Announces Dividend of $0.53 per Share for Second Quarter
MEDFORD, Ore., Aug. 1, 2024 /PRNewswire/ — Lithia & Driveway (NYSE: LAD) today reported the highest second quarter revenue in company history and the first profitable quarter for Financing Operations, which includes Driveway Finance Corporation.
Second quarter 2024 revenue increased 14% to $9.2 billion from $8.1 billion in the second quarter of 2023.
Second quarter 2024 net income attributable to LAD per diluted share was $7.87, a 27% decrease from $10.78 per diluted share reported in the second quarter of 2023. Adjusted second quarter 2024 net income attributable to LAD per diluted share was $7.87, a 28% decrease compared to $10.96 per diluted share in the same period of 2023. Unrealized investment gains partially offset by foreign currency exchange losses positively impacted earnings per share by $0.75.
Second quarter 2024 net income was $217 million, a 28% decrease compared to net income of $301 million in the same period of 2023. Adjusted second quarter 2024 net income was $217 million, a 29% decrease compared to adjusted net income of $306 million for the same period of 2023.
As shown in the attached non-GAAP reconciliation tables, the 2024 second quarter adjusted results had offsetting non-core items related to insurance reserves, tax attributes, and acquisition expenses. The 2023 second quarter adjusted results exclude a $0.18 per diluted share impact resulting from non-core items, including acquisition expenses and insurance reserves, partially offset by a net gain on the sale of stores.
Key Second Quarter 2024 Highlights:
Total revenues increased 14% compared to second quarter 2023
Diluted net income per share improved from $6.11 to $7.87, a 29% increase, from first quarter 2024
Financing operations first profitable quarter with income of $7 million
Driveway Finance Corporation (DFC) originated $562 million in loans, total portfolio of $3.6 billion
Repurchased 2.9% of outstanding shares
“In the second quarter, our teams focused on operating efficiency and continuity as we responded to the continued normalization of margins and the disruption created by the CDK cyberattack. Our teams demonstrated an impressive effort to quickly pivot and provide solutions to maintain our ability to stay operational across our network and support the restoration of our environment,” said Bryan DeBoer, President and CEO. “Our diversified model demonstrated its strength, delivering the first quarter of profitability in Driveway Finance and continuing maturity of our adjacencies as we expand our omnichannel ecosystem to deliver the best experience for our customers. We have opportunistically rebalanced our capital allocation from acquisitions toward returns to our shareholders, with the long-term target of delivering $2 in EPS per billion in revenues.”
For the first six months of 2024 revenues increased 18% to $17.8 billion, compared to $15.1 billion in 2023.
Net income attributable to LAD for the first six months of 2024 was $13.75 per diluted share, compared to $19.08 per diluted share in 2023, a decrease of 28%. Adjusted net income attributable to LAD per diluted share for the first six months of 2024 decreased 28% to $13.97 from $19.38 in the same period of 2023. Unrealized gain on investments partially offset by foreign currency exchange losses positively impacted earnings per share by $0.60.
Corporate DevelopmentDuring the second quarter, LAD expanded its network in the Southeast region with the acquisition of two stores in Tennessee and added Woodbridge Hyundai in the greater Toronto area. Year-to-date, we have acquired over $5.6 billion in annualized revenues.
LAD expanded its omnichannel strategy with the purchase of a minority stake in Wheels, Inc. in partnership with Marubeni Corporation. Wheels, Inc. is one of the largest fleet management companies in North America with a best-in-class management team and a robust competitive moat. This investment in a highly profitable fleet management operator is expected to create transformative synergies between our retail platform and fleet operations. This transaction was completed in the third quarter.
Balance Sheet UpdateLAD ended the second quarter with approximately $1.3 billion in cash and cash equivalents, marketable securities, and availability on our revolving lines of credit. In addition, unfinanced real estate could provide additional liquidity of approximately $0.3 billion.
Dividend Payment and Share RepurchasesThe Board of Directors approved a dividend of $0.53 per share related to second quarter 2024 financial results. The dividend is expected to be paid on August 23, 2024 to shareholders of record on August 9, 2024.
During 2024, we repurchased approximately 793,000 shares at a weighted average price of $256. Under the current share repurchase authorization approximately $613.8 million remains available.
Second Quarter Earnings Conference Call and Updated PresentationThe second quarter 2024 conference call may be accessed at 10:00 a.m. ET today by telephone at 877-407-8029. An updated presentation highlighting the second quarter 2024 results has been added to our investor relations website. To listen live on our website or for replay, visit investors.lithiadriveway.com and click on quarterly earnings.
About Lithia & Driveway (LAD)Lithia & Driveway (NYSE: LAD) is one of the largest global automotive retailers providing a wide array of products and services throughout the vehicle ownership lifecycle. Simple, convenient, and transparent experiences are offered through our comprehensive network of physical locations, e-commerce platforms, captive finance solutions, fleet management offerings, and other synergistic adjacencies. We deliver consistent, profitable growth in a massive and unconsolidated industry. Our highly diversified and competitively differentiated design provides us the flexibility and scale to pursue our vision to modernize personal transportation solutions wherever, whenever and however consumers desire.
