株探米国株
日本語 英語
エドガーで原本を確認する
0001031203false00010312032023-10-252023-10-25


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): October 25, 2023
Group 1 Automotive, Inc.
(Exact name of Registrant as specified in its charter)

Delaware 1-13461 76-0506313
(State or other jurisdiction of
incorporation or organization)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
800 Gessner, Suite 500
Houston, Texas 77024
(Address of principal executive offices, including zip code)
Registrant's telephone number, including area code (713) 647-5700
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 40.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Ticker symbol(s) Name of exchange on which registered
Common stock, par value $0.01 per share GPI New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if that registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨




Item 2.02     Results of Operations and Financial Condition.
On October 25, 2023, Group 1 Automotive, Inc., a Delaware corporation, issued a press release announcing its financial results for the three and nine months ended September 30, 2023. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.
As provided in General Instruction B.2. of Form 8-K, the information in this Item 2.02 (including the press release attached as Exhibit 99.1 and incorporated by reference in this Item 2.02) shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01    Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Description
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. 
Group 1 Automotive, Inc.
Date: October 25, 2023 By:   /s/ Daniel J. McHenry
  Daniel J. McHenry
Senior Vice President and Chief Financial Officer


EX-99.1 2 a2023q3exhibit991.htm Q3 2023 EARNINGS RELEASE Document
Exhibit 99.1

image3.gif                     
                                        
FOR IMMEDIATE RELEASE
Group 1 Automotive Announces Record Quarterly Financial Results
•Record quarterly revenues of $4.7 billion, a 13.0% increase over the comparable prior year period
•Parts and Service revenues reach all-time high for 10th consecutive quarter, a 10.0% increase over the comparable prior year period
•Current quarter diluted earnings per common share from continuing operations of $11.67 and record current quarter adjusted diluted earnings per common share from continuing operations (a non-GAAP measure) of $12.07
HOUSTON, October 25, 2023 — Group 1 Automotive, Inc. (NYSE: GPI) (“Group 1” or the “Company”), an international, Fortune 300 automotive retailer with 201 dealerships located in the U.S. and U.K., today reported record financial results for the third quarter of 2023 (“current quarter”), highlighted by all-time record quarterly total revenues of $4.7 billion and total gross profit of $786.2 million.
Current quarter total revenues were the highest in Company history, driven by record new vehicle and parts and service revenues, providing for increases of 20.2% and 10.0%, respectively. In addition, used vehicle retail revenues increased 4.8% to a quarterly high, driven by increased units sold. The record current quarter gross profit of $786.2 million, a 4.5% increase over the comparable prior year period, was led by all-time highs in gross profit for parts and service and F&I, which increased 10.0% and 7.0%, respectively.
“Our team produced another record quarter, continuing to showcase our ability to deliver across all lines of business. Consolidated parts and service revenues and gross profit, were stand outs, with double digit growth. The sizable increase in vehicles sold, allowed our F&I team to deliver record F&I revenues,” said Daryl Kenningham, Group 1’s President and Chief Executive Officer. “Our return-focused capital allocation strategy continues to benefit our shareholders by generating record adjusted diluted earnings per share in the quarter.”
Reconciliations for financial results, non-GAAP metrics, and diluted earnings per common share between continuing and discontinued operations are included in the accompanying financial tables.
Current Quarter Results Overview
Total revenues for the current quarter were $4.7 billion, a 13.0% increase compared to $4.2 billion for the third quarter of 2022 (“prior year quarter”).
Net income from continuing operations for the current quarter was $164.1 million, a 16.7% decrease compared to $197.1 million for the prior year quarter. Current quarter adjusted net income from continuing operations (a non-GAAP measure) was $169.8 million, a 9.7% decrease compared to $188.1 million for the prior year quarter.
Current quarter diluted earnings per common share from continuing operations was $11.67, a 7.1% decrease compared to $12.57 for the prior year quarter. Current quarter adjusted diluted earnings per common share from continuing operations (a non-GAAP measure) was a record of $12.07, a 0.6% increase over the prior year quarter of $12.00. Current quarter and prior year quarter adjusted diluted earnings per common share from continuing operations exclude adjusted diluted earnings per common share from discontinued operations of $(0.02) and $(0.09), respectively.
1


Third Quarter 2023
Key Performance Metrics
(year-over-year comparable period basis)
Consolidated
Same Store
(a non-GAAP measure)
Reported:
3Q23
Change
3Q23
Change
Total revenues
$4.7B
+13.0%
$4.4B
+8.3%
Total gross profit (“GP”)
$786.2M
+4.5%
$740.9M
+1.1%
NV units sold
45,350
+15.6%
42,550
+11.2%
NV GP per retail unit (“PRU”)
$4,285
(18.6)%
$4,213
(20.2)%
Used vehicle (“UV”) retail units sold
50,799
+4.9%
48,240
+2.5%
UV retail GP PRU
$1,602
+2.0%
$1,604
+1.5%
Parts & service (“P&S”) GP
$313.5M
+10.0%
$299.0M
+8.4%
P&S Gross Margin (“GM”)
55.3%
—%
55.0%
(0.3)%
Finance and Insurance (“F&I”) revenues
$199.4M
+7.0%
$187.3M
+3.0%
F&I GP PRU
$2,073
(2.4)%
$2,063
(3.3)%
Selling, General and Administrative (“SG&A”) expenses as a % of GP
63.2%
+325 bps
64.4%
+271 bps
Adjusted SG&A expenses (a non-GAAP measure) as a % of GP
63.4%
+190 bps
63.6%
+220 bps
Corporate Development
A major contributor to our success and driver of incremental value creation for our shareholders is the speed at which we have been able to integrate new acquisitions into our existing operations. Year-to-date, the Company has successfully acquired dealership operations with total expected annual revenues of approximately $1.0 billion.
In the current quarter, the Company disposed of a Volkswagen and Chrysler Dodge Jeep Ram dealership in Maine, a Nissan dealership in Alabama, a Mini and Nissan dealership in Texas and terminated a Jaguar franchise in Louisiana. These dealerships and franchise generated approximately $205.0 million in annual revenues.
From January 1, 2021 to September 30, 2023, the Company actively pursued growth opportunities, acquiring dealership operations with total expected annual revenues of approximately $4.4 billion. Over the same period, portfolio optimization activities resulted in opportunistic dispositions of certain dealerships, with annual revenues of $795.0 million, based on the most recent annual period prior to disposition.
In October 2023, the Company consummated a pending acquisition of a Subaru dealership in New Hampshire. This acquisition is expected to generate $65.0 million of annual revenues.
Share Repurchases
During the current quarter, the Company repurchased 246,433 shares at an average price per common share of $261.89, for a total of $64.5 million, excluding excise taxes of $0.6 million. During the nine months ended September 30, 2023, the Company repurchased 568,614 shares, representing approximately 4.0% of the Company’s outstanding common shares at January 1 of the current year, at an average price per common share of $229.57, for a total of $130.5 million, excluding excise taxes of $1.1 million. During the period January 1, 2022 to September 30, 2023, the Company repurchased 3,589,637 shares, at an average price per common share of $181.57, for a total of $651.8 million, representing approximately 20.9% of the common shares outstanding at the commencement of the period.
As of September 30, 2023, the Company had an aggregate 13.8 million outstanding common shares and unvested restricted stock awards. The Company currently has $184.9 million remaining on its Board authorized common share repurchase program.
Future repurchases may be made from time to time, based on market conditions, legal requirements, and other corporate considerations, in the open market or in privately negotiated transactions, and subject to Board approval and covenant restrictions.
Third Quarter 2023 Earnings Conference Call Details
Group 1’s senior management will host a conference call today at 9:00 a.m. ET to discuss the third quarter 2023 financial results. The conference call will be simulcast live on the Internet at group1corp.com/events. A webcast replay will be available for 30 days.
2


The conference call will also be available live by dialing in 10 minutes prior to the start of the call at:
Domestic: 1-888-317-6003
International: 1-412-317-6061
Passcode:     5081681
A telephonic replay will be available following the call through November 1, 2023, by dialing:
Domestic: 1-877-344-7529
International: 1-412-317-0088
Replay Code:    3099394
ABOUT GROUP 1 AUTOMOTIVE, INC.
Group 1 owns and operates 201 automotive dealerships, 269 franchises, and 41 collision centers in the United States and the United Kingdom that offer 35 brands of automobiles. Through its dealerships and omni-channel platform, the Company sells new and used cars and light trucks; arranges related vehicle financing; sells service contracts; provides automotive maintenance and repair services; and sells vehicle parts.
Group 1 discloses additional information about the Company, its business, and its results of operations at www.group1corp.com, www.group1auto.com, www.group1collision.com, www.acceleride.com, www.facebook.com/group1auto, and www.twitter.com/group1auto.
FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, which are statements related to future, not past, events and are based on our current expectations and assumptions regarding our business, the economy and other future conditions. In this context, the forward-looking statements often include statements regarding our strategic investments, goals, plans, projections and guidance regarding our financial position, results of operations and business strategy, including the annualized revenues of recently completed acquisitions or dispositions and other benefits of such currently anticipated or recently completed acquisitions or dispositions. These forward-looking statements often contain words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "should," "foresee," "may" or "will" and similar expressions. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. Any such forward-looking statements are not assurances of future performance and involve risks and uncertainties that may cause actual results to differ materially from those set forth in the statements. These risks and uncertainties include, among other things, (a) general economic and business conditions, (b) the level of manufacturer incentives, (c) the future regulatory environment, (d) our ability to obtain an inventory of desirable new and used vehicles, (e) our relationship with our automobile manufacturers and the willingness of manufacturers to approve future acquisitions, (f) our cost of financing and the availability of credit for consumers, (g) our ability to complete acquisitions and dispositions, on a timely basis, if at all and the risks associated therewith, (h) foreign exchange controls and currency fluctuations, (i) the armed conflicts in Ukraine and the Middle East and the ongoing labor strike in the U.S. involving automobile workers in the United Auto Workers labor union on our business and the supply chains upon which our business is dependent, (j) the impacts of continued inflation and any potential global recession, (k) our ability to maintain sufficient liquidity to operate, and (l) our ability to successfully integrate recent and future acquisitions. For additional information regarding known material factors that could cause our actual results to differ from our projected results, please see our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise.
3


