LITHIA MOTORS INC - Quarter Report: 2019 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2019
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 001-14733
LITHIA MOTORS INC
(Exact name of registrant as specified in its charter)
Oregon | 93-0572810 | ||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||
150 N. Bartlett Street | Medford | Oregon | 97501 |
(Address of principal executive offices) | (Zip Code) | ||
(541) 776-6401
Registrant's telephone number, including area code
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer | ☒ | Accelerated Filer | ☐ | |
Non-Accelerated Filer | ☐ | Smaller Reporting Company | ☐ | |
Emerging Growth Company | ☐ | |||
If an emerging growth company, indicate by check mark if the 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. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | Outstanding at July 26, 2019 | |||
Class A common stock without par value | LAD | The New York Stock Exchange | 22,415,392 | |||
Class B common stock without par value | LAD | The New York Stock Exchange | 800,000 | |||
LITHIA MOTORS, INC.
FORM 10-Q
INDEX
PART I - FINANCIAL INFORMATION | Page | |
Item 1. | ||
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - Three and Six Months Ended June 30, 2019, and 2018 | ||
Consolidated Statements of Cash Flows (Unaudited) - Six Months Ended June 30, 2019 and 2018 | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | ||
Item 2. | ||
Item 6. | ||
1
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Balance Sheets (In millions) (Unaudited) | ||||||||
June 30, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 44.7 | $ | 31.6 | ||||
Accounts receivable, net of allowance for doubtful accounts of $6.6 and $7.2 | 489.2 | 529.4 | ||||||
Inventories, net | 2,431.9 | 2,365.3 | ||||||
Other current assets | 65.7 | 65.1 | ||||||
Total Current Assets | 3,031.5 | 2,991.4 | ||||||
Property and equipment, net of accumulated depreciation of $262.8 and $240.5 | 1,463.0 | 1,448.0 | ||||||
Operating lease right-of-use assets | 255.0 | — | ||||||
Goodwill | 457.3 | 434.9 | ||||||
Franchise value | 309.1 | 288.7 | ||||||
Other non-current assets | 258.7 | 221.0 | ||||||
Total Assets | $ | 5,774.6 | $ | 5,384.0 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current Liabilities: | ||||||||
Floor plan notes payable | $ | 414.1 | $ | 324.4 | ||||
Floor plan notes payable: non-trade | 1,709.6 | 1,733.3 | ||||||
Current maturities of long-term debt | 25.4 | 25.9 | ||||||
Trade payables | 129.4 | 126.3 | ||||||
Accrued liabilities | 326.8 | 283.6 | ||||||
Total Current Liabilities | 2,605.3 | 2,493.5 | ||||||
Long-term debt, less current maturities | 1,324.1 | 1,358.2 | ||||||
Deferred revenue | 129.3 | 121.7 | ||||||
Deferred income taxes | 98.5 | 91.2 | ||||||
Noncurrent operating lease liabilities | 240.3 | — | ||||||
Other long-term liabilities | 102.4 | 122.2 | ||||||
Total Liabilities | 4,499.9 | 4,186.8 | ||||||
Stockholders' Equity: | ||||||||
Preferred stock - no par value; authorized 15.0 shares; none outstanding | — | — | ||||||
Class A common stock - no par value; authorized 100.0 shares; issued and outstanding 22.4 and 22.0 | 13.0 | — | ||||||
Class B common stock - no par value; authorized 25.0 shares; issued and outstanding 0.8 and 1.0 | 0.1 | 0.1 | ||||||
Additional paid-in capital | — | 35.0 | ||||||
Accumulated other comprehensive loss | (0.9 | ) | — | |||||
Retained earnings | 1,262.5 | 1,162.1 | ||||||
Total Stockholders' Equity | 1,274.7 | 1,197.2 | ||||||
Total Liabilities and Stockholders' Equity | $ | 5,774.6 | $ | 5,384.0 | ||||
See accompanying condensed notes to consolidated financial statements.
2
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Statements of Operations (In millions, except per share amounts) (Unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenues: | ||||||||||||||||
New vehicle | $ | 1,707.4 | $ | 1,726.8 | $ | 3,168.5 | $ | 3,181.5 | ||||||||
Used vehicle retail | 888.3 | 804.1 | 1,716.2 | 1,519.7 | ||||||||||||
Used vehicle wholesale | 81.7 | 85.3 | 159.1 | 161.3 | ||||||||||||
Finance and insurance | 129.0 | 114.5 | 246.5 | 221.0 | ||||||||||||
Service, body and parts | 335.5 | 311.4 | 652.9 | 597.1 | ||||||||||||
Fleet and other | 79.8 | 54.4 | 128.2 | 75.6 | ||||||||||||
Total revenues | 3,221.7 | 3,096.5 | 6,071.4 | 5,756.2 | ||||||||||||
Cost of sales: | ||||||||||||||||
New vehicle | 1,612.0 | 1,625.3 | 2,987.2 | 2,993.1 | ||||||||||||
Used vehicle retail | 795.1 | 717.0 | 1,538.4 | 1,359.0 | ||||||||||||
Used vehicle wholesale | 79.9 | 83.4 | 156.4 | 158.4 | ||||||||||||
Service, body and parts | 165.2 | 157.7 | 323.1 | 305.0 | ||||||||||||
Fleet and other | 75.9 | 52.4 | 122.0 | 71.9 | ||||||||||||
Total cost of sales | 2,728.1 | 2,635.8 | 5,127.1 | 4,887.4 | ||||||||||||
Gross profit | 493.6 | 460.7 | 944.3 | 868.8 | ||||||||||||
Asset impairments | — | — | 0.5 | — | ||||||||||||
Selling, general and administrative | 356.5 | 333.3 | 678.3 | 630.8 | ||||||||||||
Depreciation and amortization | 20.2 | 18.8 | 40.0 | 35.7 | ||||||||||||
Operating income | 116.9 | 108.6 | 225.5 | 202.3 | ||||||||||||
Floor plan interest expense | (19.4 | ) | (15.6 | ) | (37.5 | ) | (29.2 | ) | ||||||||
Other interest expense, net | (15.0 | ) | (13.8 | ) | (30.3 | ) | (25.6 | ) | ||||||||
Other income, net | 3.0 | 1.6 | 5.6 | 3.0 | ||||||||||||
Income before income taxes | 85.5 | 80.8 | 163.3 | 150.5 | ||||||||||||
Income tax provision | (23.6 | ) | (20.1 | ) | (45.0 | ) | (37.8 | ) | ||||||||
Net income | $ | 61.9 | $ | 60.7 | $ | 118.3 | $ | 112.7 | ||||||||
Basic net income per share | $ | 2.65 | $ | 2.45 | $ | 5.10 | $ | 4.52 | ||||||||
Shares used in basic per share calculations | 23.4 | 24.8 | 23.2 | 24.9 | ||||||||||||
Diluted net income per share | $ | 2.63 | $ | 2.44 | $ | 5.08 | $ | 4.50 | ||||||||
Shares used in diluted per share calculations | 23.5 | 24.9 | 23.3 | 25.0 | ||||||||||||
Cash dividends paid per Class A and Class B share | $ | 0.30 | $ | 0.29 | $ | 0.59 | $ | 0.56 | ||||||||
See accompanying condensed notes to consolidated financial statements.
3
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Statements of Comprehensive Income (In millions) (Unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net income | $ | 61.9 | $ | 60.7 | $ | 118.3 | $ | 112.7 | ||||||||
Other comprehensive income, net of tax: | ||||||||||||||||
Loss on cash flow hedges, net of tax expense of $0.3, $0.0, $0.3, and $0.0, respectively | (0.9 | ) | — | (0.9 | ) | — | ||||||||||
Comprehensive income | $ | 61.0 | $ | 60.7 | $ | 117.4 | $ | 112.7 | ||||||||
See accompanying condensed notes to consolidated financial statements.
4
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Statements of Changes in Stockholders' Equity (In millions) (Unaudited) | |||||||||||||||||||||||||||||
Three and Six Months Ended June 30, 2019 | |||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Retained Earnings | Total Stockholders' Equity | |||||||||||||||||||||||||
Class A | Class B | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||
Balance at December 31, 2018 | 22.0 | $ | — | 1.0 | $ | 0.1 | $ | 35.0 | $ | — | $ | 1,162.1 | $ | 1,197.2 | |||||||||||||||
Net income | — | — | — | — | — | — | 56.4 | 56.4 | |||||||||||||||||||||
Issuance of stock in connection with employee stock plans | — | 2.3 | — | — | — | — | — | 2.3 | |||||||||||||||||||||
Issuance of restricted stock to employees | 0.1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Repurchase of Class A common stock | — | (3.1 | ) | — | — | — | — | — | (3.1 | ) | |||||||||||||||||||
Class B common stock converted to Class A common stock | 0.2 | — | (0.2 | ) | — | — | — | — | — | ||||||||||||||||||||
Compensation for stock and stock option issuances and excess tax benefits from option exercises | — | 10.5 | — | — | (7.0 | ) | — | — | 3.5 | ||||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (6.7 | ) | (6.7 | ) | |||||||||||||||||||
Retained Earnings Adjustment for Adoption of ASC 842 | — | — | — | — | — | — | 0.9 | 0.9 | |||||||||||||||||||||
Balance at March 31, 2019 | 22.3 | 9.7 | 0.8 | 0.1 | 28.0 | $ | — | 1,212.7 | 1,250.5 | ||||||||||||||||||||
Net income | — | — | — | — | — | — | 61.9 | 61.9 | |||||||||||||||||||||
Loss on cash flow hedges, net of tax expense of $0.3 | — | — | — | — | — | (0.9 | ) | — | (0.9 | ) | |||||||||||||||||||
Issuance of stock in connection with employee stock plans | 0.1 | 2.8 | — | — | — | — | — | 2.8 | |||||||||||||||||||||
Compensation for stock and stock option issuances and excess tax benefits from option exercises | — | 0.5 | — | — | 3.4 | — | — | 3.9 | |||||||||||||||||||||
Option premiums paid | — | — | — | — | (31.4 | ) | — | (5.1 | ) | (36.5 | ) | ||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (7.0 | ) | (7.0 | ) | |||||||||||||||||||
Balance at June 30, 2019 | 22.4 | $ | 13.0 | 0.8 | $ | 0.1 | $ | — | $ | (0.9 | ) | $ | 1,262.5 | $ | 1,274.7 | ||||||||||||||
See accompanying condensed notes to consolidated financial statements.
5
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Statements of Changes in Stockholders' Equity (In millions) (Unaudited) | |||||||||||||||||||||||||||||
Three and Six Months Ended June 30, 2018 | |||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Retained Earnings | Total Stockholders' Equity | |||||||||||||||||||||||||
Class A | Class B | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||
Balance at December 31, 2017 | 23.9 | $ | 149.1 | 1.0 | $ | 0.1 | $ | 11.3 | — | $ | 922.7 | $ | 1,083.2 | ||||||||||||||||
Net income | — | — | — | — | — | — | 52.1 | 52.1 | |||||||||||||||||||||
Issuance of stock in connection with employee stock plans | — | 1.8 | — | — | — | — | — | 1.8 | |||||||||||||||||||||
Issuance of restricted stock to employees | 0.1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Repurchase of Class A common stock | (0.1 | ) | (8.2 | ) | — | — | — | — | — | (8.2 | ) | ||||||||||||||||||
Compensation for stock and stock option issuances and excess tax benefits from option exercises | — | 0.3 | — | — | 3.3 | — | — | 3.6 | |||||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (6.8 | ) | (6.8 | ) | |||||||||||||||||||
Retained earnings adjustment for adoption of ASC 606 | — | — | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||||||
Balance at March 31, 2018 | 23.9 | 143.0 | 1.0 | 0.1 | 14.6 | — | 969.4 | 1,127.1 | |||||||||||||||||||||
Net income | — | — | — | — | — | — | 60.7 | 60.7 | |||||||||||||||||||||
Issuance of stock in connection with employee stock plans | 0.1 | 2.7 | — | — | — | — | — | 2.7 | |||||||||||||||||||||
Repurchase of Class A common stock | (0.6 | ) | (59.1 | ) | — | — | — | — | — | (59.1 | ) | ||||||||||||||||||
Compensation for stock and stock option issuances and excess tax benefits from option exercises | — | 7.8 | — | — | (4.5 | ) | — | — | 3.3 | ||||||||||||||||||||
Option premiums received (paid) | — | — | — | — | 33.4 | — | — | 33.4 | |||||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (7.2 | ) | (7.2 | ) | |||||||||||||||||||
Balance at June 30, 2018 | 23.4 | $ | 94.4 | 1.0 | $ | 0.1 | $ | 43.5 | $ | — | $ | 1,022.9 | $ | 1,160.9 | |||||||||||||||
See accompanying condensed notes to consolidated financial statements.
6
LITHIA MOTORS, INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows (In millions) (Unaudited) | ||||||||
Six Months Ended June 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 118.3 | $ | 112.7 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Asset impairments | 0.5 | — | ||||||
Depreciation and amortization | 40.0 | 35.7 | ||||||
Stock-based compensation | 7.4 | 6.8 | ||||||
Gain on disposal of other assets | — | (0.1 | ) | |||||
Loss on disposal of franchise | 0.3 | 0.4 | ||||||
Deferred income taxes | 7.6 | 0.3 | ||||||
(Increase) decrease (net of acquisitions and dispositions): | ||||||||
Accounts receivable, net | 40.1 | 47.9 | ||||||
Inventories | (63.0 | ) | (35.5 | ) | ||||
Other assets | 6.4 | 20.6 | ||||||
Increase (decrease) (net of acquisitions and dispositions): | ||||||||
Floor plan notes payable | 89.7 | 15.1 | ||||||
Trade payables | 3.5 | 2.9 | ||||||
Accrued liabilities | (8.8 | ) | 5.5 | |||||
Other long-term liabilities and deferred revenue | 2.4 | 24.0 | ||||||
Net cash provided by operating activities | 244.4 | 236.3 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (57.8 | ) | (72.4 | ) | ||||
Proceeds from sales of assets | 0.8 | 1.8 | ||||||
Cash paid for other investments | (6.7 | ) | (7.1 | ) | ||||
Cash paid for acquisitions, net of cash acquired | (75.0 | ) | (374.6 | ) | ||||
Proceeds from sales of stores | 28.9 | 0.8 | ||||||
Net cash used in investing activities | (109.8 | ) | (451.5 | ) | ||||
Cash flows from financing activities: | ||||||||
(Repayments) borrowings on floor plan notes payable, net: non-trade | (11.1 | ) | 85.8 | |||||
Borrowings on lines of credit | 1,411.0 | 1,353.3 | ||||||
Repayments on lines of credit | (1,450.0 | ) | (1,254.1 | ) | ||||
Principal payments on long-term debt and capital leases, scheduled | (12.0 | ) | (9.6 | ) | ||||
Principal payments on long-term debt and capital leases, other | (11.0 | ) | (5.3 | ) | ||||
Proceeds from issuance of long-term debt | — | 62.1 | ||||||
Payments of debt issuance costs | (0.2 | ) | (0.2 | ) | ||||
Proceeds from issuance of common stock | 5.1 | 4.5 | ||||||
Repurchase of common stock | (3.1 | ) | (33.9 | ) | ||||
Dividends paid | (13.7 | ) | (13.9 | ) | ||||
Payments of contingent consideration related to acquisitions | — | (0.8 | ) | |||||
Other financing activity | (36.5 | ) | — | |||||
Net cash (used in) provided by financing activities | (121.5 | ) | 187.9 | |||||
Increase (decrease) in cash and cash equivalents | 13.1 | (27.3 | ) | |||||
Cash and cash equivalents at beginning of period | 31.6 | 57.3 | ||||||
Cash and cash equivalents at end of period | $ | 44.7 | $ | 30.0 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period for interest | $ | 69.5 | $ | 54.7 | ||||
Cash paid during the period for income taxes, net | 7.2 | 2.3 | ||||||
Floor plan debt paid in connection with store disposals | 4.8 | 5.2 | ||||||
Supplemental schedule of non-cash activities: | ||||||||
Debt issued in connection with acquisitions | $ | 26.4 | $ | 125.1 | ||||
Debt assumed in connection with acquisitions | — | 10.8 | ||||||
ROU assets obtained in exchange for lease liabilities 1 | 260.3 | — | ||||||
1 Amounts for the six months ended June 30, 2019 include the transition adjustment for the adoption of Topic 842.
See accompanying condensed notes to consolidated financial statements.