Siteswww.lithia.cominvestors lithia driveway
www.lithiacareers.comwww.driveway.comwww.greencars.comwww.drivewayfinancecorp.com
Lithia & Driveway on Facebookhttps://www.facebook.com/LithiaMotorshttps://www.facebook.com/DrivewayHQ
Lithia & Driveway on Twitterhttps://twitter.com/lithiamotorshttps://twitter.com/DrivewayHQhttps://twitter.com/GreenCarsHQ
Forward-Looking StatementsCertain statements in this presentation, and at times made by our officers and representatives, 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 presentation include, among others, statements regarding:
Future market conditions, including anticipated car and other sales levels and the supply of inventory
Our business strategy and plans, including our achieving our long-term EPS and other financial targets
The growth, expansion, make-up and success of our network, including our finding accretive acquisitions and acquiring additional stores
Annualized revenues from acquired stores
The growth and performance of our Driveway e-commerce home solution and Driveway Finance Corporation (DFC), their synergies and other impacts on our business and our ability to meet Driveway and DFC-related targets
The impact of sustainable vehicles and other market and regulatory changes on our business
Our capital allocations and uses and levels of capital expenditures in the future
Expected operating results, such as improved store performance, continued improvement of selling, general and administrative expenses as a percentage of gross profit and any projections
Our anticipated financial condition and liquidity, including from our cash and the future availability of our credit facilities, unfinanced real estate and other financing sources
Our continuing to purchase shares under our share repurchase program
Our compliance with financial and restrictive covenants in our credit facilities and other debt agreements
Our programs and initiatives for employee recruitment, training, and retention
Our strategies and targets for customer retention, growth, market position, operations, financial results and risk management
Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Forward-looking statements are not guarantees of future performance, and our actual results of operations, financial condition and liquidity and development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements in this presentation. Therefore, you should not rely on any of these forward-looking statements. The risks and uncertainties that could cause actual results to differ materially from estimated or projected results include, without limitation:
Future national and local economic and financial conditions, including as a result of regional or global public health issues, inflation and governmental programs, and spending
The market for dealerships, including the availability of stores to us for an acceptable price
Changes in customer demand, our relationship with, and the financial and operational stability of, OEMs and other suppliers
Changes in the competitive landscape, including through technology and our ability to deliver new products, services and customer experiences and a portfolio of in-demand and available vehicles
Risks associated with our indebtedness, including available borrowing capacity, interest rates, compliance with financial covenants and ability to refinance or repay indebtedness on favorable terms
The adequacy of our cash flows and other conditions which may affect our ability to fund capital expenditures, obtain favorable financing and pay our quarterly dividend at planned levels
Disruptions to our technology network including computer systems, as well as natural events such as severe weather or man-made or other disruptions of our operating systems, facilities or equipment
Government regulations and legislation
The risks set forth throughout “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and in “Part I, Item 1A. Risk Factors” of our most recent Annual Report on Form 10-K, and in “Part II, Item 1A. Risk Factors” of our Quarterly Reports on Form 10-Q, and from time to time in our other filings with the SEC.
Any forward-looking statement made by us in this presentation is based only on information currently available to us and speaks only as of the date on which it is made. Except as required by law, we undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Non-GAAP Financial MeasuresThis presentation contains non-GAAP financial measures such as adjusted net income and diluted earnings per share, adjusted SG&A as a percentage of revenue and gross profit, adjusted operating margin, adjusted operating profit as a percentage of revenue and gross profit, adjusted pre-tax margin and net profit margin, EBITDA, adjusted EBITDA, leveraged EBITDA and adjusted total debt. Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. We present cash flows from operations in the attached tables, adjusted to include the change in non-trade floor plan debt to improve the visibility of cash flows related to vehicle financing. As required by SEC rules, we have reconciled these measures to the most directly comparable GAAP measures in the attachments to this release. We believe the non-GAAP financial measures we present improve the transparency of our disclosures; provide a meaningful presentation of our results from core business operations, because they exclude items not related to core business operations and other non-cash items; and improve the period-to-period comparability of our results from core business operations. These presentations should not be considered an alternative to GAAP measures.