NON-GAAP FINANCIAL MEASURES, SAME STORE DATA, AND OTHER DATA
In addition to evaluating the financial condition and results of our operations in accordance with U.S. GAAP, from time to time our management evaluates and analyzes results and any impact on the Company of strategic decisions and actions relating to, among other things, cost reduction, growth, profitability improvement initiatives, and other events outside of normal, or "core," business and operations, by considering alternative financial measures not prepared in accordance with U.S. GAAP. In our evaluation of results from time to time, we exclude items that do not arise directly from core operations, such as non-cash asset impairment charges, out-of-period adjustments, legal matters, gains and losses on dealership franchise or real estate transactions, and catastrophic events, such as hailstorms, hurricanes, and snow storms. Because these non-core charges and gains materially affect the Company's financial condition or results in the specific period in which they are recognized, management also evaluates, and makes resource allocation and performance evaluation decisions based on, the related non-GAAP measures excluding such items. This includes evaluating measures such as adjusted selling, general and administrative expenses, adjusted net income, adjusted diluted earnings per share, and constant currency. These adjusted measures are not measures of financial performance under U.S. GAAP, but are instead considered non-GAAP financial performance measures. Non-GAAP measures do not have definitions under U.S. GAAP and may be defined differently by, and not be comparable to similarly titled measures used by, other companies. As a result, any non-GAAP financial measures considered and evaluated by management are reviewed in conjunction with a review of the most directly comparable measures calculated in accordance with U.S. GAAP. We caution investors not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable U.S. GAAP measures.
In addition to using such non-GAAP measures to evaluate results in a specific period, management believes that such measures may provide more complete and consistent comparisons of operational performance on a period-over-period historical basis and a better indication of expected future trends. Our management also uses these adjusted measures in conjunction with U.S. GAAP financial measures to assess our business, including communication with our Board of Directors, investors, and industry analysts concerning financial performance. We disclose these non-GAAP measures, and the related reconciliations, because we believe investors use these metrics in evaluating longer-term period-over-period performance, and to allow investors to better understand and evaluate the information used by management to assess operating performance. The exclusion of certain expenses in the calculation of non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. We anticipate excluding these expenses in the future presentation of our non-GAAP financial measures.
In addition, we evaluate our results of operations on both an as reported and a constant currency basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. We believe providing constant currency information provides valuable supplemental information regarding our underlying business and results of operations, consistent with how we evaluate our performance. We calculate constant currency percentages by converting our current period reported results for entities reporting in currencies other than U.S. dollars using comparative period exchange rates rather than the actual exchange rates in effect during the respective periods. The constant currency performance measures should not be considered a substitute for, or superior to, the measures of financial performance prepared in accordance with U.S. GAAP. The Same Store amounts presented include the results of dealerships for the identical months in each period presented in comparison, commencing with the first full month in which the dealership was owned by us and, in the case of dispositions, ending with the last full month it was owned by us. Same Store results also include the activities of our corporate headquarters.
Certain amounts in the financial statements may not compute due to rounding. All computations have been calculated using unrounded amounts for all periods presented.
4


Investor contacts:
Terry Bratton
Manager, Investor Relations
Group 1 Automotive, Inc.
ir@group1auto.com
Media contacts:
Pete DeLongchamps
Senior Vice President, Manufacturer Relations, Financial Services and Public Affairs
Group 1 Automotive, Inc.
pdelongchamps@group1auto.com
or
Clint Woods
Pierpont Communications, Inc.
713-627-2223 | cwoods@piercom.com

5


Group 1 Automotive, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(In millions, except per share data)
Three Months Ended September 30,
2023 2022 Increase/(Decrease) % Change
REVENUES:    
New vehicle retail sales $ 2,264.5  $ 1,883.3  $ 381.2  20.2  %
Used vehicle retail sales 1,559.6  1,488.6  70.9  4.8  %
Used vehicle wholesale sales 114.7  89.6  25.2  28.1  %
Parts and service sales 566.9  515.6  51.4  10.0  %
Finance, insurance and other, net 199.4  186.3  13.0  7.0  %
Total revenues 4,705.1  4,163.4  541.7  13.0  %
COST OF SALES:
New vehicle retail sales 2,070.2  1,676.7  393.5  23.5  %
Used vehicle retail sales 1,478.2  1,412.6  65.6  4.6  %
Used vehicle wholesale sales 117.1  91.1  26.0  28.5  %
Parts and service sales 253.4  230.5  23.0  10.0  %
Total cost of sales 3,918.9  3,410.8  508.1  14.9  %
GROSS PROFIT 786.2  752.6  33.6  4.5  %
Selling, general and administrative expenses 496.7  450.9  45.7  10.1  %
Depreciation and amortization expense 23.1  21.8  1.3  6.2  %
Asset impairments 4.8  —  4.8  100.0  %
INCOME FROM OPERATIONS 261.6  279.9  (18.3) (6.5) %
Floorplan interest expense 16.5  6.5  10.0  153.1  %
Other interest expense, net 26.5  19.6  6.9  35.3  %
Other income (1.9) (3.4) 1.5  (44.4) %
INCOME BEFORE INCOME TAXES 220.5  257.2  (36.7) (14.3) %
Provision for income taxes 56.4  60.2  (3.8) (6.2) %
Net income from continuing operations 164.1  197.1  (32.9) (16.7) %
Net loss from discontinued operations (0.2) (1.3) 1.1  (83.7) %
NET INCOME $ 163.9  $ 195.7  $ (31.8) (16.3) %
Less: Earnings allocated to participating securities 4.0  5.4  (1.4) (25.5) %
Net income available to diluted common shares $ 159.9  $ 190.3  $ (30.4) (16.0) %
Diluted earnings per share from continuing operations $ 11.67  $ 12.57  $ (0.90) (7.1) %
Diluted loss per share from discontinued operations $ (0.02) $ (0.09) $ 0.07  (81.8) %
DILUTED EARNINGS PER SHARE $ 11.65  $ 12.48  $ (0.83) (6.6) %
Weighted average dilutive common shares outstanding 13.7  15.2  (1.5) (10.0) %
Weighted average participating securities 0.3  0.4  (0.1) (20.2) %
Total weighted average shares 14.1  15.7  (1.6) (10.3) %
Effective tax rate on continuing operations 25.6  % 23.4  % 2.2  %


6


Group 1 Automotive, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(In millions, except per share data)
Nine Months Ended September 30,
  2023 2022 Increase/(Decrease) % Change
REVENUES:
New vehicle retail sales $ 6,463.4  $ 5,479.8  $ 983.6  18.0  %
Used vehicle retail sales 4,359.0  4,353.9  5.1  0.1  %
Used vehicle wholesale sales 339.2  278.9  60.3  21.6  %
Parts and service sales 1,677.3  1,491.1  186.2  12.5  %
Finance, insurance and other, net 554.8  549.5  5.3  1.0  %
Total revenues 13,393.7  12,153.1  1,240.5  10.2  %
COST OF SALES:
New vehicle retail sales 5,880.9  4,861.6  1,019.3  21.0  %
Used vehicle retail sales 4,122.2  4,100.6  21.6  0.5  %
Used vehicle wholesale sales 338.6  276.8  61.8  22.3  %
Parts and service sales 762.3  668.5  93.8  14.0  %
Total cost of sales 11,104.0  9,907.4  1,196.6  12.1  %
GROSS PROFIT 2,289.7  2,245.8  43.9  2.0  %
Selling, general and administrative expenses 1,439.4  1,329.6  109.8  8.3  %
Depreciation and amortization expense 68.6  65.9  2.7  4.1  %
Asset impairments 7.7  0.8  6.9  853.1  %
INCOME FROM OPERATIONS 773.9  849.4  (75.5) (8.9) %
Floorplan interest expense 44.7  17.7  27.1  153.1  %
Other interest expense, net 72.1  55.5  16.6  29.9  %
Other expense (income), net
2.3  (3.4) 5.7  166.8  %
INCOME BEFORE INCOME TAXES 654.8  779.6  (124.9) (16.0) %
Provision for income taxes 161.6  182.1  (20.6) (11.3) %
Net income from continuing operations 493.2  597.5  (104.3) (17.5) %
Net loss from discontinued operations (0.3) (2.9) 2.6  (89.1) %
NET INCOME $ 492.9  $ 594.6  $ (101.7) (17.1) %
Less: Earnings allocated to participating securities 12.2  16.6  (4.4) (26.4) %
Net income available to diluted common shares $ 480.6  $ 578.0  $ (97.3) (16.8) %
Diluted earnings per share from continuing operations $ 34.81  $ 36.43  $ (1.62) (4.4) %
Diluted loss per share from discontinued operations $ (0.02) $ (0.18) $ 0.15  (87.4) %
DILUTED EARNINGS PER SHARE $ 34.79  $ 36.25  $ (1.46) (4.0) %
Weighted average dilutive common shares outstanding 13.8  15.9  (2.1) (13.3) %
Weighted average participating securities 0.4  0.5  (0.1) (23.3) %
Total weighted average shares 14.2  16.4  (2.2) (13.6) %
Effective tax rate on continuing operations 24.7  % 23.4  % 1.3  %


