
($ in millions)2023% (1)2022% (1)2021% (1)
Interest margin:
Interest, fee, and lease income$268.59.6$134.18.7$45.99.2
Interest expense(170.5)(6.1)(52.2)(3.4)(4.8)(1.0)
Total interest margin$98.03.5$81.95.3$41.18.2
Provision for loan and lease losses$(98.8)(3.5)$(44.4)(2.9)$(9.4)(1.9)
Financing operations (loss) income$(45.9)(1.6)$(4.0)(0.3)$11.02.2
Total average managed finance receivables$2,802.8$1,542.6$501.5

(1)Percent of total average managed finance receivables.

Portfolio Information(1)

Year Ended December 31,
($ in millions)202320222021
Loan origination information
Net loans originated$2,118.5$1,933.9$703.7
Vehicle units financed70,15459,60421,357
Total penetration rate (2)11.0%10.2%4.0%
Weighted average contract rate9.6%7.7%8.4%
Weighted average credit score (3)732718674
Weighted average FE LTV (4)95.5%99.4%104.9%
Weighted average term (in months)737373
Loan performance information
Total ending managed receivables$3,177.6$2,109.4$724.9
Total average managed receivables$2,643.5$1,417.2$449.8
Allowance for loan losses$102.2$65.1$22.5
Allowance for loan losses as a percentage of ending managed receivables3.2%3.1%3.1%
Net credit losses on managed receivables62.042.97.8
Net credit losses as a percentage of total average managed receivables2.3%3.0%1.7%
Past due accounts as a percentage of ending managed receivables (5)4.6%5.4%4.9%
Average recovery rate (6)49.8%59.3%74.9%

(1)Excludes Canadian portfolio

(2)Units financed as a percentage of total new and used vehicle retail units sold.

(3)The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s. FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables.

(4)Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees.

(5)Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent

(6)The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.

Financing operations loss increased from 2022 to 2023 primarily due to spread compression, decreasing net interest margin from 5.3% in 2022 to 3.5% in 2023. In response to the rapid increase in funding costs in the first half of the year, we have focused on improving net interest margin by passing along higher contract rates to consumers

Column 1Column 2Column 3Column 4
30

while maintaining credit quality, resulting in a stabilization and improvement in the metric in recent quarters. The growth in the portfolio also negatively impacted results due to the upfront recognition of loan and lease loss provisions on new loans outpacing the release of such provisions on more seasoned loans and leases.

The increase in net credit losses was driven by the growth in the portfolio, as net credit losses as a percentage of total averaged managed receivables, along with delinquencies, decreased compared to the prior year, driven by increased credit quality.

The decline in the average recovery rate was driven by used vehicle price depreciation outpacing the amortization of the principal balance on loan principal balances, due to the relatively limited seasoning of the portfolio.

Operating Expenses

Selling, General, and Administrative (SG&A)

SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change%2021Change%
Personnel$2,163.1$2,086.3$76.83.7%$1,737.9$348.420.0%
Advertising248.2253.6(5.4)(2.1)162.291.456.4
Rent89.372.616.723.054.018.634.4
Facility costs183.9150.333.622.4116.833.528.7
Gain on sale of assets(34.1)(66.0)31.9NM(2.3)(63.7)NM
Other644.4547.397.117.7412.2135.132.8
Total SG&A$3,294.8$3,044.1$250.78.2%$2,480.8$563.322.7%

NM - Not meaningful

Year Ended December 31,
2023 vs. 20222022 vs. 2021
As a % of gross profit20232022Change2021Change
Personnel41.4%40.5%90bps40.8%(30)bps
Advertising4.74.9(20)3.8110
Rent1.71.4301.310
Facility costs3.52.9602.720
Gain on sale of assets(0.7)(1.3)60(0.1)(120)
Other12.410.71709.7100
Total SG&A63.0%59.1%390bps58.1%100bps

2023 vs. 2022

SG&A increased 8.2%, or $250.7 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions. Other expenses in 2023 included acquisition expenses of $27.2 million and $5.4 million of storm related insurance charges. We also recognized a gain on the sale of stores of $31.2 million.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 62.3% from 59.8% in the prior year.

2022 vs. 2021

SG&A increased 22.7%, or $563.3 million, primarily due to increased personnel costs which resulted from our growth through acquisitions. Other expenses in 2022 included acquisition expenses of $15.0 million and $4.9 million of storm related insurance charges.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.5% from 57.5% in the prior year.

Column 1Column 2Column 3Column 4
31

SG&A adjusted for non-core charges was as follows:

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change%2021Change%
Personnel$2,163.1$2,086.3$76.83.7%$1,737.9$348.420.0%
Advertising248.2253.6(5.4)(2.1)162.291.456.4
Rent89.372.616.723.054.018.634.4
Facility costs183.9150.333.622.4116.833.528.7
Adjusted gain on sale of assets (1)(2.9)0.0(2.9)NM(2.3)2.3NM
Adjusted other (1)597.5527.470.113.3386.2141.236.6
Total adjusted SG&A (1)$3,279.1$3,090.2$188.96.1%$2,454.8$635.425.9%

NM - Not meaningful

Year Ended December 31,
2023 vs. 20222022 vs. 2021
As a % of gross profit20232022Change2021Change
Personnel41.4%40.5%90bps40.8%(30)bps
Advertising4.74.9(20)3.8110
Rent1.71.4301.310
Facility costs3.52.9602.720
Adjusted gain on sale of assets (1)(0.1)(10)(0.1)10
Adjusted other (1)11.510.31209.0130
Total adjusted SG&A (1)62.7%60.0%270bps57.5%250bps

(1)See “Non-GAAP Reconciliations” for more details.

Floor Plan Interest Expense and Floor Plan Assistance

We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new vehicles and vehicles that are designated for use as service loaners. The interest rates on these floor plan notes payable commitments vary by lender and are variable rates.

2023 vs. 2022

Floor plan interest expense increased $112.1 million, primarily due to higher interest rates, increases in new vehicle inventory levels from acquisitions as well as existing locations recovering from prior year inventory shortages. Floor plan interest expense increased 51.3% related to acquisition volume and 49.2% for existing locations.

2022 vs. 2021

Floor plan interest expense increased $16.5 million, primarily due to increases in new vehicle inventory levels at existing locations and growth through acquisitions.

Floor plan assistance is provided by manufacturers to support store financing of new vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our new vehicle sales relative to stocking levels.

The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned:

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change%2021Change%
Floor plan interest expense (new vehicles)$150.9$38.8$112.1288.9%$22.3$16.574.0%
Floor plan assistance (included as an offset to cost of sales)(159.2)(130.6)(28.6)21.9(120.1)(10.5)8.7
Net new vehicle carrying costs (benefit)$(8.3)$(91.8)$83.5(91.0)%$(97.8)$6.0(6.1)
Column 1Column 2Column 3Column 4
32

Depreciation and Amortization

Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change%2021Change%
Depreciation and amortization$195.8$163.2$32.620.0%$124.8$38.430.8%

Acquisition activity contributed to the increases in depreciation and amortization in 2023 compared to 2022 and in 2022 compared to 2021. We acquired approximately $260.5 million and $236.9 million of depreciable property as part of our 2023 and 2022 acquisitions, respectively. Capital expenditures totaled $230.2 million and $303.1 million, respectively, in 2023 and 2022. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.

Operating Income

Operating income as a percentage of revenue, or operating margin, was as follows:

Year Ended December 31,
202320222021
Operating margin5.5%6.9%7.3%
Operating margin adjusted for non-core charges (1)5.56.77.4

(1)See “Non-GAAP Reconciliations” for additional information

2023 vs. 2022

Our operating margin decreased 140 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold. Adjusting for non-core charges, including acquisition expenses, one-time contract buyouts, and storm related insurance charges, offset by a net disposal gain on sale of stores, our operating margin decreased 120 basis points.

2022 vs. 2021

Our operating margin decreased 40 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit. Adjusting for non-core charges, including storm insurance charges and acquisition expenses, offset by a net disposal gain on sale of stores, our operating margin decreased 70 basis points.

Non-Operating Expenses

Asset Impairments

Asset impairments recorded as a component of operations consist of the following:

Year Ended December 31,
($ in millions)202320222021
Franchise value$$$1.9
Goodwill
Total asset impairments$$$1.9

Goodwill and franchise value are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred. We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information.

No impairment charges were recorded in 2023 or 2022.

During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit. We tested the goodwill and franchise value for this location. As a result, we identified it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $1.9 million, which was equal to the difference between the fair value and the carrying value for franchise value. This location was subsequently sold in the fourth quarter of 2021.

Column 1Column 2Column 3Column 4
33

See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 14 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Other Interest Expense

Other interest expense includes interest on debt incurred related to acquisitions, real estate mortgages, our used and service loaner vehicle inventory financing commitments, our revolving lines of credit, and issued senior notes.

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change%2021Change%
Mortgage interest$35.8$25.9$9.938.2%$24.9$1.04.0%
Other interest168.0105.862.258.880.5$25.331.4
Capitalized interest(2.6)(2.6)(2.0)(0.6)30.0
Total other interest expense$201.2$129.1$72.155.8%$103.4$25.724.9%

2023 vs. 2022

The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities. See also Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information.

2022 vs. 2021

The increase in other interest expense was due to higher interest rates on our credit facilities and the full year impact of our $800 million in aggregate principal amount of 3.875% senior notes due 2029 issued in May 2021.

Other Income (Expense), Net

Other income (expense), net primarily includes other income associated with investment income and other non-recurring transactions.

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20232022Change%2021Change%
Other income (expense), net$22.0$(43.2)$65.2NM$(52.0)$8.8NM

2023 vs. 2022

The improvement in other income (expense), net was primarily due to a $1.7 million investment loss related to equity investments compared to a $39.2 million loss in the prior year. Other notable items included a $5.1 million unrealized gain on foreign currency translations, $4.7 million of interest income from foreign currency deposit accounts, and $2.6 million net pension benefit recognized in 2023.

2022 vs. 2021

The improvement in other income (expense), net was primarily due to a $39.2 million investment loss related to equity investments compared to a $66.4 million loss in the prior year. We also recognized a $16.8 million unrealized loss on foreign currency translations in 2022.

Income Tax Provision

Our effective income tax rate was as follows:

Year Ended December 31,
202320222021
Effective income tax rate25.7%27.1%28.4%
Effective income tax rate excluding non-core items (1)25.626.426.8

(1)See “Non-GAAP Reconciliations” for more details

Our effective income tax rate was 25.7% for 2023 compared to 27.1% for 2022. Our effective income tax rate was positively affected by a reduction in the current and deferred state tax rate, due to changing state mix, as well as a reduction in valuation allowance. Our 2023 effective income tax rate was negatively affected by non-deductible acquisition costs recorded during the period.

Column 1Column 2Column 3Column 4
34

Adjusting for non-deductible acquisition costs and valuation allowance activity recorded during 2023, our effective income tax rate excluding non-core items is 25.6%, a decrease of 90 basis points compared to the effective income tax rate excluding non-core items for 2022.

Our effective income tax rate in 2022 was negatively affected by a valuation allowance established for certain deferred tax assets not expected to be realized. The increase in tax rate was offset by share-based awards vesting in the current period and a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.

Global Implementation of Pillar Two

We are subject to corporation tax on profits in the United States, Canada, and the UK. The Organization for Economic Co-operation and Development (OECD) and the G20 Inclusive Framework on Base Erosion and Profit Shifting has developed the Pillar Two global minimum tax regime. The Pillar Two rules provide a coordinated system to ensure that multinational enterprises with revenues above €750 million pay a minimum effective tax rate of 15% on the income arising in each of the jurisdictions in which they operate.

On June 20, 2023, the UK’s Finance (No. 2) Bill 2023 was enacted, which represents the UK’s introduction of a Pillar Two regime, effective for annual reporting periods beginning on or after December 31, 2023. On August 4, 2023, Canada released draft legislation to implement the primary taxing rule in Pillar Two for fiscal periods beginning on or after December 31, 2023.

We analyzed the expected tax impact of the Pillar Two regime based on available guidance and expect these rules to have an immaterial impact on our overall effective tax rate.

Non-GAAP Reconciliations

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board of Directors concerning financial performance. These measures should not be considered an alternative to GAAP measures.

Column 1Column 2Column 3Column 4
35

The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations:

Year Ended December 31, 2023
($ in millions, except per share amounts)As reportedNet disposal gain on sale of storesInvestment lossInsurance reservesAcquisition expensesContract buyoutsAdjusted
Selling, general and administrative$3,294.8$31.2$$(5.4)$(27.2)$(14.3)$3,279.1
Operating income (loss)1,692.4(31.2)5.427.214.31,708.1
Other income, net22.01.723.7
Income (loss) before income taxes$1,362.3$(31.2)$1.7$5.4$27.2$14.3$1,379.7
Income tax (provision) benefit(350.6)8.2(4.0)(1.4)(1.0)(3.8)(352.6)
Net income (loss)1,011.7(23.0)(2.3)4.026.210.51,027.1
Net income attributable to non-controlling interest(6.5)(6.5)
Net income attributable to redeemable non-controlling interest(4.4)(4.4)
Net income (loss) attributable to Lithia Motors, Inc.$1,000.8$(23.0)$(2.3)$4.0$26.2$10.5$1,016.2
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$36.29$(0.83)$(0.08)$0.15$0.95$0.38$36.86
Diluted share count27.6
Year Ended December 31, 2022
($ in millions, except per share amounts)As reportedNet disposal gain on sale of storesInvestment lossInsurance reservesAcquisition expensesAdjusted
Selling, general and administrative3,044.166.0(4.9)(15.0)3,090.2
Operating income (loss)1,941.1(66.0)4.915.01,895.0
Other (expense) income, net(43.2)39.2(4.0)
Income (loss) before income taxes$1,730.0$(66.0)$39.2$4.9$15.0$1,723.1
Income tax (provision) benefit(468.4)19.1(1.3)(4.0)(454.6)
Net income (loss)1,261.6$(46.9)39.23.611.01,268.5
Net income attributable to non-controlling interest(4.8)(4.8)
Net income attributable to redeemable non-controlling interest(5.8)(5.8)
Net income (loss) attributable to Lithia Motors, Inc.$1,251.0$(46.9)$39.2$3.6$11.0$1,257.9
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$44.17$(1.65)$1.38$0.13$0.39$44.42
Diluted share count28.3
Column 1Column 2Column 3Column 4
36
Year Ended December 31, 2021
($ in millions, except per share amounts)As reportedAsset impairmentInvestment lossInsurance reservesAcquisition expensesLoss on redemption of senior notesAdjusted
Asset impairment$1.9$(1.9)$$$$$
Selling, general and administrative2,480.8(5.8)(20.2)2,454.8
Operating income1,662.51.95.820.21,690.4
Other (expense) income, net(52.0)66.410.324.7
Income before income taxes$1,484.8$1.9$66.4$5.8$20.2$10.3$1,589.4
Income tax (provision) benefit(422.1)(0.5)6.6(1.6)(5.1)(2.7)(425.4)
Net income$1,062.7$1.4$73.0$4.2$15.1$7.6$1,164.0
Net income attributable to non-controlling interest(1.7)(1.7)
Net income attributable to redeemable non-controlling interest(0.9)(0.9)
Net income attributable to Lithia Motors, Inc.$1,060.1$1.4$73.0$4.2$15.1$7.6$1,161.4
Diluted earnings per share attributable to Lithia Motors, Inc.$36.54$0.05$2.52$0.14$0.52$0.26$40.03
Diluted share count29.0

Liquidity and Capital Resources

We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility. Our free cash flow deployment strategy targets an allocation of 65% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification and 10% in shareholder return in the form of dividends and share repurchases.