|
LAD |
|||||||||||
|
Consolidated Statements of Operations (Unaudited) |
|||||||||||
|
(In millions except per share data) |
|||||||||||
|
Three months ended |
% |
Six months ended |
% |
||||||||
|
Favorable |
Favorable |
||||||||||
|
2024 |
2023 |
(Unfavorable) |
2024 |
2023 |
(Unfavorable) |
||||||
|
Revenues: |
|||||||||||
|
New vehicle retail |
$ 4,403.7 |
$ 4,014.7 |
9.7 % |
$ 8,417.8 |
$ 7,293.6 |
15.4 % |
|||||
|
Used vehicle retail |
2,986.0 |
2,455.1 |
21.6 |
5,786.8 |
4,682.6 |
23.6 |
|||||
|
Used vehicle wholesale |
289.5 |
403.9 |
(28.3) |
627.2 |
766.3 |
(18.2) |
|||||
|
Finance and insurance |
360.9 |
337.9 |
6.8 |
701.5 |
656.2 |
6.9 |
|||||
|
Service, body and parts |
950.7 |
804.4 |
18.2 |
1,863.5 |
1,540.8 |
20.9 |
|||||
|
Fleet and other |
241.0 |
95.5 |
152.4 |
396.8 |
151.5 |
161.9 |
|||||
|
Total revenues |
9,231.8 |
8,111.5 |
13.8 % |
17,793.6 |
15,091.0 |
17.9 % |
|||||
|
Cost of sales: |
|||||||||||
|
New vehicle retail |
4,082.9 |
3,627.6 |
12.6 |
7,801.7 |
6,572.6 |
18.7 |
|||||
|
Used vehicle retail |
2,790.4 |
2,242.4 |
24.4 |
5,408.5 |
4,304.3 |
25.7 |
|||||
|
Used vehicle wholesale |
289.0 |
404.6 |
(28.6) |
627.7 |
769.8 |
(18.5) |
|||||
|
Service, body and parts |
421.3 |
360.5 |
16.9 |
832.1 |
702.5 |
18.4 |
|||||
|
Fleet and other |
224.3 |
91.3 |
145.7 |
364.5 |
145.5 |
150.5 |
|||||
|
Total cost of sales |
7,807.9 |
6,726.4 |
16.1 |
15,034.5 |
12,494.7 |
20.3 |
|||||
|
Gross profit |
1,423.9 |
1,385.1 |
2.8 % |
2,759.1 |
2,596.3 |
6.3 % |
|||||
|
Finance operations income (loss) |
7.2 |
(18.7) |
138.5 % |
5.4 |
(39.5) |
113.7 % |
|||||
|
SG&A expense |
975.2 |
842.2 |
15.8 |
1,909.5 |
1,606.6 |
18.9 |
|||||
|
Depreciation and amortization |
62.3 |
48.4 |
28.7 |
120.0 |
95.6 |
25.5 |
|||||
|
Income from operations |
393.6 |
475.8 |
(17.3) % |
735.0 |
854.6 |
(14.0) % |
|||||
|
Floor plan interest expense |
(76.6) |
(34.7) |
(120.7) |
(137.3) |
(62.3) |
(120.4) |
|||||
|
Other interest expense |
(61.2) |
(43.9) |
(39.4) |
(124.8) |
(83.0) |
(50.4) |
|||||
|
Other income |
27.0 |
9.8 |
175.5 |
30.4 |
12.0 |
153.3 |
|||||
|
Income before income taxes |
282.8 |
407.0 |
(30.5) % |
503.3 |
721.3 |
(30.2) % |
|||||
|
Income tax expense |
(66.2) |
(105.9) |
37.5 |
(121.8) |
(190.6) |
36.1 |
|||||
|
Income tax rate |
23.4 % |
26.0 % |
24.2 % |
26.4 % |
|||||||
|
Net income |
$ 216.6 |
$ 301.1 |
(28.1) % |
$ 381.5 |
$ 530.7 |
(28.1) % |
|||||
|
Net income attributable to non-controlling |
(1.0) |
(1.8) |
44.4 % |
(2.5) |
(2.5) |
— % |
|||||
|
Net income attributable to redeemable non- |
(1.4) |
(2.1) |
33.3 % |
(2.3) |
(2.3) |
— % |
|||||
|
Net income attributable to LAD |
$ 214.2 |
$ 297.2 |
(27.9) % |
$ 376.7 |
$ 525.9 |
(28.4) % |
|||||
|
Diluted earnings per share attributable |
|||||||||||
|
Net income per share |
$ 7.87 |
$ 10.78 |
(27.0) % |
$ 13.75 |
$ 19.08 |
(27.9) % |
|||||
|
Diluted shares outstanding |
27.2 |
27.6 |
(1.4) % |
27.4 |
27.6 |
(0.7) % |
|||||
|
NM – not meaningful |
|
LAD |
|||||||||||
|
Key Performance Metrics (Unaudited) |
|||||||||||
|
Three months ended |
% |
Six months ended |
% |
||||||||
|
Favorable |
Favorable |
||||||||||
|
2024 |
2023 |
(Unfavorable) |
2024 |
2023 |
(Unfavorable) |
||||||
|
Gross margin |
|||||||||||
|
New vehicle retail |
7.3 % |
9.6 % |
(230) bps |
7.3 % |
9.9 % |
(260) bps |
|||||
|
Used vehicle retail |
6.5 |
8.7 |
(220) |
6.5 |
8.1 |
(160) |
|||||
|
Finance and insurance |
100.0 |
100.0 |
— |
100.0 |
100.0 |
— |
|||||
|
Service, body and parts |
55.7 |
55.2 |
50 |
55.3 |
54.4 |
90 |