7
LITHIA MOTORS, INC. AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Interim Financial Statements
Basis of Presentation
These condensed Consolidated Financial Statements contain unaudited information as of June 30, 2019, and for the three and six months ended June 30, 2019 and 2018. The unaudited interim financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain disclosures required by accounting principles generally accepted in the United States of America for annual financial statements are not included herein. In management’s opinion, these unaudited financial statements reflect all adjustments (which include only normal recurring adjustments) necessary for a fair presentation of the information when read in conjunction with our 2018 audited Consolidated Financial Statements and the related notes thereto. The financial information as of December 31, 2018, is derived from our Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 22, 2019. The unaudited interim condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and the notes thereto included in our 2018 Annual Report on Form 10-K. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year.
In 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842),” which requires leases with durations greater than twelve months to be recognized on the balance sheet, as right-of-use assets with corresponding operating lease liabilities. In July 2018, the FASB issued ASU No. 2018-11, "Targeted Improvements - Leases (Topic 842)." This update provides an optional transition method that allows entities to elect to apply the standard using the modified retrospective approach at its effective date, versus recasting the prior periods presented. If elected, an entity would recognize a cumulative-effect adjustment to the opening balance of retained earnings in the year of adoption. We adopted the new standard as of January 1, 2019 using the transition method that provides for a cumulative-effect adjustment to retained earnings upon adoption. The Consolidated Financial Statements for the three and six-month periods ended June 30, 2019 are presented under the new standard, while comparative years presented are not adjusted and continue to be reported in accordance with our historical accounting policy. We elected the package of practical expedients, which permits us to not reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs. We elected the short-term lease recognition exemption for all leases that qualify. We have both real estate leases and equipment leases that are impacted by the new guidance. Most of our leases do not provide an implicit rate, therefore we use our incremental borrowing rate at the commencement date in determining the present value of lease payments. Adoption of the new standard resulted in the derecognition of a deferred gain from prior completed sale-leaseback transactions. This adjustment, net of tax, was recorded as $0.9 million increase in retained earnings. See Note 10.
The impact of adopting Topic 842 on the accompanying Condensed Consolidated Balance Sheet as of January 1, 2019 was as follows (in millions):
Impact on Consolidated Balance Sheets | December 31, 2018 | Adjustments | January 1, 2019 | |||||||||
Operating lease right-of-use assets | $ | — | $ | 259.7 | $ | 259.7 | ||||||
Total Assets | 5,384.0 | 259.7 | 5,643.7 | |||||||||
Operating lease liabilities: | ||||||||||||
Accrued liabilities | 283.6 | 26.6 | 310.2 | |||||||||
Deferred revenue | 121.7 | (1.3 | ) | 120.4 | ||||||||
Noncurrent operating lease liabilities | — | 243.9 | 243.9 | |||||||||
Other long-term liabilities | 122.2 | (10.3 | ) | 111.9 | ||||||||
Total Liabilities | 4,186.8 | 258.8 | 4,445.6 | |||||||||
Retained earnings | 1,162.1 | 0.9 | 1,163.0 | |||||||||
Total Liabilities and Stockholders' Equity | 5,384.0 | 259.7 | 5,643.7 | |||||||||
Reclassifications
Certain immaterial reclassifications of amounts previously reported have been made to the accompanying condensed Consolidated Financial Statements to maintain consistency and comparability between periods presented.
8
Note 2. Contract Liabilities and Assets
Contract Liabilities
We are the obligor on our lifetime oil contracts. Revenue is allocated to these performance obligations and is recognized over time as services are provided to the customer. The amount of revenue recognized is calculated, net of cancellations, using an input method, which most closely depicts performance of the contracts. Our contract liability balances were $160.7 million and $149.6 million as of June 30, 2019, and December 31, 2018, respectively; and we recognized $6.2 million and $12.1 million of revenue in the three and six months ended June 30, 2019, respectively, related to our contract liability balance at December 31, 2018. Our contract liability balance is included in accrued liabilities and deferred revenue.
Contract Assets
Revenue from finance and insurance sales is recognized, net of estimated charge-backs, at the time of the sale of the related vehicle. We act as an agent in the sale of these contracts as the pricing is set by the third-party provider, and our commission is preset. A portion of the transaction price related to sales of finance and insurance contracts is considered variable consideration and is estimated and recognized upon the sale of the contract. Our contract asset balances associated with future estimated variable consideration were $8.9 million and $9.2 million as of June 30, 2019 and December 31, 2018, respectively; and are included in trade receivables and other non-current assets.
Note 3. Accounts Receivable and Contract Assets
Accounts receivable consisted of the following (in millions):
June 30, 2019 | December 31, 2018 | |||||||
Contracts in transit | $ | 254.5 | $ | 294.0 | ||||
Trade receivables | 54.4 | 54.3 | ||||||
Vehicle receivables | 57.8 | 51.6 | ||||||
Manufacturer receivables | 102.4 | 105.5 | ||||||
Auto loan receivables | 61.1 | 61.5 | ||||||
Other receivables | 3.2 | 6.8 | ||||||
533.4 | 573.7 | |||||||
Less: Allowance for doubtful accounts | (6.6 | ) | (7.2 | ) | ||||
Less: Long-term portion of accounts receivable, net | (37.6 | ) | (37.1 | ) | ||||
Total accounts receivable, net | $ | 489.2 | $ | 529.4 | ||||
Accounts receivable classifications include the following:
• | Contracts in transit are receivables from various lenders for the financing of vehicles that we have arranged on behalf of the customer and are typically received approximately ten days after selling a vehicle. |
• | Trade receivables are comprised of amounts due from customers for open charge accounts, lenders for the commissions earned on financing and others for commissions earned on service contracts and insurance products. |
• | Vehicle receivables represent receivables for the portion of the vehicle sales price paid directly by the customer. |
• | Manufacturer receivables represent amounts due from manufacturers, including holdbacks, rebates, incentives and warranty claims. |
• | Auto loan receivables include amounts due from customers related to retail sales of vehicles and certain finance and insurance products. |
Interest income on auto loan receivables is recognized based on the contractual terms of each loan and is accrued until repayment, charge-off, or repossession. Direct costs associated with loan originations are capitalized and expensed as an offset to interest income when recognized on the loans. All other receivables are recorded at invoice and do not bear interest until they are 60 days past due.
The allowance for doubtful accounts is estimated based on our historical write-off experience and is reviewed monthly. Consideration is given to recent delinquency trends and recovery rates. Account balances are charged against the allowance after all appropriate means of collection have been exhausted and the potential for recovery is considered remote. The annual activity for charges and subsequent recoveries is immaterial.
9
The long-term portion of accounts receivable was included as a component of other non-current assets in the Consolidated Balance Sheets.
Note 4. Inventories
The components of inventories, net, consisted of the following (in millions):
June 30, 2019 | December 31, 2018 | |||||||
New vehicles | $ | 1,751.3 | $ | 1,700.1 | ||||
Used vehicles | 591.5 | 576.8 | ||||||
Parts and accessories | 89.1 | 88.4 | ||||||
Total inventories | $ | 2,431.9 | $ | 2,365.3 | ||||
Note 5. Goodwill and Franchise Value
The changes in the carrying amounts of goodwill are as follows (in millions):
Domestic | Import | Luxury | Consolidated | |||||||||||||
Balance as of December 31, 2017 ¹ | $ | 114.0 | $ | 104.3 | $ | 38.0 | $ | 256.3 | ||||||||
Additions through acquisitions 2 | 51.4 | 85.8 | 43.5 | 180.7 | ||||||||||||
Reductions through divestitures | (0.9 | ) | (1.2 | ) | — | (2.1 | ) | |||||||||
Balance as of December 31, 2018 ¹ | 164.5 | 188.9 | 81.5 | 434.9 | ||||||||||||
Adjustments to purchase price allocations 3 | 1.6 | 1.6 | 1.9 | 5.1 | ||||||||||||
Additions through acquisitions 3 | 6.2 | 9.0 | 2.2 | 17.4 | ||||||||||||
Reductions through divestitures | (0.1 | ) | — | — | (0.1 | ) | ||||||||||
Balance as of June 30, 2019 1 | $ | 172.2 | $ | 199.5 | $ | 85.6 | $ | 457.3 | ||||||||
1 Net of accumulated impairment losses of $299.3 million recorded during the year ended December 31, 2008.
2 Our purchase price allocation for the 2017 acquisitions of the Baierl Auto Group, the Downtown LA Auto Group, Crater Lake Ford Lincoln, Crater Lake Mazda, Albany CJD Fiat and the 2018 acquisition of Broadway Ford were finalized in 2018. Also, our purchase price allocation for the 2018 acquisition of Prestige Auto Group was preliminary and was allocated to our segments in 2018. As a result, we added $180.7 million of goodwill.
3 Our purchase price allocation for the acquisitions of the Ray Laks Honda, Ray Laks Acura, Day Auto Group, Prestige Auto Group, and Buhler Ford were finalized in 2019. As a result, we added $22.5 million of goodwill.
The changes in the carrying amounts of franchise value are as follows (in millions):
Franchise Value | |||
Balance as of December 31, 2017 | $ | 187.0 | |
Additions through acquisitions 1 | 103.5 | ||
Reductions through divestitures | (1.8 | ) | |
Balance as of December 31, 2018 | 288.7 | ||
Adjustments to purchase price allocations 2 | 3.5 | ||
Additions through acquisitions 2 | 20.9 | ||
Reductions through divestitures | (4.0 | ) | |
Balance as of June 30, 2019 | $ | 309.1 | |
1 Our purchase price allocation for the 2017 acquisitions of the Baierl Auto Group, the Downtown LA Auto Group, Crater Lake Ford Lincoln, Crater Lake Mazda, Albany CJD Fiat and the 2018 acquisition of Broadway Ford were finalized in 2018. Also, our purchase price allocation for the 2018 acquisition of Prestige Auto Group was preliminary and was allocated to our segments in 2018. As a result, we added $103.5 million of franchise value.
2 Our purchase price allocation for the acquisitions of the Ray Laks Honda, Ray Laks Acura, Day Auto Group, Prestige Auto Group, and Buhler Ford were finalized in 2019. As a result, we added $24.4 million of franchise value.
10
Note 6. Stockholders’ Equity
Repurchases of Class A Common Stock
In May 2019, we entered into a structured repurchase agreement involving the use of capped call options for the purchase of our Class A common stock. We paid a fixed sum upon execution of the agreement in exchange for the right to receive either a pre-determined amount of cash or stock. Upon expiration of the agreement, if the closing market price of our common stock is above the pre-determined price, we will have our initial investment returned with a premium in either cash or Class A shares (at our election). If the closing market price of our common stock is at or below the pre-determined price, we will receive the number of shares specified in the agreement. We paid a net premium of $36.5 million in the second quarter of 2019 to enter into this agreement, which was recorded as a reduction of additional paid-in-capital and retained earnings. As of June 30, 2019, the options were outstanding.
Note 7. Fair Value Measurements
Factors used in determining the fair value of our financial assets and liabilities are summarized into three broad categories:
• | Level 1 - quoted prices in active markets for identical securities; |
• | Level 2 - other significant observable inputs, including quoted prices for similar securities, interest rates, prepayment spreads, credit risk; and |
• | Level 3 - significant unobservable inputs, including our own assumptions in determining fair value. |
We determined the carrying value of cash equivalents, accounts receivable, trade payables, accrued liabilities and short-term borrowings approximate their fair values because of the nature of their terms and current market rates of these instruments. We believe the carrying value of our variable rate debt approximates fair value.
We have fixed rate debt primarily consisting of amounts outstanding under our senior notes and real estate mortgages. We calculated the estimated fair value of the senior notes using quoted prices for the identical liability (Level 1) and calculated the estimated fair value of the fixed rate real estate mortgages using a discounted cash flow methodology with estimated current interest rates based on a similar risk profile and duration (Level 2). The fixed cash flows are discounted and summed to compute the fair value of the debt. As of June 30, 2019, our real estate mortgages and other debt, which includes capital leases, had maturity dates between October 1, 2020, and August 31, 2038.
We have derivative instruments consisting of interest rate collars. The fair value of derivative liabilities is measured using observable Level 2 market expectations at each measurement date and is recorded as current liabilities and other long-term liabilities in the Consolidated Balance Sheets. See Note 11 for more details regarding our derivative contracts.
We estimate the value of other long-lived assets that are recorded at fair value on a non-recurring basis on a market valuation approach. We use prices and other relevant information generated primarily by recent market transactions involving similar or comparable assets, as well as our historical experience in divestitures, acquisitions and real estate transactions. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. Under this approach, we determine the cost to replace the service capacity of an asset, adjusted for physical and economic obsolescence. When available, we use valuation inputs from independent valuation experts, such as real estate appraisers and brokers, to corroborate our estimates of fair value. Real estate appraisers' and brokers' valuations are typically developed using one or more valuation techniques including market, income and replacement cost approaches. Because these valuations contain unobservable inputs, we classified the measurement of fair value of long-lived assets as Level 3.
There were no changes to our valuation techniques during the six-month period ended June 30, 2019.
Below are our derivative liabilities that are measured at fair value (in millions):
Fair Value at June 30, 2019 | Level 1 | Level 2 | Level 3 | |||||||||
Measured on a recurring basis: | ||||||||||||
Derivative contract, net | $ | — | $ | 1.2 | $ | — | ||||||
11
A summary of the aggregate carrying values, excluding unamortized debt issuance cost, and fair values of our long-term fixed interest rate debt is as follows (in millions):
June 30, 2019 | December 31, 2018 | |||||||
Carrying value | ||||||||
5.25% Senior notes due 2025 | $ | 300.0 | $ | 300.0 | ||||
Real estate mortgages and other debt | 456.5 | 445.8 | ||||||
$ | 756.5 | $ | 745.8 | |||||
Fair value | ||||||||
5.25% Senior notes due 2025 | $ | 306.4 | $ | 278.6 | ||||
Real estate mortgages and other debt | 457.7 | 448.7 | ||||||
$ | 764.1 | $ | 727.3 | |||||
Below are our long-lived assets that were measured at fair value (in millions):
Fair Value at December 31, 2018 | Level 1 | Level 2 | Level 3 | |||||||||
Measured on a non-recurring basis: | ||||||||||||
Long-lived assets held and used: | ||||||||||||
Certain buildings and improvements | $ | — | $ | — | $ | 2.3 | ||||||
Long-lived assets held and used are reviewed for impairment whenever events or circumstances indicate that the carrying amount of the assets may not be recoverable. During the six months ended June 30, 2019, we evaluated the future undiscounted net cash flows associated with certain properties, which were under contract to sell, and determined the carrying value was not recoverable and exceeded the estimated fair value. As a result of this evaluation, we recorded $0.5 million of impairment charges associated with a property in 2019. The long-lived asset impaired in the first quarter of 2019 was sold in the second quarter of 2019.