We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term. Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.

Available Sources

Below is a summary of our immediately available funds:

As of December 31,
($ in millions)20232022Change% Change
Cash$825.0$168.1$656.9390.8%
Available credit on the credit facilities870.41,415.6(545.2)(38.5)%
Total current available funds$1,695.4$1,583.7$111.77.1%

Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:

Year Ended December 31,
($ in millions)202320222021
Net cash (used in) provided by operating activities$(472.4)$(610.1)$1,797.2
Net cash used in investing activities(1,270.3)(1,329.8)(2,890.4)
Net cash provided by financing activities2,409.82,035.91,106.7
Column 1Column 2Column 3Column 4
37

Operating Activities

Cash used in operating activities decreased $137.7 million in 2023 compared to 2022, primarily as a result of maturation of our financing receivables portfolio and an increase in manufacturer floor plan financing related to recovering new vehicle inventory levels, partially offset by reduced net income and an increase in trade receivables.

Borrowings from and repayments to our syndicated credit facilities related to our new vehicle inventory floor plan financing are presented as financing activities. To better understand the impact of changes in inventory, other assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.

To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below:

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change2021Change
Net cash (used in) provided by operating activities – as reported$(472.4)(610.1)$137.7$1,797.2$(2,407.3)
Add (less): Net borrowings (repayments) on floor plan notes payable: non-trade878.7737.9140.8(685.3)1,423.2
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory(109.2)(116.5)7.3(355.5)239.0
Adjust: Financing receivables activity1,045.51,363.0(317.5)640.8722.2
Net cash provided by operating activities – adjusted$1,342.6$1,374.3$(31.7)$1,397.2$(22.9)

Inventories are one of the most significant component of our cash flow from operations. As of December 31, 2023, our new vehicle days’ supply was 65 days, or 18 days higher than our days’ supply as of December 31, 2022. Our days’ supply of used vehicles was 64 days, which was six days higher than our days’ supply as of December 31, 2022. We calculate days’ supply of inventory based on current inventory levels, including in-transit vehicles, and a 30-day historical cost of sales level. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.

Investing Activities

Net cash used in investing activities totaled $1.3 billion and $1.3 billion, respectively, for 2023 and 2022. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment. Our surplus of cash as of December 31, 2023, has been made available to fund upcoming acquisition activity.

Below are highlights of significant activity related to our cash flows from investing activities:

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change2021Change
Capital expenditures$(230.2)$(303.1)$72.9$(260.4)$(42.7)
Cash paid for acquisitions, net of cash acquired(1,185.1)(1,243.6)58.5(2,699.3)1,455.7
Proceeds from sales of stores142.9212.1(69.2)76.3135.8
Column 1Column 2Column 3Column 4
38

Capital Expenditures

Below is a summary of our capital expenditure activities:

Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timelines.

We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer image standards and requirements.

If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facilities. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.

Acquisitions

Growth through acquisitions is a key component of our long-term strategy that enables us to increase our network of locations, support maintaining a diverse franchise and geographic mix and improve our ability to serve customers through wider selection and improved proximity. Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations.

We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade. Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below:

Year Ended December 31,
($ in millions)202320222021
Number of stores acquired563177
Number of stores opened11
Cash paid for acquisitions, net of cash acquired$(1,185.1)$(1,243.6)$(2,699.3)
Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory109.2116.5355.5
Cash paid for acquisitions, net of cash acquired – adjusted$(1,075.9)$(1,127.1)$(2,343.8)
Column 1Column 2Column 3Column 4
39

We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.

Financing Activities

Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows:

Year Ended December 31,
($ in millions)202320222021
Cash provided by financing activities, as reported$2,409.82,035.9$1,106.7
Add (less): Net (borrowings) repayments on floor plan notes payable: non-trade(878.7)(737.9)685.3
Less: Net borrowings on non-recourse notes payable(1,283.4)(104.6)(317.6)
Cash provided by financing activities, as adjusted$247.7$1,193.4$1,474.4

Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above:

Year Ended December 31,
2023 vs. 20222022 vs. 2021
($ in millions)20232022Change2021Change
Net borrowings on lines of credit$324.3$2,023.8$(1,699.5)$325.4$1,698.4
Principal payments on long-term debt and finance lease liabilities, other(10.6)(171.7)161.1(486.5)314.8
Proceeds from the issuance of long-term debt79.8113.3(33.5)817.4(704.1)
Proceeds from the issuance of common stock29.736.1(6.4)1,136.2(1,100.1)
Payment of debt issuance costs(16.7)(11.8)(4.9)(14.7)2.9
Repurchases of common stock(48.9)(688.3)639.4(230.7)(457.6)
Dividends paid(52.8)(45.2)(7.6)(38.8)(6.4)

Borrowing and Repayment Activity

During 2023, we raised net proceeds of $79.8 million through the issuance of debt, and had net borrowings of $0.3 billion on our lines of credit. These funds were primarily used for acquisitions, share repurchases and capital expenditures.

Our debt to total capital ratio, excluding floor plan notes payable, was 47.1% at December 31, 2023 compared to 49.5% at December 31, 2022.

Equity Transactions

During 2023, we repurchased over 142,700 shares at a weighted average price of $240.81 under our current share repurchase authorization, with approximately $467.0 million remaining.

During 2023, we paid dividends on our common stock as follows:

Dividend paid:Dividend amount per shareTotal amount of dividend (in millions)
March 2023$0.42$11.5
May 20230.5013.8
August 20230.5013.8
November 20230.5013.7

We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis.

Column 1Column 2Column 3Column 4
40

Summary of Outstanding Balances on Credit Facilities and Long-Term Debt

Below is a summary of our outstanding balances on credit facilities and long-term debt:

($ in millions)Outstanding as of December 31, 2023Remaining Available as of December 31, 2023
Floor plan notes payable: non-trade$2,288.5$(1)
Floor plan notes payable1,347.0
Used and service loaner vehicle inventory financing commitments902.825.5(2)
Revolving lines of credit1,620.7829.6(2),(3)
Warehouse facilities587.015.4(2)
Non-recourse notes payable1,705.6
4.625% Senior notes due 2027400.0
4.375% Senior notes due 2031550.0
3.875% Senior notes due 2029800.0
Real estate mortgages, finance lease obligations, and other debt730.7
Unamortized debt issuance costs(31.8)(4)
Total debt$10,900.5$870.4

(1)As of December 31, 2023, we had a $2.1 billion new vehicle floor plan commitment as part of our USB credit facility, and a $500 million CAD wholesale floorplan commitment as part of our BNS credit facility.

(2)The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuates monthly.

(3)Available credit is based on the borrowing base amount effective as of November 30, 2023. This amount is reduced by $37.0 million for outstanding letters of credit.

(4)Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.

Contractual Obligations

Our cash requirements greater than twelve months from contractual obligations and commitments include:

Debt Obligations and Interest Payments

Refer to Note 9 – Credit Facilities and Long-Term Debt of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Contract Obligations

Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Operating and Finance Leases

Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with United States generally accepted accounting principles requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain. The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period. Changes in the accounting estimates we used are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations.

Our most critical accounting estimates include those related to goodwill and franchise value, and acquisitions. We also have other key accounting policies for valuation of finance receivables and expense accruals. However, these policies either do not meet the definition of critical accounting estimates described above or the policies are not currently material items in our financial statements. We review our estimates, judgments and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.

Column 1Column 2Column 3Column 4
41

Goodwill and Franchise Value

We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred. Our reporting units for goodwill impairment testing are North America Vehicle Operations, United Kingdom Vehicle Operations, and US and Canada Financing Operations. We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2023, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.

As of December 31, 2023, we had $1.9 billion of goodwill on our balance sheet associated with our reporting units. The annual goodwill impairment analysis resulted in no indications of impairment in 2023, 2022 or 2021.

We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual store basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2023, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual store’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary. If the qualitative assessment determines it is more likely than not that the fair value is less than the carrying amount, then a quantitative valuation of our franchise value is performed. An impairment charge is recorded to the extent the fair value is less than the carrying value.

As of December 31, 2023, we had $2.4 billion of franchise value on our balance sheet associated with 303 locations. No individual location accounted for more than 2.8% of our total franchise value as of December 31, 2023. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2023, 2022, or 2021. During the third quarter of 2021, there were indications of impairment at a certain location. We tested the franchise value for this location, which resulted in an impairment charge of $1.9 million.

We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value. A future decline in performance, decreases in projected growth rates or margin assumptions or changes in discount rates could result in a potential impairment, which could have a material adverse impact on our financial position and results of operations. Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 2.1% of our total franchise value and goodwill as of December 31, 2023.

See Note 1 – Summary of Significant Accounting Policies and Note 6 – Goodwill and Franchise Value of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Acquisitions

We account for acquisitions using the purchase method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition. Determination of the estimated fair value assigned to each asset acquired or liability assumed can materially impact the net income in subsequent periods through depreciation and amortization and potential impairment charges.

The most significant items we generally acquire in a transaction are inventory, long-lived assets, intangible franchise rights and goodwill. The fair value of acquired inventory is based on manufacturer invoice cost and market data. We estimate the fair value of property and equipment based on a market valuation approach. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. We apply an income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.

See Note 1 – Summary of Significant Accounting Policies and Note 16 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Column 1Column 2Column 3Column 4
42

FY 2022 10-K MD&A

SEC filing source: 0001023128-23-000053.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Published MD&A gate trimmed front/tail over-capture. Confidence: high. Filing date: 2023-02-24. Report date: 2022-12-31.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto.

Column 1Column 2Column 3Column 4
20

Overview

We are one of the largest automotive retailers in the United States and were ranked #158 on the Fortune 500 in 2022. As of February 24, 2023, we offered 48 brands of new vehicles and all brands of used vehicles in 296 stores in North America and online at over 300 websites. We offer a wide range of products and services including new and used vehicles, finance and insurance products and vehicle repair and maintenance.

Column 1Column 2Column 3Column 4
21

Financial Performance

We experienced growth of revenue and gross profit in all major business lines in 2022 compared to 2021, primarily driven by increases in volume related to acquisitions, complimented by organic growth in used vehicles, finance and insurance and service, body and parts sales. On a same store basis, new and used vehicle retail revenues and gross profits experienced growth primarily driven by increases in average selling prices per retail unit.

Liquidity

As of December 31, 2022, we had available liquidity of $1.6 billion, which was comprised of $168.1 million in cash and $1.4 billion availability on our credit facilities and unfloored new vehicle inventory. In addition, our unfinanced real estate could provide additional liquidity of approximately $0.5 billion. For further discussion of our liquidity, please refer to “Liquidity and Capital Resources” below.

Segments

In the fourth quarter of 2022, we reevaluated our reporting segments based on our development and long-term strategy. The Company has experienced rapid growth in size as well as new expansion into synergistic business lines, transforming the way the business is managed. Considering the Company’s growth, evolution of its business model, and change in Company structure during 2022, management reevaluated its reporting segments and determined the operating segments (and reportable segments) as of December 31, 2022 are Vehicle Operations and Financing Operations. Based on this evaluation, we reclassified Financing Operations Income for the comparative periods from the “Corporate and Other” category to conform to current year presentation and consolidated our Domestic, Import, and Luxury segments into a new Vehicle Operations segment.

Column 1Column 2Column 3Column 4
22

Vehicle Operations and Other Non-Reportable Segments

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions, except per vehicle data)20222021Change%2020Change%
Revenues
New vehicle retail$12,894.5$11,197.7$1,696.815.2%$6,773.9$4,423.865.3%
Used vehicle retail9,425.07,255.32,169.729.93,998.43,256.981.5
Finance and insurance1,285.41,051.3234.122.3579.8471.581.3
Service, body and parts2,738.82,110.9627.929.71,348.7762.256.5
Total revenues28,187.822,831.75,356.123.513,126.59,705.273.9
Gross profit
New vehicle retail$1,579.7$1,218.5$361.229.6%$461.0$757.5164.3%
Used vehicle retail825.4826.7(1.3)(0.2)446.0380.785.4
Finance and insurance1,285.41,051.3234.122.3579.8471.581.3
Service, body and parts1,463.11,110.5352.631.8716.8393.754.9
Total gross profit5,152.44,259.0893.421.02,224.32,034.791.5
Gross profit margins
New vehicle retail12.3%10.9%140 bp6.8%410 bp
Used vehicle retail8.811.4-260 bp11.220 bp
Finance and insurance100.0100.0— bp100.0— bp
Service, body and parts53.452.680 bp53.1-50 bp
Total gross profit margin18.318.7-40 bp17.0170 bp
Retail units sold
New vehicle retail271,596260,73810,8584.2%171,16889,57052.3%
Used vehicle retail311,764275,49536,26913.2183,23092,26550.4
Average selling price per retail unit
New vehicle retail$47,477$42,946$4,53110.6%$39,575$3,3718.5%
Used vehicle retail30,23126,3363,89514.821,8224,51420.7
Average gross profit per retail unit
New vehicle retail$5,816$4,673$1,14324.5%$2,693$1,98073.5%
Used vehicle retail2,6483,001(353)(11.8)2,43456723.3
Finance and insurance2,2031,96124212.31,63632519.9
Total vehicle (1)6,3005,8554457.64,2261,62938.5

(1)Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail

Same Store Operating Data

We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow operations in our existing locations. Therefore, we have integrated same store measures into the discussion below.

Same store measures reflect results for stores that were operating in each comparison period, and only include the months when operations occurred in both periods. For example, a store acquired in November 2021 would be included in same store operating data beginning in December 2022, after its first complete comparable month of operations. The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods.

Column 1Column 2Column 3Column 4
23
Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions, except per vehicle data)20222021Change%20212020Change%
Revenues
New vehicle retail$10,129.1$10,729.8$(600.7)(5.6)%$7,159.1$6,282.4$876.714.0%
Used vehicle retail7,886.66,997.9888.712.75,246.83,735.31,511.540.5
Finance and insurance1,027.21,010.716.51.6697.3540.5156.829.0
Service, body and parts2,232.92,032.9200.09.81,403.61,260.2143.411.4
Total revenues22,649.121,941.2707.93.215,216.912,216.23,000.724.6
Gross profit
New vehicle retail$1,231.4$1,175.9$55.54.7%$781.2$430.7$350.581.4%
Used vehicle retail674.7798.0(123.3)(15.5)618.1421.2196.946.7
Finance and insurance1,027.21,010.716.51.6697.3540.5156.829.0
Service, body and parts1,205.31,069.9135.412.7756.3669.287.113.0
Total gross profit4,125.24,105.419.80.52,879.62,082.0797.638.3
Gross profit margins
New vehicle retail12.2%11.0%120 bp10.9%6.9%400 bp
Used vehicle retail8.611.4-280 bp11.811.350 bp
Finance and insurance100.0100.0— bp100.0100.0— bp
Service, body and parts54.052.6140 bp53.953.180 bp
Total gross profit margin18.218.7-50 bp18.917.0190 bp
Retail units sold
New vehicle retail210,558248,821(38,263)(15.4)%163,680157,9335,7473.6%
Used vehicle retail261,857264,305(2,448)(0.9)198,121169,95328,16816.6
Average selling price per retail unit
New vehicle retail$48,106$43,123$4,98311.6%$43,738$39,779$3,95910.0%
Used vehicle retail30,11826,4773,64113.826,48321,9784,50520.5
Average gross profit per retail unit
New vehicle retail$5,848$4,726$1,12223.7%$4,773$2,727$2,04675.0%
Used vehicle retail2,5763,019(443)(14.7)3,1202,47964125.9
Finance and insurance2,1741,97020410.41,9271,64827916.9
Total vehicle (1)6,1595,9002594.45,8544,2801,57436.8

(1)Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail

Column 1Column 2Column 3Column 4
24

New Vehicles

Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work.

