SONIC AUTOMOTIVE INC (SAH)
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=1043509. Latest filing source: 0001628280-26-010570.
Informational only - descriptive public-record data, not investment advice.
Business
Read SAH's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read SAH's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 15,153,600,000 | USD | 2025 | 2026-02-23 |
| Net income | 118,700,000 | USD | 2025 | 2026-02-23 |
| Assets | 5,970,700,000 | USD | 2025 | 2026-02-23 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-23. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001043509.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9,731,779,000 | 9,867,208,000 | 9,951,630,000 | 10,454,300,000 | 9,767,000,000 | 12,396,400,000 | 14,001,100,000 | 14,372,400,000 | 14,224,300,000 | 15,153,600,000 |
| Net income | 93,193,000 | 92,983,000 | 51,650,000 | 144,100,000 | -51,400,000 | 348,900,000 | 88,500,000 | 178,200,000 | 216,000,000 | 118,700,000 |
| Operating income | 232,909,000 | 211,565,000 | 177,663,000 | 307,700,000 | 33,900,000 | 538,400,000 | 314,000,000 | 423,600,000 | 461,500,000 | 367,500,000 |
| Gross profit | 1,429,274,000 | 1,457,676,000 | 1,446,125,000 | 1,521,000,000 | 1,423,600,000 | 1,914,300,000 | 2,317,000,000 | 2,245,700,000 | 2,192,800,000 | 2,382,900,000 |
| Diluted EPS | 2.03 | 2.09 | 1.20 | 3.30 | -1.21 | 8.06 | 2.23 | 4.97 | 6.18 | 3.42 |
| Operating cash flow | 216,368,000 | 162,883,000 | 143,675,000 | 170,800,000 | 281,100,000 | 306,300,000 | 406,100,000 | -15,700,000 | 109,200,000 | 567,400,000 |
| Capital expenditures | 206,232,000 | 234,245,000 | 163,619,000 | 125,600,000 | 127,200,000 | 298,200,000 | 227,100,000 | 203,600,000 | 187,300,000 | 149,900,000 |
| Dividends paid | 8,701,000 | 8,851,000 | 9,827,000 | 15,500,000 | 17,100,000 | 18,300,000 | 34,500,000 | 40,000,000 | 40,800,000 | 48,800,000 |
| Share buybacks | 99,971,000 | 37,347,000 | 24,110,000 | 2,400,000 | 71,700,000 | 93,300,000 | 261,900,000 | 177,600,000 | 34,400,000 | 82,400,000 |
| Assets | 3,639,336,000 | 3,818,518,000 | 3,796,807,000 | 4,071,035,000 | 3,746,000,000 | 4,975,100,000 | 4,978,300,000 | 5,364,600,000 | 5,895,700,000 | 5,970,700,000 |
| Stockholders' equity | 725,164,000 | 786,760,000 | 823,100,000 | 944,800,000 | 814,800,000 | 1,076,400,000 | 895,200,000 | 891,900,000 | 1,062,300,000 | 1,068,100,000 |
| Cash and cash equivalents | 3,108,000 | 6,352,000 | 5,900,000 | 29,100,000 | 170,300,000 | 299,400,000 | 229,200,000 | 28,900,000 | 44,000,000 | 6,300,000 |
| Free cash flow | 10,136,000 | -71,362,000 | -19,944,000 | 45,200,000 | 153,900,000 | 8,100,000 | 179,000,000 | -219,300,000 | -78,100,000 | 417,500,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 0.96% | 0.94% | 0.52% | 1.38% | -0.53% | 2.81% | 0.63% | 1.24% | 1.52% | 0.78% |
| Operating margin | 2.39% | 2.14% | 1.79% | 2.94% | 0.35% | 4.34% | 2.24% | 2.95% | 3.24% | 2.43% |
| Return on equity | 12.85% | 11.82% | 6.28% | 15.25% | -6.31% | 32.41% | 9.89% | 19.98% | 20.33% | 11.11% |
| Return on assets | 2.56% | 2.44% | 1.36% | 3.54% | -1.37% | 7.01% | 1.78% | 3.32% | 3.66% | 1.99% |
| Current ratio | 1.05 | 1.03 | 1.02 | 0.98 | 1.03 | 1.10 | 1.20 | 1.10 | 1.09 | 1.09 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Income statement bridge from reported figures
Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0001628280-26-010570; concept RevenueFromContractWithCustomerExcludingAssessedTax; source concepts us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | Gross profit: accession 0001628280-26-010570; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0001628280-26-010570; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0001628280-26-010570; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001628280-26-010570; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001628280-26-010570; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001628280-26-010570; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-010570; filed 2026-02-23. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-30. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001043509.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 2.34 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.23 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.29 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 3,652,900,000 | 23,400,000 | 0.65 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 3,643,500,000 | 68,400,000 | 1.92 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 3,584,800,000 | 38,700,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 3,384,000,000 | 42,000,000 | 1.20 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 3,453,000,000 | 41,200,000 | 1.18 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 3,491,500,000 | 74,200,000 | 2.13 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 3,895,800,000 | 58,600,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 3,651,300,000 | 70,600,000 | 2.04 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 3,657,200,000 | -45,600,000 | -1.34 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 3,973,800,000 | 46,800,000 | 1.33 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 3,871,300,000 | 46,900,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 3,688,500,000 | 60,800,000 | 1.79 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-028847; filed 2026-04-30. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-028847; filed 2026-04-30. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-028847; filed 2026-04-30. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-028847.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying unaudited condensed consolidated financial statements and related notes thereto, as well as the consolidated financial statements and related notes thereto, “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2025.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately. Certain amounts and percentages may not compute due to rounding.
Unless otherwise noted, all discussion of increases or decreases are for the three months ended March 31, 2026 compared to the three months ended March 31, 2025. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. The following discussion of EchoPark Segment used vehicles, wholesale vehicles, and finance, insurance and other, net is on a same market basis, except where otherwise noted. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. The following discussion of Powersports Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating stores in the Powersports Segment are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by reported total revenue). As a result of the way we manage our business, we had three reportable segments as of March 31, 2026: (1) the Franchised Dealerships Segment; (2) the EchoPark Segment; and (3) the Powersports Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of March 31, 2026, we operated 107 stores in the Franchised Dealerships Segment, 18 stores in the EchoPark Segment and 14 stores in the Powersports Segment. The Franchised Dealerships Segment consists of 127 new vehicle franchises (representing 24 different brands of cars and light trucks) and 16 collision repair centers in 17 states. The EchoPark Segment consists of 18 stores in 10 states. The Powersports Segment consists of 41 franchises at 14 locations (11 full-service dealerships and three authorized retail outlets) in three states.
The Franchised Dealerships Segment provides comprehensive sales and services, including (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of third-party financing, extended warranties, service contracts, insurance and other aftermarket products (collectively, “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges third-party F&I product sales for our guests in pre-owned vehicle specialty retail locations and does not offer customer-facing Fixed Operations services. The Powersports Segment offers guests: (1) sales of both new and used powersports vehicles (such as motorcycles, personal watercraft and all-terrain vehicles); (2) Fixed Operations activities; and (3) F&I services. All three segments generally operate independently of one another with the exception of certain shared back-office functions and corporate overhead costs.
19
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Executive Summary
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) seasonally adjusted annual rate of unit sales volume (the “total new vehicle SAAR”) decreased 7% for the three months ended March 31, 2026, to approximately 15.5 million vehicles, compared to approximately 16.6 million vehicles for the three months ended March 31, 2025, according to the Power Information Network (“PIN”) from J.D. Power. We currently estimate the 2026 new vehicle industry volume will be between 15.5 million vehicles (a decrease of 5% compared to 2025) and 16.0 million vehicles (a decrease of 2% compared to 2025). The effects of tariffs and trade policies, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, geopolitical disruptions, energy prices, natural disasters or other unforeseen circumstances could cause the actual 2026 new vehicle industry volume to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the industry retail new vehicle seasonally adjusted annual rate of unit sales volume (the “retail new vehicle SAAR”) (which excludes fleet new vehicle sales). According to PIN from J.D. Power, the retail new vehicle SAAR decreased 9% to approximately 12.8 million vehicles for the three months ended March 31, 2026, from approximately 14.0 million vehicles for the three months ended March 31, 2025.
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of certain franchised dealership stores in 2025 and 2026, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
Same store retail new vehicle revenue decreased 8% during the three months ended March 31, 2026, driven primarily by a 10% decrease in retail new vehicle unit sales volume, partially offset by a 3% increase in average selling price per new retail unit for the three months ended March 31, 2026. Retail new vehicle gross profit decreased 14% during the three months ended March 31, 2026, due primarily to the effects of tariffs on inventory invoice cost and lower consumer demand as a result of pre-tariff demand in the first quarter of 2025, which combined to drive lower retail new vehicle gross profit per unit for the three months ended March 31, 2026. Retail new vehicle gross profit per unit decreased $133 per unit, or 4%, to $3,002 per unit during the three months ended March 31, 2026. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 58 days as of March 31, 2026, compared to 51 days as of March 31, 2025.
Same store retail used vehicle revenue increased 2% during the three months ended March 31, 2026, driven primarily by a 3% increase in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased 1% during the three months ended March 31, 2026, primarily due to lower retail used vehicle gross profit per unit. Retail used vehicle gross profit per unit decreased $59 per unit, or 4%, to $1,533 per unit during the three months ended March 31, 2026. Same store wholesale vehicle gross loss worsened by approximately $1.0 million, to a gross loss of approximately $1.7 million during the three months ended March 31, 2026, due primarily to a $239 per unit, or 168%, worsening of wholesale vehicle gross loss per unit as a result of changes in pricing and demand for vehicles at wholesale auction. We generally focus on maintaining Franchised Dealerships Segment used vehicle inventory days’ supply in the 25- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 32 days as of March 31, 2026, compared to 31 days as of March 31, 2025.
Same store Fixed Operations revenue increased 5% during the three months ended March 31, 2026, driven primarily by increased service capacity as a result of additional technician headcount, and higher parts and labor costs that were passed along to consumers. Same store Fixed Operations gross profit increased 5% during the three months ended March 31, 2026, driven primarily by higher customer pay revenue contribution and higher internal, sublet and other gross margin contribution. Same store Fixed Operations gross margin increased 40 basis points, to 51.1%, during the three months ended March 31, 2026.
Same store F&I revenue increased 2% during the three months ended March 31, 2026, driven by a 6% increase in F&I gross profit per retail unit, partially offset by a 4% decrease in retail new and used vehicle unit sales volume, respectively. Same store F&I gross profit per retail unit increased $146 per unit, or 6%, to $2,594 per unit during the three months ended March 31, 2026.
20
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
EchoPark Segment
Same market total revenues increased 4% during the three months ended March 31, 2026, attributable to a 2% increase in total vehicle unit sales volume (retail used vehicles plus wholesale used vehicles) in the three months ended March 31, 2026, and a 1% increase in average selling price per used retail unit in the three months ended March 31, 2026. Same market total gross profit increased 6% during the three months ended March 31, 2026, primarily driven by a 2% increase in total vehicle unit sales volume (retail used vehicles plus wholesale used vehicles), and a 3% increase in combined retail used vehicle and F&I gross profit per unit.
Same market retail used vehicle revenue increased 4% during the three months ended March 31, 2026, driven primarily by a 3% increase in retail used vehicle unit sales volume, coupled with a 1% increase in average selling price per used retail unit in the three months ended March 31, 2026. F&I revenue increased 4% during the three months ended March 31, 2026, driven primarily by a 3% increase in retail used vehicle unit sales and a 1% increase in F&I gross profit per unit in the three months ended March 31, 2026. Same market combined retail used vehicle and F&I gross profit per unit increased $86 per unit, or 2.5%, to $3,518 for the three months ended March 31, 2026 due primarily to increases in retail used vehicle unit sales volume during the three months ended March 31, 2026.
Same market wholesale vehicle gross profit improved by approximately $0.4 million during the three months end
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes thereto and “Item 1A. Risk Factors” included in this Annual Report on Form 10-K. For comparison and discussion of our results of operations for the year ended December 31, 2024 (“2024”) to our results of operations for the year ended December 31, 2023 (“2023”), please refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for 2024.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately.
Unless otherwise noted, all discussion of increases or decreases are for the year ended December 31, 2025 (“2025”) compared to 2024. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. The following discussion of EchoPark Segment used vehicles, wholesale vehicles, and finance, insurance and other, net is on a reported basis, except where otherwise noted. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. The following discussion of Powersports Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating stores in the Powersports Segment are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by reported total revenue). As a result of the way we manage our business, we had three reportable segments as of December 31, 2025: (1) the Franchised Dealerships Segment; (2) the EchoPark Segment; and (3) the Powersports Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of December 31, 2025, we operated 111 stores in the Franchised Dealerships Segment, 18 stores in the EchoPark Segment, and 14 stores in the Powersports Segment. The Franchised Dealerships Segment consists of 134 new vehicle franchises (representing 24 different brands of cars and light trucks) and 16 collision repair centers in 18 states. The EchoPark Segment consists of 18 stores operating in 10 states. The Powersports Segment consists of 41 franchises at 14 locations (11 full-service dealerships and three authorized retail outlets) in three states.
The Franchised Dealerships Segment provides comprehensive sales and services, including: (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of third-party financing, extended warranties, service contracts, insurance and other aftermarket products (collectively, “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges third-party F&I product sales for our guests in pre-owned vehicle specialty retail locations and does not offer customer-facing Fixed Operations services. The Powersports Segment offers guests: (1) sales of both new and used powersports vehicles (such as motorcycles, personal watercraft and all-terrain vehicles); (2) Fixed Operations activities; and (3) F&I services. All three segments generally operate independently of one another with the exception of certain shared back-office functions and corporate overhead costs.
29
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Executive Summary
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) unit sales volume was approximately 16.3 million vehicles in 2025, an increase of 1%, compared to approximately 16.1 million vehicles in 2024, according to the Power Information Network (“PIN”) from J.D. Power. We currently estimate the 2026 new vehicle industry volume will be between 15.8 million vehicles (a decrease of 3% compared to 2025) and 16.5 million vehicles (an increase of 1% compared to 2025). The effects of interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2026 new vehicle industry volume to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the industry retail new vehicle seasonally adjusted annual rate of unit sales volume (the “retail new vehicle SAAR”) (which excludes fleet new vehicle sales). According to PIN from J.D. Power, the retail new vehicle SAAR increased 4%, to approximately 13.6 million vehicles, in 2025, from approximately 13.1 million vehicles in 2024.
CDK Outage
On June 19, 2024, CDK Global (“CDK”), a third-party provider of certain information systems, notified us that CDK had suspended certain systems used by us in response to a cybersecurity incident impacting CDK (the “CDK outage”). This outage adversely affected our business and results of operations during the second and third quarters of 2024. We estimate the disruption from the CDK outage negatively impacted reported income before taxes by approximately $47.2 million during 2024 which includes approximately $13.4 million in additional compensation expenses incurred as a result of the incident. In connection with the CDK outage, we recognized $10.0 million in pre-tax income from cyber insurance proceeds during the three months ended December 31, 2024 and $40.0 million in pre-tax income from cyber insurance proceeds during 2025, which were recorded as a reduction to selling, general and administrative expenses.
Impairment Charges
Impairment charges were approximately $173.8 million and $3.9 million in 2025 and 2024, respectively. Impairment charges for 2025 included approximately $165.9 million in the Franchised Dealerships Segment related to indefinite lived franchise assets, approximately $0.2 million in the EchoPark Segment related to property held for sale, and approximately $7.6 million in the Powersports Segment related to indefinite lived franchise assets. Impairment charges for 2024 included approximately $2.7 million in the EchoPark Segment related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations, and approximately $1.2 million of property and equipment impairment charges related to the Franchised Dealerships Segment.
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2024 and 2025, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Unless otherwise noted, all discussion of increases or decreases are for 2025 compared to 2024. The following discussion is on a same store basis (which excludes results from disposed stores), except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Same store retail new vehicle revenue increased 5% in 2025, primarily driven by a 2% increase in retail new vehicle unit sales volume, driven in part by an increase in consumer demand for electric vehicles ahead of expiration of the federal tax credit in the third quarter of 2025, combined with a 2% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased 7% in 2025, due primarily to increased price competition resulting from increasing levels of available inventory and higher inventory invoice cost, which combined to drive lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $310 per unit, or 9%, to $3,094 per unit. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 48 days as of December 31, 2025, compared to 46 days as of December 31, 2024.
30
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Same store retail used vehicle revenue increased 3% in 2025, driven by a 3% increase in retail used vehicle average selling price. Retail used vehicle gross profit increased 2% in 2025, primarily due to higher retail used vehicle gross profit per unit. Retail used vehicle gross profit per unit increased $25 per unit, or 2%, to $1,516 per unit in 2025, due primarily to higher retail used vehicle average selling price. Same store wholesale vehicle gross loss worsened by approximately $4.5 million, to a gross loss of $8.8 million during 2025, due primarily to a $188 per unit, or 91%, worsening of wholesale vehicle gross loss per unit as a result of changes in pricing and demand for vehicles at wholesale auction. We generally focus on maintaining used vehicle inventory days’ supply in the 25- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 31 days as of both December 31, 2025 and 2024.
Same store Fixed Operations revenue increased 6%, driven primarily by increased service capacity as a result of additional technician headcount and higher parts and labor costs that were passed along to consumers. Fixed Operations gross profit increased 8% in 2025, driven primarily by higher warranty revenue contribution and higher warranty gross margin. Fixed Operations gross margin increased 60 basis points, to 51.0%, in 2025, driven primarily by an increase in warranty revenue contribution and higher warranty gross margin.
Same store F&I revenue increased 9% in 2025, driven by a 7% increase in F&I gross profit per retail unit and a 1% increase in retail new and used vehicle unit sales volume. F&I gross profit per retail unit increased $174 per unit, or 7%, to $2,551 per unit in 2025, driven by changes in the mix of F&I products sold.
EchoPark Segment
Unless otherwise noted, all discussion of increases or decreases are for 2025 compared to 2024. The following discussion is on a reported basis, except where otherwise noted as being on a same market basis. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition.
Reported total revenues decreased 3% in 2025, driven primarily by a 3% decrease in average retail used vehicle selling price and a 1% decrease in total vehicle unit sales volume (retail used vehicles and wholesale vehicles combined). Reported total gross profit increased 13% in 2025, primarily due to a 15% increase in combined retail used vehicle and F&I gross profit per unit.
Same market total revenues decreased 2% in 2025, attributable to a 2% decrease in retail used vehicle unit sales volume, coupled with a 3% decrease in average selling price per used retail unit. Same market total gross profit increased 12% in 2025, driven primarily by a 14% increase in combined retail used vehicle and F&I gross profit per unit.
Reported retail used vehicle revenue decreased 5%, due to a 3% decrease in average retail used vehicle unit selling prices and a 2% decrease in retail used vehicle unit sales volume. F&I revenue increased 13% in 2025, driven primarily by a 15% increase in F&I gross profit per retail unit, partially offset by a 2% decrease in total retail units in 2025. Reported combined retail used vehicle and F&I gross profit per unit increased $455 per unit, or 15%, to $3,484 per unit in 2025, primarily due to the increase in F&I revenue.
Reported wholesale vehicle gross loss worsened by approximately $0.5 million, to a gross loss of approximately $1.8 million in 2025, primarily due to a worsening in wholesale vehicle gross loss of $30 per unit, or 27%, during 2025. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 40 days as of December 31, 2025, as compared to 38 days as of December 31, 2024
Powersports Segment
Unless otherwise noted, all discussion of increases or decreases are for 2025 compared to 2024. The following discussion is on a reported basis, except where otherwise noted as being on a same store basis. All currently operating stores in the Powersports Segment are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
31
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Reported retail new vehicle revenue increased 29% in 2025, primarily driven by a 21% increase in retail new vehicle unit sales volume, coupled with a 6% increase in retail new vehicle average selling price. Reported retail new vehicle gross profit increased 37% in 2025, as a result of higher retail new vehicle unit sales volume and higher retail new vehicle gross profit per unit. Reported retail new vehicle gross profit per unit increased $337 per unit, or 12%, to $3,050 per unit, due primarily to higher retail new vehicle average selling price.
Same store retail new vehicle revenue increased 19% in 2025, primarily driven by a 11% increase in retail new vehicle unit sales volume, coupled with a 7% increase in retail new vehicle average selling price. Retail new vehicle gross profit increased 24% in 2025, as a result of the increase in retail new vehicle unit sales volume and increase in retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit increased $319 per unit, or 12%, to $3,032 per unit, due primarily to the increase in retail new vehicle unit sales volume. On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 140 days as of December 31, 2025, compared to 178 days as of December 31, 2024, varying based on manufacturer production levels and consumer demand.
Reported retail used vehicle revenue increased 70% in 2025, primarily driven by a 54% increase in retail used vehicle unit sales volume, coupled with a 10% increase in retail used vehicle average selling price. Reported retail used vehicle gross profit increased 28% in 2025, as a result of higher retail used vehicle unit sales volume. Reported retail used vehicle gross profit per unit decreased $417 per unit, or 17%, to $1,980 per unit, primarily due to higher inventory costs.
Same store used vehicle revenue increased 61% in 2025, primarily driven by a 49% increase in retail used vehicle unit sales volume, coupled with a 9% increase in retail used vehicle average selling price. Retail used vehicle gross profit increased 22% in 2025, as a result of higher retail used vehicle unit sales volume. Retail used vehicle gross profit per unit decreased $437 per unit, or 18%, to $1,982 per unit, primarily due to higher inventory costs. On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 121 days as of December 31, 2025, compared to 139 days as of December 31, 2024. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality (typically the second and third quarter has more demand and lower days’ supply compared to the first and fourth quarters).
Reported Fixed Operations revenue increased 12% and Fixed Operations gross profit increased 15% in 2025, driven primarily by higher repair order volume as a result of acquisitions. Fixed Operations gross margin increased 150 basis points to 47.5% in 2025, driven primarily by an increase in warranty revenue contribution and customer pay gross margin.
Same store Fixed Operations revenue increased 7% and Fixed Operations gross profit increased 13% in 2025, driven primarily by higher repair order volume. Fixed Operations gross margin increased 240 basis points to 48.0% in 2025, driven primarily by an increase in customer pay gross margin.
Reported F&I revenue increased 15% in 2025, driven primarily by a 33% increase in combined retail new and used vehicle unit sales volume, slightly offset by a 12% decrease in F&I gross profit per retail unit. F&I gross profit per retail unit decreased $133 per unit, or 12%, to $959 per unit in 2025.
Same store F&I revenue increased 16% in 2025, driven primarily by a 24% increase in combined retail new and used vehicle unit sales volume, offset partially by a 5% decrease in F&I gross profit per retail unit. F&I gross profit per retail unit decreased $54 per unit, or 5%, to $1,019 per unit in 2025.
32
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
The following table summarizes the percentages of total revenues represented by certain items reflected in our consolidated statements of operations:
| Percentage of Total Revenues | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2025 | 2024 | 2023 | ||||||
| Revenues: | ||||||||
| New vehicles | 47.2 | % | 46.4 | % | 44.5 | % | ||
| Used vehicles | 32.2 | % | 33.6 | % | 36.3 | % | ||
| Wholesale vehicles | 2.1 | % | 2.0 | % | 2.2 | % | ||
| Parts, service and collision repair | 13.3 | % | 13.0 | % | 12.2 | % | ||
| Finance, insurance and other, net | 5.2 | % | 5.0 | % | 4.8 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of sales | 84.3 | % | 84.6 | % | 84.4 | % | ||
| Gross profit | 15.7 | % | 15.4 | % | 15.6 | % | ||
| Selling, general and administrative expenses | 11.1 | % | 11.1 | % | 11.1 | % | ||
| Impairment charges | 1.1 | % | — | % | 0.6 | % | ||
| Depreciation and amortization | 1.1 | % | 1.1 | % | 1.0 | % | ||
| Operating income | 2.4 | % | 3.2 | % | 2.9 | % | ||
| Interest expense, floor plan | 0.6 | % | 0.6 | % | 0.5 | % | ||
| Interest expense, other, net | 0.7 | % | 0.8 | % | 0.8 | % | ||
| Income (loss) before taxes | 1.1 | % | 1.8 | % | 1.7 | % | ||
| Provision for income taxes - benefit (expense) | 0.4 | % | 0.3 | % | 0.4 | % | ||
| Net income (loss) | 0.8 | % | 1.5 | % | 1.2 | % |
Note: Rounding may cause the sum of percentages to differ from the totals shown.
Results of Operations - Consolidated
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2024 and 2025, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
New Vehicles - Consolidated
New vehicle revenues include the sale of new vehicles, including new powersports vehicles, to retail customers, as well as the sale of fleet vehicles to businesses for use in their operations. New vehicle revenues and gross profit can be influenced by vehicle manufacturer incentives to consumers (which vary from cash-back incentives to low interest rate financing, among other things), the availability of consumer credit and the level and type of manufacturer-to-dealer incentives, as well as manufacturers providing adequate inventory allocations to our dealerships to meet consumer demand. The automobile manufacturing industry is cyclical and historically has experienced periodic downturns characterized by oversupply and weak demand, both within specific brands and in the industry as a whole. As an automotive retailer, we seek to mitigate the effects of this sales cycle by maintaining a diverse brand mix of dealerships. Our brand diversity allows us to offer a broad range of products at a wide range of prices from lower-priced economy automobiles to luxury automobiles and powersports vehicles.
The U.S. retail automotive industry’s new vehicle unit sales volume below reflects all brands marketed or sold in the U.S. This industry sales volume includes brands we do not sell and markets in which we do not operate, therefore changes in our new vehicle unit sales volume may not trend directly in line with changes in the industry new vehicle unit sales volume. We believe that the retail new vehicle industry sales volume is a more meaningful metric for comparing our new vehicle unit sales volume to the industry due to our minimal fleet vehicle business.
33
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
U.S. retail new vehicle industry volume, fleet new vehicle industry volume, and total new vehicle industry volume were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | % Change | ||||||
| (In millions of vehicles) | ||||||||
| U.S. industry volume - Retail new vehicle (1) | 13.6 | 13.1 | 4 | % | ||||
| U.S. industry volume - Fleet new vehicle | 2.7 | 3.0 | (10) | % | ||||
| U.S. industry volume - Total new vehicle (1) | 16.3 | 16.1 | 1 | % |
(1) Source: PIN from J.D. Power
We currently estimate the 2026 new vehicle industry volume will be between 15.8 million vehicles (a decrease of 3% compared to 2025) and 16.5 million vehicles (an increase of 1% compared to 2025). The effects of availability of new and used vehicle inventory, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2026 new vehicle industry volume to vary from expectations.
Our consolidated reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 7,047.4 | $ | 6,507.5 | $ | 539.9 | 8 | % | ||||||
| Fleet new vehicle revenue | 101.5 | 95.3 | 6.2 | 7 | % | |||||||||
| Total new vehicle revenue | $ | 7,148.9 | $ | 6,602.8 | $ | 546.1 | 8 | % | ||||||
| Retail new vehicle gross profit | $ | 383.3 | $ | 388.4 | $ | (5.1) | (1) | % | ||||||
| Fleet new vehicle gross profit | 1.7 | 3.0 | (1.3) | (43) | % | |||||||||
| Total new vehicle gross profit | $ | 385.0 | $ | 391.4 | $ | (6.4) | (2) | % | ||||||
| Retail new vehicle unit sales | 121,124 | 115,694 | 5,430 | 5 | % | |||||||||
| Fleet new vehicle unit sales | 1,991 | 1,805 | 186 | 10 | % | |||||||||
| Total new vehicle unit sales | 123,115 | 117,499 | 5,616 | 5 | % | |||||||||
| Revenue per new retail unit | $ | 58,184 | $ | 56,247 | $ | 1,937 | 3 | % | ||||||
| Revenue per new fleet unit | $ | 50,971 | $ | 52,786 | $ | (1,815) | (3) | % | ||||||
| Total revenue per new unit | $ | 58,067 | $ | 56,194 | $ | 1,873 | 3 | % | ||||||
| Gross profit per new retail unit | $ | 3,165 | $ | 3,358 | $ | (193) | (6) | % | ||||||
| Gross profit per new fleet unit | $ | 869 | $ | 1,636 | $ | (767) | (47) | % | ||||||
| Total gross profit per new unit | $ | 3,127 | $ | 3,331 | $ | (204) | (6) | % | ||||||
| Retail gross profit as a % of revenue | 5.4 | % | 6.0 | % | (60) | bps | ||||||||
| Fleet gross profit as a % of revenue | 1.7 | % | 3.1 | % | (140) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.4 | % | 5.9 | % | (50) | bps |
34
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For further analysis of new vehicle results on a segment basis, see the tables and discussion under the headings “New Vehicles - Franchised Dealerships Segment” and “New Vehicles - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
Used Vehicles - Consolidated
Used vehicle revenues include the sale of used vehicles, including used powersports vehicles, to retail customers and at wholesale. Used vehicle revenues are directly affected by a number of factors, including consumer demand for used vehicles, the pricing and level of manufacturer incentives on new vehicles, the number and quality of trade-ins and lease turn-ins available to our dealerships, the availability and pricing of used vehicles acquired at wholesale auction, and the availability of consumer credit. Depending on the mix of inventory sourcing (trade-ins or purchases from customers versus wholesale auction), the days’ supply of used vehicle inventory, and the pricing strategy employed by the dealership, retail used vehicle gross profit per unit and retail used vehicle gross profit as a percentage of revenue may vary significantly from historical levels given recent trends in the used vehicle environment.
Our consolidated reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 4,872.6 | $ | 4,780.1 | $ | 92.5 | 2 | % | ||||||
| Gross profit | $ | 181.1 | $ | 170.7 | $ | 10.4 | 6 | % | ||||||
| Unit sales | 175,280 | 173,257 | 2,023 | 1 | % | |||||||||
| Revenue per unit | $ | 27,799 | $ | 27,590 | $ | 209 | 1 | % | ||||||
| Gross profit per unit | $ | 1,033 | $ | 985 | $ | 48 | 5 | % | ||||||
| Gross profit as a % of revenue | 3.7 | % | 3.6 | % | 10 | bps |
For further analysis of used vehicle results on a segment basis, see the tables and discussion under the headings “Used Vehicles - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “Used Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Wholesale Vehicles - Consolidated
Wholesale vehicle revenues are influenced by several factors, including retail new and used vehicle unit sales volume, associated trade-in volume, and short-term, temporary, and seasonal fluctuations in wholesale auction pricing. In recent years, wholesale vehicle prices and supply at auction have experienced periods of volatility, impacting our wholesale vehicle revenues and related gross profit (loss), as well as our retail used vehicle revenues and related gross profit. We believe that the current wholesale vehicle price environment is not sustainable in the long term and expect that average wholesale vehicle pricing and related gross profit (loss) will continue to return toward long-term normalized levels in the long run, but may continue to experience volatility into 2026 or beyond. Wholesale vehicle revenues are also significantly affected by our corporate inventory management strategy and policies, which are designed to optimize our total used vehicle inventory and expected gross profit levels and minimize inventory carrying risks.
35
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 314.1 | $ | 287.1 | $ | 27.0 | 9 | % | ||||||
| Gross profit (loss) | $ | (11.2) | $ | (6.0) | $ | (5.2) | (87) | % | ||||||
| Unit sales | 34,982 | 32,223 | 2,759 | 9 | % | |||||||||
| Revenue per unit | $ | 8,978 | $ | 8,910 | $ | 68 | 1 | % | ||||||
| Gross profit (loss) per unit | $ | (321) | $ | (186) | $ | (135) | (73) | % | ||||||
| Gross profit (loss) as a % of revenue | (3.6) | % | (2.1) | % | (150) | bps |
For further analysis of wholesale vehicle results on a segment basis, see the tables and discussion under the headings “Wholesale Vehicles - Franchised Dealerships Segment,” “Wholesale Vehicles - EchoPark Segment” and “Wholesale Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Fixed Operations - Consolidated
Parts, service and collision repair revenues consist of repairs and maintenance requested and paid by customers (“customer pay”), warranty repairs (manufacturer-paid), wholesale parts (sales of parts and accessories to third-party automotive repair businesses) and internal, sublet and other. Parts and service revenue is driven by the volume and mix of warranty repairs versus customer pay repairs, available service capacity (a combination of service bay count and technician availability), vehicle quality, manufacturer recalls, customer loyalty, and prepaid or manufacturer-paid maintenance programs. Internal, sublet and other primarily relates to preparation and reconditioning work performed on vehicles in inventory that are later sold to a third party and may vary based on used vehicle inventory and sales volume from period to period. When that work is performed by one of our dealerships or stores, the work is classified as internal. In the event the work is performed by a third party on our behalf, it is classified as sublet.
We believe that, over time, vehicle quality will continue to improve, but vehicle complexity and the associated demand for repairs by qualified technicians at manufacturer-affiliated dealerships may result in market share gains that could offset any revenue lost from improvement in vehicle quality. We also believe that, over the long term, we have the ability to continue to optimize service capacity and customer retention at our dealerships and stores to further increase Fixed Operations revenues. Manufacturers continue to extend new vehicle warranty periods (in particular for battery electric vehicles) and have also begun to include regular maintenance items in the warranty or complimentary maintenance program coverage. These factors, over the long term, combined with the extended manufacturer warranties on certified pre-owned vehicles, should facilitate growth in our parts and service business. Barriers to long-term growth may include reductions in the rate paid by manufacturers to dealers for warranty repair work performed, as well as the improved quality and design of vehicles that may affect the level and frequency of future customer pay or warranty-related repair revenues.
36
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 921.5 | $ | 846.8 | $ | 74.7 | 9 | % | ||||||
| Warranty | 356.4 | 290.1 | 66.3 | 23 | % | |||||||||
| Wholesale parts | 193.0 | 194.0 | (1.0) | (1) | % | |||||||||
| Internal, sublet and other | 548.2 | 515.6 | 32.6 | 6 | % | |||||||||
| Total revenue | $ | 2,019.1 | $ | 1,846.5 | $ | 172.6 | 9 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 514.3 | $ | 472.8 | $ | 41.5 | 9 | % | ||||||
| Warranty | 223.1 | 178.0 | 45.1 | 25 | % | |||||||||
| Wholesale parts | 33.1 | 34.5 | (1.4) | (4) | % | |||||||||
| Internal, sublet and other | 258.6 | 243.6 | 15.0 | 6 | % | |||||||||
| Total gross profit | $ | 1,029.1 | $ | 928.9 | $ | 100.2 | 11 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.8 | % | 55.8 | % | — | bps | ||||||||
| Warranty | 62.6 | % | 61.4 | % | 120 | bps | ||||||||
| Wholesale parts | 17.2 | % | 17.8 | % | (60) | bps | ||||||||
| Internal, sublet and other | 47.2 | % | 47.2 | % | (3) | bps | ||||||||
| Total gross profit as a % of revenue | 51.0 | % | 50.3 | % | 70 | bps |
For further analysis of Fixed Operations results on a segment basis, see the tables and discussion under the headings “Fixed Operations - Franchised Dealerships Segment” and “Fixed Operations - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
F&I - Consolidated
Finance, insurance and other, net revenues include commissions for arranging third-party vehicle financing and insurance, sales of third-party extended warranties and service contracts for vehicles, and sales of other aftermarket products. In connection with vehicle financing, extended warranties and service contracts, other aftermarket products and insurance contracts, we receive commissions from the third-party providers for originating these contracts. We do not have direct credit risk for the vehicle financing, extended warranties and service contracts that we sell. F&I revenues are recognized net of actual and estimated future chargebacks and other costs associated with originating contracts (as a result, reported F&I revenues and F&I gross profit are the same amount, resulting in a 100% gross margin for F&I). F&I revenues are affected by the level of new and retail used vehicle unit sales volume, the age and average selling price of vehicles sold, the level of manufacturer financing specials or leasing incentives, and our F&I penetration rates for each type of F&I product. The F&I penetration rate represents the number of finance contracts, extended warranties and service contracts, other aftermarket products or insurance contracts that we are able to originate per vehicle sold, expressed as a percentage.
Yield spread premium is another term for the commission earned by our dealerships for arranging vehicle financing for consumers. The amount of the commission could be zero, a flat fee or an actual spread between the interest rate charged to the consumer and the interest rate provided by the third-party direct financing source (e.g., a commercial bank, credit union or manufacturer captive finance company). We have established caps on the potential yield spread premium our dealerships can earn with all finance sources. We believe the yield spread premium we earn for arranging vehicle financing represents value to the consumer in numerous ways, including the following:
•lower cost, below-market financing is often available only from the manufacturers’ captives and franchised dealers;
•ease of access to multiple high-quality lending sources;
•lease-financing alternatives are largely available only from manufacturers’ captives or other indirect lenders;
37
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
•guests with substandard credit frequently do not have direct access to potential sources of sub-prime financing; and
•guests with significant “negative equity” in their current vehicle (i.e., the guest’s current vehicle is worth less than the balance of their vehicle loan or lease obligation) frequently are unable to pay off the loan on their current vehicle and finance the purchase or lease of a replacement new or used vehicle without the assistance of a franchised dealership’s network of lending sources.
Our consolidated reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 798.9 | $ | 707.8 | $ | 91.1 | 13 | % | ||||||
| Total combined retail new and used vehicle unit sales | 296,404 | 288,951 | 7,453 | 3 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,695 | $ | 2,450 | $ | 245 | 10 | % |
For further analysis of F&I results on a segment basis, see the tables and discussion under the headings “F&I - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “F&I - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Results of Operations - Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2024 and 2025, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Please refer to the tables and discussion on the following pages for a comparison and discussion of financial results on a comparable store basis.
38
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,696.7 | $ | 6,397.8 | $ | 298.9 | 5 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 245.2 | 27.7 | 217.5 | NM | ||||||||||
| Total as reported | $ | 6,941.9 | $ | 6,425.5 | $ | 516.4 | 8 | % | ||||||
| Fleet new vehicle revenue: | ||||||||||||||
| Same store | $ | 99.5 | $ | 94.9 | $ | 4.6 | 5 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 2.0 | 0.4 | 1.6 | NM | ||||||||||
| Total as reported | $ | 101.5 | $ | 95.3 | $ | 6.2 | 7 | % | ||||||
| Total new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,796.2 | $ | 6,492.7 | $ | 303.5 | 5 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 247.2 | 28.1 | 219.1 | NM | ||||||||||
| Total as reported | $ | 7,043.4 | $ | 6,520.8 | $ | 522.6 | 8 | % | ||||||
| Retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 350.2 | $ | 377.0 | $ | (26.8) | (7) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 17.4 | (0.1) | 17.5 | NM | ||||||||||
| Total as reported | $ | 367.6 | $ | 376.9 | $ | (9.3) | (2) | % | ||||||
| Fleet new vehicle gross profit: | ||||||||||||||
| Same store | $ | 1.8 | $ | 3.0 | $ | (1.2) | (40) | % | ||||||
| Acquisitions, open points, dispositions and holding company | (0.1) | — | (0.1) | NM | ||||||||||
| Total as reported | $ | 1.7 | $ | 3.0 | $ | (1.3) | (43) | % | ||||||
| Total new vehicle gross profit: | ||||||||||||||
| Same store | $ | 352.0 | $ | 380.0 | $ | (28.0) | (7) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 17.3 | (0.1) | 17.4 | NM | ||||||||||
| Total as reported | $ | 369.3 | $ | 379.9 | $ | (10.6) | (3) | % | ||||||
| Retail new vehicle unit sales: | ||||||||||||||
| Same store | 113,181 | 110,770 | 2,411 | 2 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 2,800 | 680 | 2,120 | NM | ||||||||||
| Total as reported | 115,981 | 111,450 | 4,531 | 4 | % | |||||||||
| Fleet new vehicle unit sales: | ||||||||||||||
| Same store | 1,972 | 1,797 | 175 | 10 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 19 | 8 | 11 | NM | ||||||||||
| Total as reported | 1,991 | 1,805 | 186 | 10 | % | |||||||||
| Total new vehicle unit sales: | ||||||||||||||
| Same store | 115,153 | 112,567 | 2,586 | 2 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 2,819 | 688 | 2,131 | NM | ||||||||||
| Total as reported | 117,972 | 113,255 | 4,717 | 4 | % |
NM = Not Meaningful
39
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,941.9 | $ | 6,425.5 | $ | 516.4 | 8 | % | ||||||
| Fleet new vehicle revenue | 101.5 | 95.3 | 6.2 | 7 | % | |||||||||
| Total new vehicle revenue | $ | 7,043.4 | $ | 6,520.8 | $ | 522.6 | 8 | % | ||||||
| Retail new vehicle gross profit | $ | 367.6 | $ | 376.9 | $ | (9.3) | (2) | % | ||||||
| Fleet new vehicle gross profit | 1.7 | 3.0 | (1.3) | (43) | % | |||||||||
| Total new vehicle gross profit | $ | 369.3 | $ | 379.9 | $ | (10.6) | (3) | % | ||||||
| Retail new vehicle unit sales | 115,981 | 111,450 | 4,531 | 4 | % | |||||||||
| Fleet new vehicle unit sales | 1,991 | 1,805 | 186 | 10 | % | |||||||||
| Total new vehicle unit sales | 117,972 | 113,255 | 4,717 | 4 | % | |||||||||
| Revenue per new retail unit | $ | 59,854 | $ | 57,654 | $ | 2,200 | 4 | % | ||||||
| Revenue per new fleet unit | $ | 50,971 | $ | 52,786 | $ | (1,815) | (3) | % | ||||||
| Total revenue per new unit | $ | 59,704 | $ | 57,576 | $ | 2,128 | 4 | % | ||||||
| Gross profit per new retail unit | $ | 3,170 | $ | 3,382 | $ | (212) | (6) | % | ||||||
| Gross profit per new fleet unit | $ | 869 | $ | 1,636 | $ | (767) | (47) | % | ||||||
| Total gross profit per new unit | $ | 3,131 | $ | 3,354 | $ | (223) | (7) | % | ||||||
| Retail gross profit as a % of revenue | 5.3 | % | 5.9 | % | (60) | bps | ||||||||
| Fleet gross profit as a % of revenue | 1.7 | % | 3.1 | % | (140) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.2 | % | 5.8 | % | (60) | bps |
40
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,696.7 | $ | 6,397.8 | $ | 298.9 | 5 | % | ||||||
| Fleet new vehicle revenue | 99.5 | 94.9 | 4.6 | 5 | % | |||||||||
| Total new vehicle revenue | $ | 6,796.2 | $ | 6,492.7 | $ | 303.5 | 5 | % | ||||||
| Retail new vehicle gross profit | $ | 350.2 | $ | 377.0 | $ | (26.8) | (7) | % | ||||||
| Fleet new vehicle gross profit | 1.8 | 3.0 | (1.2) | (40) | % | |||||||||
| Total new vehicle gross profit | $ | 352.0 | $ | 380.0 | $ | (28.0) | (7) | % | ||||||
| Retail new vehicle unit sales | 113,181 | 110,770 | 2,411 | 2 | % | |||||||||
| Fleet new vehicle unit sales | 1,972 | 1,797 | 175 | 10 | % | |||||||||
| Total new vehicle unit sales | 115,153 | 112,567 | 2,586 | 2 | % | |||||||||
| Revenue per new retail unit | $ | 59,168 | $ | 57,758 | $ | 1,410 | 2 | % | ||||||
| Revenue per new fleet unit | $ | 50,476 | $ | 52,798 | $ | (2,322) | (4) | % | ||||||
| Total revenue per new unit | $ | 59,019 | $ | 57,678 | $ | 1,341 | 2 | % | ||||||
| Gross profit per new retail unit | $ | 3,094 | $ | 3,404 | $ | (310) | (9) | % | ||||||
| Gross profit per new fleet unit | $ | 909 | $ | 1,646 | $ | (737) | (45) | % | ||||||
| Total gross profit per new unit | $ | 3,057 | $ | 3,376 | $ | (319) | (9) | % | ||||||
| Retail gross profit as a % of revenue | 5.2 | % | 5.9 | % | (70) | bps | ||||||||
| Fleet gross profit as a % of revenue | 1.8 | % | 3.1 | % | (130) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.2 | % | 5.9 | % | (70) | bps |
Same store retail new vehicle revenue increased 5%, primarily due to a 2% increase in retail new vehicle unit sales volume and a 2% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased approximately $26.8 million, or 7%, as a result of lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $310 per unit, or 9%, to $3,094 per unit, primarily due to increased price competition as a result of higher levels of available inventory, particularly electric vehicles, than in the prior year and higher inventory invoice costs. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 48 and 46 days as of December 31, 2025 and 2024, respectively.
41
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 2,995.0 | $ | 2,902.3 | $ | 92.7 | 3 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 92.0 | 17.5 | 74.5 | NM | ||||||||||
| Total as reported | $ | 3,087.0 | $ | 2,919.8 | $ | 167.2 | 6 | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 154.0 | $ | 150.9 | $ | 3.1 | 2 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 3.8 | (0.7) | 4.5 | NM | ||||||||||
| Total as reported | $ | 157.8 | $ | 150.2 | $ | 7.6 | 5 | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 101,587 | 101,220 | 367 | — | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 2,615 | 756 | 1,859 | NM | ||||||||||
| Total as reported | 104,202 | 101,976 | 2,226 | 2 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 3,087.0 | $ | 2,919.8 | $ | 167.2 | 6 | % | ||||||
| Gross profit | $ | 157.8 | $ | 150.2 | $ | 7.6 | 5 | % | ||||||
| Unit sales | 104,202 | 101,976 | 2,226 | 2 | % | |||||||||
| Revenue per unit | $ | 29,625 | $ | 28,632 | $ | 993 | 3 | % | ||||||
| Gross profit per unit | $ | 1,514 | $ | 1,473 | $ | 41 | 3 | % | ||||||
| Gross profit as a % of revenue | 5.1 | % | 5.1 | % | — | bps |
42
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 2,995.0 | $ | 2,902.3 | $ | 92.7 | 3 | % | ||||||
| Gross profit | $ | 154.0 | $ | 150.9 | $ | 3.1 | 2 | % | ||||||
| Unit sales | 101,587 | 101,220 | 367 | — | % | |||||||||
| Revenue per unit | $ | 29,482 | $ | 28,674 | $ | 808 | 3 | % | ||||||
| Gross profit per unit | $ | 1,516 | $ | 1,491 | $ | 25 | 2 | % | ||||||
| Gross profit as a % of revenue | 5.1 | % | 5.2 | % | (10) | bps |
Same Store Retail used vehicle revenue increased approximately $92.7 million, or 3%, driven primarily by a 3% increase in retail used vehicle average selling price. Retail used vehicle gross profit increased approximately $3.1 million, or 2%, primarily driven by a $25 per unit, or 2% increase in retail used vehicle gross profit per unit.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 31 days as of both December 31, 2025 and 2024.
Wholesale Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 197.8 | $ | 187.7 | $ | 10.1 | 5 | % | ||||||
| Acquisitions, open points, dispositions, and holding company | 9.2 | 1.2 | 8.0 | NM | ||||||||||
| Total as reported | $ | 207.0 | $ | 188.9 | $ | 18.1 | 10 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (8.8) | $ | (4.3) | $ | (4.5) | (105) | % | ||||||
| Acquisitions, open points, dispositions, and holding company | (0.5) | (0.3) | (0.2) | NM | ||||||||||
| Total as reported | $ | (9.3) | $ | (4.6) | $ | (4.7) | (102) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 22,233 | 20,809 | 1,424 | 7 | % | |||||||||
| Acquisitions, open points, dispositions, and holding company | 635 | 209 | 426 | NM | ||||||||||
| Total as reported | 22,868 | 21,018 | 1,850 | 9 | % |
NM = Not Meaningful
43
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 207.0 | $ | 188.9 | $ | 18.1 | 10 | % | ||||||
| Gross profit (loss) | $ | (9.3) | $ | (4.6) | $ | (4.7) | (102) | % | ||||||
| Unit sales | 22,868 | 21,018 | 1,850 | 9 | % | |||||||||
| Revenue per unit | $ | 9,051 | $ | 8,987 | $ | 64 | 1 | % | ||||||
| Gross profit (loss) per unit | $ | (409) | $ | (214) | $ | (195) | (91) | % | ||||||
| Gross profit (loss) as a % of revenue | (4.5) | % | (2.4) | % | (210) | bps |
Our Franchised Dealerships Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 197.8 | $ | 187.7 | $ | 10.1 | 5 | % | ||||||
| Gross profit (loss) | $ | (8.8) | $ | (4.3) | $ | (4.5) | (105) | % | ||||||
| Unit sales | 22,233 | 20,809 | 1,424 | 7 | % | |||||||||
| Revenue per unit | $ | 8,899 | $ | 9,018 | $ | (119) | (1) | % | ||||||
| Gross profit (loss) per unit | $ | (395) | $ | (207) | $ | (188) | (91) | % | ||||||
| Gross profit (loss) as a % of revenue | (4.4) | % | (2.3) | % | (210) | bps |
Same store wholesale vehicle revenue increased $10.1 million, or 5%, driven primarily by a 7% increase in wholesale vehicle unit sales volume, offset slightly by a 1% decrease in wholesale vehicle revenue per unit in 2025. Wholesale vehicle gross loss worsened by approximately $4.5 million, driven primarily by a $188 per unit worsening in wholesale vehicle gross loss per unit during 2025.
Fixed Operations - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 1,903.9 | $ | 1,794.8 | $ | 109.1 | 6 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 66.3 | 8.1 | 58.2 | NM | ||||||||||
| Total as reported | $ | 1,970.2 | $ | 1,802.9 | $ | 167.3 | 9 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 971.4 | $ | 903.9 | $ | 67.5 | 7 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 34.5 | 5.0 | 29.5 | NM | ||||||||||
| Total as reported | $ | 1,005.9 | $ | 908.9 | $ | 97.0 | 11 | % |
NM = Not Meaningful
44
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 912.8 | $ | 839.0 | $ | 73.8 | 9 | % | ||||||
| Warranty | 351.1 | 286.3 | 64.8 | 23 | % | |||||||||
| Wholesale parts | 192.4 | 193.2 | (0.8) | — | % | |||||||||
| Internal, sublet and other | 513.9 | 484.4 | 29.5 | 6 | % | |||||||||
| Total revenue | $ | 1,970.2 | $ | 1,802.9 | $ | 167.3 | 9 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 510.7 | $ | 470.0 | $ | 40.7 | 9 | % | ||||||
| Warranty | 219.6 | 175.1 | 44.5 | 25 | % | |||||||||
| Wholesale parts | 33.0 | 34.2 | (1.2) | (4) | % | |||||||||
| Internal, sublet and other | 242.6 | 229.6 | 13.0 | 6 | % | |||||||||
| Total gross profit | $ | 1,005.9 | $ | 908.9 | $ | 97.0 | 11 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.9 | % | 56.0 | % | (10) | bps | ||||||||
| Warranty | 62.5 | % | 61.2 | % | 130 | bps | ||||||||
| Wholesale parts | 17.1 | % | 17.7 | % | (60) | bps | ||||||||
| Internal, sublet and other | 47.2 | % | 47.4 | % | (19) | bps | ||||||||
| Total gross profit as a % of revenue | 51.1 | % | 50.4 | % | 70 | bps |
45
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 886.0 | $ | 835.9 | $ | 50.1 | 6 | % | ||||||
| Warranty | 333.8 | 284.5 | 49.3 | 17 | % | |||||||||
| Wholesale parts | 184.7 | 192.7 | (8.0) | (4) | % | |||||||||
| Internal, sublet and other | 499.4 | 481.7 | 17.7 | 4 | % | |||||||||
| Total revenue | $ | 1,903.9 | $ | 1,794.8 | $ | 109.1 | 6 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 494.5 | $ | 468.4 | $ | 26.1 | 6 | % | ||||||
| Warranty | 208.8 | 174.3 | 34.5 | 20 | % | |||||||||
| Wholesale parts | 31.4 | 34.1 | (2.7) | (8) | % | |||||||||
| Internal, sublet and other | 236.7 | 227.1 | 9.6 | 4 | % | |||||||||
| Total gross profit | $ | 971.4 | $ | 903.9 | $ | 67.5 | 8 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.8 | % | 56.0 | % | (20) | bps | ||||||||
| Warranty | 62.6 | % | 61.3 | % | 130 | bps | ||||||||
| Wholesale parts | 17.0 | % | 17.7 | % | (70) | bps | ||||||||
| Internal, sublet and other | 47.4 | % | 47.1 | % | 25 | bps | ||||||||
| Total gross profit as a % of revenue | 51.0 | % | 50.4 | % | 60 | bps |
Fixed Operations revenue increased approximately $109.1 million, or 6%, and Fixed Operations gross profit increased approximately $67.5 million, or 8%. Customer pay gross profit increased approximately $26.1 million, or 6%, warranty gross profit increased approximately $34.5 million, or 20%, wholesale parts gross profit decreased approximately $2.7 million, or 8%, and internal, sublet and other gross profit increased approximately $9.6 million, or 4%. Results have been positively impacted by increased capacity realized through our efforts to hire and retain additional service technicians. As a result, we expect to continue to see growth in Fixed Operations revenues and gross profit in 2026.
46
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 547.8 | $ | 503.8 | $ | 44.0 | 9 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 23.7 | 3.0 | 20.7 | NM | ||||||||||
| Total as reported | $ | 571.5 | $ | 506.8 | $ | 64.7 | 13 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 2,551 | $ | 2,377 | $ | 174 | 7 | % | ||||||
| Reported | $ | 2,596 | $ | 2,374 | $ | 222 | 9 | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 214,768 | 211,990 | 2,778 | 1 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 5,415 | 1,436 | 3,979 | NM | ||||||||||
| Total as reported | 220,183 | 213,426 | 6,757 | 3 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 571.5 | $ | 506.8 | $ | 64.7 | 13 | % | ||||||
| Total combined retail new and used vehicle unit sales | 220,183 | 213,426 | 6,757 | 3 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,596 | $ | 2,374 | $ | 222 | 9 | % |
47
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store F&I: | ||||||||||||||
| Revenue | $ | 547.8 | $ | 503.8 | $ | 44.0 | 9 | % | ||||||
| Total combined retail new and used vehicle unit sales | 214,768 | 211,990 | 2,778 | 1 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,551 | $ | 2,377 | $ | 174 | 7 | % |
Same store F&I revenue increased $44.0 million, or 9%, primarily due to a 7% increase in F&I gross profit per retail unit and a 1% increase in combined retail new and used vehicle unit sales volume. F&I gross profit per retail unit increased $174 per unit, or 7%, to $2,551 per unit, primarily due to higher gross profit per finance contract and per service contract and increased penetration rates for finance, service and other aftermarket contracts.
Same store finance contract revenue increased 8%, primarily due to a 6% increase in gross profit per finance contract and a 2% increase in finance contract volume. The increase in finance contract volume is due to a 1% increase in total retail unit sales and a 30 basis point increase in the finance contract penetration rate. Service contract revenue increased 7%, primarily due to a 3% increase in gross profit per service contract and a 4% increase in service contract volume. The increase in service contract volume is due to a 1% increase in total retail unit sales and a 100 basis point increase in the service contract penetration rate. Other aftermarket contract revenue increased 2%, driven primarily by a 2% increase in other aftermarket contract volume. The increase in other aftermarket contract volume is due to a 1% increase in total retail unit sales and a 70 basis point increase in the other aftermarket contract penetration rate.
Results of Operations - EchoPark Segment
All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. Same market results may vary significantly from reported results due to the closure of stores that are no longer included in same market results.
In January 2024, we closed the remaining seven Northwest Motorsport stores within the EchoPark Segment. In light of these closures, we believe the following discussion of EchoPark Segment results on a same market basis provides a meaningful year-over-year comparison.
Used Vehicles and F&I - EchoPark Segment
Our EchoPark operating strategy focuses on maximizing total used vehicle-related gross profit (based on a combination of retail used vehicle unit sales volume, front-end retail used vehicle gross profit (loss) per unit and F&I gross profit per retail unit sold) rather than realizing traditional levels of front-end retail used vehicle gross profit per unit. As such, we believe the best per unit measure of gross profit performance at our EchoPark stores is a combined total gross profit (loss) per retail unit, which includes both front-end retail used vehicle gross profit (loss) and F&I gross profit per retail unit sold. See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of used vehicle revenues and F&I revenues.
All Fixed Operations activity at our EchoPark stores supports our used vehicle inventory reconditioning operations and EchoPark stores do not currently perform customer pay repairs or maintenance work and are not permitted to perform manufacturer-paid warranty repairs. As such, reconditioning amounts that are classified as Fixed Operations revenues and cost of sales in our Franchised Dealerships Segment are presented as used vehicle cost of sales for the EchoPark Segment.
48
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail used vehicle revenue: | ||||||||||||||
| Same market | $ | 1,747.8 | $ | 1,828.3 | $ | (80.5) | (4) | % | ||||||
| New markets/closed markets | — | 9.7 | (9.7) | NM | ||||||||||
| Total as reported | $ | 1,747.8 | $ | 1,838.0 | $ | (90.2) | (5) | % | ||||||
| Total retail used vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | 16.5 | $ | 15.8 | $ | 0.7 | 4 | % | ||||||
| New markets/closed markets | — | (0.6) | 0.6 | NM | ||||||||||
| Total as reported | $ | 16.5 | $ | 15.2 | $ | 1.3 | 9 | % | ||||||
| Total retail used vehicle unit sales: | ||||||||||||||
| Same market | 67,636 | 68,690 | (1,054) | (2) | % | |||||||||
| New markets/closed markets | — | 363 | (363) | NM | ||||||||||
| Total as reported | 67,636 | 69,053 | (1,417) | (2) | % |
NM = Not Meaningful
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/ closed market basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same market | $ | 220.3 | $ | 195.5 | $ | 24.8 | 13 | % | ||||||
| New markets/closed markets | (1.1) | (1.5) | 0.4 | 27 | % | |||||||||
| Total as reported | $ | 219.2 | $ | 194.0 | $ | 25.2 | 13 | % |
Our EchoPark Segment reported retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,747.8 | $ | 1,838.0 | $ | (90.2) | (5) | % | ||||||
| Retail used vehicle gross profit (loss) | $ | 16.5 | $ | 15.2 | $ | 1.3 | 9 | % | ||||||
| Retail used vehicle unit sales | 67,636 | 69,053 | (1,417) | (2) | % | |||||||||
| Retail used vehicle revenue per unit | $ | 25,841 | $ | 26,617 | $ | (776) | (3) | % | ||||||
| F&I revenue | $ | 219.2 | $ | 194.0 | $ | 25.2 | 13 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 235.7 | $ | 209.2 | $ | 26.5 | 13 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 3,484 | $ | 3,029 | $ | 455 | 15 | % |
49
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our EchoPark Segment same market retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,747.8 | $ | 1,828.3 | $ | (80.5) | (4) | % | ||||||
| Retail used vehicle gross profit (loss) | $ | 16.5 | $ | 15.8 | $ | 0.7 | 4 | % | ||||||
| Retail used vehicle unit sales | 67,636 | 68,690 | (1,054) | (2) | % | |||||||||
| Retail used vehicle revenue per unit | $ | 25,842 | $ | 26,617 | $ | (775) | (3) | % | ||||||
| F&I revenue | $ | 220.3 | $ | 195.5 | $ | 24.8 | 13 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 236.8 | $ | 211.3 | $ | 25.5 | 12 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 3,501 | $ | 3,077 | $ | 424 | 14 | % |
Same market retail used vehicle revenue decreased approximately $80.5 million, or 4%, due to a 2% decrease in retail used vehicle unit sales volume, and a 3% decrease in used vehicle revenue per unit. Same market combined used vehicle gross profit and F&I revenue increased approximately $25.5 million, or 12%, due to a $424, or 14%, increase in total used vehicle and F&I gross profit per unit. The increase in combined retail used vehicle and F&I gross profit per unit was due primarily to higher F&I penetration rates, an improvement in inventory acquisition costs as a result of sourcing a higher percentage of inventory from non-auction sources.
Within same market F&I revenue, finance contract gross profit increased approximately $1.5 million, or 3%, due to a 3% increase in gross profit per finance contract. Service contract gross profit increased approximately $6.7 million, or 9%, due to a 10% increase in gross profit per service contract, partially offset by a 1% decrease in total service contracts. Other aftermarket product contract gross profit increased approximately $9.0 million, or 13%, due to an 11% increase in total aftermarket contracts, a 1% increase in gross profit per aftermarket contract, and a 2,390 basis point increase in other aftermarket product contract penetration rate as a result of our efforts to offer a wider range of F&I products to our guests.
On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 40 and 38 days as of December 31, 2025 and 2024, respectively. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility.
Wholesale Vehicles - EchoPark Segment
See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of wholesale vehicle revenues.
50
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same market | $ | 104.6 | $ | 92.7 | $ | 11.9 | 13 | % | ||||||
| New markets/closed markets | — | 3.1 | (3.1) | NM | ||||||||||
| Total as reported | $ | 104.6 | $ | 95.8 | $ | 8.8 | 9 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | (1.7) | $ | (0.6) | $ | (1.1) | (183) | % | ||||||
| New markets/closed markets | (0.1) | (0.7) | 0.6 | NM | ||||||||||
| Total as reported | $ | (1.8) | $ | (1.3) | $ | (0.5) | (38) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same market | 11,836 | 10,850 | 986 | 9 | % | |||||||||
| New markets/closed markets | — | 209 | (209) | NM | ||||||||||
| Total as reported | 11,836 | 11,059 | 777 | 7 | % |
NM = Not Meaningful
Our EchoPark Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 104.6 | $ | 95.8 | $ | 8.8 | 9 | % | ||||||
| Gross profit (loss) | $ | (1.8) | $ | (1.3) | $ | (0.5) | (38) | % | ||||||
| Unit sales | 11,836 | 11,059 | 777 | 7 | % | |||||||||
| Revenue per unit | $ | 8,842 | $ | 8,663 | $ | 179 | 2 | % | ||||||
| Gross profit (loss) per unit | $ | (143) | $ | (113) | $ | (30) | (27) | % | ||||||
| Gross profit (loss) as a % of revenue | (1.6) | % | (1.3) | % | (30) | bps |
Our EchoPark Segment same market wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market wholesale vehicle: | ||||||||||||||
| Revenue | $ | 104.6 | $ | 92.7 | $ | 11.9 | 13 | % | ||||||
| Gross profit (loss) | $ | (1.7) | $ | (0.6) | $ | (1.1) | (183) | % | ||||||
| Unit sales | 11,836 | 10,850 | 986 | 9 | % | |||||||||
| Revenue per unit | $ | 8,842 | $ | 8,537 | $ | 305 | 4 | % | ||||||
| Gross profit (loss) per unit | $ | (143) | $ | (61) | $ | (82) | (134) | % | ||||||
| Gross profit (loss) as a % of revenue | (1.6) | % | (0.7) | % | (90) | bps |
Same market wholesale vehicle revenue increased 13%, driven primarily by a 9% increase in same market wholesale vehicle unit sales volume, and a $305, or 4%, increase in same market wholesale vehicle revenue per unit. Same market wholesale vehicle gross profit decreased approximately $1.1 million, due primarily to a decrease in same market wholesale vehicle gross profit per unit of $82 per unit. As we adjust the inventory mix of nearly-new versus older model year vehicles sold at retail going forward, the levels of wholesale vehicle revenue and gross profit may vary.
51
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations - Powersports Segment
As a result of the acquisition and termination of certain powersports stores in 2024 and 2025, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis, except where otherwise noted. Our Powersports Segment results are subject to seasonal variations, such that the second and third quarters are generally expected to contribute higher revenues and segment income than the first and fourth quarters.
New Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 93.8 | $ | 79.0 | $ | 14.8 | 19 | % | ||||||
| Acquisitions, open points, and terminations | 11.7 | 3.0 | 8.7 | NM | ||||||||||
| Total as reported | $ | 105.5 | $ | 82.0 | $ | 23.5 | 29 | % | ||||||
| Total retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 13.9 | $ | 11.2 | $ | 2.7 | 24 | % | ||||||
| Acquisitions, open points, and terminations | 1.8 | 0.3 | 1.5 | NM | ||||||||||
| Total as reported | $ | 15.7 | $ | 11.5 | $ | 4.2 | 37 | % | ||||||
| Total retail new vehicle unit sales: | ||||||||||||||
| Same store | 4,583 | 4,115 | 468 | 11 | % | |||||||||
| Acquisitions, open points, and terminations | 560 | 129 | 431 | NM | ||||||||||
| Total as reported | 5,143 | 4,244 | 899 | 21 | % |
NM = Not Meaningful
Our Powersports Segment reported retail new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail new vehicle: | ||||||||||||||
| Revenue | $ | 105.5 | $ | 82.0 | $ | 23.5 | 29 | % | ||||||
| Gross profit | $ | 15.7 | $ | 11.5 | $ | 4.2 | 37 | % | ||||||
| Unit sales | 5,143 | 4,244 | 899 | 21 | % | |||||||||
| Revenue per unit | $ | 20,517 | $ | 19,313 | $ | 1,204 | 6 | % | ||||||
| Gross profit per unit | $ | 3,050 | $ | 2,713 | $ | 337 | 12 | % | ||||||
| Gross profit as a % of revenue | 14.9 | % | 14.0 | % | 90 | bps |
52
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Revenue | $ | 93.8 | $ | 79.0 | $ | 14.8 | 19 | % | ||||||
| Gross profit | $ | 13.9 | $ | 11.2 | $ | 2.7 | 24 | % | ||||||
| Unit sales | 4,583 | 4,115 | 468 | 11 | % | |||||||||
| Revenue per unit | $ | 20,473 | $ | 19,202 | $ | 1,271 | 7 | % | ||||||
| Gross profit per unit | $ | 3,032 | $ | 2,713 | $ | 319 | 12 | % | ||||||
| Gross profit as a % of revenue | 14.8 | % | 14.1 | % | 70 | bps |
Same store retail new vehicle revenue increased 19%, due to a 11% increase in retail new vehicle unit sales volume and a 7% increase in retail new vehicle average selling price. Same store retail new vehicle gross profit increased approximately $2.7 million, or 24%, as a result of higher retail new vehicle unit sales volume and higher retail new vehicle gross profit per unit. Same store retail new vehicle gross profit per unit increased $319 per unit, or 12%, to $3,032 per unit.
On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 140 and 178 days as of December 31, 2025 and 2024 respectively. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90 to 120-day range, depending on seasonality (typically the second and third quarters have more demand and lower days’ supply compared to the first and fourth quarters).
Used Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 33.7 | $ | 20.9 | $ | 12.8 | 61 | % | ||||||
| Acquisitions, open points, and terminations | 4.2 | 1.4 | 2.8 | NM | ||||||||||
| Total as reported | $ | 37.9 | $ | 22.3 | $ | 15.6 | 70 | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 6.1 | $ | 5.0 | $ | 1.1 | 22 | % | ||||||
| Acquisitions, open points, and terminations | 0.7 | 0.3 | 0.4 | NM | ||||||||||
| Total as reported | $ | 6.8 | $ | 5.3 | $ | 1.5 | 28 | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 3,101 | 2,087 | 1,014 | 49 | % | |||||||||
| Acquisitions, open points, and terminations | 341 | 141 | 200 | NM | ||||||||||
| Total as reported | 3,442 | 2,228 | 1,214 | 54 | % |
NM = Not Meaningful
53
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 37.9 | $ | 22.3 | $ | 15.6 | 70 | % | ||||||
| Gross profit | $ | 6.8 | $ | 5.3 | $ | 1.5 | 28 | % | ||||||
| Unit sales | 3,442 | 2,228 | 1,214 | 54 | % | |||||||||
| Revenue per unit | $ | 10,997 | $ | 10,011 | $ | 986 | 10 | % | ||||||
| Gross profit per unit | $ | 1,980 | $ | 2,397 | $ | (417) | (17) | % | ||||||
| Gross profit as a % of revenue | 18.0 | % | 23.9 | % | (590) | bps |
Our Powersports Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 33.7 | $ | 20.9 | $ | 12.8 | 61 | % | ||||||
| Gross profit | $ | 6.1 | $ | 5.0 | $ | 1.1 | 22 | % | ||||||
| Unit sales | 3,101 | 2,087 | 1,014 | 49 | % | |||||||||
| Revenue per unit | $ | 10,877 | $ | 9,996 | $ | 881 | 9 | % | ||||||
| Gross profit per unit | $ | 1,982 | $ | 2,419 | $ | (437) | (18) | % | ||||||
| Gross profit as a % of revenue | 18.2 | % | 24.2 | % | (600) | bps |
Same store retail used vehicle revenue increased 61%, due primarily to a 49% increase in retail used vehicle unit sales volume and a 9% increase in retail used vehicle average selling price. Same store retail used vehicle gross profit increased approximately $1.1 million, or 22%, due primarily to higher retail used vehicle unit sales volume, offset partially by lower retail used vehicle gross profit per unit. Same store retail used vehicle gross profit per unit decreased $437 per unit, or 18%, to $1,982 per unit, due primarily to changes in inventory mix and variations between wholesale and retail market pricing.
On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 121 days as of December 31, 2025. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75 to 100-day range, depending on seasonality (typically the second and third quarters have more demand and lower days’ supply compared to the first and fourth quarters).
54
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 2.5 | $ | 2.1 | $ | 0.4 | 19 | % | ||||||
| Acquisitions, open points, and terminations | (0.1) | 0.2 | (0.3) | NM | ||||||||||
| Total as reported | $ | 2.4 | $ | 2.3 | $ | 0.1 | 4 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (0.1) | $ | (0.3) | $ | 0.2 | 66.7 | % | ||||||
| Acquisitions, open points, and terminations | — | — | — | NM | ||||||||||
| Total as reported | $ | (0.1) | $ | (0.3) | $ | 0.2 | 67 | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 275 | 146 | 129 | 88 | % | |||||||||
| Acquisitions, open points, and terminations | 3 | — | 3 | NM | ||||||||||
| Total as reported | 278 | 146 | 132 | 90 | % |
NM = Not Meaningful
Our Powersports Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 2.4 | $ | 2.3 | $ | 0.1 | 4 | % | ||||||
| Gross profit (loss) | $ | (0.1) | $ | (0.3) | $ | 0.2 | 67 | % | ||||||
| Unit sales | 278 | 146 | 132 | 90 | % | |||||||||
| Revenue per unit | $ | 8,728 | $ | 16,430 | $ | (7,702) | (47) | % | ||||||
| Gross profit (loss) per unit | $ | (597) | $ | (1,647) | $ | 1,050 | 64 | % | ||||||
| Gross profit (loss) as a % of revenue | (6.8) | % | (10.0) | % | 320 | bps |
55
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 2.5 | $ | 2.1 | $ | 0.4 | 19 | % | ||||||
| Gross profit (loss) | $ | (0.1) | $ | (0.3) | $ | 0.2 | 67 | % | ||||||
| Unit sales | 275 | 146 | 129 | 88 | % | |||||||||
| Revenue per unit | $ | 8,799 | $ | 14,750 | $ | (5,951) | (40) | % | ||||||
| Gross profit (loss) per unit | $ | (541) | $ | (1670) | $ | 1,129 | 68 | % | ||||||
| Gross profit (loss) as a % of revenue | (6.2) | % | (11.3) | % | 510 | bps |
Same store wholesale vehicle revenue increased approximately $0.4 million, and same store wholesale vehicle gross profit (loss) improved approximately $0.2 million, driven by changes in wholesale unit sales volume and wholesale gross profit per unit.
