Biggest changeThese measures should not be considered an alternative to GAAP measures. 33 The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations: Year Ended December 31, 2022 ($ in millions, except per share amounts) As reported Net disposal gain on sale of stores Investment loss Insurance reserves Acquisition expenses Adjusted Selling, general and administrative $ 3,044.1 $ 66.0 $ — $ (4.9) $ (15.0) $ 3,090.2 Operating income (loss) 1,941.1 (66.0) — 4.9 15.0 1,895.0 Other (expense) income, net (43.2) — 39.2 — — (4.0) Income (loss) before income taxes $ 1,730.0 $ (66.0) $ 39.2 $ 4.9 $ 15.0 $ 1,723.1 Income tax (provision) benefit (468.4) 19.1 — (1.3) (4.0) (454.6) Net income (loss) 1,261.6 (46.9) 39.2 3.6 11.0 1,268.5 Net income attributable to non-controlling interest (4.8) — — — — (4.8) Net income attributable to redeemable non-controlling interest (5.8) — — — — (5.8) Net income (loss) attributable to Lithia Motors, Inc. $ 1,251.0 $ (46.9) $ 39.2 $ 3.6 $ 11.0 $ 1,257.9 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 44.17 $ (1.65) $ 1.38 $ 0.13 $ 0.39 $ 44.42 Diluted share count 28.3 Year Ended December 31, 2021 ($ in millions, except per share amounts) As reported Asset impairment Investment loss Insurance reserves Acquisition expenses Loss on redemption of senior notes Adjusted Asset impairment $ 1.9 $ (1.9) $ — $ — $ — $ — $ — Selling, general and administrative 2,480.8 — — (5.8) (20.2) — 2,454.8 Operating income 1,662.5 1.9 — 5.8 20.2 — 1,690.4 Other (expense) income, net (52.0) — 66.4 — — 10.3 24.7 Income before income taxes $ 1,484.8 $ 1.9 $ 66.4 $ 5.8 $ 20.2 $ 10.3 $ 1,589.4 Income tax (provision) benefit (422.1) (0.5) 6.6 (1.6) (5.1) (2.7) (425.4) Net income 1,062.7 1.4 73.0 4.2 15.1 7.6 1,164.0 Net income attributable to non-controlling interest (1.7) — — — — — (1.7) Net income attributable to redeemable non-controlling interest (0.9) — — — — — (0.9) Net income attributable to Lithia Motors, Inc. $ 1,060.1 $ 1.4 $ 73.0 $ 4.2 $ 15.1 $ 7.6 $ 1,161.4 Diluted earnings per share attributable to Lithia Motors, Inc. $ 36.54 $ 0.05 $ 2.52 $ 0.14 $ 0.52 $ 0.26 $ 40.03 Diluted share count 29.0 34 Year Ended December 31, 2020 ($ in millions, except per share amounts) As reported Net disposal gain on sale of stores Asset impairment Investment gain Insurance reserves Acquisition expenses Tax attribute Adjusted Asset impairment $ 7.9 $ — $ (7.9) $ — $ — $ — $ — $ — Selling, general and administrative 1,437.9 16.6 — — (6.1) (3.0) — 1,445.4 Operating income (loss) 692.7 (16.6) 7.9 — 6.1 3.0 — 693.1 Other income (expense), net 61.8 — — (43.8) — — — 18.0 Income before income taxes $ 648.5 $ (16.6) $ 7.9 $ (43.8) $ 6.1 $ 3.0 $ — $ 605.1 Income tax (provision) benefit (178.2) 4.6 (2.3) 12.1 (1.6) (0.8) (0.8) (167.0) Net income attributable to Lithia Motors, Inc. $ 470.3 $ (12.0) $ 5.6 $ (31.7) $ 4.5 $ 2.2 $ (0.8) $ 438.1 Diluted earnings per share attributable to Lithia Motors, Inc. $ 19.53 $ (0.50) $ 0.23 $ (1.32) $ 0.19 $ 0.09 $ (0.03) $ 18.19 Diluted share count 24.1 Liquidity and Capital Resources We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility.