2022 vs. 2021

New vehicle revenue and gross profit grew 15.2% and 29.6%, respectively. This improvement resulted from an increase in average selling prices and unit sales due to our accelerated growth through strategic acquisitions.

Same store new vehicle revenue was primarily impacted by a 15.4% decline in unit volume, partially offset by an increase in average selling prices of 11.6%. As the national new vehicle market plateaus, our stores focus on improving gross profit per new vehicle sold. On a same store basis, gross profit per new vehicle increased 23.7%. Our recently acquired stores are also focused on improving gross profit per new vehicle as total company gross profit per unit increased 24.5%.

Market demand remained high throughout 2022, with inventory levels recovering in the second half of 2022 from prior year shortages of available new vehicles for sale, resulting from certain component shortages in the manufacturers’ supply chains. This imbalance continued to result in higher than normal average selling prices and gross profits per unit. Supply improvements have varied by manufacturer, and are expected to continue to improve in 2023.

2021 vs. 2020

New vehicle revenues and gross profit grew 65.3% and 164.3%, respectively. These improvements resulted from our accelerated growth through strategic acquisitions and strong recovery from the impact of the COVID-19 pandemic, driving new vehicle unit sales up 52.3%.

The increase in same store new vehicle revenues was driven by an increase in unit volume of 3.6% and an increase in average selling prices of 10.0%. On a same store basis, gross profit per new vehicle increased 75.0%.

Used Vehicles

Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins and increase sales from finance and insurance products and parts and service.

Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: manufacturer certified pre-owned (CPO) vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles. We have established a company-wide target of achieving a per store average of 100 used retail units per month. Strategies to achieve this target include reducing wholesale sales and selling the full spectrum of used units, from late model CPO vehicles to vehicles over ten years old. During 2022, our stores sold an average of 91 used vehicles per store per month. This compares to 92 used vehicles per store per month in 2021 and 78 in 2020. Used vehicle operations are generally an opportunity area for recently acquired and opened locations. As we acquired 32 and 78 locations in 2022 and 2021, respectively, this decrease in 2022 was due to the volume of stores recently acquired still being integrated into our existing operational strategies.

Column 1Column 2Column 3Column 4
25

Used vehicle demand remains high, due in part to the lower levels of new vehicle inventory available for sale. This demand resulted in higher than normal average selling prices in 2022.

2022 vs. 2021

Used vehicle revenues increased 29.9%, due to a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores. Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 12.7%, due to a 13.8% increase in average selling price per retail unit, partially offset by a 0.9% decrease in unit volume. The revenue increase in 2022 was driven by an increase in our core vehicles of 15.8% and supported by increases in value auto and CPO vehicle categories of 10.8% and 6.1%, respectively. The increase in our core vehicle category includes a 0.2% increase in volume, complimented by a 15.6% increase in average selling price per vehicle.

Used vehicle gross profits decreased 0.2%, due to an 11.8% decrease in average gross profit per unit. On a same store basis, used vehicle gross profit decreased 15.5%, led by a decrease in our core vehicles of 22.3% with additional declines in our value autos and CPO vehicle categories of 5.3% and 8.2%, respectively. The decrease in our core vehicle category was driven by a decrease in gross profit per unit, while unit volume remained relatively flat. Gross profit per unit in our core vehicle category, which accounted for 61.5% of our used vehicle unit sales, decreased 22.4% to $2,124. The decrease in same store gross profit in our value auto category was driven by a 7.4% decrease in gross profit per unit to $2,732. Our CPO category experienced a decrease in unit sales of 6.7% and a decrease in gross profit per unit of 1.6% to $3,808.

2021 vs. 2020

Used vehicle revenues increased 81.5%, driven by a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores. Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 40.5%, due to a 16.6% increase in unit volume and a 20.5% increase in average selling price per retail unit.

Used vehicle gross profits increased 85.4%, due to increased gross profit per unit of 23.3% and increased unit volume of 50.4%. On a same store basis, used vehicle gross profit increased 46.7%, due to an increase in average gross profit per unit of 25.9% and increased unit volume.

Third-party Finance and Insurance

We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts and vehicle and theft protection. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability.

2022 vs. 2021

Finance and insurance revenue increased 22.3%, primarily due to increased volume related to acquisitions, combined with expanded product offerings and increasing penetration rates. On a same store basis, finance and insurance revenue increased 1.6%, to $2,174 per unit, driven by a 330 basis point increase in service contract penetration rates to 53.6%.

Column 1Column 2Column 3Column 4
26

2021 vs. 2020

Finance and insurance revenue increased 81.3%, primarily due to increased volume related to acquisitions and strong recovery from the impact of the COVID-19 pandemic. On a same store basis, finance and insurance revenue increased 29.0%, to $1,927 per unit.

Service, body and parts

We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our parts and service operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from service, body and parts have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles. With more late-model units in operation, continued increase of vehicles in operation from 2015 to 2019, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance. We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts.

2022 vs. 2021

Our service, body and parts revenue grew in all areas, primarily due to our strategic acquisition growth. On a same store basis, service, body and parts revenue increased 9.8%, primarily driven by an increase in customer pay of 10.3%. Performance in parts wholesale and body shop also saw increases of 18.3% and 10.8%. Same store service, body and parts gross profit increased 12.7%. Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work.

2021 vs. 2020

Service, body and parts revenue grew in all areas, primarily due to acquisition growth and strong recovery from the impact of the COVID-19 pandemic. On a same store basis, service, body and parts revenue and gross profit increased 11.4% and 13.0%, respectively.

Financing Operations

Financing Operations offers loans and leases to consumers across the full credit spectrum for both new and used vehicles through two entities, DFC and Pfaff Leasing. DFC is a captive lender, originating loans only from stores in the United States and Driveway. Pfaff Leasing originates loans and leases from both our Canadian stores and third-party dealerships. Our stores do not exclusively finance vehicles through DFC or Pfaff Leasing, rather originations are earned on a competitive basis with other lenders. We target growing penetration to 15% of retail units by 2025.

Financing Operations provides an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources. Management regularly analyzes Financing Operations’ results by assessing profitability, the performance of the finance receivables, including trends in credit losses and delinquencies, and expenses directly related to Financing Operations. This information is used to assess Financing Operations performance and make operating decisions, including resource allocation.

Our proprietary credit model performs a return on investment (ROI) calculation for each application, ensuring that the return obtained is appropriately balanced with the consumer’s credit risk. On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the loan. Actual return of the loans may differ based on the changing risk profile of originations, economic conditions, and rates of recovery for charged off vehicles. During 2022, actions taken to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in loans and leases originated having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.

We typically use securitizations, warehouse facilities, and internal capital to fund loans and leases originated by our Financing Operations. Financing Operations income reflects the interest, fee, and lease income generated by DFC and Pfaff Leasing’s portfolio of auto loan and lease receivables less the interest expense associated with the debt utilized to fund the lending, a provision for estimated loan and lease losses, depreciation on vehicles leased via operating leases and directly-related expenses.

Column 1Column 2Column 3Column 4
27

Total interest margin reflects the spread between interest, fee, and lease charges to consumers and our funding costs. Changes in the interest margin on new originations affect Financing Operations income over time. Increases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression in the interest margin on new originations. Changes in the provision for loan and lease losses as a percentage of ending managed receivables reflect the effect of changes in loss experience and economic factors on our outlook for net losses expected to occur over the remaining contractual life of the loans and leases receivable.

Financing Operations income does not include any allocation of corporate overhead costs. Although Financing Operations benefits from certain overhead expenditures, we have not allocated corporate overhead costs to Financing Operations to avoid making subjective allocation decisions. Examples of corporate overhead costs not allocated to Financing Operations include general corporate and data processing expenses.

See Note 18 – Segments for additional information on Financing Operations income and Note 5 – Finance Receivables for information on auto loans receivable, including credit quality.

Selected Financing Operations Financial Information

Year Ended December 31,
($ in millions)2022% (1)2021% (1)2020% (1)
Interest margin:
Interest, fee, and lease income$134.18.7$45.99.2$13.911.8
Interest expense(52.2)(3.4)(4.8)(1.0)(1.5)(1.3)
Total interest margin$81.95.3$41.18.2$12.410.5
Provision for loan and lease losses$(44.4)(2.9)$(9.4)(1.9)$3.02.5
Financing operations (loss) income$(4.0)(0.3)$11.02.2$6.55.5
Total average managed finance receivables$1,542.6$501.5$117.9

(1)Percent of total average managed finance receivables.

DFC Portfolio Information(1)

Year Ended December 31,
($ in millions)202220212020
Loan origination information
Net loans originated$1,933.9$703.7$133.1
Vehicle units financed59,60421,3574,478
Total penetration rate (2)10.2%4.0%1.3%
Weighted average contract rate7.7%8.4%9.0%
Weighted average credit score (3)718674672
Weighted average FE LTV (4)99.4%104.9%104.0%
Weighted average term (in months)737372
Loan performance information
Total ending managed receivables$2,109.4$724.9$174.6
Total average managed receivables$1,417.2$449.8NM
Allowance for loan losses$65.1$22.5$12.9
Allowance for loan losses as a percentage of ending managed receivables3.1%3.1%7.4%
Net credit losses on managed receivables42.97.88.5
Net credit losses as a percentage of total average managed receivables3.0%1.7%NM
Past due accounts as a percentage of ending managed receivables (5)5.4%4.9%2.3%
Average recovery rate (6)59.3%74.9%

(1)Excludes Pfaff Leasing Portfolio

(2)Units financed as a percentage of total new and used vehicle retail units sold.

(3)The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s. FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables.

(4)Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees.

Column 1Column 2Column 3Column 4
28

(5)Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent

(6)The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.

Financing Operations income declined from 2021 to 2022 primarily due to the growth of the DFC portfolio. DFC penetration rates increased from 4.0% of retail units sold in 2021 to 10.2% in 2022. Upfront recognition of loan and lease loss provisions recorded on new originations outpaced the incremental interest income contributed by these loans and leases. Additionally, funding costs increased at a faster pace than we were able to pass along to consumers through higher contract rates. These factors decreased net interest margin from 8.2% in 2021 to 5.3% in 2022.

The increase in net credit losses and past due accounts receivable was primarily driven by prior year delinquencies being abnormally low due to the impacts of governmental stimulus associated with the COVID-19 pandemic.

The decline in the average recovery rate was driven by used vehicle price depreciation and the impact of a change in repossession strategy and the transition to new vendors in the fourth quarter of 2022.

Operating Expenses

Selling, General and Administrative (SG&A)

SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Personnel$2,086.3$1,737.9$348.420.0%$979.7$758.277.4%
Advertising253.6162.291.456.497.464.866.5
Rent72.654.018.634.441.212.831.1
Facility costs150.3116.833.528.781.035.844.2
Gain on sale of assets(66.0)(2.3)(63.7)NM(18.2)15.9NM
Other547.3412.2135.132.8256.8155.460.5
Total SG&A$3,044.1$2,480.8$563.322.7%$1,437.9$1,042.972.5%

NM - Not meaningful

Year Ended December 31,
2022 vs. 20212021 vs. 2020
As a % of gross profit20222021Change2020Change
Personnel40.5%40.8%(30)bps44.0%(320)bps
Advertising4.93.81104.4(60)
Rent1.41.3101.9(60)
Facility costs2.92.7203.6(90)
Gain on sale of assets(1.3)(0.1)(120)(0.8)70
Other10.79.710011.5(180)
Total SG&A59.1%58.2%90bps64.6%(640)bps

2022 vs. 2021

SG&A increased 22.7%, or $0.6 billion, primarily due to increased personnel costs resulting from our growth through acquisitions. Other expenses in 2022 included acquisition expenses of $15.0 million and $4.9 million of storm related insurance charges. We also recognized a gain on the sale of stores of $66.0 million.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.5% from 57.5% in the prior year.

2021 vs. 2020

SG&A increased 72.5%, or $1.0 billion, primarily due to increased personnel costs which resulted from our growth through acquisitions. Other expenses in 2021 included acquisition expenses of $20.2 million and $5.8 million of storm related insurance charges.

Column 1Column 2Column 3Column 4
29

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit decreased across all categories to 58.9% from 64.2% in the prior year.

SG&A adjusted for non-core charges was as follows:

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Personnel$2,086.3$1,737.9$348.420.0%$979.7$758.277.4%
Advertising253.6162.291.456.497.464.866.5
Rent72.654.018.634.441.212.831.1
Facility costs150.3116.833.528.781.035.844.2
Adjusted gain on sale of assets (1)(2.3)2.3NM(1.6)(0.7)NM
Adjusted other (1)527.4386.2141.236.6247.7138.555.9
Total adjusted SG&A (1)$3,090.2$2,454.8$635.425.9%$1,445.4$1,009.469.8%

NM - Not meaningful

Year Ended December 31,
2022 vs. 20212021 vs. 2020
As a % of gross profit20222021Change2020Change
Personnel40.5%40.8%(30)bps44.0%(320)bps
Advertising4.93.81104.4(60)
Rent1.41.3101.9(60)
Facility costs2.92.7203.6(90)
Adjusted gain on sale of assets (1)(0.1)10(0.1)
Adjusted other (1)10.39.112011.2(210)
Total adjusted SG&A (1)60.0%57.6%240bps65.0%(740)bps

(1)See “Non-GAAP Reconciliations” for more details.

Floor Plan Interest Expense and Floor Plan Assistance

We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new vehicles and vehicles that are designated for use as service loaners. The interest rates on these floor plan notes payable commitments vary by lender and are variable rates.

2022 vs. 2021

Floor plan interest expense increased $16.5 million, primarily due to increases in new vehicle inventory levels at existing locations and growth through acquisitions. Floor plan interest expense increased 59.1% for pre-existing locations and 29.7% related to acquisition volume. Increases in interest rates were offset by the proceeds from the termination of our zero-cost interest rate collar. See Note 11 – Derivative Financial Instruments for more information.

2021 vs. 2020

Floor plan interest expense decreased $12.1 million, primarily due to new vehicle inventory shortages and increasing consumer demand.

Floor plan assistance is provided by manufacturers to support store financing of new vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our new vehicle sales relative to stocking levels.