|||||
|
Gross profit margin |
15.4 |
17.1 |
(170) |
15.5 |
17.2 |
(170) |
|||||
|
Unit sales |
|||||||||||
|
New vehicle retail |
92,508 |
83,539 |
10.7 % |
178,191 |
151,334 |
17.7 % |
|||||
|
Used vehicle retail |
109,249 |
80,573 |
35.6 |
211,685 |
158,715 |
33.4 |
|||||
|
Average selling price |
|||||||||||
|
New vehicle retail |
$ 47,603 |
$ 48,058 |
(0.9) % |
$ 47,240 |
$ 48,195 |
(2.0) % |
|||||
|
Used vehicle retail |
27,332 |
30,471 |
(10.3) |
27,337 |
29,503 |
(7.3) |
|||||
|
Average gross profit per unit |
|||||||||||
|
New vehicle retail |
$ 3,467 |
$ 4,635 |
(25.2) % |
$ 3,457 |
$ 4,764 |
(27.4) % |
|||||
|
Used vehicle retail |
1,790 |
2,640 |
(32.2) |
1,787 |
2,384 |
(25.0) |
|||||
|
Finance and insurance |
1,789 |
2,059 |
(13.1) |
1,799 |
2,117 |
(15.0) |
|||||
|
Total vehicle(1) |
4,351 |
5,710 |
(23.8) |
4,348 |
5,651 |
(23.1) |
|||||
|
Revenue mix |
|||||||||||
|
New vehicle retail |
47.7 % |
49.5 % |
47.3 % |
48.3 % |
|||||||
|
Used vehicle retail |
32.3 |
30.3 |
32.5 |
31.0 |
|||||||
|
Used vehicle wholesale |
3.1 |
5.0 |
3.5 |
5.1 |
|||||||
|
Finance and insurance, net |
3.9 |
4.2 |
3.9 |
4.3 |
|||||||
|
Service, body and parts |
10.3 |
9.9 |
10.5 |
10.2 |
|||||||
|
Fleet and other |
2.7 |
1.1 |
2.3 |
1.1 |
|||||||
|
Gross Profit Mix |
|||||||||||
|
New vehicle retail |
22.5 % |
28.0 % |
22.3 % |
27.8 % |
|||||||
|
Used vehicle retail |
13.7 |
15.4 |
13.7 |
14.6 |
|||||||
|
Used vehicle wholesale |
— |
— |
— |
(0.1) |
|||||||
|
Finance and insurance, net |
25.3 |
24.4 |
25.4 |
25.3 |
|||||||
|
Service, body and parts |
37.3 |
31.9 |
37.4 |
32.2 |
|||||||
|
Fleet and other |
1.2 |
0.3 |
1.2 |
0.2 |
|||||||
|
Adjusted |
As reported |
Adjusted |
As reported |
||||||||||||
|
Three months |
Three months |
Six months ended |
Six months ended |
||||||||||||
|
Other metrics |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
|||||||
|
SG&A as a % of revenue |
10.5 % |
10.3 % |
10.6 % |
10.4 % |
10.6 % |
10.6 % |
10.7 % |
10.6 % |
|||||||
|
SG&A as a % of gross profit |
67.9 |
60.4 |
68.5 |
60.8 |
68.6 |
61.5 |
69.2 |
61.9 |
|||||||
|
Operating profit as a % of revenue |
4.3 |
5.9 |
4.3 |
5.9 |
4.2 |
5.7 |
4.1 |
5.7 |
|||||||
|
Operating profit as a % of gross profit |
28.2 |
34.8 |
27.6 |
34.4 |
27.2 |
33.3 |
26.6 |
32.9 |
|||||||
|
Pretax margin |
3.1 |
5.1 |
3.1 |
5.0 |
2.9 |
4.8 |
2.8 |
4.8 |
|||||||
|
Net profit margin |
2.3 |
3.8 |
2.3 |
3.7 |
2.2 |
3.6 |
2.1 |
3.5 |
|||||||
|
(1) |
Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail |
|
LAD |
|||||||||||
|
Same Store Operating Highlights (Unaudited) |
|||||||||||
|
Three months ended |
% |
Six months ended |
% |
||||||||
|
Favorable |
Favorable |
||||||||||
|
2024 |
2023 |
(Unfavorable) |
2024 |
2023 |
(Unfavorable) |
||||||
|
Revenues |
|||||||||||
|
New vehicle retail |
$ 3,810.0 |
$ 3,954.6 |
(3.7) % |
$ 7,069.5 |
$ 7,140.6 |
(1.0) % |
|||||
|
Used vehicle retail |
2,254.0 |
2,417.9 |
(6.8) |
4,291.3 |
4,562.6 |
(5.9) |
|||||
|
Finance and insurance |
313.6 |
332.5 |
(5.7) |
611.2 |
643.6 |
(5.0) |
|||||
|
Service, body and parts |
778.1 |
789.5 |
(1.4) |
1,517.7 |
1,506.3 |
0.8 |
|||||
|
Total revenues |
7,478.6 |
7,986.2 |
(6.4) |
14,113.5 |
14,748.5 |
(4.3) |
|||||
|
Gross profit |
|||||||||||
|
New vehicle retail |
$ 265.1 |
$ 381.5 |
(30.5) % |
$ 500.8 |
$ 704.8 |
(28.9) % |
|||||
|
Used vehicle retail |
169.5 |
209.1 |
(18.9) |
322.2 |
369.5 |
(12.8) |
|||||
|
Finance and insurance |
313.6 |
332.5 |
(5.7) |
611.2 |
643.6 |
(5.0) |
|||||
|
Service, body and parts |
438.0 |
437.3 |