Fixed Operations - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 44.7 | $ | 41.6 | $ | 3.1 | 7 | % | ||||||
| Acquisitions, open points, and terminations | 4.2 | 2.0 | 2.2 | NM | ||||||||||
| Total as reported | $ | 48.9 | $ | 43.6 | $ | 5.3 | 12 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 21.5 | $ | 19.0 | $ | 2.5 | 13 | % | ||||||
| Acquisitions, open points, and terminations | 1.7 | 1.1 | 0.6 | NM | ||||||||||
| Total as reported | $ | 23.2 | $ | 20.1 | $ | 3.1 | 15 | % |
NM = Not Meaningful
56
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 8.8 | $ | 7.8 | $ | 1.0 | 13 | % | ||||||
| Warranty | 5.3 | 3.8 | 1.5 | 39 | % | |||||||||
| Wholesale parts | 0.6 | 0.8 | (0.2) | (25) | % | |||||||||
| Internal, sublet and other | 34.2 | 31.2 | 3.0 | 10 | % | |||||||||
| Total revenue | $ | 48.9 | $ | 43.6 | $ | 5.3 | 12 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 3.6 | $ | 2.8 | $ | 0.8 | 29 | % | ||||||
| Warranty | 3.5 | 2.9 | 0.6 | 21 | % | |||||||||
| Wholesale parts | 0.1 | 0.2 | (0.1) | (50) | % | |||||||||
| Internal, sublet and other | 16.0 | 14.2 | 1.8 | 13 | % | |||||||||
| Total gross profit | $ | 23.2 | $ | 20.1 | $ | 3.1 | 15 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 41.6 | % | 35.4 | % | 620 | bps | ||||||||
| Warranty | 66.7 | % | 75.9 | % | (920) | bps | ||||||||
| Wholesale parts | 22.8 | % | 26.5 | % | (370) | bps | ||||||||
| Internal, sublet and other | 46.8 | % | 45.5 | % | 127 | bps | ||||||||
| Total gross profit as a % of revenue | 47.5 | % | 46.0 | % | 150 | bps |
57
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 7.4 | $ | 7.1 | $ | 0.3 | 4 | % | ||||||
| Warranty | 4.4 | 3.7 | 0.7 | 19 | % | |||||||||
| Wholesale parts | 0.5 | 0.7 | (0.2) | (29) | % | |||||||||
| Internal, sublet and other | 32.4 | 30.1 | 2.3 | 8 | % | |||||||||
| Total revenue | $ | 44.7 | $ | 41.6 | $ | 3.1 | 7 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 3.2 | $ | 2.5 | $ | 0.7 | 28 | % | ||||||
| Warranty | 3.1 | 2.8 | 0.3 | 11 | % | |||||||||
| Wholesale parts | 0.1 | 0.2 | (0.1) | (50) | % | |||||||||
| Internal, sublet and other | 15.1 | 13.5 | 1.6 | 12 | % | |||||||||
| Total gross profit | $ | 21.5 | $ | 19.0 | $ | 2.5 | 13 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 42.6 | % | 35.0 | % | 760 | bps | ||||||||
| Warranty | 69.2 | % | 76.2 | % | (700) | bps | ||||||||
| Wholesale parts | 23.0 | % | 28.9 | % | (590) | bps | ||||||||
| Internal, sublet and other | 46.6 | % | 44.9 | % | 175 | bps | ||||||||
| Total gross profit as a % of revenue | 48.0 | % | 45.6 | % | 240 | bps |
Same store Fixed Operations revenue increased approximately $3.1 million and same store Fixed Operations gross profit increased approximately $2.5 million. Same store customer pay revenue increased approximately $0.3 million and same store customer pay gross profit increased approximately $0.7 million. Same store warranty revenue increased approximately $0.7 million and same store warranty gross profit increased approximately $0.3 million. Same store wholesale parts revenue decreased approximately $0.2 million and same store wholesale parts gross profit decreased approximately $0.1 million. Same store internal, sublet and other revenue increased approximately $2.3 million and same store internal, sublet and other gross profit increased approximately $1.6 million.
58
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 7.8 | $ | 6.7 | $ | 1.1 | 16 | % | ||||||
| Acquisitions, open points, and terminations | 0.4 | 0.4 | — | NM | ||||||||||
| Total as reported | $ | 8.2 | $ | 7.1 | $ | 1.1 | 15 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 1,019 | $ | 1,073 | $ | (54) | (5) | % | ||||||
| Reported | $ | 959 | $ | 1,092 | $ | (133) | (12) | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 7,684 | 6,202 | 1,482 | 24 | % | |||||||||
| Acquisitions, open points, and terminations | 901 | 270 | 631 | NM | ||||||||||
| Total as reported | 8,585 | 6,472 | 2,113 | 33 | % |
NM = Not Meaningful
Our Powersports Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 8.2 | $ | 7.1 | $ | 1.1 | 15 | % | ||||||
| Total combined retail new and used vehicle unit sales | 8,585 | 6,472 | 2,113 | 33 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 959 | $ | 1,092 | $ | (133) | (12) | % |
Our Powersports Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same Store F&I: | ||||||||||||||
| Revenue | $ | 7.8 | $ | 6.7 | $ | 1.1 | 16 | % | ||||||
| Total combined retail new and used vehicle unit sales | 7,684 | 6,202 | 1,482 | 24 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,019 | $ | 1,073 | $ | (54) | (5) | % |
59
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Same store F&I revenue increased approximately $1.1 million, or 16%, primarily due to a 24% increase in total combined retail new and used vehicle unit sales volume, offset partially by a 5% decrease in F&I gross profit per retail unit. F&I gross profit per retail unit decreased $54 per unit, or 5%, to $1,019 per unit, primarily due to lower gross profits per finance and service contracts and decreased penetration rates for service and aftermarket contracts, offset partially by higher gross profit per aftermarket contract and an increase in finance contract penetration rate.
Same store finance contract revenue increased 20%, primarily due to a 28% increase in finance contract volume, offset partially by a 6% decrease in gross profit per finance contract. The increase in finance contract volume is driven by a 24% increase in total retail unit sales volume and a 140 basis point increase in the finance contract penetration rate. Service contract revenue increased 5%, primarily due to a 21% increase in service contract volume, offset partially by a 13% decrease in gross profit per service contract. The increase in service contract unit sales volume is driven by a 24% increase in total retail unit sales volume, offset partially by a 60 basis point decrease in the service contract penetration rate. Other aftermarket contract revenue increased 45%, primarily due to a 20% increase in aftermarket contract volume and a 21% increase in gross profit per other aftermarket contract. The increase in aftermarket contract volume is driven by a 24% increase in total retail unit sales volume, offset partially by a 110 basis point decrease in aftermarket contract penetration rate.
60
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Segment Results Summary
In the following table of financial data, total segment income (loss) of the reportable segments is reconciled to consolidated income (loss) before taxes and impairment charges. See above for tables and discussion of results by reportable segment.
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| Segment Revenues: | (In millions, except unit data) | |||||||||||||
| Franchised Dealerships Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 6,941.9 | $ | 6,425.5 | $ | 516.4 | 8 | % | ||||||
| Fleet new vehicles | 101.5 | 95.3 | 6.2 | 7 | % | |||||||||
| Total new vehicles | $ | 7,043.4 | $ | 6,520.8 | $ | 522.6 | 8 | % | ||||||
| Used vehicles | 3,087.0 | 2,919.8 | 167.2 | 6 | % | |||||||||
| Wholesale vehicles | 207.0 | 188.9 | 18.1 | 10 | % | |||||||||
| Parts, service and collision repair | 1,970.2 | 1,802.9 | 167.3 | 9 | % | |||||||||
| Finance, insurance and other, net | 571.5 | 506.8 | 64.7 | 13 | % | |||||||||
| Franchised Dealerships Segment revenues | $ | 12,879.1 | $ | 11,939.2 | $ | 939.9 | 8 | % | ||||||
| EchoPark Segment Revenues: | ||||||||||||||
| Used vehicles | $ | 1,747.8 | $ | 1,838.0 | $ | (90.2) | (5) | % | ||||||
| Wholesale vehicles | 104.6 | 95.8 | 8.8 | 9 | % | |||||||||
| Finance, insurance and other, net | 219.2 | 194.0 | 25.2 | 13 | % | |||||||||
| EchoPark Segment revenues | $ | 2,071.6 | $ | 2,127.8 | $ | (56.2) | (3) | % | ||||||
| Powersports Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 105.5 | $ | 82.0 | $ | 23.5 | 29 | % | ||||||
| Used vehicles | 37.9 | 22.3 | 15.6 | 70 | % | |||||||||
| Wholesale vehicles | 2.4 | 2.3 | 0.1 | 4 | % | |||||||||
| Parts, service and collision repair | 48.9 | 43.6 | 5.3 | 12 | % | |||||||||
| Finance, insurance and other, net | 8.2 | 7.1 | 1.1 | 15 | % | |||||||||
| Powersports Segment revenues | $ | 202.9 | $ | 157.3 | $ | 45.6 | 29 | % | ||||||
| Total consolidated revenues | $ | 15,153.6 | $ | 14,224.3 | $ | 929.3 | 7 | % | ||||||
| Segment Income (Loss) (1): | ||||||||||||||
| Franchised Dealerships Segment (2) | $ | 316.1 | $ | 257.6 | $ | 58.5 | 23 | % | ||||||
| EchoPark Segment (3) | 28.1 | 3.5 | 24.6 | 703 | % | |||||||||
| Powersports Segment (4) | 2.3 | (1.1) | 3.4 | 309 | % | |||||||||
| Total consolidated income (loss) | $ | 346.5 | $ | 260.0 | $ | 86.5 | 33 | % | ||||||
| Impairment charges (5) | (173.8) | (3.9) | (169.9) | NM | ||||||||||
| Income (loss) before taxes | $ | 172.8 | $ | 256.1 | $ | (83.3) | (33) | % | ||||||
| Segment Retail New and Used Vehicle Unit Sales Volume: | ||||||||||||||
| Franchised Dealerships Segment | 220,183 | 213,426 | 6,757 | 3 | % | |||||||||
| EchoPark Segment | 67,636 | 69,053 | (1,417) | (2) | % | |||||||||
| Powersports Segment | 8,585 | 6,472 | 2,113 | 33 | % | |||||||||
| Total consolidated retail new and used vehicle unit sales volume | 296,404 | 288,951 | 7,453 | 3 | % |
(1)Segment income (loss) for each segment is defined as income (loss) before taxes and impairment charges.
61
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(2)For 2025, amount includes approximately $40.0 million of pre-tax benefit from cyber insurance proceeds related to the CDK outage, approximately $5.0 million of pre-tax charges related to storm damage, approximately $5.5 million of pre-tax loss related to dispositions, and approximately $0.7 million of pre-tax legal expenses. For 2024, amount includes approximately $13.0 million of pre-tax charges related to excess compensation as a result of the CDK outage, approximately $8.3 million of pre-tax charges related to storm damage, approximately $3.5 million of pre-tax gain related to the acquisition of the remaining equity interest in a joint venture, $10.0 million of pre-tax gain related to the CDK outage cyber claim payment, and approximately $2.2 million of pre-tax charges related to severance and long-term compensation expense.
(3)For 2025, amount includes approximately $0.9 million of pre-tax gain on dispositions. For 2024, amount includes approximately $3.0 million of pre-tax gain on exit of leased properties, approximately $2.9 million of pre-tax charges for severance and long-term compensation expense, approximately $2.1 million of pre-tax charges related to closed store accrued expenses related to the indefinite suspension of operations at certain EchoPark locations, approximately $2.1 million of pre-tax gain on real estate dispositions, and approximately $0.4 million of pre-tax charges related to excess compensation as a result of the CDK outage.
(4)For 2025, amount includes approximately $1.1 million of pre-tax charges related to dispositions. For 2024, amount includes approximately $0.5 million of pre-tax charges related to severance and long-term compensation expense.
(5)For 2025, amount includes approximately $165.9 million of non-cash pre-tax franchise asset impairment charges for the Franchised Dealerships Segment, approximately $0.2 million of non-cash pre-tax property and equipment impairment charges for real estate held for sale in the EchoPark Segment, approximately $0.4 million of non-cash pre-tax property, equipment and right-of-use asset impairment charges, and approximately $7.2 million of non-cash pre-tax franchise asset impairment charges for the Powersports Segment. For 2024, amount includes approximately $1.2 million of pre-tax franchise asset and property and equipment impairment charges for the Franchised Dealerships Segment and approximately $2.7 million of pre-tax property and equipment charges for real estate held for sale in the EchoPark Segment.
Selling, General and Administrative (“SG&A”) Expenses
SG&A expenses are comprised of four major groups: compensation expense, advertising expense, rent expense and other expense. Compensation expense primarily relates to store personnel who are paid a commission or a salary plus commission and support personnel who are generally paid a fixed salary. Commissions paid to store personnel typically vary depending on gross profits realized and sales volume objectives. Due to the salary component for certain store and corporate personnel, gross profits and compensation expense do not change in direct proportion to one another. Advertising expense and other expense vary based on the level of actual or anticipated business activity and the number of dealerships in operation. Rent expense typically varies with the number of store locations owned, investments made for facility improvements and interest rates. Other expense includes various fixed and variable expenses, including gain on disposal of franchises, certain customer-related costs such as gasoline and service loaners, and insurance, training, legal and information technology expenses, which may not change in proportion to gross profit levels.
62
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information related to our consolidated reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 1,087.4 | $ | 1,013.9 | $ | (73.5) | (7) | % | ||||||
| Advertising | 101.2 | 84.5 | (16.7) | (20) | % | |||||||||
| Rent | 46.4 | 36.6 | (9.8) | (27) | % | |||||||||
| Other | 443.2 | 442.0 | (1.2) | — | % | |||||||||
| Total SG&A expenses | $ | 1,678.2 | $ | 1,577.0 | $ | (101.2) | (6) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 45.6 | % | 46.2 | % | 60 | bps | ||||||||
| Advertising | 4.2 | % | 3.9 | % | (30) | bps | ||||||||
| Rent | 1.9 | % | 1.7 | % | (20) | bps | ||||||||
| Other | 18.7 | % | 20.1 | % | 140 | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 70.4 | % | 71.9 | % | 150 | bps |
Consolidated total SG&A expenses increased in dollar amount and decreased as a percentage of gross profit, primarily due to a decrease in compensation expense as a percent of gross profit as a result of higher gross profit contribution from Fixed Operations and F&I activities, which generally leverage SG&A expenses more effectively. Compensation expense increased in dollar amount due primarily to acquisitions, an increase in overall retail activity and higher medical expenses, and decreased as a percentage of gross profit as a result of higher overall gross profit and favorable gross profit mix shifts. Advertising expense increased in both dollar amount and as a percentage of gross profit, as a result of adapting our advertising spending to current retail automotive market conditions. Rent expense increased in both dollar amount and as a percentage of gross profit, primarily due to the increase in leased dealerships as a result of acquisitions from the fourth quarter of 2024 as well as newly acquired leased dealerships during 2025. Other SG&A expenses increased in dollar amount primarily due to higher information technology and maintenance expenses. However, other SG&A expenses decreased as a percentage of gross profit as a result of higher overall gross profit levels.
63
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information related to our Franchised Dealerships Segment reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 956.9 | $ | 892.4 | $ | (64.5) | (7) | % | ||||||
| Advertising | 69.9 | 55.1 | (14.8) | (27) | % | |||||||||
| Rent | 44.3 | 39.2 | (5.1) | (13) | % | |||||||||
| Other | 392.5 | 388.7 | (3.8) | (1) | % | |||||||||
| Total SG&A expenses | $ | 1,463.6 | $ | 1,375.4 | $ | (88.2) | (6) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 45.7 | % | 46.0 | % | 30 | bps | ||||||||
| Advertising | 3.3 | % | 2.8 | % | (50) | bps | ||||||||
| Rent | 2.1 | % | 2.0 | % | (10) | bps | ||||||||
| Other | 18.8 | % | 20.1 | % | 130 | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 69.9 | % | 70.9 | % | 100 | bps |
The Franchised Dealerships Segment’s total SG&A expenses increased in dollar amount and decreased as a percentage of gross profit, primarily due to higher levels of gross profit that better leverage fixed expenses. Compensation expense increased in dollar amount due primarily to acquisitions, an increase in overall retail activity and higher medical expenses, and decreased as a percentage of gross profit as a result of higher overall gross profit and favorable gross profit mix shifts in Fixed Operations and F&I. Advertising expense increased in both dollar amount and as a percentage of gross profit, as a result of adapting our advertising spending to current retail automotive market conditions. Rent expense increased in both dollar amount and as a percentage of gross profit, primarily due to the increase in leased properties as a result of acquisitions of franchised dealerships. Other SG&A expenses increased in dollar amount primarily due to higher IT expenses. However, other SG&A expenses decreased as a percentage of gross profit as a result of higher overall gross profit levels.
For the Franchised Dealerships Segment, SG&A expenses for 2025 include approximately $40.0 million of pre-tax benefit from cyber insurance proceeds related to the CDK outage, approximately $5.0 million of pre-tax charges related to storm damage, approximately $5.5 million of pre-tax loss related to dispositions, and approximately $0.7 million of pre-tax legal expenses. For the Franchised Dealerships Segment, SG&A expenses for 2024 included approximately $11.0 million of pre-tax charges related to excess compensation as a result of the CDK outage, approximately $8.3 million of pre-tax charges related to storm damage, approximately $3.5 million of pre-tax gain related to the acquisition of the remaining equity interest in a joint venture, $10.0 million of pre-tax gain related to the CDK outage cyber claim payment, and approximately $2.2 million of pre-tax charges related to severance and long-term compensation expense.
64
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information related to our EchoPark Segment reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 100.6 | $ | 95.8 | $ | (4.8) | (5) | % | ||||||
| Advertising | 30.2 | 27.7 | (2.5) | (9) | % | |||||||||
| Rent | 3.0 | (1.7) | (4.7) | (276) | % | |||||||||
| Other | 39.0 | 43.9 | 4.9 | 11 | % | |||||||||
| Total SG&A expenses | $ | 172.8 | $ | 165.7 | $ | (7.1) | (4) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 43.0 | % | 46.1 | % | 310 | bps | ||||||||
| Advertising | 12.9 | % | 13.3 | % | 40 | bps | ||||||||
| Rent | 1.3 | % | (0.8) | % | (210) | bps | ||||||||
| Other | 16.6 | % | 21.1 | % | 450 | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 73.8 | % | 79.7 | % | 590 | bps |
The EchoPark Segment’s total SG&A expenses increased in dollar amount and decreased as a percentage of gross profit, primarily due to higher gross profit contribution from F&I activities, which generally leverage SG&A expenses more effectively. Compensation expense increased in dollar amount due primarily to an increase in overall retail activity, and decreased as a percentage of gross profit as a result of higher overall gross profit. Advertising expense increased in dollar amount and decreased and as a percentage of gross profit, as a result of adapting our advertising spending to current retail automotive market conditions and higher overall gross profit. Rent expense increased in both dollar amount and as a percentage of gross profit, primarily due to a decrease in rental income and an increase in overall gross profit. Other SG&A expenses decreased in both dollar amount and as a percentage of gross profit primarily due to a decrease in outside contractor expenses.
For the EchoPark Segment, SG&A expenses for 2025 include approximately $0.9 million of pre-tax gain on dispositions. For the EchoPark Segment, SG&A expenses for 2024 included approximately $3.0 million of pre-tax gain on exit of leased properties, approximately $2.9 million of pre-tax charges for severance and long-term compensation expense, approximately $2.1 million of pre-tax charges related to closed store accrued expenses related to the indefinite suspension of operations at certain EchoPark locations, approximately $2.1 million of pre-tax gain on real estate dispositions, and approximately $0.4 million of pre-tax charges related to excess compensation as a result of the CDK outage.
65
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information related to our Powersports Segment reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 29.9 | $ | 25.7 | $ | (4.2) | (16) | % | ||||||
| Advertising | 1.1 | 1.7 | 0.6 | 35 | % | |||||||||
| Rent | (0.9) | (0.9) | — | — | % | |||||||||
| Other | 11.7 | 9.4 | (2.3) | (24) | % | |||||||||
| Total SG&A expenses | $ | 41.8 | $ | 35.9 | $ | (5.9) | (16) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 55.6 | % | 58.7 | % | 310 | bps | ||||||||
| Advertising | 2.1 | % | 3.9 | % | 180 | bps | ||||||||
| Rent | (1.6) | % | (2.1) | % | (50) | bps | ||||||||
| Other | 21.6 | % | 21.5 | % | (10) | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 77.7 | % | 82.0 | % | 430 | bps |
The Powersports Segment’s total SG&A expenses increased in dollar amount and decreased as a percentage of gross profit, driven by an increase in other SG&A expenses and compensation expenses, coupled with higher gross profit levels. Compensation expense increased in dollar amount due primarily to acquisitions and an increase in overall retail activity, and decreased as a percentage of gross profit as a result of higher overall gross profit. Advertising expense decreased in both dollar amount and as a percentage of gross profit, as a result of adapting our advertising spending to current retail automotive market conditions. Rent expense remained flat in dollar amount and increased as a percentage of gross profit, primarily due to a decrease in rental income. Other SG&A expenses increased in both dollar amount and as a percentage of gross profit primarily due to expenses related to the termination of Powersports franchises.
For the Powersports Segment, SG&A expenses for 2025 include approximately $1.1 million of pre-tax charges related to dispositions. For the Powersports Segment, SG&A expenses for 2024 included approximately $0.5 million of pre-tax charges related to severance and long-term compensation expense.
Impairment Charges - Consolidated
Impairment charges were approximately $173.8 million and $3.9 million in 2025 and 2024, respectively. Impairment charges for 2025 include approximately $173.1 million of franchise asset impairment charges, of which approximately $165.9 million is related to the Franchised Dealerships Segment and approximately $7.2 million is related to the Powersports Segment. Additional impairment charges of approximately $0.2 million are related to pre-tax property and equipment impairment charges for real estate held for sale in the EchoPark Segment, and approximately $0.4 million related to pre-tax property, equipment and right-of-use asset impairment charges in the Powersports Segment. Impairment charges for 2024 primarily related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations and to close certain Northwest Motorsport stores.
Depreciation and Amortization - Consolidated
Depreciation expense increased approximately $13.0 million, or 8.6%, in 2025, due primarily to acquisitions and completed construction projects and purchases of fixed assets for use in our franchised dealerships and EchoPark stores.
Interest Expense, Floor Plan - Consolidated
66
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We typically maintain a floor plan deposit balance (as shown in the table below under the heading “Liquidity and Capital Resources”) that earns interest income based on the used floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense. The floor plan deposit balance was $300.0 million as of December 31, 2025 and $340.0 million as of December 31, 2024. Our interest expense, floor plan fluctuates with changes in our outstanding borrowings and associated interest rates, which are variable based on one-month Term SOFR or the U.S. prime rate, plus credit spreads specified in the applicable agreements.
Interest expense, floor plan for new vehicles decreased $6.0 million. The average interest rate applied to the new vehicle floor plan decreased in the 12 months ended December 31, 2025, driving $13.0 million of the overall decrease. The average new vehicle floor plan notes payable balance increased $111.4 million, offsetting $7.0 million of the overall decrease.
Interest expense, floor plan for used vehicles increased $3.7 million, including the effect of interest income earned on the floor plan deposit balance, driving $7.8 million of the increase. Excluding the effect of the floor plan deposit balance, interest expense, floor plan for used vehicles decreased $4.1 million. The average interest rate applied to the used vehicle floor plan decreased in the 12 months ended December 31, 2025, driving $3.8 million of that decrease. The average used vehicle floor plan notes payable balance decreased $4.2 million, driving $0.3 million of that decrease.
Interest Expense, Other, Net - Consolidated
Interest expense, other, net is summarized in the table below:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Stated/coupon interest | $ | 81.5 | $ | 91.0 | $ | 9.5 | 10 | % | ||||||
| Deferred loan cost amortization | 5.6 | 5.7 | 0.1 | 2 | % | |||||||||
| Interest rate hedge expense (benefit) | 0.1 | 0.6 | 0.5 | 83 | % | |||||||||
| Capitalized interest | (2.2) | (2.6) | (0.4) | (15) | % | |||||||||
| Interest on finance lease liabilities | 24.5 | 22.4 | (2.1) | (9) | % | |||||||||
| Other interest | 0.6 | 0.9 | 0.3 | 33 | % | |||||||||
| Total interest expense, other, net | $ | 110.1 | $ | 118.0 | $ | 7.9 | 7 | % |
Interest expense, other, net decreased $7.9 million, or 7%, primarily related to lower outstanding balances on our mortgage notes and a lower interest rate environment throughout 2025 as compared to 2024.
Provision for Income Taxes - Consolidated
The overall effective tax rate was 31.3% and 15.7% for 2025 and 2024, respectively. Income tax expense for 2025 includes a $7.6 million charge related to nondeductible executive compensation, a $5.3 million charge related to adjustments of deferred tax items and a $0.6 million charge related to changes in uncertain tax positions, partially offset by a $3.5 million benefit related to vested or exercised stock compensation awards. Income tax expense for 2024 includes the effect of an out of period adjustment related to franchise assets of $31.0 million, a $1.6 million charge related to charges in uncertain tax positions, and a $4.7 million charge related to non-deductible executive compensation, partially offset by a $1.4 million benefit related to vested or exercised stock compensation awards. Our effective tax rate varies from year to year based on the level of taxable income, the distribution of taxable income between states in which the Company operates and other tax adjustments.
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires Sonic’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the accompanying consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
67
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Goodwill and Other Intangible Assets
In accordance with Accounting Standards Codification (“ASC”) Topic 350, “Intangibles - Goodwill and Other,” we test goodwill for impairment at least annually (as of April 30 of each year) or more frequently if indications of impairment exist. The ASC also states that if an entity determines, based on an assessment of certain qualitative factors, that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then a quantitative goodwill impairment test is unnecessary.
For purposes of goodwill impairment testing, we have three reporting units, which consist of (1) our traditional franchised dealerships, (2) our EchoPark stores and (3) our powersports stores (these reporting units also represent our reportable segments). The carrying value of our goodwill totaled approximately $421.8 million at December 31, 2025, approximately $394.5 million of which was related to our franchised dealerships reporting unit and approximately $27.3 million of which was related to our powersports reporting unit. In evaluating goodwill for impairment, if the fair value of a reporting unit is less than its carrying value, the difference would represent the amount of the required goodwill impairment. We evaluated our Franchised Dealership Segment reporting unit on a qualitative basis as substantial cushion existed between the calculated fair value and associated carrying values in the prior year evaluation and there were not any meaningful events or trends which would significantly erode this cushion. We evaluated our Powersports Segment reporting unit on a quantitative basis. In performing the quantitative test in the Powersports Segment reporting unit for impairment of goodwill, we primarily used the income approach method of valuation that includes the discounted cash flow (“DCF”) method that utilizes inputs, including projected revenues, margin, terminal growth rates, discount rates and a market capitalization reconciliation. As a result of our April 30, 2025 annual test, we determined no impairment existed for any of our reporting units as of April 30, 2025. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion.
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we evaluate franchise assets for impairment annually (as of April 30 of each year) or more frequently if indicators of impairment exist. We estimate the fair value of our franchise assets using a multi-period excess earnings method (“MPEEM”) model. The MPEEM model used contains inherent uncertainties, including significant estimates and assumptions related to projected revenue, projected operating margins, a discount rate (and estimates in the discount rate inputs) and residual growth rates. We are subject to financial risk to the extent that our franchise assets become impaired due to deterioration of the underlying businesses. The risk of a franchise asset impairment charge may increase to the extent the underlying businesses’ actual earnings or projected earnings experience a significant decline, or the required discount rate increases (reducing the fair value of expected future cash flows). As a result of our impairment testing as of April 30, 2025, we determined that several of our franchise assets’ fair values did not exceed the carrying values, resulting in a non-cash pre-tax franchise asset impairment charge of $172.4 million to reduce the carrying value to fair value as of April 30, 2025. After the effect of impairment charges, the carrying value of our franchise assets totaled approximately $454.1 million at December 31, 2025, and is included in other intangible assets, net, in the accompanying consolidated balance sheet as of such date. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion. More recently acquired franchise assets are at a greater risk of impairment than older franchise assets which have significant clearance between fair value and recorded balances. Many factors affect the valuation of franchise assets such as the discount rate and projected revenue amounts. Unfavorable changes in these factors increases the risk of future impairments.
68
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Finance, Insurance and Service Contracts
We arrange financing for our guests through various financial institutions and receive a commission from the financial institution either in a flat fee amount or in an amount equal to the difference between the interest rates charged to our guests and the predetermined interest rates set by the financial institution. We also receive commissions from the sale of various insurance contracts and non-recourse third-party extended service contracts. Under these contracts, the applicable manufacturer or third-party warranty company is directly liable for all warranties provided within the contract. Retrospective finance and insurance revenues (“F&I retro revenues”) are recognized when the product contract has been executed with the end customer and the transaction is estimated each reporting period based on the expected value method using historical and projected data. F&I retro revenues can vary based on a variety of factors, including numbers of contracts and history of cancellations and claims. Accordingly, we utilize this historical and projected data to constrain the consideration to the extent that it is probable that a significant reversal in the amount of cumulative revenue will not occur when the uncertainty associated with the variable consideration is subsequently resolved. Receivables, net in the accompanying consolidated balance sheets as of December 31, 2025 and 2024 include approximately $7.0 million and $8.0 million, respectively, related to contract assets from F&I retro revenue recognition. Changes in contract assets from December 31, 2024 to December 31, 2025 were primarily due to ordinary business activity, including the receipt of cash for amounts earned and recognized in prior periods. Historically, our actual F&I retro revenue amounts earned have not been materially different from our recorded estimates.
In the event a customer terminates a financing, insurance or extended service contract prior to the scheduled maturity date, we may be required to return a portion of the commission revenue originally recorded as income by Sonic to the third-party provider (known as a “chargeback”). The commission revenue for the sale of these products and services is recorded net of estimated future chargebacks in the period in which the product or service was sold. Our estimate of future chargebacks is established based on our historical chargeback rates, termination provisions of the applicable contracts and data provided by the third-party underwriter of the contracts. While expected chargeback rates vary depending on the type of contract sold, a 100 basis point change in the estimated chargeback rates used in determining our estimates of future chargebacks would have changed our estimated reserve for chargebacks at December 31, 2025 by approximately $5.0 million. Our estimate of chargebacks was approximately $67.1 million as of December 31, 2025, compared to approximately $62.9 million as of December 31, 2024, with the increase primarily driven by higher F&I revenues and higher projected cancellation rates. Our chargeback reserve estimate is influenced by the level of F&I revenues and the timing and number of early contract termination events, such as vehicle repossessions, loan refinancing, and early pay-offs. If these events become more or less common, or if there is a shift in the timing of these cancellations, the resulting impact could affect our estimated reserve for chargebacks and could have a material adverse impact on our operating results, financial position and cash flows. Historically, our actual chargeback experience has not been materially different from our recorded estimates.
Income Taxes
As a matter of course, we are regularly audited by various taxing authorities and, from time to time, these audits result in proposed assessments where the ultimate resolution may result in us owing additional taxes. Management believes that our tax positions comply, in all material respects, with applicable tax law and that we have adequately provided for any reasonably foreseeable outcome related to these matters. From time to time, we engage in transactions in which the tax consequences may be subject to uncertainty. Examples of such transactions include business acquisitions and disposals, including consideration paid or received in connection with such transactions. Significant judgment is required in assessing and estimating the tax consequences of these transactions. We determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, we presume that the position will be examined by the appropriate taxing authority that has full knowledge of all relevant information. A tax position that does not meet the more-likely-than-not recognition threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. The tax position is measured at the largest amount of benefit that is likely to be realized upon ultimate settlement. We adjust our estimates periodically because of ongoing examinations by and settlements with the various taxing authorities, as well as changes in tax laws, regulations and precedent.
At December 31, 2025, there were approximately $6.1 million in reserves that we had provided for these matters (including estimates related to possible interest and penalties) recorded in other long-term liabilities in the accompanying consolidated balance sheet as of such date. The effects on our consolidated financial statements of income tax uncertainties are discussed in Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
69
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We periodically review all deferred tax asset positions (including state net operating loss carryforwards) to determine whether it is more likely than not that the deferred tax assets will be realized. Certain factors considered in evaluating the potential for realization of deferred tax assets include the time remaining until expiration (related to state net operating loss carryforwards) and various sources of taxable income that may be available under the tax law to realize a tax benefit related to a deferred tax asset. This evaluation requires management to make certain assumptions about future profitability, the execution of tax strategies that may be available to us and the likelihood that these assumptions or execution of tax strategies would occur. This evaluation is highly judgmental. The results of future operations, regulatory framework of the taxing authorities and other related matters cannot be predicted with certainty. Therefore, actual realization of these deferred tax assets may be materially different from management’s estimate.
As of December 31, 2025 and 2024, we had recorded a valuation allowance amount of approximately $6.5 million and $6.2 million, respectively, related to certain state net operating loss carryforward deferred tax assets as we determined that we would not be able to generate sufficient state taxable income in the related entities to realize the accumulated net operating loss carryforward balances.
We make certain estimates, judgments and assumptions in the calculation of our provision for income taxes, in the resulting tax liabilities and in the recoverability of deferred tax assets. These estimates, judgments and assumptions are updated quarterly by our management based on available information and take into consideration estimated income taxes based on prior year income tax returns, changes in income tax law, our income tax strategies and other factors. If our management receives information which causes us to change our estimate of the year-end liability, the amount of expense or expense reduction required to be recorded in any particular quarter could be material to our operating results, financial position and cash flows.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, “Income Taxes (ASC Topic 740): Improvements to Income Tax Disclosures.” The amendments require the disclosure of a reconciliation between income tax expense from continuing operations and the amount computed by multiplying income from continuing operations before income taxes by the applicable statutory rate as well as an annual disaggregation of the income tax rate reconciliation between certain specified categories by both percentage and reported amounts, along with other changes to income tax disclosure requirements. The standard will be effective for fiscal years beginning after December 15, 2024, and interim periods for fiscal years beginning after December 15, 2025. We have implemented the provisions of ASU 2023-09. See Note 7, “Income Taxes,” to the accompanying consolidated financial statements for the additional disclosures required by ASC Topic 740.
In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40)”, and in January 2025, the FASB issued ASU 2025-01, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date.” The amendments require the disclosure of specified information about certain costs and expenses including purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depreciation, depletion, and amortization recognized as part of oil and gas producing activities. It also requires the disclosure of a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively as well as the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. The standard, as clarified by ASU 2025-01, will be effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. We are currently evaluating the impact that the adoption of the provisions of the ASU will have on our consolidated financial statements.
On July 4, 2025, the One Big Beautiful Bill Act (“OBBBA”) was signed into law in the United States. The bill contains a range of tax reforms affecting businesses, including the immediate expensing of research and development expenditures, 100% bonus depreciation on qualified property, and various other provisions effective in tax years 2026 through 2029. After evaluating the OBBBA’s provisions, we have determined that the impact of these changes on the consolidated financial statements for the current reporting period is immaterial. Provisions taking effect in 2026 will affect the deductibility of executive compensation and charitable contributions and will contribute to a higher overall income tax rate. We will continue to monitor future guidance and assess any additional potential implications for subsequent periods.
70
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Liquidity and Capital Resources
We require cash to service debt, meet lease obligations, manage working capital requirements, make facility and other capital improvements, pay dividends on our common stock, finance acquisitions and otherwise invest in our business. We rely on cash flows from operations, borrowings under our revolving credit and floor plan facilities, real estate mortgage financing, asset sales and offerings of debt and equity securities to meet these requirements. However, our liquidity could be negatively affected by business performance that results in a failure to comply with the financial covenants in our existing debt obligations or lease arrangements. After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2025, we had $391.1 million of net income and retained earnings free of such restrictions. Cash flows provided by our dealerships are derived from various sources including individual consumers, automobile manufacturers, automobile manufacturers’ captive finance subsidiaries and other financial institutions. Disruptions in these cash flows could have a material adverse impact on our operations and overall liquidity.
Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
We had the following liquidity resources available as of December 31, 2025 and 2024:
| December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| Cash and cash equivalents | $ | 6.3 | $ | 44.0 | ||
| Floor plan deposit balance | 300.0 | 340.0 | ||||
| Availability under the Revolving Credit Facility | 300.3 | 338.5 | ||||
| Availability under the Mortgage Facility and Sidecar Facility | 95.0 | 139.1 | ||||
| Total available liquidity resources | $ | 701.6 | $ | 861.6 |
We maintain a floor plan deposit balance (as shown in the table above) that offsets interest based on the agreed upon floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense. This deposit balance is not designated as a prepayment of notes payable - floor plan, nor is it our intent to use this amount to settle principal amounts owed under notes payable - floor plan in the future, although we have the right and ability to do so. The deposit balances of $300.0 million as of December 31, 2025 and $340.0 million as of December 31, 2024 are classified as other current assets in the accompanying consolidated balance sheets as of December 31, 2025 and 2024.
Long-Term Debt and Credit Facilities
See Note 6, “Long-Term Debt,” to the accompanying condensed consolidated financial statements for a discussion of our senior notes, mortgage notes, credit facilities and compliance with debt covenants.
Floor Plan Facilities
We finance all of our new and certain of our used vehicle inventory through standardized floor plan facilities with manufacturer captive finance companies and a syndicate of manufacturer-affiliated finance companies and commercial banks. We also use these floor plan facilities to finance the acquisition of new and certain used vehicle inventory as part of acquisitions of dealerships. These floor plan facilities are due on demand and bear interest at variable rates based on either one-month Term SOFR or prime plus an additional spread, specified in the applicable agreements. The weighted-average interest rate for our new and used vehicle floor plan facilities was 5.57% and 6.51% for 2025 and 2024, respectively.
We receive floor plan assistance in the form of direct payments or credits from certain manufacturers. Floor plan assistance received is capitalized in inventory and recorded as a reduction of cost of sales when the associated inventory is sold. We received approximately $66.2 million and $65.6 million in manufacturer assistance in 2025 and 2024, respectively, and recognized in cost of sales approximately $65.6 million and $64.2 million in manufacturer assistance in 2025 and 2024, respectively. Interest payments under each of our floor plan facilities are due monthly and we are generally not required to make principal repayments prior to the sale of the associated vehicles. The total notes payable - floor plan balance of approximately $1.9 billion as of December 31, 2025 is classified as current liabilities in the accompanying consolidated balance sheet as of such date.
71
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Acquisitions and Dispositions
During 2025, we acquired five businesses in our Franchised Dealerships and were awarded one franchise in our Powersports Segment. The businesses in our Franchise Dealerships Segment were acquired for approximately $440.3 million, including inventory acquired and subsequently funded by floor plan notes payable. We disposed of one mid-line import franchised dealership and terminated one domestic franchised dealership and one powersports dealership during 2025. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for further discussion.
Capital Expenditures
Our capital expenditures include the purchase of land and buildings, the construction of new franchised dealerships, EchoPark and powersports stores and collision repair centers, building improvements and equipment purchased for use in our franchised dealerships and EchoPark and powersports stores. We selectively construct new or improve existing franchised dealership facilities to maintain compliance with manufacturers’ image requirements. We typically finance these projects through cash flows from operations, new mortgages or our credit facilities.
Capital expenditures for 2025 were approximately $149.9 million, including approximately $145.8 million related to our Franchised Dealerships Segment, approximately $1.2 million related to our EchoPark Segment and approximately $2.9 million related to our Powersports Segment. Of the total capital expenditures, approximately $79.8 million was related to facility construction projects, approximately $19.8 million was related to acquisitions of real estate (land and buildings), and approximately $50.3 million was for other fixed assets utilized in our operations.
All of the $149.9 million in gross capital expenditures in 2025 was funded through existing cash balances. As of December 31, 2025, commitments for facility construction projects and aircraft totaled approximately $20.9 million, nearly all of which is expected to be completed or paid in the next 12 months.
Share Repurchase Program
Our Board of Directors has authorized us to repurchase shares of our Class A Common Stock. Historically, we have used our share repurchase authorization to offset dilution caused by the exercise of stock options or the vesting of equity compensation awards and to maintain our desired capital structure. During 2025, we repurchased approximately 1.3 million shares of our Class A Common Stock for approximately $82.4 million in open-market transactions at prevailing market prices and in connection with tax withholding on the vesting of equity compensation awards. As of December 31, 2025, our total remaining repurchase authorization was approximately $169.9 million. Under the Credit Facilities, share repurchases are permitted to the extent that no event of default exists and we do not exceed the restrictions set forth in our debt agreements. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2025, we had approximately $391.1 million of net income and retained earnings free of such restrictions.
Our share repurchase activity is subject to the business judgment of our Board of Directors and management, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, the current economic environment and other factors considered by our Board of Directors and management to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors and management determine our share repurchase policy in the future.
72
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Dividends
Our Board of Directors approved four quarterly cash dividends on all outstanding shares of Class A and Class B Common Stock totaling $1.46 per share during 2025. Subsequent to December 31, 2025, our Board of Directors approved a cash dividend on all outstanding shares of Class A and Class B Common Stock of $0.38 per share for stockholders of record on March 13, 2026 to be paid on April 15, 2026. The Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.18 per share so long as no Event of Default has occurred and is continuing and provided that we remain in compliance with all financial covenants under the Credit Facilities. In addition, dividends greater than $0.18 per share are permitted subject to the limitations on restricted payments set forth in the Credit Facilities. The indentures governing the 4.625% and 4.875% Senior Notes also contain restrictions on our ability to pay dividends. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2025, we had approximately $391.1 million of net income and retained earnings free of such restrictions. The declaration and payment of any future dividend is subject to the business judgment of our Board of Directors, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, share repurchases, the current economic environment and other factors considered by our Board of Directors to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors determines our dividend policy in the future. There is no guarantee that additional dividends will be declared and paid at any time in the future. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for a description of restrictions on the payment of dividends.
Cash Flows
Cash Flows from Operating Activities - Net cash provided by operating activities was approximately $567.4 million for 2025. The cash provided by operations for 2025 consisted primarily of net income (less non-cash items), a decrease in receivables and other assets, and an increase in notes payable - floor plan - trade. Net cash provided by operating activities was approximately $109.2 million for 2024. The cash provided by operations for 2024 consisted primarily of net income (less non-cash items) and an increase in other assets and trade accounts payable, partially offset by a decrease in inventories.
We arrange our inventory floor plan financing through both manufacturer captive finance companies and a syndicate of manufacturer-affiliated captive finance companies and commercial banks. Our floor plan financed with manufacturer captives is recorded in the consolidated balance sheets as notes payable - floor plan - trade (with the change in balance being reflected in operating cash flows). Our dealerships that obtain floor plan financing from a syndicate of manufacturer-affiliated captive finance companies and commercial banks record their obligation in the consolidated balance sheets as notes payable - floor plan - non-trade (with the change in balance being reflected in financing cash flows).
Net cash provided by combined trade and non-trade floor plan financing was approximately $33.4 million for 2025. Net cash used in combined trade and non-trade floor plan financing was approximately $269.6 million for 2024. Accordingly, if all changes in floor plan notes payable were classified as an operating activity (to align changes in floor plan liability balances with the associated changes in inventory balances for cash flow classification), the result would have been net cash provided by operating activities of approximately $581.8 million and $367.3 million for 2025 and 2024, respectively.
Cash Flows from Investing Activities - Net cash used in investing activities was approximately $499.0 million and $178.3 million for 2025 and 2024, respectively. The use of cash during 2025 was comprised primarily of the purchase of five businesses, net of cash acquired, and purchases of land, property and equipment. The use of cash during 2024 was comprised primarily of the purchase of land, property, and equipment and the purchase of three businesses (including real property), net of cash acquired, offset partially by the proceeds from the sale of two franchised dealerships.
Cash Flows from Financing Activities - Net cash used in financing activities was approximately $106.1 million for 2025. Net cash provided by financing activities was approximately $84.3 million for 2024. For 2025, cash used in financing activities was comprised primarily of payments on long-term debt, purchases of treasury stock and payments of dividends, offset partially by proceeds from the issuance of long-term debt. For 2024, cash provided by financing activities was comprised primarily of net borrowings on notes payable - floor plan - non-trade, offset partially by scheduled principal payments of long-term debt.
Proceeds from mortgage financing (excluding the effects of any refinancing with zero net proceeds) were $149.1 million and $78.0 million in 2025 and 2024, respectively, as required under the Mortgage Facility and Sidecar Facility in order to achieve full term loan utilization.
73
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
One metric that management uses to measure operating performance is Adjusted EBITDA (a non-GAAP financial measure) for each of our reportable segments and on a consolidated basis. We believe Adjusted EBITDA enables our operating performance to be compared across reporting periods on a consistent basis by excluding non-floor plan financing costs, non-cash items such as depreciation and amortization, stock-based compensation expense, and impairment charges, and other items that may affect the comparability of reporting periods, including, but not limited to, gains or losses from acquisitions or dispositions, facility exit costs, severance and long-term compensation charges, and storm damage charges. This non-GAAP financial measure is reconciled to net income (loss) (the nearest comparable GAAP financial measure) in the table below:
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | |||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Net income (loss) | $ | 118.7 | $ | 216.0 | ||||||||||||||||||||||
| Income tax (benefit) expense | 54.1 | 40.1 | ||||||||||||||||||||||||
| Income (loss) before taxes | $ | 150.2 | $ | 27.9 | $ | (5.3) | $ | 172.8 | $ | 256.4 | $ | 0.8 | $ | (1.1) | $ | 256.1 | ||||||||||
| Non-floor plan interest (1) | 99.1 | 1.6 | 2.8 | 103.5 | 107.0 | 2.6 | 2.6 | 112.2 | ||||||||||||||||||
| Depreciation & amortization (2) | 144.4 | 20.4 | 5.3 | 170.1 | 130.0 | 21.6 | 4.3 | 155.9 | ||||||||||||||||||
| Stock-based compensation expense | 23.1 | — | — | 23.1 | 21.3 | — | — | 21.3 | ||||||||||||||||||
| Gain on exit of leased dealerships | — | — | — | — | — | (3.0) | — | (3.0) | ||||||||||||||||||
| Impairment charges | 165.9 | 0.2 | 7.6 | 173.8 | 1.2 | 2.7 | — | 3.9 | ||||||||||||||||||
| Loss on debt extinguishment | — | — | — | — | 0.6 | — | — | 0.6 | ||||||||||||||||||
| Severance and long-term compensation charges | — | — | — | — | 2.2 | 2.9 | 0.5 | 5.6 | ||||||||||||||||||
| Acquisition and disposition related loss (gain) | 5.5 | (0.9) | 1.1 | 5.6 | (3.8) | (2.5) | — | (6.3) | ||||||||||||||||||
| Closed store accrued expenses | — | — | — | — | — | 2.1 | — | 2.1 | ||||||||||||||||||
| Storm damage charges | 5.0 | — | — | 5.0 | 8.3 | — | — | 8.3 | ||||||||||||||||||
| Excess compensation related to CDK outage | — | — | — | — | 13.0 | 0.4 | — | 13.4 | ||||||||||||||||||
| Cyber insurance proceeds | (40.0) | — | — | (40.0) | (10.0) | — | — | (10.0) | ||||||||||||||||||
| Loss on legal settlements | 0.7 | — | — | 0.7 | — | — | — | — | ||||||||||||||||||
| Adjusted EBITDA (3) | $ | 553.9 | $ | 49.2 | $ | 11.5 | $ | 614.6 | $ | 526.2 | $ | 27.6 | $ | 6.3 | $ | 560.1 |
Note: Due to rounding, segment level financial data may not sum to consolidated results.
(1)Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.
(3)Adjusted EBITDA is a non-GAAP financial measure.
74
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Future Liquidity Outlook
Our future contractual obligations are as follows, based on the earlier of stated contractual obligation or possible expected payment date:
| 2026 | Thereafter | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | ||||||||||||||
| Notes payable - floor plan | $ | 1,932.7 | $ | — | ||||||||||
| Long-term debt (1) | 52.4 | 1,582.8 | ||||||||||||
| Letters of credit | 11.2 | — | ||||||||||||
| Estimated interest payments on floor plan facilities (2) | 17.3 | — | ||||||||||||
| Estimated interest payments on long-term debt | 78.2 | 232.1 | ||||||||||||
| Operating leases (net of sublease proceeds) | 59.3 | 402.2 | ||||||||||||
| Construction contracts | 20.9 | — | ||||||||||||
| Other purchase obligations (3) | 81.9 | 35.8 | ||||||||||||
| Liability for uncertain tax positions (4) | — | 6.1 | ||||||||||||
| Total | $ | 2,253.9 | $ | 2,259.0 |
(1)Long-term debt amounts consist only of principal obligations, excluding debt issuance costs.
(2)Floor plan facility balances are correlated with the amount of vehicle inventory and are generally due at the time that a vehicle is sold. Estimated interest payments were calculated using the December 31, 2025 floor plan facility balance, the weighted-average interest rate for the three months ended December 31, 2025 of 5.33% and the assumption that floor plan balances at December 31, 2025 would be relieved within 60 days in connection with the sale of the associated vehicle inventory.
(3)Other purchase obligations include contracts for real estate purchases, office supplies, utilities, acquisition-related obligations and various other items or other services.
(4)Amount represents recorded liability, including interest and penalties, related to “Accounting for Uncertain Income Tax Positions” in the ASC. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” and Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We believe our best sources of liquidity for operations and debt service remain cash flows generated from operations combined with availability under our Credit Facilities (including the Floor Plan Facilities), Mortgage Facility and Sidecar Facility (or any replacements thereof), real estate mortgage financing, selected dealership and other asset sales, along with our ability to raise funds in the capital markets through offerings of debt or equity securities. Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
Seasonality
Our operations are subject to seasonal variations. Due in part to our franchised dealerships brand mix, the first quarter historically has contributed less operating profit than the second and third quarters, while the fourth quarter historically has contributed the highest operating profit of any quarter. Weather conditions and the timing of manufacturer incentive programs and model changeovers cause seasonality and may adversely affect vehicle demand and, consequently, our profitability. Comparatively, parts and service demand has historically remained stable throughout the year.
75
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Guarantees and Indemnification Obligations
In connection with the operation and disposition of our dealerships, we have entered into various guarantees and indemnification obligations. When we sell dealerships, we attempt to assign any related lease to the buyer of the dealership to eliminate any future liability. However, if we are unable to assign the related leases to the buyer, we will attempt to sublease the leased properties to the buyer at a rate equal to the terms of the original leases. In the event we are unable to sublease the properties to the buyer with terms at least equal to our leases, we may be required to record lease exit accruals. As of December 31, 2025, our future gross minimum lease payments related to properties subleased to buyers of sold dealerships totaled approximately $2.3 million. Future sublease payments expected to be received related to these lease payments were approximately $2.4 million at December 31, 2025.
In accordance with the terms of agreements entered into for the sales of our dealerships, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of sale, including environmental exposure and exposure resulting from the breach of representations or warranties made in accordance with the agreements. While our exposure with respect to environmental remediation is difficult to quantify, our maximum exposure associated with these general indemnifications was approximately $3.0 million as of December 31, 2025 and $2.2 million as of December 31, 2024. These indemnifications typically expire within a period of one to three years following the date of sale. The estimated fair value of these indemnifications was not material and the amount recorded for this contingency was not significant at December 31, 2025.
We expect the aggregate amount of the obligations we guarantee to fluctuate based on dealership disposition activity. Although we seek to mitigate our exposure in connection with these matters, these guarantees and indemnification obligations, including environmental exposures and the financial performance of lease assignees and sublessees, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our liquidity and capital resources. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these guarantees and indemnification obligations.
Legal Proceedings
We are involved, and expect to continue to be involved, in various legal and administrative proceedings arising out of the conduct of our business, including regulatory investigations and private civil actions brought by plaintiffs purporting to represent a potential class or for which a class has been certified. Although we vigorously defend ourselves in all legal and administrative proceedings, the outcomes of pending and future proceedings arising out of the conduct of our business, including litigation with customers, employment-related lawsuits, contractual disputes, class actions, purported class actions and actions brought by governmental authorities, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, financial condition, results of operations, cash flows or prospects.
There were no significant liabilities related to legal matters as of December 31, 2025 and December 31, 2024.
76
SONIC AUTOMOTIVE, INC.
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: 0001043509-25-000003.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes thereto and “Item 1A. Risk Factors” included in this Annual Report on Form 10-K. For comparison and discussion of our results of operations for the year ended December 31, 2023 (“2023”) to our results of operations for the year ended December 31, 2022 (“2022”), please refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for 2023.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately.
Unless otherwise noted, all discussion of increases or decreases are for the year ended December 31, 2024 (“2024”) compared to 2023. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. The following discussion of EchoPark Segment used vehicles, wholesale vehicles, and finance, insurance and other, net is on a reported basis, except where otherwise noted. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. The following discussion of Powersports Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating stores in the Powersports Segment are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by reported total revenue). As a result of the way we manage our business, we had three reportable segments as of December 31, 2024: (1) the Franchised Dealerships Segment; (2) the EchoPark Segment; and (3) the Powersports Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of December 31, 2024, we operated 108 stores in the Franchised Dealerships Segment, 18 stores in the EchoPark Segment, and 15 stores in the Powersports Segment. The Franchised Dealerships Segment consists of 133 new vehicle franchises (representing 25 different brands of cars and light trucks) and 16 collision repair centers in 18 states. The EchoPark Segment consists of 18 stores operating in 10 states. The Powersports Segment consists of 11 franchises and four authorized retail outlets in three states.
The Franchised Dealerships Segment provides comprehensive sales and services, including: (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of third-party financing, extended warranties, service contracts, insurance and other aftermarket products (collectively, “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges third-party F&I product sales for our guests in pre-owned vehicle specialty retail locations and does not offer customer-facing Fixed Operations services. The Powersports Segment offers guests: (1) sales of both new and used powersports vehicles (such as motorcycles, personal watercraft and all-terrain vehicles); (2) Fixed Operations activities; and (3) F&I services. All three segments generally operate independently of one another with the exception of certain shared back-office functions and corporate overhead costs.
28
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Executive Summary
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) unit sales volume was approximately 16.1 million vehicles in 2024, an increase of 4%, compared to approximately 15.5 million vehicles in 2023, according to the Power Information Network (“PIN”) from J.D. Power. We currently estimate the 2025 new vehicle industry volume will be between 16.1 million vehicles (flat compared to 2024) and 16.5 million vehicles (an increase of 2% compared to 2024). The effects of interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2025 new vehicle industry volume to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the industry retail new vehicle seasonally adjusted annual rate of unit sales volume (the “retail new vehicle SAAR”) (which excludes fleet new vehicle sales). According to PIN from J.D. Power, the retail new vehicle SAAR increased 3%, to approximately 13.1 million vehicles, in 2024, from approximately 12.7 million vehicles in 2023.
CDK Outage
On June 19, 2024, CDK Global (“CDK”), a third-party provider of certain information systems, notified us that CDK had suspended certain systems used by us in response to a cybersecurity incident impacting CDK (the “CDK outage”). As a result, we experienced disruptions to our dealer management system (the “DMS”), our customer relationship management system (the “CRM”) and other systems that support sales, inventory and accounting functions (collectively with the DMS and CRM the “Affected Systems”). On June 26, 2024, CDK began restoring access to certain of the Affected Systems. We performed internal risk assessments and data validation procedures on the Affected Systems, and beginning June 30, 2024, we resumed processing transactions in the DMS. As of July 31, 2024, we regained access to all of the Affected Systems, including the CRM and inventory management applications.
During the CDK outage, all of our dealerships remained open and operating, utilizing workaround solutions to minimize the disruption caused by the CDK outage. However, the lack of access to the Affected Systems disrupted the efficient execution of our dealership operations and affected our ability to manage inventory, track customer leads, deliver vehicles and complete transactions with customers in a typical transaction timeframe. Despite the workarounds employed by the Company, the CDK outage significantly impaired our ability to sell both new and used vehicles within both our Franchised Dealership and EchoPark Segments in the second and third fiscal quarters of 2024. The lower volume of vehicles sold as a result of the CDK outage also negatively impacted F&I revenue within both segments during these periods. Additionally, our Fixed Operations revenue within the Franchised Dealerships Segment was negatively impacted by the lack of access to certain systems used to process services during these periods. We estimate the disruption from the CDK outage negatively impacted reported income before taxes by approximately $47.2 million during 2024 which includes approximately $13.4 million in additional compensation expenses incurred as a result of the incident.
Impairment Charges
Impairment charges were approximately $3.9 million and $79.3 million in 2024 and 2023, respectively. Impairment charges for 2024 included approximately $2.7 million in the EchoPark Segment related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations, and approximately $1.2 million of property and equipment impairment charges related to the Franchised Dealerships Segment. Impairment charges for 2023 included approximately $78.3 million in the EchoPark Segment related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations, and approximately $1.0 million of property and equipment impairment charges related to the Franchised Dealerships Segment.
29
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2023 and 2024, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Unless otherwise noted, all discussion of increases or decreases are for 2024 compared to 2023. The following discussion is on a same store basis (which excludes results from disposed stores), except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Same store retail new vehicle revenue increased 4% in 2024, primarily driven by a 5% increase in retail new vehicle unit sales volume, offset partially by a 1% decrease in retail new vehicle average selling price. Retail new vehicle gross profit decreased 27% in 2024, due primarily to increased price competition resulting from higher levels of available inventory and higher cost of goods sold per unit, which combined to drive lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $1,468 per unit, or 30%, to $3,387 per unit. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 46 days as of December 31, 2024, compared to 37 days as of December 31, 2023, as a result of increased manufacturer production levels and lower consumer demand resulting from affordability challenges.
Same store retail used vehicle revenue decreased 4% in 2024, driven by a 6% decrease in retail used vehicle average selling price, offset partially by a 2% increase in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased 7% in 2024, primarily due to lower retail used vehicle gross profit per unit. Retail used vehicle gross profit per unit decreased $154 per unit, or 9%, to $1,477 per unit in 2024, due primarily to higher inventory acquisition costs and lower selling prices due to increased price competition as a result of ongoing consumer affordability challenges, including the effect of higher interest rates. Same store wholesale vehicle gross profit (loss) worsened by approximately $2.0 million, to a gross loss of $4.3 million during 2024, due primarily to a $95 per unit, or 81%, increase in wholesale vehicle gross loss per unit as a result of changes in pricing and demand for vehicles at wholesale auction. We generally focus on maintaining used vehicle inventory days’ supply in the 25- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 31 days as of December 31, 2024, compared to 29 days as of December 31, 2023.
Same store Fixed Operations revenue increased 6%, driven primarily by increased capacity as a result of additional technicians and higher parts and labor costs that were passed along to consumers, despite being negatively affected by the CDK outage. Fixed Operations gross profit increased 7% in 2024, driven primarily by higher warranty revenue contribution and higher warranty gross margin. Fixed Operations gross margin increased 70 basis points, to 50.4%, in 2024, driven primarily by an increase in warranty revenue contribution and higher warranty gross margin.
Same store F&I revenue increased 2% in 2024, driven by a 4% increase in combined new and used retail unit sales volume, offset partially by a decrease in F&I gross profit per unit. F&I gross profit per retail unit decreased $36 per unit, or 1%, to $2,377 per unit, in 2024, driven by changes in the mix of F&I products sold.
EchoPark Segment
Unless otherwise noted, all discussion of increases or decreases are for 2024 compared to 2023. The following discussion is on a reported basis, except where otherwise noted as being on a same market basis. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition.
Reported total revenues decreased 13% in 2024, driven primarily by a 9% decrease in average retail used vehicle selling price and a 6% decrease in total vehicle unit sales volume (retail used vehicles and wholesale vehicles combined). Reported total gross profit increased 28% in 2024, primarily due to an $452 increase in retail used vehicle gross profit (loss) per unit and a $395 increase in F&I gross profit per unit, partially offset by the decrease in retail used vehicle unit sales volume.
Same market total revenues increased 4% in 2024, driven primarily by a 10% increase in retail used vehicle unit sales volume, offset partially by a 7% decrease in average selling price per used retail unit. Same market total gross profit increased 48% in 2024, driven primarily by a 271% increase in retail used vehicle gross profit per unit.
30
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Reported retail used vehicle revenue decreased 14%, due to a 9% decrease in average retail used vehicle unit selling prices and a 6% decrease in retail used vehicle unit sales volume. F&I revenue increased 9% in 2024, driven primarily by a 16% increase in F&I gross profit per retail unit. Reported combined retail used vehicle and F&I gross profit per unit increased $846 per unit, or 39%, to $3,029 per unit in 2024, primarily due to increases in F&I revenue.
Reported wholesale vehicle gross profit decreased approximately $2.2 million in 2024, primarily due to a 257% decrease in wholesale vehicle gross profit per unit. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 38 days as of December 31, 2024, as compared to 36 days as of December 31, 2023
Powersports Segment
Same store retail new vehicle revenue decreased 9% in 2024, primarily driven by a 14% decrease in retail new vehicle unit sales volume, offset partially by a 5% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased 33% in 2024, as a result of lower retail new vehicle unit sales volume and lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $743 per unit, 22%, to $2,687 per unit, due primarily to higher inventory invoice costs. On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 178 days as of December 31, 2024, compared to 183 days as of December 31, 2023. We believe that the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality (typically the second and third quarters have more demand and lower days’ supply compared to the first and fourth quarters).
Reported retail new vehicle revenue decreased 7% in 2024, primarily driven by a 12% decrease in retail new vehicle unit sales volume, offset partially by a 6% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased 31% in 2024, as a result of lower retail new vehicle unit sales volume and lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $722 per unit, or 21%, to $2,713 per unit, due primarily to higher inventory invoice costs.
Same store used vehicle revenue increased 12% in 2024, primarily driven by a 17% increase in retail used vehicle average selling price. Retail used vehicle gross profit decreased 4% in 2024, as a result of lower retail used vehicle unit sales volume. Retail used vehicle gross profit per unit increased $34 per unit, or 1%, to $2,420 per unit. On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 115 days as of December 31, 2024, compared to 118 days as of December 31, 2023. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality (typically the second and third quarter has more demand and lower days’ supply compared to the first and fourth quarters).
Reported retail used vehicle revenue increased 14% in 2024, primarily driven by a 16% increase in retail used vehicle average selling price. Retail used vehicle gross profit decreased 2% in 2024, as a result of lower retail used vehicle unit sales volume. Retail used vehicle gross profit per unit increased $3 per unit, or flat, to $2,397 per unit.
Same store Fixed Operations revenue decreased 6% and Fixed Operations gross profit decreased 8% in 2024, driven primarily by lower repair order volume. Fixed Operations gross margin decreased 100 basis points to 46.0% in 2024, driven primarily by a decrease in customer pay revenue contribution and lower customer pay gross margin.
Reported Fixed Operations revenue decreased 4% and Fixed Operations gross profit decreased 6% in 2024, driven primarily by lower repair order volume. Fixed Operations gross margin decreased 100 basis points to 46.0% in 2024, driven primarily by a decrease in customer pay revenue contribution and lower customer pay gross margin.
Same store F&I revenue decreased 3% in 2024, driven primarily by an 11% decrease in combined retail new and used vehicle unit sales volume, offset partially by a 9% increase in F&I gross profit per retail unit. F&I gross profit per retail unit increased $89 per unit, or 9%, to $1,106 per unit in 2024.
Reported F&I revenue decreased 1% in 2024, driven primarily by a 9% decrease in combined retail new and used vehicle unit sales volume, offset partially by a 7% increase in F&I gross profit per retail unit. F&I gross profit per retail unit increased $75 per unit, or 7%, to $1,092 per unit in 2024.
31
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
The following table summarizes the percentages of total revenues represented by certain items reflected in our consolidated statements of operations:
| Percentage of Total Revenues | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2024 | 2023 | 2022 | ||||||
| Revenues: | ||||||||
| New vehicles | 46.4 | % | 44.5 | % | 40.9 | % | ||
| Used vehicles | 33.6 | % | 36.3 | % | 39.4 | % | ||
| Wholesale vehicles | 2.0 | % | 2.2 | % | 3.5 | % | ||
| Parts, service and collision repair | 13.0 | % | 12.2 | % | 11.4 | % | ||
| Finance, insurance and other, net | 5.0 | % | 4.8 | % | 4.8 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of sales | 84.6 | % | 84.4 | % | 83.5 | % | ||
| Gross profit | 15.4 | % | 15.6 | % | 16.5 | % | ||
| Selling, general and administrative expenses | 11.1 | % | 11.1 | % | 11.1 | % | ||
| Impairment charges | — | % | 0.6 | % | 2.3 | % | ||
| Depreciation and amortization | 1.1 | % | 1.0 | % | 0.9 | % | ||
| Operating income | 3.2 | % | 2.9 | % | 2.2 | % | ||
| Interest expense, floor plan | 0.6 | % | 0.5 | % | 0.2 | % | ||
| Interest expense, other, net | 0.8 | % | 0.8 | % | 0.6 | % | ||
| Income (loss) before taxes | 1.8 | % | 1.7 | % | 1.4 | % | ||
| Provision for income taxes - benefit (expense) | 0.3 | % | 0.4 | % | 0.7 | % | ||
| Net income (loss) | 1.5 | % | 1.2 | % | 0.6 | % |
Results of Operations - Consolidated
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2023 and 2024, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
New Vehicles - Consolidated
New vehicle revenues include the sale of new vehicles, including new powersports vehicles, to retail customers, as well as the sale of fleet vehicles to businesses for use in their operations. New vehicle revenues and gross profit can be influenced by vehicle manufacturer incentives to consumers (which vary from cash-back incentives to low interest rate financing, among other things), the availability of consumer credit and the level and type of manufacturer-to-dealer incentives, as well as manufacturers providing adequate inventory allocations to our dealerships to meet consumer demand. The automobile manufacturing industry is cyclical and historically has experienced periodic downturns characterized by oversupply and weak demand, both within specific brands and in the industry as a whole. As an automotive retailer, we seek to mitigate the effects of this sales cycle by maintaining a diverse brand mix of dealerships. Our brand diversity allows us to offer a broad range of products at a wide range of prices from lower-priced economy automobiles to luxury automobiles and powersports vehicles.
The U.S. retail automotive industry’s new vehicle unit sales volume below reflects all brands marketed or sold in the U.S. This industry sales volume includes brands we do not sell and markets in which we do not operate, therefore changes in our new vehicle unit sales volume may not trend directly in line with changes in the industry new vehicle unit sales volume. We believe that the retail new vehicle industry sales volume is a more meaningful metric for comparing our new vehicle unit sales volume to the industry due to our minimal fleet vehicle business.
32
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
U.S. retail new vehicle industry volume, fleet new vehicle industry volume, and total new vehicle industry volume were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | % Change | ||||||
| (In millions of vehicles) | ||||||||
| U.S. industry volume - Retail new vehicle (1) | 13.1 | 12.7 | 3 | % | ||||
| U.S. industry volume - Fleet new vehicle | 3.0 | 2.8 | 7 | % | ||||
| U.S. industry volume - Total new vehicle (1) | 16.1 | 15.5 | 4 | % |
(1) Source: PIN from J.D. Power
We currently estimate the 2025 new vehicle industry volume will be between 16.1 million vehicles (flat compared to 2024) and 16.5 million vehicles (an increase of 2% compared to 2024). The effects of availability of new and used vehicle inventory, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2025 new vehicle industry volume to vary from expectations.
Our consolidated reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,507.5 | $ | 6,304.6 | $ | 202.9 | 3 | % | ||||||
| Fleet new vehicle revenue | 95.3 | 92.2 | 3.1 | 3 | % | |||||||||
| Total new vehicle revenue | $ | 6,602.8 | $ | 6,396.8 | $ | 206.0 | 3 | % | ||||||
| Retail new vehicle gross profit | $ | 388.4 | $ | 535.4 | $ | (147.0) | (27) | % | ||||||
| Fleet new vehicle gross profit | 3.0 | 4.0 | (1.0) | (25) | % | |||||||||
| Total new vehicle gross profit | $ | 391.4 | $ | 539.4 | $ | (148.0) | (27) | % | ||||||
| Retail new vehicle unit sales | 115,694 | 112,110 | 3,584 | 3 | % | |||||||||
| Fleet new vehicle unit sales | 1,805 | 2,000 | (195) | (10) | % | |||||||||
| Total new vehicle unit sales | 117,499 | 114,110 | 3,389 | 3 | % | |||||||||
| Revenue per new retail unit | $ | 56,247 | $ | 56,236 | $ | 11 | — | % | ||||||
| Revenue per new fleet unit | $ | 52,786 | $ | 46,094 | $ | 6,692 | 15 | % | ||||||
| Total revenue per new unit | $ | 56,194 | $ | 56,058 | $ | 136 | — | % | ||||||
| Gross profit per new retail unit | $ | 3,358 | $ | 4,776 | $ | (1,418) | (30) | % | ||||||
| Gross profit per new fleet unit | $ | 1,636 | $ | 1,989 | $ | (353) | (18) | % | ||||||
| Total gross profit per new unit | $ | 3,331 | $ | 4,727 | $ | (1,396) | (30) | % | ||||||
| Retail gross profit as a % of revenue | 6.0 | % | 8.5 | % | (250) | bps | ||||||||
| Fleet gross profit as a % of revenue | 3.1 | % | 4.3 | % | (120) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.9 | % | 8.4 | % | (250) | bps |
33
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For further analysis of new vehicle results, see the tables and discussion under the headings “New Vehicles - Franchised Dealerships Segment” and “New Vehicles - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
Used Vehicles - Consolidated
Used vehicle revenues include the sale of used vehicles, including used powersports vehicles, to retail customers and at wholesale. Used vehicle revenues are directly affected by a number of factors, including consumer demand for used vehicles, the pricing and level of manufacturer incentives on new vehicles, the number and quality of trade-ins and lease turn-ins available to our dealerships, the availability and pricing of used vehicles acquired at wholesale auction, and the availability of consumer credit. Depending on the mix of inventory sourcing (trade-ins or purchases from customers versus wholesale auction), the days’ supply of used vehicle inventory, and the pricing strategy employed by the dealership, retail used vehicle gross profit per unit and retail used vehicle gross profit as a percentage of revenue may vary significantly from historical levels given recent trends in the used vehicle environment.
Our consolidated reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 4,780.1 | $ | 5,213.6 | $ | (433.5) | (8) | % | ||||||
| Gross profit | $ | 170.7 | $ | 151.2 | $ | 19.5 | 13 | % | ||||||
| Unit sales | 173,257 | 176,147 | (2,890) | (2) | % | |||||||||
| Revenue per unit | $ | 27,590 | $ | 29,598 | $ | (2,008) | (7) | % | ||||||
| Gross profit per unit | $ | 985 | $ | 859 | $ | 126 | 15 | % | ||||||
| Gross profit as a % of revenue | 3.6 | % | 2.9 | % | 70 | bps |
For further analysis of used vehicle results, see the tables and discussion under the headings “Used Vehicles - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “Used Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Wholesale Vehicles - Consolidated
Wholesale vehicle revenues are affected by retail new and used vehicle unit sales volume and the associated trade-in volume, as well as short-term, temporary and seasonal fluctuations in wholesale auction pricing. In recent years, wholesale vehicle prices and supply at auction have experienced periods of volatility, impacting our wholesale vehicle revenues and related gross profit (loss), as well as our retail used vehicle revenues and related gross profit. We believe that the current wholesale vehicle price environment is not sustainable in the long term and expect that average wholesale vehicle pricing and related gross profit (loss) will continue to return toward long-term normalized levels in the long run, but may continue to experience volatility into 2025 or beyond. Wholesale vehicle revenues are also significantly affected by our corporate inventory management strategy and policies, which are designed to optimize our total used vehicle inventory and expected gross profit levels and minimize inventory carrying risks.
34
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 287.1 | $ | 318.8 | $ | (31.7) | (10) | % | ||||||
| Gross profit (loss) | $ | (6.0) | $ | (2.6) | $ | (3.4) | (131) | % | ||||||
| Unit sales | 32,223 | 32,330 | (107) | — | % | |||||||||
| Revenue per unit | $ | 8,910 | $ | 9,860 | $ | (950) | (10) | % | ||||||
| Gross profit (loss) per unit | $ | (186) | $ | (80) | $ | (106) | (133) | % | ||||||
| Gross profit (loss) as a % of revenue | (2.1) | % | (0.8) | % | (130) | bps |
For further analysis of wholesale vehicle results, see the tables and discussion under the headings “Wholesale Vehicles - Franchised Dealerships Segment,” “Wholesale Vehicles - EchoPark Segment” and “Wholesale Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Fixed Operations - Consolidated
Parts, service and collision repair revenues consist of repairs and maintenance requested and paid by customers (“customer pay”), warranty repairs (manufacturer-paid), wholesale parts (sales of parts and accessories to third-party automotive repair businesses) and internal, sublet and other. Parts and service revenue is driven by the volume and mix of warranty repairs versus customer pay repairs, available service capacity (a combination of service bay count and technician availability), vehicle quality, manufacturer recalls, customer loyalty, and prepaid or manufacturer-paid maintenance programs. Internal, sublet and other primarily relates to preparation and reconditioning work performed on vehicles in inventory that are later sold to a third party and may vary based on used vehicle inventory and sales volume from period to period. When that work is performed by one of our dealerships or stores, the work is classified as internal. In the event the work is performed by a third party on our behalf, it is classified as sublet.
We believe that, over time, vehicle quality will continue to improve, but vehicle complexity and the associated demand for repairs by qualified technicians at manufacturer-affiliated dealerships may result in market share gains that could offset any revenue lost from improvement in vehicle quality. We also believe that, over the long term, we have the ability to continue to optimize service capacity and customer retention at our dealerships and stores to further increase Fixed Operations revenues. Manufacturers continue to extend new vehicle warranty periods (in particular for battery electric vehicles) and have also begun to include regular maintenance items in the warranty or complimentary maintenance program coverage. These factors, over the long term, combined with the extended manufacturer warranties on certified pre-owned vehicles, should facilitate growth in our parts and service business. Barriers to long-term growth may include reductions in the rate paid by manufacturers to dealers for warranty repair work performed, as well as the improved quality and design of vehicles that may affect the level and frequency of future customer pay or warranty-related repair revenues.