Biggest changeThese measures should not be considered an alternative to GAAP measures. 35 The following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations: Year Ended December 31, 2023 ($ in millions, except per share amounts) As reported Net disposal gain on sale of stores Investment loss Insurance reserves Acquisition expenses Contract buyouts Adjusted Selling, general and administrative $ 3,294.8 $ 31.2 $ — $ (5.4) $ (27.2) $ (14.3) $ 3,279.1 Operating income (loss) 1,692.4 (31.2) — 5.4 27.2 14.3 1,708.1 Other income, net 22.0 — 1.7 — — — 23.7 Income (loss) before income taxes $ 1,362.3 $ (31.2) $ 1.7 $ 5.4 $ 27.2 $ 14.3 $ 1,379.7 Income tax (provision) benefit (350.6) 8.2 (4.0) (1.4) (1.0) (3.8) (352.6) Net income (loss) 1,011.7 (23.0) (2.3) 4.0 26.2 10.5 1,027.1 Net income attributable to non-controlling interest (6.5) — — — — — (6.5) Net income attributable to redeemable non-controlling interest (4.4) — — — — — (4.4) Net income (loss) attributable to Lithia Motors, Inc. $ 1,000.8 $ (23.0) $ (2.3) $ 4.0 $ 26.2 $ 10.5 $ 1,016.2 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 36.29 $ (0.83) $ (0.08) $ 0.15 $ 0.95 $ 0.38 $ 36.86 Diluted share count 27.6 Year Ended December 31, 2022 ($ in millions, except per share amounts) As reported Net disposal gain on sale of stores Investment loss Insurance reserves Acquisition expenses Adjusted Selling, general and administrative 3,044.1 66.0 — (4.9) (15.0) 3,090.2 Operating income (loss) 1,941.1 (66.0) — 4.9 15.0 1,895.0 Other (expense) income, net (43.2) — 39.2 — — (4.0) Income (loss) before income taxes $ 1,730.0 $ (66.0) $ 39.2 $ 4.9 $ 15.0 $ 1,723.1 Income tax (provision) benefit (468.4) 19.1 — (1.3) (4.0) (454.6) Net income (loss) 1,261.6 $ (46.9) 39.2 3.6 11.0 1,268.5 Net income attributable to non-controlling interest (4.8) — — — — (4.8) Net income attributable to redeemable non-controlling interest (5.8) — — — — (5.8) Net income (loss) attributable to Lithia Motors, Inc. $ 1,251.0 $ (46.9) $ 39.2 $ 3.6 $ 11.0 $ 1,257.9 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 44.17 $ (1.65) $ 1.38 $ 0.13 $ 0.39 $ 44.42 Diluted share count 28.3 36 Year Ended December 31, 2021 ($ in millions, except per share amounts) As reported Asset impairment Investment loss Insurance reserves Acquisition expenses Loss on redemption of senior notes Adjusted Asset impairment $ 1.9 $ (1.9) $ — $ — $ — $ — $ — Selling, general and administrative 2,480.8 — — (5.8) (20.2) — 2,454.8 Operating income 1,662.5 1.9 — 5.8 20.2 — 1,690.4 Other (expense) income, net (52.0) — 66.4 — — 10.3 24.7 Income before income taxes $ 1,484.8 $ 1.9 $ 66.4 $ 5.8 $ 20.2 $ 10.3 $ 1,589.4 Income tax (provision) benefit (422.1) (0.5) 6.6 (1.6) (5.1) (2.7) (425.4) Net income $ 1,062.7 $ 1.4 $ 73.0 $ 4.2 $ 15.1 $ 7.6 $ 1,164.0 Net income attributable to non-controlling interest (1.7) — — — — — (1.7) Net income attributable to redeemable non-controlling interest (0.9) — — — — — (0.9) Net income attributable to Lithia Motors, Inc. $ 1,060.1 $ 1.4 $ 73.0 $ 4.2 $ 15.1 $ 7.6 $ 1,161.4 Diluted earnings per share attributable to Lithia Motors, Inc. $ 36.54 $ 0.05 $ 2.52 $ 0.14 $ 0.52 $ 0.26 $ 40.03 Diluted share count 29.0 Liquidity and Capital Resources We manage our liquidity and capital resources in the context of our overall business strategy, continually forecasting and managing our cash, working capital balances and capital structure to meet the short-term and long-term obligations of our business while maintaining liquidity and financial flexibility.