Note 8. Net Income Per Share of Class A and Class B Common Stock
We compute net income per share of Class A and Class B common stock using the two-class method. Under this method, basic net income per share is computed using the weighted average number of common shares outstanding during the period excluding common shares underlying equity awards that are unvested or subject to forfeiture. Diluted net income per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the common shares issuable upon the net exercise of stock options and unvested RSUs and is reflected in diluted earnings per share by application of the treasury stock method. The computation of the diluted net income per share of Class A common stock assumes the conversion of Class B common stock, while the diluted net income per share of Class B common stock does not assume the conversion of those shares.
Except with respect to voting and transfer rights, the rights of the holders of our Class A and Class B common stock are identical. Under our Articles of Incorporation, the Class A and Class B common stock share equally in any dividends, liquidation proceeds or other distribution with respect to our common stock and the Articles of Incorporation can only be amended by a vote of the shareholders. Additionally, Oregon law provides that amendments to our Articles of Incorporation that would adversely alter the rights, powers or preferences of a given class of stock, must be approved by the class of stock adversely affected by the proposed amendment. As a result, the undistributed earnings for each year are allocated based on the contractual participation rights of the Class A and Class B common shares as if the earnings for the year had been distributed. Because the liquidation and dividend rights are identical, the undistributed earnings are allocated on a proportionate basis.
12
Following is a reconciliation of net income and weighted average shares used for our basic earnings per share (“EPS”) and diluted EPS (in millions, except per share amounts):
Three Months Ended June 30, | 2019 | 2018 | ||||||||||||||
(in millions, except per share data) | Class A | Class B | Class A | Class B | ||||||||||||
Net income applicable to common stockholders - basic | $ | 59.8 | $ | 2.1 | $ | 58.2 | $ | 2.5 | ||||||||
Reallocation of net income due to conversion of Class B to Class A common shares outstanding | 0.2 | — | 0.3 | — | ||||||||||||
Conversion of Class B common shares into Class A common shares | 1.9 | — | 2.2 | — | ||||||||||||
Net income applicable to common stockholders - diluted | $ | 61.9 | $ | 2.1 | $ | 60.7 | $ | 2.5 | ||||||||
Weighted average common shares outstanding – basic | 22.6 | 0.8 | 23.8 | 1.0 | ||||||||||||
Conversion of Class B common shares into Class A common shares | 0.8 | — | 1.0 | — | ||||||||||||
Effect of dilutive stock options on weighted average common shares | 0.1 | — | 0.1 | — | ||||||||||||
Weighted average common shares outstanding – diluted | 23.5 | 0.8 | 24.9 | 1.0 | ||||||||||||
Net income per common share - basic | $ | 2.65 | $ | 2.65 | $ | 2.45 | $ | 2.45 | ||||||||
Net income per common share - diluted | $ | 2.63 | $ | 2.63 | $ | 2.44 | $ | 2.44 | ||||||||
The effect of antidilutive securities on Class A and Class B common stock was evaluated for the three-month periods ended June 30, 2019, and 2018 and was determined to be immaterial.
Six Months Ended June 30, | 2019 | 2018 | ||||||||||||||
(in millions, except per share data) | Class A | Class B | Class A | Class B | ||||||||||||
Net income applicable to common stockholders - basic | $ | 114.2 | $ | 4.1 | $ | 108.2 | $ | 4.5 | ||||||||
Reallocation of net income due to conversion of Class B to Class A common shares outstanding | 0.5 | — | 0.6 | — | ||||||||||||
Conversion of Class B common shares into Class A common shares | 3.6 | — | 3.9 | — | ||||||||||||
Net income applicable to common stockholders - diluted | $ | 118.3 | $ | 4.1 | $ | 112.7 | $ | 4.5 | ||||||||
Weighted average common shares outstanding – basic | 22.4 | 0.8 | 23.9 | 1.0 | ||||||||||||
Conversion of Class B common shares into Class A common shares | 0.8 | — | 1.0 | — | ||||||||||||
Effect of employee stock purchases and restricted stock units on weighted average common shares | 0.1 | — | 0.1 | — | ||||||||||||
Weighted average common shares outstanding – diluted | 23.3 | 0.8 | 25.0 | 1.0 | ||||||||||||
Net income per common share - basic | $ | 5.10 | $ | 5.10 | $ | 4.52 | $ | 4.52 | ||||||||
Net income per common share - diluted | $ | 5.08 | $ | 5.08 | $ | 4.50 | $ | 4.50 | ||||||||
The effect of antidilutive securities on Class A and Class B common stock was evaluated for the six-month period ended June 30, 2019, and 2018 and was determined to be immaterial.
13
Note 9. Segments
While we have determined that each individual store is a reporting unit, we have aggregated our reporting units into three reportable segments based on their economic similarities: Domestic, Import and Luxury.
Our Domestic segment is comprised of retail automotive franchises that sell new vehicles manufactured by Chrysler, General Motors and Ford. Our Import segment is comprised of retail automotive franchises that sell new vehicles manufactured primarily by Honda, Toyota, Subaru, Nissan and Volkswagen. Our Luxury segment is comprised of retail automotive franchises that sell new vehicles manufactured primarily by BMW, Mercedes and Lexus. The franchises in each segment also sell used vehicles, parts and automotive services, as well as automotive finance and insurance products.
Corporate and other revenue and income includes the results of operations of our stand-alone body shops offset by unallocated corporate overhead expenses, such as corporate personnel costs, and certain unallocated reserve and elimination adjustments. Additionally, certain internal corporate expense allocations increase segment income for Corporate and other while decreasing segment income for the other reportable segments. These internal corporate expense allocations are used to increase comparability of our dealerships and reflect the capital burden a stand-alone dealership would experience. Examples of these internal allocations include internal rent expense, internal floor plan financing charges, and internal fees charged to offset employees within our corporate headquarters who perform certain dealership functions.
We define our chief operating decision maker (“CODM”) to be certain members of our executive management group. Historical and forecasted operational performance are evaluated on a store-by-store basis and on a consolidated basis by the CODM. We derive the operating results of the segments directly from our internal management reporting system. The accounting policies used to derive segment results are substantially the same as those used to determine our consolidated results, except for the internal allocation within Corporate and other discussed above. Our CODM measures the performance of each operating segment based on several metrics, including earnings from operations, and uses these results, in part, to evaluate the performance of, and to allocate resources to, each of the operating segments.
14
Certain financial information on a segment basis is as follows (in millions):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenues: | ||||||||||||||||
Domestic | ||||||||||||||||
New vehicle | $ | 577.3 | $ | 597.6 | $ | 1,069.7 | $ | 1,111.1 | ||||||||
Used vehicle retail | 321.0 | 283.4 | 621.5 | 548.3 | ||||||||||||
Used vehicle wholesale | 29.6 | 33.9 | 59.2 | 67.5 | ||||||||||||
Finance and insurance | 47.3 | 43.1 | 89.1 | 83.1 | ||||||||||||
Service, body and parts | 121.0 | 113.5 | 236.4 | 220.6 | ||||||||||||
Fleet and other | 15.1 | 23.6 | 32.1 | 35.1 | ||||||||||||
1,111.3 | 1,095.1 | 2,108.0 | 2,065.7 | |||||||||||||
Import | ||||||||||||||||
New vehicle | 740.8 | 772.0 | 1,373.4 | 1,439.6 | ||||||||||||
Used vehicle retail | 363.5 | 335.6 | 704.8 | 643.3 | ||||||||||||
Used vehicle wholesale | 29.0 | 31.0 | 56.9 | 59.2 | ||||||||||||
Finance and insurance | 60.8 | 54.8 | 115.6 | 106.6 | ||||||||||||
Service, body and parts | 127.3 | 116.4 | 245.0 | 226.0 | ||||||||||||
Fleet and other | 11.6 | 12.9 | 28.9 | 18.5 | ||||||||||||
1,333.0 | 1,322.7 | 2,524.6 | 2,493.2 | |||||||||||||
Luxury | ||||||||||||||||
New vehicle | 383.7 | 361.9 | 723.2 | 640.4 | ||||||||||||
Used vehicle retail | 203.1 | 184.9 | 389.4 | 327.8 | ||||||||||||
Used vehicle wholesale | 22.8 | 20.3 | 42.6 | 34.5 | ||||||||||||
Finance and insurance | 18.4 | 15.9 | 34.9 | 28.2 | ||||||||||||
Service, body and parts | 83.9 | 76.9 | 163.0 | 141.7 | ||||||||||||
Fleet and other | 52.7 | 17.6 | 66.5 | 21.4 | ||||||||||||
764.6 | 677.5 | 1,419.6 | 1,194.0 | |||||||||||||
3,208.9 | 3,095.3 | 6,052.2 | 5,752.9 | |||||||||||||
Corporate and other | 12.8 | 1.2 | 19.2 | 3.3 | ||||||||||||
$ | 3,221.7 | $ | 3,096.5 | $ | 6,071.4 | $ | 5,756.2 | |||||||||
Segment income1: | ||||||||||||||||
Domestic | $ | 36.5 | $ | 28.6 | $ | 56.3 | $ | 54.2 | ||||||||
Import | 39.5 | 30.2 | 69.5 | 53.3 | ||||||||||||
Luxury | 15.5 | 11.9 | 23.4 | 18.8 | ||||||||||||
91.5 | 70.7 | 149.2 | 126.3 | |||||||||||||
Corporate and other | 26.2 | 41.1 | 78.7 | 82.5 | ||||||||||||
Depreciation and amortization | (20.2 | ) | (18.8 | ) | (40.0 | ) | (35.7 | ) | ||||||||
Other interest expense | (15.0 | ) | (13.8 | ) | (30.2 | ) | (25.6 | ) | ||||||||
Other income, net | 3.0 | 1.6 | 5.6 | 3.0 | ||||||||||||
Income before income taxes | $ | 85.5 | $ | 80.8 | $ | 163.3 | $ | 150.5 | ||||||||
1Segment income for each of the segments is defined as income before income taxes, depreciation and amortization, other interest expense and other income, net.
15
June 30, 2019 | December 31, 2018 | |||||||
Total assets: | ||||||||
Domestic | $ | 1,478.7 | $ | 1,488.0 | ||||
Import | 1,347.5 | 1,224.2 | ||||||
Luxury | 907.9 | 934.6 | ||||||
Corporate and other | 2,040.5 | 1,737.2 | ||||||
$ | 5,774.6 | $ | 5,384.0 | |||||
Note 10. Leases
Lease Accounting
We lease certain dealerships, office space, land and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. We have elected not to bifurcate lease and nonlease components related to leases of real property.
Most leases include one or more options to renew, with renewal terms that can extend the lease term from one to 26 years or more. The exercise of lease renewal options is at our sole discretion. Certain leases also include options to purchase the leased property. The depreciable life of assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise.
Certain of our lease agreements include rental payments based on a percentage of retail sales over contractual levels and others include rental payments adjusted periodically for inflation. Our lease agreements do no contain any material residual value guarantees or material restrictive covenants.
We rent or sublease certain real estate to third parties.
As described further in "Note 1. Interim Financial Statements," we adopted Topic 842 as of January 1, 2019. Prior period amounts have not been adjusted and continue to be reported in accordance with our historic accounting under Topic 840.
The table below presents the lease-related liabilities recorded on the balance sheet (in millions):
June 30, 2019 | December 31, 2018 | |||||||
Operating lease liabilities: | ||||||||
Current portion included in accrued liabilities | $ | 25.9 | $ | — | ||||
Noncurrent operating lease liabilities | 240.3 | — | ||||||
Total operating lease liabilities | 266.2 | — | ||||||
Financing lease liabilities: | ||||||||
Current portion included in current maturities of long-term debt | 1.0 | 2.0 | ||||||
Long-term portion of lease liabilities in long-term debt | 29.6 | 28.8 | ||||||
Total financing lease liabilities 1 | 30.6 | 30.8 | ||||||
Total lease liabilities | $ | 296.8 | $ | 30.8 | ||||
Weighted-average remaining lease term: | ||||||||
Operating leases | 14 years | |||||||
Finance leases | 14 years | |||||||
Weighted-average discount rate: | ||||||||
Operating leases | 5.08 | % | ||||||
Finance leases | 5.81 | % | ||||||
1 Corresponding finance lease assets are not material and are included in property and equipment, net of accumulated depreciation.
16
The components of lease costs, which were included in Selling, general and administrative in our Consolidated Statements of Operations, were as follows (in millions):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2019 | 2019 | |||||||
Operating lease cost 1 | $ | 12.2 | $ | 24.3 | ||||
Variable lease cost 2 | 0.4 | 1.2 | ||||||
Sublease income | (1.2 | ) | $ | (2.2 | ) | |||
Total lease costs | $ | 11.4 | 23.3 | |||||
1 Includes short-term and month-to-month lease costs, which are immaterial.
2 Variable lease cost generally includes reimbursement for actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased real estate.
As of June 30, 2019, the maturities of our operating lease liabilities were as follows (in millions):
Operating Leases | ||||
Remainder of 2019 | $ | 19.7 | ||
Year Ending December 31, | ||||
2020 | 37.1 | |||
2021 | 33.9 | |||
2022 | 31.3 | |||
2023 | 26.4 | |||
Thereafter | 228.1 | |||
Total minimum lease payments | 376.5 | |||
Less: | ||||
Present value adjustment | (110.3 | ) | ||
Operating lease liabilities | $ | 266.2 | ||
Note 11. Derivative Financial Instruments
We account for derivative financial instruments by recording the fair value as either an asset or liability in our Consolidated Balance Sheets and recognize the resulting gains or losses as adjustments to accumulated other comprehensive income (loss). We do not hold or issue derivative financial instruments for trading or speculative purposes. For derivative instruments that hedge the exposure to variability in expected future cash flows that are designated and qualify as cash flow hedges, the gain or loss on the derivative instrument is reported as a component of accumulated other comprehensive loss ("AOCI") in stockholders’ equity and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. To receive hedge accounting treatment, cash flow hedges must be highly effective in offsetting changes to expected future cash flows on hedged transactions.
In the second quarter of 2019, to hedge the business exposure to rising interest rates on a portion of our variable rate debt, we entered into a 5-year zero-cost interest rate collar, with an aggregate notional amount of $300 million. This instrument hedges interest rate risk related to a portion of our $1.7 billion of non-trade floor plan notes payable.
The gains and losses from the cash flow hedge are recorded in AOCI and released to interest expense in the same period that the hedged interest expense on the floor plan is recognized. As of June 30, 2019, we had a loss of $1.2 million recorded associated with the fair value of our derivative instrument, included as a component of accrued liabilities and other long-term liabilities with the offset in AOCI. As of June 30, 2019, the amount of net losses we expect to reclassify from AOCI into interest expense in earnings within the next twelve months is immaterial. However, the actual amount reclassified could vary due to future changes in the fair value of these derivatives. No amounts were reclassified from AOCI in the three or six months ended June 30, 2019.