7


Group 1 Automotive, Inc.
Additional Information — Consolidated
(Unaudited)
September 30, 2023 December 31, 2022 Increase/(Decrease) % Change
SELECTED BALANCE SHEET INFORMATION:
(In millions)
Cash and cash equivalents $ 52.9  $ 47.9  $ 5.1  10.6  %
Inventories, net $ 1,722.3  $ 1,356.6  $ 365.8  27.0  %
Floorplan notes payable, net (1)
$ 1,242.4  $ 1,005.2  $ 237.2  23.6  %
Total debt $ 2,118.2  $ 2,082.5  $ 35.7  1.7  %
Total equity $ 2,611.4  $ 2,237.5  $ 373.9  16.7  %
(1) Amounts are net of offset accounts of $210.7 and $153.6, respectively.
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
NEW VEHICLE UNIT SALES GEOGRAPHIC MIX:
United States 81.8  % 80.9  % 80.7  % 80.9  %
United Kingdom 18.2  % 19.1  % 19.3  % 19.1  %
NEW VEHICLE UNIT SALES BRAND MIX:
Toyota/Lexus 24.0  % 25.2  % 23.1  % 24.3  %
Volkswagen/Audi/Porsche/SEAT/SKODA 15.5  % 16.1  % 15.9  % 15.7  %
BMW/MINI 10.7  % 12.9  % 11.4  % 12.7  %
Chevrolet/GMC/Buick 10.2  % 7.0  % 8.8  % 6.5  %
Ford/Lincoln 7.3  % 7.7  % 7.8  % 8.2  %
Honda/Acura 7.4  % 6.1  % 7.6  % 6.9  %
Mercedes-Benz/Sprinter 6.0  % 6.2  % 6.3  % 6.2  %
Hyundai/Kia/Genesis 5.7  % 4.8  % 5.3  % 4.9  %
Chrysler/Dodge/Jeep/RAM 3.7  % 5.2  % 4.0  % 5.1  %
Nissan 3.7  % 2.9  % 3.9  % 3.6  %
Subaru 2.8  % 2.7  % 2.7  % 2.7  %
Jaguar/Land Rover 1.6  % 1.7  % 1.7  % 1.5  %
Mazda 1.2  % 1.3  % 1.2  % 1.2  %
Other 0.4  % 0.3  % 0.4  % 0.3  %
100.0  % 100.0  % 100.0  % 100.0  %
September 30, 2023 December 31, 2022 September 30, 2022
DAYS’ SUPPLY IN INVENTORY (1):
Consolidated
New vehicle inventory 28 24 16
Used vehicle inventory 34 34 34
U.S.
New vehicle inventory 30 21 15
Used vehicle inventory 29 28 31
U.K.
New vehicle inventory 22 36 20
Used vehicle inventory 48 63 46
(1) Days’ supply in inventory is calculated based on inventory unit levels and 30-day total unit sales volumes, both at the end of each reporting period.
8



Group 1 Automotive, Inc.
Reported Operating Data — Consolidated
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 2,264.5  $ 1,883.3  $ 381.2  20.2  % $ 25.6  18.9  %
Used vehicle retail sales 1,559.6  1,488.6  70.9  4.8  % 23.6  3.2  %
Used vehicle wholesale sales 114.7  89.6  25.2  28.1  % 2.4  25.4  %
Total used 1,674.3  1,578.2  96.1  6.1  % 26.0  4.4  %
Parts and service sales 566.9  515.6  51.4  10.0  % 5.2  8.9  %
F&I, net 199.4  186.3  13.0  7.0  % 1.3  6.3  %
Total revenues $ 4,705.1  $ 4,163.4  $ 541.7  13.0  % $ 58.2  11.6  %
Gross profit:  
New vehicle retail sales $ 194.3  $ 206.7  $ (12.3) (6.0) % $ 2.3  (7.1) %
Used vehicle retail sales 81.4  76.1  5.3  7.0  % 1.1  5.5  %
Used vehicle wholesale sales (2.3) (1.5) (0.8) (52.2) % (0.1) (44.3) %
Total used 79.0  74.5  4.5  6.1  % 1.0  4.7  %
Parts and service sales 313.5  285.1  28.4  10.0  % 3.1  8.9  %
F&I, net 199.4  186.3  13.0  7.0  % 1.3  6.3  %
Total gross profit $ 786.2  $ 752.6  $ 33.6  4.5  % $ 7.7  3.4  %
Gross margin:
New vehicle retail sales 8.6  % 11.0  % (2.4) %
Used vehicle retail sales 5.2  % 5.1  % 0.1  %
Used vehicle wholesale sales (2.0) % (1.7) % (0.3) %
Total used 4.7  % 4.7  % —  %
Parts and service sales 55.3  % 55.3  % —  %
Total gross margin 16.7  % 18.1  % (1.4) %
Units sold:
Retail new vehicles sold (1)
45,350  39,237  6,113  15.6  %
Retail used vehicles sold 50,799  48,427  2,372  4.9  %
Wholesale used vehicles sold 11,740  9,456  2,284  24.2  %
Total used 62,539  57,883  4,656  8.0  %
Average sales price per unit sold:
New vehicle retail (1)
$ 50,300  $ 47,999  $ 2,301  4.8  % $ 930  2.9  %
Used vehicle retail $ 30,701  $ 30,740  $ (39) (0.1) % $ 464  (1.6) %
Gross profit per unit sold:
New vehicle retail sales $ 4,285  $ 5,267  $ (982) (18.6) % $ 51  (19.6) %
Used vehicle retail sales $ 1,602  $ 1,571  $ 31  2.0  % $ 22  0.6  %
Used vehicle wholesale sales $ (199) $ (162) $ (37) (22.6) % $ (10) (16.2) %
Total used $ 1,264  $ 1,288  $ (24) (1.8) % $ 16  (3.1) %
F&I PRU $ 2,073  $ 2,125  $ (52) (2.4) % $ 13  (3.1) %
Other:
SG&A expenses $ 496.7  $ 450.9  $ 45.7  10.1  % $ 5.7  8.9  %
Adjusted SG&A expenses (2)
$ 498.8  $ 463.1  $ 35.6  7.7  % $ 5.7  6.5  %
SG&A as % gross profit 63.2  % 59.9  % 3.3  %
Adjusted SG&A as % gross profit (2)
63.4  % 61.5  % 1.9  %
Operating margin % 5.6  % 6.7  % (1.2) %
Adjusted operating margin % (2)
5.6  % 6.4  % (0.8) %
Pretax margin % 4.7  % 6.2  % (1.5) %
Adjusted pretax margin % (2)
4.8  % 5.9  % (1.1) %
Floorplan expense:
Floorplan interest expense $ 16.5  $ 6.5  $ 10.0  153.1  % $ 0.2  149.9  %
Less: Floorplan assistance (3)
18.8  13.9  4.9  35.1  % —  35.1  %
Net floorplan expense $ (2.3) $ (7.4) $ 5.1  $ 0.2 
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.
(3) Floorplan assistance is included within New vehicle retail Gross profit above and New vehicle retail Cost of sales in our Condensed Consolidated Statements of Operations.
9


Group 1 Automotive, Inc.
Reported Operating Data — Consolidated
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 6,463.4  $ 5,479.8  $ 983.6  18.0  % $ (6.6) 18.1  %
Used vehicle retail sales 4,359.0  4,353.9  5.1  0.1  % (11.4) 0.4  %
Used vehicle wholesale sales 339.2  278.9  60.3  21.6  % (1.3) 22.1  %
Total used 4,698.2  4,632.8  65.4  1.4  % (12.7) 1.7  %
Parts and service sales 1,677.3  1,491.1  186.2  12.5  % (1.9) 12.6  %
F&I, net 554.8  549.5  5.3  1.0  % (0.5) 1.0  %
Total revenues $ 13,393.7  $ 12,153.1  $ 1,240.5  10.2  % $ (22.0) 10.4  %
Gross profit:  
New vehicle retail sales $ 582.5  $ 618.2  $ (35.7) (5.8) % $ (0.2) (5.7) %
Used vehicle retail sales 236.9  253.4  (16.5) (6.5) % (0.7) (6.2) %
Used vehicle wholesale sales 0.5  2.1  (1.5) (74.3) % —  (74.5) %
Total used 237.4  255.5  (18.0) (7.1) % (0.7) (6.8) %
Parts and service sales 915.0  822.6  92.4  11.2  % (1.1) 11.4  %
F&I, net 554.8  549.5  5.3  1.0  % (0.5) 1.0  %
Total gross profit $ 2,289.7  $ 2,245.8  $ 43.9  2.0  % $ (2.7) 2.1  %
Gross margin:
New vehicle retail sales 9.0  % 11.3  % (2.3) %
Used vehicle retail sales 5.4  % 5.8  % (0.4) %
Used vehicle wholesale sales 0.2  % 0.7  % (0.6) %
Total used 5.1  % 5.5  % (0.5) %
Parts and service sales 54.6  % 55.2  % (0.6) %
Total gross margin 17.1  % 18.5  % (1.4) %
Units sold:
Retail new vehicles sold (1)
129,739  114,792  14,947  13.0  %
Retail used vehicles sold 143,000  141,140  1,860  1.3  %
Wholesale used vehicles sold 32,607  28,069  4,538  16.2  %
Total used 175,607  169,209  6,398  3.8  %
Average sales price per unit sold:
New vehicle retail (1)
$ 50,172  $ 47,736  $ 2,436  5.1  % $ 303  4.5  %
Used vehicle retail $ 30,483  $ 30,848  $ (366) (1.2) % $ (80) (0.9) %
Gross profit per unit sold:
New vehicle retail sales $ 4,490  $ 5,385  $ (895) (16.6) % $ (2) (16.6) %
Used vehicle retail sales $ 1,657  $ 1,795  $ (139) (7.7) % $ (5) (7.5) %
Used vehicle wholesale sales $ 16  $ 73  $ (57) (77.9) % $ —  (78.1) %
Total used $ 1,352  $ 1,510  $ (158) (10.4) % $ (4) (10.2) %
F&I PRU $ 2,034  $ 2,147  $ (113) (5.3) % $ (2) (5.2) %
Other:
SG&A expenses $ 1,439.4  $ 1,329.6  $ 109.8  8.3  % $ (1.8) 8.4  %
Adjusted SG&A expenses (2)
$ 1,452.7  $ 1,366.3  $ 86.3  6.3  % $ (2.1) 6.5  %
SG&A as % gross profit 62.9  % 59.2  % 3.7  %
Adjusted SG&A as % gross profit (2)
63.4  % 60.8  % 2.6  %
Operating margin % 5.8  % 7.0  % (1.2) %
Adjusted operating margin % (2)
5.7  % 6.7  % (1.0) %
Pretax margin % 4.9  % 6.4  % (1.5) %
Adjusted pretax margin % (2)
4.8  % 6.1  % (1.3) %
Floorplan expense:
Floorplan interest expense $ 44.7  $ 17.7  $ 27.1  153.1  % $ (0.1) 153.5  %
Less: Floorplan assistance (3)
51.9  42.1  9.8  23.2  % —  23.2  %
Net floorplan expense $ (7.1) $ (24.4) $ 17.3  $ (0.1)
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.
(3) Floorplan assistance is included within New vehicle retail Gross profit above and New vehicle retail Cost of sales in our Condensed Consolidated Statements of Operations.
10