During 2022, actions taken to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in loans and leases originated having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.
Actions taken during 2022 to adjust ROI targets in the context of the uncertain macroeconomic environment, along with the acquisition of dealerships whose brands attract relatively more credit-worthy consumers, resulted in loans and leases originated subsequently having higher weighted average credit scores and lower weighted average contract rate and front-end loan-to-values (FE LTV) than prior periods.
Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 12.7%, due to a 13.8% increase in average selling price per retail unit, partially offset by a 0.9% decrease in unit volume.
Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 12.8%, due to a 13.7% increase in average selling price per retail unit, partially offset by a 0.8% decrease in unit volume.
We apply an 40 income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.
We apply an income approach for the fair value of intangible franchise rights which discounts the projected future net cash flow using an appropriate discount rate that reflects the risks associated with such projected future cash flow.
See Note 1 – Summary of Significant Accounting Policies and Note 16 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.
See Note 1 – Summary of Significant Accounting Policies and Note 16 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report. 42
The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2022, 2021, or 2020. During the third quarter of 2021, there were indications of impairment at a certain location. We tested the franchise value for this location, which resulted in an impairment charge of $1.9 million.
The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2023, 2022, or 2021. During the third quarter of 2021, there were indications of impairment at a certain location. We tested the franchise value for this location, which resulted in an impairment charge of $1.9 million.
With more late-model units in operation, continued increase of vehicles in operation from 2015 to 2019, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance.
With more late-model units in operation, continued increase of vehicles in operation, and a plateauing new vehicle market, we believe the increased number of units in operation will continue to benefit our service, body and parts revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance.
For example, a store acquired in November 2021 would be included in same store operating data beginning in December 2022, after its first complete comparable month of operations.
For example, a store acquired in November 2022 would be included in same store operating data beginning in December 2023, after its first complete comparable month of operations.
Changes in the provision for loan and lease losses as a percentage of ending managed receivables reflect the effect of changes in loss experience and economic factors on our outlook for net losses expected to occur over the remaining contractual life of the loans and leases receivable. Financing Operations income does not include any allocation of corporate overhead costs.
Changes in the provision for loan and lease losses as a percentage of ending managed receivables reflect the effect of changes in loss experience, economic factors, and asset-specific risks on our outlook for net losses expected to occur over the remaining contractual life of the loans and leases receivable. 29 Financing Operations income does not include any allocation of corporate overhead costs.
We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2022, we evaluated our indefinite-lived intangible assets using a qualitative assessment process.
We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment. In 2023, we evaluated our indefinite-lived intangible assets using a qualitative assessment process.
We tested the goodwill and franchise value for this location. As a result, we identified it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $1.9 million, which was equal to the difference between the fair value and the carrying value for franchise value.
As a result, we identified it was more likely than not the fair values were less than the carrying amounts, and we recorded a non-cash impairment charge of $1.9 million, which was equal to the difference between the fair value and the carrying value for franchise value.
Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 2.7% of our total franchise value and goodwill as of December 31, 2022.
Furthermore, if a manufacturer becomes insolvent, we may be required to record a partial or total impairment on the franchise value and/or goodwill related to that manufacturer. No individual manufacturer accounted for more than 2.1% of our total franchise value and goodwill as of December 31, 2023.
During 2022, our stores sold an average of 91 used vehicles per store per month. This compares to 92 used vehicles per store per month in 2021 and 78 in 2020. Used vehicle operations are generally an opportunity area for recently acquired and opened locations.
During 2023, our stores sold an average of 82 used vehicles per store per month. This compares to 91 used vehicles per store per month in 2022 and 92 in 2021. Used vehicle operations are generally an opportunity area for recently acquired and opened locations.