Column 1Column 2Column 3Column 4
30

The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned:

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Floor plan interest expense (new vehicles)$38.8$22.3$16.574.0%$34.4$(12.1)(35.2)%
Floor plan assistance (included as an offset to cost of sales)(130.6)(120.1)(10.5)8.7(72.8)(47.3)65.0
Net new vehicle carrying costs (benefit)$(91.8)$(97.8)$6.0(6.1)%$(38.4)$(59.4)154.7

Depreciation and Amortization

Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Depreciation and amortization$163.2$124.8$38.430.8%$92.3$32.535.2%

Acquisition activity contributed to the increases in depreciation and amortization in 2022 compared to 2021 and in 2021 compared to 2020. We acquired approximately $236.9 million and $559.8 million of depreciable property as part of our 2022 and 2021 acquisitions, respectively. Capital expenditures totaled $303.1 million and $260.4 million, respectively, in 2022 and 2021. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.

Operating Income

Operating income as a percentage of revenue, or operating margin, was as follows:

Year Ended December 31,
202220212020
Operating margin6.9%7.3%5.3%
Operating margin adjusted for non-core charges (1)6.77.45.3

(1)See “Non-GAAP Reconciliations” for additional information

2022 vs. 2021

Our operating margin decreased 40 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit. Adjusting for non-core charges, including storm related insurance charges and acquisition expenses, offset by a net disposal gain on sale of stores, our operating margin decreased 70 basis points.

2021 vs. 2020

Our operating margin increased 200 basis points compared to the prior year, driven by a decrease in SG&A as a percentage of gross profit and increased total gross margin. Adjusting for non-core charges, including storm insurance charges, acquisition expenses, and asset impairments, our operating margin increased 210 basis points.

Non-Operating Expenses

Asset Impairments

Asset impairments recorded as a component of operations consist of the following:

Year Ended December 31,
($ in millions)202220212020
Franchise value$$1.9$4.4
Goodwill3.5
Total asset impairments$$1.9$7.9
Column 1Column 2Column 3Column 4
31

Goodwill and franchise value for our reporting units are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred. We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information.

No impairment charges were recorded in 2022.

During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit. We tested the goodwill and franchise value for this location. As a result, we identified it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $1.9 million, which was equal to the difference between the fair value and the carrying value for franchise value. This location was subsequently sold in the fourth quarter of 2021.

In the second quarter of 2020, there were indications of a triggering event at certain reporting units. We tested the franchise value and goodwill for these locations. As a result, we identified certain reporting units where it was more likely than not the fair values were less than the carrying amounts, and we recorded non-cash impairment charges of $4.4 million and $3.5 million, which was equal to the difference between the fair value and the carrying value for franchise value and goodwill, respectively. One of these locations was subsequently sold in the fourth quarter of 2020, with the remainder sold in 2021.

See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 14 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Other Interest Expense

Other interest expense includes interest on debt incurred related to acquisitions, real estate mortgages, our used and service loaner vehicle inventory financing commitments, our revolving lines of credit, and issued senior notes.

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Mortgage interest$25.9$24.9$1.04.0%$26.2$(1.3)(5.0)%
Other interest105.880.525.331.447.0$33.571.3
Capitalized interest(2.6)(2.0)(0.6)30.0(1.6)(0.4)25.0
Total other interest expense$129.1$103.4$25.724.9%$71.6$31.844.4%

2022 vs. 2021

The increase in other interest expense was due to higher interest rates on our credit facilities and the full year impact of our $800 million in aggregate principal amount of 3.875% senior notes due 2029 issued in May 2021. See also Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information.

2021 vs. 2020

The increase in other interest expense was due to the issuances of $800 million in aggregate principal amount of 3.875% senior notes due 2029 in May 2021 and $550 million in aggregate principal amount of 4.375% senior notes due 2031 in October 2020. These increases were offset by the payoff of our $300 million in aggregate principal amount of 5.250% senior notes in August 2021.

Other (Expense) Income, Net

Other (expense) income, net primarily includes other income associated with investment income and other non-recurring transactions.

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change%2020Change%
Other (expense) income, net$(43.2)$(52.0)$8.8NM$61.8$(113.8)NM
Column 1Column 2Column 3Column 4
32

2022 vs. 2021

The improvement in other (expense) income, net was primarily due to a $39.2 million unrealized investment loss related to our investment in Shift Technologies, Inc. compared to a $66.4 million unrealized loss in the prior year. We also recognized a $16.8 million unrealized loss on foreign currency translations in 2022.

2021 vs. 2020

The decrease in other (expense) income, net was primarily due to a $66.4 million unrealized investment loss related to our investment in Shift Technologies, Inc compared to a $43.8 million unrealized gain in the prior year. In 2021, we also recognized a $10.3 million loss on the early redemption of our $300 million principal amount 5.250% senior notes originally due 2025.

Income Tax Provision

Our effective income tax rate was as follows:

Year Ended December 31,
202220212020
Effective income tax rate27.1%28.4%27.5%
Effective income tax rate excluding non-core items (1)26.426.827.6

(1)See “Non-GAAP Reconciliations” for more details

Our effective income tax rate was 27.1% for 2022 compared to 28.4% for 2021. Our 2022 effective income tax rate was negatively affected by a valuation allowance recorded for certain deferred tax assets not expected to be realized. The valuation allowance impact to the 2022 effective income tax rate was less than the impact to the 2021 effective income tax rate. Our effective income tax rate was positively affected by a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.

Excluding the valuation allowance recorded during 2022, our effective income tax rate excluding non-core items for 2022 would have been 26.4%, a decrease of 40 basis points compared to the effective income tax rate excluding non-core items for 2021.

Our effective income tax rate in 2021 was also negatively affected by a valuation allowance established for certain deferred tax assets not expected to be realized. The increase in tax rate was offset by stock awards vesting in the current period and a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.

Non-GAAP Reconciliations

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board of Directors concerning financial performance. These measures should not be considered an alternative to GAAP measures.

Column 1Column 2Column 3Column 4
33

The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations:

Year Ended December 31, 2022
($ in millions, except per share amounts)As reportedNet disposal gain on sale of storesInvestment lossInsurance reservesAcquisition expensesAdjusted
Selling, general and administrative$3,044.1$66.0$$(4.9)$(15.0)$3,090.2
Operating income (loss)1,941.1(66.0)4.915.01,895.0
Other (expense) income, net(43.2)39.2(4.0)
Income (loss) before income taxes$1,730.0$(66.0)$39.2$4.9$15.0$1,723.1
Income tax (provision) benefit(468.4)19.1(1.3)(4.0)(454.6)
Net income (loss)1,261.6(46.9)39.23.611.01,268.5
Net income attributable to non-controlling interest(4.8)(4.8)
Net income attributable to redeemable non-controlling interest(5.8)(5.8)
Net income (loss) attributable to Lithia Motors, Inc.$1,251.0$(46.9)$39.2$3.6$11.0$1,257.9
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$44.17$(1.65)$1.38$0.13$0.39$44.42
Diluted share count28.3
Year Ended December 31, 2021
($ in millions, except per share amounts)As reportedAsset impairmentInvestment lossInsurance reservesAcquisition expensesLoss on redemption of senior notesAdjusted
Asset impairment$1.9$(1.9)$$$$$
Selling, general and administrative2,480.8(5.8)(20.2)2,454.8
Operating income1,662.51.95.820.21,690.4
Other (expense) income, net(52.0)66.410.324.7
Income before income taxes$1,484.8$1.9$66.4$5.8$20.2$10.3$1,589.4
Income tax (provision) benefit(422.1)(0.5)6.6(1.6)(5.1)(2.7)(425.4)
Net income1,062.71.473.04.215.17.61,164.0
Net income attributable to non-controlling interest(1.7)(1.7)
Net income attributable to redeemable non-controlling interest(0.9)(0.9)
Net income attributable to Lithia Motors, Inc.$1,060.1$1.4$73.0$4.2$15.1$7.6$1,161.4
Diluted earnings per share attributable to Lithia Motors, Inc.$36.54$0.05$2.52$0.14$0.52$0.26$40.03
Diluted share count29.0
Column 1Column 2Column 3Column 4
34
Year Ended December 31, 2020
($ in millions, except per share amounts)As reportedNet disposal gain on sale of storesAsset impairmentInvestment gainInsurance reservesAcquisition expensesTax attributeAdjusted
Asset impairment$7.9$$(7.9)$$$$$
Selling, general and administrative1,437.916.6(6.1)(3.0)1,445.4
Operating income (loss)692.7(16.6)7.96.13.0693.1
Other income (expense), net61.8(43.8)18.0
Income before income taxes$648.5$(16.6)$7.9$(43.8)$6.1$3.0$$605.1
Income tax (provision) benefit(178.2)4.6(2.3)12.1(1.6)(0.8)(0.8)(167.0)
Net income attributable to Lithia Motors, Inc.$470.3$(12.0)$5.6$(31.7)$4.5$2.2$(0.8)$438.1
Diluted earnings per share attributable to Lithia Motors, Inc.$19.53$(0.50)$0.23$(1.32)$0.19$0.09$(0.03)$18.19
Diluted share count24.1

Liquidity and Capital Resources

We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility. Our free cash flow deployment strategy targets an allocation of 65% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification and 10% in shareholder return in the form of dividends and share repurchases.

We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term. Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.

Available Sources

Below is a summary of our immediately available funds:

As of December 31,
($ in millions)20222021Change% Change
Cash$168.1$153.0$15.19.9%
Available credit on the credit facilities1,419.41,234.7184.715.0%
Total current available funds$1,587.5$1,387.7$199.814.4%

Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:

Year Ended December 31,
($ in millions)202220212020
Net cash (used in) provided by operating activities$(610.1)$1,797.2$544.6
Net cash used in investing activities(1,329.8)(2,890.4)(1,605.8)
Net cash provided by financing activities2,035.91,106.71,139.8
Column 1Column 2Column 3Column 4
35

Operating Activities

Cash provided by operating activities decreased $2.4 billion in 2022 compared to 2021, primarily as a result of growth in inventory levels compared to the prior year, growth in our financing receivables as we increase our auto loan portfolio, and growth in our business through acquisitions, partially offset by improved profitability.

Borrowings from and repayments to our syndicated credit facilities related to our new vehicle inventory floor plan financing are presented as financing activities. To better understand the impact of changes in inventory, other assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.

To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below:

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change2020Change
Net cash provided by operating activities – as reported$(610.1)1,797.2$(2,407.3)$544.6$1,252.6
Add (less): Net borrowings (repayments) on floor plan notes payable: non-trade737.9(685.3)1,423.2(20.6)(664.7)
Add: Temporary pay down of outstanding borrowings on floor plan notes payable: non-trade113.4(113.4)
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory(116.5)(355.5)239.0(255.0)(100.5)
Adjust: Financing receivables activity1,363.0640.8722.2114.1526.7
Net cash provided by operating activities – adjusted$1,374.3$1,397.2$(22.9)$496.5$900.7

Inventories are one of the most significant component of our cash flow from operations. As of December 31, 2022, our new vehicle days’ supply was 47 days, or 23 days higher than our days’ supply as of December 31, 2021. Our days’ supply of used vehicles was 55 days, which was six days lower than our days’ supply as of December 31, 2021. We calculate days’ supply of inventory based on current inventory levels, including in-transit vehicles, and a 30-day historical cost of sales level. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.

Investing Activities

Net cash used in investing activities totaled $1.3 billion and $2.9 billion, respectively, for 2022 and 2021. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.

Below are highlights of significant activity related to our cash flows from investing activities:

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change2020Change
Capital expenditures$(303.1)$(260.4)$(42.7)$(167.8)$(92.6)
Cash paid for acquisitions, net of cash acquired(1,243.6)(2,699.3)1,455.7(1,503.3)(1,196.0)
Proceeds from sales of stores212.176.3135.857.518.8
Column 1Column 2Column 3Column 4
36

Capital Expenditures

Below is a summary of our capital expenditure activities:

Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timelines.

We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer image standards and requirements.

If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facilities. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.

Acquisitions

Growth through acquisitions is a key component of our long-term strategy that enables us to increase our network of locations, support maintaining a diverse franchise and geographic mix and improve our ability to serve customers through wider selection and improved proximity. Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations.

We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade. Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below:

Year Ended December 31,
($ in millions)202220212020
Number of stores acquired317730
Number of stores opened11
Cash paid for acquisitions, net of cash acquired$(1,243.6)$(2,699.3)$(1,503.3)
Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory116.5355.5255.0
Cash paid for acquisitions, net of cash acquired – adjusted$(1,127.1)$(2,343.8)$(1,248.3)
Column 1Column 2Column 3Column 4
37

We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.

Financing Activities

Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows:

Year Ended December 31,
($ in millions)202220212020
Cash provided by (used in) financing activities, as reported$2,035.91,106.7$1,139.8
Add (less): Net (borrowings) repayments on floor plan notes payable: non-trade(737.9)685.320.6
Less: Net borrowings on non-recourse notes payable(104.6)(317.6)
Cash provided by financing activities, as adjusted$1,193.4$1,474.4$1,160.4

Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above:

Year Ended December 31,
2022 vs. 20212021 vs. 2020
($ in millions)20222021Change2020Change
Net borrowings (repayments) on lines of credit$2,023.8$325.4$1,698.4$(110.0)$435.4
Principal payments on long-term debt and finance lease liabilities, other(171.7)(486.5)314.8(6.3)(480.2)
Proceeds from the issuance of long-term debt113.3817.4(704.1)606.5210.9
Proceeds from the issuance of common stock36.11,136.2(1,100.1)790.4345.8
Payment of debt issuance costs(11.8)(14.7)2.9(10.8)(3.9)
Repurchases of common stock(688.3)(230.7)(457.6)(50.6)(180.1)
Dividends paid(45.2)(38.8)(6.4)(29.1)(9.7)

Borrowing and Repayment Activity

During 2022, we raised net proceeds of $113.3 million through the issuance of debt, and had net borrowings of $2.0 billion on our lines of credit. These funds were primarily used for acquisitions, share repurchases and capital expenditures.

Our debt to total capital ratio, excluding floor plan notes payable, was 49.5% at December 31, 2022 compared to 40.0% at December 31, 2021.

Equity Transactions

In November 2022, our Board of Directors authorized the repurchase of up to $450 million of our common stock. This new authorization is in addition to the amount previously authorized by the Board for repurchase. As of December 31, 2022, we had $501.4 million available for repurchase under the program. The authority to repurchase does not have an expiration date.

During 2022, we paid dividends on our common stock as follows:

Dividend paid:Dividend amount per shareTotal amount of dividend (in millions)
March 2022$0.35$10.3
May 20220.4211.9
August 20220.4211.6
November 20220.4211.4

We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis.

Column 1Column 2Column 3Column 4
38

Summary of Outstanding Balances on Credit Facilities and Long-Term Debt

Below is a summary of our outstanding balances on credit facilities and long-term debt:

($ in millions)Outstanding as of December 31, 2022Remaining Available as of December 31, 2022
Floor plan notes payable: non-trade$1,489.4$(1)
Floor plan notes payable627.2
Used and service loaner vehicle inventory financing commitments877.217.9(2)
Revolving lines of credit927.61,286.2(2),(3)
Warehouse facilities930.0115.3(2)
Non-recourse notes payable422.2
Real estate mortgages580.1
Finance lease obligations56.4
4.625% Senior notes due 2027400.0
4.375% Senior notes due 2031550.0
3.875% Senior notes due 2029800.0
Other debt16.6
Unamortized debt issuance costs(29.1)(4)
Total debt$7,647.6$1,419.4

(1)As of December 31, 2022, we had a $1.4 billion new vehicle floor plan commitment as part of our USB credit facility, and a $500 million CAD wholesale floorplan commitment as part of our BNS credit facility.