17
Note 12. Acquisitions
In the first six months of 2019, we completed the following acquisitions:
• | On May 1, 2019, Hamilton Honda in Hamilton Township, New Jersey. |
• | On May 20, 2019, Morgantown Ford in Morgantown, West Virginia. |
Revenue and operating income contributed by the 2019 acquisitions subsequent to the date of acquisition were as follows (in millions):
Six Months Ended June 30, | 2019 | |||
Revenue | $ | 27.5 | ||
Operating income | 0.6 | |||
In the first six months of 2018, we completed the following acquisitions:
• | On January 15, 2018, Ray Laks Honda in Orchard Park, New York and Ray Laks Acura in Buffalo, New York. |
• | On February 26, 2018, Day Auto Group, a seven store platform based in Pennsylvania. |
• | On March 1, 2018, Prestige Auto Group, a six store platform based in New Jersey and New York. |
• | On April 2, 2018, Broadway Ford in Idaho Falls, Idaho. |
• | On April 23, 2018, Buhler Ford in Eatontown, New Jersey. |
All acquisitions were accounted for as business combinations under the acquisition method of accounting. The results of operations of the acquired stores are included in our Consolidated Financial Statements from the date of acquisition.
The following tables summarize the consideration paid for the 2019 acquisitions and the amount of identified assets acquired and liabilities assumed as of the acquisition date (in millions):
Consideration | ||||
Cash paid, net of cash acquired | $ | 75.0 | ||
Debt issued | 26.4 | |||
$ | 101.4 | |||
The purchase price allocations for the Hamilton Honda and Morgantown Ford acquisitions are preliminary, and we have not obtained and evaluated all of the detailed information necessary to finalize the opening balance sheet amounts in all respects. We recorded the purchase price allocations based upon information that is currently available. Unallocated items are recorded as a component of other non-current assets in the Consolidated Balance Sheets. The following table details the preliminary purchase price allocations (in millions):
Assets Acquired and Liabilities Assumed | ||||
Inventories, net | $ | 31.4 | ||
Property and equipment, net | 1.5 | |||
Other non-current assets | 92.6 | |||
Other long-term liabilities | (24.1 | ) | ||
$ | 101.4 | |||
In the three and six-month periods ended June 30, 2019, we recorded $1.5 million and $1.6 million, respectively, in acquisition-related expenses as a component of selling, general and administrative expense, respectively. Comparatively, we recorded $3.3 million and $4.2 million of acquisition-related expenses in each of the same periods in 2018.
18
The following unaudited proforma summary presents consolidated information as if all acquisitions in the three and six-month periods ended June 30, 2019 and 2018, had occurred on January 1, 2018 (in millions, except per share amounts):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenue | $ | 3,242.2 | $ | 3,157.7 | $ | 6,142.0 | $ | 6,061.6 | ||||||||
Net income | 62.0 | 60.9 | 118.6 | 111.8 | ||||||||||||
Basic net income per share | 2.65 | 2.46 | 5.11 | 4.48 | ||||||||||||
Diluted net income per share | 2.64 | 2.45 | 5.09 | 4.47 | ||||||||||||
These amounts have been calculated by applying our accounting policies and estimates. The results of the acquired stores have been adjusted to reflect the following: depreciation on a straight-line basis over the expected lives for property and equipment, accounting for inventory on a specific identification method, and recognition of interest expense for real estate financing related to stores where we purchased the facility. No nonrecurring proforma adjustments directly attributable to the acquisitions are included in the reported proforma revenues and earnings.
Note 13. Recent Accounting Pronouncements
In January 2017, the FASB issued ASU 2017-04, "Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment." ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Under the updated standard, an entity should perform its goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value, if applicable. The loss recognized should not exceed the total amount of goodwill allocated to the reporting unit. The same impairment test also applies to any reporting unit with a zero or negative carrying amount. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. ASU 2017-04 is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2019, on a prospective basis. Early adoption is permitted for interim or annual goodwill impairment tests performed after January 1, 2017. We do not expect the adoption of ASU 2017-04 to have a material effect on our financial position, results of operations or cash flows.
19
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements and Risk Factors
Certain statements under the sections entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” and elsewhere in this Form 10-Q constitute forward-looking statements within the meaning of the "Safe Harbor" provisions of the Private Securities Litigation Reform Act of 1995. Generally, you can identify forward-looking statements by terms such as “project”, “outlook,” “target”, “may,” “will,” “would,” “should,” “seek,” “expect,” “plan,” “intend,” “forecast,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “likely,” “goal,” “strategy,” “future,” “maintain,” and “continue” or the negative of these terms or other comparable terms. Examples of forward-looking statements in this Form 10-Q include, among others, statements we make regarding:
• | Future market conditions, including anticipated national new car sales levels; |
• | Expected operating results, such as improved store performance; continued improvement of selling, general and administrative expenses (“SG&A”) as a percentage of gross profit and all projections; |
• | Anticipated integration, success and growth of acquired stores; |
• | Anticipated ability to capture additional market share; |
• | Anticipated ability to find accretive acquisitions; |
• | Expected revenues from acquired stores; |
• | Anticipated synergies, ability to increase ownership and ability to monetize our investment in Shift; |
• | Anticipated additions of dealership locations to our portfolio in the future; |
• | Anticipated availability of liquidity from our unfinanced operating real estate; |
• | Anticipated levels of capital expenditures in the future; and |
• | Our strategies for customer retention, growth, market position, financial results and risk management. |
The forward-looking statements contained in this Form 10-Q involve known and unknown risks, uncertainties and situations that may cause our actual results to materially differ from the results expressed or implied by these statements. Certain important factors that could cause actual results to differ from our expectations are discussed in Part II - Other Information, Item 1A in this Form 10-Q and in the Risk Factors section of our 2018 Annual Report on Form 10-K, as supplemented and amended from time to time in Quarterly Reports on Form 10-Q and our other filings with the Securities and Exchange Commission (SEC).
By their nature, forward-looking statements involve risks and uncertainties because they relate to events that depend on circumstances that may or may not occur in the future. You should not place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. We assume no obligation to update or revise any forward-looking statement.
Overview
Lithia Motors, Inc. is one of the largest automotive retailers and providers of personal transportation solutions in the United States, and, in 2019, was ranked #265 on the Fortune 500. As of June 30, 2019, we operated 182 stores representing 28 brands in 19 states. We are a growth company powered by people and innovation. By purchasing and building strong businesses that have yet to realize their potential, we generate significant cash flows while maintaining low leverage. Operational excellence is achieved by refocusing the business on the consumer experience and by utilizing proprietary performance measurements to increase market share and profitability. Lithia's unique growth model reinvests to expand its nationwide network and to fund innovations that create personal transportation solutions wherever, whenever and however consumers desire.
We offer a wide range of products and services including new and used vehicles, finance and insurance products and automotive repair and maintenance. We strive for diversification in our products, services, brands and geographic locations to reduce dependence on any one manufacturer, reduce susceptibility to changing consumer preferences, manage market risk and maintain profitability.
We seek to provide customers a seamless, blended online and physical retail experience with broad selection and access to specialized expertise and knowledge. Our physical network enables us to provide convenient touch points for customers and provide services throughout the vehicle life cycle. We use digital technologies to further activate our physical network and capture additional earnings.
We build long-term value for our customers, employees and shareholders through the following strategies:
Driving operational excellence
We remain focused on achieving operational excellence at existing locations. Operations are structured to promote an entrepreneurial environment at the dealership level. Each store’s general manager and department managers, with assistance from
20
regional and corporate management, are responsible for developing successful retail plans in their local markets. They drive dealership operations, personnel development, manufacturer relationships, store culture and financial performance. Strong performance creates synergistic benefits such as increased vehicle trade-ins resulting in additional used vehicle sales, incremental finance and insurance sales and ultimately, increased units in operation and customer retention, which generate additional service revenues.
In order to mitigate fluctuations in vehicle sales and general economic conditions, we link compensation to performance for the majority of our management and sales personnel. We develop pay plans that are measured based upon various factors such as dealership and department profitability, customer satisfaction and individual performance metrics. These plans also serve to reward personnel for meeting their annual operating plans and achieving earnings potential.
We have centralized many administrative functions to drive efficiencies and streamline store-level operations. The reduction of administrative functions at our stores allows our local managers to focus on customer-facing opportunities to increase revenues and gross profit. Our operations are supported by our dedicated training and personnel development program, which shares best practices across our dealership network and seeks to develop management talent.
Growth through acquisition and network optimization
Our value-based acquisition strategy focuses on purchasing strong businesses that have yet to realize their earnings potential. As we integrate these stores into our existing network, we focus on improving performance. Our success is measured by achieving profitability through increasing market share and retaining customers while controlling costs. With our performance management strategy, standardized information systems and centrally- and regionally-performed administrative functions, we seek to gain economies of scale from our dealership network.
We target acquiring domestic, import and luxury franchises in cities ranging from mid-sized regional markets to metropolitan markets. We evaluate all brands for expansion opportunities provided the market is large enough to support adequate new vehicle sales to justify the required capital investment. We focus on successfully integrating acquired stores to achieve targeted returns. Platform acquisitions may include one or more locations which do not meet our criteria. We regularly optimize and balance our network through strategic divestitures to ensure continued high performance. The divestiture of these underperforming stores increases availability of capital and personnel resources and reduces future capital expenditures for facility improvements. We believe our disciplined approach and the current economic environment provide us with attractive acquisition opportunities and expanded coast to coast coverage.
Innovation and diversification
Driving growth and achieving earnings potential generates the free cash flow that allows us to invest in innovation, diversification and digital initiatives, thereby providing more ways to meet consumers' personal transportation needs. Through innovation and technology, we strive to provide customers a seamless, blended online and physical retail experience with broad selection and access to specialized expertise and knowledge. We prioritize creating internal solutions to improve our existing operations, gaining vertical and horizontal adjacencies to our core business, and expanding our market share through strategic partnerships.
Our partnership with Shift Technologies, Inc. continues to mature as we share best practices. Our team shares industry knowledge with Shift and we continue to create synergies through the sharing of technologies, data, our physical network, and our vendor and lender relationships.
Thoughtful capital allocation
Our capital deployment strategy is to target a 65% investment in acquisitions, 25% investment in capital expenditures, innovation and diversification and 10% in shareholder return in the form of dividends and share repurchases. This disciplined approach, combined with our ability to successfully integrate newly-acquired locations, drives growth and profitability. During the first six months of 2019, we paid $13.7 million in dividends and invested $57.8 million in our stores through capital expenditures. We continue to manage our liquidity and available cash to prepare for future acquisition and innovation opportunities. As of June 30, 2019, we had $262.5 million in available funds in cash and availability on our credit facilities, with an estimated additional $247.1 million available if we financed our unencumbered owned real estate.
21
Key Revenue and Gross Profit Metrics
Key performance metrics for revenue and gross profit were as follows (dollars in millions):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||
Revenues | ||||||||||||||||||||||
New vehicle | $ | 1,707.4 | $ | 1,726.8 | (1.1) | % | $ | 3,168.5 | $ | 3,181.5 | (0.4) | % | ||||||||||
Used vehicle retail | 888.3 | 804.1 | 10.5 | 1,716.2 | 1,519.7 | 12.9 | ||||||||||||||||
Finance and insurance | 129.0 | 114.5 | 12.7 | 246.5 | 221.0 | 11.5 | ||||||||||||||||
Service, body and parts | 335.5 | 311.4 | 7.7 | 652.9 | 597.1 | 9.3 | ||||||||||||||||
Total Revenues | 3,221.7 | 3,096.5 | 4.0 | 6,071.4 | 5,756.2 | 5.5 | ||||||||||||||||
Gross profit | ||||||||||||||||||||||
New vehicle | $ | 95.4 | $ | 101.5 | (6.0) | % | $ | 181.3 | $ | 188.4 | (3.8) | % | ||||||||||
Used vehicle retail | 93.2 | 87.1 | 7.0 | 177.8 | 160.7 | 10.6 | ||||||||||||||||
Finance and insurance | 129.0 | 114.5 | 12.7 | 246.5 | 221.0 | 11.5 | ||||||||||||||||
Service, body and parts | 170.3 | 153.7 | 10.8 | 329.8 | 292.1 | 12.9 | ||||||||||||||||
Total Gross Profit | 493.6 | 460.7 | 7.1 | 944.3 | 868.8 | 8.7 | ||||||||||||||||
Gross profit margins | ||||||||||||||||||||||
New vehicle | 5.6 | % | 5.9 | % | (30 | ) bps | 5.7 | % | 5.9 | % | (20 | ) bps | ||||||||||
Used vehicle retail | 10.5 | 10.8 | (30 | ) | 10.4 | 10.6 | (20 | ) | ||||||||||||||
Finance and insurance | 100.0 | 100.0 | — | 100.0 | 100.0 | — | ||||||||||||||||
Service, body and parts | 50.8 | 49.4 | 140 | 50.5 | 48.9 | 160 | ||||||||||||||||
Total Gross Profit Margin | 15.3 | 14.9 | 40 | 15.6 | 15.1 | 50 | ||||||||||||||||
Retail units sold | ||||||||||||||||||||||
New vehicles | 45,887 | 49,027 | (6.4) | % | 85,582 | 90,524 | (5.5) | % | ||||||||||||||
Used vehicles | 42,865 | 39,096 | 9.6 | 83,540 | 75,210 | 11.1 | ||||||||||||||||
Average selling price per retail unit | ||||||||||||||||||||||
New vehicles | $ | 37,208 | $ | 35,221 | 5.6 | % | $ | 37,023 | $ | 35,146 | 5.3 | % | ||||||||||
Used vehicles | 20,724 | 20,567 | 0.8 | 20,543 | 20,206 | 1.7 | ||||||||||||||||
Average gross profit per retail unit | ||||||||||||||||||||||
New vehicles | $ | 2,078 | $ | 2,070 | 0.4 | % | $ | 2,119 | $ | 2,082 | 1.8 | % | ||||||||||
Used vehicles | 2,174 | 2,228 | (2.4 | ) | 2,128 | 2,137 | (0.4 | ) | ||||||||||||||
Finance and insurance | 1,453 | 1,299 | 11.9 | 1,457 | 1,333 | 9.3 | ||||||||||||||||
22
Same Store Operating Data
We believe that same store comparisons are an important indicator of our financial performance. Same store measures demonstrate our ability to grow revenues in our existing locations. As a result, same store measures have been integrated into the discussion below.
Same store measures reflect results for stores that were operating in each comparison period and only include the months when operations occurred in both periods. For example, a store acquired in May 2018 would be included in same store operating data beginning in June 2019, after its first full complete comparable month of operation. The second quarter operating results for the same store comparisons would include results for that store in only the month of June for both comparable periods.