Income Tax Provision Our effective income tax rate was as follows: Year Ended December 31, 2022 2021 2020 Effective income tax rate 27.1 % 28.4 % 27.5 % Effective income tax rate excluding non-core items (1) 26.4 26.8 27.6 (1) See “Non-GAAP Reconciliations” for more details Our effective income tax rate was 27.1% for 2022 compared to 28.4% for 2021.
Income Tax Provision Our effective income tax rate was as follows: Year Ended December 31, 2023 2022 2021 Effective income tax rate 25.7 % 27.1 % 28.4 % Effective income tax rate excluding non-core items (1) 25.6 26.4 26.8 (1) See “Non-GAAP Reconciliations” for more details Our effective income tax rate was 25.7% for 2023 compared to 27.1% for 2022.
Our effective income tax rate in 2021 was also negatively affected by a valuation allowance established for certain deferred tax assets not expected to be realized. The increase in tax rate was offset by stock awards vesting in the current period and a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.
Our effective income tax rate in 2022 was negatively affected by a valuation allowance established for certain deferred tax assets not expected to be realized. The increase in tax rate was offset by share-based awards vesting in the current period and a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.
We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts. 2022 vs. 2021 Our service, body and parts revenue grew in all areas, primarily due to our strategic acquisition growth. On a same store basis, service, body and parts revenue increased 9.8%, primarily driven by an increase in customer pay of 10.3%.
We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts. 2023 vs. 2022 Our service, body and parts revenue grew in all areas, primarily due to our strategic acquisition growth. On a same store basis, service, body and parts revenue increased 5.5%, primarily driven by an increase in customer pay of 5.2%.
Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below: Year Ended December 31, ($ in millions) 2022 2021 2020 Number of stores acquired 31 77 30 Number of stores opened 1 1 — Cash paid for acquisitions, net of cash acquired $ (1,243.6) $ (2,699.3) $ (1,503.3) Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory 116.5 355.5 255.0 Cash paid for acquisitions, net of cash acquired – adjusted $ (1,127.1) $ (2,343.8) $ (1,248.3) 37 We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.
Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below: Year Ended December 31, ($ in millions) 2023 2022 2021 Number of stores acquired 56 31 77 Number of stores opened — 1 1 Cash paid for acquisitions, net of cash acquired $ (1,185.1) $ (1,243.6) $ (2,699.3) Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory 109.2 116.5 355.5 Cash paid for acquisitions, net of cash acquired – adjusted $ (1,075.9) $ (1,127.1) $ (2,343.8) 39 We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.
Non-Operating Expenses Asset Impairments Asset impairments recorded as a component of operations consist of the following: Year Ended December 31, ($ in millions) 2022 2021 2020 Franchise value $ — $ 1.9 $ 4.4 Goodwill — — 3.5 Total asset impairments $ — $ 1.9 $ 7.9 31 Goodwill and franchise value for our reporting units are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred.
Non-Operating Expenses Asset Impairments Asset impairments recorded as a component of operations consist of the following: Year Ended December 31, ($ in millions) 2023 2022 2021 Franchise value $ — $ — $ 1.9 Goodwill — — — Total asset impairments $ — $ — $ 1.9 Goodwill and franchise value are tested for impairment annually as of October 1 or more frequently when events or changes in circumstances indicate that impairment may have occurred.
(2) The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuates monthly. (3) Available credit is based on the borrowing base amount effective as of November 30, 2022. This amount is reduced by $38.8 million for outstanding letters of credit.
(2) The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuates monthly. (3) Available credit is based on the borrowing base amount effective as of November 30, 2023. This amount is reduced by $37.0 million for outstanding letters of credit.
Selected Financing Operations Financial Information Year Ended December 31, ($ in millions) 2022 % (1) 2021 % (1) 2020 % (1) Interest margin: Interest, fee, and lease income $ 134.1 8.7 $ 45.9 9.2 $ 13.9 11.8 Interest expense (52.2) (3.4) (4.8) (1.0) (1.5) (1.3) Total interest margin $ 81.9 5.3 $ 41.1 8.2 $ 12.4 10.5 Provision for loan and lease losses $ (44.4) (2.9) $ (9.4) (1.9) $ 3.0 2.5 Financing operations (loss) income $ (4.0) (0.3) $ 11.0 2.2 $ 6.5 5.5 Total average managed finance receivables $ 1,542.6 $ 501.5 $ 117.9 (1) Percent of total average managed finance receivables.