(2)The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuates monthly.

(3)Available credit is based on the borrowing base amount effective as of November 30, 2022. This amount is reduced by $38.8 million for outstanding letters of credit.

(4)Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.

Contractual Obligations

Our cash requirements greater than twelve months from contractual obligations and commitments include:

Debt Obligations and Interest Payments

Refer to Note 9 – Credit Facilities and Long-Term Debt of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Contract Obligations

Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Operating and Finance Leases

Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with United States generally accepted accounting principles requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain. The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period. Changes in the accounting estimates we used are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations.

Our most critical accounting estimates include those related to goodwill and franchise value, and acquisitions. We also have other key accounting policies for valuation of finance receivables and expense accruals. However, these policies either do not meet the definition of critical accounting estimates described above or the policies are not currently material items in our financial statements. We review our estimates, judgments and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.

Column 1Column 2Column 3Column 4
39

Goodwill and Franchise Value

We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred. Our reporting units are individual retail automotive stores. We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2022, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.

As of December 31, 2022, we had $1.5 billion of goodwill on our balance sheet associated with 265 locations. No location accounted for more than 1.8% of our total goodwill as of December 31, 2022. The annual goodwill impairment analysis resulted in no indications of impairment in 2022, 2021 or 2020. During the second quarter of 2020, there was an indication of a triggering event at certain locations. As a result, we identified certain locations where it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $3.5 million.

We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual store basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2022, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual store’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary. If the qualitative assessment determines it is more likely than not that the fair value is less than the carrying amount, then a quantitative valuation of our franchise value is performed. An impairment charge is recorded to the extent the fair value is less than the carrying value.

As of December 31, 2022, we had $1.9 billion of franchise value on our balance sheet associated with 265 locations. No individual location accounted for more than 3.6% of our total franchise value as of December 31, 2022. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2022, 2021, or 2020. During the third quarter of 2021, there were indications of impairment at a certain location. We tested the franchise value for this location, which resulted in an impairment charge of $1.9 million. During the second quarter of 2020, there was an indication of a triggering event at certain locations. As a result, we identified certain reporting units where it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $4.4 million.

We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value. A future decline in performance, decreases in projected growth rates or margin assumptions or changes in discount rates could result in a potential impairment, which could have a material adverse impact on our financial position and results of operations. Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 2.7% of our total franchise value and goodwill as of December 31, 2022.

See Note 1 – Summary of Significant Accounting Policies and Note 6 – Goodwill and Franchise Value of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Acquisitions

We account for acquisitions using the purchase method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition. Determination of the estimated fair value assigned to each asset acquired or liability assumed can materially impact the net income in subsequent periods through depreciation and amortization and potential impairment charges.

The most significant items we generally acquire in a transaction are inventory, long-lived assets, intangible franchise rights and goodwill. The fair value of acquired inventory is based on manufacturer invoice cost and market data. We estimate the fair value of property and equipment based on a market valuation approach. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. We apply an

Column 1Column 2Column 3Column 4
40

income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.

See Note 1 – Summary of Significant Accounting Policies and Note 16 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

FY 2021 10-K MD&A

SEC filing source: 0001023128-22-000042.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Published MD&A gate trimmed front/tail over-capture. Confidence: high. Filing date: 2022-02-18. Report date: 2021-12-31.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto.

Column 1Column 2Column 3Column 4
21

Overview

We are one of the largest automotive retailers in the United States and were ranked #231 on the Fortune 500 in 2021. As of February 18, 2022, we offered 40 brands of new vehicles and all brands of used vehicles in 278 stores in North America and online at over 300 websites. We offer a wide range of products and services including new and used vehicles, finance and insurance products and automotive repair and maintenance.

REGIONAL REACH & DENSITY MAP

During the year ended December 31, 2021, we had net income of $1.1 billion, or $36.54 per diluted share, compared to net income of $470.3 million, or $19.53 per diluted share, during 2020. We experienced growth of revenue and gross profit in all major business lines in 2021 compared to 2020, primarily driven by increases in

Column 1Column 2Column 3Column 4
22

volume related to acquisitions, complimented by organic growth in used vehicles, finance and insurance and service, body and parts sales. On a same store basis, new vehicle revenues and gross profits experienced growth primarily driven by increases in average selling price per retail unit. New vehicle unit sales have successfully recovered from the prior year, returning to levels experienced in 2019 in spite of nationwide new inventory shortages.

For the year ended December 31, 2021, new vehicle sales accounted for approximately 49% of our revenue and approximately 29% of our gross profit. Used vehicle retail sales accounted for approximately 32% of our revenue and approximately 19% of our gross profit. Our parts and service and finance and insurance operations accounted for approximately 14% of our revenue and contributed approximately 51% of our gross profit.

As of December 31, 2021, we had available liquidity of $1.5 billion, which was comprised of $174.8 million in cash and $1.3 billion availability on our credit facilities and unfloored new vehicle inventory. In addition, our unfinanced real estate could provide additional liquidity of approximately $1.0 billion. For further discussion of our liquidity, please refer to “Liquidity and Capital Resources” below.

Results of Operations

For the year ended December 31, 2021, we reported net income of $1.1 billion, or $36.54 per diluted share. For the years ended December 31, 2020 and 2019, we reported net income of $470.3 million, or $19.53 per diluted share, and $271.5 million, or $11.6 per diluted share, respectively.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
($ in millions, except per vehicle data)20212020Change%2019Change%
Revenues
New vehicle retail$11,197.7$6,773.9$4,423.865.3%$6,799.1$(25.2)(0.4)%
Used vehicle retail7,255.33,998.43,256.981.53,527.2471.213.4
Finance and insurance1,051.3579.8471.581.3518.661.211.8
Service, body and parts2,110.91,348.7762.256.51,325.123.61.8
Total revenues22,831.713,124.39,707.474.012,672.7451.63.6
Gross profit
New vehicle retail$1,218.5$461.0$757.5164.3%$385.6$75.419.6%
Used vehicle retail826.7446.0380.785.4367.578.521.4
Finance and insurance1,051.3579.8471.581.3518.661.211.8
Service, body and parts1,110.5716.8393.754.9667.649.27.4
Total gross profit4,259.02,225.62,033.491.41,953.8271.813.9
Gross profit margins
New vehicle retail10.9%6.8%410 bp5.7%110 bp
Used vehicle retail11.411.220 bp10.480 bp
Finance and insurance100.0100.00 bp100.00 bp
Service, body and parts52.653.1-50 bp50.4270 bp
Total gross profit margin18.717.0170 bp15.4160 bp
Retail units sold
New vehicle retail260,738171,16889,57052.3%180,532(9,364)(5.2)%
Used vehicle retail275,495183,23092,26550.4170,42312,8077.5
Average selling price per retail unit
New vehicle retail$42,946$39,575$3,3718.5%$37,661$1,9145.1%
Used vehicle retail26,33621,8224,51420.720,6971,1255.4
Average gross profit per retail unit
New vehicle retail$4,673$2,693$1,98073.5%$2,136$55726.1%
Used vehicle retail3,0012,43456723.32,15627812.9
Finance and insurance1,9611,63632519.91,47815810.7
Column 1Column 2Column 3Column 4
23

Same Store Operating Data

We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow operations in our existing locations. Therefore, we have integrated same store measures into the discussion below.

Same store measures reflect results for stores that were operating in each comparison period, and only include the months when operations occurred in both periods. For example, a store acquired in November 2020 would be included in same store operating data beginning in December 2021, after its first complete comparable month of operations. The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
($ in millions, except per vehicle data)20212020Change%20202019Change%
Revenues
New vehicle retail$7,362.0$6,463.6$898.413.9%$5,827.0$6,424.8$(597.8)(9.3)%
Used vehicle retail5,381.43,843.51,537.940.03,531.03,320.9210.16.3
Finance and insurance716.9557.5159.428.6495.6490.55.11.0
Service, body and parts1,445.61,298.1147.511.41,173.81,253.0(79.2)(6.3)
Total revenues15,635.812,570.23,065.624.411,400.411,962.8(562.4)(4.7)
Gross profit
New vehicle retail$803.0$443.6$359.481.0%$405.0$366.4$38.610.5%
Used vehicle retail635.3433.6201.746.5400.6351.748.913.9
Finance and insurance716.9557.5159.428.6495.6490.55.11.0
Service, body and parts779.6689.490.213.1618.5632.1(13.6)(2.2)
Total gross profit2,961.72,145.6816.138.01,940.31,855.884.54.6
Gross profit margins
New vehicle retail10.9%6.9%400 bp7.0%5.7%130 bp
Used vehicle retail11.811.350 bp11.310.670 bp
Finance and insurance100.0100.0— bp100.0100.0— bp
Service, body and parts53.953.180 bp52.750.4230 bp
Total gross profit margin18.917.1180 bp17.015.5150 bp
Retail units sold
New vehicle retail168,927162,7716,1563.8%145,686169,639(23,953)(14.1)%
Used vehicle retail203,956175,62228,33416.1161,441159,2952,1461.3
Average selling price per retail unit
New vehicle retail$43,581$39,710$3,8719.7%$39,997$37,873$2,1245.6%
Used vehicle retail26,38521,8854,50020.621,87220,8471,0254.9
Average gross profit per retail unit
New vehicle retail$4,754$2,725$2,02974.5%$2,780$2,160$62028.7%
Used vehicle retail3,1152,46964626.22,4812,20827312.4
Finance and insurance1,9231,64727616.81,6141,4911238.2
Column 1Column 2Column 3Column 4
24

New Vehicles

Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work.

During 2021, new vehicle revenues and gross profit grew 65.3% and 164.3%, respectively, compared to 2020. This improvement resulted from our accelerated growth through strategic acquisitions and strong recovery from the impact of the COVID-19 pandemic, driving new vehicle unit sales up 52.3% compared to 2020. New vehicle unit sales experienced strong headwinds in 2020, declining 5.2% over the prior year. Despite increasing average sales prices, new vehicle revenues remained relatively flat in 2020 compared to 2019.

While market demand remained high throughout 2021, there continues to be a shortage of available new vehicles for sale driven largely by certain component shortages in the manufacturers’ supply chains. This imbalance has resulted in higher than normal average selling prices and gross profits per unit. The reduced levels of new vehicle availability are expected to continue into 2022. Throughout 2020, the impact of the COVID-19 pandemic on each of our markets varied. We experienced initial declines in new vehicle unit sales in the first half of the year and then saw continued incremental improvement each month following, with fourth quarter 2020 same store new vehicle unit sales nearing 2019 levels.

Same store new vehicle revenue was driven by an increase in unit volume of 3.8% and an increase in average selling prices of 9.7%. As the national new vehicle market plateaus, our stores focus on improving gross profit per new vehicle sold. On a same store basis, gross profit per new vehicle increased 74.5% during 2021 compared to 2020. Our recently acquired stores are also focused on improving gross profit per new vehicle as total company gross profit per unit increased 73.5% during 2021 compared to 2020. Pent-up demand and reduced inventory levels related to short-term production closures combined with increased manufacturer partner incentives contributed to these improvements in gross profit per unit. We believe these increases in gross profit per unit will return to normalized levels in 2022.

The same store new vehicle sales decrease in 2020 over 2019 of 9.3% included a decrease in unit sales of 14.1%, offset by an increase of 5.6% in average selling prices.

Used Vehicles

Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: manufacturer certified pre-owned (CPO) vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles. We have established a company-wide target of achieving a per store average of 100 used retail units per month. Strategies to achieve this target include reducing wholesale sales and selling the full spectrum of used units, from late model CPO models to vehicles over ten years old. During 2021, our stores sold an average of 92 used vehicles per store per month. This compares to 78 used vehicles per store per month in 2020 and 77 in 2019.

Used vehicle demand remains high, due in part to the lower levels of new vehicle inventory available for sale. This demand is resulting in higher than normal average selling prices and gross profits per unit in 2021.

Used vehicle revenues increased 81.5% during 2021 compared to 2020 and 13.4% in 2020 compared to 2019. These increases are due to a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores. Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 40.0% during 2021 and included a 16.1% increase in unit volume and a 20.6% increase in average selling price per retail unit compared to 2020. The revenue increase in 2021 was driven by an increase in our core vehicles of 46.2% and supported by increases in value auto and CPO vehicle categories of 47.3% and 22.4%, respectively. The increase in our core vehicle category includes a 21.5% increase in volume, complimented by a 20.3% increase in average selling price per vehicle.

Used vehicle gross profits increased 85.4% during 2021 compared to 2020 and 21.4% in 2020 compared to 2019. On a same store basis, used vehicle gross profit increased 46.5% in 2021 compared to 2020, led by the performance in our core vehicles of 44.3% and supported by increases in value auto and CPO vehicle categories of 46.3% and 52.8%, respectively. The increase in our core vehicle category was driven by both an increase in volume an increase in gross profit per unit. Gross profit per unit in our core vehicle category, which accounted for 60.0% of

Column 1Column 2Column 3Column 4
25

our used vehicle unit sales in 2021, increased 18.8%, from $2,501 in 2020 to $2,970 in 2021. The increase in same store gross profit in our value auto category was driven by a 22.9% increase in gross profit per unit from $2,498 in 2020 to $3,071 in 2021. Our CPO category experienced a decrease in volume, with unit sales decreasing 0.4% in 2021 compared to 2020, but saw an increase in gross profit per unit of 53.5%, from $2,360 in 2020 to $3,621 in 2021.

Similar to new vehicles, used vehicle sales volumes were impacted by the COVID-19 pandemic during 2020. Initial declines were similar to new vehicles in the beginning of the year; however, we experienced significant improvements during the rest of 2020.

Used vehicle revenues increased 6.3% in 2020 compared to 2019 on a same store basis due to increases in unit volume and average selling prices of 1.3% and 4.9%, respectively. Same store used vehicle gross profit also increased 13.9% in 2020 compared to 2019.

Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins and increase sales from finance and insurance products and parts and service.

Finance and Insurance

We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts and vehicle and theft protection.

The increases in finance and insurance revenue in 2021 compared to 2020 and in 2020 compared to 2019, were primarily due to increased volume related to acquisitions, combined with expanded product offerings and increasing penetration rates. Third party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. During 2021, finance and insurance sales accounted for 4.6% of total revenues and 24.7% of total gross profits. On a same store basis, finance and insurance sales accounted for 4.6% of total revenues and 24.2% of total gross profits in 2021. Same store finance and insurance revenues increased 28.6% during 2021 compared to 2020 and 1.0% during 2020 compared to 2019. These increases were driven by increases in finance and insurance revenues per retail unit, combined with increases in used vehicle unit volume. On a same store basis, our finance and insurance revenues per retail unit increased $276 per unit to $1,923 in 2021 compared to 2020 and $123 per unit to $1,614 in 2020 compared to 2019. The increase in 2021 compared to 2020 was primarily due to increases in volume and increases in service contract and financing penetration rates of 40 basis points and 120 basis points, respectively, from 48.8% to 49.2% and from 74.4% to 75.6%, respectively.

Service, body and parts

We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our parts and service operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from service, body and parts have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles.