35
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 846.8 | $ | 822.8 | $ | 24.0 | 3 | % | ||||||
| Warranty | 290.1 | 240.1 | 50.0 | 21 | % | |||||||||
| Wholesale parts | 194.0 | 208.6 | (14.6) | (7) | % | |||||||||
| Internal, sublet and other | 515.6 | 488.0 | 27.6 | 6 | % | |||||||||
| Total revenue | $ | 1,846.5 | $ | 1,759.5 | $ | 87.0 | 5 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 472.8 | $ | 459.9 | $ | 12.9 | 3 | % | ||||||
| Warranty | 178.0 | 141.4 | 36.6 | 26 | % | |||||||||
| Wholesale parts | 34.5 | 37.2 | (2.7) | (7) | % | |||||||||
| Internal, sublet and other | 243.6 | 235.5 | 8.1 | 3 | % | |||||||||
| Total gross profit | $ | 928.9 | $ | 874.0 | $ | 54.9 | 6 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.8 | % | 55.9 | % | (10) | bps | ||||||||
| Warranty | 61.4 | % | 58.9 | % | 250 | bps | ||||||||
| Wholesale parts | 17.8 | % | 17.8 | % | — | bps | ||||||||
| Internal, sublet and other | 47.2 | % | 48.3 | % | (105) | bps | ||||||||
| Total gross profit as a % of revenue | 50.3 | % | 49.7 | % | 60 | bps |
For further analysis of Fixed Operations results, see the tables and discussion under the headings “Fixed Operations - Franchised Dealerships Segment” and “Fixed Operations - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
F&I - Consolidated
Finance, insurance and other, net revenues include commissions for arranging third-party vehicle financing and insurance, sales of third-party extended warranties and service contracts for vehicles, and sales of other aftermarket products. In connection with vehicle financing, extended warranties and service contracts, other aftermarket products and insurance contracts, we receive commissions from the third-party providers for originating these contracts. We do not have direct credit risk for the vehicle financing, extended warranties and service contracts that we sell. F&I revenues are recognized net of actual and estimated future chargebacks and other costs associated with originating contracts (as a result, reported F&I revenues and F&I gross profit are the same amount, resulting in a 100% gross margin for F&I). F&I revenues are affected by the level of new and retail used vehicle unit sales volume, the age and average selling price of vehicles sold, the level of manufacturer financing specials or leasing incentives, and our F&I penetration rates for each type of F&I product. The F&I penetration rate represents the number of finance contracts, extended warranties and service contracts, other aftermarket products or insurance contracts that we are able to originate per vehicle sold, expressed as a percentage.
Yield spread premium is another term for the commission earned by our dealerships for arranging vehicle financing for consumers. The amount of the commission could be zero, a flat fee or an actual spread between the interest rate charged to the consumer and the interest rate provided by the third-party direct financing source (e.g., a commercial bank, credit union or manufacturer captive finance company). We have established caps on the potential yield spread premium our dealerships can earn with all finance sources. We believe the yield spread premium we earn for arranging vehicle financing represents value to the consumer in numerous ways, including the following:
•lower cost, below-market financing is often available only from the manufacturers’ captives and franchised dealers;
•ease of access to multiple high-quality lending sources;
•lease-financing alternatives are largely available only from manufacturers’ captives or other indirect lenders;
36
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
•guests with substandard credit frequently do not have direct access to potential sources of sub-prime financing; and
•guests with significant “negative equity” in their current vehicle (i.e., the guest’s current vehicle is worth less than the balance of their vehicle loan or lease obligation) frequently are unable to pay off the loan on their current vehicle and finance the purchase or lease of a replacement new or used vehicle without the assistance of a franchised dealership’s network of lending sources.
Our consolidated reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 707.8 | $ | 683.7 | $ | 24.1 | 4 | % | ||||||
| Total combined retail new and used vehicle unit sales | 288,951 | 288,257 | 694 | — | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,450 | $ | 2,372 | $ | 78 | 3 | % |
For further analysis of F&I results, see the tables and discussion under the headings “F&I - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “F&I - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Results of Operations - Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2023 and 2024, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Please refer to the tables and discussion on the following pages for a comparison and discussion of financial results on a comparable store basis.
37
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,409.0 | $ | 6,163.8 | $ | 245.2 | 4 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 16.5 | 51.2 | (34.7) | NM | ||||||||||
| Total as reported | $ | 6,425.5 | $ | 6,215.0 | $ | 210.5 | 3 | % | ||||||
| Fleet new vehicle revenue: | ||||||||||||||
| Same store | $ | 95.3 | $ | 91.3 | $ | 4.0 | 4 | % | ||||||
| Acquisitions, open points, dispositions and holding company | — | 0.9 | (0.9) | NM | ||||||||||
| Total as reported | $ | 95.3 | $ | 92.2 | $ | 3.1 | 3 | % | ||||||
| Total new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,504.3 | $ | 6,255.1 | $ | 249.2 | 4 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 16.5 | 52.1 | (35.6) | NM | ||||||||||
| Total as reported | $ | 6,520.8 | $ | 6,307.2 | $ | 213.6 | 3 | % | ||||||
| Retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 376.4 | $ | 514.9 | $ | (138.5) | (27) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 0.5 | 3.8 | (3.3) | NM | ||||||||||
| Total as reported | $ | 376.9 | $ | 518.7 | $ | (141.8) | (27) | % | ||||||
| Fleet new vehicle gross profit: | ||||||||||||||
| Same store | $ | 3.0 | $ | 4.0 | $ | (1.0) | (25) | % | ||||||
| Acquisitions, open points, dispositions and holding company | — | — | — | NM | ||||||||||
| Total as reported | $ | 3.0 | $ | 4.0 | $ | (1.0) | (25) | % | ||||||
| Total new vehicle gross profit: | ||||||||||||||
| Same store | $ | 379.3 | $ | 518.9 | $ | (139.6) | (27) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 0.6 | 3.8 | (3.2) | NM | ||||||||||
| Total as reported | $ | 379.9 | $ | 522.7 | $ | (142.8) | (27) | % | ||||||
| Retail new vehicle unit sales: | ||||||||||||||
| Same store | 111,138 | 106,047 | 5,091 | 5 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 312 | 1,210 | (898) | NM | ||||||||||
| Total as reported | 111,450 | 107,257 | 4,193 | 4 | % | |||||||||
| Fleet new vehicle unit sales: | ||||||||||||||
| Same store | 1,805 | 1,971 | (166) | (8) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | — | 29 | (29) | NM | ||||||||||
| Total as reported | 1,805 | 2,000 | (195) | (10) | % | |||||||||
| Total new vehicle unit sales: | ||||||||||||||
| Same store | 112,943 | 108,018 | 4,925 | 5 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 312 | 1,239 | (927) | NM | ||||||||||
| Total as reported | 113,255 | 109,257 | 3,998 | 4 | % |
NM = Not Meaningful
38
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,425.5 | $ | 6,215.0 | $ | 210.5 | 3 | % | ||||||
| Fleet new vehicle revenue | 95.3 | 92.2 | 3.1 | 3 | % | |||||||||
| Total new vehicle revenue | $ | 6,520.8 | $ | 6,307.2 | $ | 213.6 | 3 | % | ||||||
| Retail new vehicle gross profit | $ | 376.9 | $ | 518.7 | $ | (141.8) | (27) | % | ||||||
| Fleet new vehicle gross profit | 3.0 | 4.0 | (1.0) | (25) | % | |||||||||
| Total new vehicle gross profit | $ | 379.9 | $ | 522.7 | $ | (142.8) | (27) | % | ||||||
| Retail new vehicle unit sales | 111,450 | 107,257 | 4,193 | 4 | % | |||||||||
| Fleet new vehicle unit sales | 1,805 | 2,000 | (195) | (10) | % | |||||||||
| Total new vehicle unit sales | 113,255 | 109,257 | 3,998 | 4 | % | |||||||||
| Revenue per new retail unit | $ | 57,654 | $ | 57,945 | $ | (291) | (1) | % | ||||||
| Revenue per new fleet unit | $ | 52,786 | $ | 46,094 | $ | 6,692 | 15 | % | ||||||
| Total revenue per new unit | $ | 57,576 | $ | 57,728 | $ | (152) | — | % | ||||||
| Gross profit per new retail unit | $ | 3,382 | $ | 4,836 | $ | (1,454) | (30) | % | ||||||
| Gross profit per new fleet unit | $ | 1,636 | $ | 1,989 | $ | (353) | (18) | % | ||||||
| Total gross profit per new unit | $ | 3,354 | $ | 4,784 | $ | (1,430) | (30) | % | ||||||
| Retail gross profit as a % of revenue | 5.9 | % | 8.3 | % | (240) | bps | ||||||||
| Fleet gross profit as a % of revenue | 3.1 | % | 4.3 | % | (120) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.8 | % | 8.3 | % | (250) | bps |
39
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,409.0 | $ | 6,163.8 | $ | 245.2 | 4 | % | ||||||
| Fleet new vehicle revenue | 95.3 | 91.3 | 4.0 | 4 | % | |||||||||
| Total new vehicle revenue | $ | 6,504.3 | $ | 6,255.1 | $ | 249.2 | 4 | % | ||||||
| Retail new vehicle gross profit | $ | 376.4 | $ | 514.9 | $ | (138.5) | (27) | % | ||||||
| Fleet new vehicle gross profit | 3.0 | 4.0 | (1.0) | (25) | % | |||||||||
| Total new vehicle gross profit | $ | 379.3 | $ | 518.9 | $ | (139.6) | (27) | % | ||||||
| Retail new vehicle unit sales | 111,138 | 106,047 | 5,091 | 5 | % | |||||||||
| Fleet new vehicle unit sales | 1,805 | 1,971 | (166) | (8) | % | |||||||||
| Total new vehicle unit sales | 112,943 | 108,018 | 4,925 | 5 | % | |||||||||
| Revenue per new retail unit | $ | 57,667 | $ | 58,123 | $ | (456) | (1) | % | ||||||
| Revenue per new fleet unit | $ | 52,786 | $ | 46,359 | $ | 6,427 | 14 | % | ||||||
| Total revenue per new unit | $ | 57,589 | $ | 57,908 | $ | (319) | (1) | % | ||||||
| Gross profit per new retail unit | $ | 3,387 | $ | 4,855 | $ | (1,468) | (30) | % | ||||||
| Gross profit per new fleet unit | $ | 1,636 | $ | 2,042 | $ | (406) | (20) | % | ||||||
| Total gross profit per new unit | $ | 3,359 | $ | 4,804 | $ | (1,445) | (30) | % | ||||||
| Retail gross profit as a % of revenue | 5.9 | % | 8.4 | % | — | bps | ||||||||
| Fleet gross profit as a % of revenue | 3.1 | % | 4.4 | % | — | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 5.8 | % | 8.3 | % | — | bps |
Retail new vehicle revenue increased 4%, due primarily to a 5% increase in retail new vehicle unit sales volume, partially offset by a 1% decrease in retail new vehicle average selling price. Retail new vehicle gross profit decreased approximately $138.5 million, or 27%, as a result of lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $1,468 per unit, or 30%, to $3,387 per unit, due primarily to increased price competition as a result of higher levels of available inventory than in the prior year and higher inventory invoice costs. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 46 and 37 days as of December 31, 2024 and 2023, respectively.
40
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 2,905.6 | $ | 3,021.3 | $ | (115.7) | (4) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 14.2 | 29.0 | (14.8) | NM | ||||||||||
| Total as reported | $ | 2,919.8 | $ | 3,050.3 | $ | (130.5) | (4) | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 149.9 | $ | 161.6 | $ | (11.7) | (7) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 0.3 | 1.3 | (1.0) | NM | ||||||||||
| Total as reported | $ | 150.2 | $ | 162.9 | $ | (12.7) | (8) | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 101,465 | 99,063 | 2,402 | 2 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 511 | 1,147 | (636) | NM | ||||||||||
| Total as reported | 101,976 | 100,210 | 1,766 | 2 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 2,919.8 | $ | 3,050.3 | $ | (130.5) | (4) | % | ||||||
| Gross profit | $ | 150.2 | $ | 162.9 | $ | (12.7) | (8) | % | ||||||
| Unit sales | 101,976 | 100,210 | 1,766 | 2 | % | |||||||||
| Revenue per unit | $ | 28,632 | $ | 30,439 | $ | (1,807) | (6) | % | ||||||
| Gross profit per unit | $ | 1,473 | $ | 1,626 | $ | (153) | (9) | % | ||||||
| Gross profit as a % of revenue | 5.1 | % | 5.3 | % | (20) | bps |
41
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 2,905.6 | $ | 3,021.3 | $ | (115.7) | (4) | % | ||||||
| Gross profit | $ | 149.9 | $ | 161.6 | $ | (11.7) | (7) | % | ||||||
| Unit sales | 101,465 | 99,063 | 2,402 | 2 | % | |||||||||
| Revenue per unit | $ | 28,636 | $ | 30,498 | $ | (1,862) | (6) | % | ||||||
| Gross profit per unit | $ | 1,477 | $ | 1,631 | $ | (154) | (9) | % | ||||||
| Gross profit as a % of revenue | 5.8 | % | 8.3 | % | (250) | bps |
Retail used vehicle revenue decreased approximately $115.7 million, or 4%, driven primarily by a 6% decrease in retail used vehicle average selling price, partially offset by a 2% increase in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased approximately $11.7 million, or 7%, driven primarily by a $154 per unit, or 9% decrease in retail used vehicle gross profit per unit, partially offset by a 2% increase in retail used vehicle unit sales volume during 2024.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 31 and 29 days as of December 31, 2024 and 2023, respectively.
Wholesale Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 188.2 | $ | 202.1 | $ | (13.9) | (7) | % | ||||||
| Acquisitions, open points, dispositions, and holding company | 0.7 | 2.4 | (1.7) | NM | ||||||||||
| Total as reported | $ | 188.9 | $ | 204.5 | $ | (15.6) | (8) | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (4.3) | $ | (2.3) | $ | (2.0) | (87) | % | ||||||
| Acquisitions, open points, dispositions, and holding company | (0.3) | (1.0) | 0.7 | NM | ||||||||||
| Total as reported | $ | (4.6) | $ | (3.3) | $ | (1.3) | (39) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 20,907 | 20,324 | 583 | 3 | % | |||||||||
| Acquisitions, open points, dispositions, and holding company | 111 | 278 | (167) | NM | ||||||||||
| Total as reported | 21,018 | 20,602 | 416 | 2 | % |
NM = Not Meaningful
42
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 188.9 | $ | 204.5 | $ | (15.6) | (8) | % | ||||||
| Gross profit (loss) | $ | (4.6) | $ | (3.3) | $ | (1.3) | (39) | % | ||||||
| Unit sales | 21,018 | 20,602 | 416 | 2 | % | |||||||||
| Revenue per unit | $ | 8,987 | $ | 9,933 | $ | (946) | (10) | % | ||||||
| Gross profit (loss) per unit | $ | (214) | $ | (156) | $ | (58) | (37) | % | ||||||
| Gross profit (loss) as a % of revenue | (2.4) | % | (1.6) | % | (80) | bps |
Our Franchised Dealerships Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 188.2 | $ | 202.1 | $ | (13.9) | (7) | % | ||||||
| Gross profit (loss) | $ | (4.3) | $ | (2.3) | $ | (2.0) | (87) | % | ||||||
| Unit sales | 20,907 | 20,324 | 583 | 3 | % | |||||||||
| Revenue per unit | $ | 9,000 | $ | 9,942 | $ | (942) | (9) | % | ||||||
| Gross profit (loss) per unit | $ | (212) | $ | (117) | $ | (95) | (81) | % | ||||||
| Gross profit (loss) as a % of revenue | (2.4) | % | (1.2) | % | (120) | bps |
Same store wholesale vehicle revenue decreased 7%, driven primarily by a 9% decrease in wholesale vehicle revenue per unit, offset partially by a 3% increase in wholesale vehicle unit sales volume in 2024. The increase in wholesale vehicle unit sales volume was driven by a continued increase in the supply of new vehicle inventory resulting in a sales mix with higher retail new and used vehicle sales volume. Wholesale vehicle gross loss worsened by approximately $2.0 million, driven primarily by a $95 per unit increase in wholesale vehicle gross loss per unit during 2024.
Fixed Operations - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 1,796.6 | $ | 1,700.3 | $ | 96.3 | 6 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 6.3 | 13.9 | (7.6) | NM | ||||||||||
| Total as reported | $ | 1,802.9 | $ | 1,714.2 | $ | 88.7 | 5 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 904.6 | $ | 844.5 | $ | 60.1 | 7 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 4.3 | 8.2 | (3.9) | NM | ||||||||||
| Total as reported | $ | 908.9 | $ | 852.7 | $ | 56.2 | 7 | % |
NM = Not Meaningful
43
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 839.0 | $ | 810.8 | $ | 28.2 | 3 | % | ||||||
| Warranty | 286.3 | 238.8 | 47.5 | 20 | % | |||||||||
| Wholesale parts | 193.2 | 207.8 | (14.6) | (7) | % | |||||||||
| Internal, sublet and other | 484.4 | 456.8 | 27.6 | 6 | % | |||||||||
| Total revenue | $ | 1,802.9 | $ | 1,714.2 | $ | 88.7 | 5 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 470.0 | $ | 453.6 | $ | 16.4 | 4 | % | ||||||
| Warranty | 175.1 | 140.7 | 34.4 | 24 | % | |||||||||
| Wholesale parts | 34.2 | 37.1 | (2.9) | (8) | % | |||||||||
| Internal, sublet and other | 229.6 | 221.3 | 8.3 | 4 | % | |||||||||
| Total gross profit | $ | 908.9 | $ | 852.7 | $ | 56.2 | 7 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.0 | % | 55.9 | % | 10 | bps | ||||||||
| Warranty | 61.2 | % | 58.9 | % | 230 | bps | ||||||||
| Wholesale parts | 17.7 | % | 17.8 | % | (10) | bps | ||||||||
| Internal, sublet and other | 47.4 | % | 48.5 | % | (115) | bps | ||||||||
| Total gross profit as a % of revenue | 50.4 | % | 49.7 | % | 70 | bps |
44
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 835.7 | $ | 804.7 | $ | 31.0 | 4 | % | ||||||
| Warranty | 285.3 | 236.3 | 49.0 | 21 | % | |||||||||
| Wholesale parts | 192.5 | 206.9 | (14.4) | (7) | % | |||||||||
| Internal, sublet and other | 483.1 | 452.4 | 30.7 | 7 | % | |||||||||
| Total revenue | $ | 1,796.6 | $ | 1,700.3 | $ | 96.3 | 6 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 468.2 | $ | 450.3 | $ | 17.9 | 4 | % | ||||||
| Warranty | 174.6 | 139.5 | 35.1 | 25 | % | |||||||||
| Wholesale parts | 34.1 | 36.9 | (2.8) | (8) | % | |||||||||
| Internal, sublet and other | 227.7 | 217.8 | 9.9 | 5 | % | |||||||||
| Total gross profit | $ | 904.6 | $ | 844.5 | $ | 60.1 | 7 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.0 | % | 56.0 | % | — | bps | ||||||||
| Warranty | 61.2 | % | 59.0 | % | 220 | bps | ||||||||
| Wholesale parts | 17.7 | % | 17.8 | % | (10) | bps | ||||||||
| Internal, sublet and other | 47.1 | % | 48.1 | % | (101) | bps | ||||||||
| Total gross profit as a % of revenue | 50.4 | % | 49.7 | % | 70 | bps |
Fixed Operations revenue increased approximately $96.3 million, or 6%, and Fixed Operations gross profit increased approximately $60.1 million, or 7%. Customer pay gross profit increased approximately $17.9 million, or 4%, warranty gross profit increased approximately $35.1 million, or 25%, wholesale parts gross profit decreased approximately $2.8 million, or 8%, and internal, sublet and other gross profit increased approximately $9.9 million, or 5%. Results have also been positively impacted by increased capacity realized through our efforts to hire and retain additional service technicians, with a net increase in service technician headcount of 335 technicians in 2024. As a result, we expect to continue to see growth in Fixed Operations revenues and gross profit in 2025.
45
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 505.3 | $ | 494.8 | $ | 10.5 | 2 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 1.5 | 3.8 | (2.3) | NM | ||||||||||
| Total as reported | $ | 506.8 | $ | 498.6 | $ | 8.2 | 2 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 2,377 | $ | 2,413 | $ | (36) | (1) | % | ||||||
| Reported | $ | 2,374 | $ | 2,403 | $ | (29) | (1) | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 212,603 | 205,110 | 7,493 | 4 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 823 | 2,357 | (1,534) | NM | ||||||||||
| Total as reported | 213,426 | 207,467 | 5,959 | 3 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 506.8 | $ | 498.6 | $ | 8.2 | 2 | % | ||||||
| Total combined retail new and used vehicle unit sales | 213,426 | 207,467 | 5,959 | 3 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,374 | $ | 2,403 | $ | (29) | (1) | % |
Our Franchised Dealerships Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store F&I: | ||||||||||||||
| Revenue | $ | 505.3 | $ | 494.8 | $ | 10.5 | 2 | % | ||||||
| Total combined retail new and used vehicle unit sales | 212,603 | 205,110 | 7,493 | 4 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,377 | $ | 2,413 | $ | (36) | (1) | % |
F&I revenue increased 2%, due to an increase in combined retail new and used vehicle unit sales volume, offset partially by lower F&I gross profit per retail unit. F&I gross profit per retail unit decreased $36 per unit to $2,377 per unit, primarily due to a decrease in gross profit per finance contract and lower service contract and other aftermarket contract penetration rates.
Finance contract revenue increased 1%, primarily due to a 130-basis point increase in the combined new and used vehicle finance contract penetration rate. Service contract revenue increased 4%, primarily due to a 2% increase in gross profit per service contract, offset partially by a 90-basis point decrease in the service contract penetration rate. Other aftermarket contract revenue increased 4%, driven primarily by a 5% increase in gross profit per other aftermarket contract, offset partially by a 1% decrease in the other aftermarket contract volume.
46
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations - EchoPark Segment
All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. Same market results may vary significantly from reported results due to store closures during 2023 and 2024, as the closed stores are not included in same market results.
On June 22, 2023, Sonic announced a plan to indefinitely suspend operations at eight EchoPark locations and 14 related delivery/buy centers. In addition, during the third quarter of 2023, we closed three Northwest Motorsport locations within the EchoPark Segment. In January 2024, we closed the remaining seven Northwest Motorsport stores. In light of these closures, we believe the following discussion of EchoPark Segment results on a same market basis provides a meaningful year-over-year comparison.
Used Vehicles and F&I - EchoPark Segment
Our EchoPark operating strategy focuses on maximizing total used vehicle-related gross profit (based on a combination of retail used vehicle unit sales volume, front-end retail used vehicle gross profit (loss) per unit and F&I gross profit per retail unit) rather than realizing traditional levels of front-end retail used vehicle gross profit per unit. As such, we believe the best per unit measure of gross profit performance at our EchoPark stores is a combined total gross profit (loss) per retail unit, which includes both front-end retail used vehicle gross profit (loss) and F&I gross profit per retail unit sold. See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of used vehicle revenues and F&I revenues.
All Fixed Operations activity at our EchoPark stores supports our used vehicle inventory reconditioning operations and EchoPark stores do not currently perform customer pay repairs or maintenance work and are not permitted to perform manufacturer-paid warranty repairs. As such, reconditioning amounts that are classified as Fixed Operations revenues and cost of sales in our Franchised Dealerships Segment are presented as used vehicle cost of sales for the EchoPark Segment.
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail used vehicle revenue: | ||||||||||||||
| Same market | $ | 1,828.3 | $ | 1,788.6 | $ | 39.7 | 2 | % | ||||||
| New markets/closed markets | 9.7 | 355.2 | (345.5) | NM | ||||||||||
| Total as reported | $ | 1,838.0 | $ | 2,143.8 | $ | (305.8) | (14) | % | ||||||
| Total retail used vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | 15.6 | $ | (8.3) | $ | 23.9 | 288 | % | ||||||
| New markets/closed markets | (0.4) | (8.8) | 8.4 | NM | ||||||||||
| Total as reported | $ | 15.2 | $ | (17.1) | $ | 32.3 | 189 | % | ||||||
| Total retail used vehicle unit sales: | ||||||||||||||
| Same market | 68,690 | 62,605 | 6,085 | 10 | % | |||||||||
| New markets/closed markets | 363 | 11,071 | (10,708) | NM | ||||||||||
| Total as reported | 69,053 | 73,676 | (4,623) | (6) | % |
NM = Not Meaningful
47
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/ closed market basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same market | $ | 195.5 | $ | 149.4 | $ | 46.1 | 31 | % | ||||||
| New markets/closed markets | (1.5) | 28.5 | (30.0) | (105) | % | |||||||||
| Total as reported | $ | 194.0 | $ | 177.9 | $ | 16.1 | 9 | % |
Our EchoPark Segment reported retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,838.0 | $ | 2,143.8 | $ | (305.8) | (14) | % | ||||||
| Retail used vehicle gross profit (loss) | $ | 15.2 | $ | (17.1) | $ | 32.3 | 189 | % | ||||||
| Retail used vehicle unit sales | 69,053 | 73,676 | (4,623) | (6) | % | |||||||||
| Retail used vehicle revenue per unit | $ | 26,617 | $ | 29,098 | $ | (2,481) | (9) | % | ||||||
| F&I revenue | $ | 194.0 | $ | 177.9 | $ | 16.1 | 9 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 209.2 | $ | 160.8 | $ | 48.4 | 30 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 3,029 | $ | 2,183 | $ | 846 | 39 | % |
Our EchoPark Segment same market retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,828.3 | $ | 1,788.6 | $ | 39.7 | 2 | % | ||||||
| Retail used vehicle gross profit (loss) | $ | 15.6 | $ | (8.3) | $ | 23.9 | 288 | % | ||||||
| Retail used vehicle unit sales | 68,690 | 62,605 | 6,085 | 10 | % | |||||||||
| Retail used vehicle revenue per unit | $ | 26,617 | $ | 28,569 | $ | (1,952) | (7) | % | ||||||
| F&I revenue | $ | 195.5 | $ | 149.4 | $ | 46.1 | 31 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 211.1 | $ | 141.1 | $ | 70.0 | 50 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 3,074 | $ | 2,253 | $ | 821 | 36 | % |
Used vehicle revenue increased approximately $39.7 million, or 2%, due to a 10% increase in used vehicle unit sales volume, partially offset by a 7% decrease in used vehicle revenue per unit. Combined used vehicle gross profit and F&I revenue increased approximately $70.0 million, or 50%, due to an $821, or 36%, increase in total used vehicle and F&I gross profit per unit. The increase in combined retail used vehicle and F&I gross profit per unit was due primarily to higher F&I penetration rates, an improvement in inventory acquisition costs as a result of paying lower wholesale auction prices, and sourcing a higher percentage of inventory from non-auction sources.
48
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Within F&I revenue, finance contract gross profit increased approximately $3.7 million, or 9%, due to a 10% increase in retail unit sales volume, partially offset by a 1% decrease in gross profit per finance contract and a 20-basis point decrease in finance contract penetration rate. Service contract gross profit increased approximately $4.4 million, or 14%, due to a 3% increase in total service contracts and a 11% increase in gross profit per service contract, partially offset by a 310-basis point decrease in service contract penetration rate. Other aftermarket product contract gross profit increased approximately $40.0 million, or 138%, due to a 91% increase in total aftermarket contracts, a 24% increase in gross profit per aftermarket contract, and a 7,790-basis point increase in other aftermarket product contract penetration rate as a result of our efforts to offer a wider range of F&I products to our guests.
On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 38 and 36 days as of December 31, 2024 and 2023, respectively. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility.
Wholesale Vehicles - EchoPark Segment
See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of wholesale vehicle revenues.
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same market | $ | 92.6 | $ | 88.3 | $ | 4.3 | 5 | % | ||||||
| New markets/closed markets | 3.2 | 23.4 | (20.2) | NM | ||||||||||
| Total as reported | $ | 95.8 | $ | 111.7 | $ | (15.9) | (14) | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | (0.6) | $ | 1.6 | $ | (2.2) | (138) | % | ||||||
| New markets/closed markets | (0.7) | (0.7) | — | NM | ||||||||||
| Total as reported | $ | (1.3) | $ | 0.9 | $ | (2.2) | (244) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same market | 10,850 | 9,375 | 1,475 | 16 | % | |||||||||
| New markets/closed markets | 209 | 2,137 | (1,928) | NM | ||||||||||
| Total as reported | 11,059 | 11,512 | (453) | (4) | % |
NM = Not Meaningful
Our EchoPark Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 95.8 | $ | 111.7 | $ | (15.9) | (14) | % | ||||||
| Gross profit (loss) | $ | (1.3) | $ | 0.9 | $ | (2.2) | (244) | % | ||||||
| Unit sales | 11,059 | 11,512 | (453) | (4) | % | |||||||||
| Revenue per unit | $ | 8,663 | $ | 9,693 | $ | (1,030) | (11) | % | ||||||
| Gross profit (loss) per unit | $ | (113) | $ | 72 | $ | (185) | (257) | % | ||||||
| Gross profit (loss) as a % of revenue | (1.3) | % | 0.7 | % | (200) | bps |
49
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our EchoPark Segment same market wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market wholesale vehicle: | ||||||||||||||
| Revenue | $ | 92.6 | $ | 88.3 | $ | 4.3 | 5 | % | ||||||
| Gross profit (loss) | $ | (0.6) | $ | 1.6 | $ | (2.2) | (138) | % | ||||||
| Unit sales | 10,850 | 9,375 | 1,475 | 16 | % | |||||||||
| Revenue per unit | $ | 8,537 | $ | 9,417 | $ | (880) | (9) | % | ||||||
| Gross profit (loss) per unit | $ | (61) | $ | 174 | $ | (235) | (135) | % | ||||||
| Gross profit (loss) as a % of revenue | (0.7) | % | 1.8 | % | (250) | bps |
Same market wholesale vehicle revenue increased 5%, driven primarily by a 16% increase in same market wholesale vehicle unit sales volume, offset partially by an $880, or 9%, decrease in same market wholesale vehicle revenue per unit. Same market wholesale vehicle gross profit decreased approximately $2.2 million, due primarily to a decrease in same market wholesale vehicle gross profit per unit of $235 per unit. As we adjust the inventory mix of nearly-new versus older model year vehicles sold at retail going forward, the levels of wholesale vehicle revenue and gross profit may vary.
Results of Operations - Powersports Segment
Our Powersports Segment consists of eight stores acquired during 2022, five stores acquired in the first quarter of 2023, and two stores acquired in the fourth quarter of 2024. As a result of these acquisitions, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis, except where otherwise noted. Our Powersports Segment results are subject to seasonal variations, such that the second and third quarters are generally expected to contribute higher revenues and segment income than the first and fourth quarters.
New Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 80.3 | $ | 88.4 | $ | (8.1) | (9) | % | ||||||
| Acquisitions | 1.7 | 0.2 | 1.5 | NM | ||||||||||
| Total as reported | $ | 82.0 | $ | 88.6 | $ | (6.6) | (7) | % | ||||||
| Total retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 11.2 | $ | 16.6 | $ | (5.4) | (33) | % | ||||||
| Acquisitions | 0.3 | — | 0.3 | NM | ||||||||||
| Total as reported | $ | 11.5 | $ | 16.6 | $ | (5.1) | (31) | % | ||||||
| Total retail new vehicle unit sales: | ||||||||||||||
| Same store | 4,171 | 4,835 | (664) | (14) | % | |||||||||
| Acquisitions | 73 | 7 | 66 | NM | ||||||||||
| Total as reported | 4,244 | 4,842 | (598) | (12) | % |
NM = Not Meaningful
50
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported retail new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail new vehicle: | ||||||||||||||
| Revenue | $ | 82.0 | $ | 88.6 | $ | (6.6) | (7) | % | ||||||
| Gross profit | $ | 11.5 | $ | 16.6 | $ | (5.1) | (31) | % | ||||||
| Unit sales | 4,244 | 4,842 | (598) | (12) | % | |||||||||
| Revenue per unit | $ | 19,313 | $ | 18,301 | $ | 1,012 | 6 | % | ||||||
| Gross profit per unit | $ | 2,713 | $ | 3,435 | $ | (722) | (21) | % | ||||||
| Gross profit as a % of revenue | 14.0 | % | 18.8 | % | (480) | bps |
Our Powersports Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Revenue | $ | 80.3 | $ | 88.4 | $ | (8.1) | (9) | % | ||||||
| Gross profit | $ | 11.2 | $ | 16.6 | $ | (5.4) | (33) | % | ||||||
| Unit sales | 4,171 | 4,835 | (664) | (14) | % | |||||||||
| Revenue per unit | $ | 19,262 | $ | 18,288 | $ | 974 | 5 | % | ||||||
| Gross profit per unit | $ | 2,687 | $ | 3,430 | $ | (743) | (22) | % | ||||||
| Gross profit as a % of revenue | 14.0 | % | 18.8 | % | (480) | bps |
Same store retail new vehicle revenue decreased 9%, due primarily to a 14% decrease in retail new vehicle unit sales volume, partially offset by an 5% increase in retail new vehicle average selling price. Same store retail new vehicle gross profit decreased approximately $5.4 million, or 33%, as a result of lower retail new vehicle unit sales volume and lower retail new vehicle gross profit per unit. Same store retail new vehicle gross profit per unit decreased $743 per unit, or 22%, to $2,687 per unit, due primarily to higher inventory invoice costs and changes in brand mix.
On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 178 days as of December 31, 2024. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality (typically the second and third quarters have more demand and lower days’ supply compared to the first and fourth quarters).
51
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 21.3 | $ | 19.0 | $ | 2.3 | 12 | % | ||||||
| Acquisitions | 1.0 | 0.5 | 0.5 | NM | ||||||||||
| Total as reported | $ | 22.3 | $ | 19.5 | $ | 2.8 | 14 | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 5.1 | $ | 5.3 | $ | (0.2) | (4) | % | ||||||
| Acquisitions | 0.2 | 0.1 | 0.1 | NM | ||||||||||
| Total as reported | $ | 5.3 | $ | 5.4 | $ | (0.1) | (2) | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 2,125 | 2,218 | (93) | (4) | % | |||||||||
| Acquisitions | 103 | 43 | 60 | NM | ||||||||||
| Total as reported | 2,228 | 2,261 | (33) | (1) | % |
NM = Not Meaningful
52
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 22.3 | $ | 19.5 | $ | 2.8 | 14 | % | ||||||
| Gross profit | $ | 5.3 | $ | 5.4 | $ | (0.1) | (2) | % | ||||||
| Unit sales | 2,228 | 2,261 | (33) | (1) | % | |||||||||
| Revenue per unit | $ | 10,011 | $ | 8,616 | $ | 1,395 | 16 | % | ||||||
| Gross profit per unit | $ | 2,397 | $ | 2,394 | $ | 3 | — | % | ||||||
| Gross profit as a % of revenue | 23.9 | % | 27.8 | % | (390) | bps |
Our Powersports Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 21.3 | $ | 19.0 | $ | 2.3 | 12 | % | ||||||
| Gross profit | $ | 5.1 | $ | 5.3 | $ | (0.2) | (4) | % | ||||||
| Unit sales | 2,125 | 2,218 | (93) | (4) | % | |||||||||
| Revenue per unit | $ | 10,045 | $ | 8,562 | $ | 1,483 | 17 | % | ||||||
| Gross profit per unit | $ | 2,420 | $ | 2,386 | $ | 34 | 1 | % | ||||||
| Gross profit as a % of revenue | 24.1 | % | 27.9 | % | (380) | bps |
Same store retail used vehicle revenue increased 12%, due primarily to a 17% increase in retail used vehicle average selling price, partially offset by a 4% decrease in retail used vehicle unit sales volume. Same store retail used vehicle gross profit decreased approximately $0.2 million, or 4%, due primarily to lower retail used vehicle unit sales volume. Same store retail used vehicle gross profit per unit increased $34 per unit, or 1%, to $2,420 per unit, due primarily to changes in inventory mix and variations between wholesale and retail market pricing.
On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 115 days as of December 31, 2024. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality (typically the second and third quarters have more demand and lower days’ supply compared to the first and fourth quarters).
53
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 2.5 | $ | 2.6 | $ | (0.1) | (4) | % | ||||||
| Acquisitions | (0.2) | — | (0.2) | NM | ||||||||||
| Total as reported | $ | 2.3 | $ | 2.6 | $ | (0.3) | (12) | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (0.2) | $ | (0.3) | $ | 0.1 | 33.3 | % | ||||||
| Acquisitions | (0.1) | 0.1 | (0.2) | NM | ||||||||||
| Total as reported | $ | (0.3) | $ | (0.2) | $ | (0.1) | (50) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 143 | 215 | (72) | (33) | % | |||||||||
| Acquisitions | 3 | 1 | 2 | NM | ||||||||||
| Total as reported | 146 | 216 | (70) | (32) | % |
NM = Not Meaningful
Our Powersports Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 2.3 | $ | 2.6 | $ | (0.3) | (12) | % | ||||||
| Gross profit (loss) | $ | (0.3) | $ | (0.2) | $ | (0.1) | (50) | % | ||||||
| Unit sales | 146 | 216 | (70) | (32) | % | |||||||||
| Revenue per unit | $ | 16,430 | $ | 11,810 | $ | 4,620 | 39 | % | ||||||
| Gross profit (loss) per unit | $ | (1,647) | $ | (947) | $ | (700) | (74) | % | ||||||
| Gross profit (loss) as a % of revenue | (10.0) | % | (8.0) | % | (200) | bps |
NM = Not Meaningful
54
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 2.5 | $ | 2.6 | $ | (0.1) | (4) | % | ||||||
| Gross profit (loss) | $ | (0.2) | $ | (0.3) | $ | 0.1 | 33 | % | ||||||
| Unit sales | 143 | 215 | (72) | (33) | % | |||||||||
| Revenue per unit | $ | 16,713 | $ | 11,858 | $ | 4,855 | 41 | % | ||||||
| Gross profit (loss) per unit | $ | (1,682) | $ | (951) | $ | (731) | (77) | % | ||||||
| Gross profit (loss) as a % of revenue | (10.1) | % | (8.0) | % | (210) | bps |
NM = Not Meaningful
Same store wholesale vehicle revenue decreased approximately $0.1 million, and same store wholesale vehicle gross profit increased approximately $0.1 million, driven by changes in wholesale unit sales volume and wholesale gross profit per unit.
Fixed Operations - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 42.4 | $ | 45.0 | $ | (2.6) | (6) | % | ||||||
| Acquisitions | 1.2 | 0.3 | 0.9 | 300 | % | |||||||||
| Total as reported | $ | 43.6 | $ | 45.3 | $ | (1.7) | (4) | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 19.5 | $ | 21.2 | $ | (1.7) | (8) | % | ||||||
| Acquisitions | 0.6 | 0.1 | 0.5 | 500 | % | |||||||||
| Total as reported | $ | 20.1 | $ | 21.3 | $ | (1.2) | (6) | % |
NM = Not Meaningful
55
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 7.8 | $ | 12.0 | $ | (4.2) | (35) | % | ||||||
| Warranty | 3.8 | 1.3 | 2.5 | 192 | % | |||||||||
| Wholesale parts | 0.8 | 0.8 | — | — | % | |||||||||
| Internal, sublet and other | 31.2 | 31.2 | — | — | % | |||||||||
| Total revenue | $ | 43.6 | $ | 45.3 | $ | (1.7) | (4) | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 2.8 | $ | 6.3 | $ | (3.5) | (56) | % | ||||||
| Warranty | 2.9 | 0.7 | 2.2 | 314 | % | |||||||||
| Wholesale parts | 0.2 | 0.1 | 0.1 | 100 | % | |||||||||
| Internal, sublet and other | 14.2 | 14.2 | — | — | % | |||||||||
| Total gross profit | $ | 20.1 | $ | 21.3 | $ | (1.2) | (6) | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 35.4 | % | 52.4 | % | (1,700) | bps | ||||||||
| Warranty | 75.9 | % | 52.5 | % | 2,340 | bps | ||||||||
| Wholesale parts | 26.5 | % | 14.3 | % | 1,220 | bps | ||||||||
| Internal, sublet and other | 45.5 | % | 45.5 | % | — | bps | ||||||||
| Total gross profit as a % of revenue | 46.0 | % | 47.0 | % | (100) | bps |
NM = Not Meaningful
56
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 7.5 | $ | 11.9 | $ | (4.4) | (37) | % | ||||||
| Warranty | 3.7 | 1.3 | 2.4 | 185 | % | |||||||||
| Wholesale parts | 0.8 | 0.8 | — | — | % | |||||||||
| Internal, sublet and other | 30.4 | 31.0 | (0.6) | (2) | % | |||||||||
| Total revenue | $ | 42.4 | $ | 45.0 | $ | (2.6) | (6) | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 2.6 | $ | 6.2 | $ | (3.6) | (58) | % | ||||||
| Warranty | 2.8 | 0.7 | 2.1 | 300 | % | |||||||||
| Wholesale parts | 0.2 | 0.1 | 0.1 | 100 | % | |||||||||
| Internal, sublet and other | 13.9 | 14.2 | (0.3) | (2) | % | |||||||||
| Total gross profit | $ | 19.5 | $ | 21.2 | $ | (1.7) | (8) | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 34.7 | % | 52.3 | % | (1,760) | bps | ||||||||
| Warranty | 76.2 | % | 52.4 | % | 2,380 | bps | ||||||||
| Wholesale parts | 26.7 | % | 14.3 | % | 1,240 | bps | ||||||||
| Internal, sublet and other | 45.7 | % | 45.8 | % | (8) | bps | ||||||||
| Total gross profit as a % of revenue | 46.0 | % | 47.0 | % | (100) | bps |
NM = Not Meaningful
Same store Fixed Operations revenue decreased approximately $2.6 million and same store Fixed Operations gross profit decreased approximately $1.7 million. Same store customer pay revenue decreased approximately $4.4 million and same store customer pay gross profit decreased approximately $3.6 million. Same store warranty revenue increased approximately $2.4 million and same store warranty gross profit increased approximately $2.1 million. Same store wholesale parts revenue remained flat year over year and same store wholesale parts gross profit increased approximately 0.1 million. Same store internal, sublet and other revenue decreased approximately $0.6 million and same store internal, sublet and other gross profit decreased approximately $0.3 million.
57
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 7.0 | $ | 7.2 | $ | (0.2) | (3) | % | ||||||
| Acquisitions | 0.1 | — | 0.1 | 100 | % | |||||||||
| Total as reported | $ | 7.1 | $ | 7.2 | $ | (0.1) | (1) | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 1,106 | $ | 1,017 | $ | 89 | 9 | % | ||||||
| Reported | $ | 1,092 | $ | 1,017 | $ | 75 | 7 | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 6,296 | 7,053 | (757) | (11) | % | |||||||||
| Acquisitions | 176 | 50 | 126 | 252 | % | |||||||||
| Total as reported | 6,472 | 7,103 | (631) | (9) | % |
NM = Not Meaningful
Our Powersports Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 7.1 | $ | 7.2 | $ | (0.1) | (1) | % | ||||||
| Total combined retail new and used vehicle unit sales | 6,472 | 7,103 | (631) | (9) | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,092 | $ | 1,017 | $ | 75 | 7 | % |
Our Powersports Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same Store F&I: | ||||||||||||||
| Revenue | $ | 7.0 | $ | 7.2 | $ | (0.2) | (3) | % | ||||||
| Total combined retail new and used vehicle unit sales | 6,296 | 7,053 | (757) | (11) | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,106 | $ | 1,017 | $ | 89 | 9 | % |
58
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Same store F&I revenue decreased approximately $0.2 million, or 3%, primarily due to a 11% decrease in total combined retail new and used vehicle unit sales volume, offset partially by a 9% increase in F&I gross profit per retail unit. F&I gross profit per retail unit increased $89 per unit, or 9%, to $1,106 per unit, primarily due to an increase in the finance contract penetration rates.
Same store finance contract revenue decreased 11%, primarily due to lower retail new and used vehicle unit sales volume, offset partially by a 160-basis point increase in the combined new and used vehicle finance contract penetration rate. Same store service contract revenue increased 24%, primarily due to a 40% increase in gross profit per service contract, offset partially by a 20-basis point decrease in the service contract penetration rate and a 11% decrease in retail new and used vehicle service contract unit sales volume. Same store other aftermarket contract revenue decreased 32%, driven primarily by a 22% decrease in gross profit per other aftermarket contract and a lower retail new and used vehicle unit sales volume.
59
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Segment Results Summary
In the following table of financial data, total segment income (loss) of the reportable segments is reconciled to consolidated income (loss) before taxes and impairment charges. See above for tables and discussion of results by reportable segment.
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| Segment Revenues: | (In millions, except unit data) | |||||||||||||
| Franchised Dealerships Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 6,425.5 | $ | 6,215.0 | $ | 210.5 | 3 | % | ||||||
| Fleet new vehicles | 95.3 | 92.2 | 3.1 | 3 | % | |||||||||
| Total new vehicles | $ | 6,520.8 | $ | 6,307.2 | $ | 213.6 | 3 | % | ||||||
| Used vehicles | 2,919.8 | 3,050.3 | (130.5) | (4) | % | |||||||||
| Wholesale vehicles | 188.9 | 204.5 | (15.6) | (8) | % | |||||||||
| Parts, service and collision repair | 1,802.9 | 1,714.2 | 88.7 | 5 | % | |||||||||
| Finance, insurance and other, net | 506.8 | 498.6 | 8.2 | 2 | % | |||||||||
| Franchised Dealerships Segment revenues | $ | 11,939.2 | $ | 11,774.8 | $ | 164.4 | 1 | % | ||||||
| EchoPark Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | — | $ | 1.0 | $ | (1.0) | (100) | % | ||||||
| Used vehicles | 1,838.0 | 2,143.8 | (305.8) | (14) | % | |||||||||
| Wholesale vehicles | 95.8 | 111.7 | (15.9) | (14) | % | |||||||||
| Finance, insurance and other, net | 194.0 | 177.9 | 16.1 | 9 | % | |||||||||
| EchoPark Segment revenues | $ | 2,127.8 | $ | 2,434.4 | $ | (306.6) | (13) | % | ||||||
| Powersports Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 82.0 | $ | 88.6 | $ | (6.6) | (7) | % | ||||||
| Used vehicles | 22.3 | 19.5 | 2.8 | 14 | % | |||||||||
| Wholesale vehicles | 2.3 | 2.6 | (0.3) | (12) | % | |||||||||
| Parts, service and collision repair | 43.6 | 45.3 | (1.7) | (4) | % | |||||||||
| Finance, insurance and other, net | 7.1 | 7.2 | (0.1) | (1) | % | |||||||||
| Powersports Segment revenues | $ | 157.3 | $ | 163.2 | $ | (5.9) | (4) | % | ||||||
| Total consolidated revenues | $ | 14,224.3 | $ | 14,372.4 | $ | (148.1) | (1) | % | ||||||
| Segment Income (Loss) (1): | ||||||||||||||
| Franchised Dealerships Segment (2) | $ | 257.6 | $ | 448.0 | $ | (190.4) | (43) | % | ||||||
| EchoPark Segment (3) | 3.5 | (132.5) | 136.0 | 103 | % | |||||||||
| Powersports Segment (4) | (1.1) | 5.7 | (6.8) | (119) | % | |||||||||
| Total consolidated income (loss) | $ | 260.0 | $ | 321.2 | $ | (61.2) | (19) | % | ||||||
| Impairment charges (5) | (3.9) | (79.3) | 75.4 | 95 | % | |||||||||
| Income (loss) before taxes | $ | 256.1 | $ | 241.9 | $ | 14.2 | 6 | % | ||||||
| Segment Retail New and Used Vehicle Unit Sales Volume: | ||||||||||||||
| Franchised Dealerships Segment | 213,426 | 207,467 | 5,959 | 3 | % | |||||||||
| EchoPark Segment | 69,053 | 73,687 | (4,634) | (6) | % | |||||||||
| Powersports Segment | 6,472 | 7,103 | (631) | (9) | % | |||||||||
| Total consolidated retail new and used vehicle unit sales volume | 288,951 | 288,257 | 694 | — | % |
(1)Segment income (loss) for each segment is defined as income (loss) before taxes and impairment charges.
60
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(2)For 2024, amount includes approximately $13.0 million of pre-tax charges related to excess compensation as a result of the CDK outage, approximately $8.3 million of pre-tax charges related to storm damage, approximately $3.5 million of pre-tax gain related to the acquisition of the remaining equity interest in a joint venture, $10.0 million of pre-tax gain related to the CDK outage cyber claim payment, and approximately $2.2 million of pre-tax charges related to severance and long-term compensation expense. For 2023, amount includes approximately $20.9 million of pre-tax gain related to acquisitions and dispositions and approximately $1.9 million of pre-tax charges related to storm damage.
(3)For 2024, amount includes approximately $3.0 million of pre-tax gain on exit of leased properties, approximately $2.9 million of pre-tax charges for severance and long-term compensation expense, approximately $2.1 million of pre-tax gain on real estate dispositions, approximately $2.1 million of pre-tax charges related to closed store accrued expenses related to the indefinite suspension of operations at certain EchoPark locations, and approximately $0.4 million of pre-tax charges related to excess compensation as a result of the CDK outage. For 2023, amount includes approximately $10.0 million of pre-tax charges related to used vehicle inventory valuation adjustments, $5.1 million of pre-tax charges for long-term compensation expense, approximately $4.3 million of pre-tax lease exit charges and approximately $0.3 million of pre-tax loss related to acquisitions and dispositions.
(4)For 2024, amount includes approximately $0.5 million of pre-tax charges related to severance and long-term compensation expense.
(5)For 2024, amount includes approximately $1.2 million of pre-tax property and equipment charges for the Franchised Dealerships Segment and approximately $2.7 million of pre-tax property and equipment charges for real estate held for sale in the EchoPark Segment. For 2023, amount includes approximately $1.0 million of pre-tax franchise asset and property and equipment impairment charges for the Franchised Dealerships Segment and approximately $78.3 million of pre-tax impairment charges related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property for the EchoPark Segment.
Selling, General and Administrative (“SG&A”) Expenses - Consolidated
Consolidated SG&A expenses are comprised of four major groups: compensation expense, advertising expense, rent expense and other expense. Compensation expense primarily relates to store personnel who are paid a commission or a salary plus commission and support personnel who are generally paid a fixed salary. Commissions paid to store personnel typically vary depending on gross profits realized and sales volume objectives. Due to the salary component for certain store and corporate personnel, gross profits and compensation expense do not change in direct proportion to one another. Advertising expense and other expense vary based on the level of actual or anticipated business activity and the number of dealerships in operation. Rent expense typically varies with the number of store locations owned, investments made for facility improvements and interest rates. Other expense includes various fixed and variable expenses, including gain on disposal of franchises, certain customer-related costs such as gasoline and service loaners, and insurance, training, legal and information technology expenses, which may not change in proportion to gross profit levels.
61
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information related to our consolidated reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 1,013.9 | $ | 1,016.3 | $ | 2.4 | — | % | ||||||
| Advertising | 84.5 | 92.2 | 7.7 | 8 | % | |||||||||
| Rent | 36.6 | 46.1 | 9.5 | 21 | % | |||||||||
| Other | 442.0 | 445.9 | 3.9 | 1 | % | |||||||||
| Total SG&A expenses | $ | 1,577.0 | $ | 1,600.5 | $ | 23.5 | 1 | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 46.2 | % | 45.3 | % | (90) | bps | ||||||||
| Advertising | 3.9 | % | 4.1 | % | 20 | bps | ||||||||
| Rent | 1.7 | % | 2.1 | % | 40 | bps | ||||||||
| Other | 20.1 | % | 19.8 | % | (30) | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 71.9 | % | 71.3 | % | (60) | bps |
Overall SG&A expenses decreased in dollar amount and increased as a percentage of gross profit, primarily due to an increase in compensation expense as a percent of gross profit due to lower gross profit as a result of a decrease in new vehicle gross profit per unit as new vehicle inventory returned toward normalized levels. Compensation expense decreased in dollar amount due to a decrease in fixed compensation expense, and increased as a percentage of gross profit as a result of lower new vehicle gross profit. Advertising expense decreased in both dollar amount and as a percentage of gross profit, due primarily to lower levels of advertising spent in the EchoPark Segment. Rent expense decreased in both dollar amount and as a percentage of gross profit, primarily due to the purchase of several properties that were previously leased and the disposal or sublease of certain non-operating stores during the year. Other SG&A expenses decreased in dollar amount as a result of ongoing efforts to optimize expenses. However, these expenses increased as a percentage of gross profit, primarily due to an increase in expenses related to information technology and building maintenance as well as an increase in real estate tax expenses, combined with lower gross profit levels.
For the Franchised Dealerships Segment, SG&A expenses for 2024 included approximately $11.0 million of pre-tax charges related to excess compensation as a result of the CDK outage, approximately $8.3 million of pre-tax charges related to storm damage, approximately $3.5 million of pre-tax gain related to the acquisition of equity interest in a joint venture, $10.0 million of pre-tax gain related to the CDK outage cyber claim payment, and approximately $2.2 million of pre-tax charges related to severance and long-term compensation expense. For the Franchised Dealerships Segment, SG&A expenses for 2023, included approximately $20.9 million of pre-tax gain related to acquisitions and dispositions and approximately $1.9 million of pre-tax charges related to storm damage. For the EchoPark Segment, SG&A expenses for 2024 included approximately $3.0 million of pre-tax gain on exit of leased properties, approximately $2.9 million of pre-tax charges for severance and long-term compensation expense, approximately $2.1 million of pre-tax gain on real estate dispositions, approximately $2.1 million of pre-tax charges related to closed store accrued expenses related to the indefinite suspension of operations at certain EchoPark locations, and approximately $0.4 million of pre-tax charges related to excess compensation as a result of the CDK outage. For the EchoPark Segment, SG&A expenses for 2023, included approximately $5.1 million of pre-tax charges for long-term compensation expense, approximately $4.3 million of pre-tax lease exit charges and approximately $0.3 million of pre-tax loss related to acquisitions and dispositions. For the Powersports Segment, SG&A expenses for 2024 included $0.5 million of pre-tax charges related to severance and long-term compensation expense.
Impairment Charges - Consolidated
Impairment charges were approximately $3.9 million and $79.3 million in 2024 and 2023, respectively. Impairment charges for 2024 primarily related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations and to close certain Northwest Motorsport stores during 2023 and 2024.
62
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Depreciation and Amortization - Consolidated
Depreciation expense increased approximately $8.1 million, or 5.7%, in 2024, due primarily to acquisitions and completed construction projects and purchases of fixed assets for use in our franchised dealerships and EchoPark stores.
Interest Expense, Floor Plan - Consolidated
We typically maintain a floor plan deposit balance (as shown in the table below under the heading “Liquidity and Capital Resources”) that earns interest income based on the agreed upon floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense. The below discussion of interest expense, floor plan includes the effect of interest income earned on the floor plan deposit balance, unless otherwise noted. Our interest expense, floor plan fluctuates with changes in our outstanding borrowing and associated interest rates, which are variable based on SOFR or the U.S. prime rate, plus a rate spread.
Interest expense, floor plan for new vehicles increased approximately $27.5 million. The average interest rate applied to the new vehicle floor plan increased in the 12 months ended December 31, 2024, resulting in $2.2 million of the overall increase. The average new vehicle floor plan notes payable balance increased approximately $414.0 million, which resulted in $25.3 million of the overall increase.
Interest expense, floor plan for used vehicles decreased approximately $7.8 million, including the effect of interest income earned on the floor plan deposit balance, which contributed to $4.3 million of this decrease. Excluding the effect of interest income earned on the floor plan deposit balance, interest expense, floor plan for used vehicles decreased approximately $3.5 million. Excluding the effect of interest income earned on the floor plan deposit balance, the average interest rate applied to the used vehicle floor plan increased in the 12 months ended December 31, 2024, offsetting $0.6 million of that decrease. The average used vehicle floor plan notes payable balance decreased approximately $57.0 million, which reduced used vehicle floor plan interest expense by approximately $4.1 million.
Interest Expense, Other, Net - Consolidated
Interest expense, other, net is summarized in the table below:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Stated/coupon interest | $ | 91.0 | $ | 91.0 | $ | — | — | % | ||||||
| Deferred loan cost amortization | 5.7 | 6.5 | 0.8 | 12 | % | |||||||||
| Interest rate hedge expense (benefit) | 0.6 | 1.0 | 0.4 | 40 | % | |||||||||
| Capitalized interest | (2.6) | (2.2) | 0.4 | 18 | % | |||||||||
| Interest on finance lease liabilities | 22.4 | 18.4 | (4.0) | (22) | % | |||||||||
| Other interest | 0.9 | (0.1) | (1.0) | (1000) | % | |||||||||
| Total interest expense, other, net | $ | 118.0 | $ | 114.6 | $ | (3.4) | (3) | % |
Interest expense, other, net increased approximately $3.4 million, or 3%, primarily related to higher interest on finance lease liabilities as a result of a higher average interest rate environment in 2024 compared to 2023.
Provision for Income Taxes - Consolidated
The overall effective tax rate was 15.7% and 26.3% for 2024 and 2023, respectively. Income tax expense for 2024 includes the effect of an out of period adjustment related to franchise assets of $31.0 million, a $1.6 million charge related to charges in uncertain tax positions, and a $4.7 million charge related to non-deductible executive compensation, partially offset by a $1.4 million benefit related to vested or exercised stock compensation awards. Our effective tax rate varies from year to year based on the level of taxable income, the distribution of taxable income between states in which the Company operates and other tax adjustments.
63
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires Sonic’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the accompanying consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Goodwill and Other Intangible Assets
In accordance with Accounting Standards Codification (“ASC”) Topic 350, “Intangibles - Goodwill and Other,” we test goodwill for impairment at least annually (as of April 30 of each year) or more frequently if indications of impairment exist. The ASC also states that if an entity determines, based on an assessment of certain qualitative factors, that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then a quantitative goodwill impairment test is unnecessary.
For purposes of goodwill impairment testing, we have three reporting units, which consist of (1) our traditional franchised dealerships, (2) our EchoPark stores and (3) our powersports stores (these reporting units also represent our reportable segments). The carrying value of our goodwill totaled approximately $358.5 million at December 31, 2024, approximately $331.2 million of which was related to our franchised dealerships reporting unit and approximately $27.3 million of which was related to our powersports reporting unit. In evaluating goodwill for impairment, if the fair value of a reporting unit is less than its carrying value, the difference would represent the amount of the required goodwill impairment. As a result of our April 30, 2024 annual test, we determined no impairment existed for any of our reporting units as of April 30, 2024. We tested our reporting units for impairment using the discounted cash flow method that utilizes inputs, including, projected revenues, margin, terminal growth rates, discount rates and a market capitalization reconciliation. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion.
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we evaluate franchise assets for impairment annually (as of April 30 of each year) or more frequently if indicators of impairment exist. We estimate the fair value of our franchise assets using a multi-period excess earnings method (“MPEEM”) model. The MPEEM model used contains inherent uncertainties, including significant estimates and assumptions related to projected revenue, projected operating margins, a discount rate (and estimates in the discount rate inputs) and residual growth rates. We are subject to financial risk to the extent that our franchise assets become impaired due to deterioration of the underlying businesses. The risk of a franchise asset impairment charge may increase to the extent the underlying businesses’ actual earnings or projected earnings experience a significant decline, or the required discount rate increases (reducing the fair value of expected future cash flows). As a result of our impairment testing as of April 30, 2024, each of our franchise assets’ fair value exceeded its carrying value and no franchise asset impairment charges were recorded in the accompanying consolidated statements of operations. The carrying value of our franchise assets totaled approximately $430.3 million at December 31, 2024, and is included in other intangible assets, net in the accompanying consolidated balance sheet as of such date. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion. More recently acquired franchise assets are at a greater risk of impairment than older franchise assets which have significant clearance between fair value and recorded balances. Many factors affect the valuation of franchise assets such as the discount rate and projected revenue amounts. Unfavorable changes in these factors increases the risk of future impairments.
64
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Finance, Insurance and Service Contracts
We arrange financing for our guests through various financial institutions and receive a commission from the financial institution either in a flat fee amount or in an amount equal to the difference between the interest rates charged to our guests and the predetermined interest rates set by the financial institution. We also receive commissions from the sale of various insurance contracts and non-recourse third-party extended service contracts. Under these contracts, the applicable manufacturer or third-party warranty company is directly liable for all warranties provided within the contract. Retrospective finance and insurance revenues (“F&I retro revenues”) are recognized when the product contract has been executed with the end customer and the transaction is estimated each reporting period based on the expected value method using historical and projected data. F&I retro revenues can vary based on a variety of factors, including numbers of contracts and history of cancellations and claims. Accordingly, we utilize this historical and projected data to constrain the consideration to the extent that it is probable that a significant reversal in the amount of cumulative revenue will not occur when the uncertainty associated with the variable consideration is subsequently resolved. Receivables, net in the accompanying consolidated balance sheets as of December 31, 2024 and 2023 include approximately $8.0 million and $12.0 million, respectively, related to contract assets from F&I retro revenue recognition. Changes in contract assets from December 31, 2023 to December 31, 2024 were primarily due to ordinary business activity, including the receipt of cash for amounts earned and recognized in prior periods. Historically, our actual F&I retro revenue amounts earned have not been materially different from our recorded estimates.
In the event a customer terminates a financing, insurance or extended service contract prior to the scheduled maturity date, we may be required to return a portion of the commission revenue originally recorded as income by Sonic to the third-party provider (known as a “chargeback”). The commission revenue for the sale of these products and services is recorded net of estimated future chargebacks in the period in which the product or service was sold. Our estimate of future chargebacks is established based on our historical chargeback rates, termination provisions of the applicable contracts and data provided by the third-party underwriter of the contracts. While expected chargeback rates vary depending on the type of contract sold, a 100-basis point change in the estimated chargeback rates used in determining our estimates of future chargebacks would have changed our estimated reserve for chargebacks at December 31, 2024 by approximately $4.2 million. Our estimate of chargebacks was approximately $62.9 million as of December 31, 2024, compared to approximately $57.5 million as of December 31, 2023, with the increase primarily driven by higher F&I revenues and higher projected cancellation rates. Our chargeback reserve estimate is influenced by the level of F&I revenues and the timing and number of early contract termination events, such as vehicle repossessions, loan refinancing, and early pay-offs. If these events become more or less common, or if there is a shift in the timing of these cancellations, the resulting impact could affect our estimated reserve for chargebacks and could have a material adverse impact on our operating results, financial position and cash flows. Historically, our actual chargeback experience has not been materially different from our recorded estimates.
Income Taxes
As a matter of course, we are regularly audited by various taxing authorities and, from time to time, these audits result in proposed assessments where the ultimate resolution may result in us owing additional taxes. Management believes that our tax positions comply, in all material respects, with applicable tax law and that we have adequately provided for any reasonably foreseeable outcome related to these matters. From time to time, we engage in transactions in which the tax consequences may be subject to uncertainty. Examples of such transactions include business acquisitions and disposals, including consideration paid or received in connection with such transactions. Significant judgment is required in assessing and estimating the tax consequences of these transactions. We determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, we presume that the position will be examined by the appropriate taxing authority that has full knowledge of all relevant information. A tax position that does not meet the more-likely-than-not recognition threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. The tax position is measured at the largest amount of benefit that is likely to be realized upon ultimate settlement. We adjust our estimates periodically because of ongoing examinations by and settlements with the various taxing authorities, as well as changes in tax laws, regulations and precedent.
At December 31, 2024, there were approximately $5.5 million in reserves that we had provided for these matters (including estimates related to possible interest and penalties) with approximately $0.5 million included in other accrued liabilities and approximately $5.0 million recorded in other long-term liabilities in the accompanying consolidated balance sheet as of such date. The effects on our consolidated financial statements of income tax uncertainties are discussed in Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
65
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We periodically review all deferred tax asset positions (including state net operating loss carryforwards) to determine whether it is more likely than not that the deferred tax assets will be realized. Certain factors considered in evaluating the potential for realization of deferred tax assets include the time remaining until expiration (related to state net operating loss carryforwards) and various sources of taxable income that may be available under the tax law to realize a tax benefit related to a deferred tax asset. This evaluation requires management to make certain assumptions about future profitability, the execution of tax strategies that may be available to us and the likelihood that these assumptions or execution of tax strategies would occur. This evaluation is highly judgmental. The results of future operations, regulatory framework of the taxing authorities and other related matters cannot be predicted with certainty. Therefore, actual realization of these deferred tax assets may be materially different from management’s estimate.
As of December 31, 2024 and 2023, we had recorded a valuation allowance amount of approximately $6.2 million and $6.3 million, respectively, related to certain state net operating loss carryforward deferred tax assets as we determined that we would not be able to generate sufficient state taxable income in the related entities to realize the accumulated net operating loss carryforward balances.
We make certain estimates, judgments and assumptions in the calculation of our provision for income taxes, in the resulting tax liabilities and in the recoverability of deferred tax assets. These estimates, judgments and assumptions are updated quarterly by our management based on available information and take into consideration estimated income taxes based on prior year income tax returns, changes in income tax law, our income tax strategies and other factors. If our management receives information which causes us to change our estimate of the year-end liability, the amount of expense or expense reduction required to be recorded in any particular quarter could be material to our operating results, financial position and cash flows.
Recent Accounting Pronouncements
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (ASC Topic 280): Improvements to Reportable Segment Disclosures.” The amendments require the disclosure of significant segment expenses as well as expanded interim disclosures, along with other changes to segment disclosure requirements. The standard will be effective for fiscal years beginning after December 15, 2023, and interim periods beginning on or after December 15, 2024. We have implemented the provisions of the ASU 2023-07. See Note 14, “Segment Information,” to the accompanying consolidated financial statements for the expanded disclosures required by ASC Topic 280.
In December 2023, the FASB issued ASU 2023-09, “Income Taxes (ASC Topic 740): Improvements to Income Tax Disclosures.” The amendments require the disclosure of a reconciliation between income tax expense from continuing operations and the amount computed by multiplying income from continuing operations before income taxes by the applicable statutory rate as well as an annual disaggregation of the income tax rate reconciliation between certain specified categories by both percentage and reported amounts, along with other changes to income tax disclosure requirements. The standard will be effective for fiscal years beginning after December 15, 2024, and interim periods for fiscal years beginning after December 15, 2025.
In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40)”. The amendments require the disclosure of specified information about certain costs and expenses including purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depreciation, depletion, and amortization recognized as part of oil and gas producing activities. It also requires the disclosure of a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively as well as the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. The standard will be effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. We are currently evaluating the impact that the adoption of the provisions of the ASU will have on our consolidated financial statements.
66
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Liquidity and Capital Resources
We require cash to fund debt service, lease obligations, working capital requirements, facility improvements and other capital improvements, and dividends on our common stock and to finance acquisitions and otherwise invest in our business. We rely on cash flows from operations, borrowings under our revolving credit and floor plan borrowing arrangements, real estate mortgage financing, asset sales and offerings of debt and equity securities to meet these requirements. However, our liquidity could be negatively affected if we fail to comply with the financial covenants in our existing debt or lease arrangements. After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2024, we had approximately $340.9 million of net income and retained earnings free of such restrictions. Cash flows provided by our dealerships are derived from various sources. The primary sources include individual consumers, automobile manufacturers, automobile manufacturers’ captive finance subsidiaries and other financial institutions. Disruptions in these cash flows could have a material adverse impact on our operations and overall liquidity.
Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
We had the following liquidity resources available as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| Cash and cash equivalents | $ | 44.0 | $ | 28.9 | ||
| Floor plan deposit balance | 340.0 | 345.0 | ||||
| Availability under the Revolving Credit Facility | 338.5 | 298.6 | ||||
| Availability under the Mortgage Facility | 139.1 | 173.0 | ||||
| Total available liquidity resources | $ | 861.6 | $ | 845.5 |
We maintain a floor plan deposit balance (as shown in the table above) that offsets interest based on the agreed upon floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense with the lender. This deposit balance is not designated as a prepayment of notes payable - floor plan, nor is it our intent to use this amount to offset principal amounts owed under notes payable - floor plan in the future, although we have the right and ability to do so. The deposit balances of approximately $340.0 million as of December 31, 2024 and approximately $345.0 million as of December 31, 2023 are classified as other current assets in the accompanying consolidated balance sheets as of December 31, 2024 and 2023.
Long-Term Debt and Credit Facilities
Credit Facilities
On October 7, 2022, we amended our Fifth Amended, Restated and Consolidated Credit Agreement (the “Fifth A&R Credit Agreement”), originally dated as of April 14, 2021, entered into by, among others, the Company and Bank of America, N.A., as administrative agent, which provides for a syndicated revolving credit facility (the “Revolving Credit Facility”) and our syndicated new and used vehicle floor plan credit facilities (the “Floor Plan Facilities” and, together with the Revolving Credit Facility, the “Credit Facilities”) to, among other things: (i) replace the London InterBank Offered Rate (“LIBOR”)-based Eurodollar reference interest rate option with Term SOFR; (ii) amend the provisions relating to the basis for inclusion of real property owned by the Company or certain of its subsidiaries in the borrowing base for the Revolving Credit Facility; (iii) amend the minimum amount of commitments under the Revolving Credit Facility and the proportion that such commitments may compose of the total commitments made by the lenders under the Credit Facilities; and (iv) adjust aspects of the offset account used for voluntary reductions to interest under the Floor Plan Facilities.
67
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On March 13, 2024, we amended and restated the Fifth A&R Credit Agreement (the “Sixth A&R Credit Agreement”) to, among other things, (1) extend the scheduled maturity dates to March 13, 2029, with a permitted one-year extension option thereafter; and (2) reduce the aggregate commitments to $2.4 billion. The commitment under the new vehicle revolving floor plan facility was increased to $1.35 billion, the commitment under the used vehicle revolving floor plan facility was reduced to $700.0 million and the commitment under the Revolving Credit Facility remained at $350.0 million. The Amendment includes an accordion feature in which the aggregate commitments may be increased, at the Company’s option, up to $450.0 million allocated between the three facilities on a pro rata basis. The Sixth A&R Credit Agreement contains a provision indicating that the Revolving Credit Facility commitments cannot be reduced below $50.0 million and may not consist of more than 40% of the aggregate commitments.
In addition, the Sixth A&R Credit Agreement (1) increased the basket for quarterly dividends from $0.12 to $0.18 per share of qualified capital stock; (2) provided additional flexibility for the Company to make asset sales and repurchases of its qualified capital stock; (3) removed the covenant requiring the Company to maintain a specified consolidated liquidity ratio; and (4) amended the definition of “Adjusted Term SOFR” to clarify that it is inclusive of a 10-basis point credit spread adjustment. Amounts outstanding under the Credit Facilities bear interest at rates based upon specified credit spreads above Adjusted Term SOFR.
Availability under the Revolving Credit Facility is calculated as the lesser of the current $350.0 million commitment or a borrowing base (the "Revolving Borrowing Base") collateralized by certain eligible assets, less any outstanding letters of credit and borrowings. As of December 31, 2024, the Revolving Borrowing Base was $350.0 million and we had $11.5 million in outstanding letters of credit and no outstanding borrowings, resulting in $338.5 million of availability under the Revolving Credit Facility.
Our obligations under the Credit Facilities are guaranteed by the Company and certain of our subsidiaries and are secured by a pledge of substantially all of the assets of the Company and the guarantors. We have agreed under the Credit Facilities not to pledge any assets to any third parties (other than those explicitly allowed to be pledged by the amended terms of the Credit Facilities), including other lenders, subject to certain stated exceptions, including floor plan financing arrangements. In addition, the Credit Facilities contain certain negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.18 per share so long as no Event of Default (as defined in the Sixth A&R Credit Agreement) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the Credit Facilities. In addition, dividends greater than $0.18 per share are permitted subject to the limitations on restricted payments set forth in the Credit Facilities.
4.625% Notes
On October 27, 2021, we issued $650.0 million in aggregate principal amount of 4.625% Notes, which will mature on November 15, 2029. Sonic used the net proceeds from the issuance of the 4.625% Notes, along with the net proceeds of the 4.875% Notes, to fund the acquisition of RFJ Auto Partners, Inc. and its subsidiaries (the “RFJ Acquisition”) and to repay existing debt.
The 4.625% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2029 Indenture”), by and among the Company, certain subsidiary guarantors named therein (collectively, the “Guarantors”) and U.S. Bank National Association, as trustee (the “trustee”). The 4.625% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2029 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2029 Indenture) may be released. The 2029 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2029 Indenture provides that interest on the 4.625% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2029 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
68
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The 4.625% Notes are redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2024 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Year | Redemption Price | ||
|---|---|---|---|
| 2024 | 102.313 | % | |
| 2025 | 101.156 | % | |
| 2026 | 100.000 | % |
4.875% Notes
On October 27, 2021, we issued $500.0 million in aggregate principal amount of 4.875% Notes, which will mature on November 15, 2031. Sonic used the net proceeds from the issuance of the 4.875% Notes, along with the net proceeds of the 4.625% Notes, to fund the RFJ Acquisition and to repay existing debt.