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
(Dollars in millions) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||
Revenues | ||||||||||||||||||||||
New vehicle | $ | 1,679.7 | $ | 1,675.8 | 0.2 | % | $ | 3,048.7 | $ | 3,090.5 | (1.4) | % | ||||||||||
Used vehicle retail | 875.9 | 780.1 | 12.3 | 1,653.7 | 1,477.8 | 11.9 | ||||||||||||||||
Finance and insurance | 126.7 | 111.1 | 14.0 | 239.5 | 214.8 | 11.5 | ||||||||||||||||
Service, body and parts | 330.2 | 301.1 | 9.7 | 626.8 | 579.6 | 8.1 | ||||||||||||||||
Total Revenues | 3,173.3 | 3,000.2 | 5.8 | 5,846.2 | 5,588.9 | 4.6 | ||||||||||||||||
Gross profit | ||||||||||||||||||||||
New vehicle | $ | 94.0 | $ | 98.1 | (4.2) | % | $ | 174.2 | $ | 182.6 | (4.6) | % | ||||||||||
Used vehicle retail | 92.1 | 84.9 | 8.5 | 173.2 | 157.1 | 10.2 | ||||||||||||||||
Finance and insurance | 126.7 | 111.1 | 14.0 | 239.5 | 214.8 | 11.5 | ||||||||||||||||
Service, body and parts | 167.7 | 149.0 | 12.6 | 317.2 | 284.3 | 11.6 | ||||||||||||||||
Total Gross Profit | 486.2 | 446.8 | 8.8 | 912.7 | 845.1 | 8.0 | ||||||||||||||||
Gross profit margins | ||||||||||||||||||||||
New vehicle | 5.6 | % | 5.9 | % | (30 | ) bps | 5.7 | % | 5.9 | % | (20 | ) bps | ||||||||||
Used vehicle retail | 10.5 | 10.9 | (40 | ) | 10.5 | 10.6 | (10 | ) | ||||||||||||||
Finance and insurance | 100.0 | 100.0 | — | 100.0 | 100.0 | — | ||||||||||||||||
Service, body and parts | 50.8 | 49.5 | 130 | 50.6 | 49.0 | 160 | ||||||||||||||||
Total Gross Profit Margin | 15.3 | 14.9 | 40 | 15.6 | 15.1 | 50 | ||||||||||||||||
Retail units sold | ||||||||||||||||||||||
New vehicles | 45,046 | 47,431 | (5.0) | % | 82,529 | 87,606 | (5.8) | % | ||||||||||||||
Used vehicles | 42,250 | 37,778 | 11.8 | 80,779 | 72,860 | 10.9 | ||||||||||||||||
Average selling price per retail unit | ||||||||||||||||||||||
New vehicles | $ | 37,289 | $ | 35,332 | 5.5 | % | $ | 36,941 | $ | 35,278 | 4.7 | % | ||||||||||
Used vehicles | 20,731 | 20,649 | 0.4 | 20,472 | 20,282 | 0.9 | ||||||||||||||||
Average gross profit per retail unit | ||||||||||||||||||||||
New vehicles | $ | 2,087 | $ | 2,068 | 0.9 | % | $ | 2,110 | $ | 2,084 | 1.2 | % | ||||||||||
Used vehicles | 2,179 | 2,247 | (3.0 | ) | 2,144 | 2,156 | (0.6 | ) | ||||||||||||||
Finance and insurance | 1,451 | 1,304 | 11.3 | 1,467 | 1,339 | 9.6 | ||||||||||||||||
23
During the three months ended June 30, 2019, we had net income of $61.9 million, or $2.63 per share on a diluted basis, compared to net income of $60.7 million, or $2.44 per share on a diluted basis, during the same period of 2018. During the six months ended June 30, 2019, we had net income of $118.3 million, or $5.08 per share on a diluted basis, compared to net income of $112.7 million, or $4.50 per share on a diluted basis, during the same period of 2018.
New Vehicles
Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, arranging of third party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work. Same store new vehicle revenues increased 0.2 % and decreased 1.4 %, respectively, for the three and six-month periods ended June 30, 2019 compared to the same periods in 2018. This was due to decreases in unit volume of 5.0% and 5.8%, partially offset by increases in average selling prices of 5.5% and 4.7%, in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. Our stores focused on increasing gross profit per new vehicle sold during the 2019 periods, generating increases of 0.9% and 1.2% for the three and six months ended June 30, 2019, respectively, compared to the same periods of 2018. Total company gross profit per new vehicle sold increased 0.4% and 1.8%, from $2,070 to $2,078 and from $2,082 to $2,119, for the three and six month-periods ended June 30, 2019, respectively, compared to the same periods of 2018. Our stores remain nimble in their volume and gross margin strategies and adapt to local and regional market conditions.
Used Vehicles
Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: manufacturer certified pre-owned ("CPO") vehicles; core vehicles, or late-model vehicles with lower mileage; and value autos, or vehicles with over 80,000 miles. We have established a company-wide target of achieving a per store average of 85 used retail units per month. Strategies to achieve this target include reducing wholesale sales and selling the full spectrum of used units, from late model CPO models to vehicles over ten years old. During the six months ended June 30, 2019, our stores sold an average of 72 used vehicles per store per month, compared to 67 used vehicles per store per month for the same period of 2018.
Used vehicle revenues for the three and six-month periods ended June 30, 2019, increased 10.5% and 12.9%, respectively, compared to the same periods of 2018. The increases were driven by strong performance in our core and value auto categories at our seasoned stores. On a same store basis, used vehicle sales for the three and six-month periods ended June 30, 2019, increased 12.3% and 11.9%, respectively, as compared to the same periods of 2018. These increases were primarily driven by increases in our core vehicle category of 19.4% and 16.6% for the three and six-month periods ended June 30, 2019 and increases in our value auto vehicle category of 18.9% and 18.4% for the same periods, respectively. The increases in our core vehicle category were due to increases in unit sales of 18.4% and 15.8%, respectively, with average selling price per vehicle remaining consistent over the same periods of 2018. The increases in our value auto category were due to increases in unit sales of 16.7% and 14.5%, respectively, and increases in average selling price per vehicle of 1.8% and 3.5%, respectively, compared to the same periods of 2018.
Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store's new vehicle franchise(s) and increase sales from finance and insurance and parts and service.
Finance and Insurance
We believe that arranging timely vehicle financing is an important part of our ability to sell vehicles, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts and vehicle and theft protection.
The increases in finance and insurance revenue in the three and six-month periods ended June 30, 2019, compared to the same periods of 2018, were primarily due to expanded product offerings and increased penetration rates. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. Same store finance and insurance revenues increased 14.0% and 11.5% for the three and six-month periods ended June 30, 2019, respectively, as compared to the same periods of 2018. These increases were driven by increases in finance and insurance revenues per retail unit, combined with increases in used vehicle unit volume, offset by decreases in new vehicle unit volume. On a same store basis, our finance and insurance revenues per retail unit increased $147 to $1,451 and $128 to $1,467 per unit, respectively, in the three and six-month periods ended June 30, 2019, compared to the same periods of 2018, primarily due to increases in service contract penetration rates of 230 and 130 basis points, respectively.
Service, body and parts
We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our parts and service operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from service, body and parts have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles.
24
Our service, body, and parts revenue grew in customer pay and warranty sales in the three and six-month periods ended June 30, 2019, compared to the same periods of 2018. The growth experienced in the three and six-month periods ended June 30, 2019, was due to more late-model units in operation. We believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance.
We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts. In the three and six-month periods ended June 30, 2019, the largest contributions to our service, body and parts revenue growth were increases of $12.8 million, or 7.7%, and $23.5 million, or 7.5%, respectively, in same store customer pay revenue, compared to the same periods of 2018. Same store warranty revenue grew 18.8% and 15.6% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. Performance in parts wholesale and body shop grew slightly compared to the same periods of 2018.
Same store service, body and parts gross profit increased 12.6% and 11.6% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018, primarily as a result of higher gross margins as our mix has shifted towards customer pay, which has higher margins than other service work.
Segments
Certain financial information by segment is as follows:
Three Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenues: | |||||||||||||||
Domestic | $ | 1,111.3 | $ | 1,095.1 | $ | 16.2 | 1.5 | % | |||||||
Import | 1,333.0 | 1,322.7 | 10.3 | 0.8 | |||||||||||
Luxury | 764.6 | 677.5 | 87.1 | 12.9 | |||||||||||
3,208.9 | 3,095.3 | 113.6 | 3.7 | ||||||||||||
Corporate and other | 12.8 | 1.2 | 11.6 | NM | |||||||||||
$ | 3,221.7 | $ | 3,096.5 | $ | 125.2 | 4.0 | % | ||||||||
NM - not meaningful
Six Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenues: | |||||||||||||||
Domestic | $ | 2,108.0 | $ | 2,065.7 | $ | 42.3 | 2.0 | % | |||||||
Import | 2,524.6 | 2,493.2 | 31.4 | 1.3 | |||||||||||
Luxury | 1,419.6 | 1,194.0 | 225.6 | 18.9 | |||||||||||
6,052.2 | 5,752.9 | 299.3 | 5.2 | ||||||||||||
Corporate and other | 19.2 | 3.3 | 15.9 | NM | |||||||||||
$ | 6,071.4 | $ | 5,756.2 | $ | 315.2 | 5.5 | % | ||||||||
NM - not meaningful
25
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Segment income1: | |||||||||||||||
Domestic | $ | 36.5 | $ | 28.6 | $ | 7.9 | 27.6 | % | |||||||
Import | 39.5 | 30.2 | 9.3 | 30.8 | |||||||||||
Luxury | 15.5 | 11.9 | 3.6 | 30.3 | |||||||||||
91.5 | 70.7 | 20.8 | 29.4 | ||||||||||||
Corporate and other | 26.2 | 41.1 | (14.9 | ) | (36.3 | ) | |||||||||
Depreciation and amortization | (20.2 | ) | (18.8 | ) | 1.4 | 7.4 | |||||||||
Other interest expense | (15.0 | ) | (13.8 | ) | 1.2 | 8.7 | |||||||||
Other income, net | 3.0 | 1.6 | 1.4 | NM | |||||||||||
Income before income taxes | $ | 85.5 | $ | 80.8 | $ | 4.7 | 5.8 | % | |||||||
1Segment income for each reportable segment is defined as income before income taxes, depreciation and amortization, other interest expense and other expense, net.
NM – not meaningful
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Segment income1: | |||||||||||||||
Domestic | $ | 56.3 | $ | 54.2 | $ | 2.1 | 3.9 | % | |||||||
Import | 69.5 | 53.3 | 16.2 | 30.4 | |||||||||||
Luxury | 23.4 | 18.8 | 4.6 | 24.5 | |||||||||||
149.2 | 126.3 | 22.9 | 18.1 | ||||||||||||
Corporate and other | 78.7 | 82.5 | (3.8 | ) | (4.6 | ) | |||||||||
Depreciation and amortization | (40.0 | ) | (35.7 | ) | 4.3 | 12.0 | |||||||||
Other interest expense | (30.2 | ) | (25.6 | ) | 4.6 | 18.0 | |||||||||
Other income, net | 5.6 | 3.0 | 2.6 | NM | |||||||||||
Income before income taxes | $ | 163.3 | $ | 150.5 | $ | 12.8 | 8.5 | % | |||||||
1Segment income for each reportable segment is defined as income before income taxes, depreciation and amortization, other interest expense and other expense, net.
NM – not meaningful
26
Three Months Ended June 30, | Decrease | % Decrease | ||||||||||
2019 | 2018 | |||||||||||
Retail new vehicle unit sales: | ||||||||||||
Domestic | 13,530 | 14,697 | (1,167 | ) | (7.9 | )% | ||||||
Import | 25,365 | 27,376 | (2,011 | ) | (7.3 | ) | ||||||
Luxury | 7,032 | 7,050 | (18 | ) | (0.3 | ) | ||||||
45,927 | 49,123 | (3,196 | ) | (6.5 | ) | |||||||
Allocated to management | (40 | ) | (96 | ) | (56 | ) | NM | |||||
45,887 | 49,027 | (3,140 | ) | (6.4 | )% | |||||||
NM – Not meaningful
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | ||||||||||
2019 | 2018 | |||||||||||
Retail new vehicle unit sales: | ||||||||||||
Domestic | 25,285 | 27,353 | (2,068 | ) | (7.6 | )% | ||||||
Import | 47,186 | 51,016 | (3,830 | ) | (7.5 | ) | ||||||
Luxury | 13,224 | 12,388 | 836 | 6.7 | ||||||||
85,695 | 90,757 | (5,062 | ) | (5.6 | ) | |||||||
Allocated to management | (113 | ) | (233 | ) | (120 | ) | NM | |||||
85,582 | 90,524 | (4,942 | ) | (5.5 | )% | |||||||
NM – Not meaningful
Domestic
A summary of financial information for our Domestic segment follows:
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 577.3 | $ | 597.6 | $ | (20.3 | ) | (3.4 | )% | ||||||
Used vehicle retail | 321.0 | 283.4 | 37.6 | 13.3 | |||||||||||
Used vehicle wholesale | 29.6 | 33.9 | (4.3 | ) | (12.7 | ) | |||||||||
Finance and insurance | 47.3 | 43.1 | 4.2 | 9.7 | |||||||||||
Service, body and parts | 121.0 | 113.5 | 7.5 | 6.6 | |||||||||||
Fleet and other | 15.1 | 23.6 | (8.5 | ) | NM | ||||||||||
$ | 1,111.3 | $ | 1,095.1 | $ | 16.2 | 1.5 | |||||||||
Segment income | $ | 36.5 | $ | 28.6 | $ | 7.9 | 27.6 | ||||||||
Retail new vehicle unit sales | 13,530 | 14,697 | (1,167 | ) | (7.9 | ) | |||||||||
27
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 1,069.7 | $ | 1,111.1 | $ | (41.4 | ) | (3.7 | )% | ||||||
Used vehicle retail | 621.5 | 548.3 | 73.2 | 13.4 | |||||||||||
Used vehicle wholesale | 59.2 | 67.5 | (8.3 | ) | (12.3 | ) | |||||||||
Finance and insurance | 89.1 | 83.1 | 6.0 | 7.2 | |||||||||||
Service, body and parts | 236.4 | 220.6 | 15.8 | 7.2 | |||||||||||
Fleet and other | 32.1 | 35.1 | (3.0 | ) | NM | ||||||||||
$ | 2,108.0 | $ | 2,065.7 | $ | 42.3 | 2.0 | % | ||||||||
Segment income | $ | 56.3 | $ | 54.2 | $ | 2.1 | 3.9 | % | |||||||
Retail new vehicle unit sales | 25,285 | 27,353 | (2,068 | ) | (7.6 | )% | |||||||||
NM - not meaningful
Our Domestic segment revenue increased 1.5% and 2.0% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 due to increases in used vehicle retail, finance and insurance, and service, body and parts revenues, offset by decreases in new vehicle revenue.
Our Domestic segment income increased 27.6% and 3.9% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018, primarily due to gross profit growth of 8.8% and 7.1%, respectively, partially offset by SG&A growth of 4.3% and 7.0%, respectively. Total SG&A as a percent of gross profit decreased from 74.4% to 71.3% for the three-month period and remained flat for the six-month period ended June 30, 2019, compared to the same periods of 2018. The decrease for the three-month period ended June 30, 2019 was driven by decreases in all categories of SG&A as a percentage of gross profit. Floor plan interest expense for domestic stores increased 9.1% and 14.6%, respectively, due to rising interest rates and increased volume for the three and six-month periods ended June 30, 2019, compared to the same periods of 2018.