Our service, body and parts revenue grew in all areas in 2021 compared to 2020 and grew in customer pay and warranty work in 2020 compared to 2019, primarily due to acquisitions. With more late-model units in operation, continued increase of vehicles in operation from 2015 to 2019, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance. We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts.

On a same store basis, service, body and parts revenue increased 11.4% during 2021, primarily driven by an increase in customer pay of 18.4%. Performance in parts wholesale and body shop also saw increases of 19.8% and 0.5%, respectively, compared to the same period of 2020.

Same store service, body and parts gross profit increased 13.1% during 2021 compared to 2020 and decreased 2.2% during 2020 compared to 2019, primarily as a result of shelter in place policies in effect during the first half of

Column 1Column 2Column 3Column 4
26

2020. Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work.

Segments

Certain financial information by segment is as follows:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Revenues:
Domestic$6,975.3$4,503.0$2,472.354.9%$4,382.4$120.62.8%
Import9,690.85,448.84,242.077.95,267.8181.03.4
Luxury6,114.83,152.02,962.894.02,991.9160.15.4
22,780.913,103.89,677.173.812,642.1461.73.7
Corporate and other50.820.530.3NM30.6(10.1)NM
$22,831.7$13,124.3$9,707.474.0%$12,672.7$451.63.6%

NM - Not meaningful

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Segment income*:
Domestic$466.4$230.0$236.4102.8%$123.4$106.686.4%
Import813.4249.8563.6225.6153.995.962.3
Luxury384.698.5286.1290.557.141.472.5
Total segment income for reportable segments$1,664.4$578.3$1,086.1187.8%$334.4$243.972.9%

*Segment income for each of the segments is a Non-GAAP measure defined as Income from operations before income taxes, depreciation and amortization, other interest expense and other income, net.

Reconciliation of total segment income for reportable segments to our consolidated income before income taxes:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Total segment income for reportable segments$1,664.4$578.3$1,086.1187.8%$334.4$243.972.9%
Corporate and other108.5176.7(68.2)(38.6)170.26.53.8
Depreciation and amortization(127.3)(92.3)35.037.9(82.4)9.912.0
Other interest expense(108.2)(73.1)35.148.0(60.6)12.520.6
Other income, net(52.6)58.9(111.5)NM13.845.1NM
Income before income taxes$1,484.8$648.5$836.3129.0%$375.4$273.172.7%

NM - Not meaningful

Year Ended December 31,
2021 vs. 20202020 vs. 2019
20212020Change%2019Change%
Retail new vehicle retail unit sales:
Domestic64,26948,42115,84832.7%53,262(4,841)(9.1)%
Import146,15093,11153,03957.098,365(5,254)(5.3)
Luxury50,71530,08720,62868.629,2388492.9
261,134171,61989,51552.2180,865(9,246)(5.1)
Allocated to management(396)(451)5512.2(333)(118)(35.4)
260,738171,16889,57052.3%180,532(9,364)(5.2)%
Column 1Column 2Column 3Column 4
27

Domestic

A summary of financial information for our Domestic segment follows:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Revenue:
New vehicle retail$3,202.8$2,235.0$967.843.3%$2,287.5$(52.5)(2.3)%
Used vehicle retail2,458.61,461.0997.668.31,264.7196.315.5
Used vehicle wholesale285.3104.1181.2174.1113.6(9.5)(8.4)
Finance and insurance295.2199.096.248.3184.214.88.0
Service, body and parts626.3456.7169.637.1477.5(20.8)(4.4)
Fleet and other107.147.259.9126.954.9(7.7)(14.0)
$6,975.3$4,503.0$2,472.354.9$4,382.4$120.62.8
Segment income$466.4$230.0$236.4102.8$123.4$106.686.4
New vehicle retail unit sales64,26948,42115,84832.7%53,262(4,841)(9.1)%

Total Revenue in our Domestic segment increased 54.9% in 2021 compared to 2020, driven by increases in all business lines. New vehicle unit sales increased 32.7%, driven by our acquisition activity. Same store units declined 2.7% in 2021 compared to 2020, primarily due to decreases in Chrysler and Ford. However, Domestic segment revenues benefited from improved used vehicle retail sales due to a 38.8% increase in volume and a 21.3% increase in average selling price per vehicle in 2021 compared to 2020. Finance and insurance revenue also contributed to the overall increase in Domestic segment revenue, driven by the increased used vehicle retail volume, combined with a 8.9% increase in finance and insurance income per retail unit sold to $1,923 per unit.

Strong performance in used vehicle retail and finance and insurance revenues in 2020 contributed to the 2.8% increase in revenue over 2019.

Our Domestic segment income increased 102.8% in 2021 compared to 2020 due to gross profit growth of 60.0%, with a decrease in floor plan interest expense of 19.9%, offset by an increase in SG&A of 45.2%. As a percentage of gross profit, SG&A decreased 610 basis points in 2021 compared to 2020.

Our Domestic segment income increased 86.4% in 2020 compared to 2019 due to gross profit growth of 12.1% with declines in SG&A and floor plan interest expense of 0.4% and 42.3%, respectively. As a percentage of gross profit, SG&A decreased 820 basis points in 2020 compared to 2019.

Import

A summary of financial information for our Import segment follows:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Revenue:
New vehicle retail$4,961.1$2,881.0$2,080.172.2%$2,920.8$(39.8)(1.4)%
Used vehicle retail2,915.91,610.41,305.581.11,448.5161.911.2
Used vehicle wholesale369.2126.0243.2193.0112.113.912.4
Finance and insurance559.7281.5278.298.8247.434.113.8
Service, body and parts836.0517.2318.861.6496.221.04.2
Fleet and other48.932.716.249.542.8(10.1)(23.6)
$9,690.8$5,448.8$4,242.077.9$5,267.8$181.03.4
Segment income$813.4$249.8$563.6225.6$153.9$95.962.3
New vehicle retail unit sales146,15093,11153,03957.0%98,365(5,254)(5.3)%

Total Revenue in our Import segment increased 77.9% in 2021 compared to 2020, driven by increases in all business lines. New vehicle unit sales in our Import segment increased 57.0%, driven by our acquisition activity and a 5.7% increase on a same store basis. Import segment revenues benefited from improved used vehicle retail sales due to a 51.2% increase in volume and 19.7% increase in average selling price. Finance and insurance revenue also contributed to the overall increase in Import segment revenue, driven by the increased volume combined with a 28.9% increase in finance and insurance income per retail unit sold to $2,010 per unit.

Column 1Column 2Column 3Column 4
28

The increase in our Import segment revenue in 2020 compared to 2019 was driven by increases in used vehicle retail, finance and insurance, and service, body and parts. New vehicle unit sales in our Import segment decreased 5.3%. However, Import segment revenues benefited from improved used vehicle retail revenue due to a 6.3% increase in volume, increases in finance and insurance revenues as a result of increased volume combined with a 13.8% increase in finance and insurance income per retail unit sold to $1,559 per unit, and improved service, body and parts revenues in 2020 compared to 2019.

Our Import segment income increased 225.6% in 2021 compared to 2020 due to gross profit growth of 106.7% with a decrease in floor plan interest expense of 4.1%, offset by an increase in SG&A expense of 68.8%. As a percentage of gross profit, SG&A decreased 1300 basis points in 2021 compared to 2020.

Our Import segment income increased 62.3% in 2020 compared to 2019 due to gross profit growth of 15.2% with only a minimal increase in SG&A expense of 7.0% and a decrease in floor plan interest expense of 28.3%. As a percentage of gross profit, SG&A decreased 550 basis points in 2020 compared to 2019.

Luxury

A summary of financial information for our Luxury segment follows:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Revenue:
New vehicle retail$3,038.2$1,659.4$1,378.883.1%$1,588.8$70.64.4%
Used vehicle retail1,884.8927.9956.9103.1813.3114.614.1
Used vehicle wholesale270.678.2192.4246.075.32.93.9
Finance and insurance205.794.7111.0117.277.117.622.8
Service, body and parts614.4358.7255.771.3335.323.47.0
Fleet and other101.133.168.0205.4102.1(69.0)(67.6)
$6,114.8$3,152.0$2,962.894.0$2,991.9$160.15.4
Segment income$384.6$98.5$286.1290.5$57.1$41.472.5
New vehicle retail unit sales50,71530,08720,62868.6%29,2388492.9%

The increase in our Luxury segment revenue in 2021 compared to 2020 resulted from increases in all business lines. New vehicle unit sales increased 68.6%, driven by our acquisition activity and an 8.4% increase on a same store basis. Our Luxury segment revenues also benefited from a 72.0% increase in used vehicle unit sales, a 27.5% increase in finance and insurance revenues per retail unit to $1,964 per unit and growth in service, body and parts during 2021 compared to 2020.

Our Luxury segment revenue increased in 2020 compared to 2019 across all major business lines. New vehicle unit sales increased 2.9% over the prior year. Our Luxury segment revenues also benefited from a 9.3% increase in used vehicle unit sales, a 15.9% increase in finance and insurance revenues per retail unit to $1,541 per unit and growth in service, body and parts during 2020 compared to 2019.

Our Luxury segment income increased 290.5% in 2021 compared to 2020. This increase was due to gross profit growth of 115.1% and decreased floor plan interest expense of 2.2%, offset by an increase in SG&A of 74.9%. As a percentage of gross profit, SG&A decreased 1410 basis points in 2021 compared to 2020.

Our Luxury segment income increased 72.5% in 2020 compared to 2019. This increase was due to gross profit growth of 14.2% and decreased floor plan interest expense of 26.6%, offset by an increase in SG&A of 8.0%. As a percentage of gross profit, SG&A decreased 430 basis points in 2020 compared to 2019.

Corporate and Other

Revenue attributable to Corporate and other includes the results of operations of our stand-alone collision centers, offset by certain unallocated reserve and elimination adjustments.

Column 1Column 2Column 3Column 4
29
Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Revenue, net$50.8$20.5$30.3NM$30.6$(10.1)NM
Segment income108.5176.7(68.2)(38.6)%170.26.53.8%

NM - not meaningful

The increase in Corporate and other revenues in 2021 compared to 2020 and decrease in 2020 compared to 2019 was primarily affected by our reserve for revenue reversals associated with unwound vehicle sales.

Internal corporate expense allocations are also used to increase comparability of our dealerships and reflect the capital burden a stand-alone dealership would experience. Examples of these internal allocations include internal rent expense, internal floor plan financing charges, and internal fees charged to offset employees within our corporate headquarters who perform certain dealership functions.

The decrease in Corporate and other income in 2021 compared to 2020 was primarily due to unrealized investment losses. The increase in Corporate and other segment income in 2020 compared to 2019 was primarily due increased gains on the divestiture of stores.

See Note 17 of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Form 10-K for additional information.

Asset Impairments

Asset impairments recorded as a component of operations consist of the following:

Year Ended December 31,
(Dollars in millions)202120202019
Franchise value$1.9$4.4$0.4
Goodwill3.51.7
Long-lived assets0.5
Total asset impairments$1.9$7.9$2.6

Goodwill and franchise value for our reporting units are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred. We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information.

During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit. We tested the goodwill and franchise value for this location. As a result, we identified it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $1.9 million, which was equal to the difference between the fair value and the carrying value for franchise value. This location was subsequently sold in the fourth quarter of 2021.

In the second quarter of 2020, there were indications of a triggering event at certain reporting units. We tested the franchise value and goodwill for these locations. As a result, we identified certain reporting units where it was more likely than not the fair values were less than the carrying amounts, and we recorded non-cash impairment charges of $4.4 million and $3.5 million, which was equal to the difference between the fair value and the carrying value for franchise value and goodwill, respectively. One of these locations was subsequently sold in the fourth quarter of 2020, with the remainder sold in 2021.

In the first quarter of 2019, we recorded an asset impairment of $0.5 million associated with certain real properties. The long-lived assets were tested for recoverability and were determined to have a carrying value exceeding their fair value. The impaired long-lived asset was subsequently sold in the second quarter of 2019.

As a result of our 2019 annual impairment testing, we identified certain reporting units where it was more likely than not the fair value was less than the carrying amount, and recorded non-cash impairment charges of $0.4 million and $1.7 million for franchise value and goodwill, respectively. These locations were subsequently sold in 2020.

Column 1Column 2Column 3Column 4
30

See Note 1, Note 4, Note 5, and Note 13 of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Selling, General and Administrative (SG&A)

SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Personnel$1,747.7$983.7$764.077.7%$911.2$72.58.0%
Advertising162.297.464.866.5111.9(14.5)(13.0)
Rent54.341.412.931.241.30.10.2
Facility costs117.081.135.944.377.43.74.8
Gain on sale of assets(2.3)(18.2)15.9(87.4)(9.7)(8.5)87.6
Other383.0242.9140.157.7241.71.20.5
Total SG&A$2,461.9$1,428.3$1,033.672.4%$1,373.8$54.54.0%
Year Ended December 31,
2021 vs. 20202020 vs. 2019
As a % of gross profit20212020Change2019Change
Personnel41.0%44.2%(320)bps46.6%(240)bps
Advertising3.84.4(60)5.7(130)
Rent1.31.9(60)2.1(20)
Facility costs2.73.6(90)4.0(40)
Gain on sale of assets(0.1)(0.8)70(0.5)(30)
Other9.110.9(180)12.4(150)
Total SG&A57.8%64.2%(640)bps70.3%(610)bps

SG&A increased 72.4%, or $1.0 billion in 2021 compared to 2020. Overall increases in SG&A were primarily due to increased personnel costs resulting from our growth through acquisitions. Other expenses in 2021 included acquisition expenses of $20.2 million, compared to $3.0 million in 2020 and $5.8 million of storm related insurance charges, compared to $6.1 million in 2020. Gain on the sale of stores was $16.6 million in 2020 with no net gain or loss recognized in 2021.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit was 42.5% in 2021 compared to 64.6% in 2020, which included decreases across all categories.

SG&A increased 4.0%, or $54.5 million, in 2020 compared to 2019. Overall increases in SG&A were primarily due to increased personnel costs which resulted from our growth through acquisitions, offset by decreases in advertising spend and gains on sales of assets. Other expenses in 2020 included acquisition expenses of $3.0 million, compared to $2.5 million in 2019 and $6.1 million of storm related insurance charges, compared to $9.5 million in 2019. Gains on the sale of stores were $16.6 million and $9.7 million in 2020 and 2019, respectively.

On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit was 64.5% in 2020 compared to 70.2% in 2019, which included decreases seen across all categories.

Column 1Column 2Column 3Column 4
31

SG&A adjusted for non-core charges was as follows:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Personnel$1,747.7$983.7$764.077.7%$911.2$72.58.0%
Advertising162.297.464.866.5111.9(14.5)(13.0)
Rent54.341.412.931.241.30.10.2
Facility costs117.081.135.944.377.43.74.8
Adjusted loss (gain) on sale of assets(2.3)(1.6)(0.7)43.80.0(1.6)NM
Adjusted other357.0233.8123.252.7229.74.11.8
Total adjusted SG&A$2,435.9$1,435.8$1,000.169.7%$1,371.5$64.34.7%
Year Ended December 31,
2021 vs. 20202020 vs. 2019
As a % of gross profit20212020Change2019Change
Personnel41.0%44.2%(320)bps46.6%(240)bps
Advertising3.84.4(60)5.7(130)
Rent1.31.9(60)2.1(20)
Facility costs2.73.6(90)4.0(40)
Adjusted loss (gain) on sale of assets(0.1)(0.1)0.0(10)
Adjusted other8.510.5(200)11.8(130)
Total adjusted SG&A57.2%64.5%(730)bps70.2%(570)bps

See “Non-GAAP Reconciliations” for more details.