Group 1 Automotive, Inc.
Reported Operating Data — U.S.
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/(Decrease) % Change
Revenues:
New vehicle retail sales $ 1,920.2  $ 1,586.9  $ 333.3  21.0  %
Used vehicle retail sales 1,223.5  1,212.1  11.4  0.9  %
Used vehicle wholesale sales 80.1  61.3  18.8  30.7  %
Total used 1,303.6  1,273.4  30.2  2.4  %
Parts and service sales 494.4  453.8  40.7  9.0  %
F&I, net 181.5  170.2  11.2  6.6  %
Total revenues $ 3,899.7  $ 3,484.3  $ 415.4  11.9  %
Gross profit:
New vehicle retail sales $ 164.9  $ 180.7  $ (15.8) (8.7) %
Used vehicle retail sales 65.7  60.6  5.1  8.4  %
Used vehicle wholesale sales (0.4) (1.3) 0.8  66.2  %
Total used 65.3  59.3  5.9  10.0  %
Parts and service sales 271.0  249.0  22.0  8.9  %
F&I, net 181.5  170.2  11.2  6.6  %
Total gross profit $ 682.7  $ 659.3  $ 23.4  3.6  %
Gross margin:
New vehicle retail sales 8.6  % 11.4  % (2.8) %
Used vehicle retail sales 5.4  % 5.0  % 0.4  %
Used vehicle wholesale sales (0.5) % (2.1) % 1.5  %
Total used 5.0  % 4.7  % 0.3  %
Parts and service sales 54.8  % 54.9  % (0.1) %
Total gross margin 17.5  % 18.9  % (1.4) %
Units sold:
Retail new vehicles sold 37,079  31,745  5,334  16.8  %
Retail used vehicles sold 39,676  38,172  1,504  3.9  %
Wholesale used vehicles sold 8,380  6,453  1,927  29.9  %
Total used 48,056  44,625  3,431  7.7  %
Average sales price per unit sold:
New vehicle retail $ 51,786  $ 49,990  $ 1,796  3.6  %
Used vehicle retail $ 30,838  $ 31,754  $ (916) (2.9) %
Gross profit per unit sold:
New vehicle retail sales $ 4,449  $ 5,693  $ (1,244) (21.9) %
Used vehicle retail sales $ 1,656  $ 1,588  $ 68  4.3  %
Used vehicle wholesale sales $ (51) $ (197) $ 146  74.0  %
Total used $ 1,359  $ 1,330  $ 29  2.2  %
F&I PRU $ 2,364  $ 2,435  $ (71) (2.9) %
Other:
SG&A expenses $ 417.4  $ 385.8  $ 31.6  8.2  %
Adjusted SG&A expenses (1)
$ 419.5  $ 399.3  $ 20.2  5.1  %
SG&A as % gross profit 61.1  % 58.5  % 2.6  %
Adjusted SG&A as % gross profit (1)
61.4  % 60.6  % 0.9  %
(1) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.

11


Group 1 Automotive, Inc.
Reported Operating Data — U.S.
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/(Decrease) % Change
Revenues:
New vehicle retail sales $ 5,444.3  $ 4,581.8  $ 862.5  18.8  %
Used vehicle retail sales 3,393.5  3,447.6  (54.1) (1.6) %
Used vehicle wholesale sales 242.2  177.6  64.6  36.3  %
Total used 3,635.7  3,625.3  10.4  0.3  %
Parts and service sales 1,459.4  1,307.7  151.7  11.6  %
F&I, net 502.3  498.1  4.2  0.8  %
Total revenues $ 11,041.7  $ 10,012.8  $ 1,028.8  10.3  %
Gross profit:  
New vehicle retail sales $ 489.7  $ 538.5  $ (48.8) (9.1) %
Used vehicle retail sales 187.5  203.0  (15.5) (7.6) %
Used vehicle wholesale sales 3.0  3.8  (0.8) (21.2) %
Total used 190.5  206.8  (16.3) (7.9) %
Parts and service sales 787.4  713.1  74.3  10.4  %
F&I, net 502.3  498.1  4.2  0.8  %
Total gross profit $ 1,970.0  $ 1,956.5  $ 13.5  0.7  %
Gross margin:
New vehicle retail sales 9.0  % 11.8  % (2.8) %
Used vehicle retail sales 5.5  % 5.9  % (0.4) %
Used vehicle wholesale sales 1.2  % 2.2  % (0.9) %
Total used 5.2  % 5.7  % (0.5) %
Parts and service sales 54.0  % 54.5  % (0.6) %
Total gross margin 17.8  % 19.5  % (1.7) %
Units sold:
Retail new vehicles sold 104,657  92,870  11,787  12.7  %
Retail used vehicles sold 110,422  110,635  (213) (0.2) %
Wholesale used vehicles sold 23,296  18,513  4,783  25.8  %
Total used 133,718  129,148  4,570  3.5  %
Average sales price per unit sold:
New vehicle retail $ 52,020  $ 49,335  $ 2,685  5.4  %
Used vehicle retail $ 30,732  $ 31,162  $ (430) (1.4) %
Gross profit per unit sold:
New vehicle retail sales $ 4,679  $ 5,799  $ (1,119) (19.3) %
Used vehicle retail sales $ 1,698  $ 1,834  $ (137) (7.4) %
Used vehicle wholesale sales $ 130  $ 207  $ (77) (37.4) %
Total used $ 1,425  $ 1,601  $ (176) (11.0) %
F&I PRU $ 2,335  $ 2,448  $ (112) (4.6) %
Other:
SG&A expenses $ 1,209.8  $ 1,133.0  $ 76.8  6.8  %
Adjusted SG&A expenses (1)
$ 1,222.1  $ 1,168.4  $ 53.8  4.6  %
SG&A as % gross profit 61.4  % 57.9  % 3.5  %
Adjusted SG&A as % gross profit (1)
62.0  % 59.7  % 2.3  %
(1) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.



12


Group 1 Automotive, Inc.
Reported Operating Data — U.K.
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 344.4  $ 296.4  $ 47.9  16.2  % $ 25.6  7.5  %
Used vehicle retail sales 336.1  276.5  59.5  21.5  % 23.6  13.0  %
Used vehicle wholesale sales 34.6  28.3  6.4  22.5  % 2.4  14.0  %
Total used 370.7  304.8  65.9  21.6  % 26.0  13.1  %
Parts and service sales 72.5  61.8  10.7  17.3  % 5.2  8.9  %
F&I, net 17.9  16.1  1.8  11.3  % 1.3  3.3  %
Total revenues $ 805.5  $ 679.1  $ 126.4  18.6  % $ 58.2  10.0  %
Gross profit:
New vehicle retail sales $ 29.4  $ 25.9  $ 3.4  13.2  % $ 2.3  4.2  %
Used vehicle retail sales 15.7  15.5  0.2  1.4  % 1.1  (5.9) %
Used vehicle wholesale sales (1.9) (0.3) (1.6) NM (0.1) NM
Total used 13.8  15.2  (1.4) (9.4) % 1.0  (16.0) %
Parts and service sales 42.5  36.1  6.4  17.6  % 3.1  9.1  %
F&I, net 17.9  16.1  1.8  11.3  % 1.3  3.3  %
Total gross profit $ 103.5  $ 93.3  $ 10.2  10.9  % $ 7.7  2.7  %
Gross margin:
New vehicle retail sales 8.5  % 8.8  % (0.2) %
Used vehicle retail sales 4.7  % 5.6  % (0.9) %
Used vehicle wholesale sales (5.5) % (0.9) % (4.6) %
Total used 3.7  % 5.0  % (1.3) %
Parts and service sales 58.6  % 58.4  % 0.1  %
Total gross margin 12.9  % 13.7  % (0.9) %
Units sold:
Retail new vehicles sold (1)
8,271  7,492  779  10.4  %
Retail used vehicles sold 11,123  10,255  868  8.5  %
Wholesale used vehicles sold 3,360  3,003  357  11.9  %
Total used 14,483  13,258  1,225  9.2  %
Average sales price per unit sold:
New vehicle retail (1)
$ 43,342  $ 39,563  $ 3,779  9.6  % $ 3,225  1.4  %
Used vehicle retail $ 30,213  $ 26,967  $ 3,246  12.0  % $ 2,121  4.2  %
Gross profit per unit sold:
New vehicle retail sales $ 3,551  $ 3,464  $ 88  2.5  % $ 281  (5.6) %
Used vehicle retail sales $ 1,408  $ 1,507  $ (99) (6.5) % $ 101  (13.3) %
Used vehicle wholesale sales $ (566) $ (87) $ (479) NM $ (36) NM
Total used $ 950  $ 1,146  $ (196) (17.1) % $ 69  (23.1) %
F&I PRU $ 922  $ 905  $ 17  1.9  % $ 66  (5.4) %
Other:
SG&A expenses $ 79.3  $ 65.1  $ 14.1  21.7  % $ 5.7  13.0  %
Adjusted SG&A expenses (2)
$ 79.3  $ 63.8  $ 15.4  24.2  % $ 5.7  15.3  %
SG&A as % gross profit 76.6  % 69.8  % 6.8  %
Adjusted SG&A as % gross profit (2)
76.6  % 68.4  % 8.2  %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.
NM — Not Meaningful