0.2 |
847.4 |
821.3 |
3.2 |
|||||
|
Total gross profit |
1,193.5 |
1,364.2 |
(12.5) |
2,287.9 |
2,542.2 |
(10.0) |
|||||
|
Gross margin |
|||||||||||
|
New vehicle retail |
7.0 % |
9.6 % |
(260) bps |
7.1 % |
9.9 % |
(280) bps |
|||||
|
Used vehicle retail |
7.5 |
8.6 |
(110) |
7.5 |
8.1 |
(60) |
|||||
|
Finance and insurance |
100.0 |
100.0 |
— |
100.0 |
100.0 |
— |
|||||
|
Service, body and parts |
56.3 |
55.4 |
90 |
55.8 |
54.5 |
130 |
|||||
|
Gross profit margin |
16.0 |
17.1 |
(110) |
16.2 |
17.2 |
(100) |
|||||
|
Unit sales |
|||||||||||
|
New vehicle retail |
78,487 |
82,330 |
(4.7) % |
146,830 |
148,262 |
(1.0) % |
|||||
|
Used vehicle retail |
78,223 |
79,201 |
(1.2) |
152,867 |
155,024 |
(1.4) |
|||||
|
Average selling price |
|||||||||||
|
New vehicle retail |
$ 48,543 |
$ 48,033 |
1.1 % |
$ 48,147 |
$ 48,162 |
— % |
|||||
|
Used vehicle retail |
28,816 |
30,529 |
(5.6) |
28,072 |
29,432 |
(4.6) |
|||||
|
Average gross profit per unit |
|||||||||||
|
New vehicle retail |
$ 3,378 |
$ 4,634 |
(27.1) % |
$ 3,411 |
$ 4,754 |
(28.2) % |
|||||
|
Used vehicle retail |
2,167 |
2,640 |
(17.9) |
2,107 |
2,383 |
(11.6) |
|||||
|
Finance and insurance |
2,001 |
2,059 |
(2.8) |
2,039 |
2,122 |
(3.9) |
|||||
|
Total vehicle(1) |
4,762 |
5,712 |
(16.6) |
4,762 |
5,653 |
(15.8) |
|||||
|
(1) |
Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail |
|
LAD |
|||||||
|
Other Highlights (Unaudited) |
|||||||
|
Three months ended June 30, |
Six months ended June 30, |
||||||
|
2024 |
2024 |
||||||
|
Key Performance by Country |
Total Revenue |
Total Gross Profit |
Total Revenue |
Total Gross Profit |
|||
|
United States |
77.0 % |
82.7 % |
77.9 % |
83.6 % |
|||
|
United Kingdom |
19.5 % |
14.3 % |
18.9 % |
13.7 % |
|||
|
Canada |
3.5 % |
3.0 % |
3.2 % |
2.7 % |
|||
|
As of |
|||||
|
June 30, |
December 31, |
June 30, |
|||
|
2024 |
2023 |
2023 |
|||
|
Days Supply(1) |
|||||
|
New vehicle inventory |
87 |
65 |
51 |
||
|
Used vehicle inventory |
65 |
64 |
58 |
||
|
(1) |
Days supply calculated based on current inventory levels, including in-transit vehicles, and a 30-day historical cost of sales level. |
|
Selected Financing Operations Financial Information |
|||||||||||||||
|
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
|
($ in millions) |
2024 |
% (1) |
2023 |
% (1) |
2024 |
% (1) |
2023 |
% (1) |
|||||||
|
Interest margin: |
|||||||||||||||
|
Interest and fee income |
$ 83.8 |
9.3 |
$ 59.4 |
8.4 |
$ 161.1 |
9.1 |
$ 108.7 |
8.4 |
|||||||
|
Interest expense |
(47.0) |
(5.2) |
(45.6) |
(6.5) |
(94.8) |
(5.4) |
(83.1) |
(6.4) |
|||||||
|
Total interest margin |
$ 36.8 |
4.1 |
$ 13.8 |
2.0 |
$ 66.3 |
3.8 |
$ 25.6 |
2.0 |
|||||||
|
Lease income |
29.0 |
4.6 |
51.4 |
9.2 |
|||||||||||
|
Depreciation and amortization |
(27.3) |
(2.0) |
(45.3) |
(4.4) |
|||||||||||
|
Lease income, net |
1.7 |
2.6 |
6.1 |
4.8 |
|||||||||||
|
Selling, general and administrative |
(11.1) |
(9.3) |
(21.8) |
(17.9) |
|||||||||||
|
Provision expense |
(20.2) |
(2.2) |
(25.8) |
(3.6) |
(45.2) |
(2.6) |
(52.0) |
(4.0) |
|||||||
|
Finance operations income (loss) |
$ 7.2 |
$ (18.7) |
$ 5.4 |
$ (39.5) |
|||||||||||
|
Total average managed finance receivables |
$ 3,632.0 |
$ 2,823.3 |
$ 3,544.2 |
$ 2,618.2 |
|||||||||||
|
(1) |
Annualized percentage of total average managed finance receivables |
|
LAD |
|||
|
Condensed Consolidated Balance Sheets (Unaudited) |
|||
|
(In millions) |
|||
|
June 30, 2024 |
December 31, 2023 |
||
|
Cash, restricted cash, and cash equivalents |
$ 674.7 |
$ 941.4 |
|
|