The 4.875% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2031 Indenture”), by and among the Company, the Guarantors and the trustee. The 4.875% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2031 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2031 Indenture) may be released. The 2031 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2031 Indenture provides that interest on the 4.875% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2031 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.875% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2026 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Year | Redemption Price | ||
|---|---|---|---|
| 2026 | 102.438 | % | |
| 2027 | 101.625 | % | |
| 2028 | 100.813 | % | |
| 2029 | 100.000 | % |
Before November 15, 2026, the Company may redeem all or a part of the 4.875% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2026 up to an aggregate of 35% of the aggregate principal of the 4.875% Notes at a price equal to 104.875% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
Mortgage Facility
On November 22, 2019, we entered into a Credit Agreement between, among others, the Company and PNC Bank, National Association, as administrative agent, providing for a delayed draw term loan facility (the “Mortgage Facility”). On November 17, 2022, in connection with the closing of an amendment to the Mortgage Facility, we incurred a $320.0 million term loan and used a portion of the proceeds to repay a prior term loan and retained the remainder for working capital needs. The lenders under the Mortgage Facility committed to providing, upon the terms set forth in the amendment and upon the pledging of sufficient collateral, delayed draw-term loans in an aggregate principal amount up to $85.0 million (the “Delayed Draw Credit Facility”) and revolving loans. The amendment also (1) replaced the LIBOR-based Eurodollar reference interest rate option with one-month Term SOFR; and (2) made changes to the pricing grid, specifying credit spreads based on our Consolidated Total Lease Adjusted Leverage Ratio (as defined in the Mortgage Facility). As permitted by the Delayed Draw Credit Facility, we incurred a $7.0 million term loan on November 18, 2022.
69
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On March 22, 2024, we entered into an amendment to the Mortgage Facility to conform to the terms of the Sixth A&R Credit Agreement, including (1) adding certain specified share exchange transactions as permitted restricted payments and dispositions; (2) removing the covenant requiring the Company to maintain a specified consolidated liquidity ratio; and (3) increasing the basket for quarterly dividends from $0.12 to $0.18 per share of qualified capital stock.
On May 17, 2024, we incurred and additional $78.0 million term loan as required under the Delayed Draw Credit Facility in order to achieve full utilization.
Interest on the Mortgage Facility and Sidecar Facility (together, the "Mortgage Facilities") is paid monthly in arrears. Amortizing principal payments are scheduled to be 1.875% of the cumulative amount drawn on the Mortgage Facilities each quarter end through September 30, 2027, with the remaining balances due on the November 17, 2027 maturity date. We have the right to prepay outstanding principal on the Mortgage Facilities at any time without premium or penalty provided the prepayment amount exceeds $0.5 million.
The Mortgage Facilities contains usual and customary representations and warranties, and usual and customary affirmative and negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the Mortgage Facilities permits quarterly cash dividends on our Class A and Class B Common Stock up to $0.18 per share so long as no Event of Default (as defined in the Mortgage Facility) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the Mortgage Facility.
On December 27, 2024, we entered into a Credit Agreement between, among others, the Company and PNC Bank, National Association, as administrative agent, which established a syndicated mortgage loan facility (the “Sidecar Facility”) providing an incremental $149.1 million of term loan commitments. The Sidecar Facility matures on November 17, 2027. Though the Sidecar Facility is distinct and separate from the Mortgage Facility, the two facilities contain similar terms and conditions, are coterminous, and use the same interest rate and pricing grid.
As of December 31, 2024, we had $366.8 million of outstanding borrowings and $95.0 million available for revolving loans under the Mortgage Facility. In addition, we had no outstanding borrowings and $44.1 million available for future term loans under the Sidecar Facility based upon the appraised value of the underlying pledged collateral at closing.
Mortgage Notes to Finance Companies
As of December 31, 2024, the weighted-average interest rate of our other outstanding mortgage notes (excluding the Mortgage Facility) was 3.70% (a decrease from 5.14% as of December 31, 2023) and the total outstanding mortgage principal balance of these notes (excluding the Mortgage Facility) was approximately $96.1 million. These mortgage notes require monthly payments of principal and interest through their respective maturities, are secured by the underlying properties and contain certain cross-default provisions. Maturity dates for these mortgage notes range from 2025 to 2033.
Floor Plan Facilities
We finance all of our new and certain of our used vehicle inventory through standardized floor plan facilities with: (1) certain manufacturer captive finance companies (classified as notes payable - floor plan - trade in the accompanying consolidated balance sheets) and (2) a syndicate of manufacturer-affiliated captive finance companies and commercial banks (classified as notes payable - floor plan - non-trade in the accompanying consolidated balance sheets). These floor plan facilities are due on demand and currently bear interest at variable rates based on either one-month Term SOFR or prime plus an additional spread, as applicable. The weighted-average interest rate for our new and used vehicle floor plan facilities was 6.51% and 6.49% for 2024 and 2023, respectively.
We receive floor plan assistance in the form of direct payments or credits from certain manufacturers. Floor plan assistance received is capitalized in inventory and recorded as a reduction of cost of sales when the associated inventory is sold. We received approximately $65.6 million and $59.2 million in manufacturer assistance in 2024 and 2023, respectively, and recognized in cost of sales approximately $64.2 million and $58.7 million in manufacturer assistance in 2024 and 2023, respectively. Interest payments under each of our floor plan facilities are due monthly and we are generally not required to make principal repayments prior to the sale of the associated vehicles. The total notes payable - floor plan balance of approximately $1.9 billion as of December 31, 2024 is classified as current liabilities in the accompanying consolidated balance sheet as of such date.
70
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Covenants
The Credit Facilities Mortgage Facilities contain certain negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. The Credit Facilities and the Mortgage Facilities also contain limitations on our ability to pledge assets to third parties, subject to certain stated exceptions.
We were in compliance with the financial covenants under the Credit Facilities and Mortgage Facilities as of December 31, 2024, which include the following:
| Covenant | ||||||
|---|---|---|---|---|---|---|
| ConsolidatedFixed ChargeCoverageRatio | ConsolidatedTotal LeaseAdjusted LeverageRatio | |||||
| Required Ratio | ≥1.20 | ≤5.75 | ||||
| Ratio as of December 31, 2024 | 2.15 | 3.07 |
The Credit Facilities and the Mortgage Facilities contain events of default, including cross defaults to other material indebtedness, change of control events and other events of default customary for syndicated commercial credit facilities. Upon the future occurrence of an event of default, we could be required to immediately repay all outstanding amounts under the Credit Facilities and the Mortgage Facilities.
After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2024, we had approximately $340.9 million of net income and retained earnings free of such restrictions. We were in compliance with all restrictive covenants as of December 31, 2024.
In addition, many of our facility leases are governed by a guarantee agreement between the landlord and us that contains financial and operating covenants. The financial covenants under the guarantee agreement are identical to those under the Credit Facilities and the Mortgage Facilities with the exception of one additional financial covenant related to the ratio of EBITDAR to Rent (as defined in the guarantee agreement) with a required ratio of no less than 1.50 to 1.00. As of December 31, 2024, the ratio was 12.88 to 1.00.
See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for discussion of the Credit Facilities.
Acquisitions and Dispositions
During 2024, we acquired two businesses in our Franchised Dealerships Segment and one business (consisting of two locations) in our Powersports Segment for approximately $55.3 million, including inventory acquired and subsequently funded by floor plan notes payable. We terminated two luxury franchised dealerships and disposed of two mid-line import franchised dealerships, in addition to closing the remaining seven Northwest Motorsport stores within the EchoPark Segment. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for further discussion.
Capital Expenditures
Our capital expenditures include the purchase of land and buildings, the construction of new franchised dealerships, EchoPark and powersports stores and collision repair centers, building improvements and equipment purchased for use in our franchised dealerships and EchoPark and powersports stores. We selectively construct or improve new franchised dealership facilities to maintain compliance with manufacturers’ image requirements. We typically finance these projects through cash flows from operations, new mortgages or our credit facilities.
71
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Capital expenditures for 2024 were approximately $187.3 million, including approximately $182.5 million related to our Franchised Dealerships Segment, approximately $1.0 million related to our EchoPark Segment and approximately $3.9 million related to our Powersports Segment. Of the total capital expenditures, approximately $119.6 million was related to facility construction projects, approximately $19.0 million was related to acquisitions of real estate (land and buildings), and approximately $48.8 million was for other fixed assets utilized in our operations. All of the $187.3 million in gross capital expenditures in 2024 was funded through cash from operations. As of December 31, 2024, commitments for facility construction projects totaled approximately $23.3 million.
Share Repurchase Program
Our Board of Directors has authorized us to repurchase shares of our Class A Common Stock. Historically, we have used our share repurchase authorization to offset dilution caused by the exercise of stock options or the vesting of equity compensation awards and to maintain our desired capital structure. During 2024, we repurchased approximately 0.6 million shares of our Class A Common Stock for approximately $34.4 million in open-market transactions at prevailing market prices and in connection with tax withholding on the vesting of equity compensation awards. As of December 31, 2024, our total remaining repurchase authorization was approximately $252.3 million. Under the Credit Facilities, share repurchases are permitted to the extent that no event of default exists and we do not exceed the restrictions set forth in our debt agreements. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2024, we had approximately $340.9 million of net income and retained earnings free of such restrictions.
Our share repurchase activity is subject to the business judgment of our Board of Directors and management, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, the current economic environment and other factors considered by our Board of Directors and management to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors and management determine our share repurchase policy in the future.
Dividends
Our Board of Directors approved four quarterly cash dividends on all outstanding shares of Class A and Class B Common Stock totaling $1.25 per share during 2024. Subsequent to December 31, 2024, our Board of Directors approved a cash dividend on all outstanding shares of Class A and Class B Common Stock of $0.35 per share for stockholders of record on March 14, 2025 to be paid on April 15, 2025. The Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default has occurred and is continuing and provided that we remain in compliance with all financial covenants under the Credit Facilities. In addition, dividends greater than $0.18 per share are permitted subject to the limitations on restricted payments set forth in the Credit Facilities. The 2029 Indenture and the 2031 Indenture also contain restrictions on our ability to pay dividends. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2024, we had approximately $340.9 million of net income and retained earnings free of such restrictions. The declaration and payment of any future dividend is subject to the business judgment of our Board of Directors, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, share repurchases, the current economic environment and other factors considered by our Board of Directors to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors determines our dividend policy in the future. There is no guarantee that additional dividends will be declared and paid at any time in the future. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for a description of restrictions on the payment of dividends.
Cash Flows
Cash Flows from Operating Activities - Net cash provided by operating activities was approximately $109.2 million for 2024. The cash provided by operations for 2024 consisted primarily of net income (less non-cash items) and an increase in other assets and trade accounts payable, partially offset by a decrease in inventories. Net cash used in operating activities was approximately $15.7 million for 2023. The cash used in operations for 2023 consisted primarily of an increase in inventories and an increase in receivables, offset partially by net income (less non-cash items), an increase in notes payable - floor plan - trade and an increase in trade accounts payable.
72
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We arrange our inventory floor plan financing through both manufacturer captive finance companies and a syndicate of manufacturer-affiliated captive finance companies and commercial banks. Our floor plan financed with manufacturer captives is recorded in the consolidated balance sheets as notes payable - floor plan - trade (with the change in balance being reflected in operating cash flows). Our dealerships that obtain floor plan financing from a syndicate of manufacturer-affiliated captive finance companies and commercial banks record their obligation in the consolidated balance sheets as notes payable - floor plan - non-trade (with the change in balance being reflected in financing cash flows).
Due to the presentation differences for changes in trade floor plan financing and non-trade floor plan financing in the consolidated statements of cash flows, decisions made by us to move dealership floor plan financing arrangements from one finance source to another may cause significant variations in operating and financing cash flows without affecting our overall liquidity, working capital or cash flows. Upon entering into the Floor Plan Facilities in April 2021, the majority of our outstanding floor plan liabilities were reclassified from trade floor plan liabilities to non-trade floor plan liabilities, resulting in a significant reclassification of related floor plan liability cash flows from operating activities to financing activities.
Net cash provided by combined trade and non-trade floor plan financing was approximately $269.6 million for 2024. Net cash used in combined trade and non-trade floor plan financing was approximately $372.1 million for 2023. Accordingly, if all changes in floor plan notes payable were classified as an operating activity (to align changes in floor plan liability balances with the associated changes in inventory balances for cash flow classification), the result would have been net cash provided by operating activities of approximately $367.3 million and $319.2 million for 2024 and 2023, respectively.
Cash Flows from Investing Activities - Net cash used in investing activities was approximately $178.3 million and $218.7 million for 2024 and 2023, respectively. The use of cash during 2024 was comprised primarily of the purchase of land, property and equipment and the purchase of three businesses (including real property), net of cash acquired, offset partially by the proceeds from the sale of two franchised dealerships. The use of cash during 2023 was comprised primarily of the purchase of a powersports business (including real property), net of cash acquired, and purchases of land, property and equipment, offset partially by the proceeds from the sale of four franchised dealerships.
The significant components of capital expenditures relate primarily to dealership renovations, the purchase of certain existing dealership facilities which had previously been financed under long-term operating leases, and the purchase and development of new real estate parcels for the relocation of existing dealerships.
Cash Flows from Financing Activities - Net cash provided by financing activities was approximately $84.3 million and $34.1 million for 2024 and 2023, respectively. For 2024, cash provided by financing activities was comprised primarily of net borrowings on notes payable - floor plan - non-trade, offset partially by scheduled principal payments of long-term debt. For 2023, cash provided by financing activities was comprised primarily of net borrowings on notes payable - floor plan - non-trade, offset partially by the repurchases of treasury stock and scheduled principal payments of long-term debt.
During 2024, we generated net proceeds from mortgage financing (excluding the effects of any refinancing with zero net proceeds) in the amount of approximately $78.0 million as required under the Delayed Draw Credit Facility in order to achieve full utilization.
One metric that management uses to measure operating performance is Adjusted EBITDA (a non-GAAP financial measure) for each of our reportable segments and on a consolidated basis. We believe adjusted EBITDA enables our operating performance to be compared across reporting periods on a consistent basis by excluding non-floor plan financing costs, non-cash items such as depreciation and amortization, stock-based compensation expense, and impairment charges, and other items that may affect the comparability of reporting periods, including, but not limited to, gains or losses from acquisitions or dispositions, facility exit costs, severance and long-term compensation charges, and storm damage charges. This non-GAAP financial measure is reconciled to net income (loss) (the nearest comparable GAAP financial measure) in the table below:
73
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | |||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Net income (loss) | $ | 216.0 | $ | 178.2 | ||||||||||||||||||||||
| Income tax (benefit) expense | 40.1 | 63.7 | ||||||||||||||||||||||||
| Income (loss) before taxes | $ | 256.4 | $ | 0.8 | $ | (1.1) | $ | 256.1 | $ | 447.0 | $ | (210.8) | $ | 5.7 | $ | 241.9 | ||||||||||
| Non-floor plan interest (1) | 107.0 | 2.6 | 2.6 | 112.2 | 103.2 | 3.2 | 1.7 | 108.1 | ||||||||||||||||||
| Depreciation & amortization (2) | 130.0 | 21.6 | 4.3 | 155.9 | 118.8 | 26.6 | 3.4 | 148.8 | ||||||||||||||||||
| Stock-based compensation expense | 21.3 | — | — | 21.3 | 23.3 | — | — | 23.3 | ||||||||||||||||||
| Loss (gain) on exit of leased dealerships | — | (3.0) | — | (3.0) | — | 4.3 | — | 4.3 | ||||||||||||||||||
| Impairment charges | 1.2 | 2.7 | — | 3.9 | 1.0 | 78.3 | — | 79.3 | ||||||||||||||||||
| Loss on debt extinguishment | 0.6 | — | — | 0.6 | — | — | — | — | ||||||||||||||||||
| Severance and long-term compensation charges | 2.2 | 2.9 | 0.5 | 5.6 | — | 5.1 | — | 5.1 | ||||||||||||||||||
| Acquisition and disposition-related (gain) loss | (3.8) | (2.5) | — | (6.3) | (20.7) | 0.3 | — | (20.4) | ||||||||||||||||||
| Closed store accrued expenses | — | 2.1 | — | 2.1 | — | — | — | — | ||||||||||||||||||
| Storm damage charges | 8.3 | — | — | 8.3 | 1.9 | — | — | 1.9 | ||||||||||||||||||
| Used vehicle inventory valuation adjustment | — | — | — | — | — | 10.0 | — | 10.0 | ||||||||||||||||||
| Excess compensation related to CDK outage | 13.0 | 0.4 | — | 13.4 | — | — | — | — | ||||||||||||||||||
| Cyber insurance proceeds | (10.0) | — | — | (10.0) | — | — | — | — | ||||||||||||||||||
| Adjusted EBITDA (3) | $ | 526.2 | $ | 27.6 | $ | 6.3 | $ | 560.1 | $ | 674.5 | $ | (83.0) | $ | 10.8 | $ | 602.3 |
(1)Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.
(3)Adjusted EBITDA is a non-GAAP financial measure.
Future Liquidity Outlook
Our future contractual obligations are as follows, based on the earlier of stated contractual obligation or possible expected payment date:
| 2025 | Thereafter | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | ||||||||||||||
| Notes payable - floor plan | $ | 1,939.3 | $ | — | ||||||||||
| Long-term debt (1) | 76.1 | 1,536.8 | ||||||||||||
| Letters of credit | 11.5 | — | ||||||||||||
| Estimated interest payments on floor plan facilities (2) | 19.6 | — | ||||||||||||
| Estimated interest payments on long-term debt | 77.7 | 352.4 | ||||||||||||
| Operating leases (net of sublease proceeds) | 47.3 | 338.5 | ||||||||||||
| Construction contracts | 23.3 | — | ||||||||||||
| Other purchase obligations (3) | 1.7 | 3.2 | ||||||||||||
| Liability for uncertain tax positions (4) | 0.5 | 5.0 | ||||||||||||
| Total | $ | 2,197.1 | $ | 2,235.9 |
(1)Long-term debt amounts consist only of principal obligations, excluding debt issuance costs.
74
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(2)Floor plan facility balances are correlated with the amount of vehicle inventory and are generally due at the time that a vehicle is sold. Estimated interest payments were calculated using the December 31, 2024 floor plan facility balance, the weighted-average interest rate for the three months ended December 31, 2024 of 6.09% and the assumption that floor plan balances at December 31, 2024 would be relieved within 60 days in connection with the sale of the associated vehicle inventory.
(3)Other purchase obligations include contracts for real estate purchases, office supplies, utilities, acquisition-related obligations and various other items or other services.
(4)Amount represents recorded liability, including interest and penalties, related to “Accounting for Uncertain Income Tax Positions” in the ASC. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” and Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We believe our best sources of liquidity for operations and debt service remain cash flows generated from operations combined with the availability of borrowings under our floor plan facilities (or any replacements thereof), the Credit Facilities (or any replacements thereof), the Mortgage Facilities (or any replacements thereof) and real estate mortgage financing, selected dealership and other asset sales and our ability to raise funds in the capital markets through offerings of debt or equity securities. Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
Seasonality
Our operations are subject to seasonal variations. Due in part to our franchised dealerships brand mix, the first quarter historically has contributed less operating profit than the second and third quarters, while the fourth quarter historically has contributed the highest operating profit of any quarter. Due to the abnormal effects of the COVID-19 pandemic on the automotive supply chain and a subsequent recovery of inventory levels, in addition to the effects of other macroeconomic conditions, this historical seasonality did not play out in 2023 or 2024 and may not hold true in 2025. Weather conditions and the timing of manufacturer incentive programs and model changeovers cause seasonality and may adversely affect vehicle demand and, consequently, our profitability. Comparatively, parts and service demand has historically remained stable throughout the year.
Guarantees and Indemnification Obligations
In connection with the operation and disposition of our dealerships, we have entered into various guarantees and indemnification obligations. When we sell dealerships, we attempt to assign any related lease to the buyer of the dealership to eliminate any future liability. However, if we are unable to assign the related leases to the buyer, we will attempt to sublease the leased properties to the buyer at a rate equal to the terms of the original leases. In the event we are unable to sublease the properties to the buyer with terms at least equal to our leases, we may be required to record lease exit accruals. As of December 31, 2024, our future gross minimum lease payments related to properties subleased to buyers of sold dealerships totaled approximately $3.7 million. Future sublease payments expected to be received related to these lease payments were approximately $3.9 million at December 31, 2024.
In accordance with the terms of agreements entered into for the sale of our dealerships, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of sale, including environmental exposure and exposure resulting from the breach of representations or warranties made in accordance with the agreements. While our exposure with respect to environmental remediation is difficult to quantify, our maximum exposure associated with these general indemnifications was approximately $2.2 million as of December 31, 2024 and there was not any material exposure with respect to these indemnifications as of December 31, 2023. These indemnifications typically expire within a period of one to three years following the date of sale.
We expect the aggregate amount of the obligations we guarantee to fluctuate based on dealership disposition activity. Although we seek to mitigate our exposure in connection with these matters, these guarantees and indemnification obligations, including environmental exposures and the financial performance of lease assignees and sublessees, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our liquidity and capital resources. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these guarantees and indemnification obligations.
75
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Legal Proceedings
We are involved, and expect to continue to be involved, in various legal and administrative proceedings arising out of the conduct of our business, including regulatory investigations and private civil actions brought by plaintiffs purporting to represent a potential class or for which a class has been certified. Although we vigorously defend ourselves in all legal and administrative proceedings, the outcomes of pending and future proceedings arising out of the conduct of our business, including litigation with customers, employment-related lawsuits, contractual disputes, class actions, purported class actions and actions brought by governmental authorities, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, financial condition, results of operations, cash flows or prospects.
There were no significant liabilities related to legal matters as of December 31, 2024 and December 31, 2023.
76
SONIC AUTOMOTIVE, INC.
FY 2023 10-K MD&A
SEC filing source: 0001043509-24-000022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes thereto and “Item 1A. Risk Factors” included in this Annual Report on Form 10-K. For comparison and discussion of our results of operations for the year ended December 31, 2022 (“2022”) to our results of operations for the year ended December 31, 2021 (“2021”), please refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for 2022.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately.
Unless otherwise noted, all discussion of increases or decreases are for the year ended December 31, 2023 (“2023”) compared to 2022. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. The following discussion of EchoPark Segment used vehicles, wholesale vehicles, and finance, insurance and other, net is on a reported basis, except where otherwise noted. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. The following discussion of Powersports Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis, except where otherwise noted. All currently operating stores in the Powersports Segment are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by reported total revenue). As a result of the way we manage our business, we had three reportable segments as of December 31, 2023: (1) the Franchised Dealerships Segment; (2) the EchoPark Segment; and (3) the Powersports Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of December 31, 2023, we operated 108 stores in the Franchised Dealerships Segment, 25 stores in the EchoPark Segment, and 13 stores in the Powersports Segment. The Franchised Dealerships Segment consists of 134 new vehicle franchises (representing 28 different brands of cars and light trucks) and 16 collision repair centers in 18 states. The EchoPark Segment operates in 11 states and the Powersports Segment operates in two states.
The Franchised Dealerships Segment provides comprehensive sales and services, including: (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of third-party financing, extended warranties, service contracts, insurance and other aftermarket products (collectively, “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges third-party F&I product sales for our guests in pre-owned vehicle specialty retail locations, and does not offer customer-facing Fixed Operations services. The Powersports Segment offers guests: (1) sales of both new and used powersports vehicles (such as motorcycles, personal watercraft and all-terrain vehicles); (2) Fixed Operations activities; and (3) F&I services. All three segments generally operate independently of one another with the exception of certain shared back-office functions and corporate overhead costs.
28
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Executive Summary
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) unit sales volume was approximately 15.5 million vehicles in 2023, an increase of 13%, compared to approximately 13.7 million vehicles in 2022, according to the Power Information Network (“PIN”) from J.D. Power. We currently estimate the 2024 new vehicle industry volume will be between 15.5 million vehicles (flat compared to 2023) and 16.0 million vehicles (an increase of 3% compared to 2023). The effects of interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2024 new vehicle industry volume to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the retail new vehicle industry volume (which excludes fleet new vehicle sales). According to PIN from J.D. Power, industry retail new vehicle unit sales volume increased 9%, to approximately 12.7 million vehicles, in 2023, from approximately 11.7 million vehicles in 2022.
Impairment Charges
Impairment charges were approximately $79.3 million and $320.4 million in 2023 and 2022, respectively. Impairment charges for 2023 included approximately $78.3 million in the EchoPark Segment related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations, and approximately $1.0 million of property and equipment impairment charges related to the Franchised Dealerships Segment. Impairment charges for 2022 included approximately $202.9 million of goodwill related to the EchoPark Segment, approximately $116.4 million of franchise asset impairment charges, of which approximately $114.4 million is related to the Franchised Dealerships Segment and approximately $2.0 million is related to the EchoPark Segment, and approximately $1.1 million of charges related to the abandonment of certain construction projects in the Franchised Dealerships Segment.
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2022 and 2023, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Unless otherwise noted, all discussion of increases or decreases are for 2023 compared to 2022. The following discussion is on a same store basis (which excludes results from disposed stores), except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
Retail new vehicle revenue increased 12% in 2023, primarily driven by an 8% increase in retail new vehicle unit sales volume, combined with a 3% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased 21% in 2023, as a result of lower retail new vehicle gross profit per unit, offset partially by higher retail new vehicle unit sales volume. Retail new vehicle gross profit per unit decreased $1,774 per unit, or 27%, to $4,849 per unit, due primarily to increased price competition as a result of higher levels of available inventory and higher inventory acquisition costs, which combined to drive lower retail new vehicle gross profit per unit. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 37 days as of December 31, 2023, compared to 24 days as of December 31, 2022.
Retail used vehicle revenue decreased 10% in 2023, driven by a 7% decrease in retail used vehicle unit sales volume, combined with a 3% decrease in retail used vehicle average selling price. Retail used vehicle gross profit decreased 6% in 2023, due primarily to the reduction in retail used vehicle unit sales volume, as well as a lower volume of off-lease inventory and challenges related to consumer affordability. Wholesale vehicle gross profit (loss) improved by approximately $3.0 million, to a gross loss of $2.5 million during 2023, due primarily to a $114 per unit, or 48%, improvement in wholesale vehicle gross profit per unit as a result of changes in pricing and demand for vehicles at wholesale auction. We generally focus on maintaining used vehicle inventory days’ supply in the 25- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 29 days as of December 31, 2023, compared to 26 days as of December 31, 2022.
29
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fixed Operations revenue increased 8% and Fixed Operations gross profit increased 9% in 2023, driven primarily by higher repair order volume and higher parts and labor costs that were passed along to customers. Fixed Operations gross margin increased 10 basis points, to 49.6%, in 2023, driven primarily by an increase in customer pay revenue contribution and higher customer pay and warranty gross margin.
F&I revenue remained flat in 2023, due to flat year-over-year combined retail new and used vehicle unit sales volume. F&I gross profit per retail unit decreased $10 per unit to $2,411 per unit, in 2023. We believe that our proprietary software applications, playbook processes and guest-centric selling approach enable us to optimize F&I gross profit and penetration rates (the number of F&I products sold per vehicle) across our F&I product lines.
EchoPark Segment
Unless otherwise noted, all discussion of increases or decreases are for 2023 compared to 2022. The following discussion is on a reported basis, except where otherwise noted as being on a same market basis. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. Same market results may vary significantly from reported results due to store closures during 2023, as the closed stores are not included in the same market results.
On June 22, 2023, Sonic announced a plan to indefinitely suspend operations at eight EchoPark locations and 14 related delivery/buy centers. In addition, during the third quarter of 2023, we closed three Northwest Motorsport locations within the EchoPark Segment. In connection with these closures, Sonic recorded a charge totaling approximately $75.2 million during the second quarter of 2023. This charge included impairments of $32.5 million related to fixed assets, $16.0 million related to right-of-use assets and $14.1 million related to cease-use accruals; $0.4 million related to lease exit charges; $10.0 million of inventory valuation adjustments (of which $5.8 million related to stores with ongoing operations at EchoPark locations and $1.9 million relates to ongoing operations of Northwest Motorsport locations); and $2.2 million related to severance. During the third quarter of 2023, we recorded approximately $4.8 million in additional charges related to the Northwest Motorsport store closures, which included $3.9 million of lease exit charges and $0.9 million related to severance.
In the fourth quarter of 2023, we recorded fixed asset and right-of-use assets impairment charges of approximately $16.7 million for the EchoPark Segment. In January 2024, after the end of the fiscal year, we closed the remaining seven Northwest Motorsport stores.
Reported total revenues decreased 1% in 2023, driven primarily by a 12% decrease in average retail used vehicle selling price, offset partially by a 13% increase in total vehicle unit sales volume (retail used vehicles and wholesale vehicles combined). Reported total gross profit decreased 8% in 2023, primarily due to an approximately $300 decrease in retail used vehicle gross profit (loss) per unit, offset partially by higher retail used vehicle unit sales volume and an increase in F&I gross profit and an increase in F&I gross profit per unit.
Reported retail used vehicle revenue increased 1%, due to a 15% increase in retail used vehicle unit sales volume, partially offset by a 12% decrease in retail used vehicle revenue per unit. F&I revenue increased 7% in 2023, driven primarily by a 15% increase in retail used vehicle unit sales volume, offset partially by a 7% decrease in F&I gross profit per unit. Combined retail used vehicle and F&I gross profit per unit decreased $474 per unit, or 18%, to $2,183 per unit in 2023, primarily due to a 438% decrease in used vehicle gross profit per unit.
Reported wholesale vehicle gross profit decreased approximately $2.3 million in 2023, primarily due to a decrease in wholesale vehicle gross profit per unit. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 36 days as of December 31, 2023, as compared to 40 days as of December 31, 2022.
Same market total revenues increased 51% in 2023, driven primarily by a 65% increase in retail used vehicle unit sales volume. Same market total gross profit increased 82% in 2023, driven primarily by an increase in retail used vehicle unit sales volume and higher combined retail used vehicle and F&I gross profit per unit.
30
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Powersports Segment
Unless otherwise noted, all discussion of increases or decreases are for 2023 compared to 2022. The following discussion is on a reported basis, except where otherwise noted as being on a same store basis. All currently operating powersports stores are included within the same store group as of the first full month following the anniversary of the store’s opening or acquisition. Due to the timing of acquisitions in the Powersports Segment, which include seven stores acquired in August 2022 and five stores acquired in February 2023, year-over-year comparisons are not representative of expected growth rates in future periods.
Reported retail new vehicle revenue increased 179% in 2023, primarily driven by a 204% increase in retail new vehicle unit sales volume, offset partially by an 8% decrease in retail new vehicle average selling price. Retail new vehicle gross profit increased 159% in 2023, as a result of higher retail new vehicle unit sales volume, offset partially by lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $539 per unit, or 14%, to $3,435 per unit, due primarily to lower retail new vehicle average selling prices. On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 183 days as of December 31, 2023, compared to 119 days as of December 31, 2022. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality.
Reported retail used vehicle revenue increased 175% in 2023, primarily driven by a 283% increase in retail used vehicle unit sales volume, offset partially by a 29% decrease in retail used vehicle average selling price. Retail used vehicle gross profit increased 170% in 2023, as a result of higher retail used vehicle unit sales volume. Retail used vehicle gross profit per unit decreased $955 per unit, or 29%, to $2,394 per unit, due primarily to lower retail used vehicle average selling prices. On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 118 days as of December 31, 2023, compared to 141 days as of December 31, 2022. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality.
Reported Fixed Operations revenue increased 287% and Fixed Operations gross profit increased 267% in 2023, driven primarily by higher repair order volume and higher parts and labor costs that were passed along to consumers. Fixed Operations gross margin decreased 310 basis points to 47.0% in 2023, driven primarily by a decrease in customer pay and warranty revenue contribution and lower customer pay and warranty gross margin.
Reported F&I revenue increased 177% in 2023, driven primarily by a 226% increase in combined retail new and used vehicle unit sales volume, offset partially by lower F&I gross profit per retail unit. F&I gross profit per retail unit decreased $188 per unit, or 16%, to $1,017 per unit in 2023.
31
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
The following table summarizes the percentages of total revenues represented by certain items reflected in our consolidated statements of operations:
| Percentage of Total Revenues | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2023 | 2022 | 2021 | ||||||
| Revenues: | ||||||||
| New vehicles | 44.5 | % | 40.9 | % | 41.3 | % | ||
| Used vehicles | 36.3 | % | 39.4 | % | 39.3 | % | ||
| Wholesale vehicles | 2.2 | % | 3.5 | % | 3.0 | % | ||
| Parts, service and collision repair | 12.2 | % | 11.4 | % | 11.3 | % | ||
| Finance, insurance and other, net | 4.8 | % | 4.8 | % | 5.1 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of sales | 84.4 | % | 83.5 | % | 84.6 | % | ||
| Gross profit | 15.6 | % | 16.5 | % | 15.4 | % | ||
| Selling, general and administrative expenses | 11.1 | % | 11.1 | % | 10.3 | % | ||
| Impairment charges | 0.6 | % | 2.3 | % | — | % | ||
| Depreciation and amortization | 1.0 | % | 0.9 | % | 0.8 | % | ||
| Operating income | 2.9 | % | 2.2 | % | 4.3 | % | ||
| Interest expense, floor plan | 0.5 | % | 0.2 | % | 0.1 | % | ||
| Interest expense, other, net | 0.8 | % | 0.6 | % | 0.4 | % | ||
| Other income (expense), net | — | % | — | % | 0.1 | % | ||
| Income (loss) before taxes | 1.7 | % | 1.4 | % | 3.7 | % | ||
| Provision for income taxes - benefit (expense) | 0.4 | % | 0.7 | % | 0.9 | % | ||
| Net income (loss) | 1.2 | % | 0.6 | % | 2.8 | % |
Results of Operations - Consolidated
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2022 and 2023, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
New Vehicles - Consolidated
New vehicle revenues include the sale of new vehicles, including new powersports vehicles, to retail customers, as well as the sale of fleet vehicles to businesses for use in their operations. New vehicle revenues and gross profit can be influenced by vehicle manufacturer incentives to consumers (which vary from cash-back incentives to low interest rate financing, among other things), the availability of consumer credit and the level and type of manufacturer-to-dealer incentives, as well as manufacturers providing adequate inventory allocations to our dealerships to meet consumer demand. The automobile manufacturing industry is cyclical and historically has experienced periodic downturns characterized by oversupply and weak demand, both within specific brands and in the industry as a whole. As an automotive retailer, we seek to mitigate the effects of this sales cycle by maintaining a diverse brand mix of dealerships. Our brand diversity allows us to offer a broad range of products at a wide range of prices from lower-priced economy automobiles to luxury automobiles and powersports vehicles.
The U.S. retail automotive industry’s new vehicle unit sales volume below reflects all brands marketed or sold in the U.S. This industry sales volume includes brands we do not sell and markets in which we do not operate, therefore changes in our new vehicle unit sales volume may not trend directly in line with changes in the industry new vehicle unit sales volume. We believe that the retail new vehicle industry sales volume is a more meaningful metric for comparing our new vehicle unit sales volume to the industry due to our minimal fleet vehicle business.
32
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
U.S. retail new vehicle industry volume, fleet new vehicle industry volume, and total new vehicle industry volume were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | % Change | ||||||
| (In millions of vehicles) | ||||||||
| U.S. industry volume - Retail new vehicle (1) | 12.7 | 11.7 | 9 | % | ||||
| U.S. industry volume - Fleet new vehicle | 2.8 | 2.0 | 38 | % | ||||
| U.S. industry volume - Total new vehicle (1) | 15.5 | 13.7 | 13 | % |
(1) Source: PIN from J.D. Power
We currently estimate the 2024 new vehicle industry volume will be between 15.5 million vehicles (flat compared to 2023) and 16.0 million vehicles (an increase of 3% compared to 2023). The effects of availability of new and used vehicle inventory, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of economic conditions, natural disasters or other unforeseen circumstances could cause the actual 2024 new vehicle industry volume to vary from expectations.
Our consolidated reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,304.6 | $ | 5,622.6 | $ | 682.0 | 12 | % | ||||||
| Fleet new vehicle revenue | 92.2 | 99.4 | (7.2) | (7) | % | |||||||||
| Total new vehicle revenue | $ | 6,396.8 | $ | 5,722.0 | $ | 674.8 | 12 | % | ||||||
| Retail new vehicle gross profit | $ | 535.4 | $ | 662.8 | $ | (127.4) | (19) | % | ||||||
| Fleet new vehicle gross profit | 4.0 | 4.9 | (0.9) | (18) | % | |||||||||
| Total new vehicle gross profit | $ | 539.4 | $ | 667.7 | $ | (128.3) | (19) | % | ||||||
| Retail new vehicle unit sales | 112,110 | 101,168 | 10,942 | 11 | % | |||||||||
| Fleet new vehicle unit sales | 2,000 | 2,115 | (115) | (5) | % | |||||||||
| Total new vehicle unit sales | 114,110 | 103,283 | 10,827 | 10 | % | |||||||||
| Revenue per new retail unit | $ | 56,236 | $ | 55,577 | $ | 659 | 1 | % | ||||||
| Revenue per new fleet unit | $ | 46,094 | $ | 47,011 | $ | (917) | (2) | % | ||||||
| Total revenue per new unit | $ | 56,058 | $ | 55,402 | $ | 656 | 1 | % | ||||||
| Gross profit per new retail unit | $ | 4,776 | $ | 6,552 | $ | (1,776) | (27) | % | ||||||
| Gross profit per new fleet unit | $ | 1,989 | $ | 2,293 | $ | (304) | (13) | % | ||||||
| Total gross profit per new unit | $ | 4,727 | $ | 6,464 | $ | (1,737) | (27) | % | ||||||
| Retail gross profit as a % of revenue | 8.5 | % | 11.8 | % | (330) | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.3 | % | 4.9 | % | (60) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 8.4 | % | 11.7 | % | (330) | bps |
33
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For further analysis of new vehicle results, see the tables and discussion under the headings “New Vehicles - Franchised Dealerships Segment” and “New Vehicles - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
Used Vehicles - Consolidated
Used vehicle revenues include the sale of used vehicles, including used powersports vehicles, to retail customers and at wholesale. Used vehicle revenues are directly affected by a number of factors, including consumer demand for used vehicles, the pricing and level of manufacturer incentives on new vehicles, the number and quality of trade-ins and lease turn-ins available to our dealerships, the availability and pricing of used vehicles acquired at wholesale auction, and the availability of consumer credit.
As a result of low levels of new vehicle inventory and a heightened demand for used vehicles by automobile dealers and rental car companies at wholesale auction, used vehicle prices reached an all-time high in 2022 and remain elevated above historical levels. Depending on the mix of inventory sourcing (trade-ins or purchases from customers versus wholesale auction), the days’ supply of used vehicle inventory, and the pricing strategy employed by the dealership, retail used vehicle gross profit per unit and retail used vehicle gross profit as a percentage of revenue may vary significantly from historical levels given the current used vehicle environment.
Our consolidated reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 5,213.6 | $ | 5,515.4 | $ | (301.8) | (5) | % | ||||||
| Gross profit | $ | 151.2 | $ | 180.8 | $ | (29.6) | (16) | % | ||||||
| Unit sales | 176,147 | 173,209 | 2,938 | 2 | % | |||||||||
| Revenue per unit | $ | 29,598 | $ | 31,842 | $ | (2,244) | (7) | % | ||||||
| Gross profit per unit | $ | 859 | $ | 1,044 | $ | (185) | (18) | % | ||||||
| Gross profit as a % of revenue | 2.9 | % | 3.3 | % | (40) | bps |
For further analysis of used vehicle results, see the tables and discussion under the headings “Used Vehicles - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “Used Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Wholesale Vehicles - Consolidated
Wholesale vehicle revenues are affected by retail new and used vehicle unit sales volume and the associated trade-in volume, as well as short-term, temporary and seasonal fluctuations in wholesale auction pricing. In recent years, wholesale vehicle prices and supply at auction have experienced periods of volatility, impacting our wholesale vehicle revenues and related gross profit (loss), as well as our retail used vehicle revenues and related gross profit. We believe that the current wholesale vehicle price environment is not sustainable in the long term and expect that average wholesale vehicle pricing and related gross profit (loss) will continue to return toward long-term normalized levels in the long run, but may continue to experience volatility into 2024 or beyond. Wholesale vehicle revenues are also significantly affected by our corporate inventory management strategy and policies, which are designed to optimize our total used vehicle inventory and expected gross profit levels and minimize inventory carrying risks.
34
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 318.8 | $ | 484.9 | $ | (166.1) | (34) | % | ||||||
| Gross profit (loss) | $ | (2.6) | $ | (3.1) | $ | 0.5 | 16 | % | ||||||
| Unit sales | 32,330 | 35,323 | (2,993) | (8) | % | |||||||||
| Revenue per unit | $ | 9,860 | $ | 13,727 | $ | (3,867) | (28) | % | ||||||
| Gross profit (loss) per unit | $ | (80) | $ | (87) | $ | 7 | 8 | % | ||||||
| Gross profit (loss) as a % of revenue | (0.8) | % | (0.6) | % | (20) | bps |
For further analysis of wholesale vehicle results, see the tables and discussion under the headings “Wholesale Vehicles - Franchised Dealerships Segment,” “Wholesale Vehicles - EchoPark Segment” and “Wholesale Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Fixed Operations - Consolidated
Parts, service and collision repair revenues consist of repairs and maintenance requested and paid by customers (“customer pay”), warranty repairs (manufacturer-paid), wholesale parts (sales of parts and accessories to third-party automotive repair businesses) and internal, sublet and other. Parts and service revenue is driven by the volume and mix of warranty repairs versus customer pay repairs, available service capacity (a combination of service bay count and technician availability), vehicle quality, manufacturer recalls, customer loyalty, and prepaid or manufacturer-paid maintenance programs. Internal, sublet and other primarily relates to preparation and reconditioning work performed on vehicles in inventory that are later sold to a third party and may vary based on used vehicle inventory and sales volume from period to period. When that work is performed by one of our dealerships or stores, the work is classified as internal. In the event the work is performed by a third party on our behalf, it is classified as sublet.
We believe that, over time, vehicle quality will continue to improve, but vehicle complexity and the associated demand for repairs by qualified technicians at manufacturer-affiliated dealerships may result in market share gains that could offset any revenue lost from improvement in vehicle quality. We also believe that, over the long term, we have the ability to continue to optimize service capacity and customer retention at our dealerships and stores to further increase Fixed Operations revenues. Manufacturers continue to extend new vehicle warranty periods (in particular for BEVs) and have also begun to include regular maintenance items in the warranty or complimentary maintenance program coverage. These factors, over the long term, combined with the extended manufacturer warranties on CPO vehicles, should facilitate growth in our parts and service business. Barriers to long-term growth may include reductions in the rate paid by manufacturers to dealers for warranty repair work performed, as well as the improved quality and design of vehicles that may affect the level and frequency of future customer pay or warranty-related repair revenues.
35
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 822.8 | $ | 740.9 | $ | 81.9 | 11 | % | ||||||
| Warranty | 240.1 | 227.1 | 13.0 | 6 | % | |||||||||
| Wholesale parts | 208.6 | 198.5 | 10.1 | 5 | % | |||||||||
| Internal, sublet and other | 488.0 | 433.2 | 54.8 | 13 | % | |||||||||
| Total revenue | $ | 1,759.5 | $ | 1,599.7 | $ | 159.8 | 10 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 459.9 | $ | 413.5 | $ | 46.4 | 11 | % | ||||||
| Warranty | 141.4 | 132.3 | 9.1 | 7 | % | |||||||||
| Wholesale parts | 37.2 | 35.7 | 1.5 | 4 | % | |||||||||
| Internal, sublet and other | 235.5 | 211.0 | 24.5 | 12 | % | |||||||||
| Total gross profit | $ | 874.0 | $ | 792.5 | $ | 81.5 | 10 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.9 | % | 57.9 | % | (200) | bps | ||||||||
| Warranty | 58.9 | % | 58.3 | % | 60 | bps | ||||||||
| Wholesale parts | 17.8 | % | 18.0 | % | (20) | bps | ||||||||
| Internal, sublet and other | 48.3 | % | 46.8 | % | 150 | bps | ||||||||
| Total gross profit as a % of revenue | 49.7 | % | 49.5 | % | 20 | bps |
For further analysis of Fixed Operations results, see the tables and discussion under the headings “Fixed Operations - Franchised Dealerships Segment” and “Fixed Operations - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
F&I - Consolidated
Finance, insurance and other, net revenues include commissions for arranging third-party vehicle financing and insurance, sales of third-party extended warranties and service contracts for vehicles, and sales of other aftermarket products. In connection with vehicle financing, extended warranties and service contracts, other aftermarket products and insurance contracts, we receive commissions from the third-party providers for originating these contracts. F&I revenues are recognized net of actual and estimated future chargebacks and other costs associated with originating contracts (as a result, reported F&I revenues and F&I gross profit are the same amount, resulting in a 100% gross margin for F&I). F&I revenues are affected by the level of new and retail used vehicle unit sales volume, the age and average selling price of vehicles sold, the level of manufacturer financing specials or leasing incentives, and our F&I penetration rates for each type of F&I product. The F&I penetration rate represents the number of finance contracts, extended warranties and service contracts, other aftermarket products or insurance contracts that we are able to originate per vehicle sold, expressed as a percentage.
Yield spread premium is another term for the commission earned by our dealerships for arranging vehicle financing for consumers. The amount of the commission could be zero, a flat fee or an actual spread between the interest rate charged to the consumer and the interest rate provided by the third-party direct financing source (e.g., a commercial bank, credit union or manufacturer captive finance company). We have established caps on the potential yield spread premium our dealerships can earn with all finance sources. We believe the yield spread premium we earn for arranging vehicle financing represents value to the consumer in numerous ways, including the following:
•lower cost, below-market financing is often available only from the manufacturers’ captives and franchised dealers;
•ease of access to multiple high-quality lending sources;
•lease-financing alternatives are largely available only from manufacturers’ captives or other indirect lenders;
•guests with substandard credit frequently do not have direct access to potential sources of sub-prime financing; and
36
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
•guests with significant “negative equity” in their current vehicle (i.e., the guest’s current vehicle is worth less than the balance of their vehicle loan or lease obligation) frequently are unable to pay off the loan on their current vehicle and finance the purchase or lease of a replacement new or used vehicle without the assistance of a franchised dealership’s network of lending sources.
Our consolidated reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 683.7 | $ | 679.1 | $ | 4.6 | 1 | % | ||||||
| Total combined retail new and used vehicle unit sales | 288,257 | 274,377 | 13,880 | 5 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,372 | $ | 2,475 | $ | (103) | (4) | % |
For further analysis of F&I results, see the tables and discussion under the headings “F&I - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “F&I - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Results of Operations - Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2022 and 2023, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Please refer to the tables and discussion on the following pages for a comparison and discussion of financial results on a comparable store basis.
37
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,145.3 | $ | 5,508.8 | $ | 636.5 | 12 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 69.7 | 72.8 | (3.1) | NM | ||||||||||
| Total as reported | $ | 6,215.0 | $ | 5,581.6 | $ | 633.4 | 11 | % | ||||||
| Fleet new vehicle revenue: | ||||||||||||||
| Same store | $ | 92.1 | $ | 99.4 | $ | (7.3) | (7) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 0.1 | — | 0.1 | NM | ||||||||||
| Total as reported | $ | 92.2 | $ | 99.4 | $ | (7.2) | (7) | % | ||||||
| Total new vehicle revenue: | ||||||||||||||
| Same store | $ | 6,237.4 | $ | 5,608.2 | $ | 629.2 | 11 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 69.8 | 72.8 | (3.0) | NM | ||||||||||
| Total as reported | $ | 6,307.2 | $ | 5,681.0 | $ | 626.2 | 11 | % | ||||||
| Retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 513.5 | $ | 647.5 | $ | (134.0) | (21) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 5.2 | 7.8 | (2.6) | NM | ||||||||||
| Total as reported | $ | 518.7 | $ | 655.3 | $ | (136.6) | (21) | % | ||||||
| Fleet new vehicle gross profit: | ||||||||||||||
| Same store | $ | 4.0 | $ | 4.8 | $ | (0.8) | (17) | % | ||||||
| Acquisitions, open points, dispositions and holding company | — | 0.1 | (0.1) | NM | ||||||||||
| Total as reported | $ | 4.0 | $ | 4.9 | $ | (0.9) | (18) | % | ||||||
| Total new vehicle gross profit: | ||||||||||||||
| Same store | $ | 517.4 | $ | 652.3 | $ | (134.9) | (21) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 5.3 | 7.9 | (2.6) | NM | ||||||||||
| Total as reported | $ | 522.7 | $ | 660.2 | $ | (137.5) | (21) | % | ||||||
| Retail new vehicle unit sales: | ||||||||||||||
| Same store | 105,891 | 97,772 | 8,119 | 8 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 1,366 | 1,652 | (286) | NM | ||||||||||
| Total as reported | 107,257 | 99,424 | 7,833 | 8 | % | |||||||||
| Fleet new vehicle unit sales: | ||||||||||||||
| Same store | 2,000 | 2,115 | (115) | (5) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | — | — | — | NM | ||||||||||
| Total as reported | 2,000 | 2,115 | (115) | (5) | % | |||||||||
| Total new vehicle unit sales: | ||||||||||||||
| Same store | 107,891 | 99,887 | 8,004 | 8 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 1,366 | 1,652 | (286) | NM | ||||||||||
| Total as reported | 109,257 | 101,539 | 7,718 | 8 | % |
NM = Not Meaningful
38
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,215.0 | $ | 5,581.6 | $ | 633.4 | 11 | % | ||||||
| Fleet new vehicle revenue | 92.2 | 99.4 | (7.2) | (7) | % | |||||||||
| Total new vehicle revenue | $ | 6,307.2 | $ | 5,681.0 | $ | 626.2 | 11 | % | ||||||
| Retail new vehicle gross profit | $ | 518.7 | $ | 655.3 | $ | (136.6) | (21) | % | ||||||
| Fleet new vehicle gross profit | 4.0 | 4.9 | (0.9) | (18) | % | |||||||||
| Total new vehicle gross profit | $ | 522.7 | $ | 660.2 | $ | (137.5) | (21) | % | ||||||
| Retail new vehicle unit sales | 107,257 | 99,424 | 7,833 | 8 | % | |||||||||
| Fleet new vehicle unit sales | 2,000 | 2,115 | (115) | (5) | % | |||||||||
| Total new vehicle unit sales | 109,257 | 101,539 | 7,718 | 8 | % | |||||||||
| Revenue per new retail unit | $ | 57,945 | $ | 56,139 | $ | 1,806 | 3 | % | ||||||
| Revenue per new fleet unit | $ | 46,094 | $ | 47,002 | $ | (908) | (2) | % | ||||||
| Total revenue per new unit | $ | 57,728 | $ | 55,948 | $ | 1,780 | 3 | % | ||||||
| Gross profit per new retail unit | $ | 4,836 | $ | 6,591 | $ | (1,755) | (27) | % | ||||||
| Gross profit per new fleet unit | $ | 1,989 | $ | 2,292 | $ | (303) | (13) | % | ||||||
| Total gross profit per new unit | $ | 4,784 | $ | 6,502 | $ | (1,718) | (26) | % | ||||||
| Retail gross profit as a % of revenue | 8.3 | % | 11.7 | % | (340) | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.3 | % | 4.9 | % | (60) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 8.3 | % | 11.6 | % | (330) | bps |
39
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 6,145.3 | $ | 5,508.8 | $ | 636.5 | 12 | % | ||||||
| Fleet new vehicle revenue | 92.1 | 99.4 | (7.3) | (7) | % | |||||||||
| Total new vehicle revenue | $ | 6,237.4 | $ | 5,608.2 | $ | 629.2 | 11 | % | ||||||
| Retail new vehicle gross profit | $ | 513.5 | $ | 647.5 | $ | (134.0) | (21) | % | ||||||
| Fleet new vehicle gross profit | 4.0 | 4.8 | (0.8) | (17) | % | |||||||||
| Total new vehicle gross profit | $ | 517.4 | $ | 652.3 | $ | (134.9) | (21) | % | ||||||
| Retail new vehicle unit sales | 105,891 | 97,772 | 8,119 | 8 | % | |||||||||
| Fleet new vehicle unit sales | 2,000 | 2,115 | (115) | (5) | % | |||||||||
| Total new vehicle unit sales | 107,891 | 99,887 | 8,004 | 8 | % | |||||||||
| Revenue per new retail unit | $ | 58,034 | $ | 56,343 | $ | 1,691 | 3 | % | ||||||
| Revenue per new fleet unit | $ | 46,094 | $ | 47,002 | $ | (908) | (2) | % | ||||||
| Total revenue per new unit | $ | 57,813 | $ | 56,145 | $ | 1,668 | 3 | % | ||||||
| Gross profit per new retail unit | $ | 4,849 | $ | 6,623 | $ | (1,774) | (27) | % | ||||||
| Gross profit per new fleet unit | $ | 1,989 | $ | 2,292 | $ | (303) | (13) | % | ||||||
| Total gross profit per new unit | $ | 4,796 | $ | 6,531 | $ | (1,735) | (27) | % | ||||||
| Retail gross profit as a % of revenue | 8.4 | % | 11.8 | % | (340) | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.3 | % | 4.9 | % | (60) | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 8.3 | % | 11.6 | % | (330) | bps |
Retail new vehicle revenue increased 12%, due primarily to an 8% increase in retail new vehicle unit sales volume, as well as a 3% increase in retail new vehicle average selling price. Retail new vehicle gross profit decreased approximately $134.0 million, or 21%, as a result of lower retail new vehicle gross profit per unit. Retail new vehicle gross profit per unit decreased $1,774 per unit, or 27%, to $4,849 per unit, due primarily to increased price competition as a result of higher levels of available inventory than in the prior year and higher inventory acquisition costs. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 37 and 24 days as of December 31, 2023 and 2022, respectively.
40
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 3,012.1 | $ | 3,334.4 | $ | (322.3) | (10) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 38.2 | 57.1 | (18.9) | NM | ||||||||||
| Total as reported | $ | 3,050.3 | $ | 3,391.5 | $ | (341.2) | (10) | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 161.1 | $ | 171.3 | $ | (10.2) | (6) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 1.8 | 3.1 | (1.3) | NM | ||||||||||
| Total as reported | $ | 162.9 | $ | 174.4 | $ | (11.5) | (7) | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 98,841 | 106,320 | (7,479) | (7) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 1,369 | 2,192 | (823) | NM | ||||||||||
| Total as reported | 100,210 | 108,512 | (8,302) | (8) | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 3,050.3 | $ | 3,391.5 | $ | (341.2) | (10) | % | ||||||
| Gross profit | $ | 162.9 | $ | 174.4 | $ | (11.5) | (7) | % | ||||||
| Unit sales | 100,210 | 108,512 | (8,302) | (8) | % | |||||||||
| Revenue per unit | $ | 30,439 | $ | 31,254 | $ | (815) | (3) | % | ||||||
| Gross profit per unit | $ | 1,626 | $ | 1,607 | $ | 19 | 1 | % | ||||||
| Gross profit as a % of revenue | 5.3 | % | 5.1 | % | 20 | bps |
41
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 3,012.1 | $ | 3,334.4 | $ | (322.3) | (10) | % | ||||||
| Gross profit | $ | 161.1 | $ | 171.3 | $ | (10.2) | (6) | % | ||||||
| Unit sales | 98,841 | 106,320 | (7,479) | (7) | % | |||||||||
| Revenue per unit | $ | 30,474 | $ | 31,362 | $ | (888) | (3) | % | ||||||
| Gross profit per unit | $ | 1,630 | $ | 1,611 | $ | 19 | 1 | % | ||||||
| Gross profit as a % of revenue | 5.4 | % | 5.1 | % | 30 | bps |
Retail used vehicle revenue decreased approximately $322.3 million, or 10%, driven primarily by a 3% decrease in retail used vehicle average selling price, as well as a 7% decrease in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased approximately $10.2 million, or 6%, driven primarily by a 7% decrease in retail used vehicle unit sales volume, partially offset by a $19 per unit, or 1%, increase in retail used vehicle gross profit per unit during 2023.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 29 and 26 days as of December 31, 2023 and 2022, respectively.
Wholesale Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 202.2 | $ | 309.1 | $ | (106.9) | (35) | % | ||||||
| Acquisitions, open points, dispositions, and holding company | 2.3 | 4.9 | (2.6) | NM | ||||||||||
| Total as reported | $ | 204.5 | $ | 314.0 | $ | (109.5) | (35) | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (2.5) | $ | (5.5) | $ | 3.0 | 55 | % | ||||||
| Acquisitions, open points, dispositions, and holding company | (0.8) | (0.8) | — | NM | ||||||||||
| Total as reported | $ | (3.3) | $ | (6.3) | $ | 3.0 | 48 | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 20,333 | 23,630 | (3,297) | (14) | % | |||||||||
| Acquisitions, open points, dispositions, and holding company | 269 | 422 | (153) | NM | ||||||||||
| Total as reported | 20,602 | 24,052 | (3,450) | (14) | % |
NM = Not Meaningful
42
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 204.5 | $ | 314.0 | $ | (109.5) | (35) | % | ||||||
| Gross profit (loss) | $ | (3.3) | $ | (6.3) | $ | 3.0 | 48 | % | ||||||
| Unit sales | 20,602 | 24,052 | (3,450) | (14) | % | |||||||||
| Revenue per unit | $ | 9,933 | $ | 13,052 | $ | (3,119) | (24) | % | ||||||
| Gross profit (loss) per unit | $ | (156) | $ | (260) | $ | 104 | 40 | % | ||||||
| Gross profit (loss) as a % of revenue | (1.6) | % | (2.0) | % | 40 | bps |
Our Franchised Dealerships Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 202.2 | $ | 309.1 | $ | (106.9) | (35) | % | ||||||
| Gross profit (loss) | $ | (2.5) | $ | (5.5) | $ | 3.0 | 55 | % | ||||||
| Unit sales | 20,333 | 23,630 | (3,297) | (14) | % | |||||||||
| Revenue per unit | $ | 9,949 | $ | 13,081 | $ | (3,132) | (24) | % | ||||||
| Gross profit (loss) per unit | $ | (124) | $ | (238) | $ | 114 | 48 | % | ||||||
| Gross profit (loss) as a % of revenue | 5.4 | % | 5.1 | % | 30 | bps |
Same store wholesale vehicle revenue decreased 35%, driven primarily by a 24% decrease in wholesale vehicle revenue per unit and a 14% decrease in wholesale vehicle unit sales volume in 2023. The decline in wholesale vehicle unit sales volume was driven by a reduction in trade-in inventory volume and an increase in the supply of new vehicle inventory, resulting in a shift in the sales mix from used vehicles to new vehicles. Wholesale vehicle gross loss improved by approximately $3.0 million, driven primarily by a $114 per unit improvement in wholesale vehicle gross loss per unit during 2023.
Fixed Operations - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 1,696.4 | $ | 1,565.8 | $ | 130.6 | 8 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 17.8 | 22.2 | (4.4) | NM | ||||||||||
| Total as reported | $ | 1,714.2 | $ | 1,588.0 | $ | 126.2 | 8 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 842.2 | $ | 774.8 | $ | 67.4 | 9 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 10.5 | 11.9 | (1.4) | NM | ||||||||||
| Total as reported | $ | 852.7 | $ | 786.7 | $ | 66.0 | 8 | % |
NM = Not Meaningful
43
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 810.8 | $ | 735.4 | $ | 75.4 | 10 | % | ||||||
| Warranty | 238.8 | 226.4 | 12.4 | 5 | % | |||||||||
| Wholesale parts | 207.8 | 198.2 | 9.6 | 5 | % | |||||||||
| Internal, sublet and other | 456.8 | 428.0 | 28.8 | 7 | % | |||||||||
| Total revenue | $ | 1,714.2 | $ | 1,588.0 | $ | 126.2 | 8 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 453.6 | $ | 410.2 | $ | 43.4 | 11 | % | ||||||
| Warranty | 140.7 | 131.9 | 8.8 | 7 | % | |||||||||
| Wholesale parts | 37.1 | 35.7 | 1.4 | 4 | % | |||||||||
| Internal, sublet and other | 221.3 | 208.9 | 12.4 | 6 | % | |||||||||
| Total gross profit | $ | 852.7 | $ | 786.7 | $ | 66.0 | 8 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.9 | % | 55.8 | % | 10 | bps | ||||||||
| Warranty | 58.9 | % | 58.2 | % | 70 | bps | ||||||||
| Wholesale parts | 17.8 | % | 18.0 | % | (20) | bps | ||||||||
| Internal, sublet and other | 48.5 | % | 48.8 | % | (30) | bps | ||||||||
| Total gross profit as a % of revenue | 49.7 | % | 49.5 | % | 20 | bps |
44
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 802.7 | $ | 726.1 | $ | 76.6 | 11 | % | ||||||
| Warranty | 235.5 | 222.4 | 13.1 | 6 | % | |||||||||
| Wholesale parts | 206.5 | 196.3 | 10.2 | 5 | % | |||||||||
| Internal, sublet and other | 451.7 | 421.0 | 30.7 | 7 | % | |||||||||
| Total revenue | $ | 1,696.4 | $ | 1,565.8 | $ | 130.6 | 8 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 449.0 | $ | 405.5 | $ | 43.5 | 11 | % | ||||||
| Warranty | 138.9 | 129.9 | 9.0 | 7 | % | |||||||||
| Wholesale parts | 36.8 | 35.2 | 1.6 | 5 | % | |||||||||
| Internal, sublet and other | 217.5 | 204.2 | 13.3 | 7 | % | |||||||||
| Total gross profit | $ | 842.2 | $ | 774.8 | $ | 67.4 | 9 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 55.9 | % | 55.8 | % | 10 | bps | ||||||||
| Warranty | 59.0 | % | 58.4 | % | 60 | bps | ||||||||
| Wholesale parts | 17.8 | % | 17.9 | % | (10) | bps | ||||||||
| Internal, sublet and other | 48.2 | % | 48.5 | % | (30) | bps | ||||||||
| Total gross profit as a % of revenue | 49.6 | % | 49.5 | % | 10 | bps |
Fixed Operations revenue increased approximately $130.6 million, or 8%, and Fixed Operations gross profit increased approximately $67.4 million, or 9%. Customer pay gross profit increased approximately $43.5 million, or 11%, warranty gross profit increased approximately $9.0 million, or 7%, wholesale parts gross profit increased approximately $1.6 million, or 5%, and internal, sublet and other gross profit increased approximately $13.3 million, or 7%. As consumer activity and vehicle miles driven have continued to improve from pandemic-induced lows in early 2020, we have experienced a recovery in Fixed Operations activity (in particular, related to customer pay repairs), and are currently operating above pre-pandemic levels and expect to continue to see growth in Fixed Operations revenues and gross profit in 2024.
45
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 493.6 | $ | 494.0 | $ | (0.4) | — | % | ||||||
| Acquisitions, open points, dispositions and holding company | 5.0 | 16.1 | (11.1) | NM | ||||||||||
| Total as reported | $ | 498.6 | $ | 510.1 | $ | (11.5) | (2) | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 2,411 | $ | 2,421 | $ | (10) | — | % | ||||||
| Reported | $ | 2,403 | $ | 2,453 | $ | (50) | (2) | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 204,732 | 204,092 | 640 | — | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 2,735 | 3,844 | (1,109) | NM | ||||||||||
| Total as reported | 207,467 | 207,936 | (469) | — | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 498.6 | $ | 510.1 | $ | (11.5) | (2) | % | ||||||
| Total combined retail new and used vehicle unit sales | 207,467 | 207,936 | (469) | — | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,403 | $ | 2,453 | $ | (50) | (2) | % |
46
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store F&I: | ||||||||||||||
| Revenue | $ | 493.6 | $ | 494.0 | $ | (0.4) | — | % | ||||||
| Total combined retail new and used vehicle unit sales | 204,732 | 204,092 | 640 | — | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,411 | $ | 2,421 | $ | (10) | — | % |
F&I revenue remained flat in 2023, due to flat year-over-year combined retail new and used vehicle unit sales volume. F&I gross profit per retail unit decreased $10 per unit to $2,411 per unit, primarily due to a decrease in gross profit per finance contract and lower finance contract penetration rates.
Finance contract revenue decreased 5%, primarily due to a 170-basis point decrease in the combined new and used vehicle finance contract penetration rate. Service contract revenue increased 12%, primarily due to an 18% increase in gross profit per service contract, offset partially by a 250-basis point decrease in the service contract penetration rate. Other aftermarket contract revenue increased 7%, driven primarily by a 10% increase in gross profit per other aftermarket contract, offset partially by a 430-basis point decrease in the other aftermarket contract penetration rate. We believe that elevated interest rates during 2023 had a negative impact on consumer affordability, which contributed to lower penetration rates across contract categories.
Results of Operations - EchoPark Segment
All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening or acquisition. Same market results may vary significantly from reported results due to store closures during 2023, as the closed stores are not included in same market results.
On June 22, 2023, Sonic announced a plan to indefinitely suspend operations at eight EchoPark locations and 14 related delivery/buy centers. In addition, during the third quarter of 2023, we closed three Northwest Motorsport locations within the EchoPark Segment. In January 2024, we closed the remaining seven Northwest Motorsport stores. In light of these closures, we believe the following discussion of EchoPark Segment results on a same market basis provides a meaningful year-over-year comparison.
Used Vehicles and F&I - EchoPark Segment
Our EchoPark operating strategy focuses on maximizing total used vehicle-related gross profit (based on a combination of retail used vehicle unit sales volume, front-end retail used vehicle gross profit (loss) per unit and F&I gross profit per retail unit) rather than realizing traditional levels of front-end retail used vehicle gross profit per unit. As such, we believe the best per unit measure of gross profit performance at our EchoPark stores is a combined total gross profit (loss) per retail unit, which includes both front-end retail used vehicle gross profit (loss) and F&I gross profit per retail unit sold. See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of used vehicle revenues and F&I revenues.
All Fixed Operations activity at our EchoPark stores supports our used vehicle inventory reconditioning operations and EchoPark stores do not currently perform customer pay repairs or maintenance work and are not permitted to perform manufacturer-paid warranty repairs. As such, reconditioning amounts that are classified as Fixed Operations revenues and cost of sales in our Franchised Dealerships Segment are presented as used vehicle cost of sales for the EchoPark Segment.
47
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail used vehicle revenue: | ||||||||||||||
| Same market | $ | 1,754.7 | $ | 1,129.2 | $ | 625.5 | 55 | % | ||||||
| New markets/closed markets | 389.1 | 987.6 | (598.5) | NM | ||||||||||
| Total as reported | $ | 2,143.8 | $ | 2,116.8 | $ | 27.0 | 1 | % | ||||||
| Total retail used vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | (5.2) | $ | (17.2) | $ | 12.0 | 70 | % | ||||||
| New markets/closed markets | (11.9) | 21.6 | (33.5) | NM | ||||||||||
| Total as reported | $ | (17.1) | $ | 4.4 | $ | (21.5) | (489) | % | ||||||
| Total retail used vehicle unit sales: | ||||||||||||||
| Same market | 65,969 | 39,933 | 26,036 | 65 | % | |||||||||
| New markets/closed markets | 7,707 | 24,174 | (16,467) | NM | ||||||||||
| Total as reported | 73,676 | 64,107 | 9,569 | 15 | % |
NM = Not Meaningful
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/ closed market basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same market | $ | 160.1 | $ | 101.1 | $ | 59.0 | 58 | % | ||||||
| New markets/closed markets | 17.8 | 65.3 | (47.5) | (73) | % | |||||||||
| Total as reported | $ | 177.9 | $ | 166.4 | $ | 11.5 | 7 | % |
Our EchoPark Segment reported retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 2,143.8 | $ | 2,116.8 | $ | 27.0 | 1 | % | ||||||
| Retail used vehicle gross profit (loss) | $ | (17.1) | $ | 4.4 | $ | (21.5) | (489) | % | ||||||
| Retail used vehicle unit sales | 73,676 | 64,107 | 9,569 | 15 | % | |||||||||
| Retail used vehicle revenue per unit | $ | 29,098 | $ | 33,019 | $ | (3,921) | (12) | % | ||||||
| F&I revenue | $ | 177.9 | $ | 166.4 | $ | 11.5 | 7 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 160.8 | $ | 170.8 | $ | (10.0) | (6) | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 2,183 | $ | 2,657 | $ | (474) | (18) | % |
48
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our EchoPark Segment same market retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,754.7 | $ | 1,129.2 | $ | 625.5 | 55 | % | ||||||
| Retail used vehicle gross profit (loss) | $ | (5.2) | $ | (17.2) | $ | 12.0 | 70 | % | ||||||
| Retail used vehicle unit sales | 65,969 | 39,933 | 26,036 | 65 | % | |||||||||
| Retail used vehicle revenue per unit | $ | 26,599 | $ | 28,277 | $ | (1,678) | (6) | % | ||||||
| F&I revenue | $ | 160.1 | $ | 101.1 | $ | 59.0 | 58 | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 154.9 | $ | 83.9 | $ | 71.0 | 85 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 2,348 | $ | 2,100 | $ | 248 | 12 | % |
Used vehicle revenue increased approximately $625.5 million, or 55%, due to a 65% increase in used vehicle unit sales volume, partially offset by a 6% decrease in used vehicle revenue per unit. Combined used vehicle gross profit and F&I revenue increased approximately $71.0 million, or 85%, due to a $248, or 12%, increase in total used vehicle and F&I gross profit per unit. The increase in total used vehicle and F&I gross profit per unit was due primarily to improvement in inventory acquisition cost as a result of sourcing a higher percentage of inventory from non-auction sources, in addition to expanding our inventory to include older vehicles, which typically earn a higher gross profit per unit.
Within F&I revenue, reported finance contract gross profit increased approximately $10.3 million, or 30%, due to a 58% increase in total finance contracts, partially offset by an 18% decrease in gross profit per finance contract and a 330-basis point decrease in finance contract penetration rate. Reported service contract gross profit increased approximately $15.9 million, or 79%, due to a 54% increase in total service contracts and a 16% increase in gross profit per service contract, partially offset by a 410-basis point decrease in service contract penetration rate. Reported other aftermarket product contract gross profit increased approximately $15.4 million, or 101%, due to a 71% increase in total aftermarket contracts, an 18% increase in total aftermarket contracts, and a 340-basis point increase in other aftermarket product contract penetration rate.
On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 36 and 40 days as of December 31, 2023 and 2022, respectively. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility.
Wholesale Vehicles - EchoPark Segment
See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of wholesale vehicle revenues.
49
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market/closed market basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same market | $ | 73.9 | $ | 83.9 | $ | (10.0) | (12) | % | ||||||
| New markets/closed markets | 37.8 | 86.7 | (48.9) | NM | ||||||||||
| Total as reported | $ | 111.7 | $ | 170.6 | $ | (58.9) | (35) | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | 0.7 | $ | 1.8 | $ | (1.1) | (61) | % | ||||||
| New markets/closed markets | 0.2 | 1.4 | (1.2) | NM | ||||||||||
| Total as reported | $ | 0.9 | $ | 3.2 | $ | (2.3) | (72) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same market | 9,765 | 7,497 | 2,268 | 30 | % | |||||||||
| New markets/closed markets | 1,747 | 3,739 | (1,992) | NM | ||||||||||
| Total as reported | 11,512 | 11,236 | 276 | 2 | % |
NM = Not Meaningful
Our EchoPark Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 111.7 | $ | 170.6 | $ | (58.9) | (35) | % | ||||||
| Gross profit (loss) | $ | 0.9 | $ | 3.2 | $ | (2.3) | (72) | % | ||||||
| Unit sales | 11,512 | 11,236 | 276 | 2 | % | |||||||||
| Revenue per unit | $ | 9,693 | $ | 15,190 | $ | (5,497) | (36) | % | ||||||
| Gross profit (loss) per unit | $ | 72 | $ | 283 | $ | (211) | (75) | % | ||||||
| Gross profit (loss) as a % of revenue | 0.7 | % | 1.9 | % | (120) | bps |
Our EchoPark Segment same market wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market wholesale vehicle: | ||||||||||||||
| Revenue | $ | 73.9 | $ | 83.9 | $ | (10.0) | (12) | % | ||||||
| Gross profit (loss) | $ | 0.7 | $ | 1.8 | $ | (1.1) | (61) | % | ||||||
| Unit sales | 9,765 | 7,497 | 2,268 | 30 | % | |||||||||
| Revenue per unit | $ | 7,568 | $ | 11,202 | $ | (3,634) | (32) | % | ||||||
| Gross profit (loss) per unit | $ | 75 | $ | 240 | $ | (165) | (69) | % | ||||||
| Gross profit (loss) as a % of revenue | 1.0 | % | 2.1 | % | (110) | bps |
Same market wholesale vehicle revenue decreased 12%, driven primarily by a $3,634, or 32%, decrease in same market wholesale vehicle revenue per unit, offset partially by a 30% increase in same market wholesale vehicle unit sales volume. Same market wholesale vehicle gross profit decreased approximately $1.1 million, due primarily to a decrease in same market wholesale vehicle gross profit per unit of $165 per unit. As we adjust the inventory mix of nearly-new versus older model year vehicles sold at retail going forward, the levels of wholesale vehicle revenue and gross profit may vary.