13


Group 1 Automotive, Inc.
Reported Operating Data — U.K.
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 1,019.1  $ 898.0  $ 121.2  13.5  % $ (6.6) 14.2  %
Used vehicle retail sales 965.6  906.3  59.2  6.5  % (11.4) 7.8  %
Used vehicle wholesale sales 96.9  101.2  (4.3) (4.2) % (1.3) (3.0) %
Total used 1,062.5  1,007.5  55.0  5.5  % (12.7) 6.7  %
Parts and service sales 217.9  183.4  34.5  18.8  % (1.9) 19.9  %
F&I, net 52.5  51.4  1.0  2.0  % (0.5) 3.0  %
Total revenues $ 2,352.0  $ 2,140.3  $ 211.7  9.9  % $ (22.0) 10.9  %
Gross profit:  
New vehicle retail sales $ 92.8  $ 79.6  $ 13.1  16.5  % $ (0.2) 16.8  %
Used vehicle retail sales 49.4  50.4  (1.0) (2.1) % (0.7) (0.6) %
Used vehicle wholesale sales (2.5) (1.8) (0.7) (40.6) % —  (40.9) %
Total used 46.9  48.7  (1.8) (3.6) % (0.7) (2.2) %
Parts and service sales 127.5  109.5  18.0  16.5  % (1.1) 17.5  %
F&I, net 52.5  51.4  1.0  2.0  % (0.5) 3.0  %
Total gross profit $ 319.7  $ 289.2  $ 30.4  10.5  % $ (2.7) 11.4  %
Gross margin:
New vehicle retail sales 9.1  % 8.9  % 0.2  %
Used vehicle retail sales 5.1  % 5.6  % (0.4) %
Used vehicle wholesale sales (2.6) % (1.7) % (0.8) %
Total used 4.4  % 4.8  % (0.4) %
Parts and service sales 58.5  % 59.7  % (1.2) %
Total gross margin 13.6  % 13.5  % 0.1  %
Units sold:
Retail new vehicles sold (1)
25,082  21,922  3,160  14.4  %
Retail used vehicles sold 32,578  30,505  2,073  6.8  %
Wholesale used vehicles sold 9,311  9,556  (245) (2.6) %
Total used 41,889  40,061  1,828  4.6  %
Average sales price per unit sold:
New vehicle retail (1)
$ 42,149  $ 40,962  $ 1,187  2.9  % $ (272) 3.6  %
Used vehicle retail $ 29,639  $ 29,711  $ (73) (0.2) % $ (351) 0.9  %
Gross profit per unit sold:
New vehicle retail sales $ 3,699  $ 3,633  $ 66  1.8  % $ (10) 2.1  %
Used vehicle retail sales $ 1,516  $ 1,653  $ (137) (8.3) % $ (22) (7.0) %
Used vehicle wholesale sales $ (267) $ (185) $ (82) (44.3) % $ (44.6) %
Total used $ 1,120  $ 1,215  $ (95) (7.8) % $ (17) (6.4) %
F&I PRU $ 910  $ 981  $ (71) (7.2) % $ (8) (6.4) %
Other:
SG&A expenses $ 229.6  $ 196.6  $ 33.0  16.8  % $ (1.8) 17.7  %
Adjusted SG&A expenses (2)
$ 230.5  $ 197.9  $ 32.6  16.5  % $ (2.1) 17.5  %
SG&A as % gross profit 71.8  % 68.0  % 3.9  %
Adjusted SG&A as % gross profit (2)
72.1  % 68.4  % 3.7  %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.



14



Group 1 Automotive, Inc.
Same Store Operating Data — Consolidated
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 2,095.3  $ 1,838.6  $ 256.7  14.0  % $ 25.3  12.6  %
Used vehicle retail sales 1,462.9  1,451.6  11.3  0.8  % 23.1  (0.8) %
Used vehicle wholesale sales 105.9  86.9  19.0  21.8  % 2.4  19.1  %
Total used 1,568.8  1,538.5  30.3  2.0  % 25.4  0.3  %
Parts and service sales 543.9  498.6  45.4  9.1  % 4.9  8.1  %
F&I, net 187.3  181.9  5.4  3.0  % 1.3  2.3  %
Total revenues $ 4,395.3  $ 4,057.6  $ 337.7  8.3  % $ 57.0  6.9  %
Gross profit:  
New vehicle retail sales $ 179.3  $ 202.1  $ (22.8) (11.3) % $ 2.3  (12.4) %
Used vehicle retail sales 77.4  74.3  3.0  4.1  % 1.1  2.6  %
Used vehicle wholesale sales (2.1) (1.4) (0.7) (50.4) % (0.1) (41.3) %
Total used 75.3  73.0  2.4  3.2  % 1.0  1.9  %
Parts and service sales 299.0  275.8  23.2  8.4  % 2.9  7.4  %
F&I, net 187.3  181.9  5.4  3.0  % 1.3  2.3  %
Total gross profit $ 740.9  $ 732.8  $ 8.2  1.1  % $ 7.4  0.1  %
Gross margin:
New vehicle retail sales 8.6  % 11.0  % (2.4) %
Used vehicle retail sales 5.3  % 5.1  % 0.2  %
Used vehicle wholesale sales (2.0) % (1.6) % (0.4) %
Total used 4.8  % 4.7  % 0.1  %
Parts and service sales 55.0  % 55.3  % (0.3) %
Total gross margin 16.9  % 18.1  % (1.2) %
Units sold:
Retail new vehicles sold (1)
42,550  38,252  4,298  11.2  %
Retail used vehicles sold 48,240  47,050  1,190  2.5  %
Wholesale used vehicles sold 11,028  9,141  1,887  20.6  %
Total used 59,268  56,191  3,077  5.5  %
Average sales price per unit sold:
New vehicle retail (1)
$ 49,626  $ 48,065  $ 1,561  3.2  % $ 979  1.2  %
Used vehicle retail $ 30,325  $ 30,852  $ (527) (1.7) % $ 478  (3.3) %
Gross profit per unit sold:
New vehicle retail sales $ 4,213  $ 5,282  $ (1,069) (20.2) % $ 54  (21.3) %
Used vehicle retail sales $ 1,604  $ 1,580  $ 24  1.5  % $ 23  0.1  %
Used vehicle wholesale sales $ (188) $ (151) $ (37) (24.7) % $ (11) (17.2) %
Total used $ 1,271  $ 1,299  $ (28) (2.1) % $ 16  (3.4) %
F&I PRU $ 2,063  $ 2,133  $ (69) (3.3) % $ 14  (3.9) %
Other:
SG&A expenses $ 477.3  $ 452.2  $ 25.1  5.5  % $ 5.5  4.3  %
Adjusted SG&A expenses (2)
$ 471.4  $ 450.1  $ 21.3  4.7  % $ 5.4  3.5  %
SG&A as % gross profit 64.4  % 61.7  % 2.7  %
Adjusted SG&A as % gross profit (2)
63.6  % 61.4  % 2.2  %
Operating margin % 5.4  % 6.4  % (1.0) %
Adjusted operating margin % (2)
5.6  % 6.5  % (0.8) %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.


15


Group 1 Automotive, Inc.
Same Store Operating Data — Consolidated
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 6,042.6  $ 5,353.4  $ 689.3  12.9  % $ (6.5) 13.0  %
Used vehicle retail sales 4,117.3  4,267.1  (149.8) (3.5) % (11.1) (3.2) %
Used vehicle wholesale sales 315.7  272.4  43.3  15.9  % (1.2) 16.4  %
Total used 4,433.0  4,539.5  (106.5) (2.3) % (12.4) (2.1) %
Parts and service sales 1,603.4  1,451.8  151.6  10.4  % (1.8) 10.6  %
F&I, net 524.8  536.8  (12.0) (2.2) % (0.5) (2.2) %
Total revenues $ 12,603.9  $ 11,881.5  $ 722.4  6.1  % $ (21.4) 6.3  %
Gross profit:  
New vehicle retail sales $ 542.6  $ 603.4  $ (60.9) (10.1) % $ (0.2) (10.0) %
Used vehicle retail sales 225.3  248.4  (23.1) (9.3) % (0.7) (9.0) %
Used vehicle wholesale sales 0.8  2.2  (1.5) (65.7) % —  (65.8) %
Total used 226.0  250.6  (24.6) (9.8) % (0.7) (9.5) %
Parts and service sales 872.8  800.5  72.3  9.0  % (1.1) 9.2  %
F&I, net 524.8  536.8  (12.0) (2.2) % (0.5) (2.2) %
Total gross profit $ 2,166.2  $ 2,191.4  $ (25.2) (1.1) % $ (2.5) (1.0) %
Gross margin:
New vehicle retail sales 9.0  % 11.3  % (2.3) %
Used vehicle retail sales 5.5  % 5.8  % (0.4) %
Used vehicle wholesale sales 0.2  % 0.8  % (0.6) %
Total used 5.1  % 5.5  % (0.4) %
Parts and service sales 54.4  % 55.1  % (0.7) %
Total gross margin 17.2  % 18.4  % (1.3) %
Units sold:
Retail new vehicles sold (1)
122,572  111,677  10,895  9.8  %
Retail used vehicles sold 136,248  137,797  (1,549) (1.1) %
Wholesale used vehicles sold 30,863  27,210  3,653  13.4  %
Total used 167,111  165,007  2,104  1.3  %
Average sales price per unit sold:
New vehicle retail (1)
$ 49,669  $ 47,936  $ 1,733  3.6  % $ 317  3.0  %
Used vehicle retail $ 30,219  $ 30,967  $ (747) (2.4) % $ (82) (2.1) %
Gross profit per unit sold:
New vehicle retail sales $ 4,427  $ 5,403  $ (977) (18.1) % $ (2) (18.0) %
Used vehicle retail sales $ 1,653  $ 1,803  $ (149) (8.3) % $ (5) (8.0) %
Used vehicle wholesale sales $ 25  $ 81  $ (57) (69.7) % $ —  (69.8) %
Total used $ 1,353  $ 1,519  $ (166) (10.9) % $ (4) (10.7) %
F&I PRU $ 2,028  $ 2,152  $ (124) (5.8) % $ (2) (5.7) %
Other:
SG&A expenses $ 1,380.3  $ 1,330.9  $ 49.4  3.7  % $ (1.9) 3.9  %
Adjusted SG&A expenses (2)
$ 1,374.2  $ 1,328.8  $ 45.4  3.4  % $ (2.0) 3.6  %
SG&A as % gross profit 63.7  % 60.7  % 3.0  %
Adjusted SG&A as % gross profit (2)
63.4  % 60.6  % 2.8  %
Operating margin % 5.7  % 6.7  % (1.0) %
Adjusted operating margin % (2)
5.8  % 6.7  % (1.0) %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.