Trade receivables, net |
1,205.0 |
1,123.1 |
|
|
Inventories, net |
6,242.9 |
4,753.9 |
|
|
Other current assets |
194.8 |
136.8 |
|
|
Total current assets |
$ 8,317.4 |
$ 6,955.2 |
|
|
Property and equipment, net |
4,615.2 |
3,981.4 |
|
|
Finance receivables, net |
3,623.9 |
3,242.3 |
|
|
Intangibles |
4,686.2 |
4,332.8 |
|
|
Other non-current assets |
1,924.5 |
1,120.8 |
|
|
Total assets |
$ 23,167.2 |
$ 19,632.5 |
|
|
Floor plan notes payable |
5,287.5 |
3,635.5 |
|
|
Other current liabilities |
1,693.0 |
1,296.7 |
|
|
Total current liabilities |
$ 6,980.5 |
$ 4,932.2 |
|
|
Long-term debt, less current maturities |
6,071.4 |
5,483.7 |
|
|
Non-recourse notes payable, less current maturities |
1,962.4 |
1,671.7 |
|
|
Other long-term liabilities and deferred revenue |
1,712.8 |
1,262.0 |
|
|
Total liabilities |
$ 16,727.1 |
$ 13,349.6 |
|
|
Redeemable non-controlling interest and equity |
6,440.1 |
6,282.9 |
|
|
Total liabilities, redeemable non-controlling interest, and equity |
$ 23,167.2 |
$ 19,632.5 |
|
|
LAD |
|||
|
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|||
|
(In millions) |
|||
|
Six months ended June 30, |
|||
|
Cash flows from operating activities: |
2024 |
2023 |
|
|
Net income |
$ 381.5 |
$ 530.7 |
|
|
Adjustments to reconcile net income to net cash used in operating activities |
253.3 |
174.3 |
|
|
Changes in: |
|||
|
Inventories |
(544.1) |
(350.2) |
|
|
Finance receivables, net |
(386.9) |
(684.6) |
|
|
Floor plan notes payable, net |
384.4 |
58.4 |
|
|
Other operating activities |
55.8 |
(27.3) |
|
|
Net cash provided by (used in) operating activities |
144.0 |
(298.7) |
|
|
Cash flows from investing activities: |
|||
|
Capital expenditures |
(209.7) |
(97.1) |
|
|
Cash paid for acquisitions, net of cash acquired |
(1,169.5) |
(978.5) |
|
|
Proceeds from sales of stores |
6.9 |
85.7 |
|
|
Other investing activities |
(142.8) |
(10.3) |
|
|
Net cash used in investing activities |
(1,515.1) |
(1,000.2) |
|
|
Cash flows from financing activities: |
|||
|
Net borrowings on floor plan notes payable, non-trade |
444.5 |
223.5 |
|
|
Net borrowings non-recourse notes payable |
320.2 |
824.9 |
|
|
Net borrowings of other debt and finance lease liabilities |
604.5 |
249.6 |
|
|
Proceeds from issuance of common stock |
13.8 |
14.9 |
|
|
Repurchase of common stock |
(217.2) |
(14.5) |
|
|
Dividends paid |
(28.2) |
(25.4) |
|
|
Other financing activity |
(20.0) |
(24.5) |
|
|
Net cash provided by financing activities |
1,117.6 |
1,248.5 |
|
|
Effect of exchange rate changes on cash and restricted cash |
(3.1) |
8.1 |
|
|
Change in cash, restricted cash, and cash equivalents |
(256.6) |
(42.3) |
|
|
Cash, restricted cash, and cash equivalents at beginning of period |
972.0 |
271.5 |
|
|
Cash, restricted cash, and cash equivalents at end of period |
715.4 |
229.2 |
|
|
LAD |
|||
|
Reconciliation of Non-GAAP Cash Flow from Operations (Unaudited) |
|||
|
(In millions) |
|||
|
Six months ended June 30, |
|||
|
Net cash provided by operating activities |
2024 |
2023 |
|
|
As reported |
$ 144.0 |
$ (298.7) |
|
|
Floor plan notes payable, non-trade, net |
444.5 |
223.5 |
|
|
Adjust: finance receivables activity |
386.9 |
684.6 |
|
|
Less: Borrowings on floor plan notes payable, non-trade associated with |
(22.7) |
(109.7) |
|
|
Adjusted |
$ 952.7 |
$ 499.7 |
|
|
LAD |
|||||||||
|
Reconciliation of Certain Non-GAAP Financial Measures (Unaudited) |
|||||||||
|
(In millions, except for per share data) |
|||||||||
|
Three Months Ended June 30, 2024 |
|||||||||
|