50
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations - Powersports Segment
Our Powersports Segment consists of eight stores acquired during 2022 and five stores acquired in the first quarter of 2023. As a result of these acquisitions, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis, except where otherwise noted. Our Powersports Segment results are subject to seasonal variations, such that the second and third quarters are generally expected to contribute higher revenues and segment income than the first and fourth quarters.
New Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 24.4 | $ | 29.5 | $ | (5.1) | (17) | % | ||||||
| Acquisitions | 64.2 | 2.3 | 61.9 | NM | ||||||||||
| Total as reported | $ | 88.6 | $ | 31.8 | $ | 56.8 | 179 | % | ||||||
| Total retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 3.7 | $ | 5.9 | $ | (2.2) | (37) | % | ||||||
| Acquisitions | 12.9 | 0.5 | 12.4 | NM | ||||||||||
| Total as reported | $ | 16.6 | $ | 6.4 | $ | 10.2 | 159 | % | ||||||
| Total retail new vehicle unit sales: | ||||||||||||||
| Same store | 1,358 | 1,480 | (122) | (8) | % | |||||||||
| Acquisitions | 3,484 | 112 | 3,372 | NM | ||||||||||
| Total as reported | 4,842 | 1,592 | 3,250 | 204 | % |
NM = Not Meaningful
Our Powersports Segment reported retail new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail new vehicle: | ||||||||||||||
| Revenue | $ | 88.6 | $ | 31.8 | $ | 56.8 | 179 | % | ||||||
| Gross profit | $ | 16.6 | $ | 6.4 | $ | 10.2 | 159 | % | ||||||
| Unit sales | 4,842 | 1,592 | 3,250 | 204 | % | |||||||||
| Revenue per unit | $ | 18,301 | $ | 19,999 | $ | (1,698) | (8) | % | ||||||
| Gross profit per unit | $ | 3,435 | $ | 3,974 | $ | (539) | (14) | % | ||||||
| Gross profit as a % of revenue | 18.8 | % | 19.9 | % | (110) | bps |
51
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Revenue | $ | 24.4 | $ | 29.5 | $ | (5.1) | (17) | % | ||||||
| Gross profit | $ | 3.7 | $ | 5.9 | $ | (2.2) | (37) | % | ||||||
| Unit sales | 1,358 | 1,480 | (122) | (8) | % | |||||||||
| Revenue per unit | $ | 17,983 | $ | 19,941 | $ | (1,958) | (10) | % | ||||||
| Gross profit per unit | $ | 2,707 | $ | 3,990 | $ | (1,283) | (32) | % | ||||||
| Gross profit as a % of revenue | 15.1 | % | 20.0 | % | (490) | bps |
Reported retail new vehicle revenue increased 179%, due primarily to a 204% increase in retail new vehicle unit sales volume, partially offset by an 8% decrease in retail new vehicle average selling price. Retail new vehicle gross profit increased approximately $10.2 million, or 159%, due primarily to the timing of acquisitions. Retail new vehicle gross profit per unit decreased $539 per unit, or 14%. Same store retail new vehicle revenue decreased 17%, due primarily to an 8% decrease in retail new vehicle unit sales volume and a 10% decrease in retail new vehicle average selling price. Same store retail new vehicle gross profit decreased approximately $2.2 million, or 37%, due primarily to the timing of acquisitions. Same store retail new vehicle gross profit per unit decreased $1,283 per unit, or 32%, to $2,707 per unit, due primarily to the timing of acquisitions and changes in brand mix.
On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 183 days as of December 31, 2023. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality.
Used Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 5.2 | $ | 6.9 | $ | (1.7) | (25) | % | ||||||
| Acquisitions | 14.3 | 0.2 | 14.1 | NM | ||||||||||
| Total as reported | $ | 19.5 | $ | 7.1 | $ | 12.4 | 175 | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 1.1 | $ | 1.9 | $ | (0.8) | (42) | % | ||||||
| Acquisitions | 4.3 | 0.1 | 4.2 | NM | ||||||||||
| Total as reported | $ | 5.4 | $ | 2.0 | $ | 3.4 | 170 | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 477 | 563 | (86) | (15) | % | |||||||||
| Acquisitions | 1,784 | 27 | 1,757 | NM | ||||||||||
| Total as reported | 2,261 | 590 | 1,671 | 283 | % |
NM = Not Meaningful
52
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 19.5 | $ | 7.1 | $ | 12.4 | 175 | % | ||||||
| Gross profit | $ | 5.4 | $ | 2.0 | $ | 3.4 | 170 | % | ||||||
| Unit sales | 2,261 | 590 | 1,671 | 283 | % | |||||||||
| Revenue per unit | $ | 8,616 | $ | 12,093 | $ | (3,477) | (29) | % | ||||||
| Gross profit per unit | $ | 2,394 | $ | 3,349 | $ | (955) | (29) | % | ||||||
| Gross profit as a % of revenue | 27.8 | % | 27.7 | % | 10 | bps |
Our Powersports Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 5.2 | $ | 6.9 | $ | (1.7) | (25) | % | ||||||
| Gross profit | $ | 1.1 | $ | 1.9 | $ | (0.8) | (42) | % | ||||||
| Unit sales | 477 | 563 | (86) | (15) | % | |||||||||
| Revenue per unit | $ | 10,949 | $ | 12,273 | $ | (1,324) | (11) | % | ||||||
| Gross profit per unit | $ | 2,337 | $ | 3,359 | $ | (1,022) | (30) | % | ||||||
| Gross profit as a % of revenue | 21.3 | % | 27.4 | % | (610) | bps |
Reported retail used vehicle revenue increased 175%, due primarily to a 283% increase in retail used vehicle unit sales volume, partially offset by a 29% decrease in retail used vehicle average selling price. Retail used vehicle gross profit increased approximately $3.4 million, or 170%, due primarily to the timing of acquisitions. Retail used vehicle gross profit per unit decreased $955 per unit, or 29%, to $2,394 per unit, due primarily to the timing of acquisitions and changes in brand mix.
Same store retail used vehicle revenue decreased 25%, due primarily to a 15% decrease in retail used vehicle unit sales volume and an 11% decrease in retail used vehicle average selling price. Same store retail used vehicle gross profit decreased approximately $0.8 million, or 42%, due primarily to the timing of acquisitions. Same store retail used vehicle gross profit per unit decreased $1,022 per unit, or 30%, to $2,337 per unit, due primarily to the timing of acquisitions and changes in brand mix.
On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 118 days as of December 31, 2023. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality.
53
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Vehicles - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 0.7 | $ | 0.2 | $ | 0.5 | 250 | % | ||||||
| Acquisitions | 1.9 | 0.1 | 1.8 | NM | ||||||||||
| Total as reported | $ | 2.6 | $ | 0.3 | $ | 2.3 | 767 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (0.1) | $ | (0.1) | $ | — | — | % | ||||||
| Acquisitions | (0.1) | 0.1 | (0.2) | NM | ||||||||||
| Total as reported | $ | (0.2) | $ | — | $ | (0.2) | (100) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 17 | 35 | (18) | (51) | % | |||||||||
| Acquisitions | 199 | — | 199 | NM | ||||||||||
| Total as reported | 216 | 35 | 181 | 517 | % |
NM = Not Meaningful
Our Powersports Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 2.6 | $ | 0.3 | $ | 2.3 | 767 | % | ||||||
| Gross profit (loss) | $ | (0.2) | $ | — | $ | (0.2) | (100) | % | ||||||
| Unit sales | 216 | 35 | 181 | 517 | % | |||||||||
| Revenue per unit | $ | 11,810 | $ | 7,752 | $ | 4,058 | 52 | % | ||||||
| Gross profit (loss) per unit | $ | (947) | $ | (60) | $ | (887) | NM | |||||||
| Gross profit (loss) as a % of revenue | (8.0) | % | (0.8) | % | (720) | bps |
NM = Not Meaningful
54
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 0.7 | $ | 0.2 | $ | 0.5 | 250 | % | ||||||
| Gross profit (loss) | $ | (0.1) | $ | (0.1) | $ | — | — | % | ||||||
| Gross profit (loss) per unit | $ | (3,002) | $ | (68) | $ | (2,934) | NM | |||||||
| Gross profit (loss) as a % of revenue | (7.5) | % | (0.9) | % | (660) | bps |
NM = Not Meaningful
Reported wholesale vehicle revenue increased approximately $2.3 million, driven primarily by a 517% increase in wholesale vehicle unit sales volume and a $4,058, or 52%, increase in wholesale vehicle revenue per unit. Reported wholesale vehicle gross profit decreased approximately $0.2 million driven by an $887 decrease in wholesale vehicle gross loss per unit.
Same store wholesale vehicle revenue increased approximately $0.5 million. Same store wholesale vehicle gross profit remained flat.
Fixed Operations - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 9.6 | $ | 11.0 | $ | (1.4) | (13) | % | ||||||
| Acquisitions | 35.7 | 0.7 | 35.0 | NM | ||||||||||
| Total as reported | $ | 45.3 | $ | 11.7 | $ | 33.6 | 287 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 4.3 | $ | 5.5 | $ | (1.2) | (22) | % | ||||||
| Acquisitions | 17.0 | 0.3 | 16.7 | NM | ||||||||||
| Total as reported | $ | 21.3 | $ | 5.8 | $ | 15.5 | 267 | % |
NM = Not Meaningful
55
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 12.0 | $ | 5.5 | $ | 6.5 | 118 | % | ||||||
| Warranty | 1.3 | 0.7 | 0.6 | 86 | % | |||||||||
| Wholesale parts | 0.8 | 0.3 | 0.5 | 167 | % | |||||||||
| Internal, sublet and other | 31.2 | 5.2 | 26.0 | 500 | % | |||||||||
| Total revenue | $ | 45.3 | $ | 11.7 | $ | 33.6 | 287 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 6.3 | $ | 3.3 | $ | 3.0 | 91 | % | ||||||
| Warranty | 0.7 | 0.4 | 0.3 | 75 | % | |||||||||
| Wholesale parts | 0.1 | — | 0.1 | 100 | % | |||||||||
| Internal, sublet and other | 14.2 | 2.1 | 12.1 | 576 | % | |||||||||
| Total gross profit | $ | 21.3 | $ | 5.8 | $ | 15.5 | 267 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 52.4 | % | 59.0 | % | (660) | bps | ||||||||
| Warranty | 52.5 | % | 66.0 | % | NM | bps | ||||||||
| Wholesale parts | 14.3 | % | 14.0 | % | 30 | bps | ||||||||
| Internal, sublet and other | 45.5 | % | 65.6 | % | NM | bps | ||||||||
| Total gross profit as a % of revenue | 47.0 | % | 50.1 | % | (310) | bps |
NM = Not Meaningful
56
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Powersports Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 3.6 | $ | 5.2 | $ | (1.6) | (31) | % | ||||||
| Warranty | 0.4 | 0.6 | (0.2) | (33) | % | |||||||||
| Wholesale parts | 0.4 | 0.3 | 0.1 | 33 | % | |||||||||
| Internal, sublet and other | 5.2 | 4.9 | 0.3 | 6 | % | |||||||||
| Total revenue | $ | 9.6 | $ | 11.0 | $ | (1.4) | (13) | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 1.6 | $ | 3.1 | $ | (1.5) | (48) | % | ||||||
| Warranty | 0.2 | 0.4 | (0.2) | (50) | % | |||||||||
| Wholesale parts | — | — | — | — | % | |||||||||
| Internal, sublet and other | 2.5 | 2.0 | 0.5 | 25 | % | |||||||||
| Total gross profit | $ | 4.3 | $ | 5.5 | $ | (1.2) | (22) | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 44.5 | % | 59.1 | % | NM | bps | ||||||||
| Warranty | 46.0 | % | 68.0 | % | NM | bps | ||||||||
| Wholesale parts | 9.0 | % | 14.0 | % | (500) | bps | ||||||||
| Internal, sublet and other | 48.1 | % | 40.8 | % | 730 | bps | ||||||||
| Total gross profit as a % of revenue | 44.6 | % | 49.9 | % | (530) | bps |
NM = Not Meaningful
Reported Fixed Operations revenue increased approximately $33.6 million and reported Fixed Operations gross profit increased approximately $15.5 million. Customer pay revenue increased approximately $6.5 million and customer pay gross profit increased approximately $3.0 million. Warranty revenue increased approximately $0.6 million and warranty gross profit increased approximately $0.3 million. Wholesale parts revenue increased approximately $0.5 million and wholesale parts gross profit increased approximately $0.1 million. Internal, sublet and other revenue increased approximately $26.0 million and internal, sublet and other gross profit increased approximately $12.1 million.
Same store Fixed Operations revenue decreased approximately $1.4 million and same store Fixed Operations gross profit decreased approximately $1.2 million. Same store customer pay revenue decreased approximately $1.6 million and same store customer pay gross profit decreased approximately $1.5 million. Same store warranty revenue decreased approximately $0.2 million and same store warranty gross profit decreased approximately $0.2 million. Same store wholesale parts revenue increased approximately $0.1 million and same store wholesale parts gross profit remained flat. Same store internal, sublet and other revenue increased approximately $0.3 million and same store internal, sublet and other gross profit increased approximately $0.5 million.
57
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Powersports Segment
The following table provides a reconciliation of Powersports Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 2.1 | $ | 2.5 | $ | (0.4) | (16) | % | ||||||
| Acquisitions | 5.1 | 0.1 | 5.0 | NM | ||||||||||
| Total as reported | $ | 7.2 | $ | 2.6 | $ | 4.6 | 177 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 1,161 | $ | 1,209 | $ | (48) | (4) | % | ||||||
| Reported | $ | 1,017 | $ | 1,205 | $ | (188) | (16) | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 1,835 | 2,043 | (208) | (10) | % | |||||||||
| Acquisitions | 5,268 | 139 | 5,129 | NM | ||||||||||
| Total as reported | 7,103 | 2,182 | 4,921 | 226 | % |
NM = Not Meaningful
Our Powersports Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 7.2 | $ | 2.6 | $ | 4.6 | 177 | % | ||||||
| Total combined retail new and used vehicle unit sales | 7,103 | 2,182 | 4,921 | 226 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,017 | $ | 1,205 | $ | (188) | (16) | % |
Our Powersports Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same Store F&I: | ||||||||||||||
| Revenue | $ | 2.1 | $ | 2.5 | $ | (0.4) | (16) | % | ||||||
| Total combined retail new and used vehicle unit sales | 1,835 | 2,043 | (208) | (10) | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,161 | $ | 1,209 | $ | (48) | (4) | % |
58
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Reported F&I revenue increased approximately $4.6 million, or 177%, primarily due to a 226% increase in retail new and used vehicle unit sales volume. Reported F&I gross profit per retail unit decreased $188 per unit, or 16%, to $1,017 per unit, primarily due to a decrease in the combined new and used vehicle finance contract penetration rate. Reported finance contract revenue increased 134%, primarily due to a 40% increase in retail new and used vehicle unit sales volume and a 67% increase in gross profit per finance contract. Reported service contract revenue increased 129%, primarily due to a 123% increase in retail new and used vehicle service contract unit sales volume and a 3% increase in gross profit per service contract. Reported other aftermarket contract revenue increased 351%, driven primarily by a 94% increase in retail new and used vehicle unit sales volume and a 133% increase in gross profit per other aftermarket contract.
Same store F&I revenue decreased approximately $0.4 million, or 16%, primarily due to a 10% decrease in retail new and used vehicle unit sales volume. Same store F&I gross profit per retail unit decreased $48 per unit, or 4%, to $1,161 per unit, primarily due to a decrease in gross profit per service contract. Same store finance contract revenue decreased 44%, primarily due to lower retail new and used vehicle unit sales volume and a 170-basis point decrease in the combined new and used vehicle finance contract penetration rate. Same store service contract revenue decreased 71%, primarily due to a 190-basis point decrease in the service contract penetration rate, a 65% decrease in gross profit per service contract and a 15% decrease in retail new and used vehicle service contract unit sales volume. Same store other aftermarket contract revenue increased 176%, driven primarily by a 356% increase in gross profit per other aftermarket contract, offset partially by lower retail new and used vehicle unit sales volume.
59
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Segment Results Summary
In the following table of financial data, total segment income (loss) of the reportable segments is reconciled to consolidated income (loss) before taxes and impairment charges. See above for tables and discussion of results by reportable segment.
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| Segment Revenues: | (In millions, except unit data) | |||||||||||||
| Franchised Dealerships Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 6,215.0 | $ | 5,581.6 | $ | 633.4 | 11 | % | ||||||
| Fleet new vehicles | 92.2 | 99.4 | (7.2) | (7) | % | |||||||||
| Total new vehicles | $ | 6,307.2 | $ | 5,681.0 | $ | 626.2 | 11 | % | ||||||
| Used vehicles | 3,050.3 | 3,391.5 | (341.2) | (10) | % | |||||||||
| Wholesale vehicles | 204.5 | 314.0 | (109.5) | (35) | % | |||||||||
| Parts, service and collision repair | 1,714.2 | 1,588.0 | 126.2 | 8 | % | |||||||||
| Finance, insurance and other, net | 498.6 | 510.1 | (11.5) | (2) | % | |||||||||
| Franchised Dealerships Segment revenues | $ | 11,774.8 | $ | 11,484.6 | $ | 290.2 | 3 | % | ||||||
| EchoPark Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 1.0 | $ | 9.2 | $ | (8.2) | (89) | % | ||||||
| Used vehicles | 2,143.8 | 2,116.8 | 27.0 | 1 | % | |||||||||
| Wholesale vehicles | 111.7 | 170.6 | (58.9) | (35) | % | |||||||||
| Finance, insurance and other, net | 177.9 | 166.4 | 11.5 | 7 | % | |||||||||
| EchoPark Segment revenues | $ | 2,434.4 | $ | 2,463.0 | $ | (28.6) | (1) | % | ||||||
| Powersports Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 88.6 | $ | 31.8 | $ | 56.8 | 179 | % | ||||||
| Used vehicles | 19.5 | 7.1 | 12.4 | 175 | % | |||||||||
| Wholesale vehicles | 2.6 | 0.3 | 2.3 | 767 | % | |||||||||
| Parts, service and collision repair | 45.3 | 11.7 | 33.6 | 287 | % | |||||||||
| Finance, insurance and other, net | 7.2 | 2.6 | 4.6 | 177 | % | |||||||||
| Powersports Segment revenues | $ | 163.2 | $ | 53.5 | $ | 109.7 | 205 | % | ||||||
| Total consolidated revenues | $ | 14,372.4 | $ | 14,001.1 | $ | 371.3 | 3 | % | ||||||
| Segment Income (Loss) (1): | ||||||||||||||
| Franchised Dealerships Segment (2) | $ | 448.0 | $ | 641.6 | $ | (193.6) | (30) | % | ||||||
| EchoPark Segment (3) | (132.5) | (133.9) | 1.4 | 1 | % | |||||||||
| Powersports Segment | 5.7 | 2.7 | 3.0 | 111 | % | |||||||||
| Total consolidated income (loss) | $ | 321.2 | $ | 510.4 | $ | (189.2) | (37) | % | ||||||
| Impairment charges (4) | (79.3) | (320.4) | 241.1 | 75 | % | |||||||||
| Income (loss) before taxes | $ | 241.9 | $ | 190.0 | $ | 51.9 | 27 | % | ||||||
| Segment Retail New and Used Vehicle Unit Sales Volume: | ||||||||||||||
| Franchised Dealerships Segment | 207,467 | 207,936 | (469) | — | % | |||||||||
| EchoPark Segment | 73,687 | 64,259 | 9,428 | 15 | % | |||||||||
| Powersports Segment | 7,103 | 2,182 | 4,921 | 226 | % | |||||||||
| Total consolidated retail new and used vehicle unit sales volume | 288,257 | 274,377 | 13,880 | 5 | % |
(1)Segment income (loss) for each segment is defined as income (loss) before taxes and impairment charges.
(2)For 2023, amount includes approximately $20.9 million of pre-tax net gain on the disposal of franchised dealerships, partially offset by an approximately $1.9 million pre-tax net loss related to property damage. For 2022, amount includes approximately $9.1 million of pre-tax gain on the disposal of property, plant, and equipment, partially offset by an approximately $4.4 million pre-tax net loss for long-term compensation-related expenses.
60
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(3)For 2023, amount includes approximately $19.7 million of pre-tax net loss primarily related to the indefinite suspension of operations at certain EchoPark locations that occurred in the second and third quarters of 2023.
(4)For 2023, amount includes approximately $1.0 million of pre-tax property and equipment impairment charges for the Franchised Dealerships Segment and approximately $78.3 million of pre-tax impairment charges related to property and equipment, lease right-of-use assets, and other assets for the EchoPark Segment. For 2022, amount includes approximately $115.5 million of pre-tax franchise asset and property and equipment impairment charges for the Franchised Dealerships Segment and approximately $204.9 million of pre-tax goodwill and franchise asset impairment charges for the EchoPark Segment.
Selling, General and Administrative (“SG&A”) Expenses - Consolidated
Consolidated SG&A expenses are comprised of four major groups: compensation expense, advertising expense, rent expense and other expense. Compensation expense primarily relates to store personnel who are paid a commission or a salary plus commission and support personnel who are generally paid a fixed salary. Commissions paid to store personnel typically vary depending on gross profits realized and sales volume objectives. Due to the salary component for certain store and corporate personnel, gross profits and compensation expense do not change in direct proportion to one another. Advertising expense and other expense vary based on the level of actual or anticipated business activity and the number of dealerships in operation. Rent expense typically varies with the number of store locations owned, investments made for facility improvements and interest rates. Other expense includes various fixed and variable expenses, including gain on disposal of franchises, certain customer-related costs such as gasoline and service loaners, and insurance, training, legal and information technology expenses, which may not change in proportion to gross profit levels.
The following table sets forth information related to our consolidated reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 1,016.3 | $ | 1,014.8 | $ | (1.5) | — | % | ||||||
| Advertising | 92.2 | 95.4 | 3.2 | 3 | % | |||||||||
| Rent | 46.1 | 51.0 | 4.9 | 10 | % | |||||||||
| Other | 445.9 | 393.9 | (52.0) | (13) | % | |||||||||
| Total SG&A expenses | $ | 1,600.5 | $ | 1,555.1 | $ | (45.4) | (3) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 45.3 | % | 43.8 | % | (150) | bps | ||||||||
| Advertising | 4.1 | % | 4.1 | % | — | bps | ||||||||
| Rent | 2.1 | % | 2.2 | % | 10 | bps | ||||||||
| Other | 19.8 | % | 17.0 | % | (280) | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 71.3 | % | 67.1 | % | (420) | bps |
Overall SG&A expenses increased in both dollar amount and as a percentage of gross profit, primarily due to an increase in other SG&A expenses and a decrease in gross profit. Compensation expense increased in both dollar amount and as a percentage of gross profit, primarily due to an increase in fixed compensation expense and the effects of industry-wide wage inflation. Advertising expense decreased in dollar amount and was flat as a percentage of gross profit, due primarily to lower levels of advertising spent in the EchoPark Segment as a result of the store closures during the year. Rent expense decreased in both dollar amount and as a percentage of gross profit, primarily due to the purchase of several properties that were previously leased and the closure of stores in the EchoPark Segment. Other SG&A expenses increased in both dollar amount and as a percentage of gross profit, primarily due to an increase in expenses related to information technology and building maintenance as well as an increase in real estate tax expenses.
61
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Other SG&A expenses for 2023 included approximately $20.7 million of net gain on the disposal of real estate, offset partially by approximately $4.0 million of net loss from property damage and expenses associated with store closures in the EchoPark Segment. Compensation expenses for 2023 included approximately $3.1 million in severance charges and approximately $2.0 million of long-term compensation expenses.
Impairment Charges - Consolidated
Impairment charges were approximately $79.3 million and $320.4 million in 2023 and 2022, respectively. Impairment charges for 2023 primarily related to fixed assets, lease right-of-use assets, and other contractual obligations related to abandoned property as a result of our decisions to indefinitely suspend operations at certain EchoPark locations and to close certain Northwest Motorsport stores during 2023.
Depreciation and Amortization - Consolidated
Depreciation expense increased approximately $14.8 million, or 11.6%, in 2023, due primarily to acquisitions and completed construction projects and purchases of fixed assets for use in our franchised dealerships and EchoPark stores.
Interest Expense, Floor Plan - Consolidated
We typically maintain a floor plan deposit balance (as shown in the table below under the heading “Liquidity and Capital Resources”) that earns interest income based on the agreed upon floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense. The below discussion of interest expense, floor plan includes the effect of interest income earned on the floor plan deposit balance, unless otherwise noted. Our interest expense, floor plan fluctuates with changes in our outstanding borrowing and associated interest rates, which are variable based on SOFR or the U.S. prime rate, plus a rate spread.
Interest expense, floor plan for new vehicles increased approximately $34.0 million. The average interest rate applied to the new vehicle floor plan increased in the 12 months ended December 31, 2023, resulting in $28.5 million of the overall increase. The average new vehicle floor plan notes payable balance increased approximately $196.9 million, which resulted in $5.5 million of the overall increase.
Interest expense, floor plan for used vehicles decreased approximately $1.1 million, including the effect of interest income earned on the floor plan deposit balance, which contributed to $15.2 million of this decrease. Excluding the effect of interest income earned on the floor plan deposit balance, interest expense, floor plan for used vehicles increased approximately $14.1 million. Excluding the effect of interest income earned on the floor plan deposit balance, the average interest rate applied to the used vehicle floor plan increased in the 12 months ended December 31, 2023, driving a $15.3 million increase. The average used vehicle floor plan notes payable balance decreased approximately $30.5 million, which reduced used vehicle floor plan interest expense by approximately $1.2 million.
Interest Expense, Other, Net - Consolidated
Interest expense, other, net is summarized in the table below:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Stated/coupon interest | $ | 91.0 | $ | 72.3 | $ | (18.7) | (26) | % | ||||||
| Deferred loan cost amortization | 6.5 | 5.2 | (1.3) | (25) | % | |||||||||
| Interest rate hedge expense (benefit) | 1.0 | 0.7 | (0.3) | (43) | % | |||||||||
| Capitalized interest | (2.2) | (1.6) | 0.6 | 38 | % | |||||||||
| Interest on finance lease liabilities | 18.4 | 13.1 | (5.3) | (40) | % | |||||||||
| Other interest | (0.1) | 0.2 | 0.3 | 150 | % | |||||||||
| Total interest expense, other, net | $ | 114.6 | $ | 89.9 | $ | (24.7) | (27) | % |
Interest expense, other, net increased approximately $24.7 million, or 27%, primarily due an increase in stated/coupon interest payments on variable-rate mortgages and interest on finance lease liabilities.
62
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Provision for Income Taxes - Consolidated
The overall effective tax rate was 26.3% and 53.4% for 2023 and 2022, respectively. Income tax expense for 2023 includes the effect of a $5.3 million charge related to changes in uncertain tax positions, a $3.4 million charge related to non-deductible executive compensation and a $0.7 million charge related to the increase of the valuation allowance for state net operating loss carryforwards, partially offset by a $1.6 million benefit related to vested or exercised stock compensation awards. Our effective tax rate varies from year to year based on the level of taxable income, the distribution of taxable income between states in which the Company operates and other tax adjustments.
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires Sonic’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the accompanying consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Goodwill and Other Intangible Assets
In accordance with Accounting Standards Codification (“ASC”) Topic 350, “Intangibles - Goodwill and Other,” we test goodwill for impairment at least annually (as of April 30 of each year) or more frequently if indications of impairment exist. The ASC also states that if an entity determines, based on an assessment of certain qualitative factors, that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then a quantitative goodwill impairment test is unnecessary.
For purposes of goodwill impairment testing, we have three reporting units, which consist of (1) our traditional franchised dealerships, (2) our EchoPark stores and (3) our powersports stores (these reporting units also represent our reportable segments). The carrying value of our goodwill totaled approximately $253.8 million at December 31, 2023, approximately $229.8 million of which was related to our franchised dealerships reporting unit and approximately $24.0 million of which was related to our powersports reporting unit. In evaluating goodwill for impairment, if the fair value of a reporting unit is less than its carrying value, the difference would represent the amount of the required goodwill impairment. As a result of our April 30, 2023 annual test, we determined no impairment existed for any of our reporting units as of April 30, 2023. We tested our reporting units for impairment using the discounted cash flow method that utilizes inputs, including, projected revenues, margin, terminal growth rates, discount rates and a market capitalization reconciliation. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion.
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we evaluate franchise assets for impairment annually (as of April 30 of each year) or more frequently if indicators of impairment exist. We estimate the fair value of our franchise assets using a multi-period excess earnings method (“MPEEM”) model. The MPEEM model used contains inherent uncertainties, including significant estimates and assumptions related to projected revenue, projected operating margins, a discount rate (and estimates in the discount rate inputs) and residual growth rates. We are subject to financial risk to the extent that our franchise assets become impaired due to deterioration of the underlying businesses. The risk of a franchise asset impairment charge may increase to the extent the underlying businesses’ actual earnings or projected earnings experience a significant decline, or the required discount rate increases (reducing the fair value of expected future cash flows). As a result of our impairment testing as of April 30, 2023, each of our franchise assets’ fair value exceeded its carrying value and no franchise asset impairment charges were recorded in the accompanying consolidated statements of operations. The carrying value of our franchise assets totaled approximately $417.4 million at December 31, 2023, and is included in other intangible assets, net in the accompanying consolidated balance sheet as of such date. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion. More recently acquired franchise assets are at a greater risk of impairment than older franchise assets which have significant clearance between fair value and recorded balances. Many factors affect the valuation of franchise assets such as the discount rate and projected revenue amounts. Unfavorable changes in these factors increases the risk of future impairments.
63
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Finance, Insurance and Service Contracts
We arrange financing for our guests through various financial institutions and receive a commission from the financial institution either in a flat fee amount or in an amount equal to the difference between the interest rates charged to our guests and the predetermined interest rates set by the financial institution. We also receive commissions from the sale of various insurance contracts and non-recourse third-party extended service contracts. Under these contracts, the applicable manufacturer or third-party warranty company is directly liable for all warranties provided within the contract. Retrospective finance and insurance revenues (“F&I retro revenues”) are recognized when the product contract has been executed with the end customer and the transaction is estimated each reporting period based on the expected value method using historical and projected data. F&I retro revenues can vary based on a variety of factors, including numbers of contracts and history of cancellations and claims. Accordingly, we utilize this historical and projected data to constrain the consideration to the extent that it is probable that a significant reversal in the amount of cumulative revenue will not occur when the uncertainty associated with the variable consideration is subsequently resolved. Receivables, net in the accompanying consolidated balance sheets as of December 31, 2023 and 2022 include approximately $31.8 million and $38.7 million, respectively, related to contract assets from F&I retro revenue recognition. Changes in contract assets from December 31, 2022 to December 31, 2023 were primarily due to ordinary business activity, including the receipt of cash for amounts earned and recognized in prior periods. Historically, our actual F&I retro revenue amounts earned have not been materially different from our recorded estimates.
In the event a customer terminates a financing, insurance or extended service contract prior to the scheduled maturity date, we may be required to return a portion of the commission revenue originally recorded as income by Sonic to the third-party provider (known as a “chargeback”). The commission revenue for the sale of these products and services is recorded net of estimated future chargebacks in the period in which the product or service was sold. Our estimate of future chargebacks is established based on our historical chargeback rates, termination provisions of the applicable contracts and data provided by the third-party underwriter of the contracts. While expected chargeback rates vary depending on the type of contract sold, a 100-basis point change in the estimated chargeback rates used in determining our estimates of future chargebacks would have changed our estimated reserve for chargebacks at December 31, 2023 by approximately $3.3 million. Our estimate of chargebacks was approximately $57.5 million as of December 31, 2023, compared to approximately $54.1 million as of December 31, 2022, with the increase primarily driven by higher F&I revenues and higher projected cancellation rates. Our chargeback reserve estimate is influenced by the level of F&I revenues and the timing and number of early contract termination events, such as vehicle repossessions, loan refinancing, and early pay-offs. If these events become more or less common, or if there is a shift in the timing of these cancellations, the resulting impact could affect our estimated reserve for chargebacks and could have a material adverse impact on our operating results, financial position and cash flows. Historically, our actual chargeback experience has not been materially different from our recorded estimates.
Income Taxes
As a matter of course, we are regularly audited by various taxing authorities and, from time to time, these audits result in proposed assessments where the ultimate resolution may result in us owing additional taxes. Management believes that our tax positions comply, in all material respects, with applicable tax law and that we have adequately provided for any reasonably foreseeable outcome related to these matters. From time to time, we engage in transactions in which the tax consequences may be subject to uncertainty. Examples of such transactions include business acquisitions and disposals, including consideration paid or received in connection with such transactions. Significant judgment is required in assessing and estimating the tax consequences of these transactions. We determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, we presume that the position will be examined by the appropriate taxing authority that has full knowledge of all relevant information. A tax position that does not meet the more-likely-than-not recognition threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. The tax position is measured at the largest amount of benefit that is likely to be realized upon ultimate settlement. We adjust our estimates periodically because of ongoing examinations by and settlements with the various taxing authorities, as well as changes in tax laws, regulations and precedent.
At December 31, 2023, there were approximately $10.9 million in reserves that we had provided for these matters (including estimates related to possible interest and penalties) with approximately $6.3 million included in other accrued liabilities and approximately $4.6 million recorded in other long-term liabilities in the accompanying consolidated balance sheet as of such date. The effects on our consolidated financial statements of income tax uncertainties are discussed in Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
64
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We periodically review all deferred tax asset positions (including state net operating loss carryforwards) to determine whether it is more likely than not that the deferred tax assets will be realized. Certain factors considered in evaluating the potential for realization of deferred tax assets include the time remaining until expiration (related to state net operating loss carryforwards) and various sources of taxable income that may be available under the tax law to realize a tax benefit related to a deferred tax asset. This evaluation requires management to make certain assumptions about future profitability, the execution of tax strategies that may be available to us and the likelihood that these assumptions or execution of tax strategies would occur. This evaluation is highly judgmental. The results of future operations, regulatory framework of the taxing authorities and other related matters cannot be predicted with certainty. Therefore, actual realization of these deferred tax assets may be materially different from management’s estimate.
As of December 31, 2023 and 2022, we had recorded a valuation allowance amount of approximately $6.3 million and $5.6 million, respectively, related to certain state net operating loss carryforward deferred tax assets as we determined that we would not be able to generate sufficient state taxable income in the related entities to realize the accumulated net operating loss carryforward balances.
We make certain estimates, judgments and assumptions in the calculation of our provision for income taxes, in the resulting tax liabilities and in the recoverability of deferred tax assets. These estimates, judgments and assumptions are updated quarterly by our management based on available information and take into consideration estimated income taxes based on prior year income tax returns, changes in income tax law, our income tax strategies and other factors. If our management receives information which causes us to change our estimate of the year-end liability, the amount of expense or expense reduction required to be recorded in any particular quarter could be material to our operating results, financial position and cash flows.
Recent Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2020-04, “Reference Rate Reform (ASC Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” ASU 2020-04 provides optional guidance for a limited period of time to ease potential accounting impact associated with transitioning away from reference rates that are expected to be discontinued, such as the London InterBank Offered Rate (“LIBOR”). The amendments in this ASU apply only to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued. The amendments in ASU 2020-04 were effective through December 31, 2022.
In January 2021, the FASB issued ASU 2021-01, which clarifies that certain optional expedients and exceptions in ASC Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. Certain of our existing contracts have been modified, amended or renegotiated to accommodate a transition to a new reference rate. We do not have any remaining LIBOR-based contractual agreements. See the discussion under the heading “Long-Term Debt and Credit Facilities” below for discussion of amendments to our debt agreements related to the conversion from LIBOR to a new reference rate.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (ASC Topic 820): Improvements to Reportable Segment Disclosures.” The amendments require the disclosure of significant segment expenses as well as expanded interim disclosures, along with other changes to segment disclosure requirements. The standard will be effective for fiscal years beginning after December 15, 2023, and interim periods beginning on or after January 1, 2025. We are currently evaluating the impact that the adoption of the provisions of the ASU will have on our consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09, “Income Taxes (ASC Topic 740): Improvements to Income Tax Disclosures.” The amendments require the disclosure of a reconciliation between income tax expense from continuing operations and the amount computed by multiplying income from continuing operations before income taxes by the applicable statutory rate as well as an annual disaggregation of the income tax rate reconciliation between certain specified categories by both percentage and reported amounts, along with other changes to income tax disclosure requirements. The standard will be effective for fiscal years beginning after December 15, 2024, and interim periods for fiscal years beginning after December 15, 2025. We are currently evaluating the impact that the adoption of the provisions of the ASU will have on our consolidated financial statements.
65
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Liquidity and Capital Resources
We require cash to fund debt service, lease obligations, working capital requirements, facility improvements and other capital improvements, and dividends on our common stock and to finance acquisitions and otherwise invest in our business. We rely on cash flows from operations, borrowings under our revolving credit and floor plan borrowing arrangements, real estate mortgage financing, asset sales and offerings of debt and equity securities to meet these requirements. We were in compliance with all restrictive covenants under our debt agreements as of December 31, 2023 and expect to be in compliance for at least the next 12 months. We closely monitor our available liquidity and projected future operating results in order to remain in compliance with the restrictive covenants under the 2021 Credit Facilities, the 2019 Mortgage Facility, the indentures governing the 4.625% Notes and the 4.875% Notes, and our other debt obligations and lease arrangements. However, our liquidity could be negatively affected if we fail to comply with the financial covenants in our existing debt or lease arrangements. After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2023, we had approximately $270.4 million of net income and retained earnings free of such restrictions. Cash flows provided by our dealerships are derived from various sources. The primary sources include individual consumers, automobile manufacturers, automobile manufacturers’ captive finance subsidiaries and other financial institutions. Disruptions in these cash flows could have a material adverse impact on our operations and overall liquidity.
Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
We had the following liquidity resources available as of December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| Cash and cash equivalents | $ | 28.9 | $ | 229.2 | ||
| Floor plan deposit balance | 345.0 | 272.0 | ||||
| Availability under the 2021 Revolving Credit Facility | 298.6 | 292.9 | ||||
| Availability under the 2019 Mortgage Facility | 173.0 | — | ||||
| Total available liquidity resources | $ | 845.5 | $ | 794.1 |
We maintain a floor plan deposit balance (as shown in the table above) that offsets interest based on the agreed upon floor plan interest rate, effectively reducing the net used vehicle floor plan interest expense with the lender. This deposit balance is not designated as a prepayment of notes payable - floor plan, nor is it our intent to use this amount to offset principal amounts owed under notes payable - floor plan in the future, although we have the right and ability to do so. The deposit balances of approximately $345.0 million as of December 31, 2023 and approximately $272.0 million as of December 31, 2022 are classified as other current assets in the accompanying consolidated balance sheets as of December 31, 2023 and 2022.
66
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Long-Term Debt and Credit Facilities
2021 Credit Facilities
On April 14, 2021, we entered into an amended and restated syndicated revolving credit facility (the “2021 Revolving Credit Facility”) and amended and restated syndicated new and used vehicle floor plan credit facilities (the “2021 Floor Plan Facilities” and, together with the 2021 Revolving Credit Facility, the “2021 Credit Facilities”). The amendment and restatement of the 2021 Credit Facilities extended the scheduled maturity dates to April 14, 2025. On October 8, 2021, we entered into an amendment to the 2021 Credit Facilities (the “Credit Facility Amendment”) to, among other things: (1) increase the aggregate commitments under the 2021 Revolving Credit Facility to $350.0 million (which may be increased at the Company’s option up to $400.0 million upon satisfaction of certain conditions), and the 2021 Floor Plan Facilities to $2.6 billion (which, under certain conditions, may be increased at the Company’s option up to $2.9 billion that may be allocated between the new vehicle revolving floor plan facility and the used vehicle revolving floor plan facility that comprise the 2021 Floor Plan Facilities as the Company requests, with no more than 40% of the aggregate commitments allocated to the used vehicle revolving floor plan facility); and (2) permit the issuance of the 4.625% Notes and the 4.875% Notes. On October 7, 2022, we entered into an amendment to the 2021 Credit Facilities (the “Second Credit Facility Amendment”) to, among other things: (1) replace the 2021 Credit Facilities’ LIBOR-based Eurodollar reference interest rate option with a reference interest rate option based upon one-month Term SOFR (as defined in the 2021 Credit Facilities); (2) amend the provisions relating to the basis for inclusion of real property owned by the Company or certain of its subsidiaries in the borrowing base for the 2021 Revolving Credit Facility; (3) amend the minimum amount for commitments under the 2021 Revolving Credit Facility and the proportion that such commitments under the 2021 Revolving Credit Facility may comprise of the total commitments made by the lenders; and (4) adjust aspects of the offset account used for voluntary reductions to loans under the 2021 Floor Plan Facilities.
As amended, availability under the 2021 Revolving Credit Facility is calculated as the lesser of $350.0 million or a borrowing base calculated based on certain eligible assets, less the aggregate amount of any outstanding letters of credit and borrowings under the 2021 Revolving Credit Facility (the “2021 Revolving Borrowing Base”). As of December 31, 2023, the 2021 Revolving Borrowing Base was $310.7 million based on balances as of such date. As of December 31, 2023, we had no outstanding borrowings and $12.1 million in outstanding letters of credit under the 2021 Revolving Credit Facility, resulting in $298.6 million remaining borrowing availability under the 2021 Revolving Credit Facility.
Our obligations under the 2021 Credit Facilities are guaranteed by the Company and certain of our subsidiaries and are secured by a pledge of substantially all of our and our subsidiaries’ assets. As of the dates presented in the accompanying consolidated financial statements, the amounts outstanding under the 2021 Credit Facilities bear interest at variable rates based on specified percentages above one-month Term SOFR. We have agreed under the 2021 Credit Facilities not to pledge any assets to any third parties (other than those explicitly allowed to be pledged by the amended terms of the 2021 Credit Facilities), including other lenders, subject to certain stated exceptions, including floor plan financing arrangements. In addition, the 2021 Credit Facilities contain certain negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2021 Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default (as defined in the 2021 Credit Facilities) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2021 Credit Facilities. In addition, dividends greater than $0.12 per share are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities.
67
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
4.625% Notes
On October 27, 2021, we issued $650.0 million in aggregate principal amount of 4.625% Notes, which will mature on November 15, 2029. Sonic used the net proceeds from the issuance of the 4.625% Notes, along with the net proceeds of the 4.875% Notes, to fund the acquisition of RFJ Auto Partners, Inc. and its subsidiaries (the “RFJ Acquisition”) and to repay existing debt.
The 4.625% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2029 Indenture”), by and among the Company, certain subsidiary guarantors named therein (collectively, the “Guarantors”) and U.S. Bank National Association, as trustee (the “trustee”). The 4.625% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2029 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2029 Indenture) may be released. The 2029 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2029 Indenture provides that interest on the 4.625% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2029 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.625% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2024 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Year | Redemption Price | ||
|---|---|---|---|
| 2024 | 102.313 | % | |
| 2025 | 101.156 | % | |
| 2026 | 100.000 | % |
Before November 15, 2024, the Company may redeem all or a part of the 4.625% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2024 up to an aggregate of 35% of the aggregate principal of the 4.625% Notes at a price equal to 104.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
4.875% Notes
On October 27, 2021, we issued $500.0 million in aggregate principal amount of 4.875% Notes, which will mature on November 15, 2031. Sonic used the net proceeds from the issuance of the 4.875% Notes, along with the net proceeds of the 4.625% Notes, to fund the RFJ Acquisition and to repay existing debt.
The 4.875% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2031 Indenture”), by and among the Company, the Guarantors and the trustee. The 4.875% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2031 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2031 Indenture) may be released. The 2031 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2031 Indenture provides that interest on the 4.875% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2031 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.875% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2026 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
68
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Year | Redemption Price | ||
|---|---|---|---|
| 2026 | 102.438 | % | |
| 2027 | 101.625 | % | |
| 2028 | 100.813 | % | |
| 2029 | 100.000 | % |
Before November 15, 2026, the Company may redeem all or a part of the 4.875% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2026 up to an aggregate of 35% of the aggregate principal of the 4.875% Notes at a price equal to 104.875% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
2019 Mortgage Facility
On November 22, 2019, we entered into a delayed draw-term loan credit agreement, which was scheduled to mature on November 22, 2024 (the “2019 Mortgage Facility”). On October 11, 2021, we entered into an amendment to the 2019 Mortgage Facility (the “Mortgage Facility Amendment”) to permit the consummation of the RFJ Acquisition and the issuance of the 4.625% Notes and the 4.875% Notes. On November 17, 2022, we entered into an amendment to the 2019 Mortgage Facility (the “Second Mortgage Facility Amendment”) to, among other things, extend the scheduled maturity date to November 17, 2027.
On November 17, 2022, in connection with the closing of the Second Mortgage Facility Amendment, the Company incurred a term loan under the 2019 Mortgage Facility with a principal amount of $320.0 million, with a portion of the proceeds used to repay the entire $77.6 million principal amount of the prior term loan. In addition, the lenders under the 2019 Mortgage Facility committed to providing, upon the terms set forth in the Second Mortgage Facility Amendment and upon the pledging of sufficient collateral by the Company, delayed draw-term loans in an aggregate principal amount up to $85.0 million (the “Delayed Draw Credit Facility”) and revolving loans in an aggregate principal amount not to exceed $95.0 million outstanding. On November 18, 2022, the Company incurred a term loan under the Delayed Draw Credit Facility with a principal amount of $7.0 million. The aggregate commitments of the lenders under the 2019 Mortgage Facility equal a total of $500.0 million, upon satisfaction of the conditions set forth in the 2019 Mortgage Facility, including the appraisal and pledging of collateral of a specified value. The Second Mortgage Facility Amendment also amended the 2019 Mortgage Facility to, among other things: (1) replace the 2019 Mortgage Facility’s LIBOR-based Eurodollar reference interest rate option with a reference interest rate option based upon one-month Term SOFR (as defined in the 2019 Mortgage Facility); and (2) make changes to the pricing grid for loans incurred under the 2019 Mortgage Facility, which is based on an incremental interest margin calculated based on the Company’s Consolidated Total Lease Adjusted Leverage Ratio (as defined in the 2019 Mortgage Facility).
Under the 2019 Mortgage Facility, Sonic had an initial maximum borrowing limit of $500.0 million, which varies based on the appraised value of the collateral underlying the 2019 Mortgage Facility. Based on balances as of December 31, 2023, we had $311.0 million of outstanding borrowings under the 2019 Mortgage Facility and additional lender commitments of $173.0 million subject to the appraisal and pledging of additional collateral.
Amounts outstanding under the 2019 Mortgage Facility bear interest at: (1) a specified rate above one-month Term SOFR, ranging from 1.25% to 2.25% per annum according to a performance-based pricing grid determined by the Company’s Consolidated Total Lease Adjusted Leverage Ratio as of the last day of the immediately preceding fiscal quarter (the “Performance Grid”); or (2) a specified rate above the Base Rate (as defined in the 2019 Mortgage Facility), ranging from 0.25% to 1.25% per annum according to the Performance Grid. Interest on the 2019 Mortgage Facility is paid monthly in arrears calculated using the Base Rate plus the Applicable Rate (as defined in the 2019 Mortgage Facility) according to the Performance Grid. Repayment of principal is scheduled to be $4.0 million per quarter from March 31, 2023 through December 31, 2024 and $6.0 million per quarter from March 31, 2025 through September 30, 2027 with the remaining balance due on the November 17, 2027 maturity date. Prior to the November 17, 2027 maturity date, the Company reserves the right to prepay the principal amount outstanding at any time without premium or penalty provided the prepayment amount exceeds $0.5 million. In addition, dividends greater than $0.12 per share are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities.
69
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The 2019 Mortgage Facility contains usual and customary representations and warranties, and usual and customary affirmative and negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2019 Mortgage Facility permits quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default (as defined in the 2019 Mortgage Facility) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2019 Mortgage Facility.
Mortgage Notes to Finance Companies
As of December 31, 2023, the weighted-average interest rate of our other outstanding mortgage notes (excluding the 2019 Mortgage Facility) was 5.25% (an increase from 5.14% as of December 31, 2022) and the total outstanding mortgage principal balance of these notes (excluding the 2019 Mortgage Facility) was approximately $238.7 million. These mortgage notes require monthly payments of principal and interest through their respective maturities, are secured by the underlying properties and contain certain cross-default provisions. Maturity dates for these mortgage notes range from 2024 to 2033.
Floor Plan Facilities
We finance all of our new and certain of our used vehicle inventory through standardized floor plan facilities with: (1) certain manufacturer captive finance companies (classified as notes payable - floor plan - trade in the accompanying consolidated balance sheets) and (2) a syndicate of manufacturer-affiliated captive finance companies and commercial banks (classified as notes payable - floor plan - non-trade in the accompanying consolidated balance sheets). These floor plan facilities are due on demand and currently bear interest at variable rates based on either one-month Term SOFR or prime plus an additional spread, as applicable. The weighted-average interest rate for our new and used vehicle floor plan facilities was 6.52% and 3.31% for 2023 and 2022, respectively.
We receive floor plan assistance in the form of direct payments or credits from certain manufacturers. Floor plan assistance received is capitalized in inventory and recorded as a reduction of cost of sales when the associated inventory is sold. We received approximately $59.2 million and $52.2 million in manufacturer assistance in 2023 and 2022, respectively, and recognized in cost of sales approximately $58.7 million and $51.5 million in manufacturer assistance in 2023 and 2022, respectively. Interest payments under each of our floor plan facilities are due monthly and we are generally not required to make principal repayments prior to the sale of the associated vehicles. The total notes payable - floor plan balance of approximately $1.7 billion as of December 31, 2023 is classified as current liabilities in the accompanying consolidated balance sheet as of such date.
Covenants and Default Provisions
Non-compliance with covenants, including a failure to make any payment when due, under the 2021 Credit Facilities, the 2019 Mortgage Facility, our floor plan agreements with various manufacturer-affiliated captive finance companies, operating lease agreements, mortgage notes to finance companies and the 2029 Indenture and the 2031 Indenture (collectively, the “Significant Debt Agreements”) could result in a default and an acceleration of our repayment obligation under the 2021 Credit Facilities. A default under the 2021 Credit Facilities or the 2019 Mortgage Facility would constitute a default under the floor plan facilities we have in place with affiliates of Ford Motor Company (collectively, the “Ford Floor Plan Facilities”) and could entitle these lenders to accelerate our repayment obligations under one or more of the floor plan facilities. Certain defaults under the 2021 Credit Facilities, the 2019 Mortgage Facility and one or more of the Ford Floor Plan Facilities or certain other debt obligations would not result in a default under the 2029 Indenture or the 2031 Indenture, unless our repayment obligations under the 2021 Credit Facilities, the 2019 Mortgage Facility, one or more of the Ford Floor Plan Facilities or such other debt obligations were accelerated. An acceleration of our repayment obligation under any of the Significant Debt Agreements could result in an acceleration of our repayment obligations under our other Significant Debt Agreements. The failure to repay principal amounts of the Significant Debt Agreements when due would create cross-default situations related to other indebtedness. The 2021 Credit Facilities and the 2019 Mortgage Facility include the following financial covenants:
70
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Covenant | |||||||
|---|---|---|---|---|---|---|---|
| MinimumConsolidatedLiquidityRatio | MinimumConsolidatedFixed ChargeCoverageRatio | MaximumConsolidatedTotal LeaseAdjusted LeverageRatio | |||||
| Required ratio | 1.05 | 1.20 | 5.75 | ||||
| December 31, 2023 actual | 1.25 | 1.93 | 2.97 |
In addition, many of our facility leases are governed by a guarantee agreement between the landlord and us that contains financial and operating covenants. The financial covenants under the guarantee agreement are identical to those under the 2021 Credit Facilities and the 2019 Mortgage Facility with the exception of one additional financial covenant related to the ratio of EBTDAR to Rent (as defined in the guarantee agreement) with a required ratio of no less than 1.50 to 1.00. As of December 31, 2023, the ratio was 11.23 to 1.00.
We were in compliance with all of the restrictive and financial covenants in all of our floor plan agreements, long-term debt facilities and lease agreements as of December 31, 2023. After giving effect to the applicable restrictions on the payment of dividends and certain other transactions under our debt agreements, as of December 31, 2023, we had approximately $270.4 million of net income and retained earnings free of such restrictions. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for further discussion of the 2021 Credit Facilities.
Acquisitions and Dispositions
During 2023, we acquired one business in our Powersports Segment (consisting of five locations) for approximately $75.1 million, including inventory acquired and subsequently funded by floor plan notes payable. We disposed of one luxury franchised dealership, one mid-line franchised dealership, one domestic franchised dealership and indefinitely suspended operations at eight EchoPark locations and 14 related delivery/buy centers in 2023. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for further discussion.
Capital Expenditures
Our capital expenditures include the purchase of land and buildings, the construction of new franchised dealerships, EchoPark and powersports stores and collision repair centers, building improvements and equipment purchased for use in our franchised dealerships and EchoPark and powersports stores. We selectively construct or improve new franchised dealership facilities to maintain compliance with manufacturers’ image requirements. We typically finance these projects through cash flows from operations, new mortgages or our credit facilities.
Capital expenditures for 2023 were approximately $203.6 million, including approximately $181.4 million related to our Franchised Dealerships Segment, approximately $15.3 million related to our EchoPark Segment and approximately $6.9 million related to our Powersports Segment. Of the total capital expenditures, approximately $101.0 million was related to facility construction projects, approximately $21.6 million was related to acquisitions of real estate (land and buildings), and approximately $81.0 million was for other fixed assets utilized in our operations. All of the $203.6 million in gross capital expenditures in 2023 was funded through cash from operations. As of December 31, 2023, commitments for facility construction projects totaled approximately $27.9 million.
Share Repurchase Program
Our Board of Directors has authorized us to repurchase shares of our Class A Common Stock. Historically, we have used our share repurchase authorization to offset dilution caused by the exercise of stock options or the vesting of equity compensation awards and to maintain our desired capital structure. During 2023, we repurchased approximately 3.3 million shares of our Class A Common Stock for approximately $177.6 million in open-market transactions at prevailing market prices and in connection with tax withholding on the vesting of equity compensation awards. As of December 31, 2023, our total remaining repurchase authorization was approximately $286.7 million. Under the 2021 Credit Facilities, share repurchases are permitted to the extent that no event of default exists and we do not exceed the restrictions set forth in our debt agreements. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2023, we had approximately $270.4 million of net income and retained earnings free of such restrictions.
71
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our share repurchase activity is subject to the business judgment of our Board of Directors and management, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, the current economic environment and other factors considered by our Board of Directors and management to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors and management determine our share repurchase policy in the future.
Dividends
Our Board of Directors approved four quarterly cash dividends on all outstanding shares of Class A and Class B Common Stock totaling $1.16 per share during 2023. Subsequent to December 31, 2023, our Board of Directors approved a cash dividend on all outstanding shares of Class A and Class B Common Stock of $0.30 per share for stockholders of record on March 15, 2024 to be paid on April 15, 2024. The 2021 Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2021 Credit Facilities. In addition, dividends greater than $0.12 per share are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities. The 2029 Indenture and the 2031 Indenture also contain restrictions on our ability to pay dividends. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2023, we had approximately $270.4 million of net income and retained earnings free of such restrictions. The declaration and payment of any future dividend is subject to the business judgment of our Board of Directors, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements and covenant compliance, share repurchases, the current economic environment and other factors considered by our Board of Directors to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors determines our dividend policy in the future. There is no guarantee that additional dividends will be declared and paid at any time in the future. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for a description of restrictions on the payment of dividends.
Cash Flows
Cash Flows from Operating Activities - Net cash used in operating activities was approximately $15.7 million for 2023. The cash used in operations for 2023 consisted primarily of an increase in inventories, and an increase in receivables, offset partially by net income (less non-cash items), an increase in notes payable - floor plan - trade and an increase in trade accounts payable. Net cash provided by operating activities was approximately $406.1 million for 2022. The cash provided by operations for 2022 consisted primarily of net income (less non-cash items), a decrease in inventories, and an increase in notes payable - floor plan - trade, offset partially by an increase in receivables and an increase in the floor plan deposit balance.
We arrange our inventory floor plan financing through both manufacturer captive finance companies and a syndicate of manufacturer-affiliated captive finance companies and commercial banks. Our floor plan financed with manufacturer captives is recorded in the consolidated balance sheets as notes payable - floor plan - trade (with the change in balance being reflected in operating cash flows). Our dealerships that obtain floor plan financing from a syndicate of manufacturer-affiliated captive finance companies and commercial banks record their obligation in the consolidated balance sheets as notes payable - floor plan - non-trade (with the change in balance being reflected in financing cash flows).
Due to the presentation differences for changes in trade floor plan financing and non-trade floor plan financing in the consolidated statements of cash flows, decisions made by us to move dealership floor plan financing arrangements from one finance source to another may cause significant variations in operating and financing cash flows without affecting our overall liquidity, working capital or cash flows. Upon entering into the 2021 Floor Plan Facilities in April 2021, the majority of our outstanding floor plan liabilities were reclassified from trade floor plan liabilities to non-trade floor plan liabilities, resulting in a significant reclassification of related floor plan liability cash flows from operating activities to financing activities.
Net cash provided by combined trade and non-trade floor plan financing was approximately $372.1 million for 2023. Net cash used in combined trade and non-trade floor plan financing was approximately $40.8 million for 2022. Accordingly, if all changes in floor plan notes payable were classified as an operating activity (to align changes in floor plan liability balances with the associated changes in inventory balances for cash flow classification), the result would have been net cash provided by operating activities of approximately $319.2 million and $340.2 million for 2023 and 2022, respectively.
72
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Cash Flows from Investing Activities - Net cash used in investing activities was approximately $218.7 million and $0.3 billion for 2023 and 2022, respectively. The use of cash during 2023 was comprised primarily of the purchase of a powersports business (including real property), net of cash acquired, and purchases of land, property and equipment, offset partially by the proceeds from the sale of four franchised dealerships. The use of cash during 2022 was comprised primarily of purchases of businesses, net of cash acquired, and purchases of land, property and equipment, offset partially by the proceeds from the sale of property and equipment. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for additional discussion.
The significant components of capital expenditures relate primarily to dealership renovations, the purchase of certain existing dealership facilities which had previously been financed under long-term operating leases, and the purchase and development of new real estate parcels for the relocation of existing dealerships and the construction of EchoPark stores. During 2022, we generated net proceeds from mortgage financing (excluding the effects of any refinancing with zero net proceeds) in the amount of approximately $327.0 million to purchase certain existing dealership facilities and to fund certain capital expenditures.
Cash Flows from Financing Activities - Net cash provided by financing activities was approximately $34.1 million for 2023. Net cash used in financing activities was approximately $0.2 billion for 2022. For 2023, cash provided by financing activities was comprised primarily of net borrowings on notes payable - floor plan - non-trade, offset partially by the repurchases of treasury stock and scheduled principal payments of long-term debt. For 2022, cash used in financing activities was comprised primarily of the repurchases of treasury stock, scheduled principal payments and repayments of long-term debt, the reduction of finance lease liabilities and net repayments on notes payable - floor plan - non-trade, offset partially by proceeds from the issuance of long-term debt.
One metric that management uses to measure operating performance is Adjusted EBITDA (a non-GAAP financial measure) for each of our reportable segments and on a consolidated basis. We believe adjusted EBITDA enables our operating performance to be compared across reporting periods on a consistent basis by excluding non-floor plan financing costs, non-cash items such as depreciation and amortization, stock-based compensation expense, and impairment charges, and other items that may affect the comparability of reporting periods, including, but not limited to, gains or losses from acquisitions or dispositions, facility exit costs, severance and long-term compensation charges, and storm damage charges. This non-GAAP financial measure is reconciled to net income (loss) (the nearest comparable GAAP financial measure) in the table below:
| Year Ended December 31, 2023 | Year Ended December 31, 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | |||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Net income (loss) | $ | 178.2 | $ | 88.5 | ||||||||||||||||||||||
| Income tax (benefit) expense | 63.7 | 101.5 | ||||||||||||||||||||||||
| Income (loss) before taxes | $ | 447.0 | $ | (210.8) | $ | 5.7 | $ | 241.9 | $ | 526.1 | $ | (338.8) | $ | 2.7 | $ | 190.0 | ||||||||||
| Non-floor plan interest (1) | 103.2 | 3.2 | 1.7 | 108.1 | 80.0 | 3.7 | 1.0 | 84.7 | ||||||||||||||||||
| Depreciation & amortization (2) | 118.8 | 26.6 | 3.4 | 148.8 | 107.0 | 24.8 | 0.9 | 132.7 | ||||||||||||||||||
| Stock-based compensation expense | 23.3 | — | — | 23.3 | 16.0 | — | — | 16.0 | ||||||||||||||||||
| Loss (gain) on exit of leased dealerships | — | 4.3 | — | 4.3 | — | — | — | — | ||||||||||||||||||
| Impairment charges | 1.0 | 78.3 | — | 79.3 | 115.5 | 204.9 | — | 320.4 | ||||||||||||||||||
| Severance and long-term compensation charges | — | 5.1 | — | 5.1 | 4.4 | — | — | 4.4 | ||||||||||||||||||
| Acquisition and disposition-related (gain) loss | (20.7) | 0.3 | — | (20.4) | (9.7) | — | — | (9.7) | ||||||||||||||||||
| Hail and storm damage charges | 1.9 | — | — | 1.9 | — | — | — | — | ||||||||||||||||||
| Used vehicle inventory valuation adjustment | — | 10.0 | — | 10.0 | — | — | — | — | ||||||||||||||||||
| Adjusted EBITDA (3) | $ | 674.5 | $ | (83.0) | $ | 10.8 | $ | 602.3 | $ | 839.3 | $ | (105.4) | $ | 4.6 | $ | 738.5 |
(1)Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.
(3)Adjusted EBITDA is a non-GAAP financial measure.
73
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Future Liquidity Outlook
Our future contractual obligations are as follows, based on the earlier of stated contractual obligation or possible expected payment date:
| 2024 | Thereafter | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | ||||||||||||||
| Notes payable - floor plan | $ | 1,672.7 | $ | — | ||||||||||
| Long-term debt (1) | 60.1 | 1,639.5 | ||||||||||||
| Letters of credit | 12.1 | — | ||||||||||||
| Estimated interest payments on floor plan facilities (2) | 14.5 | — | ||||||||||||
| Estimated interest payments on long-term debt | 86.7 | 418.1 | ||||||||||||
| Operating leases (net of sublease proceeds) | 50.9 | 341.2 | ||||||||||||
| Construction contracts | 27.9 | — | ||||||||||||
| Other purchase obligations (3) | 1.8 | 0.8 | ||||||||||||
| Liability for uncertain tax positions (4) | 0.5 | 10.4 | ||||||||||||
| Total | $ | 1,927.2 | $ | 2,410.0 |
(1)Long-term debt amounts consist only of principal obligations, excluding debt issuance costs.
(2)Floor plan facility balances are correlated with the amount of vehicle inventory and are generally due at the time that a vehicle is sold. Estimated interest payments were calculated using the December 31, 2023 floor plan facility balance, the weighted-average interest rate for the three months ended December 31, 2023 of 5.21% and the assumption that floor plan balances at December 31, 2023 would be relieved within 60 days in connection with the sale of the associated vehicle inventory.
(3)Other purchase obligations include contracts for real estate purchases, office supplies, utilities, acquisition-related obligations and various other items or other services.
(4)Amount represents recorded liability, including interest and penalties, related to “Accounting for Uncertain Income Tax Positions” in the ASC. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” and Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We believe our best sources of liquidity for operations and debt service remain cash flows generated from operations combined with the availability of borrowings under our floor plan facilities (or any replacements thereof), the 2021 Credit Facilities (or any replacements thereof), the 2019 Mortgage Facility (or any replacements thereof) and real estate mortgage financing, selected dealership and other asset sales and our ability to raise funds in the capital markets through offerings of debt or equity securities. Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
Seasonality
Our operations are subject to seasonal variations. Due in part to our franchised dealerships brand mix, the first quarter historically has contributed less operating profit than the second and third quarters, while the fourth quarter historically has contributed the highest operating profit of any quarter. Due to the abnormal effects of the COVID-19 pandemic on the automotive supply chain and a subsequent recovery of inventory levels, in addition to the effects of other macroeconomic conditions, this historical seasonality did not play out in 2023 and may not hold true in 2024. Weather conditions and the timing of manufacturer incentive programs and model changeovers cause seasonality and may adversely affect vehicle demand and, consequently, our profitability. Comparatively, parts and service demand has historically remained stable throughout the year.
74
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Guarantees and Indemnification Obligations
In connection with the operation and disposition of our dealerships, we have entered into various guarantees and indemnification obligations. When we sell dealerships, we attempt to assign any related lease to the buyer of the dealership to eliminate any future liability. However, if we are unable to assign the related leases to the buyer, we will attempt to sublease the leased properties to the buyer at a rate equal to the terms of the original leases. In the event we are unable to sublease the properties to the buyer with terms at least equal to our leases, we may be required to record lease exit accruals. As of December 31, 2023, our future gross minimum lease payments related to properties subleased to buyers of sold dealerships totaled approximately $7.2 million. Future sublease payments expected to be received related to these lease payments were approximately $7.1 million at December 31, 2023.
In accordance with the terms of agreements entered into for the sale of our dealerships, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of sale, including environmental exposure and exposure resulting from the breach of representations or warranties made in accordance with the agreements. While our exposure with respect to environmental remediation is difficult to quantify, our maximum exposure associated with these general indemnifications was approximately $8.0 million as of December 31, 2023 and there was not any material exposure with respect to these indemnifications as of December 31, 2022. These indemnifications typically expire within a period of one to three years following the date of sale.
We also guarantee the floor plan commitments of our 50%-owned joint venture, and the amount of such guarantee was approximately $4.3 million at December 31, 2023. We expect the aggregate amount of the obligations we guarantee to fluctuate based on dealership disposition activity. Although we seek to mitigate our exposure in connection with these matters, these guarantees and indemnification obligations, including environmental exposures and the financial performance of lease assignees and sublessees, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our liquidity and capital resources. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these guarantees and indemnification obligations.
Legal Proceedings
We are involved, and expect to continue to be involved, in various legal and administrative proceedings arising out of the conduct of our business, including regulatory investigations and private civil actions brought by plaintiffs purporting to represent a potential class or for which a class has been certified. Although we vigorously defend ourselves in all legal and administrative proceedings, the outcomes of pending and future proceedings arising out of the conduct of our business, including litigation with customers, employment-related lawsuits, contractual disputes, class actions, purported class actions and actions brought by governmental authorities, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, financial condition, results of operations, cash flows or prospects.
There were no significant liabilities related to legal matters as of December 31, 2023 and December 31, 2022.
75
SONIC AUTOMOTIVE, INC.
FY 2022 10-K MD&A
SEC filing source: 0001043509-23-000003.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes thereto and “Item 1A. Risk Factors” included in this Annual Report on Form 10-K. The financial and statistical data contained in the following discussion for all periods presented reflects our December 31, 2022 classification of dealerships between continuing and discontinued operations in accordance with “Presentation of Financial Statements” in the Accounting Standards Codification (the “ASC”). For comparison and discussion of our results of operations for the year ended December 31, 2021 (“2021”) to our results of operations for the year ended December 31, 2020 (“2020”), please refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for 2021.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately.
Unless otherwise noted, all discussion of increases or decreases are for the year ended December 31, 2022 (“2022”) compared to 2021. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening. The following discussion of Powersports Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by reported total revenue). As a result of the way we manage our business, we had three reportable segments as of December 31, 2022: (1) the Franchised Dealerships Segment; (2) the EchoPark Segment; and (3) the Powersports Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of December 31, 2022, we operated 111 stores in the Franchised Dealerships Segment, 52 stores in the EchoPark Segment, and eight stores in the Powersports Segment. The Franchised Dealerships Segment consists of 142 new vehicle franchises (representing 28 different brands of cars and light trucks) and 17 collision repair centers in 18 states. The EchoPark Segment operates in 21 states, including 11 Northwest Motorsport pre-owned vehicle stores acquired in the RFJ Acquisition in December 2021 that are included in the EchoPark Segment. Under our current EchoPark growth plan, we plan to continue to increase our physical and digital footprint as we build out a nationwide EchoPark distribution network expected to reach 90% of the U.S. population by 2025.
The Franchised Dealerships Segment provides comprehensive sales and services, including: (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of third-party financing, extended warranties, service contracts, insurance and other aftermarket products (collectively, “finance and insurance” or “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges third-party F&I product sales for our guests in pre-owned vehicle specialty retail locations, and does not offer customer-facing Fixed Operations services. The Powersports Segment offers guests: (1) sales of both new and used powersports vehicles (such as motorcycles, personal watercraft and all-terrain vehicles); (2) Fixed Operations activities; and (3) F&I services. All three segments generally operate independently of one another with the exception of certain shared back-office functions and corporate overhead costs.
29
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Executive Summary
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) unit sales volume was approximately 13.7 million vehicles in 2022, a decrease of 9%, compared to approximately 15.0 million vehicles in 2021, according to the Power Information Network (“PIN”) from J.D. Power. We currently estimate the 2023 new vehicle industry volume will be between 14.0 million vehicles (an increase of 2.2% compared to 2022) and 15.0 million vehicles (an increase of 9.5% compared to 2022). The ongoing effects of supply chain disruptions as a result of the COVID-19 pandemic, availability of new and used vehicle inventory, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of natural disasters or other unforeseen circumstances could cause the actual 2023 new vehicle industry volume to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the retail new vehicle industry volume (which excludes fleet new vehicle sales). According to PIN from J.D. Power, industry retail new vehicle unit sales volume decreased 11%, to approximately 11.7 million vehicles, in 2022, from approximately 13.1 million vehicles in 2021.
Impact of COVID-19 and Supply Chain Disruptions
The global automotive supply chain has been significantly disrupted since the onset of the COVID-19 pandemic, primarily related to the production of semiconductors and other components that are used in many modern automobiles, in addition to workforce-related production delays and stoppages. As a result, automobile manufacturing has operated for multiple years at lower than usual production levels, reducing the amount of new vehicle inventory and certain parts inventory available to our dealerships. These inventory constraints have led to low new and used vehicle inventory and a high new and used vehicle pricing environment, which drove retail new vehicle unit sales volumes lower across the industry since the onset of the COVID-19 pandemic. New vehicle and certain parts production levels began to improve in late 2022; however, there is a risk that higher production levels and new vehicle inventory on hand may not result in incremental retail new vehicle sales volume, which could cause actual 2023 new vehicle industry volume to vary from our expectations.
Impairment Charges
Impairment charges were approximately $320.4 million and $0.1 million in 2022 and 2021, respectively. Impairment charges for 2022 include approximately $202.9 million of goodwill impairment charges related to the EchoPark Segment, approximately $116.4 million of franchise asset impairment charges, of which approximately $114.4 million is related to the Franchised Dealerships Segment and approximately $2.0 million is related to the EchoPark Segment, and approximately $1.1 million of charges related to the abandonment of certain construction projects in the Franchised Dealerships Segment. Impairment charges for 2021 include approximately $0.1 million of charges related to operating lease right-of-use asset impairment for a former EchoPark location.
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2021 and 2022, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Unless otherwise noted, all discussion of increases or decreases are for 2022 compared to 2021. The following discussion is on a same store basis (which excludes results from disposed stores), except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
30
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Retail new vehicle revenue decreased 2% in 2022, primarily driven by a 14% decrease in retail new vehicle unit sales volume, offset partially by a 14% increase in retail new vehicle average selling price. Retail new vehicle gross profit increased 25% in 2022, as a result of higher retail new vehicle gross profit per unit, offset partially by lower retail new vehicle unit sales volume. Retail new vehicle gross profit per unit increased $2,060 per unit, or 45%, to $6,630 per unit, due primarily to higher retail new vehicle average selling prices due in part to inventory shortages as a result of vehicle manufacturer supply chain disruptions and production delays. Many of our new vehicles are being pre-ordered and delivered to customers shortly after the vehicles arrive at our stores. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 24 days as of December 31, 2022, compared to 16 days as of December 31, 2021 (11 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation). The level of new vehicle inventory on hand continues to be below our target level as a result of the ongoing vehicle manufacturer supply chain disruptions and production delays described above, and while we anticipate that manufacturer production and new vehicle inventory levels will begin to improve in 2023, we expect that new vehicle inventory levels will remain lower than historical levels throughout 2023.