16


Group 1 Automotive, Inc.
Same Store Operating Data — U.S.
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/(Decrease) % Change
Revenues:
New vehicle retail sales $ 1,754.3  $ 1,542.8  $ 211.5  13.7  %
Used vehicle retail sales 1,133.4  1,176.4  (43.0) (3.7) %
Used vehicle wholesale sales 71.8  58.8  13.0  22.1  %
Total used 1,205.2  1,235.2  (30.0) (2.4) %
Parts and service sales 475.8  439.5  36.3  8.2  %
F&I, net 169.7  165.9  3.8  2.3  %
Total revenues $ 3,605.1  $ 3,383.5  $ 221.6  6.5  %
Gross profit:
New vehicle retail sales $ 150.1  $ 176.2  $ (26.0) (14.8) %
Used vehicle retail sales 62.2  59.0  3.2  5.4  %
Used vehicle wholesale sales (0.1) (1.1) 1.0  87.7  %
Total used 62.0  57.9  4.2  7.2  %
Parts and service sales 258.6  241.0  17.5  7.3  %
F&I, net 169.7  165.9  3.8  2.3  %
Total gross profit $ 640.5  $ 641.0  $ (0.5) (0.1) %
Gross margin:
New vehicle retail sales 8.6  % 11.4  % (2.9) %
Used vehicle retail sales 5.5  % 5.0  % 0.5  %
Used vehicle wholesale sales (0.2) % (1.9) % 1.7  %
Total used 5.1  % 4.7  % 0.5  %
Parts and service sales 54.3  % 54.8  % (0.5) %
Total gross margin 17.8  % 18.9  % (1.2) %
Units sold:
Retail new vehicles sold 34,348  30,790  3,558  11.6  %
Retail used vehicles sold 37,345  36,875  470  1.3  %
Wholesale used vehicles sold 7,722  6,163  1,559  25.3  %
Total used 45,067  43,038  2,029  4.7  %
Average sales price per unit sold:
New vehicle retail $ 51,076  $ 50,108  $ 967  1.9  %
Used vehicle retail $ 30,350  $ 31,902  $ (1,552) (4.9) %
Gross profit per unit sold:
New vehicle retail sales $ 4,371  $ 5,721  $ (1,350) (23.6) %
Used vehicle retail sales $ 1,665  $ 1,600  $ 66  4.1  %
Used vehicle wholesale sales $ (18) $ (180) $ 163  90.2  %
Total used $ 1,377  $ 1,345  $ 32  2.4  %
F&I PRU $ 2,367  $ 2,452  $ (85) (3.5) %
Other:
SG&A expenses $ 400.7  $ 388.5  $ 12.2  3.1  %
Adjusted SG&A expenses (1)
$ 394.9  $ 387.7  $ 7.2  1.8  %
SG&A as % gross profit 62.6  % 60.6  % 2.0  %
Adjusted SG&A as % gross profit (1)
61.7  % 60.5  % 1.2  %
(1) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.



17


Group 1 Automotive, Inc.
Same Store Operating Data — U.S.
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/(Decrease) % Change
Revenues:
New vehicle retail sales $ 5,042.6  $ 4,457.5  $ 585.1  13.1  %
Used vehicle retail sales 3,175.4  3,365.7  (190.3) (5.7) %
Used vehicle wholesale sales 220.9  171.7  49.2  28.7  %
Total used 3,396.3  3,537.4  (141.1) (4.0) %
Parts and service sales 1,401.5  1,276.9  124.6  9.8  %
F&I, net 473.4  485.7  (12.3) (2.5) %
Total revenues $ 10,313.9  $ 9,757.5  $ 556.4  5.7  %
Gross profit:
New vehicle retail sales $ 451.8  $ 524.0  $ (72.2) (13.8) %
Used vehicle retail sales 177.7  198.3  (20.6) (10.4) %
Used vehicle wholesale sales 3.3  3.9  (0.7) (16.6) %
Total used 181.0  202.3  (21.3) (10.5) %
Parts and service sales 752.5  695.1  57.3  8.2  %
F&I, net 473.4  485.7  (12.3) (2.5) %
Total gross profit $ 1,858.7  $ 1,907.1  $ (48.4) (2.5) %
Gross margin:
New vehicle retail sales 9.0  % 11.8  % (2.8) %
Used vehicle retail sales 5.6  % 5.9  % (0.3) %
Used vehicle wholesale sales 1.5  % 2.3  % (0.8) %
Total used 5.3  % 5.7  % (0.4) %
Parts and service sales 53.7  % 54.4  % (0.7) %
Total gross margin 18.0  % 19.5  % (1.5) %
Units sold:
Retail new vehicles sold 97,918  89,841  8,077  9.0  %
Retail used vehicles sold 104,532  107,551  (3,019) (2.8) %
Wholesale used vehicles sold 21,713  17,739  3,974  22.4  %
Total used 126,245  125,290  955  0.8  %
Average sales price per unit sold:
New vehicle retail $ 51,498  $ 49,615  $ 1,883  3.8  %
Used vehicle retail $ 30,378  $ 31,294  $ (916) (2.9) %
Gross profit per unit sold:
New vehicle retail sales $ 4,614  $ 5,832  $ (1,218) (20.9) %
Used vehicle retail sales $ 1,700  $ 1,844  $ (144) (7.8) %
Used vehicle wholesale sales $ 152  $ 223  $ (71) (31.9) %
Total used $ 1,434  $ 1,615  $ (181) (11.2) %
F&I PRU $ 2,338  $ 2,461  $ (122) (5.0) %
Other:
SG&A expenses $ 1,159.4  $ 1,136.1  $ 23.3  2.0  %
Adjusted SG&A expenses (1)
$ 1,153.3  $ 1,135.3  $ 17.9  1.6  %
SG&A as % gross profit 62.4  % 59.6  % 2.8  %
Adjusted SG&A as % gross profit (1)
62.0  % 59.5  % 2.5  %
(1) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.



18


Group 1 Automotive, Inc.
Same Store Operating Data — U.K.
(Unaudited)
(In millions, except unit data)
Three Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 340.9  $ 295.7  $ 45.2  15.3  % $ 25.3  6.7  %
Used vehicle retail sales 329.5  275.2  54.3  19.7  % 23.1  11.3  %
Used vehicle wholesale sales 34.1  28.1  6.0  21.3  % 2.4  12.9  %
Total used 363.6  303.3  60.3  19.9  % 25.4  11.5  %
Parts and service sales 68.1  59.0  9.1  15.4  % 4.9  7.1  %
F&I, net 17.6  16.0  1.6  10.1  % 1.3  2.2  %
Total revenues $ 790.2  $ 674.1  $ 116.2  17.2  % $ 57.0  8.8  %
Gross profit:
New vehicle retail sales $ 29.1  $ 25.9  $ 3.2  12.4  % $ 2.3  3.6  %
Used vehicle retail sales 15.2  15.4  (0.2) (1.0) % 1.1  (8.1) %
Used vehicle wholesale sales (1.9) (0.3) (1.7) NM (0.1) NM
Total used 13.3  15.1  (1.8) (12.1) % 1.0  (18.5) %
Parts and service sales 40.4  34.8  5.7  16.3  % 2.9  7.9  %
F&I, net 17.6  16.0  1.6  10.1  % 1.3  2.2  %
Total gross profit $ 100.4  $ 91.8  $ 8.7  9.5  % $ 7.4  1.4  %
Gross margin:
New vehicle retail sales 8.5  % 8.8  % (0.2) %
Used vehicle retail sales 4.6  % 5.6  % (1.0) %
Used vehicle wholesale sales (5.7) % (0.9) % (4.7) %
Total used 3.7  % 5.0  % (1.3) %
Parts and service sales 59.3  % 58.9  % 0.4  %
Total gross margin 12.7  % 13.6  % (0.9) %
Units sold:
Retail new vehicles sold (1)
8,202  7,462  740  9.9  %
Retail used vehicles sold 10,895  10,175  720  7.1  %
Wholesale used vehicles sold 3,306  2,978  328  11.0  %
Total used 14,201  13,153  1,048  8.0  %
Average sales price per unit sold:
New vehicle retail (1)
$ 43,284  $ 39,632  $ 3,652  9.2  % $ 3,213  1.1  %
Used vehicle retail $ 30,241  $ 27,047  $ 3,194  11.8  % $ 2,117  4.0  %
Gross profit per unit sold:
New vehicle retail sales $ 3,551  $ 3,471  $ 80  2.3  % $ 280  (5.8) %
Used vehicle retail sales $ 1,396  $ 1,510  $ (114) (7.5) % $ 100  (14.2) %
Used vehicle wholesale sales $ (585) $ (89) $ (496) NM $ (38) NM
Total used $ 935  $ 1,148  $ (213) (18.6) % $ 68  (24.5) %
F&I PRU $ 922  $ 906  $ 15  1.7  % $ 66  (5.6) %
Other:
SG&A expenses $ 76.5  $ 63.7  $ 12.9  20.2  % $ 5.5  11.6  %
Adjusted SG&A expenses (2)
$ 76.5  $ 62.4  $ 14.1  22.7  % $ 5.4  13.9  %
SG&A as % gross profit 76.2  % 69.4  % 6.8  %
Adjusted SG&A as % gross profit (2)
76.2  % 68.0  % 8.2  %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.
NM — Not Meaningful