As reported |
Insurance |
Acquisition |
Tax attribute |
Adjusted |
|||||
|
Selling, general and administrative |
$ 975.2 |
$ (6.0) |
$ (1.8) |
$ — |
$ 967.4 |
||||
|
Operating income |
393.6 |
6.0 |
1.8 |
— |
401.4 |
||||
|
Income before income taxes |
282.8 |
6.0 |
1.8 |
— |
290.6 |
||||
|
Income tax (provision) benefit |
(66.2) |
(1.5) |
1.3 |
(7.6) |
(74.0) |
||||
|
Net income |
$ 216.6 |
$ 4.5 |
$ 3.1 |
$ (7.6) |
$ 216.6 |
||||
|
Net income attributable to non-controlling interests |
(1.0) |
— |
— |
— |
(1.0) |
||||
|
Net income attributable to redeemable non-controlling |
(1.4) |
— |
— |
— |
(1.4) |
||||
|
Net income attributable to LAD |
$ 214.2 |
$ 4.5 |
$ 3.1 |
$ (7.6) |
$ 214.2 |
||||
|
Diluted earnings per share attributable to LAD |
$ 7.87 |
$ 0.17 |
$ 0.11 |
$ (0.28) |
$ 7.87 |
||||
|
Diluted share count |
27.2 |
||||||||
|
Three Months Ended June 30, 2023 |
|||||||||
|
As reported |
Net disposal |
Insurance |
Acquisition |
Adjusted |
|||||
|
Selling, general and administrative |
$ 842.2 |
$ 1.0 |
$ (2.4) |
$ (4.5) |
$ 836.3 |
||||
|
Operating income |
475.8 |
(1.0) |
2.4 |
4.5 |
481.7 |
||||
|
Income before income taxes |
407.0 |
(1.0) |
2.4 |
4.5 |
412.9 |
||||
|
Income tax (provision) benefit |
(105.9) |
0.4 |
(0.6) |
(0.5) |
(106.6) |
||||
|
Net income |
$ 301.1 |
$ (0.6) |
$ 1.8 |
$ 4.0 |
$ 306.3 |
||||
|
Net income attributable to non-controlling interests |
$ (1.8) |
$ — |
$ — |
$ — |
$ (1.8) |
||||
|
Net income attributable to redeemable non-controlling |
$ (2.1) |
$ — |
$ — |
$ — |
$ (2.1) |
||||
|
Net income attributable to LAD |
$ 297.2 |
$ (0.6) |
$ 1.8 |
$ 4.0 |
$ 302.4 |
||||
|
Diluted earnings per share attributable to LAD |
$ 10.78 |
$ (0.02) |
$ 0.06 |
$ 0.14 |
$ 10.96 |
||||
|
Diluted share count |
27.6 |
||||||||
|
LAD |
|||||||||||
|
Reconciliation of Certain Non-GAAP Financial Measures (Unaudited) |
|||||||||||
|
(In millions, except for per share data) |
|||||||||||
|
Six Months Ended June 30, 2024 |
|||||||||||
|
As reported |
Insurance |
Acquisition |
Tax attribute |
Adjusted |
|||||||
|
Selling, general and administrative |
$ 1,909.5 |
$ (6.0) |
$ (9.5) |
$ — |
$ 1,894.0 |
||||||
|
Operating income |
735.0 |
6.0 |
9.5 |
— |
750.5 |
||||||
|
Income before income taxes |
503.3 |
6.0 |
9.5 |
— |
518.8 |
||||||
|
Income tax provision |
(121.8) |
(1.5) |
(0.3) |
(7.6) |
(131.2) |
||||||
|
Net income |
$ 381.5 |
$ 4.5 |
$ 9.2 |
$ (7.6) |
$ 387.6 |
||||||
|
Net income attributable to non-controlling interests |
(2.5) |
— |
— |
— |
(2.5) |
||||||
|
Net income attributable to redeemable non-controlling interest |
(2.3) |
— |
— |
— |
(2.3) |
||||||
|
Net income attributable to LAD |
$ 376.7 |
$ 4.5 |
$ 9.2 |
$ (7.6) |
$ 382.8 |
||||||
|
Diluted earnings per share attributable to LAD |
$ 13.75 |
$ 0.17 |
$ 0.33 |
$ (0.28) |
$ 13.97 |
||||||
|
Diluted share count |
27.4 |
||||||||||
|
Six Months Ended June 30, 2023 |
|||||||||||
|
As reported |
Net disposal |
Insurance |
Acquisition |
Contract |
Adjusted |
||||||
|
Selling, general and administrative |
$ 1,606.6 |
$ 8.2 |
$ (2.5) |
$ (5.7) |
$ (10.1) |
$ 1,596.5 |
|||||
|
Operating income |
854.6 |
(8.2) |
2.5 |
5.7 |
10.1 |
864.7 |
|||||
|
Income before income taxes |
721.3 |
(8.2) |
2.5 |
5.7 |
10.1 |
731.4 |
|||||
|
Income tax (provision) benefit |
(190.6) |
2.4 |
(0.7) |
(0.7) |
(2.7) |
(192.3) |
|||||
|
Net income |
$ 530.7 |
$ (5.8) |
$ 1.8 |
$ 5.0 |
$ 7.4 |
$ 539.1 |
|||||
|
Net income attributable to non-controlling interests |
(2.5) |
— |
— |
— |
— |
(2.5) |
|||||
|