Import
A summary of financial information for our Import segment follows:
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 740.8 | $ | 772.0 | $ | (31.2 | ) | (4.0 | )% | ||||||
Used vehicle retail | 363.5 | 335.6 | 27.9 | 8.3 | |||||||||||
Used vehicle wholesale | 29.0 | 31.0 | (2.0 | ) | (6.5 | ) | |||||||||
Finance and insurance | 60.8 | 54.8 | 6.0 | 10.9 | |||||||||||
Service, body and parts | 127.3 | 116.4 | 10.9 | 9.4 | |||||||||||
Fleet and other | 11.6 | 12.9 | (1.3 | ) | NM | ||||||||||
$ | 1,333.0 | $ | 1,322.7 | $ | 10.3 | 0.8 | |||||||||
Segment income | $ | 39.5 | $ | 30.2 | $ | 9.3 | 30.8 | ||||||||
Retail new vehicle unit sales | 25,365 | 27,376 | (2,011 | ) | (7.3 | ) | |||||||||
NM - not meaningful
28
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 1,373.4 | $ | 1,439.6 | $ | (66.2 | ) | (4.6 | )% | ||||||
Used vehicle retail | 704.8 | 643.3 | 61.5 | 9.6 | |||||||||||
Used vehicle wholesale | 56.9 | 59.2 | (2.3 | ) | (3.9 | ) | |||||||||
Finance and insurance | 115.6 | 106.6 | 9.0 | 8.4 | |||||||||||
Service, body and parts | 245.0 | 226.0 | 19.0 | 8.4 | |||||||||||
Fleet and other | 28.9 | 18.5 | 10.4 | NM | |||||||||||
$ | 2,524.6 | $ | 2,493.2 | $ | 31.4 | 1.3 | % | ||||||||
Segment income | $ | 69.5 | $ | 53.3 | $ | 16.2 | 30.4 | % | |||||||
Retail new vehicle unit sales | 47,186 | 51,016 | (3,830 | ) | (7.5 | )% | |||||||||
NM - not meaningful
Our Import segment revenue increased 0.8% and 1.3% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 due to increases in used vehicle retail, finance and insurance, and service, body and parts revenues, offset by decreases in new vehicle revenue.
Import segment income increased 30.8% and 30.4% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 primarily due to gross profit growth of 7.5% and 7.2%, respectively, partially offset by SG&A expense growth of 3.2% and 2.9%, respectively. Total import SG&A as a percent of gross profit decreased from 79.0% to 75.8% and from 80.4% to 77.2% for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. Improvements were seen in all SG&A categories as a percentage of gross profit. Floor plan interest expense for import stores increased 5.1% and 10.3%, respectively, due to rising interest rates and increased volume for the three and six-month periods ended June 30, 2019, compared to the same periods of 2018.
Luxury
A summary of financial information for our Luxury segment follows:
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 383.7 | $ | 361.9 | $ | 21.8 | 6.0 | % | |||||||
Used vehicle retail | 203.1 | 184.9 | 18.2 | 9.8 | |||||||||||
Used vehicle wholesale | 22.8 | 20.3 | 2.5 | 12.3 | |||||||||||
Finance and insurance | 18.4 | 15.9 | 2.5 | 15.7 | |||||||||||
Service, body and parts | 83.9 | 76.9 | 7.0 | 9.1 | |||||||||||
Fleet and other | 52.7 | 17.6 | 35.1 | NM | |||||||||||
$ | 764.6 | $ | 677.5 | $ | 87.1 | 12.9 | |||||||||
Segment income | $ | 15.5 | $ | 11.9 | $ | 3.6 | 30.3 | ||||||||
Retail new vehicle unit sales | 7,032 | 7,050 | (18 | ) | (0.3 | ) | |||||||||
NM - not meaningful
29
Six Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue: | |||||||||||||||
New vehicle | $ | 723.2 | $ | 640.4 | $ | 82.8 | 12.9 | % | |||||||
Used vehicle retail | 389.4 | 327.8 | 61.6 | 18.8 | |||||||||||
Used vehicle wholesale | 42.6 | 34.5 | 8.1 | 23.5 | |||||||||||
Finance and insurance | 34.9 | 28.2 | 6.7 | 23.8 | |||||||||||
Service, body and parts | 163.0 | 141.7 | 21.3 | 15.0 | |||||||||||
Fleet and other | 66.5 | 21.4 | 45.1 | NM | |||||||||||
$ | 1,419.6 | $ | 1,194.0 | $ | 225.6 | 18.9 | % | ||||||||
Segment income | $ | 23.4 | $ | 18.8 | $ | 4.6 | 24.5 | % | |||||||
Retail new vehicle unit sales | 13,224 | 12,388 | 836 | 6.7 | % | ||||||||||
NM - not meaningful
Our Luxury segment revenue increased 12.9% and 18.9% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 due to increases in all major business lines, led by strong fleet and new vehicle sales.
Our Luxury segment income increased 30.3% and 24.5% for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018, primarily due to gross profit growth of 10.2% and 16.8%, respectively, offset by increases in SG&A expense of 6.5% and 14.4%, respectively. Luxury segment gross profit increases for the three and six-month periods ended June 30, 2019, compared to the same periods of 2018, were driven by strong performance in service, body and parts and increases in finance and insurance per unit. Total Luxury SG&A as a percent of gross profit decreased from 81.0% to 78.3% and from 82.4% to 80.7% for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. Improvements were seen in all SG&A categories as a percentage of gross profit. Floor plan interest expense increased 18.9% and 35.4% for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018, due to rising interest rates and increased volume.
Corporate and Other
Revenues attributable to Corporate and other include the results of operations of our stand-alone body shops, offset by certain unallocated reserves and elimination adjustments related to vehicle sales.
Three Months Ended June 30, | Increase (Decrease) | % Decrease | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue, net | $ | 12.8 | $ | 1.2 | $ | 11.6 | NM | ||||||||
Segment income | $ | 26.2 | $ | 41.1 | $ | (14.9 | ) | (36.3 | )% | ||||||
NM - not meaningful
Six Months Ended June 30, | Increase (Decrease) | % Decrease | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Revenue, net | $ | 19.2 | $ | 3.3 | $ | 15.9 | NM | ||||||||
Segment income | $ | 78.7 | $ | 82.5 | $ | (3.8 | ) | (4.6 | )% | ||||||
NM - not meaningful
The increases in Corporate and other revenue in the three and six-month periods ended June 30, 2019, compared to the same periods of 2018 were primarily related to increased finance and insurance incentives received that were not specifically related to any particular segment, and changes to certain reserves that were not specifically identified with our domestic, import or luxury segment revenue, such as our reserve for revenue reversals associated with unwound vehicle sales, and elimination of revenues associated with internal corporate vehicle purchases and leases with our stores.
Segment income attributable to Corporate and other includes amounts associated with the operating income from our stand-alone body shops and certain internal corporate expense allocations that reduce reportable segment income but increase Corporate and other income. These internal corporate expense allocations are used to increase comparability of our dealerships and reflect the capital burden a stand-alone dealership would experience. Examples of these internal allocations include internal rent expense,
30
internal floor plan financing charges, and internal fees charged to offset employees within our corporate headquarters who perform certain dealership functions. Segment income attributable to Corporate and other also includes gains on the divestiture of stores.
Corporate and other segment income decreased $14.9 million and $3.8 million for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018, primarily due to increases to storm insurance reserve charges and increased personnel costs.
Asset Impairments
Asset impairments consist of the following:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in millions) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Long-lived assets | $ | — | $ | — | $ | 0.5 | $ | — | ||||||||
During the first quarter of 2019, we recorded an asset impairment of $0.5 million associated with certain real properties which were under contract to sell. The long-lived assets were tested for recoverability and were determined to have a carrying value exceeding their fair value. See Note 7 of the Condensed Notes to the Consolidated Financial Statements for additional information.
Selling, General and Administrative Expense (“SG&A”)
SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Personnel | $ | 229.9 | $ | 213.7 | $ | 16.2 | 7.6 | % | |||||||
Advertising | 28.0 | 27.6 | 0.4 | 1.4 | |||||||||||
Rent | 10.6 | 11.9 | (1.3 | ) | (10.9 | ) | |||||||||
Facility costs1 | 19.5 | 18.2 | 1.3 | 7.1 | |||||||||||
Loss on sale of assets | 0.4 | 0.4 | — | NM | |||||||||||
Other | 68.1 | 61.5 | 6.6 | 10.7 | |||||||||||
Total SG&A | $ | 356.5 | $ | 333.3 | $ | 23.2 | 7.0 | % | |||||||
1 Includes variable lease costs related to the reimbursement of actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased property.
NM - not meaningful
Three Months Ended June 30, | Increase (Decrease) | ||||||||
As a % of gross profit | 2019 | 2018 | |||||||
Personnel | 46.6 | % | 46.4 | % | 20 | bp | |||
Advertising | 5.7 | 6.0 | (30 | ) | |||||
Rent | 2.1 | 2.6 | (50 | ) | |||||
Facility costs | 4.0 | 3.9 | 10 | ||||||
Loss on sale of assets | 0.1 | 0.1 | — | ||||||
Other | 13.7 | 13.4 | 30 | ||||||
Total SG&A | 72.2 | % | 72.4 | % | (20 | )bp | |||
31
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Personnel | $ | 442.0 | $ | 405.8 | $ | 36.2 | 8.9 | % | |||||||
Advertising | 54.5 | 53.1 | 1.4 | 2.6 | |||||||||||
Rent | 20.8 | 23.1 | (2.3 | ) | (10.0 | ) | |||||||||
Facility costs1 | 38.0 | 35.8 | 2.2 | 6.1 | |||||||||||
Loss on sale of assets | 0.3 | 0.4 | (0.1 | ) | NM | ||||||||||
Other | 122.7 | 112.6 | 10.1 | 9.0 | |||||||||||
Total SG&A | $ | 678.3 | $ | 630.8 | $ | 47.5 | 7.5 | % | |||||||
1 Includes variable lease costs related to the reimbursement of actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased property.
NM - not meaningful
Six Months Ended June 30, | Increase (Decrease) | ||||||||
As a % of gross profit | 2019 | 2018 | |||||||
Personnel | 46.8 | % | 46.7 | % | 10 | bp | |||
Advertising | 5.8 | % | 6.1 | % | (30 | ) | |||
Rent | 2.2 | % | 2.7 | % | (50 | ) | |||
Facility costs | 4.0 | % | 4.1 | % | (10 | ) | |||
Loss on sale of assets | — | % | — | % | — | ||||
Other | 13.0 | % | 13.0 | % | — | ||||
Total SG&A | 71.8 | % | 72.6 | % | (80 | )bp | |||
SG&A expense increased 7.0% and 7.5% in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. Overall, SG&A expense increased due to personnel costs, driven by growth in gross profits, and storm reserve charges in the three and six-month periods ended June 30, 2019 compared to the same periods of 2018.
On a same store basis and excluding non-core charges, SG&A as a percentage of gross profit was 69.9% and 70.2% for the three and six-month periods ended June 30, 2019, respectively, compared to 71.0% and 71.7%, respectively, for the same periods of 2018. These decreases were primarily due to reduced rent expense and controlling overall costs while growing gross profit.
SG&A expense adjusted for non-core charges was as follows (in millions):
Three Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Personnel | $ | 229.9 | $ | 213.7 | $ | 16.2 | 7.6 | % | |||||||
Advertising | 28.0 | 27.6 | 0.4 | 1.4 | |||||||||||
Rent | 10.6 | 11.9 | (1.3 | ) | (10.9 | ) | |||||||||
Facility costs1 | 19.5 | 18.2 | 1.3 | 7.1 | |||||||||||
Adjusted loss on sale of assets | — | 0.4 | (0.4 | ) | NM | ||||||||||
Adjusted other | 58.2 | 56.7 | 1.5 | 2.6 | |||||||||||
Adjusted total SG&A | $ | 346.2 | $ | 328.5 | $ | 17.7 | 5.4 | % | |||||||
1 Includes variable lease costs related to the reimbursement of actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased property.
NM - not meaningful
32
Three Months Ended June 30, | Increase (Decrease) | ||||||||
As a % of gross profit | 2019 | 2018 | |||||||
Personnel | 46.6 | % | 46.4 | % | 20 | bp | |||
Advertising | 5.7 | % | 6.0 | % | (30 | ) | |||
Rent | 2.1 | % | 2.6 | % | (50 | ) | |||
Facility costs | 4.0 | % | 3.9 | % | 10 | ||||
Adjusted loss on sale of assets | — | % | 0.1 | % | (10 | ) | |||
Adjusted other | 11.7 | % | 12.3 | % | (60 | ) | |||
Adjusted total SG&A | 70.1 | % | 71.3 | % | (120 | )bp | |||
Six Months Ended June 30, | Increase (Decrease) | % Increase (Decrease) | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Personnel | $ | 442.0 | $ | 405.8 | $ | 36.2 | 8.9 | % | |||||||
Advertising | 54.5 | 53.1 | 1.4 | 2.6 | % | ||||||||||
Rent | 20.7 | 23.1 | (2.4 | ) | (10.4 | )% | |||||||||
Facility costs1 | 38.0 | 35.8 | 2.2 | 6.1 | % | ||||||||||
Adjusted loss on sale of assets | — | 0.4 | (0.4 | ) | NM | ||||||||||
Adjusted other | 112.7 | 107.8 | 4.9 | 4.5 | % | ||||||||||
Adjusted total SG&A | $ | 667.9 | $ | 626.0 | $ | 41.9 | 6.7 | % | |||||||
1 Includes variable lease costs related to the reimbursement of actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased property.
NM - not meaningful
Six Months Ended June 30, | Increase (Decrease) | ||||||||
As a % of gross profit | 2019 | 2018 | |||||||
Personnel | 46.8 | % | 46.7 | % | 10 | bp | |||
Advertising | 5.8 | % | 6.1 | % | (30 | ) | |||
Rent | 2.2 | % | 2.7 | % | (50 | ) | |||
Facility costs | 4.0 | % | 4.1 | % | (10 | ) | |||
Adjusted loss on sale of assets | — | % | — | % | — | ||||
Adjusted other | 11.9 | % | 12.5 | % | (60 | ) | |||
Adjusted total SG&A | 70.7 | % | 72.1 | % | (140 | )bp | |||
Adjusted SG&A excludes $8.4 million in storm insurance reserve charges, $1.5 million in acquisition-related expenses, and a $0.4 million net loss on store disposals in the three-month period ended June 30, 2019.
Adjusted SG&A excludes $8.4 million in storm insurance reserve charges, $1.7 million in acquisition-related expenses, and a $0.3 million net loss on store disposals in the six-month period ended June 30, 2019.
For the three and six-month periods ended June 30, 2018, adjusted SG&A excludes acquisition related expenses of $3.3 million and storm insurance reserve charges of $1.5 million.
See “Non-GAAP Reconciliations” for more details.
33
Depreciation and Amortization
Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment, signage, and amortization of certain intangible assets, including customer lists and non-compete agreements.
Three Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Depreciation and amortization | $ | 20.2 | $ | 18.8 | $ | 1.4 | 7.4 | % | |||||||
Six Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Depreciation and amortization | $ | 40.0 | $ | 35.7 | $ | 4.3 | 12.0 | % | |||||||
The increases of 7.4% and 12.0% in depreciation and amortization for the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 were primarily due to capital expenditures and acquisitions that occurred in the first half of 2018. In 2018, we acquired approximately $151 million in depreciable buildings and improvements and invested $158 million in capital expenditures. For the first six months of 2019, capital expenditures totaled $57.8 million. These investments increased the amount of depreciation expense in 2019. See the discussion under Liquidity and Capital Resources for additional information.
Operating Margin
Operating income as a percentage of revenue, or operating margin, was as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Operating margin | 3.6 | % | 3.5 | % | 3.7 | % | 3.5 | % | ||||
Operating margin adjusted for non-core charges 1 | 3.9 | % | 3.7 | % | 3.9 | % | 3.6 | % | ||||
1 See “Non-GAAP Reconciliations” for more details.
Operating margin increased 10 and 20 basis points in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods in 2018. The increases in operating margin for the three and six-month periods ended June 30, 2019, were primarily due to overall increases in gross margin while continuing to integrate recently acquired stores and improvements in our cost structure compared to the same periods in 2018.