19


Group 1 Automotive, Inc.
Same Store Operating Data — U.K.
(Unaudited)
(In millions, except unit data)
Nine Months Ended September 30,
2023 2022 Increase/ (Decrease) % Change Currency Impact on Current Period Results Constant Currency % Change
Revenues:
New vehicle retail sales $ 1,000.0  $ 895.9  $ 104.1  11.6  % $ (6.5) 12.3  %
Used vehicle retail sales 941.9  901.4  40.5  4.5  % (11.1) 5.7  %
Used vehicle wholesale sales 94.9  100.7  (5.9) (5.8) % (1.2) (4.6) %
Total used 1,036.7  1,002.1  34.6  3.5  % (12.4) 4.7  %
Parts and service sales 201.8  174.9  26.9  15.4  % (1.8) 16.4  %
F&I, net 51.4  51.1  0.3  0.6  % (0.5) 1.5  %
Total revenues $ 2,290.0  $ 2,124.0  $ 166.0  7.8  % $ (21.4) 8.8  %
Gross profit:
New vehicle retail sales $ 90.8  $ 79.5  $ 11.3  14.2  % $ (0.2) 14.5  %
Used vehicle retail sales 47.6  50.1  (2.5) (5.0) % (0.7) (3.6) %
Used vehicle wholesale sales (2.5) (1.7) (0.8) (45.7) % —  (45.9) %
Total used 45.0  48.3  (3.3) (6.8) % (0.7) (5.4) %
Parts and service sales 120.3  105.4  14.9  14.2  % (1.1) 15.2  %
F&I, net 51.4  51.1  0.3  0.6  % (0.5) 1.5  %
Total gross profit $ 307.5  $ 284.3  $ 23.2  8.2  % $ (2.5) 9.1  %
Gross margin:
New vehicle retail sales 9.1  % 8.9  % 0.2  %
Used vehicle retail sales 5.1  % 5.6  % (0.5) %
Used vehicle wholesale sales (2.7) % (1.7) % (0.9) %
Total used 4.3  % 4.8  % (0.5) %
Parts and service sales 59.6  % 60.2  % (0.6) %
Total gross margin 13.4  % 13.4  % —  %
Units sold:
Retail new vehicles sold (1)
24,654  21,836  2,818  12.9  %
Retail used vehicles sold 31,716  30,246  1,470  4.9  %
Wholesale used vehicles sold 9,150  9,471  (321) (3.4) %
Total used 40,866  39,717  1,149  2.9  %
Average sales price per unit sold:
New vehicle retail (1)
$ 42,103  $ 41,027  $ 1,076  2.6  % $ (272) 3.3  %
Used vehicle retail $ 29,697  $ 29,802  $ (105) (0.4) % $ (351) 0.8  %
Gross profit per unit sold:
New vehicle retail sales $ 3,683  $ 3,640  $ 43  1.2  % $ (10) 1.4  %
Used vehicle retail sales $ 1,500  $ 1,656  $ (156) (9.4) % $ (22) (8.1) %
Used vehicle wholesale sales $ (277) $ (184) $ (93) (50.9) % $ —  (51.0) %
Total used $ 1,102  $ 1,217  $ (115) (9.5) % $ (17) (8.1) %
F&I PRU $ 912  $ 981  $ (70) (7.1) % $ (8) (6.2) %
Other:
SG&A expenses $ 221.0  $ 194.8  $ 26.1  13.4  % $ (1.9) 14.4  %
Adjusted SG&A expenses (2)
$ 221.0  $ 193.5  $ 27.4  14.2  % $ (2.0) 15.2  %
SG&A as % gross profit 71.9  % 68.5  % 3.3  %
Adjusted SG&A as % gross profit (2)
71.9  % 68.1  % 3.8  %
(1) Retail new vehicle units sold for 2023 include new vehicle agency units. The agency units and related revenues are excluded from the calculation of the average sales price per unit sold for new vehicles due to their net presentation within revenues. The agency units and related net revenues are included in the calculation of gross profit per unit sold.
(2) See the section in this release titled “Reconciliation of Certain Non-GAAP Financial Measures” for the GAAP to non-GAAP reconciliation of these figures.



20



Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures — Consolidated
(Unaudited)
 (In millions, except per share data)
Three Months Ended September 30, 2023
U.S. GAAP Catastrophic events Dealership and real estate transactions Legal items and other professional fees  Asset impairments and accelerated depreciation Non-GAAP adjusted
SG&A expenses $ 496.7  $ (1.5) $ 7.9  $ (4.4) $ —  $ 498.8 
Depreciation and amortization expense $ 23.1  $ —  $ —  $ —  $ (0.3) $ 22.8 
Asset impairments $ 4.8  $ —  $ —  $ —  $ (4.8) $ — 
Income (loss) from operations $ 261.6  $ 1.5  $ (7.9) $ 4.4  $ 5.2  $ 264.7 
Income (loss) before income taxes $ 220.5  $ 1.5  $ (7.9) $ 4.4  $ 5.2  $ 223.6 
Less: Provision (benefit) for income taxes 56.4  0.4  (5.4) 1.1  1.3  53.8 
Net income (loss) from continuing operations 164.1  1.1  (2.6) 3.3  3.9  169.8 
Less: Earnings (loss) allocated to participating securities 4.0  —  (0.1) 0.1  0.1  4.2 
Net income (loss) from continuing operations available to diluted common shares $ 160.1  $ 1.1  $ (2.5) $ 3.2  $ 3.8  $ 165.6 
Diluted earnings (loss) per common share from continuing operations $ 11.67  $ 0.08  $ (0.18) $ 0.23  $ 0.28  $ 12.07 
Effective tax rate 25.6  % 24.0  %
SG&A as % gross profit (1)
63.2  % 63.4  %
Operating margin (2)
5.6  % 5.6  %
Pretax margin (3)
4.7  % 4.8  %
Same Store SG&A expenses $ 477.3  $ (1.5) $ —  $ (4.4) $ —  $ 471.4 
Same Store SG&A as % gross profit (1)
64.4  % 63.6  %
Same Store income from operations
$ 236.8  $ 1.5  $ —  $ 4.4  $ 5.2  $ 247.8 
Same Store operating margin (2)
5.4  % 5.6  %

U.S. GAAP Non-GAAP adjustments Non-GAAP adjusted
Net loss from discontinued operations $ (0.2) $ —  $ (0.2)
Less: Loss allocated to participating securities —  —  — 
Net loss from discontinued operations available to diluted common shares $ (0.2) $ —  $ (0.2)
Net income $ 163.9  $ 5.7  $ 169.6 
Less: Earnings allocated to participating securities 4.0  0.1  4.2 
Net income available to diluted common shares $ 159.9  $ 5.5  $ 165.4 
Diluted loss per common share from discontinued operations $ (0.02) $ —  $ (0.02)
Diluted earnings per common share from continuing operations 11.67  0.40  12.07 
Diluted earnings per common share $ 11.65  $ 0.40  $ 12.06 
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
(2) Adjusted operating margin excludes the impact of SG&A reconciling items, accelerated depreciation expense and asset impairment charges.
(3) Adjusted pretax margin excludes the impact of SG&A reconciling items, accelerated depreciation expense and asset impairment charges.
21


Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures — Consolidated
(Unaudited)
 (In millions, except per share data)
Three Months Ended September 30, 2022
U.S. GAAP Dealership and real estate transactions Acquisition Costs Legal matters Non-GAAP adjusted
SG&A expenses $ 450.9  $ 14.3  $ (1.3) $ (0.8) $ 463.1 
Income (loss) from operations $ 279.9  $ (14.3) $ 1.3  $ 0.8  $ 267.7 
Income (loss) before income taxes $ 257.2  $ (14.3) $ 1.3  $ 0.8  $ 245.0 
Less: Provision (benefit) for income taxes 60.2  (3.4) —  0.2  56.9 
Net income (loss) from continuing operations 197.1  (10.8) 1.3  0.6  188.1 
Less: Earnings (loss) allocated to participating securities 5.4  (0.3) —  —  5.2 
Net income (loss) from continuing operations available to diluted common shares $ 191.6  $ (10.5) $ 1.2  $ 0.6  $ 182.9 
Diluted earnings (loss) per common share from continuing operations $ 12.57  $ (0.69) $ 0.08  $ 0.04  $ 12.00 
Effective tax rate 23.4  % 23.2  %
SG&A as % gross profit (1)
59.9  % 61.5  %
Operating margin (2)
6.7  % 6.4  %
Pretax margin (3)
6.2  % 5.9  %
Same Store SG&A expenses $ 452.2  $ —  $ (1.3) $ (0.8) $ 450.1 
Same Store SG&A as % gross profit (1)
61.7  % 61.4  %
Same Store income from operations $ 260.1  $ —  $ 1.3  $ 0.8  $ 262.2 
Same Store operating margin (2)
6.4  % 6.5  %
U.S. GAAP Non-GAAP adjustments Non-GAAP adjusted
Net loss from discontinued operations $ (1.3) $ —  $ (1.3)
Less: Loss allocated to participating securities —  —  — 
Net loss from discontinued operations available to diluted common shares $ (1.3) $ —  $ (1.3)
Net income (loss) $ 195.7  $ (8.9) $ 186.8 
Less: Earnings (loss) allocated to participating securities 5.4  (0.2) 5.1 
Net income (loss) available to diluted common shares $ 190.3  $ (8.7) $ 181.6 
Diluted loss per common share from discontinued operations $ (0.09) $ —  $ (0.09)
Diluted earnings (loss) per common share from continuing operations 12.57  (0.57) 12.00 
Diluted earnings (loss) per common share $ 12.48  $ (0.57) $ 11.91 
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
(2) Adjusted operating margin excludes the impact of SG&A reconciling items above.
(3) Adjusted pretax margin excludes the impact of SG&A reconciling items above.
22


Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures — Consolidated
(Unaudited)
 (In millions, except per share data)
Nine Months Ended September 30, 2023
U.S. GAAP
Non-cash gain on interest rate swaps
Catastrophic events Dealership and real estate transactions Acquisition costs Legal items and other professional fees Asset impairments and accelerated depreciation Non-GAAP adjusted
SG&A expenses $ 1,439.4  $ —  $ (1.5) $ 19.4  $ (0.3) $ (4.4) $ —  $ 1,452.7 
Depreciation and amortization expense $ 68.6  $ —  $ —  $ —  $ —  $ —  $ (0.9) $ 67.8 
Asset impairments $ 7.7  $ —  $ —  $ —  $ —  $ —  $ (7.7) $ — 
Income (loss) from operations $ 773.9  $ —  $ 1.5  $ (19.4) $ 0.3  $ 4.4  $ 8.6  $ 769.2 
Other interest expense, net $ 72.1  $ 4.0  $ —  $ —  $ —  $ —  $ —  $ 76.2 
Income (loss) before income taxes $ 654.8  $ (4.0) $ 1.5  $ (19.4) $ 0.3  $ 4.4  $ 8.6  $ 646.1 
Less: Provision (benefit) for income taxes 161.6  (0.9) 0.4  (10.3) 0.1  1.1  2.1  154.0 
Net income (loss) from continuing operations 493.2  (3.1) 1.1  (9.1) 0.2  3.3  6.5  492.1 
Less: Earnings (loss) allocated to participating securities 12.2  (0.1) —  (0.2) —  0.1  0.2  12.2 
Net income (loss) from continuing operations available to diluted common shares $ 480.9  $ (3.0) $ 1.1  $ (8.9) $ 0.2  $ 3.2  $ 6.3  $ 479.8 
Diluted earnings (loss) per common share from continuing operations $ 34.81  $ (0.22) $ 0.08  $ (0.64) $ 0.01  $ 0.23  $ 0.46  $ 34.73 
Effective tax rate 24.7  % 23.8  %
SG&A as % gross profit (1)
62.9  63.4  %
Operating margin (2)
5.8  % 5.7  %
Pretax margin (3)
4.9  % 4.8  %
Same Store SG&A expenses $ 1,380.3  $ —  $ (1.5) $ —  $ (0.3) $ (4.4) $ —  $ 1,374.2 
Same Store SG&A as % gross profit (1)
63.7  % 63.4  %
Same Store income from operations $ 713.0  $ —  $ 1.5  $ —  $ 0.3  $ 4.4  $ 8.3  $ 727.5 
Same Store operating margin (2)
5.7  % 5.8  %
U.S. GAAP Non-GAAP adjustments Non-GAAP adjusted
Net loss from discontinued operations $ (0.3) $ —  $ (0.3)
Less: Loss allocated to participating securities —  —  — 
Net loss from discontinued operations available to diluted common shares
$ (0.3) $ —  $ (0.3)
Net income (loss) $ 492.9  $ (1.1) $ 491.7 
Less: Earnings allocated to participating securities
12.2  —  12.2 
Net income (loss) available to diluted common shares $ 480.6  $ (1.1) $ 479.5 
Diluted loss per common share from discontinued operations $ (0.02) $ —  $ (0.02)
Diluted earnings (loss) per common share from continuing operations 34.81  (0.08) 34.73 
Diluted earnings (loss) per common share $ 34.79  $ (0.08) $ 34.71 
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
(2) Adjusted operating margin excludes the impact of SG&A reconciling items, accelerated depreciation expense and asset impairment charges.
(3) Adjusted pretax margin excludes the impact of SG&A reconciling items, accelerated depreciation expense, asset impairment charges and a non-cash gain on interest rate swaps.
23


Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures — Consolidated
(Unaudited)
 (In millions, except per share data)
Nine Months Ended September 30, 2022
U.S. GAAP Dealership and real estate transactions Acquisition costs Legal matters Asset impairments Non-GAAP adjusted
SG&A expenses $ 1,329.6  $ 38.8  $ (1.3) $ (0.8) $ —  $ 1,366.3 
Asset impairments $ 0.8  $ —  $ —  $ —  $ (0.8) $ — 
Income (loss) from operations $ 849.4  $ (38.8) $ 1.3  $ 0.8  $ 0.8  $ 813.5 
Income (loss) before income taxes $ 779.6  $ (38.8) $ 1.3  $ 0.8  $ 0.8  $ 743.7 
Less: Provision (benefit) for income taxes 182.1  (9.1) —  0.2  0.2  173.4 
Net income (loss) from continuing operations 597.5  (29.7) 1.3  0.6  0.6  570.3 
Less: Earnings (loss) allocated to participating securities 16.7  (0.8) —  —  —  15.9 
Net income (loss) from continuing operations available to diluted common shares $ 580.8  $ (28.9) $ 1.2  $ 0.6  $ 0.6  $ 554.3 
Diluted earnings (loss) per common share from continuing operations $ 36.43  $ (1.81) $ 0.08  $ 0.04  $ 0.04  $ 34.77 
Effective tax rate 23.4  % 23.3  %
SG&A as % gross profit (1)
59.2  % 60.8  %
Operating margin (2)
7.0  % 6.7  %
Pretax margin (3)
6.4  % 6.1  %
Same Store SG&A expenses $ 1,330.9  $ —  $ (1.3) $ (0.8) $ —  $ 1,328.8 
Same Store SG&A as % gross profit (1)
60.7  % 60.6  %
Same Store income from operations $ 796.4  $ —  $ 1.3  $ 0.8  $ 0.8  $ 799.3 
Same Store operating margin (2)
6.7  % 6.7  %
U.S. GAAP Non-GAAP adjustments Non-GAAP adjusted
Net (loss) income from discontinued operations $ (2.9) $ 5.0  $ 2.1 
Less: (Loss) earnings allocated to participating securities (0.1) 0.1  0.1 
Net (loss) income from discontinued operations available to diluted common shares $ (2.8) $ 4.9  $ 2.0 
Net income (loss) $ 594.6  $ (22.2) $ 572.4 
Less: Earnings (loss) allocated to participating securities 16.6 (0.6) 16.0
Net income (loss) available to diluted common shares $ 578.0  $ (21.6) $ 556.4 
Diluted (loss) earnings per common share from discontinued operations $ (0.18) $ 0.30  $ 0.13 
Diluted earnings (loss) per common share from continuing operations 36.43  (1.66) 34.77 
Diluted earnings (loss) per common share $ 36.25  $ (1.35) $ 34.90 
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
(2) Adjusted operating margin excludes the impact of SG&A reconciling items and asset impairment charges.
(3) Adjusted pretax margin excludes the impact of SG&A reconciling items and asset impairment charges.
24


Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures — U.S.
(Unaudited)
(In millions)
Three Months Ended September 30, 2023
U.S. GAAP Catastrophic events Dealership and real estate transactions Legal items and other professional fees Non-GAAP adjusted
SG&A expenses $ 417.4  $ (1.5) $ 7.9  $ (4.4) $ 419.5 
SG&A as % gross profit (1)
61.1  % 61.4  %
Same Store SG&A expenses $ 400.7  $ (1.5) $ —  $ (4.4) $ 394.9 
Same Store SG&A as % gross profit (1)
62.6  % 61.7  %
Three Months Ended September 30, 2022
U.S. GAAP Dealership and real estate transactions Legal matters Non-GAAP adjusted
SG&A expenses $ 385.8  $ 14.3  $ (0.8) $ 399.3 
SG&A as % gross profit (1)
58.5  % 60.6  %
Same Store SG&A expenses $ 388.5  $ —  $ (0.8) $ 387.7 
Same Store SG&A as % gross profit (1)
60.6  % 60.5  %
Nine Months Ended September 30, 2023
U.S. GAAP Catastrophic events Dealership and real estate transactions Acquisition costs Legal items and other professional fees Non-GAAP adjusted
SG&A expenses $ 1,209.8  $ (1.5) $ 18.4  $ (0.3) $ (4.4) $ 1,222.1 
SG&A as % gross profit (1)
61.4  % 62.0  %
Same Store SG&A expenses $ 1,159.4  $ (1.5) $ —  $ (0.3) $ (4.4) $ 1,153.3 
Same Store SG&A as % gross profit (1)
62.4  % 62.0  %
Nine Months Ended September 30, 2022
U.S. GAAP Dealership and real estate transactions Legal matters Non-GAAP adjusted
SG&A expenses $ 1,133.0  $ 36.1  $ (0.8) $ 1,168.4 
SG&A as % gross profit (1)
57.9  % 59.7  %
Same Store SG&A expenses $ 1,136.1  $ —  $ (0.8) $ 1,135.3 
Same Store SG&A as % gross profit (1)
59.6  % 59.5  %
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
25


Group 1 Automotive, Inc.
Reconciliation of Certain Non-GAAP Financial Measures - U.K.
(Unaudited)
 (In millions)
Three Months Ended September 30, 2022
U.S. GAAP Acquisition costs Non-GAAP Adjusted
SG&A expenses $ 65.1  $ (1.3) $ 63.8 
SG&A as % gross profit (1)
69.8  % 68.4  %
Same Store SG&A expenses $ 63.7  $ (1.3) $ 62.4 
Same Store SG&A as % gross profit (1)
69.4  % 68.0  %
Nine Months Ended September 30, 2023
U.S. GAAP Dealership and real estate transactions Non-GAAP Adjusted
SG&A expenses $ 229.6  $ 0.9  $ 230.5 
SG&A as % gross profit (1)
71.8  % 72.1  %
Nine Months Ended September 30, 2022
U.S. GAAP Dealership and real estate transactions Acquisition costs Non-GAAP Adjusted
SG&A expenses $ 196.6  $ 2.7  $ (1.3) $ 197.9 
SG&A as % gross profit (1)
68.0  % 68.4  %
Same Store SG&A expenses $ 194.8  $ —  $ (1.3) $ 193.5 
Same Store SG&A as % gross profit (1)
68.5  % 68.1  %
(1) Adjusted SG&A as % of gross profit excludes the impact of SG&A reconciling items above.
26