Net income attributable to redeemable non- |
(2.3) |
— |
— |
— |
— |
(2.3) |
|||||
|
Net income attributable to LAD |
$ 525.9 |
$ (5.8) |
$ 1.8 |
$ 5.0 |
$ 7.4 |
$ 534.3 |
|||||
|
Diluted earnings per share attributable to LAD |
$ 19.08 |
$ (0.21) |
$ 0.06 |
$ 0.18 |
$ 0.27 |
$ 19.38 |
|||||
|
Diluted share count |
27.6 |
||||||||||
|
LAD |
|||||||||||
|
Adjusted EBITDA and Net Debt to Adjusted EBITDA (Unaudited) |
|||||||||||
|
(In millions) |
|||||||||||
|
Three months ended |
% |
Six months ended |
% |
||||||||
|
Favorable |
Favorable |
||||||||||
|
2024 |
2023 |
(Unfavorable) |
2024 |
2023 |
(Unfavorable) |
||||||
|
EBITDA and Adjusted EBITDA |
|||||||||||
|
Net income |
$ 216.6 |
$ 301.1 |
(28.1) % |
$ 381.5 |
$ 530.7 |
(28.1) % |
|||||
|
Flooring interest expense |
76.6 |
34.7 |
120.7 |
137.3 |
62.3 |
120.4 |
|||||
|
Other interest expense |
61.2 |
43.9 |
39.4 |
124.8 |
83.0 |
50.4 |
|||||
|
Financing operations interest expense |
47.0 |
45.6 |
3.1 |
94.8 |
83.1 |
14.1 |
|||||
|
Income tax expense |
66.2 |
105.9 |
(37.5) |
121.8 |
190.6 |
(36.1) |
|||||
|
Depreciation and amortization |
62.3 |
48.4 |
28.7 |
120.0 |
95.6 |
25.5 |
|||||
|
Financing operations depreciation expense |
27.3 |
2.0 |
1,265.0 % |
45.3 |
4.4 |
929.5 % |
|||||
|
EBITDA |
$ 557.2 |
$ 581.6 |
(4.2) % |
$ 1,025.5 |
$ 1,049.7 |
(2.3) % |
|||||
|
Other adjustments: |
|||||||||||
|
Less: flooring interest expense |
$ (76.6) |
$ (34.7) |
(120.7) |
$ (137.3) |
$ (62.3) |
(120.4) |
|||||
|
Less: financing operations interest expense |
(47.0) |
(45.6) |
(3.1) |
(94.8) |
(83.1) |
(14.1) |
|||||
|
Less: used vehicle line of credit interest |
(6.0) |
(3.3) |
(81.8) |
(12.1) |
(4.8) |
(152.1) |
|||||
|
Add: acquisition expenses |
1.8 |
4.5 |
(60.0) |
9.5 |
5.7 |
66.7 |
|||||
|
Less: loss (gain) on divestitures |
— |
(1.0) |
NM |
— |
(8.2) |
NM |
|||||
|
Add: insurance reserves |
6.0 |
2.4 |
NM |
6.0 |
2.5 |
NM |
|||||
|
Add: contract buyouts |
— |
— |
NM |
— |
10.1 |
NM |
|||||
|
Adjusted EBITDA |
$ 435.4 |
$ 503.9 |
(13.6) % |
$ 796.8 |
$ 909.6 |
(12.4) % |
|||||
|
NM – not meaningful |
|
As of |
% |
||||
|
June 30, |
Increase |
||||
|
Net Debt to Adjusted EBITDA |
2024 |
2023 |
(Decrease) |
||
|
Floor plan notes payable: non-trade |
$ 2,697.4 |
$ 1,708.8 |
57.9 % |
||
|
Floor plan notes payable |
2,590.1 |
1,107.9 |
133.8 |
||
|
Used and service loaner vehicle inventory financing facility |
1,014.8 |
876.0 |
15.8 |
||
|
Revolving lines of credit |
1,848.5 |
1,453.6 |
27.2 |
||
|
Warehouse facilities |
701.0 |
705.0 |
(0.6) |
||
|
Non-recourse notes payable |
2,025.8 |
1,247.1 |
62.4 |
||
|
4.625% Senior notes due 2027 |
400.0 |
400.0 |
— |
||
|
4.375% Senior notes due 2031 |
550.0 |
550.0 |
— |
||
|
3.875% Senior notes due 2029 |
800.0 |
800.0 |
— |
||
|
Finance leases and other debt |
876.4 |
687.8 |
27.4 |
||
|
Unamortized debt issuance costs |
(28.3) |
(31.4) |
(9.9) |
||
|
Total debt |
$ 13,475.7 |
$ 9,504.8 |
41.8 % |
||
|
Less: Floor plan related debt |
$ (6,302.3) |
$ (3,692.7) |
70.7 % |
||
|
Less: Financing operations related debt |
(2,726.8) |
(1,952.1) |
39.7 |
||
|
Less: Unrestricted cash and cash equivalents |
(516.4) |
(88.7) |
482.2 |
||
|
Less: Marketable securities |
(51.4) |
— |
— |
||
|
Less: Availability on used vehicle and service loaner financing facilities |
(30.4) |
(48.7) |
(37.6) |
||
|
Net Debt |
$ 3,848.4 |
$ 3,722.6 |
3.4 % |
||
|
TTM Adjusted EBITDA |
$ 1,651.1 |
$ 1,820.3 |
(9.3) % |
||
|
Net debt to Adjusted EBITDA |
2.33 x |
2.05 x |
|||
|
NM – not meaningful |
SOURCE Lithia Motors, Inc.