Floor Plan Interest Expense and Floor Plan Assistance
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
(Dollars in millions) | 2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||
Floor plan interest expense (new vehicles) | $ | 19.4 | $ | 15.6 | 24.4 | % | $ | 37.5 | $ | 29.2 | 28.4 | % | ||||||||||
Floor plan interest expense increased $3.8 million and $8.3 million in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018. The 24.4% increase in floor plan interest expense for the three-month period ended June 30, 2019, compared to the same period in 2018 includes a 6.5% increase related to the increase in same store inventory levels; a 1.1% decrease related to acquisition volume, net of divestitures; and a 19.0% increase related to increasing LIBOR rates as compared to the same period of 2018. The 28.4% increase in floor plan interest expense for the six-month period ended June 30, 2019, compared to the same period in 2018 includes a 6.5% increase related to the increase in same store inventory levels; a 1.9% increase due to acquisition volume, net of divestitures; and a 20.4% increase related to increasing LIBOR rates as compared to the same period of 2018.
Floor plan assistance is provided by manufacturers to support store financing of new vehicle inventory and is recorded as a component of new vehicle gross profit when the specific vehicle is sold. However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our new vehicle sales relative to stocking levels.
34
The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned.
Three Months Ended June 30, | % | ||||||||||||||
(Dollars in millions) | 2019 | 2018 | Change | Change | |||||||||||
Floor plan interest expense (new vehicles) | $ | 19.4 | $ | 15.6 | $ | 3.8 | 24.4 | % | |||||||
Floor plan assistance (included as an offset to cost of sales) | (17.3 | ) | (17.5 | ) | 0.2 | (1.1 | ) | ||||||||
Net new vehicle carrying costs | $ | 2.1 | $ | (1.9 | ) | $ | 4.0 | NM | |||||||
NM - not meaningful
Six Months Ended June 30, | % | ||||||||||||||
(Dollars in millions) | 2019 | 2018 | Change | Change | |||||||||||
Floor plan interest expense (new vehicles) | $ | 37.5 | $ | 29.2 | $ | 8.3 | 28.4 | % | |||||||
Floor plan assistance (included as an offset to cost of sales) | (32.3 | ) | (31.7 | ) | (0.6 | ) | 1.9 | ||||||||
Net new vehicle carrying costs | $ | 5.2 | $ | (2.5 | ) | $ | 7.7 | NM | |||||||
NM - Not meaningful
Other Interest Expense
Other interest expense includes interest on debt incurred related to acquisitions, real estate mortgages, our used vehicle inventory financing facility and our revolving line of credit.
Three Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Mortgage interest | $ | 7.1 | $ | 5.7 | $ | 1.4 | 24.6 | ||||||||
Other interest | 8.6 | 8.4 | 0.2 | 2.4 | |||||||||||
Capitalized interest | (0.7 | ) | (0.3 | ) | 0.4 | NM | |||||||||
Total other interest expense | $ | 15.0 | $ | 13.8 | $ | 1.2 | 8.7 | % | |||||||
NM - not meaningful
Six Months Ended June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Mortgage interest | $ | 14.0 | $ | 10.6 | $ | 3.4 | 32.1 | % | |||||||
Other interest | 17.6 | 15.5 | 2.1 | 13.5 | |||||||||||
Capitalized interest | (1.3 | ) | (0.5 | ) | 0.8 | NM | |||||||||
Total other interest expense | $ | 30.3 | $ | 25.6 | $ | 4.7 | 18.4 | % | |||||||
NM - not meaningful
The increases of $1.2 million and $4.7 million in other interest expense in the three and six-month periods ended June 30, 2019, respectively, compared to the same periods of 2018 were primarily due to increased interest rates and higher mortgage interest due to additional mortgage financings.
Income Tax Provision
Our effective income tax rate was as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Effective income tax rate | 27.6 | % | 24.9 | % | 27.6 | % | 25.1 | % | ||||
35
Our effective income tax rate for the three and six-month periods ended June 30, 2019 were negatively affected by excess tax deficiencies on stock awards vesting in the current periods and increases in the current state effective tax rate, primarily due to enactment of combined reporting in New Jersey beginning January 1, 2019. We estimate our annual effective tax rate, excluding non-core charges, to be 27.6%.
Non-GAAP Reconciliations
We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude adjustments for items not related to our ongoing core business operations and other non-cash adjustments, and improves the period-to-period comparability of our results from the core business operations. We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facility and in communications with our Board of Directors concerning financial performance. These measures should not be considered an alternative to GAAP measures.
The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations.
Three Months Ended June 30, 2019 | ||||||||||||||||||||
(Dollars in millions, except per share amounts) | As reported | Acquisition expenses | Net disposal loss on sale of stores | Insurance reserves | Adjusted | |||||||||||||||
Selling, general and administrative | $ | 356.5 | $ | (1.5 | ) | $ | (0.4 | ) | $ | (8.4 | ) | $ | 346.2 | |||||||
Operating income | 116.9 | 1.5 | 0.4 | 8.4 | 127.2 | |||||||||||||||
Income before income taxes | $ | 85.5 | $ | 1.5 | $ | 0.4 | $ | 8.4 | $ | 95.8 | ||||||||||
Income tax provision | (23.6 | ) | (0.4 | ) | (0.1 | ) | (2.3 | ) | (26.4 | ) | ||||||||||
Net income | $ | 61.9 | $ | 1.1 | $ | 0.3 | $ | 6.1 | $ | 69.4 | ||||||||||
Diluted net income per share | $ | 2.63 | $ | 0.05 | $ | 0.01 | $ | 0.26 | $ | 2.95 | ||||||||||
Diluted share count | 23.5 | |||||||||||||||||||
Three Months Ended June 30, 2018 | ||||||||||||||||||||
(Dollars in millions, except per share amounts) | As reported | Acquisition expenses | Insurance reserves | Tax attributes | Adjusted | |||||||||||||||
Selling, general and administrative | $ | 333.3 | $ | (3.3 | ) | $ | (1.5 | ) | $ | — | $ | 328.5 | ||||||||
Operating income | 108.6 | 3.3 | 1.5 | — | 113.4 | |||||||||||||||
Income before income taxes | $ | 80.8 | $ | 3.3 | $ | 1.5 | $ | — | $ | 85.6 | ||||||||||
Income tax provision | (20.1 | ) | (0.9 | ) | (0.4 | ) | (1.4 | ) | (22.8 | ) | ||||||||||
Net income (loss) | $ | 60.7 | $ | 2.4 | $ | 1.1 | $ | (1.4 | ) | $ | 62.8 | |||||||||
Diluted net income (loss) per share | $ | 2.44 | $ | 0.10 | $ | 0.04 | $ | (0.06 | ) | $ | 2.52 | |||||||||
Diluted share count | 24.9 | |||||||||||||||||||
36
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||
(Dollars in millions, except per share amounts) | As reported | Acquisition expenses | Net disposal loss on sale of stores | Insurance reserves | Asset impairments | Adjusted | ||||||||||||||||||
Asset impairment | $ | 0.5 | $ | — | $ | — | $ | — | $ | (0.5 | ) | $ | — | |||||||||||
Selling, general and administrative | 678.3 | (1.7 | ) | (0.3 | ) | (8.4 | ) | — | 667.9 | |||||||||||||||
Operating income | 225.5 | 1.7 | 0.3 | 8.4 | 0.5 | 236.4 | ||||||||||||||||||
Income before income taxes | $ | 163.3 | $ | 1.7 | $ | 0.3 | $ | 8.4 | $ | 0.5 | $ | 174.2 | ||||||||||||
Income tax provision | (45.0 | ) | (0.5 | ) | (0.1 | ) | (2.3 | ) | (0.1 | ) | (48.0 | ) | ||||||||||||
Net income | $ | 118.3 | $ | 1.2 | $ | 0.2 | $ | 6.1 | $ | 0.4 | $ | 126.2 | ||||||||||||
Diluted net income per share | $ | 5.08 | $ | 0.05 | $ | 0.01 | $ | 0.26 | $ | 0.02 | $ | 5.42 | ||||||||||||
Diluted share count | 23.3 | |||||||||||||||||||||||
Six Months Ended June 30, 2018 | ||||||||||||||||||||
(Dollars in millions, except per share amounts) | As reported | Acquisition expenses | Insurance reserves | Tax attributes | Adjusted | |||||||||||||||
Selling, general and administrative | $ | 630.8 | $ | (3.3 | ) | $ | (1.5 | ) | $ | — | $ | 626.0 | ||||||||
Operating income | 202.3 | 3.3 | 1.5 | — | 207.1 | |||||||||||||||
Income before income taxes | $ | 150.5 | $ | 3.3 | $ | 1.5 | $ | — | $ | 155.3 | ||||||||||
Income tax provision | (37.8 | ) | (0.9 | ) | (0.4 | ) | (1.4 | ) | (40.5 | ) | ||||||||||
Net income (loss) | $ | 112.7 | $ | 2.4 | $ | 1.1 | $ | (1.4 | ) | $ | 114.8 | |||||||||
Diluted net income (loss) per share | $ | 4.50 | $ | 0.11 | $ | 0.04 | $ | (0.06 | ) | $ | 4.59 | |||||||||
Diluted share count | 25.0 | |||||||||||||||||||
Liquidity and Capital Resources
We manage our liquidity and capital resources to fund our operating, investing and financing activities. We rely primarily on cash flows from operations and borrowings under our credit facilities or in capital markets as the main sources for liquidity. We use those funds to invest in capital expenditures, increase working capital and fulfill contractual obligations. Remaining funds are used for acquisitions, investment in innovation, debt retirement, cash dividends, share repurchases and general business purposes.
Available Sources
Below is a summary of our immediately available funds:
As of June 30, | Increase | % Increase | |||||||||||||
(Dollars in millions) | 2019 | 2018 | |||||||||||||
Cash and cash equivalents | $ | 44.7 | $ | 30.0 | $ | 14.7 | 49.0 | % | |||||||
Available credit on the credit facilities | 217.8 | 204.3 | 13.5 | 6.6 | |||||||||||
Total current available funds | 262.5 | 234.3 | 28.2 | 12.0 | |||||||||||
Estimated funds from unfinanced real estate | 247.1 | 222.4 | 24.7 | 11.1 | |||||||||||
Total estimated available funds | $ | 509.6 | $ | 456.7 | $ | 52.9 | 11.6 | % | |||||||
Cash flows generated by operating activities and borrowings under our credit facility and other types of debt are our most significant sources of liquidity. We also have the ability to raise funds through mortgaging real estate. As of June 30, 2019, our unencumbered owned operating real estate had a book value of $329 million. Assuming we can obtain financing on 75% of this value, we estimate we could have obtained additional funds of approximately $247 million at June 30, 2019; however, no assurances can be provided that the appraised value of these properties will match or exceed their book values or that this capital source will be available on terms acceptable to us.
37
In addition to the above sources of liquidity, potential sources include the placement of subordinated debt or loans, the sale of equity securities and the sale of stores or other assets. We evaluate all of these options and may select one or more of them depending on overall capital needs and the availability and cost of capital, although no assurances can be provided that these capital sources will be available in sufficient amounts or with terms acceptable to us.
Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows. The following table summarizes our cash flows:
Six Months Ended June 30, | Increase (Decrease) | |||||||||||
(Dollars in millions) | 2019 | 2018 | in Cash Flow | |||||||||
Net cash provided by operating activities | $ | 244.4 | $ | 236.3 | $ | 8.1 | ||||||
Net cash used in investing activities | (109.8 | ) | (451.5 | ) | 341.7 | |||||||
Net cash (used in) provided by financing activities | (121.5 | ) | 187.9 | (309.4 | ) | |||||||
Operating Activities
Cash provided by operating activities for the six-month period ended June 30, 2019, increased $8.1 million compared to the same period of 2018, primarily related to an increase in floor plan notes payable related to our floor plan credit facility with Chrysler Capital, offset by increasing inventory growth, and a decrease in other long-term liabilities compared to the same period of 2018.
In the second quarter of 2019, we entered into a floor plan credit facility with Chrysler Capital. This facility provides floor plan financing for new vehicle inventory at certain Chrysler locations. As this facility is provided through a manufacturer partner, we classify these changes as an operating activity. During the second quarter of 2019, we reclassified $52.0 million from financing activities to operating activities as these funds were used to pay off our Chrysler inventory previously floored under our syndicated line.
Borrowings from and repayments to our syndicated lending group related to our new vehicle inventory floor plan financing are presented as financing activities. To better understand the impact of changes in inventory and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan credit facility.
Adjusted net cash provided by operating activities is presented below (in millions):
Six Months Ended June 30, | Increase (Decrease) | |||||||||||
(Dollars in millions) | 2019 | 2018 | in Cash Flow | |||||||||
Net cash provided by operating activities – as reported | $ | 244.4 | $ | 236.3 | $ | 8.1 | ||||||
Add: Net (repayments) borrowings on floor plan notes payable, non-trade | (11.1 | ) | 85.8 | (96.9 | ) | |||||||
Less: Borrowings on floor plan notes payable, non-trade associated with acquired new vehicle inventory | (19.3 | ) | (120.9 | ) | 101.6 | |||||||
Net cash provided by operating activities – adjusted | $ | 214.0 | $ | 201.2 | $ | 12.8 | ||||||
Inventories are the most significant component of our cash flow from operations. As of June 30, 2019, our new vehicle days' supply was 77, or six days higher than our days' supply as of December 31, 2018. Our days' supply of used vehicles was 61 days as of June 30, 2019, or five days lower than our days' supply as of December 31, 2018. We calculate days' supply of inventory based on current inventory levels, excluding in-transit vehicles, and a 30-day historical cost of sales level. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.
Investing Activities
Net cash used in investing activities totaled $109.8 million and $451.5 million, respectively, for the six-month periods ended June 30, 2019 and 2018.
38
Below are highlights of significant activity related to our cash flows from investing activities:
Six Months Ended June 30, | Increase | |||||||||||
(Dollars in millions) | 2019 | 2018 | in Cash Flow | |||||||||
Capital expenditures | $ | (57.8 | ) | $ | (72.4 | ) | $ | 14.6 | ||||
Cash paid for acquisitions, net of cash acquired | (75.0 | ) | (374.6 | ) | 299.6 | |||||||
Cash paid for other investments | (6.7 | ) | (7.1 | ) | 0.4 | |||||||
Proceeds from sales of stores | 28.9 | 0.8 | 28.1 | |||||||||
Capital Expenditures
Below is a summary of our capital expenditure activities:
Six Months Ended June 30, | ||||||||
(Dollars in millions) | 2019 | 2018 | ||||||
Post-acquisition capital improvements | $ | 14.0 | $ | 31.1 | ||||
Facilities for open points | 1.6 | 6.2 | ||||||
Purchases of previously leased facilities | 2.2 | 9.0 | ||||||
Existing facility improvements | 20.3 | 7.9 | ||||||
Maintenance | 19.7 | 18.2 | ||||||
Total capital expenditures | $ | 57.8 | $ | 72.4 | ||||
Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet specified standards and requirements. We expect that certain facility upgrades and remodels will generate additional manufacturer incentive payments. Also, tax laws allowing accelerated deductions for capital expenditures reduce the overall investment needed and encourage accelerated project timeliness.
We expect to use a portion of our future capital expenditures to upgrade facilities that we recently acquired. This additional capital investment is contemplated in our initial evaluation of the investment return metrics applied to each acquisition and is usually associated with manufacturer standards and requirements. The decrease in capital expenditures for the six-month period ended June 30, 2019, compared to the same period of 2018 related primarily to lower post-acquisition capital improvements due to fewer acquisition related activities.