Depreciation and Amortization

Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to tradenames.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Depreciation and amortization$127.3$92.3$35.037.9%$82.4$9.912.0%

Acquisition activity contributed to the increases in depreciation and amortization in 2021 compared to 2020 and in 2020 compared to 2019. We acquired approximately $559.8 million and $241 million of depreciable property as part of our 2021 and 2020 acquisitions, respectively. Capital expenditures totaled $260.4 million and $167.8 million, respectively, in 2021 and 2020. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.

Operating Income

Operating income as a percentage of revenue, or operating margin, was as follows:

Year Ended December 31,
202120202019
Operating margin7.3%5.3%3.9%
Operating margin adjusted for non-core charges(1)7.45.33.9

(1)See “Non-GAAP Reconciliations” for additional information.

In 2021, our operating margin increased 200 basis points compared to 2020. In 2021, the increase in our operating margin was driven by a decrease in SG&A as a percentage of gross profit and increased total gross margin. Adjusting for non-core charges, including storm related insurance charges and acquisition expenses, our operating margin increased 210 basis points in 2021 compared to 2020.

In 2020, our operating margin increased 140 basis points compared to 2019. In 2020, the increase in our operating margin was driven by a decrease in SG&A as a percentage of gross profit and increased total gross margin.

Column 1Column 2Column 3Column 4
32

Floor Plan Interest Expense and Floor Plan Assistance

Floor plan interest expense decreased $12.1 million in 2021 compared to 2020, primarily due to new vehicle inventory shortages and increasing consumer demand. Floor plan interest expense decreased 52.2% for pre-existing locations, offset by a 7.6% increase related to acquisition volume and a 9.4% increase related to increased interest rates.

Floor plan interest expense decreased $38.4 million in 2020 compared to 2019, primarily due to our ability to pay off our higher interest rate floor plan notes payable with the surplus liquidity generated from our senior note and equity offerings in 2020.

Floor plan assistance is provided by manufacturers to support store financing of new vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our new vehicle sales relative to stocking levels.

The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Floor plan interest expense (new vehicles)$22.3$34.4$(12.1)(35.2)%$72.8$(38.4)(52.7)%
Floor plan assistance (included as an offset to cost of sales)(120.1)(72.8)(47.3)65.0(69.0)(3.8)5.5
Net new vehicle carrying costs (benefit)$(97.8)$(38.4)$(59.4)154.7%$3.8$(42.2)NM

Other Interest Expense

Other interest expense includes interest on debt incurred related to acquisitions, real estate mortgages, our used and service loaner vehicle inventory financing commitments, our revolving lines of credit, and issued senior notes.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Mortgage interest$24.9$26.2$(1.3)(5.0)%$27.5$(1.3)(4.7)%
Other interest85.348.536.875.935.413.137.0
Capitalized interest(2.0)(1.6)(0.4)25.0(2.3)0.7(30.4)
Total other interest expense$108.2$73.1$35.148.0%$60.6$12.520.6%

The increase in other interest expense in 2021 compared to 2020 was due to the issuances of $800 million in aggregate principal amount of 3.875% senior notes due 2029 in May 2021 and $550 million in aggregate principal amount of 4.375% senior notes due 2031 in October 2020. These increases were offset by the payoff of our $300 million in aggregate principal amount of 5.250% senior notes in August 2021. See also Note 6 of Notes to Consolidated Financial Statements for additional information.

The increase in other interest expense in 2020 compared to 2019 was due to the issuances of $400 million in aggregate principal amount of 4.625% senior notes due 2027 in December 2019 and $550 million in aggregate principal amount of 4.375% senior notes due 2031 in October 2020, offset by decreases in our average borrowings on our credit facilities.

Column 1Column 2Column 3Column 4
33

Other Income (Expense), Net

Other income (expense), net primarily includes other income associated interest income and other non-recurring transactions.

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change%2019Change%
Other income (expense), net$(52.6)$58.9$(111.5)NM$13.8$45.1NM

The decrease in other income (expense), net in 2021 compared to 2020 was primarily due to a $66.4 million unrealized loss related to our investment in Shift Technologies, Inc. compared to a $43.8 million unrealized investment gain in 2020 for the same investment. We also recognized a $10.3 million loss in 2021 on the early redemption of our $300 million principal amount 5.250% senior notes originally due 2025. The increase in other income (expense), net in 2020 compared to 2019 was also due to the same unrealized investment gain in 2020 related to our investment in Shift Technologies, Inc.

Income Tax Provision

Our effective income tax rate was as follows:

Year Ended December 31,
202120202019
Effective income tax rate28.4%27.5%27.7%
Effective income tax rate excluding non-core items(1)26.827.627.6

(1)See “Non-GAAP Reconciliations” for more details

Our effective income tax rate was 28.4% for 2021 compared to 27.5% for 2020. Our 2021 effective income tax rate was negatively affected by a valuation allowance established for certain deferred tax assets not expected to be realized. The increase in tax rate was offset by stock awards vesting in the current period and a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.

Excluding the valuation allowance established during 2021, our effective income tax rate excluding non-core items for 2021 would have been 26.8%, a decrease of 80 basis points compared to the rate for 2020.

Our effective income tax rate in 2020 was positively affected by an increase in pre-tax income, excess tax benefits on stock awards vesting in the current period, and a reduction in non-deductible expenses. Our current state effective tax rate was negatively impacted by the enactment of the Oregon Corporate Activity Tax beginning January 1, 2020, which was partially offset by favorable changes in our state rate due to acquisitions.

Non-GAAP Reconciliations

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facility and in communications with our Board of Directors concerning financial performance. These measures should not be considered an alternative to GAAP measures.

Column 1Column 2Column 3Column 4
34

The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations (in millions, except per share amounts):

Year Ended December 31, 2021
(In millions)As reportedAsset impairmentInvestment lossInsurance reservesAcquisition expensesLoss on redemption of senior notesAdjusted
Asset impairment$1.9$(1.9)$$$$$
Selling, general and administrative2,461.9(5.8)(20.2)2,435.9
Operating income1,667.91.95.820.21,695.8
Other income (expense), net(52.6)66.410.324.1
Income before income taxes$1,484.8$1.9$66.4$5.8$20.2$10.3$1,589.4
Income tax (provision) benefit(422.1)(0.5)6.6(1.6)(5.1)(2.7)(425.4)
Net income1,062.71.473.04.215.17.61,164.0
Net income attributable to non-controlling interest(1.7)(1.7)
Net income attributable to redeemable non-controlling interest(0.9)(0.9)
Net income attributable to Lithia Motors, Inc.$1,060.1$1.4$73.0$4.2$15.1$7.6$1,161.4
Diluted earnings per share attributable to Lithia Motors, Inc.$36.54$0.05$2.52$0.14$0.52$0.26$40.03
Diluted share count29.0
Year Ended December 31, 2020
(In millions)As reportedNet disposal gain on sale of storesAsset impairmentInvestment gainsInsurance reservesAcquisition expensesTax attributeAdjusted
Asset impairment$7.9$$(7.9)$$$$$
Selling, general and administrative1,428.316.6(6.1)(3.0)1,435.8
Operating income (loss)697.1(16.6)7.96.13.0697.5
Other income (expense), net58.9(43.8)15.1
Income (loss) before income taxes$648.5$(16.6)$7.9$(43.8)$6.1$3.0$$605.1
Income tax (provision) benefit(178.2)4.6(2.3)12.1(1.6)(0.8)(0.8)(167.0)
Net income (loss)$470.3$(12.0)$5.6$(31.7)$4.5$2.2$(0.8)$438.1
Diluted earnings (loss) per share attributable to Lithia Motors, Inc.$19.53$(0.50)$0.23$(1.32)$0.19$0.09$(0.03)$18.19
Diluted share count24.1
Column 1Column 2Column 3Column 4
35
Year Ended December 31, 2019
(In millions)As reportedNet disposal gain on sale of storesAsset impairmentInsurance reservesAcquisition expensesAdjusted
Asset impairment$2.6$$(2.6)$$$
Selling, general and administrative1,373.89.7(9.5)(2.5)1,371.5
Operating income (loss)495.0(9.7)2.69.52.5499.9
Income (loss) before income taxes$375.4$(9.7)$2.6$9.5$2.5$380.3
Income tax (provision) benefit(103.9)2.8(0.7)(2.6)(0.7)(105.1)
Net income (loss)$271.5$(6.9)$1.9$6.9$1.8$275.2
Diluted earnings per share attributable to Lithia Motors, Inc.$11.60$(0.30)$0.08$0.30$0.08$11.76
Diluted share count23.4

Liquidity and Capital Resources

We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility. Our free cash flow deployment strategy targets an allocation of 65% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification and 10% in shareholder return in the form of dividends and share repurchases.

Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.

Available Sources

Below is a summary of our immediately available funds:

As of December 31,
(Dollars in millions)20212020Change%
Cash, restricted cash, and cash equivalents$174.8$162.4$12.47.6%
Unfinanced new vehicles113.4(113.4)NM
Available credit on the credit facilities1,344.81,237.1107.78.7%
Total current available funds$1,519.6$1,399.5$120.18.6%

NM - Not meaningful

Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:

Year Ended December 31,
(Dollars in millions)202120202019
Net cash provided by operating activities$1,797.2$544.6$524.5
Net cash used in investing activities(2,890.4)(1,605.8)(463.0)
Net cash provided by (used in) financing activities1,106.71,139.8(9.1)

Operating Activities

Cash provided by operating activities increased $1.3 billion in 2021 compared to 2020, primarily as a result of improved profitability, lower inventory turns compared to the prior year and growth in our business through acquisitions.

Borrowings from and repayments to our syndicated credit facility related to our new vehicle inventory floor plan financing are presented as financing activities. Additionally, the cash paid for inventory purchased as part of an

Column 1Column 2Column 3Column 4
36

acquisition is presented as an investing activity, while the subsequent flooring of the inventory is included in floor plan notes payable cash activities.

To better understand the impact of these items, adjusted net cash provided by operating activities is presented below:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change2019Change
Net cash provided by operating activities – as reported$1,797.2544.6$1,252.6$524.5$20.1
Less: Net repayments on floor plan notes payable: non-trade(685.3)(20.6)(664.7)(54.6)34.0
Add: Temporary pay down of outstanding borrowings on floor plan notes payable: non-trade113.4(113.4)113.4
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory(355.5)(255.0)(100.5)(80.0)(175.0)
Net cash provided by operating activities – adjusted$756.4$382.4$374.0$389.9$(7.5)

Inventories are the most significant component of our cash flow from operations. As of December 31, 2021, our new vehicle days’ supply was 24 days, or 26 days lower than our days’ supply as of December 31, 2020. Our days’ supply of used vehicles was 61 days, which was four days lower than our days’ supply as of December 31, 2020. We calculate days’ supply of inventory based on current inventory levels, including in-transit vehicles, and a 30-day historical cost of sales level. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.

Investing Activities

Net cash used in investing activities totaled $2.9 billion and $1.6 billion, respectively, for 2021 and 2020. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.

Below are highlights of significant activity related to our cash flows from investing activities:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change2019Change
Capital expenditures$(260.4)$(167.8)$(92.6)$(124.9)$(42.9)
Cash paid for acquisitions, net of cash acquired(2,699.3)(1,503.3)(1,196.0)(366.6)(1,136.7)
Cash paid for other investments(10.2)(11.2)1.0(7.2)(4.0)
Proceeds from sales of stores76.357.518.846.710.8

Capital Expenditures

Below is a summary of our capital expenditure activities:

Year Ended December 31,
(Dollars in millions)202120202019
Post-acquisition capital improvements$37.2$32.5$33.9
Facilities for open points14.15.4
Purchase of facilities for existing operations21.929.63.1
Existing facility improvements81.648.750.2
Maintenance105.657.032.3
Total capital expenditures$260.4$167.8$124.9

Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timelines.

Column 1Column 2Column 3Column 4
37

We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer image standards and requirements.

If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facility. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.

Acquisitions

Growth through acquisitions is a key component of our long-term strategy that enables us to increase our network of locations, support maintaining a diverse franchise and geographic mix and improve our ability to serve customers through wider selection and improved proximity. Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations.

We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade. Adjusted net cash paid for acquisitions, as well as certain other acquisition-related information is presented below:

Year Ended December 31,
(Dollars in millions)202120202019
Number of stores acquired77309
Number of stores opened1
Number of franchises added1
Cash paid for acquisitions, net of cash acquired$(2,699.3)$(1,503.3)$(366.6)
Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory355.5255.080.0
Cash paid for acquisitions, net of cash acquired – adjusted$(2,343.8)$(1,248.3)$(286.6)

We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.

Financing Activities

Net cash provided by financing activities, adjusted for borrowing on floor plan facilities: non-trade was as follows:

Year Ended December 31,
(Dollars in millions)202120202019
Cash provided by (used in) financing activities, as reported$1,106.71,139.8$(9.1)
Add: Net repayments on floor plan notes payable: non-trade685.320.654.6
Cash provided by financing activities, as adjusted$1,792.0$1,160.4$45.5

Below are highlights of significant activity related to our cash flows from financing activities, excluding net (repayments) borrowings on floor plan notes payable: non-trade, which are discussed above:

Year Ended December 31,
2021 vs. 20202020 vs. 2019
(Dollars in millions)20212020Change2019Change
Net borrowings (repayments) on lines of credit$325.4$(110.0)$435.4$(314.6)$204.6
Principal payments on long-term debt and finance lease liabilities, other(486.5)(6.3)(480.2)(11.0)4.7
Proceeds from the issuance of long-term debt1,161.8606.5555.3420.3186.2
Proceeds from the issuance of common stock1,136.2790.4345.811.0779.4
Payment of debt issuance costs(14.7)(10.8)(3.9)(5.8)(5.0)
Repurchases of common stock(230.7)(50.6)(180.1)(3.2)(47.4)
Dividends paid(38.8)(29.1)(9.7)(27.6)(1.5)
Column 1Column 2Column 3Column 4
38

Borrowing and Repayment Activity

During 2021, we raised net proceeds of $1.2 billion through the issuance of debt, including the issuance of $800.0 million in aggregate principal amount of 3.875% senior notes due 2029 and $344.4 million through non-recourse notes payable secured by a portion of our Driveway Finance auto loan receivable portfolio. Using these proceeds we repaid $325.4 million, net, on our lines of credit and redeemed our $300 million in aggregate principal amount of 5.250% senior notes at a redemption price equal to 102.625% of the principal amount of the notes plus accrued and unpaid interest thereon. These funds were primarily used for acquisitions, share repurchases and capital expenditures.

Our debt to total capital ratio, excluding floor plan notes payable, was 42.4% at December 31, 2021 compared to 44.5% at December 31, 2020.

Equity Transactions

In May 2021, we completed the public offering of 3,571,428 shares of our Common stock, no par value per share, which included the exercise in full by the underwriters of their option to purchase up to 465,838 additional shares of our Common stock, at the public offering price of $322.00 per share. We received $1.11 billion from the offering, net of the underwriting discount and before deducting the offering expenses of $0.6 million.