Selected Financing Operations Financial Information Year Ended December 31, ($ in millions) 2023 % (1) 2022 % (1) 2021 % (1) Interest margin: Interest, fee, and lease income $ 268.5 9.6 $ 134.1 8.7 $ 45.9 9.2 Interest expense (170.5) (6.1) (52.2) (3.4) (4.8) (1.0) Total interest margin $ 98.0 3.5 $ 81.9 5.3 $ 41.1 8.2 Provision for loan and lease losses $ (98.8) (3.5) $ (44.4) (2.9) $ (9.4) (1.9) Financing operations (loss) income $ (45.9) (1.6) $ (4.0) (0.3) $ 11.0 2.2 Total average managed finance receivables $ 2,802.8 $ 1,542.6 $ 501.5 (1) Percent of total average managed finance receivables.
On a same store basis, finance and insurance revenue increased 29.0%, to $1,927 per unit. Service, body and parts We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models.
On a same store basis, finance and insurance revenue increased 1.7%, to $2,181 per unit. 28 Service, Body and Parts We provide service, body and parts for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models.
However, actual results could differ materially from these estimates. 39 Goodwill and Franchise Value We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred. Our reporting units are individual retail automotive stores.
However, actual results could differ materially from these estimates. 41 Goodwill and Franchise Value We are required to test our goodwill and franchise value for impairment at least annually on October 1, or more frequently if conditions indicate that an impairment may have occurred.
We acquired approximately $236.9 million and $559.8 million of depreciable property as part of our 2022 and 2021 acquisitions, respectively. Capital expenditures totaled $303.1 million and $260.4 million, respectively, in 2022 and 2021. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.
We acquired approximately $260.5 million and $236.9 million of depreciable property as part of our 2023 and 2022 acquisitions, respectively. Capital expenditures totaled $230.2 million and $303.1 million, respectively, in 2023 and 2022. These investments increase the amount of depreciable assets. See the discussion under “Liquidity and Capital Resources” for additional information.
Financing Activities Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows: Year Ended December 31, ($ in millions) 2022 2021 2020 Cash provided by (used in) financing activities, as reported $ 2,035.9 1,106.7 $ 1,139.8 Add (less): Net (borrowings) repayments on floor plan notes payable: non-trade (737.9) 685.3 20.6 Less: Net borrowings on non-recourse notes payable (104.6) (317.6) — Cash provided by financing activities, as adjusted $ 1,193.4 $ 1,474.4 $ 1,160.4 Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above: Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change 2020 Change Net borrowings (repayments) on lines of credit $ 2,023.8 $ 325.4 $ 1,698.4 $ (110.0) $ 435.4 Principal payments on long-term debt and finance lease liabilities, other (171.7) (486.5) 314.8 (6.3) (480.2) Proceeds from the issuance of long-term debt 113.3 817.4 (704.1) 606.5 210.9 Proceeds from the issuance of common stock 36.1 1,136.2 (1,100.1) 790.4 345.8 Payment of debt issuance costs (11.8) (14.7) 2.9 (10.8) (3.9) Repurchases of common stock (688.3) (230.7) (457.6) (50.6) (180.1) Dividends paid (45.2) (38.8) (6.4) (29.1) (9.7) Borrowing and Repayment Activity During 2022, we raised net proceeds of $113.3 million through the issuance of debt, and had net borrowings of $2.0 billion on our lines of credit.