If we undertake a significant capital commitment in the future, we expect to pay for the commitment out of existing cash balances, construction financing and borrowings on our credit facility. Upon completion of the projects, we believe we would have the ability to secure long-term financing and general borrowings from third party lenders for 70% to 90% of the amounts expended, although no assurances can be provided that these financings will be available to us in sufficient amounts or on terms acceptable to us.
Acquisitions
We focus on acquiring stores at attractive purchase prices that meet our return thresholds and strategic objectives. We look for acquisitions that diversify our brand and geographic mix as we continue to evaluate our portfolio to minimize exposure to any one manufacturer and achieve financial returns.
We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by this transaction is recorded as borrowings on floor plan notes payable, non-trade.
39
Adjusted net cash paid for acquisitions, as well as certain other acquisition-related information is presented below:
Six Months Ended June 30, | ||||||||
2019 | 2018 | |||||||
Number of stores acquired | 2 | 17 | ||||||
(Dollars in millions) | ||||||||
Cash paid for acquisitions, net of cash acquired | $ | 75.0 | $ | 374.6 | ||||
Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory | (19.3 | ) | (120.9 | ) | ||||
Cash paid for acquisitions, net of cash acquired – adjusted | $ | 55.7 | $ | 253.7 | ||||
We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.
Financing Activities
Net cash (used in) provided by financing activities, adjusted for borrowing on floor plan facilities: non-trade was as follows:
Six Months Ended June 30, | Increase (Decrease) | |||||||||||
(Dollars in millions) | 2019 | 2018 | in Cash Flow | |||||||||
Cash (used in) provided by financing activities, as reported | $ | (121.5 | ) | $ | 187.9 | $ | (309.4 | ) | ||||
Adjust: Borrowings (repayments) on floor plan notes payable: non-trade | 11.1 | (85.8 | ) | 96.9 | ||||||||
Cash used in financing activities – adjusted | $ | (110.4 | ) | $ | 102.1 | $ | (212.5 | ) | ||||
Below are highlights of significant activity related to our cash flows from financing activities, excluding net borrowings on floor plan notes payable: non-trade, which are discussed above:
Six Months Ended June 30, | Increase (Decrease) | |||||||||||
(Dollars in millions) | 2019 | 2018 | in Cash Flow | |||||||||
Net (repayments) borrowings on lines of credit | $ | (39.0 | ) | $ | 99.2 | $ | (138.2 | ) | ||||
Principal payments on long-term debt and capital leases, unscheduled | (11.0 | ) | (5.3 | ) | (5.7 | ) | ||||||
Proceeds from issuance of long-term debt | — | 62.1 | (62.1 | ) | ||||||||
Repurchases of common stock | (3.1 | ) | (33.9 | ) | 30.8 | |||||||
Dividends paid | (13.7 | ) | (13.9 | ) | 0.2 | |||||||
Other financing activity | (36.5 | ) | — | (36.5 | ) | |||||||
Equity Transactions
In May 2019, we entered into a structured repurchase agreement involving the use of capped call options for the purchase of our Class A common stock. We paid a fixed sum upon execution of the agreement in exchange for the right to receive either a pre-determined amount of cash or stock. Upon expiration of the agreement, if the closing market price of our common stock is above the pre-determined price, we will have our initial investment returned with a premium in either cash or shares (at our election). If the closing market price of our common stock is at or below the pre-determined price, we will receive the number of shares specified in the agreement. We paid net premiums of $36.5 million in the second quarter of 2019 to enter into this agreement, which was recorded as a reduction of additional paid-in-capital and retained earnings. As of June 30, 2019, the options were outstanding.
In the first six months of 2019, we declared and paid dividends on our Class A and Class B common stock as follows:
Dividend paid: | Dividend amount per share | Total amount of dividend (in millions) | ||||||
March 2019 | $ | 0.29 | $ | 6.7 | ||||
May 2019 | $ | 0.30 | $ | 7.0 | ||||
40
We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis.
Summary of Outstanding Balances on Credit Facilities and Long-Term Debt
Below is a summary of our outstanding balances on credit facilities and long-term debt:
As of June 30, 2019 | ||||||||||
(Dollars in millions) | Outstanding | Remaining Available | ||||||||
Floor plan note payable: non-trade | $ | 1,709.6 | $ | — | 1 | |||||
Floor plan notes payable | 414.1 | — | ||||||||
Used vehicle inventory financing facility | 320.0 | 1.9 | 2 | |||||||
Revolving lines of credit | 104.5 | 215.9 | 2, 3 | |||||||
Real estate mortgages | 596.7 | — | ||||||||
5.25% Senior Subordinated Notes due 2025 | 300.0 | — | ||||||||
Other debt | 33.8 | — | ||||||||
Total debt outstanding | 3,478.7 | 217.8 | ||||||||
Less: unamortized debt issuance costs | (5.5 | ) | — | |||||||
Total debt | $ | 3,473.2 | $ | 217.8 | ||||||
1 As of June 30, 2019, we had a $2.0 billion new vehicle floor plan commitment as part of our credit facility.
2 The amount available on the credit facility is limited based on a borrowing base calculation and fluctuates monthly.
3 Available credit is based on the borrowing base amount effective as of May 31, 2019. This amount is reduced by $13.0 million for outstanding letters of credit.
Credit Facility
Our syndicated credit facility is comprised of 20 financial institutions, including seven manufacturer-affiliated finance companies, with a maturity date of July 2023.
We have the option to reallocate the commitments, provided that the used vehicle inventory floor plan financing commitment does not exceed 16.5% of aggregate commitments, the revolving loan commitment does not exceed 18.75% of aggregate commitments, and the sum of these commitments plus the new vehicle inventory floor plan financing commitment does not exceed the aggregate total financing commitment of $2.6 billion. Additionally, we may request an increase in the aggregate new vehicle floor plan commitment of up to $400 million provided that the aggregate commitment does not exceed $3.0 billion. All borrowings from, and repayments to, our lending group are presented in the Consolidated Statements of Cash Flows as financing activities.
Our obligations under our revolving syndicated credit facility are secured by a substantial amount of our assets, including our inventory (including new and used vehicles, parts and accessories), equipment, accounts receivable (and other rights to payment) and our equity interests in certain of our subsidiaries. Under our revolving syndicated credit facility, our obligations relating to new vehicle floor plan loans are secured only by collateral owned by borrowers of new vehicle floor plan loans under the credit facility.
The interest rate on the credit facility, as amended, varies based on the type of debt, with the rate of one-month LIBOR plus 1.25% for new vehicle floor plan financing, one-month LIBOR plus 1.50% for used vehicle floor plan financing and a variable interest rate on the revolving financing ranging from the one-month LIBOR plus 1.25% to 2.25% depending on our leverage ratio. The annual interest rate associated with our new vehicle floor plan commitment was 3.65% at June 30, 2019. The annual interest rate associated with our used vehicle inventory financing facility and our revolving line of credit was 3.90% at June 30, 2019.
Under the terms of our credit facility we are subject to financial covenants and restrictive covenants that limit or restrict our incurring additional indebtedness, making investments, selling or acquiring assets and granting security interests in our assets.
Under our credit facility, we are required to maintain the ratios detailed in the following table:
Debt Covenant Ratio | Requirement | As of June 30, 2019 | ||
Current ratio | Not less than 1.10 to 1 | 1.25 to 1 | ||
Fixed charge coverage ratio | Not less than 1.20 to 1 | 2.09 to 1 | ||
Leverage ratio | Not more than 5.00 to 1 | 2.66 to 1 | ||
41
As of June 30, 2019, we were in compliance with all covenants. We expect to remain in compliance with the financial and restrictive covenants in our credit facility and other debt agreements. However, no assurances can be provided that we will continue to remain in compliance with the financial and restrictive covenants.
If we do not meet the financial and restrictive covenants and are unable to remediate or cure the condition or obtain a waiver from our lenders, a breach would give rise to remedies under the agreement, the most severe of which are the termination of the agreement, acceleration of the amounts owed and the seizure and sale of our assets comprising the collateral for the loans. A breach would also trigger cross-defaults under other debt agreements.
Although we refer to the lenders’ obligations to make loans as “commitments,” each lender’s obligations to make any loan or other credit accommodations under the revolving syndicated credit facility is subject to the satisfaction of the conditions precedent specified in the credit agreement including, for example, that our representations and warranties in the agreement are true and correct in all material respects as of the date of each credit extension. If we are unable to satisfy the applicable conditions precedent, we may not be able to request new loans or other credit accommodations under our revolving syndicated credit facility.
Other Lines of Credit
During 2019 we entered into a revolving line of credit agreement with Chrysler Capital, a program of Chrysler Group LLC and Santander Consumer USA. The revolving line of credit includes a commitment of up to $20.0 million, secured by certain assets from select Chrysler locations. The interest rate on this revolving line is equal to the one-month LIBOR rate plus 1.50%. Along with this new line with Chrysler Capital, we have a revolving line of credit with Ford Motor Credit Company, bringing our other lines of credit to a total financing commitment of $80.0 million. These other lines of credit mature in 2021 and have interest rates up to 7.95%. As of June 30, 2019, nothing was outstanding on these other lines of credit.
Floor Plan Notes Payable
We have floor plan agreements with manufacturer-affiliated finance companies for certain new vehicles and vehicles that are designated for use as service loaners. During 2019 we entered into a floor plan agreement with Chrysler Capital. This facility provides floor plan financing for new vehicle inventory at select Chrysler locations. The interest rates on these floor plan notes payable commitments vary by manufacturer and are variable rates. As of June 30, 2019, $414.1 million was outstanding on these agreements at interest rates ranging up to 7.00%. Borrowings from, and repayments to, manufacturer-affiliated finance companies are classified as operating activities in the Consolidated Statements of Cash Flows.
Real Estate Mortgages and Other Debt
We have mortgages associated with our owned real estate. Interest rates related to this debt ranged from 3.0% to 5.3% at June 30, 2019. The mortgages are payable in various installments through August 1, 2038. As of June 30, 2019, we had fixed interest rates on 71% of our outstanding mortgage debt.
Our other debt, which totaled $33.8 million at June 30, 2019, includes finance leases and sellers’ notes. See Note 10 of the Condensed Notes to the Consolidated Financial Statements for additional information on finance leases.
5.25% Senior Notes Due 2025
On July 24, 2017, we issued $300 million in aggregate principal amount of 5.25% Senior Notes due 2025 ("Notes") to eligible purchasers in a private placement under Rule 144A and Regulation S of the Securities Act of 1933. Interest accrues on the Notes from July 24, 2017 and is payable semiannually on February 1 and August 1. We may redeem the Notes in whole or in part at any time prior to August 1, 2020 at a price equal to 100% of the principal amount plus a make-whole premium set forth in the Indenture and accrued and unpaid interest. After August 1, 2020, we may redeem some or all of the Notes subject to the redemption prices set forth in the Indenture. If we experience specific kinds of changes of control, as described in the Indenture, we must offer to repurchase the Notes at 101% of their principal amount plus accrued and unpaid interest to the date of purchase.
We paid $5.0 million of underwriting and other fees in connection with this issuance, which is being amortized as interest expense over the term of the Notes. The Notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by each of our existing and future restricted subsidiaries that is a borrower under, or that guarantees obligations under, our credit facility or other indebtedness. The terms of the Notes, in certain circumstances, may restrict our ability to, among other things, incur additional indebtedness, pay dividends, repurchase our common stock, or merge, consolidate or sell all or substantially all our assets.
We used the net proceeds for general corporate purposes, which included funding acquisitions, capital expenditures, and debt repayment.
42
Recent Accounting Pronouncements
See Note 13 of the Condensed Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-Q.
Critical Accounting Policies and Use of Estimates
There have been no material changes in the critical accounting policies and use of estimates described in our 2018 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 22, 2019.
See also Note 1 and Note 10 of the Condensed Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-Q for additional information including the impact of our January 1, 2019 adoption of Topic 842 - Leases and related updates.
Seasonality and Quarterly Fluctuations
Historically, our sales have been lower in the first quarter of each year due to consumer purchasing patterns and inclement weather in certain of our markets. As a result, financial performance is expected to be lower during the first quarter than during the second, third and fourth quarters of each fiscal year. We believe that interest rates, levels of consumer debt, consumer confidence and manufacturer sales incentives, as well as general economic conditions, also contribute to fluctuations in sales and operating results.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes in our reported market risks or risk management policies since the filing of our 2018 Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission on February 22, 2019.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We evaluated, with the participation and under the supervision of our Chief Executive Officer and our Chief Financial Officer, the effectiveness of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information we are required to disclose in reports that we file or submit under the Securities Exchange Act of 1934 is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure and that such information is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.
Changes in Internal Control Over Financial Reporting
There was no change in our internal control over financial reporting that occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
43
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
We are party to numerous legal proceedings arising in the normal course of our business. Although we do not anticipate that the resolution of legal proceedings arising in the normal course of business will have a material adverse effect on our business, results of operations, financial condition, or cash flows, we cannot predict this with certainty.
Item 1A. Risk Factors
There have been no material changes from the risk factors previously disclosed in our 2018 Annual Report on Form 10-K. The information in this Form 10-Q should be read in conjunction with the risk factors and information disclosed in that report, which was filed with the Securities and Exchange Commission on February 22, 2019.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
We repurchased the following shares of our Class A common stock during the second quarter of 2019:
Total number of shares purchased 2 | Average price paid per share | Total number of shares purchased as part of publicly announced plans 1 | Maximum dollar value of shares that may yet be purchased under publicly announced plan (in thousands) 1 | |||||||||||
April | — | $ | — | — | $ | 233,603 | ||||||||
May | 127 | 113.54 | — | 233,603 | ||||||||||
June | — | — | — | 233,603 | ||||||||||
127 | $ | — | — | $ | 233,603 | |||||||||
1 On October 22, 2018, our Board of Directors approved a $250 million repurchase authorization. This authorization does not have an expiration date.
2 The shares repurchased in the second quarter of 2019 were related to tax withholdings on vesting RSUs.
44
Item 6. Exhibits
The following exhibits are filed herewith and this list is intended to constitute the exhibit index.
Restated Articles of Incorporation as amended | |
Second Amended and Restated Bylaws of Lithia Motors, Inc. (incorporated by reference to Exhibit 3.2 to the Company's Form 8-K filed April 25, 2019). | |
Indenture, dated as of July 24, 2017, among Lithia Motors, Inc., the Guarantors and the Trustee (incorporated by reference to exhibit 4.1 to Form 8-K dated July 24, 2017 and filed with the Securities and Exchange Commission on July 24, 2017). | |
Form of 5.250% Senior Notes due 2025 (included as part of Exhibit 4.1)(incorporated by reference to exhibit 4.1 to Form 8-K dated July 24, 2017 and filed with the Securities and Exchange Commission on July 24, 2017). | |
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934. | |
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934. | |
Certification of Chief Executive Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350. | |
Certification of Principal Financial Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350. | |
101.INS | XBRL Instance Document. |
101.SCH | XBRL Taxonomy Extension Schema Document. |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document. |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. |
45
SIGNATURE
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.
Date: July 26, 2019 | LITHIA MOTORS, INC. |
By: /s/ Tina Miller | |
Tina Miller | |
Vice President and Chief Accounting Officer | |
(Duly Authorized Officer and Principal Financial and Accounting Officer) | |
46