Retail used vehicle revenue increased 3% in 2022, driven by a 16% increase in retail used vehicle average selling price, offset partially by an 11% decrease in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased 19% in 2022, due to a decrease in retail used vehicle gross profit per unit of $164 per unit, or 9%, to $1,605 per unit, in addition to lower retail used vehicle unit sales volume. Wholesale vehicle gross profit (loss) worsened by approximately $13.1 million, to gross loss of $5.1 million during 2022, due primarily to a $584 per unit, or 181%, decrease in wholesale vehicle gross profit per unit as a result of changes in pricing and demand for vehicles at wholesale auction. We generally focus on maintaining used vehicle inventory days’ supply in the 25- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 26 days as of December 31, 2022, compared to 42 days as of December 31, 2021 (36 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation).
Fixed Operations revenue increased 10% and Fixed Operations gross profit increased 9% in 2022. Fixed Operations gross margin decreased 40 basis points, to 49.8%, in 2022, driven primarily by a decrease in warranty and internal, sublet and other revenue contribution and lower customer pay gross margin.
F&I revenue decreased 1% in 2022, driven primarily by a 12% decrease in combined retail new and used vehicle unit sales volume, offset partially by higher F&I gross profit per retail unit. F&I gross profit per retail unit increased $264 per unit, or 12%, to $2,415 per unit, in 2022. We believe that our proprietary software applications, playbook processes and guest-centric selling approach enable us to optimize F&I gross profit and penetration rates (the number of F&I products sold per vehicle) across our F&I product lines.
EchoPark Segment
Unless otherwise noted, all discussion of increases or decreases are for 2022 compared to 2021. The following discussion is on a reported basis, except where otherwise noted as being on a same market basis. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening.
Reported total revenues increased 5% in 2022, driven primarily by continued expansion of our nationwide distribution network and a 26% increase in retail used vehicle average selling price. Reported total gross profit increased 18% in 2022, primarily due to higher retail used vehicle gross profit per unit, offset partially by a decrease in retail used vehicle unit sales volume.
Reported retail used vehicle revenue increased approximately $84.2 million, or 4%, due to a 26% increase in retail used vehicle revenue per unit, partially offset by an 18% decrease in retail used vehicle unit sales volume. F&I revenue decreased 14% in 2022, driven primarily by an 18% decrease in retail used vehicle unit sales volume, offset partially by higher retail used vehicle average selling prices. Combined retail used vehicle and F&I gross profit per unit increased $884 per unit, or 50%, to $2,657 per unit in 2022. The increase in combined retail used vehicle and F&I gross profit per unit was primarily due to strategic actions taken to diversify our inventory sourcing mix and to reduce used vehicle inventory acquisition costs, benefiting retail used vehicle gross profit per unit.
31
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale vehicle gross profit decreased by approximately $6.0 million in 2022, due to a decrease in wholesale vehicle unit sales volume and declining wholesale auction prices. We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 40 days as of December 31, 2022, as compared to 70 days as of December 31, 2021 (39 days excluding the acquisition of 11 Northwest Motorsport pre-owned vehicle stores in the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation).
Same market total revenues decreased 17% in 2022, driven primarily by a 33% decrease in retail used vehicle unit sales volume as we strategically adjusted our retail used vehicle unit sales volume to manage overall segment income (loss) levels; offset partially by an increase in retail used vehicle average selling price. Same market total gross profit decreased 21% in 2022, due primarily to lower retail used vehicle unit sales volume, offset partially by a 21% increase in EchoPark Segment same market combined retail used vehicle and F&I gross profit per unit, to $2,109 per unit.
Powersports Segment
During the first quarter of 2022, we acquired one powersports store and, during the third quarter of 2022, we acquired seven additional powersports stores. During 2022, reported total revenue was $53.5 million and reported total gross profit was $16.8 million.
Reported retail new vehicle revenue was $31.8 million and reported retail new vehicle gross profit was $6.4 million, based on a retail new vehicle average selling price of approximately $20,000 and a retail new vehicle gross profit per unit of $3,974 per unit. On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 119 days as of December 31, 2022. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality.
Reported retail used vehicle revenue was $7.1 million and reported retail used vehicle gross profit was $2.0 million, based on a retail used vehicle average selling price of $12,093 and a retail used vehicle gross profit per unit of $3,349 per unit. On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 141 days as of December 31, 2022. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality.
Reported Fixed Operations revenue was $11.7 million and reported Fixed Operations gross profit was $5.8 million. Customer pay revenue was $5.5 million and customer pay gross profit was $3.3 million. Warranty revenue was $0.7 million and warranty gross profit was $0.4 million. Wholesale parts revenue was $0.3 million and there was no wholesale parts gross profit. Internal, sublet and other revenue was $5.2 million and internal, sublet and other gross profit was $2.1 million.
Reported F&I revenue was $2.6 million, based on F&I gross profit per retail unit of $1,205.
32
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations
The following table summarizes the percentages of total revenues represented by certain items reflected in our consolidated statements of operations:
| Percentage of Total Revenues | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2022 | 2021 | 2020 | ||||||
| Revenues: | ||||||||
| New vehicles | 40.9 | % | 41.3 | % | 43.8 | % | ||
| Used vehicles | 39.4 | % | 39.3 | % | 36.5 | % | ||
| Wholesale vehicles | 3.5 | % | 3.0 | % | 2.0 | % | ||
| Parts, service and collision repair | 11.4 | % | 11.3 | % | 12.6 | % | ||
| Finance, insurance and other, net | 4.8 | % | 5.1 | % | 5.1 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of sales | 83.5 | % | 84.6 | % | 85.4 | % | ||
| Gross profit | 16.5 | % | 15.4 | % | 14.6 | % | ||
| Selling, general and administrative expenses | 11.1 | % | 10.3 | % | 10.5 | % | ||
| Impairment charges | 2.3 | % | — | % | 2.8 | % | ||
| Depreciation and amortization | 0.9 | % | 0.8 | % | 0.9 | % | ||
| Operating income | 2.2 | % | 4.3 | % | 0.3 | % | ||
| Interest expense, floor plan | 0.2 | % | 0.1 | % | 0.3 | % | ||
| Interest expense, other, net | 0.6 | % | 0.4 | % | 0.4 | % | ||
| Other income (expense), net | 0.0 | % | 0.1 | % | 0.0 | % | ||
| Income (loss) from continuing operations before taxes | 1.4 | % | 3.7 | % | (0.4) | % | ||
| Provision for income taxes for continuing operations - benefit (expense) | 0.7 | % | 0.9 | % | 0.2 | % | ||
| Income (loss) from continuing operations | 0.6 | % | 2.8 | % | (0.6) | % |
Results of Operations - Consolidated
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2021 and 2022, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
New Vehicles - Consolidated
New vehicle revenues include the sale of new vehicles, including new powersports vehicles, to retail customers, as well as the sale of fleet vehicles to businesses for use in their operations. New vehicle revenues and gross profit can be influenced by vehicle manufacturer incentives to consumers (which vary from cash-back incentives to low interest rate financing, among other things), the availability of consumer credit and the level and type of manufacturer-to-dealer incentives, as well as manufacturers providing adequate inventory allocations to our dealerships to meet consumer demand. The automobile manufacturing industry is cyclical and historically has experienced periodic downturns characterized by oversupply and weak demand, both within specific brands and in the industry as a whole. As an automotive retailer, we seek to mitigate the effects of this sales cycle by maintaining a diverse brand mix of dealerships. Our brand diversity allows us to offer a broad range of products at a wide range of prices from lower-priced economy vehicles to luxury vehicles and powersports vehicles.
The U.S. retail automotive industry’s new vehicle unit sales volume below reflects all brands marketed or sold in the U.S. This industry sales volume includes brands we do not sell and markets in which we do not operate, therefore changes in our new vehicle unit sales volume may not trend directly in line with changes in the industry new vehicle unit sales volume. We believe that the retail new vehicle industry sales volume is a more meaningful metric for comparing our new vehicle unit sales volume to the industry due to our minimal fleet vehicle business.
U.S. retail new vehicle industry volume, fleet new vehicle industry volume, and total new vehicle industry volume were as follows:
33
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Year Ended December 31, | Better / (Worse) | |||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | % Change | ||||||
| (In millions of vehicles) | ||||||||
| U.S. industry volume - Retail new vehicle (1) | 11.7 | 13.1 | (11) | % | ||||
| U.S. industry volume - Fleet new vehicle | 2.0 | 1.9 | 5 | % | ||||
| U.S. industry volume - Total new vehicle (1) | 13.7 | 15.0 | (9) | % |
(1) Source: PIN from J.D. Power
We currently estimate the 2023 new vehicle industry volume will be between 14.0 million vehicles (an increase of 2.2% compared to 2022) and 15.0 million vehicles (an increase of 9.5% compared to 2022). The ongoing effects of supply chain disruptions as a result of the COVID-19 pandemic, availability of new and used vehicle inventory, interest rates, changes in consumer confidence, availability of consumer financing, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in such levels, or timing of consumer demand as a result of natural disasters or other unforeseen circumstances could cause the actual 2023 new vehicle industry volume to vary from expectations.
Our consolidated reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 5,622.6 | $ | 4,993.4 | $ | 629.2 | 13 | % | ||||||
| Fleet new vehicle revenue | 99.4 | 124.6 | (25.2) | (20) | % | |||||||||
| Total new vehicle revenue | $ | 5,722.0 | $ | 5,118.0 | $ | 604.0 | 12 | % | ||||||
| Retail new vehicle gross profit | $ | 662.8 | $ | 459.8 | $ | 203.0 | 44 | % | ||||||
| Fleet new vehicle gross profit | 4.9 | 1.6 | 3.3 | 206 | % | |||||||||
| Total new vehicle gross profit | $ | 667.7 | $ | 461.4 | $ | 206.3 | 45 | % | ||||||
| Retail new vehicle unit sales | 101,168 | 99,943 | 1,225 | 1 | % | |||||||||
| Fleet new vehicle unit sales | 2,115 | 3,543 | (1,428) | (40) | % | |||||||||
| Total new vehicle unit sales | 103,283 | 103,486 | (203) | NM | ||||||||||
| Revenue per new retail unit | $ | 55,577 | $ | 49,963 | $ | 5,614 | 11 | % | ||||||
| Revenue per new fleet unit | $ | 47,011 | $ | 35,159 | $ | 11,852 | 34 | % | ||||||
| Total revenue per new unit | $ | 55,402 | $ | 49,456 | $ | 5,946 | 12 | % | ||||||
| Gross profit per new retail unit | $ | 6,552 | $ | 4,600 | $ | 1,952 | 42 | % | ||||||
| Gross profit per new fleet unit | $ | 2,293 | $ | 454 | $ | 1,839 | 405 | % | ||||||
| Total gross profit per new unit | $ | 6,464 | $ | 4,459 | $ | 2,005 | 45 | % | ||||||
| Retail gross profit as a % of revenue | 11.8 | % | 9.2 | % | 260 | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.9 | % | 1.3 | % | 360 | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 11.7 | % | 9.0 | % | 270 | bps |
NM = Not Meaningful
34
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For further analysis of new vehicle results, see the tables and discussion under the headings “New Vehicles - Franchised Dealerships Segment” and “New Vehicles - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
Used Vehicles - Consolidated
Used vehicle revenues include the sale of used vehicles, including used powersports vehicles, to retail customers and at wholesale. Used vehicle revenues are directly affected by a number of factors, including consumer demand for used vehicles, the pricing and level of manufacturer incentives on new vehicles, the number and quality of trade-ins and lease turn-ins available to our dealerships, the availability and pricing of used vehicles acquired at wholesale auction, and the availability of consumer credit.
As a result of low levels of new vehicle inventory and a heightened demand for used vehicles (both by retail consumers and dealers at wholesale auction), used vehicle prices reached an all-time high during the first half of 2022, and remained at elevated levels during the second half of 2022. Depending on the mix of inventory sourcing (trade-in versus wholesale auction), the days’ supply of used vehicle inventory, and the pricing strategy employed by the dealership, retail used vehicle gross profit per unit and retail used vehicle gross profit as a percentage of revenue may vary significantly from historical levels given the current used vehicle environment.
Our consolidated reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 5,515.4 | $ | 4,933.6 | $ | 581.8 | 12 | % | ||||||
| Gross profit | $ | 180.8 | $ | 133.0 | $ | 47.8 | 36 | % | ||||||
| Unit sales | 173,209 | 183,292 | (10,083) | (6) | % | |||||||||
| Revenue per unit | $ | 31,842 | $ | 26,609 | $ | 5,233 | 20 | % | ||||||
| Gross profit per unit | $ | 1,044 | $ | 720 | $ | 324 | 45 | % | ||||||
| Gross profit as a % of revenue | 3.3 | % | 2.7 | % | 60 | bps |
For further analysis of used vehicle results, see the tables and discussion under the headings “Used Vehicles - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “Used Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Wholesale Vehicles - Consolidated
Wholesale vehicle revenues are affected by retail new and used vehicle unit sales volume and the associated trade-in volume, as well as short-term, temporary and seasonal fluctuations in wholesale auction pricing. Since the beginning of the COVID-19 pandemic in March 2020, wholesale vehicle prices and supply at auction have experienced periods of volatility, impacting our wholesale vehicle revenues and related gross profit (loss), as well as our retail used vehicle revenues and related gross profit. We believe that the current wholesale vehicle price environment is not sustainable in the long term and expect that average wholesale vehicle pricing and related gross profit (loss) may begin to return toward long-term normalized levels in 2023. Wholesale vehicle revenues are also significantly affected by our corporate inventory management strategy and policies, which are designed to optimize our total used vehicle inventory and expected gross profit levels and minimize inventory carrying risks.
35
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 484.9 | $ | 367.2 | $ | 117.7 | 32 | % | ||||||
| Gross profit (loss) | $ | (3.1) | $ | 9.8 | $ | (12.9) | (132) | % | ||||||
| Unit sales | 35,323 | 36,795 | (1,472) | (4) | % | |||||||||
| Revenue per unit | $ | 13,727 | $ | 9,980 | $ | 3,747 | 38 | % | ||||||
| Gross profit (loss) per unit | $ | (87) | $ | 266 | $ | (353) | (133) | % | ||||||
| Gross profit (loss) as a % of revenue | (0.6) | % | 2.7 | % | (330) | bps |
For further analysis of wholesale vehicle results, see the tables and discussion under the headings “Wholesale Vehicles - Franchised Dealerships Segment,” “Wholesale Vehicles - EchoPark Segment” and “Wholesale Vehicles - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Fixed Operations - Consolidated
Parts, service and collision repair revenues consist of repairs and maintenance requested and paid by customers (“customer pay”), warranty repairs (manufacturer-paid), wholesale parts (sales of parts and accessories to third-party automotive repair businesses), and internal, sublet and other. Internal, sublet and other primarily relates to preparation and reconditioning work performed on vehicles in inventory that are later sold to a third party and may vary based on used vehicle inventory and sales volume from period to period. When that work is performed by one of our dealerships or stores, the work is classified as internal. In the event the work is performed by a third party on our behalf, it is classified as sublet. Parts and service revenue is driven by the volume and mix of warranty repairs versus customer pay repairs, available service capacity (a combination of service bay count and technician availability), vehicle quality, manufacturer recalls, customer loyalty, and prepaid or manufacturer-paid maintenance programs.
We believe that, over time, vehicle quality will continue to improve, but vehicle complexity and the associated demand for repairs by qualified technicians at manufacturer-affiliated dealerships may result in market share gains that could offset any revenue lost from improvement in vehicle quality. We also believe that, over the long term, we have the ability to continue to optimize service capacity and customer retention at our dealerships and stores to further increase Fixed Operations revenues. Manufacturers continue to extend new vehicle warranty periods (in particular for BEVs) and have also begun to include regular maintenance items in the warranty or complimentary maintenance program coverage. These factors, over the long term, combined with the extended manufacturer warranties on CPO vehicles, should facilitate growth in our parts and service business. Barriers to long-term growth may include reductions in the rate paid by manufacturers to dealers for warranty repair work performed, as well as the improved quality and design of vehicles that may affect the level and frequency of future customer pay or warranty-related repair revenues.
The COVID-19 pandemic initially had a negative effect on our consolidated Fixed Operations revenues, as travel restrictions, government-imposed stay-at-home and shelter-in-place orders, and fewer workers undertaking a daily commute combined to substantially decrease the number of miles driven in the U.S., which decreased the demand for maintenance, repairs and collision services beginning in March 2020. As government-imposed restrictions were relaxed and consumers resumed normal levels of driving, we experienced a recovery in Fixed Operations revenues and are currently operating at or above pre-pandemic levels in the majority of our markets.
36
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 672.8 | $ | 602.3 | $ | 70.5 | 12 | % | ||||||
| Warranty | 228.0 | 214.8 | 13.2 | 6 | % | |||||||||
| Wholesale parts | 199.2 | 158.8 | 40.4 | 25 | % | |||||||||
| Internal, sublet and other | 499.7 | 364.5 | 135.2 | 37 | % | |||||||||
| Total revenue | $ | 1,599.7 | $ | 1,340.4 | $ | 259.3 | 19 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 389.7 | $ | 341.9 | $ | 47.8 | 14 | % | ||||||
| Warranty | 132.8 | 125.0 | 7.8 | 6 | % | |||||||||
| Wholesale parts | 35.9 | 28.0 | 7.9 | 28 | % | |||||||||
| Internal, sublet and other | 234.1 | 178.2 | 55.9 | 31 | % | |||||||||
| Total gross profit | $ | 792.5 | $ | 673.1 | $ | 119.4 | 18 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 57.9 | % | 56.8 | % | 110 | bps | ||||||||
| Warranty | 58.3 | % | 58.2 | % | 10 | bps | ||||||||
| Wholesale parts | 18.0 | % | 17.8 | % | 20 | bps | ||||||||
| Internal, sublet and other | 46.8 | % | 48.9 | % | (210) | bps | ||||||||
| Total gross profit as a % of revenue | 49.5 | % | 50.2 | % | (70) | bps |
For further analysis of Fixed Operations results, see the tables and discussion under the headings “Fixed Operations - Franchised Dealerships Segment” and “Fixed Operations - Powersports Segment” in the Franchised Dealerships Segment and Powersports Segment sections, respectively, below.
F&I - Consolidated
Finance, insurance and other, net revenues include commissions for arranging third-party vehicle financing and insurance, sales of third-party extended warranties and service contracts for vehicles, and sales of other aftermarket products. In connection with vehicle financing, extended warranties and service contracts, other aftermarket products and insurance contracts, we receive commissions from the third-party providers for originating these contracts. F&I revenues are recognized net of actual and estimated future chargebacks and other costs associated with originating contracts (as a result, reported F&I revenues and F&I gross profit are the same amount, resulting in a 100% gross margin for F&I). F&I revenues are affected by the level of new and retail used vehicle unit sales volume, the age and average selling price of vehicles sold, the level of manufacturer financing specials or leasing incentives, and our F&I penetration rates for each type of F&I product. The F&I penetration rate represents the number of finance contracts, extended warranties and service contracts, other aftermarket products or insurance contracts that we are able to originate per vehicle sold, expressed as a percentage.
Yield spread premium is another term for the commission earned by our dealerships for arranging vehicle financing for consumers. The amount of the commission could be zero, a flat fee or an actual spread between the interest rate charged to the consumer and the interest rate provided by the third-party direct financing source (e.g., a commercial bank, credit union or manufacturer captive finance company). We have established caps on the potential yield spread premium our dealerships can earn with all finance sources. We believe the yield spread premium we earn for arranging vehicle financing represents value to the consumer in numerous ways, including the following:
•lower cost, below-market financing is often available only from the manufacturers’ captives and franchised dealers;
•ease of access to multiple high-quality lending sources;
•lease-financing alternatives are largely available only from manufacturers’ captives or other indirect lenders;
•guests with substandard credit frequently do not have direct access to potential sources of sub-prime financing; and
37
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
•guests with significant “negative equity” in their current vehicle (i.e., the guest’s current vehicle is worth less than the balance of their vehicle loan or lease obligation) frequently are unable to pay off the loan on their current vehicle and finance the purchase or lease of a replacement new or used vehicle without the assistance of a franchised dealership’s network of lending sources.
Our consolidated reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 679.1 | $ | 637.2 | $ | 41.9 | 7 | % | ||||||
| Total combined retail new and used vehicle unit sales | 274,377 | 283,235 | (8,858) | (3) | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,475 | $ | 2,250 | $ | 225 | 10 | % |
For further analysis of F&I results, see the tables and discussion under the headings “F&I - Franchised Dealerships Segment,” “Used Vehicles and F&I - EchoPark Segment” and “F&I - Powersports Segment” in the Franchised Dealerships Segment, EchoPark Segment and Powersports Segment sections, respectively, below.
Results of Operations - Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2022 and 2021, the change in reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a same store basis (which excludes results from disposed stores), except where otherwise noted.
38
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for new vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail new vehicle revenue: | ||||||||||||||
| Same store | $ | 4,794.4 | $ | 4,901.8 | $ | (107.4) | (2) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 787.2 | 82.6 | 704.6 | NM | ||||||||||
| Total as reported | $ | 5,581.6 | $ | 4,984.4 | $ | 597.2 | 12 | % | ||||||
| Fleet new vehicle revenue: | ||||||||||||||
| Same store | $ | 85.1 | $ | 62.7 | $ | 22.4 | 36 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 14.3 | 61.9 | (47.6) | NM | ||||||||||
| Total as reported | $ | 99.4 | $ | 124.6 | $ | (25.2) | (20) | % | ||||||
| Total new vehicle revenue: | ||||||||||||||
| Same store | $ | 4,879.5 | $ | 4,964.5 | $ | (85.0) | (2) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 801.5 | 144.5 | 657.0 | NM | ||||||||||
| Total as reported | $ | 5,681.0 | $ | 5,109.0 | $ | 572.0 | 11 | % | ||||||
| Retail new vehicle gross profit: | ||||||||||||||
| Same store | $ | 561.3 | $ | 449.2 | $ | 112.1 | 25 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 94.0 | 9.5 | 84.5 | NM | ||||||||||
| Total as reported | $ | 655.3 | $ | 458.7 | $ | 196.6 | 43 | % | ||||||
| Fleet new vehicle gross profit: | ||||||||||||||
| Same store | $ | 3.6 | $ | 1.6 | $ | 2.0 | 125 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 1.3 | — | 1.3 | NM | ||||||||||
| Total as reported | $ | 4.9 | $ | 1.6 | $ | 3.3 | 206 | % | ||||||
| Total new vehicle gross profit: | ||||||||||||||
| Same store | $ | 564.9 | $ | 450.8 | $ | 114.1 | 25 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 95.3 | 9.5 | 85.8 | NM | ||||||||||
| Total as reported | $ | 660.2 | $ | 460.3 | $ | 199.9 | 43 | % | ||||||
| Retail new vehicle unit sales: | ||||||||||||||
| Same store | 84,663 | 98,311 | (13,648) | (14) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 14,761 | 1,504 | 13,257 | NM | ||||||||||
| Total as reported | 99,424 | 99,815 | (391) | — | % | |||||||||
| Fleet new vehicle unit sales: | ||||||||||||||
| Same store | 1,853 | 1,590 | 263 | 17 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 262 | 1,953 | (1,691) | NM | ||||||||||
| Total as reported | 2,115 | 3,543 | (1,428) | (40) | % | |||||||||
| Total new vehicle unit sales: | ||||||||||||||
| Same store | 86,516 | 99,901 | (13,385) | (13) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 15,023 | 3,457 | 11,566 | NM | ||||||||||
| Total as reported | 101,539 | 103,358 | (1,819) | (2) | % |
NM = Not Meaningful
39
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 5,581.6 | $ | 4,984.4 | $ | 597.2 | 12 | % | ||||||
| Fleet new vehicle revenue | 99.4 | 124.6 | (25.2) | (20) | % | |||||||||
| Total new vehicle revenue | $ | 5,681.0 | $ | 5,109.0 | $ | 572.0 | 11 | % | ||||||
| Retail new vehicle gross profit | $ | 655.3 | $ | 458.7 | $ | 196.6 | 43 | % | ||||||
| Fleet new vehicle gross profit | 4.9 | 1.6 | 3.3 | 206 | % | |||||||||
| Total new vehicle gross profit | $ | 660.2 | $ | 460.3 | $ | 199.9 | 43 | % | ||||||
| Retail new vehicle unit sales | 99,424 | 99,815 | (391) | — | % | |||||||||
| Fleet new vehicle unit sales | 2,115 | 3,543 | (1,428) | (40) | % | |||||||||
| Total new vehicle unit sales | 101,539 | 103,358 | (1,819) | (2) | % | |||||||||
| Revenue per new retail unit | $ | 56,139 | $ | 49,937 | $ | 6,202 | 12 | % | ||||||
| Revenue per new fleet unit | $ | 47,002 | $ | 35,159 | $ | 11,843 | 34 | % | ||||||
| Total revenue per new unit | $ | 55,948 | $ | 49,430 | $ | 6,518 | 13 | % | ||||||
| Gross profit per new retail unit | $ | 6,591 | $ | 4,595 | $ | 1,996 | 43 | % | ||||||
| Gross profit per new fleet unit | $ | 2,292 | $ | 454 | $ | 1,838 | 405 | % | ||||||
| Total gross profit per new unit | $ | 6,502 | $ | 4,453 | $ | 2,049 | 46 | % | ||||||
| Retail gross profit as a % of revenue | 11.7 | % | 9.2 | % | 250 | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.9 | % | 1.3 | % | 360 | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 11.6 | % | 9.0 | % | 260 | bps |
40
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Retail new vehicle revenue | $ | 4,794.4 | $ | 4,901.8 | $ | (107.4) | (2) | % | ||||||
| Fleet new vehicle revenue | 85.1 | 62.7 | 22.4 | 36 | % | |||||||||
| Total new vehicle revenue | $ | 4,879.5 | $ | 4,964.5 | $ | (85.0) | (2) | % | ||||||
| Retail new vehicle gross profit | $ | 561.3 | $ | 449.2 | $ | 112.1 | 25 | % | ||||||
| Fleet new vehicle gross profit | 3.6 | 1.6 | 2.0 | 125 | % | |||||||||
| Total new vehicle gross profit | $ | 564.9 | $ | 450.8 | $ | 114.1 | 25 | % | ||||||
| Retail new vehicle unit sales | 84,663 | 98,311 | (13,648) | (14) | % | |||||||||
| Fleet new vehicle unit sales | 1,853 | 1,590 | 263 | 17 | % | |||||||||
| Total new vehicle unit sales | 86,516 | 99,901 | (13,385) | (13) | % | |||||||||
| Revenue per new retail unit | $ | 56,629 | $ | 49,860 | $ | 6,769 | 14 | % | ||||||
| Revenue per new fleet unit | $ | 45,939 | $ | 39,472 | $ | 6,467 | 16 | % | ||||||
| Total revenue per new unit | $ | 56,401 | $ | 49,695 | $ | 6,706 | 13 | % | ||||||
| Gross profit per new retail unit | $ | 6,630 | $ | 4,570 | $ | 2,060 | 45 | % | ||||||
| Gross profit per new fleet unit | $ | 1,938 | $ | 969 | $ | 969 | 100 | % | ||||||
| Total gross profit per new unit | $ | 6,529 | $ | 4,512 | $ | 2,017 | 45 | % | ||||||
| Retail gross profit as a % of revenue | 11.7 | % | 9.2 | % | 250 | bps | ||||||||
| Fleet gross profit as a % of revenue | 4.2 | % | 2.5 | % | 170 | bps | ||||||||
| Total new vehicle gross profit as a % of revenue | 11.6 | % | 9.1 | % | 250 | bps |
Retail new vehicle revenue decreased 2%, due primarily to a 14% decrease in retail new vehicle unit sales volume, offset partially by a 14% increase in retail new vehicle average selling price. Retail new vehicle gross profit increased approximately $112.1 million, or 25%, as a result of higher retail new vehicle gross profit per unit, offset partially by lower retail new vehicle unit sales volume. Retail new vehicle gross profit per unit increased $2,060 per unit, or 45%, to $6,630 per unit, due primarily to inventory shortages as a result of vehicle manufacturer supply chain and production delays as a result of the COVID-19 pandemic, which have generally increased the average selling prices of such vehicles.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 24 and 16 days as of December 31, 2022 and 2021, respectively (note that the December 31, 2021 days’ supply was 11 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation). The level of new vehicle inventory on hand continues to be below our target level as a result of the ongoing vehicle manufacturer supply chain disruptions and production delays described above, and while we anticipate that manufacturer production and new vehicle inventory levels will begin to improve in 2023, we expect that new vehicle inventory levels will remain lower than historical levels throughout 2023.
41
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Retail used vehicle revenue: | ||||||||||||||
| Same store | $ | 2,955.6 | $ | 2,860.8 | $ | 94.8 | 3 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 435.9 | 40.2 | 395.7 | NM | ||||||||||
| Total as reported | $ | 3,391.5 | $ | 2,901.0 | $ | 490.5 | 17 | % | ||||||
| Retail used vehicle gross profit: | ||||||||||||||
| Same store | $ | 149.1 | $ | 184.2 | $ | (35.1) | (19) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 25.3 | 3.9 | 21.4 | NM | ||||||||||
| Total as reported | $ | 174.4 | $ | 188.1 | $ | (13.7) | (7) | % | ||||||
| Retail used vehicle unit sales: | ||||||||||||||
| Same store | 92,939 | 104,084 | (11,145) | (11) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 15,573 | 1,373 | 14,200 | NM | ||||||||||
| Total as reported | 108,512 | 105,457 | 3,055 | 3 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle: | ||||||||||||||
| Revenue | $ | 3,391.5 | $ | 2,901.0 | $ | 490.5 | 17 | % | ||||||
| Gross profit | $ | 174.4 | $ | 188.1 | $ | (13.7) | (7) | % | ||||||
| Unit sales | 108,512 | 105,457 | 3,055 | 3 | % | |||||||||
| Revenue per unit | $ | 31,254 | $ | 27,509 | $ | 3,745 | 14 | % | ||||||
| Gross profit per unit | $ | 1,607 | $ | 1,784 | $ | (177) | (10) | % | ||||||
| Gross profit as a % of revenue | 5.1 | % | 6.5 | % | (140) | bps |
42
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store retail used vehicle: | ||||||||||||||
| Revenue | $ | 2,955.6 | $ | 2,860.8 | $ | 94.8 | 3 | % | ||||||
| Gross profit | $ | 149.1 | $ | 184.2 | $ | (35.1) | (19) | % | ||||||
| Unit sales | 92,939 | 104,084 | (11,145) | (11) | % | |||||||||
| Revenue per unit | $ | 31,801 | $ | 27,485 | $ | 4,316 | 16 | % | ||||||
| Gross profit per unit | $ | 1,605 | $ | 1,769 | $ | (164) | (9) | % | ||||||
| Gross profit as a % of revenue | 5.0 | % | 6.4 | % | (140) | bps |
Retail used vehicle revenue increased approximately $94.8 million, or 3%, driven primarily by a 16% increase in retail used vehicle average selling price, offset partially by an 11% decrease in retail used vehicle unit sales volume. Retail used vehicle gross profit decreased approximately $35.1 million, or 19%, driven primarily by an 11% decrease in retail used vehicle unit sales volume. Retail used vehicle gross profit per unit decreased $164 per unit, or 9%, to $1,605 per unit.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 26 and 42 days as of December 31, 2022 and 2021, respectively (note that the December 31, 2021 days’ supply was 36 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation).
Wholesale Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 256.9 | $ | 249.2 | $ | 7.7 | 3 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 57.1 | 8.0 | 49.1 | NM | ||||||||||
| Total as reported | $ | 314.0 | $ | 257.2 | $ | 56.8 | 22 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | (5.1) | $ | 8.0 | $ | (13.1) | (164) | % | ||||||
| Acquisitions, open points, dispositions and holding company | (1.2) | (7.4) | 6.2 | NM | ||||||||||
| Total as reported | $ | (6.3) | $ | 0.6 | $ | (6.9) | NM | |||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 19,533 | 24,683 | (5,150) | (21) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 4,519 | 445 | 4,074 | NM | ||||||||||
| Total as reported | 24,052 | 25,128 | (1,076) | (4) | % |
NM = Not Meaningful
43
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 314.0 | $ | 257.2 | $ | 56.8 | 22 | % | ||||||
| Gross profit (loss) | $ | (6.3) | $ | 0.6 | $ | (6.9) | NM | |||||||
| Unit sales | 24,052 | 25,128 | (1,076) | (4) | % | |||||||||
| Revenue per unit | $ | 13,052 | $ | 10,236 | $ | 2,816 | 28 | % | ||||||
| Gross profit (loss) per unit | $ | (260) | $ | 24 | $ | (284) | NM | |||||||
| Gross profit (loss) as a % of revenue | (2.0) | % | 0.2 | % | (220) | bps |
NM = Not Meaningful
Our Franchised Dealerships Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 256.9 | $ | 249.2 | $ | 7.7 | 3 | % | ||||||
| Gross profit (loss) | $ | (5.1) | $ | 8.0 | $ | (13.1) | (164) | % | ||||||
| Unit sales | 19,533 | 24,683 | (5,150) | (21) | % | |||||||||
| Revenue per unit | $ | 13,151 | $ | 10,094 | $ | 3,057 | 30 | % | ||||||
| Gross profit (loss) per unit | $ | (261) | $ | 323 | $ | (584) | (181) | % | ||||||
| Gross profit (loss) as a % of revenue | (2.0) | % | 3.2 | % | (520) | bps |
Same store wholesale vehicle revenue increased 3%, driven primarily by a 30% increase in wholesale vehicle revenue per unit as a result of excess demand from dealerships and rental car companies in the wholesale auction market due to the impact of new vehicle inventory shortages during 2022. Wholesale vehicle gross profit worsened by approximately $13.1 million, driven primarily by a $584 per unit decrease in wholesale vehicle gross profit per unit as a result of declining wholesale auction market prices throughout 2022.
44
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Fixed Operations - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 1,458.6 | $ | 1,327.8 | $ | 130.8 | 10 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 129.4 | 12.6 | 116.8 | NM | ||||||||||
| Total as reported | $ | 1,588.0 | $ | 1,340.4 | $ | 247.6 | 18 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 725.8 | $ | 666.3 | $ | 59.5 | 9 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 60.9 | 6.8 | 54.1 | NM | ||||||||||
| Total as reported | $ | 786.7 | $ | 673.1 | $ | 113.6 | 17 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 667.3 | $ | 600.3 | $ | 67.0 | 11 | % | ||||||
| Warranty | 227.3 | 213.8 | 13.5 | 6 | % | |||||||||
| Wholesale parts | 198.9 | 158.8 | 40.1 | 25 | % | |||||||||
| Internal, sublet and other | 494.5 | 367.5 | 127.0 | 35 | % | |||||||||
| Total revenue | $ | 1,588.0 | $ | 1,340.4 | $ | 247.6 | 18 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 386.4 | $ | 341.0 | $ | 45.4 | 13 | % | ||||||
| Warranty | 132.4 | 125.0 | 7.4 | 6 | % | |||||||||
| Wholesale parts | 35.9 | 28.0 | 7.9 | 28 | % | |||||||||
| Internal, sublet and other | 232.0 | 179.1 | 52.9 | 30 | % | |||||||||
| Total gross profit | $ | 786.7 | $ | 673.1 | $ | 113.6 | 17 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 57.9 | % | 56.9 | % | 100 | bps | ||||||||
| Warranty | 58.2 | % | 58.3 | % | (10) | bps | ||||||||
| Wholesale parts | 18.0 | % | 17.8 | % | 20 | bps | ||||||||
| Internal, sublet and other | 46.9 | % | 48.7 | % | (180) | bps | ||||||||
| Total gross profit as a % of revenue | 49.5 | % | 50.2 | % | (70) | bps |
45
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 688.0 | $ | 594.8 | $ | 93.2 | 16 | % | ||||||
| Warranty | 214.3 | 213.0 | 1.3 | 1 | % | |||||||||
| Wholesale parts | 186.0 | 157.5 | 28.5 | 18 | % | |||||||||
| Internal, sublet and other | 370.3 | 362.5 | 7.8 | 2 | % | |||||||||
| Total revenue | $ | 1,458.6 | $ | 1,327.8 | $ | 130.8 | 10 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 385.8 | $ | 338.6 | $ | 47.2 | 14 | % | ||||||
| Warranty | 125.7 | 123.9 | 1.8 | 1 | % | |||||||||
| Wholesale parts | 33.6 | 28.0 | 5.6 | 20 | % | |||||||||
| Internal, sublet and other | 180.7 | 175.8 | 4.9 | 3 | % | |||||||||
| Total gross profit | $ | 725.8 | $ | 666.3 | $ | 59.5 | 9 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.1 | % | 56.9 | % | (80) | bps | ||||||||
| Warranty | 58.7 | % | 58.2 | % | 50 | bps | ||||||||
| Wholesale parts | 18.1 | % | 17.8 | % | 30 | bps | ||||||||
| Internal, sublet and other | 48.8 | % | 48.5 | % | 30 | bps | ||||||||
| Total gross profit as a % of revenue | 49.8 | % | 50.2 | % | (40) | bps |
Fixed Operations revenue increased approximately $130.8 million, or 10%, and Fixed Operations gross profit increased approximately $59.5 million, or 9%. Customer pay gross profit increased approximately $47.2 million, or 14%, warranty gross profit increased approximately $1.8 million, or 1%, wholesale parts gross profit increased approximately $5.6 million, or 20%, and internal, sublet and other gross profit increased approximately $4.9 million, or 3%. As consumer activity and vehicle miles driven have continued to improve from pandemic-induced lows in early 2020, we experienced a recovery in Fixed Operations activity (in particular, related to customer pay repairs), and are currently operating at or above pre-pandemic levels in the majority of our markets, and expect to continue to see growth in Fixed Operations revenues in 2023.
46
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 429.0 | $ | 435.3 | $ | (6.3) | (1) | % | ||||||
| Acquisitions, open points, dispositions and holding company | 81.1 | 8.2 | 72.9 | NM | ||||||||||
| Total as reported | $ | 510.1 | $ | 443.5 | $ | 66.6 | 15 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 2,415 | $ | 2,151 | $ | 264 | 12 | % | ||||||
| Reported | $ | 2,453 | $ | 2,160 | $ | 293 | 14 | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 177,602 | 202,395 | (24,793) | (12) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 30,334 | 2,877 | 27,457 | NM | ||||||||||
| Total as reported | 207,936 | 205,272 | 2,664 | 1 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 510.1 | $ | 443.5 | $ | 66.6 | 15 | % | ||||||
| Total combined retail new and used vehicle unit sales | 207,936 | 205,272 | 2,664 | 1 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,453 | $ | 2,160 | $ | 293 | 14 | % |
47
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store F&I: | ||||||||||||||
| Revenue | $ | 429.0 | $ | 435.3 | $ | (6.3) | (1) | % | ||||||
| Total combined retail new and used vehicle unit sales | 177,602 | 202,395 | (24,793) | (12) | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,415 | $ | 2,151 | $ | 264 | 12 | % |
F&I revenues decreased approximately $6.3 million, or 1%, primarily due to a 12% decrease in retail new and used vehicle unit sales volume. F&I gross profit per retail unit increased $264 per unit, or 12%, to $2,415 per unit, primarily due to an increase in gross profit per finance contract. Finance contract revenue decreased 6%, primarily due to lower retail new and used vehicle unit sales volume and a 490-basis point decrease in the combined new and used vehicle finance contract penetration rate. Service contract revenue decreased 2%, primarily due to lower retail new and used vehicle unit sales volume, offset partially by a 290-basis point increase in the service contract penetration rate and a 4% increase in gross profit per service contract. Other aftermarket contract revenue increased 9%, driven primarily by an 11% increase in gross profit per other aftermarket contract and a 1,770-basis point increase in the other aftermarket contract penetration rate, offset partially by lower retail new and used vehicle unit sales volume.
Results of Operations - EchoPark Segment
All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening. Due to the ongoing expansion of our EchoPark Segment, same market results may vary significantly from reported results due to newly opened markets that began operations in the last 13 months.
Used Vehicles and F&I - EchoPark Segment
Our EchoPark operating strategy focuses on maximizing total used vehicle-related gross profit (based on a combination of retail used vehicle unit sales volume, front-end retail used vehicle gross profit (loss) per unit and F&I gross profit per retail unit) rather than realizing traditional levels of front-end retail used vehicle gross profit (loss) per unit. As such, we believe the best per unit measure of gross profit performance at our EchoPark stores is a combined total gross profit per retail unit, which includes both front-end retail used vehicle gross profit (loss) and F&I gross profit per retail unit sold. See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of used vehicle revenues and F&I revenues.
All Fixed Operations activity at our EchoPark stores supports our used vehicle inventory reconditioning operations and EchoPark stores do not currently perform customer pay repairs or maintenance work and are not permitted to perform manufacturer-paid warranty repairs. As such, reconditioning amounts that are classified as Fixed Operations revenues and cost of sales in our Franchised Dealerships Segment are presented as used vehicle cost of sales for the EchoPark Segment.
48
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total retail used vehicle revenue: | ||||||||||||||
| Same market | $ | 1,623.2 | $ | 1,993.9 | $ | (370.7) | (19) | % | ||||||
| New markets | 493.6 | 38.7 | 454.9 | NM | ||||||||||
| Total as reported | $ | 2,116.8 | $ | 2,032.6 | $ | 84.2 | 4 | % | ||||||
| Total retail used vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | (14.3) | $ | (56.8) | $ | 42.5 | 75 | % | ||||||
| New markets | 18.7 | 1.6 | 17.1 | NM | ||||||||||
| Total as reported | $ | 4.4 | $ | (55.2) | $ | 59.6 | 108 | % | ||||||
| Total retail used vehicle unit sales: | ||||||||||||||
| Same market | 51,336 | 76,838 | (25,502) | (33) | % | |||||||||
| New markets | 12,771 | 997 | 11,774 | NM | ||||||||||
| Total as reported | 64,107 | 77,835 | (13,728) | (18) | % |
49
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same market | $ | 123.0 | $ | 190.8 | $ | (67.8) | (36) | % | ||||||
| New markets | 43.4 | 2.9 | 40.5 | NM | ||||||||||
| Total as reported | $ | 166.4 | $ | 193.7 | $ | (27.3) | (14) | % |
Our EchoPark Segment reported retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 2,116.8 | $ | 2,032.6 | $ | 84.2 | 4 | % | ||||||
| Retail used vehicle gross profit (loss) | $ | 4.4 | $ | (55.2) | $ | 59.6 | 108 | % | ||||||
| Retail used vehicle unit sales | 64,107 | 77,835 | (13,728) | (18) | % | |||||||||
| Retail used vehicle revenue per unit | $ | 33,019 | $ | 26,114 | $ | 6,905 | 26 | % | ||||||
| F&I revenue | $ | 166.4 | $ | 193.7 | $ | (27.3) | (14) | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 170.8 | $ | 138.5 | $ | 32.3 | 23 | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 2,657 | $ | 1,773 | $ | 884 | 50 | % |
Our EchoPark Segment same market retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market retail used vehicle and F&I: | ||||||||||||||
| Retail used vehicle revenue | $ | 1,623.2 | $ | 1,993.9 | $ | (370.7) | (19) | % | ||||||
| Retail used vehicle gross profit (loss) | $ | (14.3) | $ | (56.8) | $ | 42.5 | 75 | % | ||||||
| Retail used vehicle unit sales | 51,336 | 76,838 | (25,502) | (33) | % | |||||||||
| Retail used vehicle revenue per unit | $ | 31,619 | $ | 25,949 | $ | 5,670 | 22 | % | ||||||
| F&I revenue | $ | 123.0 | $ | 190.8 | $ | (67.8) | (36) | % | ||||||
| Combined retail used vehicle gross profit and F&I revenue | $ | 108.7 | $ | 134.0 | $ | (25.3) | (19) | % | ||||||
| Total retail used vehicle and F&I gross profit per unit | $ | 2,109 | $ | 1,741 | $ | 368 | 21 | % |
Reported retail used vehicle revenue increased approximately $84.2 million, or 4%, due to a 26% increase in retail used vehicle revenue per unit, partially offset by an 18% decrease in retail used vehicle unit sales volume. Reported combined retail used vehicle gross profit and F&I revenue increased approximately $32.3 million, or 23%, due to an $884, or 50%, increase in total retail used vehicle and F&I gross profit per unit, offset partially by lower retail used vehicle unit sales volume. The increase in total retail used vehicle and F&I gross profit per unit was due primarily to improvement in inventory acquisition cost as a result of sourcing a higher percentage of inventory from non-auction sources, in addition to expanding our inventory to include older vehicles, which typically earn a higher gross profit per unit.
50
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Within F&I revenue, reported finance contract gross profit decreased approximately $3.5 million, or 6%, due to lower retail used vehicle unit sales volume and a 1,200-basis point decrease in finance contract penetration rate. Reported service contract gross profit decreased approximately $15.5 million, or 15%, due to lower retail used vehicle unit sales volume and a 780-basis point decrease in service contract penetration rate. Reported other aftermarket product contract gross profit decreased approximately $7.6 million, or 22%, due to lower retail used vehicle unit sales volume and a 940-basis point decrease in other aftermarket product contract penetration rate. We believe that the decrease in penetration rates across F&I products was driven by the rapid increase in interest rates in 2022 amid near-record high used vehicle prices, which combined to create affordability concerns for our guests and limited their ability to obtain a desirable finance rate or to purchase and finance additional F&I products. We believe this trend is transitory and expect F&I product penetration rates to normalize once the interest rate environment becomes more stable.
On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 40 and 70 days as of December 31, 2022 and 2021, respectively (note that the December 31, 2021 days’ supply was 39 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation). We generally focus on maintaining EchoPark Segment used vehicle inventory days’ supply in the 30- to 40-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. The elevated level of used vehicle inventory days’ supply as of December 31, 2022 was due primarily to the acquisition of 11 Northwest Motorsport pre-owned vehicle stores in the RFJ Acquisition in December 2021 that have not been fully integrated into the EchoPark inventory management strategy and typically carry a higher days’ supply of inventory.
Same market retail used vehicle revenue decreased approximately $370.7 million, or 19%, due to a 33% decrease in retail used vehicle unit sales volume. Same market combined retail used vehicle gross profit and F&I revenue decreased approximately $25.3 million, or 19%, due to lower retail used vehicle unit sales volume. The increase in total retail used vehicle and F&I gross profit per unit was due primarily to improvement in inventory acquisition cost as a result of sourcing a higher percentage of inventory from non-auction sources, in addition to expanding our inventory to include older vehicles, which typically earn a higher gross profit per unit.
Wholesale Vehicles - EchoPark Segment
See the discussion under the heading “Results of Operations - Consolidated” for additional discussion of the macro drivers of wholesale vehicle revenues.
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same market | $ | 149.3 | $ | 108.7 | $ | 40.6 | 37 | % | ||||||
| New markets | 21.3 | 1.3 | 20.0 | NM | ||||||||||
| Total as reported | $ | 170.6 | $ | 110.0 | $ | 60.6 | 55 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | 3.7 | $ | 9.4 | $ | (5.7) | (61) | % | ||||||
| New markets | (0.5) | (0.2) | (0.3) | (150) | % | |||||||||
| Total as reported | $ | 3.2 | $ | 9.2 | $ | (6.0) | (65) | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same market | 9,466 | 11,546 | (2,080) | (18) | % | |||||||||
| New markets | 1,770 | 121 | 1,649 | NM | ||||||||||
| Total as reported | 11,236 | 11,667 | (431) | (4) | % |
51
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our EchoPark Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 170.6 | $ | 110.0 | $ | 60.6 | 55 | % | ||||||
| Gross profit (loss) | $ | 3.2 | $ | 9.2 | $ | (6.0) | (65) | % | ||||||
| Unit sales | 11,236 | 11,667 | (431) | (4) | % | |||||||||
| Revenue per unit | $ | 15,190 | $ | 9,428 | $ | 5,762 | 61 | % | ||||||
| Gross profit (loss) per unit | $ | 283 | $ | 789 | $ | (506) | (64) | % | ||||||
| Gross profit (loss) as a % of revenue | 1.9 | % | 8.4 | % | (650) | bps |
Our EchoPark Segment same market wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market wholesale vehicle: | ||||||||||||||
| Revenue | $ | 149.3 | $ | 108.7 | $ | 40.6 | 37 | % | ||||||
| Gross profit (loss) | $ | 3.7 | $ | 9.4 | $ | (5.7) | (61) | % | ||||||
| Unit sales | 9,466 | 11,546 | (2,080) | (18) | % | |||||||||
| Revenue per unit | $ | 15,763 | $ | 9,418 | $ | 6,345 | 67 | % | ||||||
| Gross profit (loss) per unit | $ | 393 | $ | 811 | $ | (418) | (52) | % | ||||||
| Gross profit (loss) as a % of revenue | 2.5 | % | 8.6 | % | (610) | bps |
Reported wholesale vehicle revenue increased 55%, driven primarily by a $5,762, or 61%, increase in reported wholesale vehicle revenue per unit as a result of excess demand from dealerships and rental car companies, offset partially by a 4% decrease in reported wholesale vehicle unit sales volume. Reported wholesale vehicle gross profit decreased by approximately $6.0 million, due primarily to lower reported wholesale vehicle unit sales volume and a decrease in reported wholesale vehicle gross profit per unit of $506 per unit, due to declining wholesale auction market prices throughout 2022.
Same market wholesale vehicle revenue increased 37%, driven primarily by a $6,345, or 67%, increase in same market wholesale vehicle revenue per unit as a result of excess demand from dealerships and rental car companies, offset partially by a 18% decrease in same market wholesale vehicle unit sales volume. Same market wholesale vehicle gross profit decreased by approximately $5.7 million, due primarily to lower wholesale vehicle unit sales volume and a decrease in same market wholesale vehicle gross profit per unit of $418 per unit, due to declining wholesale auction market prices throughout 2022.
Results of Operations - Powersports Segment
Our Powersports Segment consists of eight stores acquired during 2022. As a result, there is no comparative prior period data for our 2022 Powersports Segment results of operations, and the 2022 results may not be indicative of the current or future operational or financial performance of our current group of operating stores since the reported results do not include a full year of operations. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net is on a reported basis, except where otherwise noted.
52
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Powersports Segment
Our Powersports Segment reported retail new vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | ||||||||||
| (In millions, except unit and per unit data) | |||||||||||||
| Reported retail new vehicle: | |||||||||||||
| Revenue | $ | 31.8 | $ | — | $ | 31.8 | NM | ||||||
| Gross profit | $ | 6.4 | $ | — | $ | 6.4 | NM | ||||||
| Unit sales | 1,592 | — | 1,592 | NM | |||||||||
| Revenue per unit | $ | 19,999 | $ | — | $ | 19,999 | NM | ||||||
| Gross profit per unit | $ | 3,974 | $ | — | $ | 3,974 | NM | ||||||
| Gross profit as a % of revenue | 19.9 | % | — | % | NM |
NM = Not Meaningful
Reported retail new vehicle revenue was $31.8 million and reported retail new vehicle gross profit was $6.4 million, based on a reported retail new vehicle average selling price of approximately $20,000 and reported retail new vehicle gross profit per unit of $3,974 per unit.
On a trailing quarter cost of sales basis, our reported Powersports Segment new vehicle inventory days’ supply was approximately 119 days as of December 31, 2022. We believe that in a normal production environment, the level of new vehicle inventory days’ supply in our Powersports Segment should be in the 90- to 120-day range, depending on seasonality.
Used Vehicles - Powersports Segment
Our Powersports Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | ||||||||||
| (In millions, except unit and per unit data) | |||||||||||||
| Reported retail used vehicle: | |||||||||||||
| Revenue | $ | 7.1 | $ | — | $ | 7.1 | NM | ||||||
| Gross profit | $ | 2.0 | $ | — | $ | 2.0 | NM | ||||||
| Unit sales | 590 | — | 590 | NM | |||||||||
| Revenue per unit | $ | 12,093 | $ | — | $ | 12,093 | NM | ||||||
| Gross profit per unit | $ | 3,349 | $ | — | $ | 3,349 | NM | ||||||
| Gross profit as a % of revenue | 27.7 | % | — | % | NM |
NM = Not Meaningful
Reported retail used vehicle revenue was $7.1 million and reported retail used vehicle gross profit was $2.0 million, based on a reported retail used vehicle average selling price of $12,093 and reported retail used vehicle gross profit per unit of $3,349 per unit. On a trailing quarter cost of sales basis, our reported Powersports Segment used vehicle inventory days’ supply was approximately 141 days as of December 31, 2022. Going forward, we generally expect to maintain a used vehicle inventory days’ supply in our Powersports Segment in the 75- to 100-day range, depending on seasonality.
53
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Vehicles - Powersports Segment
Our Powersports Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | ||||||||||
| (In millions, except unit and per unit data) | |||||||||||||
| Reported wholesale vehicle: | |||||||||||||
| Revenue | $ | 0.3 | $ | — | $ | 0.3 | NM | ||||||
| Gross profit (loss) | $ | — | $ | — | $ | — | NM | ||||||
| Unit sales | 35 | — | 35 | NM | |||||||||
| Revenue per unit | $ | 7,752 | $ | — | $ | 7,752 | NM | ||||||
| Gross profit (loss) per unit | $ | (60) | $ | — | $ | (60) | NM | ||||||
| Gross profit (loss) as a % of revenue | (0.8) | % | — | % | NM |
NM = Not Meaningful
Reported wholesale vehicle revenue was $0.3 million based on reported wholesale vehicle revenue per unit of $7,752 per unit. Reported wholesale vehicle gross profit was $0.0 million, resulting in reported wholesale vehicle gross loss per unit of $60 per unit.
Fixed Operations - Powersports Segment
Our Powersports Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | ||||||||||
| (In millions) | |||||||||||||
| Reported Fixed Operations: | |||||||||||||
| Revenue | |||||||||||||
| Customer pay | $ | 5.5 | $ | — | $ | 5.5 | NM | ||||||
| Warranty | 0.7 | — | 0.7 | NM | |||||||||
| Wholesale parts | 0.3 | — | 0.3 | NM | |||||||||
| Internal, sublet and other | 5.2 | — | 5.2 | NM | |||||||||
| Total revenue | $ | 11.7 | $ | — | $ | 11.7 | NM | ||||||
| Gross profit | |||||||||||||
| Customer pay | $ | 3.3 | $ | — | $ | 3.3 | NM | ||||||
| Warranty | 0.4 | — | 0.4 | NM | |||||||||
| Wholesale parts | — | — | — | NM | |||||||||
| Internal, sublet and other | 2.1 | — | 2.1 | NM | |||||||||
| Total gross profit | $ | 5.8 | $ | — | $ | 5.8 | NM | ||||||
| Gross profit as a % of revenue | |||||||||||||
| Customer pay | 59.0 | % | — | % | NM | ||||||||
| Warranty | 66.0 | % | — | % | NM | ||||||||
| Wholesale parts | 14.0 | % | — | % | NM | ||||||||
| Internal, sublet and other | 65.6 | % | — | % | NM | ||||||||
| Total gross profit as a % of revenue | 50.1 | % | — | % | NM |
NM = Not Meaningful
Reported Fixed Operations revenue was $11.7 million and reported Fixed Operations gross profit of $5.8 million. Customer pay revenue was $5.5 million and customer pay gross profit was $3.3 million. Warranty revenue was $0.7 million and warranty gross profit was $0.4 million. Wholesale parts revenue was $0.3 million and there was no wholesale parts gross profit. Internal, sublet and other revenue was $5.2 million and internal, sublet and other gross profit was $2.1 million.
54
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Powersports Segment
Our Powersports Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | ||||||||||
| (In millions, except unit and per unit data) | |||||||||||||
| Reported F&I: | |||||||||||||
| Revenue | $ | 2.6 | $ | — | $ | 2.6 | NM | ||||||
| Unit sales | 2,182 | — | 2,182 | NM | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 1,205 | $ | — | $ | 1,205 | NM |
NM = Not Meaningful
Reported F&I revenue was $2.6 million and reported gross profit per retail unit was $1,205 per unit. The combined new and used vehicle finance contract penetration rate was 59%, the combined new and used vehicle service contract penetration rate was 39% and the total other aftermarket product contract penetration rate was 67%.
55
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Segment Results Summary
In the following table of financial data, total segment income (loss) of the reportable segments is reconciled to consolidated income (loss) from continuing operations before taxes and impairment charges. See above for tables and discussion of results by reportable segment.
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| Segment Revenues: | (In millions, except unit data) | |||||||||||||
| Franchised Dealerships Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 5,581.6 | $ | 4,984.4 | $ | 597.2 | 12 | % | ||||||
| Fleet new vehicles | 99.4 | 124.6 | (25.2) | (20) | % | |||||||||
| Total new vehicles | $ | 5,681.0 | $ | 5,109.0 | $ | 572.0 | 11 | % | ||||||
| Used vehicles | 3,391.5 | 2,901.0 | 490.5 | 17 | % | |||||||||
| Wholesale vehicles | 314.0 | 257.2 | 56.8 | 22 | % | |||||||||
| Parts, service and collision repair | 1,588.0 | 1,340.4 | 247.6 | 18 | % | |||||||||
| Finance, insurance and other, net | 510.1 | 443.5 | 66.6 | 15 | % | |||||||||
| Franchised Dealerships Segment revenues | $ | 11,484.6 | $ | 10,051.1 | $ | 1,433.5 | 14 | % | ||||||
| EchoPark Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 9.2 | $ | 9.0 | $ | 0.2 | 2 | % | ||||||
| Used vehicles | 2,116.8 | 2,032.6 | 84.2 | 4 | % | |||||||||
| Wholesale vehicles | 170.6 | 110.0 | 60.6 | 55 | % | |||||||||
| Finance, insurance and other, net | 166.4 | 193.7 | (27.3) | (14) | % | |||||||||
| EchoPark Segment revenues | $ | 2,463.0 | $ | 2,345.3 | $ | 117.7 | 5 | % | ||||||
| Powersports Segment Revenues: | ||||||||||||||
| Retail new vehicles | $ | 31.8 | $ | — | $ | 31.8 | NM | |||||||
| Used vehicles | 7.1 | — | 7.1 | NM | ||||||||||
| Wholesale vehicles | 0.3 | — | 0.3 | NM | ||||||||||
| Parts, service and collision repair | 11.7 | — | 11.7 | NM | ||||||||||
| Finance, insurance and other, net | 2.6 | — | 2.6 | NM | ||||||||||
| Powersports Segment revenues | $ | 53.5 | $ | — | $ | 53.5 | NM | |||||||
| Total consolidated revenues | $ | 14,001.1 | $ | 12,396.4 | $ | 1,604.7 | 13 | % | ||||||
| Segment Income (Loss) (1): | ||||||||||||||
| Franchised Dealerships Segment (2) | $ | 641.6 | $ | 530.3 | $ | 111.3 | 21 | % | ||||||
| EchoPark Segment (3) | (133.9) | (72.0) | (61.9) | (86) | % | |||||||||
| Powersports Segment | 2.7 | — | 2.7 | NM | ||||||||||
| Total consolidated income (loss) | $ | 510.4 | $ | 458.3 | $ | 52.1 | 11 | % | ||||||
| Impairment charges (4) | (320.4) | (0.1) | (320.3) | NM | ||||||||||
| Income (loss) from continuing operations before taxes | $ | 190.0 | $ | 458.2 | $ | (268.2) | (59) | % | ||||||
| Segment Retail New and Used Vehicle Unit Sales Volume: | ||||||||||||||
| Franchised Dealerships Segment | 207,936 | 205,272 | 2,664 | 1 | % | |||||||||
| EchoPark Segment | 64,259 | 77,963 | (13,704) | (18) | % | |||||||||
| Powersports Segment | — | — | — | NM | ||||||||||
| Total consolidated retail new and used vehicle unit sales volume | 272,195 | 283,235 | (11,040) | (4) | % | |||||||||
| NM = Not Meaningful |
(1)Segment income (loss) for each segment is defined as income (loss) from continuing operations before taxes and impairment charges.
56
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(2)For 2022, amount includes approximately $9.1 million of pre-tax net gain on disposal of property, plant, and equipment, partially offset by an approximately $4.4 million pre-tax net loss for long-term compensation-related expenses. For 2021, amount includes approximately $15.5 million of pre-tax net loss on the extinguishment of debt and approximately $3.0 million of pre-tax net loss on the acquisition of franchised dealerships, partially offset by approximately $1.8 million of pre-tax net gain on the disposal of franchised dealerships.
(3)For 2021, amount includes approximately $6.5 million of pre-tax net loss for long-term compensation-related expenses.
(4)For 2022, amount includes approximately $115.5 million of pre-tax franchise asset and property and equipment impairment charges for the Franchised Dealerships Segment and approximately $204.9 million of pre-tax goodwill and franchise asset impairment charges for the EchoPark Segment. For 2021, amount includes approximately $0.1 million of pre-tax property and equipment impairment charges for the EchoPark Segment.
Selling, General and Administrative (“SG&A”) Expenses - Consolidated
Consolidated SG&A expenses are comprised of four major groups: compensation expense, advertising expense, rent expense and other expense. Compensation expense primarily relates to store personnel who are paid a commission or a salary plus commission and support personnel who are generally paid a fixed salary. Commissions paid to store personnel typically vary depending on gross profits realized and sales volume objectives. Due to the salary component for certain store and corporate personnel, gross profits and compensation expense do not change in direct proportion to one another. Advertising expense and other expense vary based on the level of actual or anticipated business activity and the number of dealerships in operation. Rent expense typically varies with the number of store locations owned, investments made for facility improvements and interest rates. Other expense includes various fixed and variable expenses, including gain on disposal of franchises, certain customer-related costs such as gasoline and service loaners, and insurance, training, legal and IT expenses, which may not change in proportion to gross profit levels.
The following table sets forth information related to our consolidated reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 1,014.8 | $ | 834.5 | $ | (180.3) | (22) | % | ||||||
| Advertising | 95.4 | 61.6 | (33.8) | (55) | % | |||||||||
| Rent | 51.0 | 53.2 | 2.2 | 4 | % | |||||||||
| Other | 393.9 | 325.4 | (68.5) | (21) | % | |||||||||
| Total SG&A expenses | $ | 1,555.1 | $ | 1,274.7 | $ | (280.4) | (22) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 43.8 | % | 43.6 | % | (20) | bps | ||||||||
| Advertising | 4.1 | % | 3.2 | % | (90) | bps | ||||||||
| Rent | 2.2 | % | 2.8 | % | 60 | bps | ||||||||
| Other | 17.0 | % | 17.0 | % | — | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 67.1 | % | 66.6 | % | (50) | bps |
Overall SG&A expenses increased in both dollar amount and as a percentage of gross profit, primarily due to an increase in compensation expense as a result of higher levels of gross profit and increased advertising expense related to our EchoPark Segment expansion. Compensation expense increased in both dollar amount and as a percentage of gross profit, primarily due to higher overall gross profit levels and the effects of industry-wide wage inflation. Advertising expense increased in both dollar amount and as a percentage of gross profit, due primarily to higher levels of advertising spend at EchoPark to support our growth strategy. Rent expense decreased in both dollar amount and as a percentage of gross profit, primarily due to the purchase of several properties that were previously leased. Other SG&A expenses increased in dollar amount and immaterially changed as a percentage of gross profit, primarily due to higher gross profit levels and a continued focus on expense optimization.
57
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Other SG&A expenses for 2022 include approximately $9.1 million of net gain on the disposal of real estate. Compensation expenses for 2022 include approximately $4.4 million of long-term compensation charges. Other SG&A expenses for 2021 include approximately $3.0 million of acquisition expenses, offset partially by a $1.8 million net gain on the disposal of franchised dealerships. Compensation expenses for 2021 include approximately $6.5 million of long-term compensation charges.
Impairment Charges - Consolidated
Impairment charges were approximately $320.4 million and $0.1 million in 2022 and 2021, respectively. Impairment charges for 2022 include approximately $202.9 million of goodwill impairment charges related to the EchoPark Segment, approximately $116.4 million of franchise asset impairment charges, of which approximately $114.4 million is related to the Franchised Dealerships Segment and approximately $2.0 million is related to the EchoPark Segment, and approximately $1.1 million of charges related to the abandonment of certain construction projects in the Franchised Dealerships Segment. Impairment charges for 2021 include approximately $0.1 million of charges related to operating lease right-of-use asset impairment for a former EchoPark location.
Depreciation and Amortization - Consolidated
Depreciation expense increased approximately $26.4 million, or 26.1%, in 2022, due primarily to acquisitions and completed construction projects and purchases of fixed assets for use in our franchised dealerships and EchoPark stores.
Interest Expense, Floor Plan - Consolidated
Interest expense, floor plan for new vehicles increased approximately $4.8 million, or 60.9%. The average new vehicle floor plan interest rate was 1.09% in 2022, an increase from 0.74% in 2021, the effect of which resulted in an increase in new vehicle floor plan interest expense of approximately $4.1 million. The average new vehicle floor plan notes payable balance increased approximately $93.3 million, the effect of which increased new vehicle floor plan interest expense by approximately $0.7 million.
Interest expense, floor plan for used vehicles increased approximately $12.8 million, or 144.1%. The average used vehicle floor plan interest rate was 3.87% in 2022, up from 1.75% in 2021, the effect of which resulted in an increased in used vehicle floor plan interest expense of approximately $11.9 million. The average used vehicle floor plan notes payable balance increased approximately $52.0 million, the effect of which increased used vehicle floor plan interest expense by approximately $0.9 million.
Interest Expense, Other, Net - Consolidated
Interest expense, other, net is summarized in the table below:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Stated/coupon interest | $ | 72.3 | $ | 37.0 | $ | (35.3) | (95) | % | ||||||
| Deferred loan cost amortization | 5.2 | 3.3 | (1.9) | (58) | % | |||||||||
| Interest rate hedge expense (benefit) | 0.7 | 1.5 | 0.8 | 53 | % | |||||||||
| Capitalized interest | (1.6) | (1.8) | (0.2) | (11) | % | |||||||||
| Interest on finance lease liabilities | 13.1 | 7.4 | (5.7) | (77) | % | |||||||||
| Other interest | 0.2 | 0.6 | 0.4 | 67 | % | |||||||||
| Total interest expense, other, net | $ | 89.9 | $ | 48.0 | $ | (41.9) | (87) | % |
Interest expense, other, net increased approximately $41.9 million, or 87.3%, primarily due an increase in principal borrowings related to the issuance of the 4.625% Notes and the 4.875% Notes in October 2021, as well as an increase in borrowings under the 2019 Mortgage Facility in October 2022.
58
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Provision for Income Taxes - Consolidated
The overall effective tax rate from continuing operations was 53.4% and 23.9% for 2022 and 2021, respectively. Income tax expense for 2022 includes the effect of a federal charge of $47.2 million primarily related to the non-deductible portion of the $319.3 million goodwill and franchise asset impairment charges, a $4.1 million charge related to non-deductible executive compensation and a $1.4 million charge related to the increase of the valuation allowance for state net operating loss carryforwards, partially offset by a $4.9 million benefit related to vested or exercised stock compensation awards, a $0.2 million benefit related to changes in uncertain tax positions and a $0.1 million benefit related to tax credits. Our effective tax rate varies from year to year based on the level of taxable income, the distribution of taxable income between states in which the Company operates and other tax adjustments.
Use of Estimates and Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires Sonic’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the accompanying consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Critical accounting policies are those that management has determined are most important to the portrayal of our financial position and results of operations and require the most subjective judgments or estimates. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for additional discussion regarding our critical accounting policies and estimates.
Goodwill and Other Intangible Assets
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we test goodwill for impairment at least annually (as of October 1 of each year) or more frequently if indications of impairment exist. The ASC also states that if an entity determines, based on an assessment of certain qualitative factors, that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then a quantitative goodwill impairment test is unnecessary.
For purposes of goodwill impairment testing, we have three reporting units, which consist of (1) our traditional franchised dealerships, (2) our EchoPark stores and (3) our powersports stores (these reporting units also represent our reportable segments). In evaluating goodwill for impairment, if the fair value of a reporting unit is less than its carrying value, the difference would represent the amount of the required goodwill impairment. As a result of our October 1, 2022 annual test, we determined that the carrying value of the EchoPark reporting unit exceeded the fair value of the reporting unit. We tested our reporting units for impairment using the discounted cash flow (“DCF”) method that utilizes inputs, including, projected revenues, margin, terminal growth rates, discount rates and a market capitalization reconciliation. We determined that the franchised dealership reporting unit passed by significant margin, but the EchoPark reporting unit was impaired. Based on this assessment, we determined that the EchoPark reporting unit goodwill amount of $202.9 million should be fully impaired and recorded such impairment in the accompanying consolidated statements of operations during the fourth quarter of 2022. We determined that no impairment existed for either the franchised dealerships or powersports reporting units as of October 1, 2022. After the effect of impairment charges, the carrying value of our goodwill totaled approximately $231.0 million at December 31, 2022, approximately $221.8 million of which was related to our franchised dealership reporting unit and approximately $9.2 million of which was related to our powersports reporting unit. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion.
59
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we evaluate franchise assets for impairment annually (as of October 1 of each year) or more frequently if indicators of impairment exist. We estimate the fair value of our franchise assets using a multi-period excess earnings method (“MPEEM”) model. The MPEEM model used contains inherent uncertainties, including significant estimates and assumptions related to projected revenue, projected operating margins, a discount rate (and estimates in the discount rate inputs) and residual growth rates. We are subject to financial risk to the extent that our franchise assets become impaired due to deterioration of the underlying businesses. The risk of a franchise asset impairment charge may increase to the extent the underlying businesses’ actual earnings or projected earnings experience a significant decline, or the required discount rate increases (reducing the fair value of expected future cash flows). As a result of our impairment testing as of October 1, 2022, we determined that several of our franchise assets’ fair values did not exceed the carrying value, resulting in $116.4 million in franchise asset impairment charges recorded in the accompanying consolidated statements of operations during the fourth quarter of 2022. After the effect of impairment charges, the carrying value of our franchise assets totaled approximately $396.7 million at December 31, 2022, and is included in other intangible assets, net in the accompanying consolidated balance sheet as of such date. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion. More recently acquired franchise assets are at a greater risk of impairment than older franchise assets which have significant clearance between fair value and recorded balances. Many factors affect the valuation of franchise assets such as the discount rate and projected revenue amounts. Unfavorable changes in these factors increases the risk of future impairments.
Finance, Insurance and Service Contracts
We arrange financing for our guests through various financial institutions and receive a commission from the financial institution either in a flat fee amount or in an amount equal to the difference between the interest rates charged to our guests and the predetermined interest rates set by the financial institution. We also receive commissions from the sale of various insurance contracts and non-recourse third-party extended service contracts. Under these contracts, the applicable manufacturer or third-party warranty company is directly liable for all warranties provided within the contract. Retrospective finance and insurance revenues (“F&I retro revenues”) are recognized when the product contract has been executed with the end customer and the transaction is estimated each reporting period based on the expected value method using historical and projected data. F&I retro revenues can vary based on a variety of factors, including numbers of contracts and history of cancellations and claims. Accordingly, we utilize this historical and projected data to constrain the consideration to the extent that it is probable that a significant reversal in the amount of cumulative revenue will not occur when the uncertainty associated with the variable consideration is subsequently resolved. Receivables, net in the accompanying consolidated balance sheets as of December 31, 2022 and 2021 include approximately $38.7 million and $34.9 million, respectively, related to contract assets from F&I retro revenue recognition. Changes in contract assets from December 31, 2021 to December 31, 2022 were primarily due to ordinary business activity, including the receipt of cash for amounts earned and recognized in prior periods. Historically, our actual F&I retro revenue amounts earned have not been materially different from our recorded estimates.
In the event a customer terminates a financing, insurance or extended service contract prior to the scheduled maturity date, we may be required to return a portion of the commission revenue originally recorded as income by Sonic to the third-party provider (known as a “chargeback”). The commission revenue for the sale of these products and services is recorded net of estimated chargebacks at the time of sale. Our estimate of future chargebacks is established based on our historical chargeback rates, termination provisions of the applicable contracts and data provided by the third-party underwriter of the contracts. While expected chargeback rates vary depending on the type of contract sold, a 100-basis point change in the estimated chargeback rates used in determining our estimates of future chargebacks would have changed our estimated reserve for chargebacks at December 31, 2022 by approximately $3.4 million. Our estimate of chargebacks was approximately $54.1 million as of December 31, 2022, compared to approximately $60.5 million as of December 31, 2021, primarily driven by higher F&I revenues and the RFJ Acquisition included beginning in December 2021. Our chargeback reserve estimate is influenced by the level of F&I revenues and the timing and number of early contract termination events, such as vehicle repossessions, loan refinancing, and early pay-offs. If these events become more or less common, or if there is a shift in the timing of these cancellations, the resulting impact could affect our estimated reserve for chargebacks and could have a material adverse impact on our operating results, financial position and cash flows. Historically, our actual chargeback experience has not been materially different from our recorded estimates.