In November 2021, our Board of Directors authorized the repurchase of up to $750 million of our Common stock. This new authorization is in addition to the amount previously authorized by the Board for repurchase. As of December 31, 2021, we had $722.8 million available for repurchase under the program. The authority to repurchase does not have an expiration date.

During 2021, we paid dividends on our Common Stock as follows:

Dividend paid:Dividend amount per shareTotal amount of dividend (in millions)
March 2021$0.31$8.3
May 20210.359.3
August 20210.3510.6
November 20210.3510.6

We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis.

Summary of Outstanding Balances on Credit Facilities and Long-Term Debt

Below is a summary of our outstanding balances on credit facilities and long-term debt:

(Dollars in millions)Outstanding as of December 31, 2021Remaining Available as of December 31, 2021
Floor plan notes payable: non-trade$835.9$(1)
Floor plan notes payable354.2
Used and service loaner vehicle inventory financing commitments500.0267.4(2)
Revolving lines of credit219.91,077.4(2),(3)
Real estate mortgages592.9
Finance lease obligations53.6
Non-recourse notes payable317.6
4.625% Senior notes due 2027400.0
4.375% Senior notes due 2031550.0
3.875% Senior notes due 2029800.0
Other debt1.9
Unamortized debt issuance costs(26.5)(4)
Total debt$4,599.5$1,344.8

(1)As of December 31, 2021, we had a $2.2 billion new vehicle floor plan commitment as part of our credit facility.

(2)The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuates monthly.

(3)Available credit is based on the borrowing base amount effective as of November 30, 2021. This amount is reduced by $33.5 million for outstanding letters of credit.

Column 1Column 2Column 3Column 4
39

(4)Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 6 of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.

Credit Facility

On April 29, 2021, we amended our existing syndicated credit facility (credit facility), comprised of 20 financial institutions, including eight manufacturer-affiliated finance companies, extending the maturity date to April 2026.

This credit facility provides for a total financing commitment of $3.75 billion, which may be further expanded, subject to lender approval and the satisfaction of other conditions, up to a total of $4.25 billion. The initial allocation of the financing commitment is for up to $750 million in used vehicle inventory floorplan financing, up to $750 million in revolving financing for general corporate purposes, including acquisitions and working capital, up to $2.15 billion in new vehicle inventory floorplan financing, and up to $100 million in service loaner vehicle floorplan financing. We have the option to reallocate the commitments under this credit facility, provided that each of the used vehicle floor plan commitment and the aggregate revolving loan commitment may not be more than the 20% of the amount of the aggregate commitment, and the aggregate service loaner vehicle floorplan commitment may not be more than the 3% of the amount of the aggregate commitment. All borrowings from, and repayments to, our lending group are presented in the Consolidated Statements of Cash Flows as financing activities.

Our obligations under our credit facility are secured by a substantial amount of our assets, including our inventory (including new and used vehicles, parts and accessories), equipment, accounts receivable (and other rights to payment) and our equity interests in certain of our subsidiaries. Under our credit facility, our obligations relating to new vehicle floor plan loans are secured only by collateral owned by borrowers of new vehicle floor plan loans under the credit facility.

The interest rate on the credit facility varies based on the type of debt, with the rate of one-month LIBOR plus 1.10% for new vehicle floor plan financing, one-month LIBOR plus 1.40% for used vehicle floor plan financing, 1.20% for service loaner floor plan financing and a variable interest rate on the revolving financing ranging from the one-month LIBOR plus 1.00% to 2.00% depending on our leverage ratio. The annual interest rates associated with our floor plan commitments are as follows:

CommitmentAnnual Interest Rate at December 31, 2021
New vehicle floor plan1.20%
Used vehicle floor plan1.50%
Service loaner floor plan1.30%
Revolving line of credit1.10%

Under the terms of our credit facility we are subject to financial covenants and restrictive covenants that limit or restrict our incurring additional indebtedness, making investments, selling or acquiring assets and granting security interests in our assets.

Under our credit facility, we are required to maintain the ratios detailed in the following table:

Debt Covenant RatioRequirementAs of December 31, 2021
Current ratioNot less than 1.10 to 11.82 to 1
Fixed charge coverage ratioNot less than 1.20 to 15.53 to 1
Leverage ratioNot more than 5.75 to 11.48 to 1

As of December 31, 2021, we were in compliance with all covenants. We expect to remain in compliance with the financial and restrictive covenants in our credit facility and other debt agreements. However, no assurances can be provided that we will continue to remain in compliance with the financial and restrictive covenants.

If we do not meet the financial and restrictive covenants and are unable to remediate or cure the condition or obtain a waiver from our lenders, a breach would give rise to remedies under the agreement, the most severe of which are the termination of the agreement, acceleration of the amounts owed and the seizure and sale of our assets comprising the collateral for the loans. A breach would also trigger cross-defaults under other debt agreements.

Column 1Column 2Column 3Column 4
40

Although we refer to the lenders’ obligations to make loans as “commitments,” each lender’s obligations to make any loan or other credit accommodations under the credit facility is subject to the satisfaction of the conditions precedent specified in the credit agreement including, for example, that our representations and warranties in the agreement are true and correct in all material respects as of the date of each credit extension. If we are unable to satisfy the applicable conditions precedent, we may not be able to request new loans or other credit accommodations under our credit facility.

Floor Plan Notes Payable

We have floor plan agreements with manufacturer-affiliated finance companies for certain new vehicles and vehicles that are designated for use as service loaners. The interest rates on these floor plan notes payable commitments vary by manufacturer and are variable rates. As of December 31, 2021, $354.2 million was outstanding on these agreements. Borrowings from, and repayments to, manufacturer-affiliated finance companies are classified as operating activities in the Consolidated Statements of Cash Flows.

Other Lines of Credit

Our other lines of credit include commitments of up to $20 million, secured by certain assets from select Chrysler locations, a commitment of $60 million with Ford Motor Credit Company, secured by certain assets from all Ford locations, and $39 million secured by assets at our Canadian stores. These other lines of credit mature in 2022 and have interest rates up to 5.65%. As of December 31, 2021, no amounts were outstanding on these other lines of credit.

On July 14, 2020, we entered into a five-year real estate backed facility with eight financial institutions, including two manufacturer affiliated finance companies, maturing in July 2025. The real-estate backed credit facility currently provides a total financing commitment of up to $238.8 million in working capital financing for general corporate purposes, including acquisitions and working capital, collateralized by real estate and certain other assets owned by us. The interest rate on this credit facility uses one-month LIBOR plus a margin ranging from 2.00%-2.50% based on our leverage ratio, or a base rate of 0.75% plus a margin. The facility includes financial and restrictive covenants typical of such agreements, lending conditions, and representations and warranties by us. Financial covenants include requirements to maintain minimum current and fixed charge coverage ratios, and a maximum leverage ratio, consistent with those under our existing syndicated credit facility with U.S. Bank National Association as administrative agent. As of December 31, 2021, no amounts were outstanding on the real estate backed facility.

On July 31, 2020, we entered into a securitization facility which provides initial commitments for borrowings of up to $300 million and matures in July 2022. As of December 31, 2021, we had $90 million drawn on the securitization facility, which is included as part of “Revolving lines of credit” in the “Summary of Outstanding Balances on Credit Facilities and Long-Term Debt” table above.

On April 12, 2021, we entered into a credit agreement with Ally Bank (Ally Capital in Hawaii, Mississippi, Montana and New Jersey), as lender. The credit agreement matures in April 2023 and provides for a revolving line of credit facility (Ally credit facility) of up to $300.0 million and is secured by real estate owned by us. The Ally credit facility will bear interest at a rate per annum equal to the greater of 3.00% or the prime rate designated by Ally Bank, minus 25 basis points. The Ally credit facility includes financial and restrictive covenants typical of such agreements, lending conditions, and representations and warranties. Financial covenants, including the requirements to maintain minimum current and fixed charge coverage ratios, and a maximum leverage ratio, are the same as the requirements under our existing syndicated credit facility with U.S. Bank National Association. The covenants restrict us from disposing of assets and granting additional security interests. As of December 31, 2021, no amounts were outstanding on the Ally credit facility.

On August 30, 2021, we entered into a credit agreement with The Bank of Nova Scotia. The credit agreement makes available three primary lines of credit including a working capital revolving credit facility of up to $50 million CAD, up to $300 million CAD floor plan financing for new and used vehicles; and $350 million CAD to provide wholesale lease financing. The credit facilities accrue interest at rates equal to the Lender’s prime lending rate or the Canadian Dollar Offered Rate plus, in each case, a spread, with the spreads ranging from 0.25% per annum to 1.50% per annum. The credit agreement includes various financial and other covenants typical of such agreements. All indebtedness under this agreement is due on demand.

Column 1Column 2Column 3Column 4
41

Non-Recourse Notes Payable

Driveway Finance Corporation auto loans receivable are primarily funded through our warehouse facilities and asset-backed term funding transactions. These non-recourse funding vehicles are structured to legally isolate the auto loans receivable, and we would not expect to be able to access the assets of our non-recourse funding vehicles, even in insolvency, receivership or conservatorship proceedings. Similarly, the investors in the non-recourse notes payable have no recourse to our assets beyond the related receivables, the amounts on deposit in reserve accounts and the restricted cash from collections on auto loans receivable. We do, however, continue to have the rights associated with the interest we retain in these non-recourse funding vehicles.

In November 2021, we issued $344.4 million in non-recourse notes payable related to the asset-backed term funding transaction.

3.875% Senior Notes due 2029

On May 27, 2021, we issued $800 million in aggregate principal amount of 3.875% notes due 2029 to eligible purchasers in a private placement under Rule 144A and Regulation S of the Securities Act of 1933. Interest accrues on the notes from May 27, 2021 and is payable semiannually on June 1 and December 1. We may redeem the notes in whole or in part, on or after June 1, 2024, at the redemption prices set forth in the Indenture, plus accrued and unpaid interest, if any, to, but, excluding, the redemption date. Prior to June 1, 2024, we may redeem up to 40% of the aggregate principal amount of the Senior Notes with funds in an aggregate amount up to the net cash proceeds of certain equity offerings at a redemption price equal to 103.875% of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the redemption date. In addition, at any time prior to June 1, 2024, we may redeem some or all of the notes at a price equal to 100% of the principal amount, plus a “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding, the redemption date.

Below is a summary of outstanding senior notes issued:

DescriptionMaturity DateInterest Payment DatesPrincipal Amount
4.625% Senior notes due 2027December 15, 2027June 15, December 15$400 million
4.375% Senior notes due 2031January 15, 2031January 15, July 15$550 million
3.875% Senior notes due 2029June 1, 2029June 1, December 1$800 million

On August 1, 2021, we redeemed in full the aggregate $300 million principal amount of our 5.250% senior notes due 2025 at a redemption price equal to 102.625% of the principal amount of the notes plus accrued and unpaid interest thereon.

Real Estate Mortgages, Finance Lease Obligations, and Other Debt

We have mortgages associated with our owned real estate. Interest rates related to this debt ranged from 1.8% to 5.3% at December 31, 2021. The mortgages are payable in various installments through June 1, 2038. As of December 31, 2021, we had fixed interest rates on 71.2% of our outstanding mortgage debt.

We have finance lease obligations with some of our leased real estate. Interest rates related to this debt ranged from 1.9% to 8.5% at December 31, 2021. The leases have terms extending through August 2037.

Our other debt includes sellers’ notes. The interest rates associated with our other debt ranged from 5.0% to 10.0% at December 31, 2021. This debt, which totaled $1.9 million at December 31, 2021, is due in various installments through April 2027.

Contractual Obligations

Our cash requirements greater than twelve months from contractual obligations and commitments include:

Debt Obligations and Interest Payments

Refer to Note 6, Credit Facilities and Long-Term Debt, of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Contract Obligations

Refer to Note 7, Commitments and Contingencies, of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

Column 1Column 2Column 3Column 4
42

Operating and Finance Leases

Refer to Note 11, Leases, of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.

LIBOR Transition

We are working closely and cooperatively with our lending partners to update LIBOR-based agreements. We expect to transition all of our LIBOR-based agreements to appropriate replacement rates well before the June 30, 2023 LIBOR cessation. We do not anticipate this transition to have any material impact to our financials.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain. The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period. Changes in the accounting estimates we used are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations.

Our most critical accounting estimates include those related to goodwill and franchise value, and acquisitions. We also have other key accounting policies for valuation of accounts receivable and expense accruals. However, these policies either do not meet the definition of critical accounting estimates described above or are not currently material items in our financial statements. We review our estimates, judgments and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.

Goodwill and Franchise Value

We are required to test our goodwill and franchise value for impairment at least annually, or more frequently if conditions indicate that an impairment may have occurred. Goodwill is tested for impairment at the reporting unit level. Our reporting units are individual retail automotive stores as this is the level at which discrete financial information is available and for which operating results are regularly reviewed by our chief operating decision maker to allocate resources and assess performance.

We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2021, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.

As of December 31, 2021, we had $977.3 million of goodwill on our balance sheet associated with 201 reporting units. No reporting unit accounted for more than 2.2% of our total goodwill as of December 31, 2021. The annual goodwill impairment analysis, which we perform as of October 1 of each year, resulted in no indications of impairment in 2021 or 2020. In 2019, our annual analyses resulted in an impairment charge of $1.7 million. During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit. We tested the goodwill for this location, which resulted in no goodwill impairment charges recorded. During the second quarter of 2020, there was an indication of a triggering event at certain reporting units. As a result, we identified certain reporting units where it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $3.5 million.

We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual store basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2021, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual store’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary. If the qualitative assessment determines it is more likely than not that the fair value is less than the carrying amount, then a quantitative valuation of our franchise value is performed. An impairment charge is recorded to the extent the fair value is less than the carrying value.

Column 1Column 2Column 3Column 4
43

As of December 31, 2021, we had $799.1 million of franchise value on our balance sheet associated with 201 stores. No individual store accounted for more than 8.4% of our total franchise value as of December 31, 2021. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2021 or 2020. In 2019, our annual analysis resulted in an impairment charge of $0.4 million. During the third quarter of 2021, there were indications of impairment at a certain reporting unit. We tested the franchise value for this location, which resulted in an impairment charge of $1.9 million. During the second quarter of 2020, there was an indication of a triggering event at certain reporting units. As a result, we identified certain reporting units where it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $4.4 million.

We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value. A future decline in performance, decreases in projected growth rates or margin assumptions or changes in discount rates could result in a potential impairment, which could have a material adverse impact on our financial position and results of operations. Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 4.6% of our total franchise value and goodwill as of December 31, 2021.

See Note 1 and Note 5 of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.

Acquisitions

We account for acquisitions using the purchase method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition. Determination of the estimated fair value assigned to each asset acquired or liability assumed can materially impact the net income in subsequent periods through depreciation and amortization and potential impairment charges.

The most significant items we generally acquire in a transaction are inventory, long-lived assets, intangible franchise rights and goodwill. The fair value of acquired inventory is based on manufacturer invoice cost and market data. We estimate the fair value of property and equipment based on a market valuation approach. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. We apply an income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.

See Note 1 and Note 15 of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.