60
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Income Taxes
As a matter of course, we are regularly audited by various taxing authorities and, from time to time, these audits result in proposed assessments where the ultimate resolution may result in us owing additional taxes. Management believes that our tax positions comply, in all material respects, with applicable tax law and that we have adequately provided for any reasonably foreseeable outcome related to these matters. From time to time, we engage in transactions in which the tax consequences may be subject to uncertainty. Examples of such transactions include business acquisitions and disposals, including consideration paid or received in connection with such transactions. Significant judgment is required in assessing and estimating the tax consequences of these transactions. We determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, we presume that the position will be examined by the appropriate taxing authority that has full knowledge of all relevant information. A tax position that does not meet the more-likely-than-not recognition threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. The tax position is measured at the largest amount of benefit that is likely to be realized upon ultimate settlement. We adjust our estimates periodically because of ongoing examinations by and settlements with the various taxing authorities, as well as changes in tax laws, regulations and precedent.
At December 31, 2022, there were approximately $5.6 million in reserves that we had provided for these matters (including estimates related to possible interest and penalties) with approximately $0.5 million included in other accrued liabilities and approximately $5.1 million recorded in other long-term liabilities in the accompanying consolidated balance sheet as of such date. The effects on our consolidated financial statements of income tax uncertainties are discussed in Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We periodically review all deferred tax asset positions (including state net operating loss carryforwards) to determine whether it is more likely than not that the deferred tax assets will be realized. Certain factors considered in evaluating the potential for realization of deferred tax assets include the time remaining until expiration (related to state net operating loss carryforwards) and various sources of taxable income that may be available under the tax law to realize a tax benefit related to a deferred tax asset. This evaluation requires management to make certain assumptions about future profitability, the execution of tax strategies that may be available to us and the likelihood that these assumptions or execution of tax strategies would occur. This evaluation is highly judgmental. The results of future operations, regulatory framework of the taxing authorities and other related matters cannot be predicted with certainty. Therefore, actual realization of these deferred tax assets may be materially different from management’s estimate.
As of December 31, 2022 and 2021, we had recorded a valuation allowance amount of approximately $5.6 million and $4.1 million, respectively, related to certain state net operating loss carryforward deferred tax assets as we determined that we would not be able to generate sufficient state taxable income in the related entities to realize the accumulated net operating loss carryforward balances.
We make certain estimates, judgments and assumptions in the calculation of our provision for income taxes, in the resulting tax liabilities and in the recoverability of deferred tax assets. These estimates, judgments and assumptions are updated quarterly by our management based on available information and take into consideration estimated income taxes based on prior year income tax returns, changes in income tax law, our income tax strategies and other factors. If our management receives information which causes us to change our estimate of the year-end liability, the amount of expense or expense reduction required to be recorded in any particular quarter could be material to our operating results, financial position and cash flows.
Recent Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2020-04, “Reference Rate Reform (ASC Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” ASU 2020-04 provides optional guidance for a limited period of time to ease potential accounting impact associated with transitioning away from reference rates that are expected to be discontinued, such as LIBOR. The amendments in this ASU apply only to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued. The amendments in ASU 2020-04 were effective through December 31, 2022. In January 2021, the FASB issued ASU 2021-01 which clarifies that certain optional expedients and exceptions in ASC Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. Certain of our existing contracts have been modified, amended or renegotiated to accommodate a transition to a new reference rate, and we will continue to evaluate any such modifications or amendments to our contracts to determine the applicability of this standard on our consolidated financial statements and related financial statement disclosures.
61
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Liquidity and Capital Resources
We require cash to fund debt service, lease obligations, working capital requirements, facility improvements and other capital improvements, and dividends on our common stock and to finance acquisitions and otherwise invest in our business. We rely on cash flows from operations, borrowings under our revolving credit and floor plan borrowing arrangements, real estate mortgage financing, asset sales and offerings of debt and equity securities to meet these requirements. We were in compliance with all restrictive covenants under our debt agreements as of December 31, 2022 and expect to be in compliance for at least the next 12 months. We closely monitor our available liquidity and projected future operating results in order to remain in compliance with the restrictive covenants under the 2021 Credit Facilities, the 2019 Mortgage Facility, the indentures governing the 4.625% Notes and the 4.875% Notes, and our other debt obligations and lease arrangements. However, our liquidity could be negatively affected if we fail to comply with the financial covenants in our existing debt or lease arrangements. After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2022, we had approximately $331.0 million of net income and retained earnings free of such restrictions. Cash flows provided by our dealerships are derived from various sources. The primary sources include individual consumers, automobile manufacturers, automobile manufacturers’ captive finance subsidiaries and other financial institutions. Disruptions in these cash flows could have a material adverse impact on our operations and overall liquidity.
Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
We had the following liquidity resources available as of December 31, 2022 and 2021:
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| Cash and cash equivalents | $ | 229.2 | $ | 299.4 | ||
| Availability under the 2021 Revolving Credit Facility | 292.9 | 281.4 | ||||
| Availability under the 2019 Mortgage Facility (1) | — | 22.2 | ||||
| Floor plan deposit balance | 272.0 | 99.8 | ||||
| Total available liquidity resources | $ | 794.1 | $ | 702.8 |
(1)There are $173.0 million of additional lender commitments available under the 2019 Mortgage Facility subject to the appraisal and pledging of additional collateral.
We participate in a program with two of our lender partners wherein we maintain a floor plan deposit balance (as shown in the table above) with the lender that earns interest based on the agreed upon rate, effectively reducing the net new vehicle floor plan interest expense with the lender. This deposit balance is not designated as a prepayment of notes payable - floor plan, nor is it our intent to use this amount to offset principal amounts owed under notes payable - floor plan in the future, although we have the right and ability to do so. The deposit balances of approximately $272.0 million as of December 31, 2022 and approximately $99.8 million as of December 31, 2021 are classified as other current assets in the accompanying consolidated balance sheets as of December 31, 2022 and 2021.
62
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Long-Term Debt and Credit Facilities
2021 Credit Facilities
On April 14, 2021, we entered into an amended and restated syndicated revolving credit facility (the “2021 Revolving Credit Facility”) and amended and restated syndicated new and used vehicle floor plan credit facilities (the “2021 Floor Plan Facilities” and, together with the 2021 Revolving Credit Facility, the “2021 Credit Facilities”). The amendment and restatement of the 2021 Credit Facilities extended the scheduled maturity dates to April 14, 2025. On October 8, 2021, we entered into an amendment to the 2021 Credit Facilities (the “Credit Facility Amendment”) to, among other things: (1) increase the aggregate commitments under the 2021 Revolving Credit Facility to the lesser of $350.0 million (which may be increased at the Company’s option up to $400.0 million upon satisfaction of certain conditions) and the applicable revolving borrowing base, and the 2021 Floor Plan Facilities to $2.6 billion (which, under certain conditions, may be increased at the Company’s option up to $2.9 billion that may be allocated between the 2021 New Vehicle Floor Plan Facility (as defined below) and the 2021 Used Vehicle Floor Plan Facility (as defined below) as the Company requests, with no more than 40% of the aggregate commitments allocated to the commitments under the 2021 Used Vehicle Floor Plan Facility); and (2) permit the issuance of the 4.625% Notes and the 4.875% Notes. On October 7, 2022, we entered into an amendment to the 2021 Credit Facilities (the “Second Credit Facility Amendment”) to, among other things: (1) replace the 2021 Credit Facilities’ LIBOR-based Eurodollar reference interest rate option with a reference interest rate option based upon one-month Term SOFR (as defined in the 2021 Credit Facilities); (2) amend the provisions relating to the basis for inclusion of real property owned by the Company or certain of its subsidiaries in the borrowing base for the 2021 Revolving Credit Facility; (3) amend the minimum amount for commitments under the 2021 Revolving Credit Facility and the proportion that such commitments under the 2021 Revolving Credit Facility may compose of the total commitments made by the lenders; and (4) adjust aspects of the offset account used for voluntary reductions to loans under the 2021 Floor Plan Facilities.
As amended, availability under the 2021 Revolving Credit Facility is calculated as the lesser of $350.0 million or a borrowing base calculated based on certain eligible assets, less the aggregate face amount of any outstanding letters of credit under the 2021 Revolving Credit Facility (the “2021 Revolving Borrowing Base”). The 2021 Revolving Credit Facility may be increased at our option up to $400.0 million upon satisfaction of certain conditions. As of December 31, 2022, the 2021 Revolving Borrowing Base was approximately $305.4 million based on balances as of such date. As of December 31, 2022, we had no outstanding borrowings and approximately $12.5 million in outstanding letters of credit under the 2021 Revolving Credit Facility, resulting in $292.9 million remaining borrowing availability under the 2021 Revolving Credit Facility.
The 2021 Floor Plan Facilities are composed of a new vehicle revolving floor plan facility (as amended, the “2021 New Vehicle Floor Plan Facility”) and a used vehicle revolving floor plan facility (as amended, the “2021 Used Vehicle Floor Plan Facility”), in a combined amount of up to $2.6 billion. We may, under certain conditions, request an increase in the 2021 Floor Plan Facilities to a maximum borrowing limit of up to $2.9 billion, which shall be allocated between the 2021 New Vehicle Floor Plan Facility and the 2021 Used Vehicle Floor Plan Facility as we request, with no more than 40% of the aggregate commitments allocated to the commitments under the 2021 Used Vehicle Floor Plan Facility.
Our obligations under the 2021 Credit Facilities are guaranteed by us and certain of our subsidiaries and are secured by a pledge of substantially all of our and our subsidiaries’ assets. As of the dates presented in the accompanying consolidated financial statements, the amounts outstanding under the 2021 Credit Facilities bear interest at variable rates based on specified percentages above one-month Term SOFR. We have agreed under the 2021 Credit Facilities not to pledge any assets to any third parties (other than those explicitly allowed to be pledged by the amended terms of the 2021 Credit Facilities), including other lenders, subject to certain stated exceptions, including floor plan financing arrangements. In addition, the 2021 Credit Facilities contain certain negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2021 Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default (as defined in the 2021 Credit Facilities) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2021 Credit Facilities. Additional dividends are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities.
63
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
4.625% Notes
On October 27, 2021, we issued $650.0 million in aggregate principal amount of 4.625% Notes, which will mature on November 15, 2029. The 4.625% Notes were issued at a price of 100% of the principal amount thereof. Sonic used the net proceeds from the issuance of the 4.625% Notes, along with the net proceeds of the 4.875% Notes, to fund the RFJ Acquisition and to repay existing debt.
The 4.625% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2029 Indenture”), by and among the Company, certain subsidiary guarantors named therein (collectively, the “Guarantors”) and U.S. Bank National Association, as trustee (the “trustee”). The 4.625% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2029 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2029 Indenture) may be released. The 2029 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2029 Indenture provides that interest on the 4.625% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2029 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.625% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2024 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Year | Redemption Price | ||
|---|---|---|---|
| 2024 | 102.313 | % | |
| 2025 | 101.156 | % | |
| 2026 | 100.000 | % |
Before November 15, 2024, the Company may redeem all or a part of the 4.625% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2024 up to an aggregate of 35% of the aggregate principal of the 4.625% Notes at a price equal to 104.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
4.875% Notes
On October 27, 2021, we issued $500.0 million in aggregate principal amount of 4.875% Notes, which will mature on November 15, 2031. The 4.875% Notes were issued at a price of 100% of the principal amount thereof. Sonic used the net proceeds from the issuance of the 4.875% Notes, along with the net proceeds of the 4.625% Notes, to fund the RFJ Acquisition and to repay existing debt.
The 4.875% Notes were issued under an Indenture, dated as of October 27, 2021 (the “2031 Indenture”), by and among the Company, the Guarantors and the trustee. The 4.875% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company’s domestic operating subsidiaries. The parent company has no independent assets or operations. The non-domestic operating subsidiary that is not a guarantor is considered minor. Under certain circumstances set forth in the 2031 Indenture, the guarantees of the certain subsidiaries of the Company comprising the EchoPark Business (as defined in the 2031 Indenture) may be released. The 2031 Indenture also provides substantial flexibility for the Company to enter into fundamental transactions involving the EchoPark Business. The 2031 Indenture provides that interest on the 4.875% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2031 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.875% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2026 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
64
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Year | Redemption Price | ||
|---|---|---|---|
| 2026 | 102.438 | % | |
| 2027 | 101.625 | % | |
| 2028 | 100.813 | % | |
| 2029 | 100.000 | % |
Before November 15, 2026, the Company may redeem all or a part of the 4.875% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2026 up to an aggregate of 35% of the aggregate principal of the 4.875% Notes at a price equal to 104.875% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
2019 Mortgage Facility
On November 22, 2019, we entered into a delayed draw-term loan credit agreement, which was scheduled to mature on November 22, 2024 (the “2019 Mortgage Facility”). On October 11, 2021, we entered into an amendment to the 2019 Mortgage Facility to permit the consummation of the RFJ Acquisition and the issuance of the 4.625% Notes and the 4.875% Notes. On November 17, 2022, we entered into an amendment to the 2019 Mortgage Facility to, among other things, extend the scheduled maturity date to November 17, 2027.
On November 17, 2022, in connection with the closing of the amendment, the Company incurred a term loan under the 2019 Mortgage Facility with a principal amount of $320.0 million, with a portion of the proceeds used to repay the entire $77.6 million principal amount of the prior term loan. In addition, the lenders under the 2019 Mortgage Facility committed to providing, upon the terms set forth in the amendment and upon the pledging of sufficient collateral by the Company, delayed draw-term loans in an aggregate principal amount up to $85.0 million (the “Delayed Draw Credit Facility”), and revolving loans in an aggregate principal amount not to exceed $95.0 million outstanding. On November 18, 2022, the Company incurred a term loan under the Delayed Draw Credit Facility with a principal amount of $7.0 million. The aggregate commitments of the lenders under the 2019 Mortgage Facility equal a total of $500.0 million, upon satisfaction of the conditions set forth in the 2019 Mortgage Facility. The amendment also amended the 2019 Mortgage Facility to, among other things: (1) replace the 2019 Mortgage Facility’s LIBOR-based Eurodollar reference interest rate option with a reference interest rate option based upon one-month Term SOFR (as defined in the 2019 Mortgage Facility); and (2) make changes to the pricing grid for loans incurred under the 2019 Mortgage Facility, which price is based on an incremental interest margin calculated based on the Company’s Consolidated Total Lease Adjusted Leverage Ratio (as defined in the 2019 Mortgage Facility).
Under the 2019 Mortgage Facility, Sonic has a maximum borrowing limit of $500.0 million, which varies based on the appraised value of the collateral underlying the 2019 Mortgage Facility. Based on balances as of December 31, 2022, we had approximately $327.0 million of outstanding borrowings under the 2019 Mortgage Facility and additional lender commitments of $173.0 million subject to the appraisal and pledging of additional collateral.
Amounts outstanding under the 2019 Mortgage Facility bear interest at: (1) a specified rate above one-month Term SOFR (as defined in the 2019 Mortgage Facility), ranging from 1.25% to 2.25% per annum according to a performance-based pricing grid determined by the Company’s Consolidated Total Lease Adjusted Leverage Ratio as of the last day of the immediately preceding fiscal quarter (the “Performance Grid”); or (2) a specified rate above the Base Rate (as defined in the 2019 Mortgage Facility), ranging from 0.25% to 1.25% per annum according to the Performance Grid. Interest on the 2019 Mortgage Facility is paid monthly in arrears calculated using the Base Rate plus the Applicable Rate (as defined in the 2019 Mortgage Facility) according to the Performance Grid. Scheduled repayment of outstanding principal is paid quarterly commencing on March 31, 2023 through December 31, 2024 at a rate of 1.25% of the aggregate initial principal amount, and increases to 1.875% in March 2025 until the maturity date at November 17, 2027. A balloon payment of the remaining balance will be due at the November 17, 2027 maturity date. Prior to the November 17, 2027 maturity date, the Company reserves the right to prepay the principal amount outstanding at any time without premium or penalty provided the prepayment amount exceeds $0.5 million. Additional dividends are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities.
65
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The 2019 Mortgage Facility contains usual and customary representations and warranties, and usual and customary affirmative and negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2019 Mortgage Facility permits quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default (as defined in the 2019 Mortgage Facility) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2019 Mortgage Facility.
Mortgage Notes to Finance Companies
As of December 31, 2022, the weighted-average interest rate of our other outstanding mortgage notes (excluding the 2019 Mortgage Facility) was 5.14% (an increase from 3.50% as of December 31, 2021) and the total outstanding mortgage principal balance of these notes (excluding the 2019 Mortgage Facility) was approximately $302.6 million. These mortgage notes require monthly payments of principal and interest through their respective maturities, are secured by the underlying properties and contain certain cross-default provisions. Maturity dates for these mortgage notes range from 2023 to 2033.
Floor Plan Facilities
We finance all of our new and certain of our used vehicle inventory through standardized floor plan facilities with: (1) certain manufacturer captive finance companies (classified as notes payable - floor plan - trade in the accompanying consolidated balance sheets) and (2) a syndicate of manufacturer-affiliated finance companies and commercial banks (classified as notes payable - floor plan - non-trade in the accompanying consolidated balance sheets). These floor plan facilities are due on demand and currently bear interest at variable rates based on either one-month Term SOFR or prime plus an additional spread, as applicable. The weighted-average interest rate for our new and used vehicle floor plan facilities was 1.99% and 1.06% for 2022 and 2021, respectively.
We receive floor plan assistance in the form of direct payments or credits from certain manufacturers. Floor plan assistance received is capitalized in inventory and recorded as a reduction of cost of sales when the associated inventory is sold. We received approximately $52.2 million and $43.5 million in manufacturer assistance in 2022 and 2021, respectively, and recognized in cost of sales approximately $51.5 million and $46.5 million in manufacturer assistance in 2022 and 2021, respectively. Interest payments under each of our floor plan facilities are due monthly and we are generally not required to make principal repayments prior to the sale of the associated vehicles. The total notes payable - floor plan balance of approximately $1.2 billion as of December 31, 2022 is classified as current liabilities in the accompanying consolidated balance sheet as of such date.
Covenants and Default Provisions
Non-compliance with covenants, including a failure to make any payment when due, under the 2021 Credit Facilities, the 2019 Mortgage Facility, our floor plan agreements with various manufacturer-affiliated finance companies, operating lease agreements, mortgage notes to finance companies and the 2029 Indenture and the 2031 Indenture (collectively, the “Significant Debt Agreements”) could result in a default and an acceleration of our repayment obligation under the 2021 Credit Facilities. A default under the 2021 Credit Facilities or the 2019 Mortgage Facility would constitute a default under the floor plan facilities we have in place with affiliates of Ford Motor Company (collectively, the “Ford Floor Plan Facilities”) and could entitle these lenders to accelerate our repayment obligations under one or more of the floor plan facilities. Certain defaults under the 2021 Credit Facilities, the 2019 Mortgage Facility and one or more of the Ford Floor Plan Facilities or certain other debt obligations would not result in a default under the 2029 Indenture or the 2031 Indenture, unless our repayment obligations under the 2021 Credit Facilities, the 2019 Mortgage Facility, one or more of the Ford Floor Plan Facilities or such other debt obligations were accelerated. An acceleration of our repayment obligation under any of the Significant Debt Agreements could result in an acceleration of our repayment obligations under our other Significant Debt Agreements. The failure to repay principal amounts of the Significant Debt Agreements when due would create cross-default situations related to other indebtedness. The 2021 Credit Facilities and the 2019 Mortgage Facility include the following financial covenants:
66
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| Covenant | |||||||
|---|---|---|---|---|---|---|---|
| MinimumConsolidatedLiquidityRatio | MinimumConsolidatedFixed ChargeCoverageRatio | MaximumConsolidatedTotal LeaseAdjusted LeverageRatio | |||||
| Required ratio | 1.05 | 1.20 | 5.75 | ||||
| December 31, 2022 actual | 1.38 | 1.87 | 2.31 |
In addition, many of our facility leases are governed by a guarantee agreement between the landlord and us that contains financial and operating covenants. The financial covenants under the guarantee agreement are identical to those under the 2021 Credit Facilities and the 2019 Mortgage Facility with the exception of one additional financial covenant related to the ratio of EBTDAR to Rent (as defined in the guarantee agreement) with a required ratio of no less than 1.50 to 1.00. As of December 31, 2022, the ratio was 13.66 to 1.00.
We were in compliance with all of the restrictive and financial covenants in all of our floor plan agreements, long-term debt facilities and lease agreements as of December 31, 2022. After giving effect to the applicable restrictions on the payment of dividends and certain other transactions under our debt agreements, as of December 31, 2022, we had at least $331.0 million of net income and retained earnings free of such restrictions. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for further discussion of the 2021 Credit Facilities.
Acquisitions and Dispositions
During 2022, we acquired two businesses in our Franchised Dealerships Segment and two businesses (consisting of eight locations) in our Powersports Segment for approximately $102.3 million, including inventory acquired and subsequently funded by floor plan notes payable. We did not dispose of any businesses in 2022. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for further discussion.
Capital Expenditures
Our capital expenditures include the purchase of land and buildings, the construction of new franchised dealerships, EchoPark and powersports stores and collision repair centers, building improvements and equipment purchased for use in our franchised dealerships and EchoPark and powersports stores. We selectively construct or improve new franchised dealership facilities to maintain compliance with manufacturers’ image requirements. We typically finance these projects through cash flows from operations, new mortgages or our credit facilities.
Capital expenditures for 2022 were approximately $227.1 million, including approximately $130.3 million related to our Franchised Dealerships Segment, approximately $96.6 million related to our EchoPark Segment and approximately $0.2 million related to our Powersports Segment. Of the total capital expenditures, approximately $109.8 million was related to facility construction projects, approximately $72.9 million was related to acquisitions of real estate (land and buildings), and approximately $44.4 million was for other fixed assets utilized in our operations. All of the $227.1 million in gross capital expenditures in 2022 was funded through mortgage financing with borrowings under the 2019 Mortgage Facility. As of December 31, 2022, commitments for facility construction projects totaled approximately $28.8 million.
Share Repurchase Program
Our Board of Directors has authorized us to repurchase shares of our Class A Common Stock. Historically, we have used our share repurchase authorization to offset dilution caused by the exercise of stock options or the vesting of equity compensation awards and to maintain our desired capital structure. During 2022, we repurchased approximately 5.6 million shares of our Class A Common Stock for approximately $261.9 million in open-market transactions at prevailing market prices and in connection with tax withholding on the vesting of equity compensation awards. During 2022, our Board of Directors approved an additional $500.0 million of share repurchase authorization. As of December 31, 2022, our total remaining repurchase authorization was approximately $464.3 million. Subsequent to December 31, 2022, we repurchased an additional 194,294 shares of Class A Common Stock for approximately $9.6 million, resulting in current remaining availability of approximately $454.8 million. Under the 2021 Credit Facilities, share repurchases are permitted to the extent that no event of default exists and we do not exceed the restrictions set forth in our debt agreements. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2022, we had at least $331.0 million of net income and retained earnings free of such restrictions.
67
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our share repurchase activity is subject to the business judgment of our Board of Directors and management, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements, covenant compliance, the current economic environment and other factors considered relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors and management determine our share repurchase policy in the future.
Dividends
Our Board of Directors approved four quarterly cash dividends on all outstanding shares of Class A and Class B Common Stock totaling $1.03 per share during 2022. Subsequent to December 31, 2022, our Board of Directors approved a cash dividend on all outstanding shares of Class A and Class B Common Stock of $0.28 per share for stockholders of record on March 15, 2023 to be paid on April 14, 2023. The 2021 Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.12 per share so long as no Event of Default (as defined in the 2021 Credit Facilities) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2021 Credit Facilities. Additional dividends are permitted subject to the limitations on restricted payments set forth in the 2021 Credit Facilities. The 2029 Indenture and the 2031 Indenture also contain restrictions on our ability to pay dividends. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2022, we had at least $331.0 million of net income and retained earnings free of such restrictions. The declaration and payment of any future dividend is subject to the business judgment of our Board of Directors, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements, covenant compliance, share repurchases, the current economic environment and other factors considered by our Board of Directors to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors determines our future dividend policy. There is no guarantee that additional dividends will be declared and paid at any time in the future. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for a description of restrictions on the payment of dividends.
Cash Flows
Cash Flows from Operating Activities - Net cash provided by operating activities was approximately $406.1 million and $306.3 million for 2022 and 2021, respectively. The cash provided by operations for 2022 consisted primarily of net income (less non-cash items), a decrease in inventories, and an increase in notes payable - floor plan - trade, offset partially by an increase in receivables and an increase in the floor plan deposit balance. The cash provided by operations for 2021 consisted primarily of net income (less non-cash items) and a decrease in inventories, offset partially by a decrease in notes payable - floor plan - trade (as a result of the amendment to the 2021 Credit Facilities, which reclassified certain notes payable - floor plan balances from trade to non-trade).
We arrange our inventory floor plan financing through both manufacturer captive finance companies and a syndicate of manufacturer-affiliated finance companies and commercial banks. Our floor plan financed with manufacturer captives is recorded in the consolidated balance sheets as notes payable - floor plan - trade (with the change in balance being reflected in operating cash flows). Our dealerships that obtain floor plan financing from a syndicate of manufacturer-affiliated finance companies and commercial banks record their obligation in the consolidated balance sheets as notes payable - floor plan - non-trade (with the change in balance being reflected in financing cash flows).
Due to the presentation differences for changes in trade floor plan financing and non-trade floor plan financing in the consolidated statements of cash flows, decisions made by us to move dealership floor plan financing arrangements from one finance source to another may cause significant variations in operating and financing cash flows without affecting our overall liquidity, working capital or cash flows. Upon entering into the 2021 Floor Plan Facilities in April 2021, the majority of our outstanding floor plan liabilities were reclassified from trade floor plan liabilities to non-trade floor plan liabilities, resulting in a significant reclassification of related floor plan liability cash flows from operating activities to financing activities.
Net cash used in combined trade and non-trade floor plan financing was approximately $40.8 million and $55.8 million for 2022 and 2021, respectively. Accordingly, if all changes in floor plan notes payable were classified as an operating activity (to align changes in floor plan liability balances with the associated changes in inventory balances for cash flow classification), the result would have been net cash provided by operating activities of approximately $340.2 million and $745.9 million for 2022 and 2021, respectively.
68
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Cash Flows from Investing Activities - Net cash used in investing activities was approximately $299.7 million and $1.3 billion for 2022 and 2021, respectively. The use of cash during 2022 was comprised primarily of purchases of businesses, net of cash acquired, and purchases of land, property and equipment, offset partially by proceeds from the sale of property and equipment. The use of cash during 2021 was comprised primarily of purchases of businesses, net of cash acquired, and purchases of land, property and equipment, offset partially by proceeds from the sale of property and equipment and proceeds from the sale of franchised dealerships. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for additional discussion.
The significant components of capital expenditures relate primarily to dealership renovations, the purchase of certain existing dealership facilities which had previously been financed under long-term operating leases, and the purchase and development of new real estate parcels for the relocation of existing dealerships and the construction of EchoPark stores. During 2022 and 2021, we generated net proceeds from mortgage financing (excluding the effects of any refinancing with zero net proceeds) in the amount of approximately $327.0 million and $16.5 million, respectively, to purchase certain existing dealership facilities and to fund certain capital expenditures.
Cash Flows from Financing Activities - Net cash used in financing activities was approximately $176.6 million for 2022. Net cash provided by financing activities was approximately $1.1 billion for 2021. For 2022, cash used in financing activities was comprised primarily of the repurchases of treasury stock, scheduled principal payments and repayments of long-term debt, the reduction of finance lease liabilities and net repayments on notes payable - floor plan - non-trade, offset partially by proceeds from the issuance of long-term debt. For 2021, cash provided by financing activities was comprised primarily of proceeds from the issuance of the 4.625% Notes and the 4.875% Notes, net borrowings on notes payable - floor plan - non-trade (as a result of the reclassification of certain floor plan liabilities from trade to non-trade) and proceeds from mortgage notes, offset partially by the extinguishment of the 6.125% Senior Subordinated Notes due 2027, repurchases of treasury stock and scheduled principal payments of long-term debt.
One metric that management uses to measure operating performance is Adjusted EBITDA (a non-GAAP financial measure) for each of our reportable segments and on a consolidated basis. This non-GAAP financial measure is reconciled to net income (loss) (the nearest comparable GAAP financial measure) in the table below:
| Year Ended December 31, 2022 | Year Ended December 31, 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | Franchised Dealerships Segment | EchoPark Segment | Powersports Segment | Total | |||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Net income (loss) | $ | 88.5 | $ | 348.9 | ||||||||||||||||||||||
| Income tax (benefit) expense | 101.5 | 109.3 | ||||||||||||||||||||||||
| Income (loss) before taxes | $ | 526.1 | $ | (338.8) | $ | 2.7 | $ | 190.0 | $ | 530.3 | $ | (72.1) | $ | — | $ | 458.2 | ||||||||||
| Non-floor plan interest (1) | 80.0 | 3.7 | 1.0 | 84.7 | 43.0 | 1.7 | — | 44.7 | ||||||||||||||||||
| Depreciation & amortization (2) | 107.0 | 24.8 | 0.9 | 132.7 | 87.9 | 16.4 | — | 104.3 | ||||||||||||||||||
| Stock-based compensation expense | 16.0 | — | — | 16.0 | 15.0 | — | — | 15.0 | ||||||||||||||||||
| Impairment charges | 115.5 | 204.9 | — | 320.4 | — | 0.1 | — | 0.1 | ||||||||||||||||||
| Loss on debt extinguishment | — | — | — | — | 15.6 | — | — | 15.6 | ||||||||||||||||||
| Long-term compensation charges | 4.4 | — | — | 4.4 | — | 8.0 | — | 8.0 | ||||||||||||||||||
| Acquisition and disposition-related (gain) loss | (9.7) | — | — | (9.7) | — | (0.4) | — | (0.4) | ||||||||||||||||||
| Adjusted EBITDA (3) | $ | 839.3 | $ | (105.4) | $ | 4.6 | $ | 738.5 | $ | 691.8 | $ | (46.3) | $ | — | $ | 645.5 |
(1)Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.
(3)Adjusted EBITDA is a non-GAAP financial measure.
69
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Future Liquidity Outlook
Our future contractual obligations are as follows, based on the earlier of stated contractual obligation or possible expected payment date:
| 2023 | Thereafter | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | ||||||||||||||
| Notes payable - floor plan | $ | 1,227.6 | $ | — | ||||||||||
| Long-term debt (1) | 79.5 | 1,700.1 | ||||||||||||
| Letters of credit | 12.5 | — | ||||||||||||
| Estimated interest payments on floor plan facilities (2) | 6.7 | — | ||||||||||||
| Estimated interest payments on long-term debt | 30.4 | 83.1 | ||||||||||||
| Operating leases (net of sublease proceeds) | 57.2 | 316.5 | ||||||||||||
| Construction contracts | 28.8 | — | ||||||||||||
| Other purchase obligations (3) | 2.2 | 2.0 | ||||||||||||
| Liability for uncertain tax positions (4) | 0.5 | 5.1 | ||||||||||||
| Total | $ | 1,445.4 | $ | 2,106.8 |
(1)Long-term debt amounts consist only of principal obligations, excluding debt issuance costs.
(2)Floor plan facility balances are correlated with the amount of vehicle inventory and are generally due at the time that a vehicle is sold. Estimated interest payments were calculated using the December 31, 2022 floor plan facility balance, the weighted-average interest rate for the three months ended December 31, 2022 of 1.09% and the assumption that floor plan balances at December 31, 2022 would be relieved within 60 days in connection with the sale of the associated vehicle inventory.
(3)Other purchase obligations include contracts for real estate purchases, office supplies, utilities, acquisition-related obligations and various other items or other services.
(4)Amount represents recorded liability, including interest and penalties, related to “Accounting for Uncertain Income Tax Positions” in the ASC. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” and Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We believe our best sources of liquidity for operations and debt service remain cash flows generated from operations combined with the availability of borrowings under our floor plan facilities (or any replacements thereof), the 2021 Credit Facilities (or any replacements thereof), the 2019 Mortgage Facility (or any replacements thereof) and real estate mortgage financing, selected dealership and other asset sales and our ability to raise funds in the capital markets through offerings of debt or equity securities. Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and our ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries, their contractual obligations and capital requirements, and their ability to provide us with cash.
Seasonality
Our operations are subject to seasonal variations. Due in part to our franchised dealerships brand mix, the first quarter historically has contributed less operating profit than the second and third quarters, while the fourth quarter historically has contributed the highest operating profit of any quarter. Due to the abnormal effects of the COVID-19 pandemic on the automotive supply chain and inventory levels, in addition to the effects of a potential economic recession, this historical seasonality did not play out in 2022 and may not hold true in 2023. Weather conditions and the timing of manufacturer incentive programs and model changeovers cause seasonality and may adversely affect vehicle demand and, consequently, our profitability. Comparatively, parts and service demand has historically remained stable throughout the year.
70
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Guarantees and Indemnification Obligations
In connection with the operation and disposition of our dealerships, we have entered into various guarantees and indemnification obligations. When we sell dealerships, we attempt to assign any related lease to the buyer of the dealership to eliminate any future liability. However, if we are unable to assign the related leases to the buyer, we will attempt to sublease the leased properties to the buyer at a rate equal to the terms of the original leases. In the event we are unable to sublease the properties to the buyer with terms at least equal to our leases, we may be required to record lease exit accruals. As of December 31, 2022, our future gross minimum lease payments related to properties subleased to buyers of sold dealerships totaled approximately $10.4 million. Future sublease payments expected to be received related to these lease payments were approximately $10.3 million at December 31, 2022.
In accordance with the terms of agreements entered into for the sale of our dealerships, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of sale, including environmental exposure and exposure resulting from the breach of representations or warranties made in accordance with the agreements. These indemnifications typically expire within a period of one to three years following the date of sale. While our exposure with respect to environmental remediation and repairs is difficult to quantify, we did not have any remaining exposure as of December 31, 2022 and had exposure of $4.0 million as of December 31, 2021.
We also guarantee the floor plan commitments of our 50%-owned joint venture, and the amount of such guarantee was approximately $4.3 million at December 31, 2022. We expect the aggregate amount of the obligations we guarantee to fluctuate based on dealership disposition activity. Although we seek to mitigate our exposure in connection with these matters, these guarantees and indemnification obligations, including environmental exposures and the financial performance of lease assignees and sublessees, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our liquidity and capital resources. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these guarantees and indemnification obligations.
Legal Proceedings
We are involved, and expect to continue to be involved, in various legal and administrative proceedings arising out of the conduct of our business, including regulatory investigations and private civil actions brought by plaintiffs purporting to represent a potential class or for which a class has been certified. Although we vigorously defend ourselves in all legal and administrative proceedings, the outcomes of pending and future proceedings arising out of the conduct of our business, including litigation with customers, employment-related lawsuits, contractual disputes, class actions, purported class actions and actions brought by governmental authorities, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, financial condition, results of operations, cash flows or prospects.
Included in other accrued liabilities and other long-term liabilities in the accompanying consolidated balance sheet as of December 31, 2022 were approximately $0.4 million and $0.3 million, respectively, in reserves that we were holding for pending proceedings. Included in other accrued liabilities and other long-term liabilities in the accompanying consolidated balance sheet as of December 31, 2021 were approximately $1.5 million and $0.3 million, respectively, for such reserves. Except as reflected in such reserves, we are currently unable to estimate a range of reasonably possible loss, or a range of reasonably possible loss in excess of the amount accrued, for pending proceedings. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these legal matters.
71
SONIC AUTOMOTIVE, INC.
FY 2021 10-K MD&A
SEC filing source: 0001043509-22-000004.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes thereto and “Item 1A. Risk Factors” included in this Annual Report on Form 10-K. The financial and statistical data contained in the following discussion for all periods presented reflects our December 31, 2021 classification of dealerships between continuing and discontinued operations in accordance with “Presentation of Financial Statements” in the Accounting Standards Codification (the “ASC”). For comparison and discussion of our results of operations for the year ended December 31, 2020 (“2020”) compared to our results of operations for the year ended December 31, 2019 (“2019”), please refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for 2020.
Unless otherwise noted, we present the discussion in this Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis. To the extent that we believe a discussion of the differences among reportable segments will enhance a reader’s understanding of our financial condition, cash flows and other changes in financial condition and results of operations, the differences are discussed separately.
Unless otherwise noted, all discussion of increases or decreases are for the year ended December 31, 2021 (“2021”) compared to 2020. The following discussion of Franchised Dealerships Segment new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net, is on a same store basis, except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition. All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening.
Overview
We are one of the largest automotive retailers in the U.S. (as measured by total revenue). As a result of the way we manage our business, we had two reportable segments as of December 31, 2021: (1) the Franchised Dealerships Segment and (2) the EchoPark Segment. For management and operational reporting purposes, we group certain businesses together that share management and inventory (principally used vehicles) into “stores.” As of December 31, 2021, we operated 110 stores in the Franchised Dealerships Segment and 46 stores in the EchoPark Segment. The Franchised Dealerships Segment consists of 140 new vehicle franchises (representing 28 different brands of cars and light trucks) and 17 collision repair centers in 17 states.
The Franchised Dealerships Segment provides comprehensive services, including (1) sales of both new and used cars and light trucks; (2) sales of replacement parts and performance of vehicle maintenance, manufacturer warranty repairs, and paint and collision repair services (collectively, “Fixed Operations”); and (3) arrangement of extended warranties, service contracts, financing, insurance and other aftermarket products (collectively, “finance and insurance” or “F&I”) for our guests. The EchoPark Segment sells used cars and light trucks and arranges F&I product sales for our guests in pre-owned vehicle specialty retail locations. Our EchoPark business generally operates independently from our franchised dealerships business (except for certain shared back-office functions and corporate overhead costs). Sales operations for EchoPark began in the fourth quarter of 2014, and, as of December 31, 2021, we operated 46 EchoPark stores in 16 states, including 11 Northwest Motorsport pre-owned vehicle stores acquired in the RFJ Acquisition (as defined below) in December 2021. Under our current EchoPark growth plan, we plan to open 20 to 25 additional EchoPark stores annually through 2025 as we build out a nationwide EchoPark distribution network expected to reach 90% of the U.S. population by 2025.
Executive Summary
Acquisition of RFJ Auto
On December 6, 2021 (the “Closing Date”), Sonic completed the acquisition of RFJ Auto Partners, Inc. and its subsidiaries (collectively, “RFJ Auto”) pursuant to the previously disclosed Agreement and Plan of Merger (the “Merger Agreement”) dated as of September 17, 2021 by and among Sonic, a subsidiary of Sonic (“Merger Sub”), RFJ Auto and The Resolute Fund III, L.P., solely in its capacity as the representative of RFJ Auto’s equityholders. On the Closing Date, pursuant to the Merger Agreement and upon the terms and subject to the conditions therein, RFJ Auto merged with and into Merger Sub, a wholly owned subsidiary of Sonic, with RFJ Auto surviving the merger and becoming a direct, wholly owned subsidiary of Sonic.
In connection with the acquisition of RFJ Auto (the “RFJ Acquisition”), Sonic acquired , 33 automotive retail locations in seven states and a portfolio of 16 automotive brands. Beginning on the Closing Date, the results of our Franchised
29
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Dealerships Segment include 22 stores acquired in the RFJ Acquisition and our EchoPark Segment include 11 Northwest Motorsport pre-owned vehicle stores acquired in the RFJ Acquisition. The aggregate consideration for the RFJ Acquisition was approximately $950.2 million, of which approximately $222.4 million was funded from borrowings under Sonic’s syndicated new and used vehicle floor plan credit facilities. The consideration for the RFJ Acquisition is subject to customary post-close adjustments.
Retail Automotive Industry Performance
The U.S. retail automotive industry’s total new vehicle (retail and fleet combined) unit sales volume was approximately 15.0 million vehicles in 2021, an increase of 3.4%, compared to approximately 14.5 million vehicles in 2020, according to the Power Information Network (“PIN”) from J.D. Power. For 2022, analysts’ industry expectation for the new vehicle seasonally adjusted annual rate of sales (“SAAR”) ranges from 14.5 million vehicles (a 3.3% decrease compared to 2021) to 16.0 million vehicles (an increase of 6.7% compared to 2021). We estimate the 2022 new vehicle SAAR will be between 15.0 million vehicles (flat compared to 2021) and 15.5 million vehicles (an increase of 3.3% compared to 2021). The ongoing effects of the COVID-19 pandemic, changes in consumer confidence, availability of consumer financing, interest rates, additional federal relief spending by the U.S. government, manufacturer inventory production levels, incentive levels from automotive manufacturers, or shifts in level or timing of consumer demand as a result of natural disasters or other unforeseen circumstances could cause the actual 2022 new vehicle SAAR to vary from expectations. Many factors, including brand and geographic concentrations as well as the industry sales mix between retail and fleet new vehicle unit sales volume, have caused our past results to differ from the industry’s overall trend. Our new vehicle sales strategy focuses on our retail new vehicle sales (as opposed to fleet new vehicle sales) and, as a result, we believe it is appropriate to compare our retail new vehicle unit sales volume to the retail new vehicle SAAR (which excludes fleet new vehicle sales). According to PIN from J.D. Power, industry retail new vehicle unit sales volume increased 5.6%, to 13.1 million vehicles, in 2021, from 12.4 million vehicles in 2020.
Impact of COVID-19
The ongoing effects of the COVID-19 pandemic continue to evolve. While we currently expect to see continued economic recovery in 2022, the ongoing pandemic may cause changes in consumer behaviors, including a potential reduction in consumer spending for vehicles and automotive repairs, especially if the pandemic worsens or the regulatory environment changes in response to the pandemic or as a result of rising interest rates. This may lead to increased asset recovery and valuation risks, such as impairment of additional indefinite lived intangible assets. In addition, uncertainties in the global economy have negatively impacted our suppliers and other business partners, which may interrupt our vehicle and parts inventory supply chain and require other changes to our operations. We have also seen a tightening in the supply of new and used vehicles due, in part, to the COVID-19 pandemic, which is likely to continue in 2022. These and other COVID-related factors may adversely impact our revenues, operating income and earnings per share financial measures.
In addition, the global automotive supply chain has been significantly disrupted during the pandemic, primarily related to the production of semiconductors that are used in many components of modern automobiles, in addition to workforce-related production delays and stoppages. As a result, automobile manufacturing is operating at lower than usual production levels, reducing the amount of new vehicle and certain parts inventory available to our dealerships. These inventory constraints, coupled with strong consumer demand and record levels of consumer savings, have led to a low new vehicle inventory and a high new and used vehicle pricing environment, which drove lower than expected retail new vehicle unit sales volume in 2021. While we believe that new vehicle and parts production levels should begin to improve in the first half of 2022, there is a risk that new vehicle and certain parts inventory levels remain at a low level or worsen, which could cause actual 2022 new vehicle SAAR to vary from our expectations.
Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2020 and 2021, including the RFJ Acquisition in December 2021, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. Unless otherwise noted, all discussion of increases or decreases are for 2021 compared to 2020. The following discussion is on a same store basis (which excludes results from disposed stores), except where otherwise noted. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store’s opening or acquisition.
New vehicle revenue increased 16.4% in 2021, primarily driven by a 7.9% increase in new vehicle unit sales volume and a 7.9% increase in new vehicle sales prices. New vehicle gross profit increased 93.1% in 2021, as a result of higher average selling prices. New vehicle gross profit per unit increased $1,991 per unit, or 78.9%, to $4,513 per unit, due primarily to
30
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
generally increased average selling prices due to inventory shortages in certain makes and models as a result of vehicle manufacturer supply chain disruptions and production delays since the onset of the COVID-19 pandemic. As a result of the new vehicle inventory shortages, our new vehicle inventories are near historic lows. Many of our new vehicles are being pre-ordered and delivered to customers shortly after the vehicles arrive at our stores. On a trailing quarter cost of sales basis, our Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 16 days (11 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) as of December 31, 2021, compared to 40 days as of December 31, 2020. The level of new vehicle inventory on hand continues to be below our target level as a result of ongoing automotive supply chain disruptions and production delays described above, and while we anticipate that manufacturer production and new vehicle inventory levels will begin to improve in the first half of 2022, we expect that new vehicle inventory levels will remain low throughout 2022.
Retail used vehicle revenue increased 22.6% in 2021, driven by a 19.0% increase in retail used vehicle average sales price and a 3.0% increase in retail used vehicle unit sales volume. Retail used vehicle gross profit increased 42.8% in 2021, due to an increase in retail used vehicle gross profit per unit of $491 per unit, or 38.6%, to $1,763 per unit as a result of higher retail used vehicle sales prices due primarily to the impact of low new vehicle inventory levels on new and used vehicle prices and availability. Wholesale vehicle gross profit (loss) improved by approximately $8.4 million, to gross profit of $7.9 million during 2021, due in part to increased demand in the wholesale auction market as a result of new vehicle inventory shortages, which resulted in higher wholesale vehicle prices for much of 2021. We generally focus on maintaining used vehicle inventory days’ supply in the 30- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 42 days (36 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) and 30 days as of December 31, 2021 and 2020, respectively.
Fixed Operations revenue increased 12.2% and Fixed Operations gross profit increased 12.9% in 2021 as daily vehicle use and vehicle miles driven began to recover from pandemic-related declines in 2020. Fixed Operations gross margin increased 40 basis points, to 50.2%, in 2021, driven primarily by an increase in customer pay revenue contribution and higher customer pay gross margin.
F&I revenue increased 22.4% in 2021, driven by an increase in F&I gross profit per retail unit. F&I gross profit per retail unit increased $285 per unit, or 16.3%, to $2,034 per unit, in 2021. We believe that our proprietary software applications, playbook processes and guest-centric selling approach enable us to optimize F&I gross profit and penetration rates (the number of F&I products sold per vehicle) across our F&I product lines. We believe that we will continue to increase revenue in this area as we refine our processes, train our associates and continue to sell a high volume of retail new and used vehicles at our stores.
EchoPark Segment
Unless otherwise noted, all discussion of increases or decreases are for 2021 compared to 2020. Reported total EchoPark Segment revenues increased 65.3% in 2021, driven primarily by new store openings, and increases in retail used vehicle unit sales volume and average selling prices. Reported total gross profit increased 30.3% in 2021, due primarily to higher retail used vehicle unit sales volume, offset partially by lower retail used vehicle gross profit per unit as a result of significant fluctuations in wholesale and retail used vehicle prices during the COVID-19 pandemic.
Reported retail used vehicle revenue increased 61.5% and F&I revenue increased 46.6% in 2021, driven primarily by a 36.2% increase in retail used vehicle unit sales volume in 2021. Combined retail used vehicle and F&I gross profit per unit decreased $217 per unit, or 10.9%, to $1,779 per unit in 2021. The decrease in combined retail used vehicle and F&I gross profit per unit was primarily due to higher cost of inventory acquisition as a result of increased demand in the wholesale auction market for much of 2021, partially offset by an increase in F&I product penetration rates.
Wholesale vehicle gross profit (loss) improved by approximately $9.3 million to $9.2 million in 2021, due in part to increased demand in the wholesale auction market as a result of new vehicle inventory shortages, which resulted in higher wholesale vehicle prices for much of 2021. We generally focus on maintaining used vehicle inventory days’ supply in the 30- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. On a trailing quarter cost of sales basis, our used vehicle inventory days’ supply in our EchoPark Segment was approximately 70 days (39 days excluding the acquisition of 11 Northwest Motorsport pre-owned vehicle stores in the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) as of December 31, 2021, as compared to 41 days as of December 31, 2020. The elevated level of used vehicle inventory days’ supply as of December 31, 2021 was due primarily to the opening of several new EchoPark stores during 2021, which required additional inventory on
31
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
hand but were not yet generating retail used vehicle sales at the rate of a more mature store, and the acquisition of 11 Northwest Motorsport pre-owned vehicle stores in the RFJ Acquisition in December 2021.
EchoPark same market total revenues increased 29.9% in 2021, driven primarily by a 6.7% increase in retail used vehicle unit sales volume and an increase in retail used vehicle average selling prices. Same market total gross profit increased 21.9% in 2021, due primarily to an increase in wholesale and retail used vehicle unit sales volume, higher average selling prices and an 8.8% increase in F&I per retail unit.
Results of Operations
The following table summarizes the percentages of total revenues represented by certain items reflected in our consolidated statements of operations:
| Percentage of Total Revenues | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2021 | 2020 | 2019 | ||||||
| Revenues: | ||||||||
| New vehicles | 41.3 | % | 43.8 | % | 46.8 | % | ||
| Used vehicles | 39.3 | % | 36.5 | % | 33.4 | % | ||
| Wholesale vehicles | 3.0 | % | 2.0 | % | 1.9 | % | ||
| Parts, service and collision repair | 11.3 | % | 12.6 | % | 13.3 | % | ||
| Finance, insurance and other, net | 5.1 | % | 5.1 | % | 4.6 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of sales | 84.6 | % | 85.4 | % | 85.5 | % | ||
| Gross profit | 15.4 | % | 14.6 | % | 14.5 | % | ||
| Selling, general and administrative expenses | 10.3 | % | 10.5 | % | 10.5 | % | ||
| Impairment charges | — | % | 2.8 | % | 0.2 | % | ||
| Depreciation and amortization | 0.8 | % | 0.9 | % | 0.9 | % | ||
| Operating income | 4.3 | % | 0.3 | % | 2.9 | % | ||
| Interest expense, floor plan | 0.1 | % | 0.3 | % | 0.5 | % | ||
| Interest expense, other, net | 0.4 | % | 0.4 | % | 0.5 | % | ||
| Other income (expense), net | 0.1 | % | 0.0 | % | 0.1 | % | ||
| Income (loss) from continuing operations before taxes | 3.7 | % | (0.4) | % | 1.8 | % | ||
| Provision for income taxes for continuing operations - benefit (expense) | 0.9 | % | 0.2 | % | 0.5 | % | ||
| Income (loss) from continuing operations | 2.8 | % | (0.6) | % | 1.3 | % |
Results of Operations - Consolidated
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2020 and 2021, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores.
New Vehicles - Consolidated
New vehicle revenues include the sale of new vehicles to retail customers, as well as the sale of fleet vehicles. New vehicle revenues and gross profit can be influenced by vehicle manufacturer incentives to consumers (which vary from cash-back incentives to low interest rate financing, among other things), the availability of consumer credit and the level and type of manufacturer-to-dealer incentives, as well as manufacturers providing adequate inventory allocations to our dealerships to meet consumer demands. The automobile manufacturing industry is cyclical and historically has experienced periodic downturns characterized by oversupply and weak demand, both within specific brands and in the industry as a whole. As an automotive retailer, we seek to mitigate the effects of this sales cycle by maintaining a diverse brand mix of dealerships. Our brand diversity allows us to offer a broad range of products at a wide range of prices from lower-priced/economy vehicles to luxury vehicles.
32
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The U.S. retail automotive industry’s new vehicle unit sales volume below reflects all brands marketed or sold in the U.S. This industry sales volume includes brands we do not sell and markets in which we do not operate, therefore our new vehicle unit sales volume may not trend directly in line with the industry new vehicle unit sales volume. We believe that the retail new vehicle industry sales volume is a more meaningful metric for comparing our new vehicle unit sales volume to the industry due to our minimal fleet vehicle business.
Beginning in the middle of March 2020, the COVID-19 pandemic began to adversely impact the retail automotive industry and consequentially also our business operations by severely impacting the demand portion of our business. State and local governmental authorities in all of the markets in which we currently operate began to put in place various levels of shelter-in-place or stay-at-home orders in the middle of March 2020, which in many cases significantly restricted our business operations and suppressed consumer activity, in particular related to our vehicle sales activities. While the majority of these restrictions have been relaxed and consumer demand has rebounded significantly in our key geographic markets, the timing and rate of improvement in demand has not been uniform across the markets in which we operate. Further, disruptions in the automotive supply chain have caused lower than expected levels of vehicle production, which, combined with consumer demand for new vehicles, drove lower than typical levels of new vehicle inventory during 2021. Low levels of new vehicle inventory have resulted in higher average selling prices for new vehicles and we believe had a negative impact on retail new vehicle SAAR for 2021.
Retail new vehicle SAAR, fleet new vehicle SAAR and total new vehicle SAAR were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | % Change | ||||||
| (In millions of vehicles) | ||||||||
| Retail new vehicle SAAR (1) | 13.1 | 12.4 | 5.6 | % | ||||
| Fleet new vehicle SAAR | 1.9 | 2.1 | (9.5) | % | ||||
| Total new vehicle SAAR (2) | 15.0 | 14.5 | 3.4 | % |
(1) Source: PIN from J.D. Power
(2) Source: Bloomberg Finance L.P., provided by Stephens Inc.
For 2022, analysts’ industry expectation for the new vehicle SAAR ranges from 14.5 million vehicles (a 3.3% decrease compared to 2021) to 16.0 million vehicles (an increase of 6.7% compared to 2021). We estimate the 2022 new vehicle SAAR will be between 15.0 million vehicles (flat compared to 2021) and 15.5 million vehicles (an increase of 3.3% compared to 2021). The ongoing effects of the COVID-19 pandemic, changes in consumer confidence, availability of consumer financing, interest rates, additional federal relief spending by the U.S. government, manufacturer inventory production levels, incentive levels from automotive manufacturers or shifts in level or timing of consumer demand as a result of natural disasters or other unforeseen circumstances could cause the actual 2022 new vehicle SAAR to vary from expectations.
Our consolidated reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Revenue | $ | 5,118.0 | $ | 4,281.2 | $ | 836.8 | 19.5 | % | ||||||
| Gross profit | $ | 461.4 | $ | 234.1 | $ | 227.3 | 97.1 | % | ||||||
| Unit sales | 103,486 | 93,281 | 10,205 | 10.9 | % | |||||||||
| Revenue per unit | $ | 49,456 | $ | 45,896 | $ | 3,560 | 7.8 | % | ||||||
| Gross profit per unit | $ | 4,459 | $ | 2,510 | $ | 1,949 | 77.6 | % | ||||||
| Gross profit as a % of revenue | 9.0 | % | 5.5 | % | 350 | bps |
For further analysis of new vehicle results, see the tables and discussion under the heading “New Vehicles - Franchised Dealerships Segment” in the Franchised Dealerships Segment section below.
33
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Used Vehicles - Consolidated
Used vehicle revenues are directly affected by a number of factors, including the pricing and level of manufacturer incentives on new vehicles, the number and quality of trade-ins and lease turn-ins, the availability and pricing of used vehicles acquired at wholesale auction and the availability of consumer credit. As with new vehicles, the COVID-19 pandemic began to adversely impact the retail automotive industry and consequentially also our business operations beginning in the middle of March 2020, by severely impacting the demand portion of our business. State and local governmental authorities in all of the markets in which we currently operate began to put in place various levels of shelter-in-place or stay-at-home orders in the middle of March 2020, which in many cases significantly restricted our business operations and suppressed consumer activity, in particular related to our vehicle sales activities. While the majority of these restrictions have been relaxed and consumer demand has rebounded significantly in our key geographic markets, the timing and rate of improvement in demand has not been uniform across the markets in which we operate.
As a result of low levels of new vehicle inventory and a recovery in demand for used vehicles (both by retail consumers and dealers at wholesale auction), used vehicle prices reached an all-time high during the fourth quarter of 2021. Depending on the mix of inventory sourcing (trade-in versus wholesale auction), the days’ supply of used vehicle inventory, and the pricing strategy employed by the dealership, retail used vehicle gross profit per unit and retail used vehicle gross profit as a percentage of revenue may vary significantly from historical levels given the current used vehicle environment.
Our consolidated reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported used vehicle: | ||||||||||||||
| Revenue | $ | 4,877.2 | $ | 3,564.8 | $ | 1,312.4 | 36.8 | % | ||||||
| Gross profit | $ | 131.9 | $ | 106.0 | $ | 25.9 | 24.4 | % | ||||||
| Unit sales | 183,292 | 159,025 | 24,267 | 15.3 | % | |||||||||
| Revenue per unit | $ | 26,609 | $ | 22,417 | $ | 4,192 | 18.7 | % | ||||||
| Gross profit per unit | $ | 720 | $ | 667 | $ | 53 | 7.9 | % | ||||||
| Gross profit as a % of revenue | 2.7 | % | 3.0 | % | (30) | bps |
For further analysis of used vehicle results, see the tables and discussion under the headings “Used Vehicles – Franchised Dealerships Segment” and “Used Vehicles and F&I – EchoPark Segment” in the Franchised Dealerships Segment and EchoPark Segment sections, respectively, below.
Wholesale Vehicles - Consolidated
Wholesale vehicle revenues are affected by retail new and used vehicle unit sales volume and the associated trade-in volume, as well as short-term, temporary and seasonal fluctuations in wholesale auction pricing. Since the beginning of the COVID-19 pandemic in March 2020, wholesale vehicle prices and supply at auction have experienced periods of volatility, impacting our wholesale vehicle revenues and related gross profit (loss), as well as retail used vehicle revenues and related gross profit. During 2021, wholesale vehicle gross profit increased significantly due in part to increased demand in the wholesale auction market as a result of new vehicle inventory shortages, which resulted in higher wholesale vehicle prices for much of 2021. We believe that the current wholesale vehicle price environment is not sustainable in the long-term and expect that wholesale vehicle pricing and related gross profit (loss) may begin to return toward long-term normalized levels in 2022. Wholesale vehicle revenues are also significantly affected by our corporate inventory management strategy and policies, which are designed to optimize our total used vehicle inventory and minimize inventory carrying risks.
34
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 367.2 | $ | 197.4 | $ | 169.8 | 86.0 | % | ||||||
| Gross profit (loss) | $ | 9.8 | $ | (0.9) | $ | 10.7 | NM | |||||||
| Unit sales | 36,795 | 32,057 | 4,738 | 14.8 | % | |||||||||
| Revenue per unit | $ | 9,980 | $ | 6,157 | $ | 3823 | 62.1 | % | ||||||
| Gross profit (loss) per unit | $ | 266 | $ | (27) | $ | 293 | NM | |||||||
| Gross profit (loss) as a % of revenue | 2.7 | % | (0.4) | % | 310 | bps |
NM = Not Meaningful
For further analysis of wholesale vehicle results, see the tables and discussion under the headings “Wholesale Vehicles – Franchised Dealerships Segment” and “Wholesale Vehicles – EchoPark Segment” in the Franchised Dealerships Segment and EchoPark Segment sections, respectively, below.
Fixed Operations - Consolidated
Parts, service and collision repair revenues consist of customer requested repair orders (“customer pay”), warranty repairs (manufacturer-paid), wholesale parts and internal, sublet and other. Parts and service revenue is driven by the mix of warranty repairs versus customer pay repairs, available service capacity (a combination of service bay count and technician availability), vehicle quality, manufacturer recalls, customer loyalty, and prepaid or manufacturer-paid maintenance programs. Internal, sublet and other primarily relates to preparation and reconditioning work performed on vehicles in inventory that are later sold to a third party. When that work is performed by one of our dealerships or stores, the work is classified as internal. In the event the work is performed by a third party on our behalf, it is classified as sublet.
We believe that, over time, vehicle quality will continue to improve, but vehicle complexity and the associated demand for repairs by qualified technicians at manufacturer-affiliated dealerships may result in market share gains that could offset any revenue lost from improvement in vehicle quality. We also believe that, over the long term, we have the ability to continue to optimize service capacity at our dealerships and stores to further increase Fixed Operations revenues. Manufacturers continue to extend new vehicle warranty periods and have also begun to include regular maintenance items in the warranty or complimentary maintenance program coverage. These factors, over the long term, combined with the extended manufacturer warranties on CPO vehicles, should facilitate growth in our parts and service business. Barriers to long-term growth may include reductions in the rate paid by manufacturers to dealers for warranty work performed, as well as the improved quality of vehicles that may affect the level and frequency of future customer pay or warranty-related repair revenues.
The COVID-19 pandemic had a significant effect on our consolidated Fixed Operations revenues, as travel restrictions, government-imposed stay-at-home and shelter-in-place orders and fewer workers undertaking a daily commute combined to substantially decrease the number of miles driven in the U.S., which decreased the demand for maintenance and warranty and collision repair services beginning in March 2020. As government imposed restrictions have been relaxed in our key geographic markets, we have begun to see a recovery in Fixed Operations revenues to varying degrees depending on the market and type of work being performed; however, the timing and rate of improvement in demand has not been uniform across markets.
35
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our consolidated reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 602.3 | $ | 505.4 | $ | 96.9 | 19.2 | % | ||||||
| Warranty | 214.8 | 224.9 | (10.1) | (4.5) | % | |||||||||
| Wholesale parts | 158.8 | 130.1 | 28.7 | 22.1 | % | |||||||||
| Internal, sublet and other | 420.9 | 373.3 | 47.6 | 12.8 | % | |||||||||
| Total revenue | $ | 1,396.8 | $ | 1,233.7 | $ | 163.1 | 13.2 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 341.9 | $ | 284.1 | $ | 57.8 | 20.3 | % | ||||||
| Warranty | 125.0 | 127.9 | (2.9) | (2.3) | % | |||||||||
| Wholesale parts | 28.0 | 22.6 | 5.4 | 23.9 | % | |||||||||
| Internal, sublet and other | 179.1 | 159.9 | 19.2 | 12.0 | % | |||||||||
| Total gross profit | $ | 674.0 | $ | 594.5 | $ | 79.5 | 13.4 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.8 | % | 56.2 | % | 60 | bps | ||||||||
| Warranty | 58.2 | % | 56.8 | % | 140 | bps | ||||||||
| Wholesale parts | 17.8 | % | 17.4 | % | 40 | bps | ||||||||
| Internal, sublet and other | 42.6 | % | 42.9 | % | (30) | bps | ||||||||
| Total gross profit as a % of revenue | 48.3 | % | 48.2 | % | 10 | bps |
For further analysis of Fixed Operations results, see the tables and discussion under the headings “Fixed Operations - Franchised Dealerships Segment” and “Fixed Operations - EchoPark Segment” in the Franchised Dealerships Segment and EchoPark Segment sections, respectively, below.
F&I - Consolidated
Finance, insurance and other, net revenues include commissions for arranging vehicle financing and insurance, sales of third-party extended warranties and service contracts for vehicles, and sales of other aftermarket products. In connection with vehicle financing, extended warranties and service contracts, other aftermarket products and insurance contracts, we receive commissions from the providers for originating contracts. F&I revenues are recognized net of estimated chargebacks and other costs associated with originating contracts (as a result, F&I revenues and F&I gross profit are the same amount). F&I revenues are affected by the level of new and retail used vehicle unit sales volume, the age and average selling price of vehicles sold, the level of manufacturer financing specials or leasing incentives, and our F&I penetration rate. The F&I penetration rate represents the number of finance contracts, extended warranties and service contracts, other aftermarket products or insurance contracts that we are able to originate per vehicle sold, expressed as a percentage.
Yield spread premium is another term for the commission earned by our dealerships for arranging vehicle financing for consumers. The amount of the commission could be zero, a flat fee or an actual spread between the interest rate charged to the consumer and the interest rate provided by the direct financing source (e.g., a commercial bank, credit union or manufacturer captive finance company). We have established caps on the potential yield spread premium our dealerships can earn with all finance sources. We believe the yield spread premium we earn for arranging vehicle financing represents value to the consumer in numerous ways, including the following:
•lower cost, below-market financing is often available only from the manufacturers’ captives and franchised dealers;
•ease of access to multiple high-quality lending sources;
•lease-financing alternatives are largely available only from manufacturers’ captives or other indirect lenders;
•guests with substandard credit frequently do not have direct access to potential sources of sub-prime financing; and
36
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
•guests with significant “negative equity” in their current vehicle (i.e., the guest’s current vehicle is worth less than the balance of their vehicle loan or lease obligation) frequently are unable to pay off the loan on their current vehicle and finance the purchase or lease of a replacement new or used vehicle without the assistance of a franchised dealer’s network of lending sources.
Our consolidated reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 637.2 | $ | 489.9 | $ | 147.3 | 30.1 | % | ||||||
| Unit sales | 283,235 | 250,964 | 32,271 | 12.9 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,250 | $ | 1,952 | $ | 298 | 15.3 | % |
For further analysis of F&I results, see the tables and discussion under the headings “F&I - Franchised Dealerships Segment” and “Used Vehicles and F&I - EchoPark Segment” in the Franchised Dealerships Segment and EchoPark Segment sections, respectively, below.
Results of Operations - Franchised Dealerships Segment
As a result of the acquisition, disposition, termination or closure of several franchised dealership stores in 2021 and 2020, the change in consolidated reported amounts from period to period may not be indicative of the current or future operational or financial performance of our current group of operating stores. The following discussion of new vehicles, used vehicles, wholesale vehicles, parts, service and collision repair, and finance, insurance and other, net, is on a same store basis (which excludes results from disposed stores), except where otherwise noted.
37
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for total new vehicles (combined retail and fleet data):
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total new vehicle revenue: | ||||||||||||||
| Same store | $ | 4,943.3 | $ | 4,246.1 | $ | 697.2 | 16.4 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 165.7 | 35.1 | 130.6 | NM | ||||||||||
| Total as reported | $ | 5,109.0 | $ | 4,281.2 | $ | 827.8 | 19.3 | % | ||||||
| Total new vehicle gross profit: | ||||||||||||||
| Same store | $ | 448.6 | $ | 232.3 | $ | 216.3 | 93.1 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 11.7 | 1.8 | 9.9 | NM | ||||||||||
| Total as reported | $ | 460.3 | $ | 234.1 | $ | 226.2 | 96.6 | % | ||||||
| Total new vehicle unit sales: | ||||||||||||||
| Same store | 99,396 | 92,124 | 7,272 | 7.9 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 3,962 | 1,157 | 2,805 | NM | ||||||||||
| Total as reported | 103,358 | 93,281 | 10,077 | 10.8 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported new vehicle: | ||||||||||||||
| Revenue | $ | 5,109.0 | $ | 4,281.2 | $ | 827.8 | 19.3 | % | ||||||
| Gross profit | $ | 460.3 | $ | 234.1 | $ | 226.2 | 96.6 | % | ||||||
| Unit sales | 103,358 | 93,281 | 10,077 | 10.8 | % | |||||||||
| Revenue per unit | $ | 49,430 | $ | 45,896 | $ | 3,534 | 7.7 | % | ||||||
| Gross profit per unit | $ | 4,453 | $ | 2,510 | $ | 1,943 | 77.4 | % | ||||||
| Gross profit as a % of revenue | 9.0 | % | 5.5 | % | 350 | bps |
Our Franchised Dealerships Segment same store new vehicle results (combined retail and fleet data) were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store new vehicle: | ||||||||||||||
| Revenue | $ | 4,943.3 | $ | 4,246.1 | $ | 697.2 | 16.4 | % | ||||||
| Gross profit | $ | 448.6 | $ | 232.3 | $ | 216.3 | 93.1 | % | ||||||
| Unit sales | 99,396 | 92,124 | 7,272 | 7.9 | % | |||||||||
| Revenue per unit | $ | 49,733 | $ | 46,091 | $ | 3,642 | 7.9 | % | ||||||
| Gross profit per unit | $ | 4,513 | $ | 2,522 | $ | 1,991 | 78.9 | % | ||||||
| Gross profit as a % of revenue | 9.1 | % | 5.5 | % | 360 | bps |
38
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
New vehicle revenue increased 16.4% due primarily to higher average selling prices and a 7.9% increase in new vehicle unit sales volume, which was driven by a recovery in demand due to the impact of the COVID-19 pandemic on the prior year results. New vehicle gross profit increased approximately $216.3 million, or 93.1%, as a result of increased new vehicle unit sales volume and higher new vehicle gross profit per unit. New vehicle gross profit per unit increased $1,991 per unit, or 78.9%, to $4,513 per unit, due primarily to inventory shortages as a result of vehicle manufacturer supply chain and production delays as a result of the COVID-19 pandemic, which have generally increased the average selling prices of such vehicles.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment new vehicle inventory days’ supply was approximately 16 days (11 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) and 40 days as of December 31, 2021 and 2020, respectively. The level of new vehicle inventory on hand continues to be below our target level as a result of the ongoing automotive supply chain disruptions and production delays described above, and while we anticipate that manufacturer production and new vehicle inventory levels will begin to improve in the first half of 2022, we expect that new vehicle inventory levels will remain low throughout 2022.
Used Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total used vehicle revenue: | ||||||||||||||
| Same store | $ | 2,846.8 | $ | 2,321.2 | $ | 525.6 | 22.6 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 54.2 | 24.7 | 29.5 | 119.4 | % | |||||||||
| Total as reported | $ | 2,901.0 | $ | 2,345.9 | $ | 555.1 | 23.7 | % | ||||||
| Total used vehicle gross profit: | ||||||||||||||
| Same store | $ | 182.5 | $ | 127.8 | $ | 54.7 | 42.8 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 5.6 | (4.9) | 10.5 | 214.3 | % | |||||||||
| Total as reported | $ | 188.1 | $ | 122.9 | $ | 65.2 | 53.1 | % | ||||||
| Total used vehicle unit sales: | ||||||||||||||
| Same store | 103,529 | 100,484 | 3,045 | 3.0 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 1,928 | 1,380 | 548 | 39.7 | % | |||||||||
| Total as reported | 105,457 | 101,864 | 3,593 | 3.5 | % |
39
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment reported retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported used vehicle: | ||||||||||||||
| Revenue | $ | 2,901.0 | $ | 2,345.9 | $ | 555.1 | 23.7 | % | ||||||
| Gross profit | $ | 188.1 | $ | 122.9 | $ | 65.2 | 53.1 | % | ||||||
| Unit sales | 105,457 | 101,864 | 3,593 | 3.5 | % | |||||||||
| Revenue per unit | $ | 27,509 | $ | 23,030 | $ | 4,479 | 19.4 | % | ||||||
| Gross profit per unit | $ | 1,784 | $ | 1,207 | $ | 577 | 47.8 | % | ||||||
| Gross profit as a % of revenue | 6.5 | % | 5.2 | % | 130 | bps |
Our Franchised Dealerships Segment same store retail used vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store used vehicle: | ||||||||||||||
| Revenue | $ | 2,846.8 | $ | 2,321.2 | $ | 525.6 | 22.6 | % | ||||||
| Gross profit | $ | 182.5 | $ | 127.8 | $ | 54.7 | 42.8 | % | ||||||
| Unit sales | 103,529 | 100,484 | 3,045 | 3.0 | % | |||||||||
| Revenue per unit | $ | 27,498 | $ | 23,100 | $ | 4,398 | 19.0 | % | ||||||
| Gross profit per unit | $ | 1,763 | $ | 1,272 | $ | 491 | 38.6 | % | ||||||
| Gross profit as a % of revenue | 6.4 | % | 5.5 | % | 90 | bps |
Retail used vehicle revenue increased approximately $525.6 million or 22.6% and retail used vehicle revenue per unit increased approximately 19.0%, due to higher industry used vehicle prices as a result of increased consumer demand from the impact of new vehicle inventory shortages during 2021. Retail used vehicle gross profit increased approximately $54.7 million, or 42.8%, driven primarily by a 38.6% increase in retail used vehicle gross profit per unit, as well as a 3.0% increase in retail used vehicle unit sales volume due to increased consumer demand for used vehicles during 2021.
On a trailing quarter cost of sales basis, our reported Franchised Dealerships Segment used vehicle inventory days’ supply was approximately 42 days (36 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) and 30 days as of December 31, 2021 and 2020, respectively.
40
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Wholesale Vehicles - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same store | $ | 248.4 | $ | 167.2 | $ | 81.2 | 48.6 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 8.8 | 1.5 | 7.3 | 486.7 | % | |||||||||
| Total as reported | $ | 257.2 | $ | 168.7 | $ | 88.5 | 52.5 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same store | $ | 7.9 | $ | (0.5) | $ | 8.4 | NM | |||||||
| Acquisitions, open points, dispositions and holding company | (7.3) | (0.3) | (7.0) | NM | ||||||||||
| Total as reported | $ | 0.6 | $ | (0.8) | $ | 1.4 | 175.0 | % | ||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same store | 24,583 | 24,623 | (40) | (0.2) | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 545 | 256 | 289 | 112.9 | % | |||||||||
| Total as reported | 25,128 | 24,879 | 249 | 1.0 | % |
NM = Not Meaningful
Our Franchised Dealerships Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 257.2 | $ | 168.7 | $ | 88.5 | 52.5 | % | ||||||
| Gross profit (loss) | $ | 0.6 | $ | (0.8) | $ | 1.4 | 175.0 | % | ||||||
| Unit sales | 25,128 | 24,879 | 249 | 1.0 | % | |||||||||
| Revenue per unit | $ | 10,236 | $ | 6,779 | $ | 3,457 | 51.0 | % | ||||||
| Gross profit (loss) per unit | $ | 24 | $ | (32) | $ | 56 | 175.0 | % | ||||||
| Gross profit (loss) as a % of revenue | 0.2 | % | (0.5) | % | 70 | bps |
Our Franchised Dealerships Segment same store wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store wholesale vehicle: | ||||||||||||||
| Revenue | $ | 248.4 | $ | 167.2 | $ | 81.2 | 48.6 | % | ||||||
| Gross profit (loss) | $ | 7.9 | $ | (0.5) | $ | 8.4 | NM | |||||||
| Unit sales | 24,583 | 24,623 | (40) | (0.2) | % | |||||||||
| Revenue per unit | $ | 10,105 | $ | 6,790 | $ | 3,315 | 48.8 | % | ||||||
| Gross profit (loss) per unit | $ | 321 | $ | (20) | $ | 341 | NM | |||||||
| Gross profit (loss) as a % of revenue | 3.2 | % | (0.3) | % | 350 | bps |
NM = Not Meaningful
Wholesale vehicle revenue increased 48.6%, driven primarily by a 48.8% increase in wholesale vehicle revenue per unit as a result of decreased wholesale vehicle supply in the wholesale auction market due to the impact of new vehicle inventory
41
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
shortages during 2021. Wholesale vehicle gross profit improved by approximately $8.4 million, driven primarily by a $341 per unit increase in wholesale vehicle gross profit per unit as a result of increased demand in the wholesale auction market due to the impact of new vehicle inventory shortages during 2021.
Fixed Operations - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for Fixed Operations:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total Fixed Operations revenue: | ||||||||||||||
| Same store | $ | 1,322.0 | $ | 1,178.0 | $ | 144.0 | 12.2 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 18.4 | 16.4 | 2.0 | 12.2 | % | |||||||||
| Total as reported | $ | 1,340.4 | $ | 1,194.4 | $ | 146.0 | 12.2 | % | ||||||
| Total Fixed Operations gross profit: | ||||||||||||||
| Same store | $ | 663.0 | $ | 587.0 | $ | 76.0 | 12.9 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 10.1 | 8.4 | 1.7 | 20.2 | % | |||||||||
| Total as reported | $ | 673.1 | $ | 595.4 | $ | 77.7 | 13.1 | % |
Our Franchised Dealerships Segment reported Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Reported Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 600.3 | $ | 504.5 | $ | 95.8 | 19.0 | % | ||||||
| Warranty | 213.8 | 224.9 | (11.1) | (4.9) | % | |||||||||
| Wholesale parts | 158.8 | 130.1 | 28.7 | 22.1 | % | |||||||||
| Internal, sublet and other | 367.5 | 334.9 | 32.6 | 9.7 | % | |||||||||
| Total revenue | $ | 1,340.4 | $ | 1,194.4 | $ | 146.0 | 12.2 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 341.0 | $ | 284.1 | $ | 56.9 | 20.0 | % | ||||||
| Warranty | 125.0 | 127.9 | (2.9) | (2.3) | % | |||||||||
| Wholesale parts | 28.0 | 22.6 | 5.4 | 23.9 | % | |||||||||
| Internal, sublet and other | 179.1 | 160.8 | 18.3 | 11.4 | % | |||||||||
| Total gross profit | $ | 673.1 | $ | 595.4 | $ | 77.7 | 13.1 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.9 | % | 56.3 | % | 60 | bps | ||||||||
| Warranty | 58.3 | % | 56.8 | % | 150 | bps | ||||||||
| Wholesale parts | 17.8 | % | 17.4 | % | 40 | bps | ||||||||
| Internal, sublet and other | 48.7 | % | 48.0 | % | 70 | bps | ||||||||
| Total gross profit as a % of revenue | 50.2 | % | 49.8 | % | 40 | bps |
42
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Franchised Dealerships Segment same store Fixed Operations results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Same store Fixed Operations: | ||||||||||||||
| Revenue | ||||||||||||||
| Customer pay | $ | 592.0 | $ | 495.5 | $ | 96.5 | 19.5 | % | ||||||
| Warranty | 211.8 | 223.2 | (11.4) | (5.1) | % | |||||||||
| Wholesale parts | 157.2 | 129.0 | 28.2 | 21.9 | % | |||||||||
| Internal, sublet and other | 361.0 | 330.3 | 30.7 | 9.3 | % | |||||||||
| Total revenue | $ | 1,322.0 | $ | 1,178.0 | $ | 144.0 | 12.2 | % | ||||||
| Gross profit | ||||||||||||||
| Customer pay | $ | 337.1 | $ | 279.5 | $ | 57.6 | 20.6 | % | ||||||
| Warranty | 123.3 | 126.9 | (3.6) | (2.8) | % | |||||||||
| Wholesale parts | 28.0 | 22.4 | 5.6 | 25.0 | % | |||||||||
| Internal, sublet and other | 174.6 | 158.2 | 16.4 | 10.4 | % | |||||||||
| Total gross profit | $ | 663.0 | $ | 587.0 | $ | 76.0 | 12.9 | % | ||||||
| Gross profit as a % of revenue | ||||||||||||||
| Customer pay | 56.9 | % | 56.4 | % | 50 | bps | ||||||||
| Warranty | 58.2 | % | 56.9 | % | 130 | bps | ||||||||
| Wholesale parts | 17.8 | % | 17.4 | % | 40 | bps | ||||||||
| Internal, sublet and other | 48.4 | % | 47.9 | % | 50 | bps | ||||||||
| Total gross profit as a % of revenue | 50.2 | % | 49.8 | % | 40 | bps |
Fixed Operations revenue increased approximately $144.0 million, or 12.2%, and Fixed Operations gross profit increased approximately $76.0 million, or 12.9%. Customer pay gross profit increased approximately $57.6 million, or 20.6%, warranty gross profit decreased approximately $3.6 million, or 2.8%, wholesale parts gross profit increased approximately $5.6 million, or 25.0%, and internal, sublet and other gross profit increased approximately $16.4 million, or 10.4%. While our Fixed Operations business was not specifically restricted by state and local shelter-in-place or stay-at-home orders, consumer behavior was disrupted by such orders beginning in March 2020 and we experienced lower levels of Fixed Operations activity through most of 2020. During 2021, daily vehicle use and vehicle miles driven improved, driving higher levels of Fixed Operations activity.
43
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
F&I - Franchised Dealerships Segment
The following table provides a reconciliation of Franchised Dealerships Segment reported basis and same store basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same store | $ | 409.5 | $ | 334.5 | $ | 75.0 | 22.4 | % | ||||||
| Acquisitions, open points, dispositions and holding company | 34.0 | 23.3 | 10.7 | 45.9 | % | |||||||||
| Total as reported | $ | 443.5 | $ | 357.8 | $ | 85.7 | 24.0 | % | ||||||
| Total F&I gross profit per retail unit (excludes fleet): | ||||||||||||||
| Same store | $ | 2,034 | $ | 1,749 | $ | 285 | 16.3 | % | ||||||
| Reported | $ | 2,160 | $ | 1,846 | $ | 314 | 17.0 | % | ||||||
| Total combined retail new and used vehicle unit sales: | ||||||||||||||
| Same store | 202,925 | 192,608 | 10,317 | 5.4 | % | |||||||||
| Acquisitions, open points, dispositions and holding company | 5,890 | 2,537 | 3,353 | 132.2 | % | |||||||||
| Total as reported | 208,815 | 195,145 | 13,670 | 7.0 | % |
Our Franchised Dealerships Segment reported F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported F&I: | ||||||||||||||
| Revenue | $ | 443.5 | $ | 357.8 | $ | 85.7 | 24.0 | % | ||||||
| Unit sales | 208,815 | 195,145 | 13,670 | 7.0 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,160 | $ | 1,846 | $ | 314 | 17.0 | % |
Our Franchised Dealerships Segment same store F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same store F&I: | ||||||||||||||
| Revenue | $ | 409.5 | $ | 334.5 | $ | 75.0 | 22.4 | % | ||||||
| Unit sales | 202,925 | 192,608 | 10,317 | 5.4 | % | |||||||||
| Gross profit per retail unit (excludes fleet) | $ | 2,034 | $ | 1,749 | $ | 285 | 16.3 | % |
F&I revenues increased approximately $75.0 million, or 22.4%, due to a 16.3% increase in F&I gross profit per retail unit, driven by a 5.4% increase in retail new and used vehicle unit sales volume. F&I gross profit per retail unit increased $285 per unit, or 16.3%, to $2,034 per unit, primarily due to an increase in gross profit per finance contract and higher penetration rates across all F&I products. Finance contract revenue increased 26.9%, primarily due to a 20.6% increase in gross profit per finance contract and a 5.2% increase in finance contract volume, offset by a 10-basis point decrease in the combined new and used vehicle finance contract penetration rate. Service contract revenue increased 19.1%, due primarily to a 310-basis point increase in the service contract penetration rate, a 4.2% increase in gross profit per service contract, and a 14.3% increase in service contract volume. Other aftermarket contract revenue increased 25.9%, driven primarily by a 16.8% increase in other
44
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
aftermarket contract volume, a 7.8% increase in gross profit per other aftermarket contract, and a 1,560-basis point increase in the other aftermarket contract penetration rate.
Results of Operations - EchoPark Segment
All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market’s opening. Due to the ongoing expansion of our EchoPark Segment, same market results may vary significantly from reported results due to newly opened markets that began operations in the last 13 months.
Used Vehicles and F&I - EchoPark Segment
Based on the way we manage the EchoPark Segment, our operating strategy focuses on maximizing total used vehicle-related gross profit (based on a combination of retail used vehicle unit sales volume, front-end retail used vehicle gross profit (loss) per unit and F&I gross profit per unit) rather than realizing traditional levels of front-end retail used vehicle gross profit (loss) per unit. As such, we believe the best per unit measure of gross profit performance at our EchoPark stores is a combined total gross profit per unit, which includes both front-end retail used vehicle gross profit (loss) and F&I gross profit per unit sold. See the discussion under the heading “Results of Operations - Franchised Dealerships Segment” for additional discussion of the macro drivers of used vehicle revenues and F&I revenues.
As all Fixed Operations at our EchoPark stores support our used vehicle operations and EchoPark stores do not currently perform customer pay repairs or maintenance work and are not permitted to perform manufacturer-paid warranty repairs, amounts previously classified as Fixed Operations revenues and cost of sales for the EchoPark Segment have been reclassified to used vehicle cost of sales.
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for retail used vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total used vehicle revenue: | ||||||||||||||
| Same market | $ | 1,588.4 | $ | 1,253.9 | $ | 334.5 | 26.7 | % | ||||||
| New markets | 444.2 | 4.3 | 439.9 | NM | ||||||||||
| Total as reported | $ | 2,032.6 | $ | 1,258.2 | $ | 774.4 | 61.5 | % | ||||||
| Total used vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | (43.4) | $ | (34.6) | $ | (8.8) | (25.4) | % | ||||||
| New markets | (11.8) | 16.6 | (28.4) | (171.1) | % | |||||||||
| Total as reported | $ | (55.2) | $ | (18.0) | $ | (37.2) | (206.7) | % | ||||||
| Total used vehicle unit sales: | ||||||||||||||
| Same market | 60,815 | 56,974 | 3,841 | 6.7 | % | |||||||||
| New markets | 17,020 | 187 | 16,833 | NM | ||||||||||
| Total as reported | 77,835 | 57,161 | 20,674 | 36.2 | % |
NM = Not Meaningful
45
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for F&I:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Total F&I revenue: | ||||||||||||||
| Same market | $ | 152.6 | $ | 131.0 | $ | 21.6 | 16.5 | % | ||||||
| New markets | 41.1 | 1.1 | 40.0 | NM | ||||||||||
| Total as reported | $ | 193.7 | $ | 132.1 | $ | 61.6 | 46.6 | % |
NM = Not Meaningful
Our EchoPark Segment reported retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported used vehicle and F&I: | ||||||||||||||
| Used vehicle revenue | $ | 2,032.6 | $ | 1,258.2 | $ | 774.4 | 61.5 | % | ||||||
| Used vehicle gross profit (loss) | $ | (55.2) | $ | (18.0) | $ | (37.2) | (206.7) | % | ||||||
| Used vehicle unit sales | 77,835 | 57,161 | 20,674 | 36.2 | % | |||||||||
| Used vehicle revenue per unit | $ | 26,114 | $ | 22,012 | $ | 4,102 | 18.6 | % | ||||||
| F&I revenue | $ | 193.7 | $ | 132.1 | $ | 61.6 | 46.6 | % | ||||||
| Combined used vehicle gross profit and F&I revenue | $ | 138.5 | $ | 114.1 | $ | 24.4 | 21.4 | % | ||||||
| Total used vehicle and F&I gross profit per unit | $ | 1,779 | $ | 1,996 | $ | (217) | (10.9) | % |
Our EchoPark Segment same market retail used vehicle and F&I results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market used vehicle and F&I: | ||||||||||||||
| Used vehicle revenue | $ | 1,588.4 | $ | 1,253.9 | $ | 334.5 | 26.7 | % | ||||||
| Used vehicle gross profit (loss) | $ | (43.4) | $ | (34.6) | $ | (8.8) | (25.4) | % | ||||||
| Used vehicle unit sales | 60,815 | 56,974 | 3,841 | 6.7 | % | |||||||||
| Used vehicle revenue per unit | $ | 26,119 | $ | 22,008 | $ | 4,111 | 18.7 | % | ||||||
| F&I revenue | $ | 152.6 | $ | 131.0 | $ | 21.6 | 16.5 | % | ||||||
| Combined used vehicle gross profit and F&I revenue | $ | 109.2 | $ | 96.4 | $ | 12.8 | 13.3 | % | ||||||
| Total used vehicle and F&I gross profit per unit | $ | 1,796 | $ | 1,692 | $ | 104 | 6.1 | % |
Reported retail used vehicle revenue increased approximately $774.4 million, or 61.5%, due to a 36.2% increase in retail used vehicle unit sales volume, as well as an 18.6% increase in retail used vehicle revenue per unit. Reported combined retail used vehicle gross profit and F&I revenue increased approximately $24.4 million, or 21.4%, due to a $61.6 million, or 46.6%, increase in F&I revenue, offset partially by an approximately $37.2 million increase in retail used vehicle gross loss. The decrease in total retail used vehicle and F&I gross profit per unit was due primarily to the higher cost of inventory acquisition as a result of increased demand in the wholesale auction market for much of 2021, offset partially by an increase in F&I product penetration rates.
Within F&I revenue, reported finance contract gross profit increased approximately $18.4 million, or 49.2%, due to a 37.6% increase in total finance contract volume, as well as an 8.5% increase in gross profit per finance contract. Reported service contract gross profit increased approximately $31.2 million, or 43.3%, due to a 40.7% increase in total service contract volume, as well as a 1.9% increase in gross profit per service contract. Reported other aftermarket product contract gross profit increased approximately $12.1 million, or 53.4%, due to a 44.3% increase in total other aftermarket product contract volume, as well as a 6.5% increase in gross profit per other aftermarket product contract.
46
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On a trailing quarter cost of sales basis, our reported used vehicle inventory days’ supply in our EchoPark Segment was approximately 70 days (39 days excluding the effect of the RFJ Acquisition in December 2021, which contributed less than one month of trailing cost of sales to the days’ supply calculation) and 41 days as of December 31, 2021 and 2020, respectively. We generally focus on maintaining used vehicle inventory days’ supply in the 30- to 35-day range, which may fluctuate seasonally, in order to limit our exposure to market pricing volatility. The elevated level of used vehicle inventory days’ supply as of December 31, 2021 was due primarily to the opening of several new EchoPark stores during 2021, which required additional inventory on hand but were not yet generating retail used vehicle sales at the rate of a more mature store, and the acquisition of 11 Northwest Motorsport pre-owned vehicle stores in the RFJ Acquisition in December 2021.
Same market retail used vehicle revenue increased approximately $334.5 million, or 26.7%, driven primarily by an 18.7% increase in retail used vehicle revenue per unit, as well as a 6.7% increase in retail used vehicle unit sales volume. Same market combined retail used vehicle gross profit and F&I revenue increased approximately $12.8 million, or 13.3%, driven primarily by a $21.6 million, or 16.5%, increase in F&I revenue, offset partially by an approximately $8.8 million increase in retail used vehicle gross loss.
Wholesale Vehicles - EchoPark Segment
See the discussion under the heading “Results of Operations - Franchised Dealerships Segment” for additional discussion of the macro drivers of wholesale vehicle revenues.
The following table provides a reconciliation of EchoPark Segment reported basis, same market basis and new market basis for wholesale vehicles:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit data) | ||||||||||||||
| Total wholesale vehicle revenue: | ||||||||||||||
| Same market | $ | 85.8 | $ | 28.6 | $ | 57.2 | 200.0 | % | ||||||
| New markets | 24.2 | 0.1 | 24.1 | NM | ||||||||||
| Total as reported | $ | 110.0 | $ | 28.7 | $ | 81.3 | 283.3 | % | ||||||
| Total wholesale vehicle gross profit (loss): | ||||||||||||||
| Same market | $ | 7.4 | $ | (0.1) | $ | 7.5 | NM | |||||||
| New markets | 1.8 | — | 1.8 | 100.0 | % | |||||||||
| Total as reported | $ | 9.2 | $ | (0.1) | $ | 9.3 | NM | |||||||
| Total wholesale vehicle unit sales: | ||||||||||||||
| Same market | 8,664 | 7,154 | 1,510 | 21.1 | % | |||||||||
| New markets | 3,003 | 24 | 2,979 | NM | ||||||||||
| Total as reported | 11,667 | 7,178 | 4,489 | 62.5 | % |
NM = Not Meaningful
47
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our EchoPark Segment reported wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Reported wholesale vehicle: | ||||||||||||||
| Revenue | $ | 110.0 | $ | 28.7 | $ | 81.3 | 283.3 | % | ||||||
| Gross profit (loss) | $ | 9.2 | $ | (0.1) | $ | 9.3 | NM | |||||||
| Unit sales | 11,667 | 7,178 | 4,489 | 62.5 | % | |||||||||
| Revenue per unit | $ | 9,428 | $ | 4,002 | $ | 5,426 | 135.6 | % | ||||||
| Gross profit (loss) per unit | $ | 789 | $ | (11) | $ | 800 | NM | |||||||
| Gross profit (loss) as a % of revenue | 8.4 | % | (0.3) | % | 870 | bps |
NM = Not Meaningful
Our EchoPark Segment same market wholesale vehicle results were as follows:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions, except unit and per unit data) | ||||||||||||||
| Same market wholesale vehicle: | ||||||||||||||
| Revenue | $ | 85.8 | $ | 28.6 | $ | 57.2 | 200.0 | % | ||||||
| Gross profit (loss) | $ | 7.4 | $ | (0.1) | $ | 7.5 | NM | |||||||
| Unit sales | 8,664 | 7,154 | 1,510 | 21.1 | % | |||||||||
| Revenue per unit | $ | 9,903 | $ | 3,998 | $ | 5,905 | 147.7 | % | ||||||
| Gross profit (loss) per unit | $ | 854 | $ | (14) | $ | 868 | NM | |||||||
| Gross profit (loss) as a % of revenue | 8.6 | % | (0.3) | % | 890 | bps |
NM = Not Meaningful
Same market wholesale vehicle revenue increased 200.0% and same market wholesale vehicle gross profit improved by approximately $7.5 million, due primarily to higher trade-in volume, which drove a 21.1% increase in same market wholesale vehicle unit sales volume and an increase in same market wholesale vehicle gross profit per unit of approximately $868 per unit, due to excess demand in the wholesale auction market driving higher wholesale pricing. Given EchoPark’s retail inventory mix, the majority of vehicles acquired from guests on trade-ins cannot be sold as retail at our EchoPark stores and are subsequently sold at auction or transferred to one of our franchised dealerships to be sold as a retail used vehicle. However, a successful acquisition of a guest’s trade-in vehicle often facilitates a retail used vehicle sale transaction that otherwise may not have occurred, driving higher overall gross profit. Our overall EchoPark inventory acquisition and pricing strategy reduces the risk of aged inventory that must be sold at auction (which would typically have a higher wholesale vehicle gross loss per unit) and increases the volume of trade-ins that we obtain from guests.
48
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Segment Results Summary
In the following table of financial data, total segment income of the reportable segments is reconciled to consolidated income (loss) from continuing operations before taxes and impairment charges. See above for tables and discussion of results by reportable segment.
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| Segment Revenues: | (In millions, except unit data) | |||||||||||||
| Franchised Dealerships Segment Revenues: | ||||||||||||||
| New vehicles | $ | 5,109.0 | $ | 4,281.2 | $ | 827.8 | 19.3 | % | ||||||
| Used vehicles | 2,901.0 | 2,345.9 | 555.1 | 23.7 | % | |||||||||
| Wholesale vehicles | 257.2 | 168.7 | 88.5 | 52.5 | % | |||||||||
| Parts, service and collision repair | 1,340.4 | 1,194.4 | 146.0 | 12.2 | % | |||||||||
| Finance, insurance and other, net | 443.5 | 357.8 | 85.7 | 24.0 | % | |||||||||
| Franchised Dealerships Segment revenues | $ | 10,051.1 | $ | 8,348.0 | $ | 1,703.1 | 20.4 | % | ||||||
| EchoPark Segment Revenues: | ||||||||||||||
| New vehicles | $ | 9.0 | $ | — | $ | 9.0 | 100.0 | % | ||||||
| Used vehicles | $ | 2,032.6 | $ | 1,258.2 | $ | 774.4 | 61.5 | % | ||||||
| Wholesale vehicles | 110.0 | 28.7 | 81.3 | 283.3 | % | |||||||||
| Finance, insurance and other, net | 193.7 | 132.1 | 61.6 | 46.6 | % | |||||||||
| EchoPark Segment revenues | $ | 2,345.3 | $ | 1,419.0 | $ | 926.3 | 65.3 | % | ||||||
| Total consolidated revenues | $ | 12,396.4 | $ | 9,767.0 | $ | 2,629.4 | 26.9 | % | ||||||
| Segment Income (Loss) (1): | ||||||||||||||
| Franchised Dealerships Segment (2) | $ | 530.3 | $ | 231.2 | $ | 299.1 | 129.4 | % | ||||||
| EchoPark Segment (3) | (72.0) | 4.0 | (76.0) | NM | ||||||||||
| Total segment income (loss) | $ | 458.3 | $ | 235.2 | $ | 223.1 | 94.9 | % | ||||||
| Impairment charges (4) | (0.1) | (270.0) | 269.9 | 100.0 | % | |||||||||
| Income (loss) from continuing operations before taxes | $ | 458.2 | $ | (34.8) | $ | 493.0 | NM | |||||||
| Retail New and Used Vehicle Unit Sales Volume: | ||||||||||||||
| Franchised Dealerships Segment | 208,815 | 195,145 | 13,670 | 7.0 | % | |||||||||
| EchoPark Segment | 77,963 | 57,161 | 20,802 | 36.4 | % | |||||||||
| Total retail new and used vehicle unit sales volume | 286,778 | 252,306 | 34,472 | 13.7 | % | |||||||||
| NM = Not Meaningful |
(1)Segment income (loss) for each segment is defined as income (loss) from continuing operations before taxes and impairment charges.
(2)For 2021, the above amount includes approximately $15.5 million of pre-tax net loss on the extinguishment of debt, approximately $3.0 million of pre-tax net loss on the acquisition of franchised dealerships, partially offset by approximately $1.8 million of pre-tax net gain on the disposal of franchised dealerships. For 2020, the above amount includes approximately $4.0 million of pre-tax net gain on the disposal of franchised dealerships.
(3)For 2021, the above amount includes approximately $6.5 million of long-term compensation-related expenses. For 2020, the above amount includes approximately $5.2 million of pre-tax net gain on the disposal of land and buildings at former EchoPark locations.
(4)For 2021, the above amount includes approximately $0.1 million of pre-tax impairment charges for the EchoPark Segment. For 2020, the above amount includes approximately $270.0 million of pre-tax impairment charges for the Franchised Dealerships Segment.
49
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Selling, General and Administrative (“SG&A”) Expenses - Consolidated
Consolidated SG&A expenses are comprised of four major groups: compensation expense, advertising expense, rent expense and other expense. Compensation expense primarily relates to store personnel who are paid a commission or a salary plus commission and support personnel who are generally paid a fixed salary. Commissions paid to store personnel typically vary depending on gross profits realized and sales volume objectives. Due to the salary component for certain store and corporate personnel, gross profits and compensation expense do not change in direct proportion to one another. Advertising expense and other expense vary based on the level of actual or anticipated business activity and the number of dealerships in operation. Rent expense typically varies with the number of store locations owned, investments made for facility improvements and interest rates. Other expense includes various fixed and variable expenses, including gain on disposal of franchises, certain customer-related costs such as gasoline and service loaners, and insurance, training, legal and IT expenses, which may not change in proportion to gross profit levels.
The following table sets forth information related to our consolidated reported SG&A expenses:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| SG&A expenses: | ||||||||||||||
| Compensation | $ | 834.5 | $ | 659.8 | $ | (174.7) | (26.5) | % | ||||||
| Advertising | 61.6 | 42.2 | (19.4) | (46.0) | % | |||||||||
| Rent | 53.2 | 54.5 | 1.3 | 2.4 | % | |||||||||
| Other | 325.4 | 272.2 | (53.2) | (19.5) | % | |||||||||
| Total SG&A expenses | $ | 1,274.7 | $ | 1,028.7 | $ | (246.0) | (23.9) | % | ||||||
| SG&A expenses as a % of gross profit: | ||||||||||||||
| Compensation | 43.6 | % | 46.3 | % | 270 | bps | ||||||||
| Advertising | 3.2 | % | 3.0 | % | (20) | bps | ||||||||
| Rent | 2.8 | % | 3.8 | % | 100 | bps | ||||||||
| Other | 17.0 | % | 19.2 | % | 220 | bps | ||||||||
| Total SG&A expenses as a % of gross profit | 66.6 | % | 72.3 | % | 570 | bps |
Overall SG&A expenses increased in dollar amount primarily due to an increase in compensation expense as a result of higher levels of sales volume, but decreased as a percentage of gross profit, primarily due to higher overall gross profit levels and the effects of expense optimization efforts that began in mid-2020. Compensation expense increased in dollar amount but decreased as a percentage of gross profit, primarily due to increased sales associate productivity during 2021, as well as higher overall gross profit levels. Advertising expense increased in both dollar amount and as a percentage of gross profit, due primarily to higher levels of advertising spend at EchoPark to support our growth strategy. Rent expense decreased in dollar amount and as a percentage of gross profit, primarily due to the purchase of several properties that were previously leased. Other SG&A expenses increased in dollar amount but decreased as a percentage of gross profit, primarily due primarily to higher gross profit levels and a continued focus on expense optimization.
SG&A expenses for 2021 include approximately $1.8 million of net gain on the disposal of franchised dealerships and approximately $6.5 million of long-term compensation expenses. SG&A expenses for 2020 include approximately $4.0 million of net gain on the disposal of franchised dealerships and approximately $5.2 million of net gain on disposal of real estate.
Impairment Charges - Consolidated
Impairment charges were approximately $0.1 million and $270.0 million in 2021 and 2020, respectively. Impairment charges for 2021 include approximately $0.1 million of charges related to operating lease right-of-use (“ROU”) asset impairment for a former EchoPark location. Impairment charges for 2020 include approximately $268.0 million related to goodwill, and approximately $2.0 million related to the write-off of certain construction project costs.
50
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Depreciation and Amortization - Consolidated
Depreciation expense increased approximately $10.1 million, or 11.1%, in 2021, due primarily to the opening or acquisition of additional EchoPark stores and the construction projects completed and placed into service in our Franchised Dealerships Segment.
Interest Expense, Floor Plan - Consolidated
Interest expense, floor plan for new vehicles decreased approximately $13.4 million, or 63.0%. The average new vehicle floor plan interest rate was 0.74% in 2021, down from 1.72% in 2020, the effect of which resulted in a decrease in new vehicle floor plan interest expense of approximately $10.5 million. The average new vehicle floor plan notes payable balance decreased approximately $172.3 million, the effect of which decreased new vehicle floor plan interest expense by approximately $3.0 million.
Interest expense, floor plan for used vehicles increased approximately $3.0 million, or 50.1%. The average used vehicle floor plan interest rate was 1.75% in 2021, down from 2.02% in 2020, the effect of which resulted in a decrease in used vehicle floor plan interest expense of approximately $1.4 million. The average used vehicle floor plan notes payable balance increased approximately $215.7 million, the effect of which increased used vehicle floor plan interest expense by approximately $4.4 million, partially offsetting the impact of lower interest rates.
Interest Expense, Other, Net - Consolidated
Interest expense, other, net is summarized in the table below:
| Year Ended December 31, | Better / (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||
| (In millions) | ||||||||||||||
| Stated/coupon interest | $ | 37.0 | $ | 33.7 | $ | (3.3) | (9.8) | % | ||||||
| Deferred loan cost amortization | 3.3 | 2.9 | (0.4) | (13.8) | % | |||||||||
| Interest rate hedge expense (benefit) | 1.5 | (0.3) | (1.8) | (600.0) | % | |||||||||
| Capitalized interest | (1.8) | (0.7) | 1.1 | 157.1 | % | |||||||||
| Interest on finance lease liabilities | 7.4 | 5.4 | (2.0) | (37.0) | % | |||||||||
| Other interest | 0.6 | 0.6 | — | — | % | |||||||||
| Total interest expense, other, net | $ | 48.0 | $ | 41.6 | $ | (6.4) | (15.4) | % |
Interest expense, other, net increased approximately $6.4 million, or 15.4%, primarily due an increase in principal borrowings related to the issuance of the 4.625% Notes and the 4.875% Notes in October 2021, an increase in interest rate hedge expense, and an increase in interest on finance lease liabilities, offset partially by an increase in capitalized interest.
Provision for Income Taxes - Consolidated
The overall effective tax rate from continuing operations was 23.9% and (45.7)% for 2021 and 2020, respectively. Income tax expense for 2021 includes a $5.3 million discrete benefit related to vested or exercised stock compensation awards, a $0.1 million discrete benefit related to tax credits, a $1.0 million discrete benefit related to the reduction of the valuation allowance for state net operating loss carryforwards, offset partially by a $2.9 million discrete charge related to non-deductible executive compensation and a $1.2 million discrete charge related to changes in uncertain tax positions. Our effective tax rate varies from year to year based on the level of taxable income, the distribution of taxable income between states in which the Company operates and other tax adjustments.
Use of Estimates and Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Critical accounting policies are those that management has determined are most important to the portrayal of our financial position and results of operations and require the most subjective judgments or estimates. See Note 1, “Description of
51
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for additional discussion regarding our critical accounting policies and estimates.
Goodwill and Other Intangible Assets
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we test goodwill for impairment at least annually (as of October 1 of each year) or more frequently if indications of impairment exist. The ASC also states that if an entity determines, based on an assessment of certain qualitative factors, that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then a quantitative goodwill impairment test is unnecessary.
For purposes of goodwill impairment testing, we have two reporting units, which consist of (1) our traditional franchised dealerships and (2) our EchoPark stores (these reporting units also represent our reportable segments). The carrying value of our goodwill totaled approximately $416.4 million at December 31, 2021, $251.2 million of which was related to our franchised dealership reporting unit and $165.2 million of which was related to our EchoPark reporting unit. In evaluating goodwill for impairment, if the fair value of a reporting unit is less than its carrying value, the difference would represent the amount of the required goodwill impairment. In conjunction with our October 1, 2021 annual test, we determined it was appropriate to evaluate goodwill for impairment qualitatively as it was determined that it was more likely than not the fair value of the reporting units exceeded the carrying values for both reporting units. Based on this qualitative assessment, we determined no impairment existed for either reporting unit as of October 1, 2021. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” to the accompanying consolidated financial statements for further discussion.
Pursuant to the applicable accounting pronouncements, we were required to evaluate the recoverability of our indefinite lived intangible assets during the first quarter of 2020 as a result of the effects of the COVID-19 pandemic on our operations and market value. Based on this evaluation, we determined the carrying value of the goodwill related to our franchised dealership reporting unit was greater than the fair value of the reporting unit. Accordingly, we recorded a non-cash goodwill impairment charge of $268.0 million and a corresponding income tax benefit of $51.3 million to reduce the carrying value to fair value as of March 31, 2020. We utilized the discounted (“DCF”) method, using unobservable inputs (Level 3) to estimate Sonic’s enterprise value as of March 31, 2020 and reconciled the discounted cash flows to Sonic’s market capitalization, using quoted market price inputs (Level 1). The significant assumptions in our DCF model include projected earnings, a discount rate (and estimates in the discount rate inputs), control premium factors and residual growth rates. Based on the improvement in our business operations and market value during the second, third and fourth quarters of 2020, our future forecast expectations, and the results of our qualitative test, it was determined to be more likely than not that the fair value of our reporting units exceeded the carrying value.
In accordance with ASC Topic 350, “Intangibles - Goodwill and Other,” we evaluate franchise assets for impairment annually (as of October 1 of each year) or more frequently if indicators of impairment exist. We estimate the fair value of our franchise assets using a DCF model. The DCF model used contains inherent uncertainties, including significant estimates and assumptions related to projected revenue, projected operating margins, a discount rate (and estimates in the discount rate inputs) and residual growth rates. We are subject to financial risk to the extent that our franchise assets become impaired due to deterioration of the underlying businesses. The risk of a franchise asset impairment charge may increase to the extent the underlying businesses’ actual earnings or projected earnings experience a significant decline. As a result of our impairment testing as of October 1, 2021, each of our franchise assets’ fair values exceeded its carrying value and no franchise asset impairment charges were recorded in the accompanying consolidated statements of operations. The carrying value of our franchise assets totaled approximately $480.2 million at December 31, 2021, and is included in other intangible assets, net in the accompanying consolidated balance sheet as of such date.
Finance, Insurance and Service Contracts
We arrange financing for our guests through various financial institutions and receive a commission from the financial institution either in a flat fee amount or in an amount equal to the difference between the interest rates charged to our guests and the predetermined interest rates set by the financial institution. We also receive commissions from the sale of various insurance contracts and non-recourse third-party extended service contracts. Under these contracts, the applicable manufacturer or third-party warranty company is directly liable for all warranties provided within the contract. Retrospective finance and insurance revenues (“F&I retro revenues”) are recognized when the product contract has been executed with the end customer and the transaction is estimated each reporting period based on the expected value method using historical and projected data. F&I retro revenues can vary based on a variety of factors, including numbers of contracts and history of cancellations and claims. Accordingly, we utilize this historical and projected data to constrain the consideration to the extent that it is probable that a significant reversal in the amount of cumulative revenue will not occur when the uncertainty associated with the variable
52
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
consideration is subsequently resolved. Receivables, net in the accompanying consolidated balance sheets as of December 31, 2021 and 2020 include approximately $34.9 million and $21.7 million, respectively, related to contract assets from F&I retro revenue recognition. Changes in contract assets from December 31, 2020 to December 31, 2021 were primarily due to ordinary business activity, including the receipt of cash for amounts earned and recognized in prior periods. Historically, our actual F&I retro revenue amounts earned have not been materially different from our recorded estimates.
In the event a customer terminates a financing, insurance or extended service contract prior to the scheduled maturity date, we may be required to return a portion of the commission revenue originally recorded as income by Sonic to the third-party provider (known as a “chargeback”). The commission revenue for the sale of these products and services is recorded net of estimated chargebacks at the time of sale. Our estimate of future chargebacks is established based on our historical chargeback rates, termination provisions of the applicable contracts and data provided by the third-party underwriter of the contracts. While expected chargeback rates vary depending on the type of contract sold, a 100-basis point change in the estimated chargeback rates used in determining our estimates of future chargebacks would have changed our estimated reserve for chargebacks at December 31, 2021 by approximately $3.5 million. Our estimate of chargebacks was approximately $60.5 million as of December 31, 2021, compared to approximately $34.2 million as of December 31, 2020, primarily driven by higher F&I revenues and the RFJ Acquisition included beginning in December 2021. Our chargeback reserve estimate is influenced by the level of F&I revenues and the timing and number of early contract termination events, such as vehicle repossessions, loan refinancing, and early pay-offs. If these events become more or less common, or if there is a shift in the timing of these cancellations, the resulting impact could affect our estimated reserve for chargebacks and could have a material adverse impact on our operating results, financial position and cash flows. Historically, our actual chargeback experience has not been materially different from our recorded estimates.
Income Taxes
As a matter of course, we are regularly audited by various taxing authorities and, from time to time, these audits result in proposed assessments where the ultimate resolution may result in us owing additional taxes. We believe that our tax positions comply, in all material respects, with applicable tax law and that we have adequately provided for any reasonably foreseeable outcome related to these matters. From time to time, we engage in transactions in which the tax consequences may be subject to uncertainty. Examples of such transactions include business acquisitions and disposals, including consideration paid or received in connection with such transactions. Significant judgment is required in assessing and estimating the tax consequences of these transactions. We determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, we presume that the position will be examined by the appropriate taxing authority that has full knowledge of all relevant information. A tax position that does not meet the more-likely-than-not recognition threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. The tax position is measured at the largest amount of benefit that is likely to be realized upon ultimate settlement. We adjust our estimates periodically because of ongoing examinations by and settlements with the various taxing authorities, as well as changes in tax laws, regulations and precedent.
At December 31, 2021, there were approximately $5.8 million in reserves that we had provided for these matters (including estimates related to possible interest and penalties) with approximately $0.5 million included in other accrued liabilities and approximately $5.3 million recorded in other long-term liabilities in the accompanying consolidated balance sheet as of such date. The effects on our consolidated financial statements of income tax uncertainties are discussed in Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We periodically review all deferred tax asset positions (including state net operating loss carryforwards) to determine whether it is more likely than not that the deferred tax assets will be realized. Certain factors considered in evaluating the potential for realization of deferred tax assets include the time remaining until expiration (related to state net operating loss carryforwards) and various sources of taxable income that may be available under the tax law to realize a tax benefit related to a deferred tax asset. This evaluation requires management to make certain assumptions about future profitability, the execution of tax strategies that may be available to us and the likelihood that these assumptions or execution of tax strategies would occur. This evaluation is highly judgmental. The results of future operations, regulatory framework of these taxing authorities and other related matters cannot be predicted with certainty. Therefore, actual realization of these deferred tax assets may be materially different from management’s estimate.
As of December 31, 2021 and 2020, we had recorded a valuation allowance amount of approximately $4.1 million and $5.2 million, respectively, related to certain state net operating loss carryforward deferred tax assets as we determined that we
53
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
would not be able to generate sufficient state taxable income in the related entities to realize the accumulated net operating loss carryforward balances.
We make certain estimates, judgments and assumptions in the calculation of our provision for income taxes, in the resulting tax liabilities and in the recoverability of deferred tax assets. These estimates, judgments and assumptions are updated quarterly by our management based on available information and take into consideration estimated income taxes based on prior year income tax returns, changes in income tax law, our income tax strategies and other factors. If our management receives information which causes us to change our estimate of the year-end liability, the amount of expense or expense reduction required to be recorded in any particular quarter could be material to our operating results, financial position and cash flows.
Recent Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2020-04, “Reference Rate Reform (ASC Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” ASU 2020-04 provides optional guidance for a limited period of time to ease potential accounting impact associated with transitioning away from reference rates that are expected to be discontinued, such as LIBOR. The amendments in this ASU apply only to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued. The amendments in ASU 2020-04 could be adopted beginning January 1, 2020 and are effective through December 31, 2022. In January 2021, the FASB issued ASU 2021-01 which clarifies that certain optional expedients and exceptions in ASC Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. We do not currently have any contracts that have been modified, amended or renegotiated to accommodate a transition to a new reference rate, but we will continue to evaluate any such modifications or amendments to our contracts to determine the applicability of this standard on our consolidated financial statements and related financial statement disclosures.
Liquidity and Capital Resources
We require cash to fund debt service, lease obligations, working capital requirements, facility improvements and other capital improvements, and dividends on our common stock and to finance acquisitions and otherwise invest in our business. We rely on cash flows from operations, borrowings under our revolving credit and floor plan borrowing arrangements, real estate mortgage financing, asset sales and offerings of debt and equity securities to meet these requirements. We were in compliance with all restrictive covenants under our debt agreements as of December 31, 2021 and expect to be in compliance for at least the next 12 months. We closely monitor our available liquidity and projected future operating results in order to remain in compliance with the restrictive covenants under the 2021 Credit Facilities, the 2019 Mortgage Facility, the indentures governing the 4.625% Notes and the 4.875% Notes, and our other debt obligations and lease arrangements. However, our liquidity could be negatively affected if we fail to comply with the financial covenants in our existing debt or lease arrangements. After giving effect to the applicable restrictions on the payment of dividends under our debt agreements, as of December 31, 2021, we had approximately $399.8 million of net income and retained earnings free of such restrictions. Cash flows provided by our dealerships are derived from various sources. The primary sources include individual consumers, automobile manufacturers, automobile manufacturers’ captive finance subsidiaries and other financial institutions. Disruptions in these cash flows could have a material adverse impact on our operations and overall liquidity.
Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries and their ability to provide us with cash.
54
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We had the following liquidity resources available as of December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| Cash and cash equivalents | $ | 299.4 | $ | 170.3 | ||
| Availability under the 2021 Revolving Credit Facility (1) | 281.4 | 214.7 | ||||
| Availability under the 2019 Mortgage Facility | 22.2 | 11.2 | ||||
| Availability under the 2020 Line of Credit Facility (2) | — | 57.0 | ||||
| Floor plan deposit balance | 99.8 | 73.2 | ||||
| Total available liquidity resources | $ | 702.8 | $ | 526.4 |
(1)The balance as of December 31, 2020 was under the Company's prior revolving credit facility, which was replaced by the 2021 Revolving Credit Facility on April 14, 2021.
(2)The 2020 Line of Credit Facility was terminated on October 1, 2021.
We participate in a program with two of our lender partners wherein we maintain a floor plan deposit balance (as shown in the table above) with the lender that earns interest based on the agreed upon rate, effectively reducing the net floor plan interest expense with the lender. This deposit balance is not designated as a prepayment of notes payable - floor plan, nor is it our intent to use this amount to offset principal amounts owed under notes payable - floor plan in the future, although we have the right and ability to do so. The deposit balances of approximately $99.8 million as of December 31, 2021 and approximately $73.2 million as of December 31, 2020 are classified as other current assets in the accompanying consolidated balance sheets as of December 31, 2021 and 2020.
Long-Term Debt and Credit Facilities
2021 Credit Facilities
On April 14, 2021, we entered into an amended and restated syndicated revolving credit facility (the “2021 Revolving Credit Facility”) and amended and restated syndicated new and used vehicle floor plan credit facilities (the “2021 Floor Plan Facilities” and, together with the 2021 Revolving Credit Facility, the “2021 Credit Facilities”). The amendment and restatement of the 2021 Credit Facilities extended the scheduled maturity dates to April 14, 2025. On October 8, 2021, we entered into an amendment to the 2021 Credit Facilities (the “Credit Facility Amendment”) to, among other things: (1) increase the aggregate commitments under the 2021 Revolving Credit Facility to the lesser of $350.0 million (which may be increased at the Company’s option up to $400.0 million upon satisfaction of certain conditions) and the applicable revolving borrowing base, and the 2021 Floor Plan Facilities to $2.6 billion (which, under certain conditions, may be increased at the Company’s option up to $2.85 billion that may be allocated between the 2021 New Vehicle Floor Plan Facility (as defined below) and the 2021 Used Vehicle Floor Plan Facility (as defined below) as the Company requests); and (2) permit the issuance of the 4.625% Notes and the 4.875% Notes.
As amended, availability under the 2021 Revolving Credit Facility is calculated as the lesser of $350.0 million or a borrowing base calculated based on certain eligible assets, less the aggregate face amount of any outstanding letters of credit under the 2021 Revolving Credit Facility (the “2021 Revolving Borrowing Base”). The 2021 Revolving Credit Facility may be increased at our option up to $400.0 million upon satisfaction of certain conditions. As of December 31, 2021, the 2021 Revolving Borrowing Base was approximately $293.7 million based on balances as of such date. As of December 31, 2021, we had no outstanding borrowings and approximately $12.3 million in outstanding letters of credit under the 2021 Revolving Credit Facility, resulting in $281.4 million remaining borrowing availability under the 2021 Revolving Credit Facility.
The 2021 Floor Plan Facilities are composed of a new vehicle revolving floor plan facility (as amended, the “2021 New Vehicle Floor Plan Facility”) and a used vehicle revolving floor plan facility (as amended, the “2021 Used Vehicle Floor Plan Facility”), in a combined amount of up to $2.6 billion. We may, under certain conditions, request an increase in the 2021 Floor Plan Facilities to a maximum borrowing limit of up to $2.85 billion, which shall be allocated between the 2021 New Vehicle Floor Plan Facility and the 2021 Used Vehicle Floor Plan Facility as we request, with no more than 40% of the aggregate commitments allocated to the commitments under the 2021 Used Vehicle Floor Plan Facility.
Our obligations under the 2021 Credit Facilities are guaranteed by us and certain of our subsidiaries and are secured by a pledge of substantially all of our and our subsidiaries’ assets. As of the dates presented in the accompanying consolidated financial statements, the amounts outstanding under the 2021 Credit Facilities bear interest at variable rates based on specified
55
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
percentages above LIBOR. We have agreed under the 2021 Credit Facilities not to pledge any assets to any third parties (other than those explicitly allowed to be pledged by the amended terms of the 2021 Credit Facilities), including other lenders, subject to certain stated exceptions, including floor plan financing arrangements. In addition, the 2021 Credit Facilities contain certain negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2021 Credit Facilities permit quarterly cash dividends on our Class A and Class B Common Stock up to $0.25 per share so long as no Event of Default (as defined in the 2021 Credit Facilities) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2021 Credit Facilities.
6.125% Notes
On March 10, 2017, we issued $250.0 million in aggregate principal amount of unsecured 6.125% Senior Subordinated Notes, which were scheduled to mature on March 15, 2027 (the “6.125% Notes”). On October 28, 2021, Sonic redeemed all of the outstanding 6.125% Notes using a portion of the net proceeds from the issuance and sale of the 4.625% Notes and the 4.875% Notes (as described below). Sonic paid approximately $263.2 million in cash, including an early redemption premium and accrued and unpaid interest, to extinguish the 6.125% Notes and recognized a loss of approximately $15.6 million on the repurchase of the 6.125% Notes, recorded in other income (expense), net in the accompanying consolidated statements of operations.
4.625% Notes
On October 28, 2021, we issued $650.0 million in aggregate principal amount of 4.625% Notes, which will mature on November 15, 2029. The 4.625% Notes were issued at a price of 100% of the principal amount thereof. Sonic used the net proceeds from the issuance of the 4.625% Notes, along with the net proceeds of the 4.875% Notes, to fund the RFJ Acquisition and repay existing debt.
The 4.625% Notes were issued under an Indenture, dated as of October 28, 2021 (the “2029 Indenture”), by and among the Company, certain subsidiary guarantors named therein (collectively, the “Guarantors”) and U.S. Bank National Association, as trustee (the “trustee”). The 4.625% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company's operating domestic subsidiaries. The 2029 Indenture provides that interest on the 4.625% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2029 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.625% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2024 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Redemption Price | ||
|---|---|---|
| 2024 | 102.313 | % |
| 2025 | 101.156 | % |
| 2026 | 100.000 | % |
Before November 15, 2024, the Company may redeem all or a part of the 4.625% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2024 up to an aggregate of 35% of the aggregate principal of the 4.625% Notes at a price equal to 104.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
4.875% Notes
On October 28, 2021, we issued $500.0 million in aggregate principal amount of 4.875% Notes, which will mature on November 15, 2031. The 4.875% Notes were issued at a price of 100% of the principal amount thereof. Sonic used the net proceeds from the issuance of the 4.875% Notes, along with the net proceeds of the 4.625% Notes to fund the RFJ Acquisition and repay existing debt.
The 4.875% Notes were issued under an Indenture, dated as of October 28, 2021 (the “2031 Indenture”), by and among the Company, the Guarantors and the trustee. The 4.875% Notes are unconditionally guaranteed, jointly and severally, on a senior unsecured basis initially by all of the Company's operating domestic subsidiaries. The 2031 Indenture provides that
56
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
interest on the 4.875% Notes will be payable semi-annually in arrears on May 15 and November 15 of each year beginning May 15, 2022. The 2031 Indenture also contains other restrictive covenants and default provisions common for an issue of senior notes of this nature.
The 4.875% Notes will be redeemable at the Company’s option, in whole or in part, at any time on or after November 15, 2026 at the redemption prices (expressed as percentages of the principal amount thereof) set forth below, plus accrued and unpaid interest, if any, to, but excluding, the applicable redemption date, if redeemed during the 12-month period beginning on November 15 of the years set forth below:
| Year | Redemption Price | |
|---|---|---|
| 2026 | 102.438 | % |
| 2027 | 101.625 | % |
| 2028 | 100.813 | % |
| 2029 | 100.000 | % |
Before November 15, 2026, the Company may redeem all or a part of the 4.875% Notes, subject to payment of a make-whole premium. In addition, the Company may redeem on or before November 15, 2024 up to an aggregate of 35% of the aggregate principal of the 4.875% Notes at a price equal to 104.875% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption, with the net cash proceeds from certain equity offerings.
2019 Mortgage Facility
On November 22, 2019, we entered into a delayed draw-term loan credit agreement, which is scheduled to mature on November 22, 2024 (the “2019 Mortgage Facility”). On October 11, 2021, we entered into an amendment of the 2019 Mortgage Facility to permit the consummation of the RFJ Acquisition and the issuance of the 4.625% Notes and the 4.875% Notes.
Under the 2019 Mortgage Facility, Sonic has a maximum borrowing limit of $112.2 million, which varies based on the appraised value of the collateral underlying the 2019 Mortgage Facility. The amount available for borrowing under the 2019 Mortgage Facility is subject to compliance with a borrowing base. The borrowing base is calculated based on 75% of the appraised value of certain eligible real estate designated by Sonic and owned by certain of our subsidiaries. Based on balances as of December 31, 2021, we had approximately $90.0 million of outstanding borrowings under the 2019 Mortgage Facility, resulting in total remaining borrowing availability of approximately $22.2 million under the 2019 Mortgage Facility.
Amounts outstanding under the 2019 Mortgage Facility bear interest at (1) a specified rate above LIBOR (as defined in the 2019 Mortgage Facility), ranging from 1.50% to 2.75% per annum according to a performance-based pricing grid determined by the Company’s Consolidated Total Lease Adjusted Leverage Ratio (as defined in the 2019 Mortgage Facility) as of the last day of the immediately preceding fiscal quarter (the “Performance Grid”); or (2) a specified rate above the Base Rate (as defined in the 2019 Mortgage Facility), ranging from 0.50% to 1.75% per annum according to the Performance Grid. Interest on the 2019 Mortgage Facility is paid monthly in arrears calculated using the Base Rate plus the Applicable Rate (as defined in the 2019 Mortgage Facility) according to the Performance Grid. Repayment of principal is paid quarterly commencing on March 31, 2020 through September 30, 2024 at a rate of 2.50% of the aggregate initial principal amount. A balloon payment of the remaining balance will be due at the November 22, 2024 maturity date. Prior to the November 22, 2024 maturity date, the Company reserves the right to prepay the principal amount outstanding at any time without premium or penalty provided the prepayment amount exceeds $0.5 million.
The 2019 Mortgage Facility contains usual and customary representations and warranties, and usual and customary affirmative and negative covenants, including covenants which could restrict or prohibit indebtedness, liens, the payment of dividends and other restricted payments, capital expenditures and material dispositions and acquisitions of assets, as well as other customary covenants and default provisions. Specifically, the 2019 Mortgage Facility permits quarterly cash dividends on our Class A and Class B Common Stock up to $0.25 per share so long as no Event of Default (as defined in the 2019 Mortgage Facility) has occurred and is continuing and provided that we remain in compliance with all financial covenants under the 2019 Mortgage Facility.
57
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Mortgage Notes to Finance Companies
As of December 31, 2021, the weighted-average interest rate of other outstanding mortgage notes (excluding the 2019 Mortgage Facility) was 3.50% and the total outstanding mortgage principal balance of these notes (excluding the 2019 Mortgage Facility) was approximately $346.2 million. These mortgage notes require monthly payments of principal and interest through their respective maturities, are secured by the underlying properties and contain certain cross-default provisions. Maturity dates for these mortgage notes range from 2022 to 2033.
2020 Line of Credit Facility
On June 23, 2020, we entered into a line of credit agreement with Ally Bank (the “2020 Line of Credit Facility”), which was scheduled to mature on June 19, 2022. On October 1, 2021, Sonic terminated the 2020 Line of Credit Facility.
Floor Plan Facilities
We finance all of our new and certain of our used vehicle inventory through standardized floor plan facilities with manufacturer captive finance companies and a syndicate of manufacturer-affiliated finance companies and commercial banks. These floor plan facilities are due on demand and bear interest at variable rates based on LIBOR or prime plus an additional spread, as applicable. The weighted-average interest rate for our new and used vehicle floor plan facilities was 1.06% and 1.78% for 2021 and 2020, respectively. We receive floor plan assistance in the form of direct payments or credits from certain manufacturers. Floor plan assistance received is capitalized in inventory and recorded as a reduction of cost of sales when the associated inventory is sold. We received approximately $43.5 million and $40.0 million in manufacturer assistance in 2021 and 2020, respectively, and recognized in cost of sales approximately $46.5 million and $40.6 million in manufacturer assistance in 2021 and 2020, respectively. Interest payments under each of our floor plan facilities are due monthly and we are generally not required to make principal repayments prior to the sale of the vehicles. The total notes payable - floor plan balance of approximately $1.3 billion as of December 31, 2021 is classified as current liabilities in the accompanying consolidated balance sheet as of such date.
Covenants and Default Provisions
Non-compliance with covenants, including a failure to make any payment when due, under the 2021 Credit Facilities, the 2019 Mortgage Facility, our floor plan agreements with various manufacturer-affiliated finance companies, operating lease agreements, mortgage notes to finance companies and the 2029 Indenture and the 2031 Indenture (collectively, the “Significant Debt Agreements”) could result in a default and an acceleration of our repayment obligation under the 2021 Credit Facilities. A default under the 2021 Credit Facilities or the 2019 Mortgage Facility would constitute a default under the floor plan facilities we have in place with affiliates of Ford Motor Company (collectively, the “Ford Floor Plan Facilities”) and could entitle these lenders to accelerate our repayment obligations under one or more of the floor plan facilities. Certain defaults under the 2021 Credit Facilities, the 2019 Mortgage Facility and one or more of the Ford Floor Plan Facilities or certain other debt obligations would not result in a default under the 2029 Indenture or the 2031 Indenture, unless our repayment obligations under the 2021 Credit Facilities, the 2019 Mortgage Facility, and/or one or more of the Ford Floor Plan Facilities or such other debt obligations were accelerated. An acceleration of our repayment obligation under any of the Significant Debt Agreements could result in an acceleration of our repayment obligations under our other Significant Debt Agreements. The failure to repay principal amounts of the Significant Debt Agreements when due would create cross-default situations related to other indebtedness. The 2021 Credit Facilities and the 2019 Mortgage Facility include the following financial covenants:
| Covenant | |||||||
|---|---|---|---|---|---|---|---|
| MinimumConsolidatedLiquidityRatio | MinimumConsolidatedFixed ChargeCoverageRatio | MaximumConsolidatedTotal LeaseAdjusted LeverageRatio | |||||
| Required ratio | 1.05 | 1.20 | 5.75 | ||||
| December 31, 2021 actual | 1.26 | 2.69 | 2.46 |
In addition, many of our facility leases are governed by a guarantee agreement between the landlord and us that contains financial and operating covenants. The financial covenants under the guarantee agreement are identical to those under the 2021 Credit Facilities and the 2019 Mortgage Facility with the exception of one additional financial covenant related to the ratio of EBITDAR to rent (as defined in the guarantee agreement) with a required ratio of no less than 1.50 to 1.00. As of December 31, 2021, the ratio was 12.05 to 1.00.
58
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We were in compliance with all of the restrictive and financial covenants in all of our floor plan agreements, long-term debt facilities and lease agreements as of December 31, 2021. After giving effect to the applicable restrictions on the payment of dividends and certain other transactions under our debt agreements, as of December 31, 2021, we had at least $399.8 million of net income and retained earnings free of such restrictions. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for further discussion of the 2021 Credit Facilities.
Acquisitions and Dispositions
During 2021, we acquired 27 franchised dealership businesses and 14 pre-owned businesses, including the RFJ Acquisition, for approximately $1,018.9 million, net of floor plan borrowings. We disposed of one luxury franchised dealership and terminated two luxury franchises in 2021, which generated net cash from dispositions of approximately $6.6 million. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for further discussion.
Capital Expenditures
Our capital expenditures include the purchase of land and buildings, the construction of new franchised dealerships, EchoPark stores and collision repair centers, building improvements and equipment purchased for use in our franchised dealerships and EchoPark stores. We selectively construct or improve new franchised dealership facilities to maintain compliance with manufacturers’ image requirements. We typically finance these projects through cash flows from operations, new mortgages or our credit facilities.
Capital expenditures for 2021 were approximately $298.2 million, including approximately $204.6 million related to our Franchised Dealerships Segment and approximately $93.6 million related to our EchoPark Segment. Of the total capital expenditures, approximately $112.5 million was related to facility construction projects, approximately $103.1 million was related to acquisitions of real estate (land and buildings), and approximately $82.6 million was for other fixed assets utilized in our operations.
Of the $298.2 million in gross capital expenditures in 2021, approximately $16.5 million was funded through mortgage financing and approximately $281.7 million was funded through cash from operations. As of December 31, 2021, commitments for facility construction projects totaled approximately $19.0 million.
Share Repurchase Program
Our Board of Directors has authorized us to repurchase shares of our Class A Common Stock. Historically, we have used our share repurchase authorization to offset dilution caused by the exercise of stock options or the vesting of equity compensation awards and to maintain our desired capital structure. During 2021, we repurchased approximately 2.0 million shares of our Class A Common Stock for approximately $93.3 million in open-market transactions at prevailing market prices and in connection with tax withholdings on the vesting of equity compensation awards. During 2021, our Board of Directors approved an additional $250.0 million of share repurchase authorization. As of December 31, 2021, our total remaining repurchase authorization was approximately $226.2 million. Subsequent to December 31, 2021, we repurchased an additional 500,000 shares of Class A Common Stock for approximately $24.1 million, resulting in current remaining availability of approximately $202.0 million. Under the 2021 Credit Facilities, share repurchases are permitted to the extent that no event of default exists and we do not exceed the restrictions set forth in our debt agreements. After giving effect to the applicable restrictions on share repurchases and certain other transactions under our debt agreements, as of December 31, 2021, we had at least $399.8 million of net income and retained earnings free of such restrictions.
Our share repurchase activity is subject to the business judgment of our Board of Directors and management, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements, covenant compliance, the current economic environment and other factors considered relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors and management determine our share repurchase policy in the future.
Dividends
Our Board of Directors approved four quarterly cash dividends on all outstanding shares of Class A and Class B Common Stock totaling $0.46 per share during 2021. Subsequent to December 31, 2021, our Board of Directors approved a cash dividend on all outstanding shares of Class A and Class B Common Stock of $0.25 per share for stockholders of record on March 15, 2022 to be paid on April 15, 2022. Under the 2021 Credit Facilities, dividends are permitted to the extent that no event of default exists and we are in compliance with the financial covenants contained therein. The 2029 Indenture and the 2031 Indenture also contain restrictions on our ability to pay dividends. After giving effect to the applicable restrictions on
59
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
share repurchases and certain other transactions under our debt agreements, as of December 31, 2021, we had at least $399.8 million of net income and retained earnings free of such restrictions. The declaration and payment of any future dividend is subject to the business judgment of our Board of Directors, taking into consideration our historical and projected results of operations, financial condition, cash flows, capital requirements, covenant compliance, share repurchases, the current economic environment and other factors considered by our Board of Directors to be relevant. These factors are considered each quarter and will be scrutinized as our Board of Directors determines our future dividend policy. There is no guarantee that additional dividends will be declared and paid at any time in the future. See Note 6, “Long-Term Debt,” to the accompanying consolidated financial statements for a description of restrictions on the payment of dividends.
Cash Flows
Cash Flows from Operating Activities - Net cash provided by operating activities was approximately $306.3 million, and $281.1 million for 2021 and 2020, respectively. The cash provided by operations for 2021, as compared to 2020, consisted primarily of net income (less non-cash items), a decrease in inventories and an increase in trade accounts payable and other liabilities, offset partially by an increase in receivables and a decrease in notes payable - floor plan - trade. The cash provided by operations for 2020 consisted primarily of net income (less non-cash items), a decrease in receivables and a decrease in inventories, offset partially by a decrease in notes payable – floor plan – trade and a decrease in trade accounts payable and other liabilities.
We arrange our inventory floor plan financing through both manufacturer captive finance companies and a syndicate of manufacturer-affiliated finance companies and commercial banks. Our floor plan financed with manufacturer captives is recorded as trade floor plan liabilities (with the resulting change being reflected as operating cash flows). Our dealerships that obtain floor plan financing from a syndicate of manufacturer-affiliated finance companies and commercial banks record their obligation as non-trade floor plan liabilities (with the resulting change being reflected as financing cash flows).
Due to the presentation differences for changes in trade floor plan financing and non-trade floor plan financing in the consolidated statements of cash flows, decisions made by us to move dealership floor plan financing arrangements from one finance source to another may cause significant variations in operating and financing cash flows without affecting our overall liquidity, working capital or cash flows. Upon entering into the 2021 Floor Plan Facilities in April 2021, the majority of our outstanding floor plan liabilities were reclassified from trade floor plan liabilities to non-trade floor plan liabilities, resulting in a significant reclassification of related floor plan liability cash flows from operating activities to financing activities.
Net cash used in combined trade and non-trade floor plan financing was approximately $55.8 million and $214.8 million for 2021 and 2020, respectively. Accordingly, if all changes in floor plan notes payable were classified as an operating activity, the result would have been net cash provided by operating activities of approximately $745.9 million and $341.9 million for 2021 and 2020, respectively.
Cash Flows from Investing Activities - Net cash used in investing activities during 2021 was approximately $1.3 billion. Net cash used in investing activities during 2020 was approximately $100.2 million. The use of cash during 2021, as compared to 2020, was comprised primarily of purchases of businesses, net of cash acquired, and purchases of land, property and equipment, offset partially by proceeds from the sale of property and equipment and proceeds from the sale franchised dealerships. The use of cash during 2020 was comprised primarily of proceeds from the sale of franchised dealerships and proceeds from the sale of property and equipment, offset by purchases of land, property and equipment. See Note 2, “Business Acquisitions and Dispositions,” to the accompanying consolidated financial statements for additional discussion.
The significant components of capital expenditures relate primarily to dealership renovations, the purchase of certain existing dealership facilities which had previously been financed under long-term operating leases, and the purchase and development of new real estate parcels for the relocation of existing dealerships and the construction of EchoPark stores. During 2021 and 2020, we generated net proceeds from mortgage financing (excluding the effects of any refinancing with zero net proceeds) in the amount of approximately $16.5 million and $53.1 million, respectively, to purchase certain existing dealership facilities and to fund certain capital expenditures.
Cash Flows from Financing Activities - Net cash provided by financing activities was approximately $1.1 billion for 2021. Net cash used in financing activities was approximately $39.7 million for 2020. For 2021, cash provided by financing activities was comprised primarily of proceeds from the issuance of the 4.625% Notes and the 4.875% Notes, net borrowings on notes payable - floor plan - non-trade and proceeds from mortgage notes, offset partially by the extinguishment of the 6.125% Notes, repurchases of treasury stock and scheduled principal payments of long-term debt. For 2020, cash used in financing activities was comprised primarily of the repurchases of treasury stock, scheduled principal payments and repayments of long-
60
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
term debt and the reduction of finance lease liabilities, offset partially by net borrowings on notes payable - floor plan - non-trade and proceeds from the issuance of long-term debt.
Cash Flows from Discontinued Operations - The accompanying consolidated statements of cash flows include both continuing and discontinued operations. Net cash flows from operating activities associated with discontinued operations for 2021 and 2020 were not material to total cash flows.
One metric that management uses to measure operating performance is Adjusted EBITDA (a non-GAAP financial measure) for each of our reportable segments and on a consolidated basis. This non-GAAP financial measure is reconciled to net income (loss) (the nearest comparable GAAP financial measure) in the table below:
| Year Ended December 31, 2021 | Year Ended December 31, 2020 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Franchised Dealerships Segment | EchoPark Segment | Discontinued Operations | Total | Franchised Dealerships Segment | EchoPark Segment | Discontinued Operations | Total | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||||||
| Net income (loss) | $ | 348.9 | $ | (51.4) | ||||||||||||||||||||||||||
| Provision for income taxes | 109.3 | 15.6 | ||||||||||||||||||||||||||||
| Income (loss) before taxes | $ | 530.3 | $ | (72.1) | $ | — | $ | 458.2 | $ | (39.4) | $ | 4.1 | $ | (0.5) | $ | (35.8) | ||||||||||||||
| Non-floor plan interest (1) | 43.0 | 1.7 | — | 44.7 | 37.8 | 0.9 | — | 38.7 | ||||||||||||||||||||||
| Depreciation & amortization (2) | 87.9 | 16.4 | — | 104.3 | 82.7 | 11.2 | — | 93.9 | ||||||||||||||||||||||
| Stock-based compensation expense | 15.0 | — | — | 15.0 | 11.7 | — | — | 11.7 | ||||||||||||||||||||||
| Asset impairment charges | — | 0.1 | — | 0.1 | 270.0 | — | — | 270.0 | ||||||||||||||||||||||
| Loss (gain) on debt extinguishment | 15.6 | — | — | 15.6 | — | — | — | — | ||||||||||||||||||||||
| Long-term compensation-related expenses | — | 8.0 | — | 8.0 | — | — | — | — | ||||||||||||||||||||||
| Acquisition and Disposition-Related (Gain) Loss | — | (0.4) | — | (0.4) | (3.0) | (5.2) | — | (8.2) | ||||||||||||||||||||||
| Adjusted EBITDA (3) | $ | 691.8 | $ | (46.3) | $ | — | $ | 645.5 | $ | 359.8 | $ | 11.0 | $ | (0.5) | $ | 370.3 |
(1)Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.
(3)Adjusted EBITDA is a non-GAAP financial measure.
61
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Future Liquidity Outlook
Our future contractual obligations are as follows, based on the earlier of stated contractual obligation or possible expected payment date:
| 2022 | Thereafter | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | ||||||||||||||
| Notes payable - floor plan | $ | 1,268.4 | $ | — | ||||||||||
| Long-term debt (1) | 50.6 | 1,535.5 | ||||||||||||
| Letters of credit | 12.3 | — | ||||||||||||
| Estimated interest payments on floor plan facilities (2) | 2.1 | — | ||||||||||||
| Estimated interest payments on long-term debt | 12.9 | 30.0 | ||||||||||||
| Operating leases (net of sublease proceeds) | 49.0 | 341.0 | ||||||||||||
| Construction contracts | 19.0 | — | ||||||||||||
| Other purchase obligations (3) | 4.2 | 0.7 | ||||||||||||
| Liability for uncertain tax positions (4) | 0.5 | 5.3 | ||||||||||||
| Total | $ | 1,419.0 | $ | 1,912.5 |
(1)Long-term debt amounts consist only of principal obligations, excluding debt issuance costs.
(2)Floor plan facility balances are correlated with the amount of vehicle inventory and are generally due at the time that a vehicle is sold. Estimated interest payments were calculated using the December 31, 2021 floor plan facility balance, the weighted-average interest rate for the three months ended December 31, 2021 of 0.74% and the assumption that floor plan balances at December 31, 2021 would be relieved within 60 days in connection with the sale of the associated vehicle inventory.
(3)Other purchase obligations include contracts for real estate purchases, office supplies, utilities, acquisition-related obligations and various other items or other services.
(4)Amount represents recorded liability, including interest and penalties, related to “Accounting for Uncertain Income Tax Positions” in the ASC. See Note 1, “Description of Business and Summary of Significant Accounting Policies,” and Note 7, “Income Taxes,” to the accompanying consolidated financial statements.
We believe our best sources of liquidity for operations and debt service remain cash flows generated from operations combined with the availability of borrowings under our floor plan facilities, the 2021 Credit Facilities, the 2019 Mortgage Facility and real estate mortgage financing (or any replacements thereof), selected dealership and other asset sales and our ability to raise funds in the capital markets through offerings of debt or equity securities. Because the majority of our consolidated assets are held by our dealership subsidiaries, the majority of our cash flows from operations are generated by these subsidiaries. As a result, our cash flows and ability to service our obligations depend to a substantial degree on the results of operations of these subsidiaries and their ability to provide us with cash.
Seasonality
Our operations are subject to seasonal variations. The first quarter historically has contributed less operating profit than the second and third quarters, while the fourth quarter historically has contributed the highest operating profit of any quarter. Due to the abnormal effects of the COVID-19 pandemic on the automotive supply chain and inventory levels, this historical seasonality did not play out in 2021 and may not hold true in 2022. Weather conditions and the timing of manufacturer incentive programs and model changeovers cause seasonality and may adversely affect vehicle demand and, consequently, our profitability. Comparatively, parts and service demand remains stable throughout the year.
Guarantees and Indemnification Obligations
In connection with the operation and disposition of our dealerships, we have entered into various guarantees and indemnification obligations. When we sell dealerships, we attempt to assign any related lease to the buyer of the dealership to eliminate any future liability. However, if we are unable to assign the related leases to the buyer, we will attempt to sublease the leased properties to the buyer at a rate equal to the terms of the original leases. In the event we are unable to sublease the properties to the buyer with terms at least equal to our leases, we may be required to record lease exit accruals. As of December 31, 2021, our future gross minimum lease payments related to properties subleased to buyers of sold dealerships totaled
62
SONIC AUTOMOTIVE, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
approximately $15.5 million. Future sublease payments expected to be received related to these lease payments were approximately $15.4 million at December 31, 2021.
In accordance with the terms of agreements entered into for the sale of our dealerships, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of sale, including environmental exposure and exposure resulting from the breach of representations or warranties made in accordance with the agreements. While our exposure with respect to environmental remediation and repairs is difficult to quantify, our maximum exposure associated with these general indemnifications was approximately $4.0 million at December 31, 2021. These indemnifications typically expire within a period of one to three years following the date of sale. The estimated fair value of these indemnifications was not material and the amount recorded for this contingency was not significant at December 31, 2021.
We also guarantee the floor plan commitments of our 50%-owned joint venture, and the amount of such guarantee was approximately $4.3 million at December 31, 2021. We expect the aggregate amount of the obligations we guarantee to fluctuate based on dealership disposition activity. Although we seek to mitigate our exposure in connection with these matters, these guarantees and indemnification obligations, including environmental exposures and the financial performance of lease assignees and sublessees, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our liquidity and capital resources. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these guarantees and indemnification obligations.
Legal Proceedings
We are involved, and expect to continue to be involved, in various legal and administrative proceedings arising out of the conduct of our business, including regulatory investigations and private civil actions brought by plaintiffs purporting to represent a potential class or for which a class has been certified. Although we vigorously defend ourselves in all legal and administrative proceedings, the outcomes of pending and future proceedings arising out of the conduct of our business, including litigation with customers, employment-related lawsuits, contractual disputes, class actions, purported class actions and actions brought by governmental authorities, cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, financial condition, results of operations, cash flows or prospects.
Included in other accrued liabilities and other long-term liabilities in the accompanying consolidated balance sheet as of December 31, 2021 were approximately $1.5 million and $0.3 million, respectively, in reserves that we were holding for pending proceedings. Included in other accrued liabilities and other long-term liabilities in the accompanying consolidated balance sheet as of December 31, 2020 were approximately $0.3 million and $0.2 million, respectively, for such reserves. Except as reflected in such reserves, we are currently unable to estimate a range of reasonably possible loss, or a range of reasonably possible loss in excess of the amount accrued, for pending proceedings. See Note 12, “Commitments and Contingencies,” to the accompanying consolidated financial statements for further discussion regarding these legal matters.
63
SONIC AUTOMOTIVE, INC.