Financing Activities Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows: Year Ended December 31, ($ in millions) 2023 2022 2021 Cash provided by financing activities, as reported $ 2,409.8 2,035.9 $ 1,106.7 Add (less): Net (borrowings) repayments on floor plan notes payable: non-trade (878.7) (737.9) 685.3 Less: Net borrowings on non-recourse notes payable (1,283.4) (104.6) (317.6) Cash provided by financing activities, as adjusted $ 247.7 $ 1,193.4 $ 1,474.4 Below are highlights of significant activity related to our cash flows from financing activities, excluding borrowings and repayments on floor plan notes payable: non-trade and non-recourse notes payable, which are discussed above: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change 2021 Change Net borrowings on lines of credit $ 324.3 $ 2,023.8 $ (1,699.5) $ 325.4 $ 1,698.4 Principal payments on long-term debt and finance lease liabilities, other (10.6) (171.7) 161.1 (486.5) 314.8 Proceeds from the issuance of long-term debt 79.8 113.3 (33.5) 817.4 (704.1) Proceeds from the issuance of common stock 29.7 36.1 (6.4) 1,136.2 (1,100.1) Payment of debt issuance costs (16.7) (11.8) (4.9) (14.7) 2.9 Repurchases of common stock (48.9) (688.3) 639.4 (230.7) (457.6) Dividends paid (52.8) (45.2) (7.6) (38.8) (6.4) Borrowing and Repayment Activity During 2023, we raised net proceeds of $79.8 million through the issuance of debt, and had net borrowings of $0.3 billion on our lines of credit.
One of these locations was subsequently sold in the fourth quarter of 2020, with the remainder sold in 2021. See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 14 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8.
This location was subsequently sold in the fourth quarter of 2021. 33 See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 14 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8.
Below are highlights of significant activity related to our cash flows from investing activities: Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change 2020 Change Capital expenditures $ (303.1) $ (260.4) $ (42.7) $ (167.8) $ (92.6) Cash paid for acquisitions, net of cash acquired (1,243.6) (2,699.3) 1,455.7 (1,503.3) (1,196.0) Proceeds from sales of stores 212.1 76.3 135.8 57.5 18.8 36 Capital Expenditures Below is a summary of our capital expenditure activities: Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements.
Below are highlights of significant activity related to our cash flows from investing activities: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change 2021 Change Capital expenditures $ (230.2) $ (303.1) $ 72.9 $ (260.4) $ (42.7) Cash paid for acquisitions, net of cash acquired (1,185.1) (1,243.6) 58.5 (2,699.3) 1,455.7 Proceeds from sales of stores 142.9 212.1 (69.2) 76.3 135.8 38 Capital Expenditures Below is a summary of our capital expenditure activities: Many manufacturers provide assistance in the form of additional incentives or assistance if facilities meet manufacturer image standards and requirements.
Operating Income Operating income as a percentage of revenue, or operating margin, was as follows: Year Ended December 31, 2022 2021 2020 Operating margin 6.9 % 7.3 % 5.3 % Operating margin adjusted for non-core charges (1) 6.7 7.4 5.3 (1) See “Non-GAAP Reconciliations” for additional information 2022 vs. 2021 Our operating margin decreased 40 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit.
Operating Income Operating income as a percentage of revenue, or operating margin, was as follows: Year Ended December 31, 2023 2022 2021 Operating margin 5.5 % 6.9 % 7.3 % Operating margin adjusted for non-core charges (1) 5.5 6.7 7.4 (1) See “Non-GAAP Reconciliations” for additional information 2023 vs. 2022 Our operating margin decreased 140 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold.
Our effective income tax rate was positively affected by a reduction in the current and deferred state tax rate due to legislative updates and changing state mix.
Our effective income tax rate was positively affected by a reduction in the current and deferred state tax rate, due to changing state mix, as well as a reduction in valuation allowance.
To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below: Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change 2020 Change Net cash provided by operating activities – as reported $ (610.1) 1,797.2 $ (2,407.3) $ 544.6 $ 1,252.6 Add (less): Net borrowings (repayments) on floor plan notes payable: non-trade 737.9 (685.3) 1,423.2 (20.6) (664.7) Add: Temporary pay down of outstanding borrowings on floor plan notes payable: non-trade — — — 113.4 (113.4) Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory (116.5) (355.5) 239.0 (255.0) (100.5) Adjust: Financing receivables activity 1,363.0 640.8 722.2 114.1 526.7 Net cash provided by operating activities – adjusted $ 1,374.3 $ 1,397.2 $ (22.9) $ 496.5 $ 900.7 Inventories are one of the most significant component of our cash flow from operations.
To better understand the impact of these items, adjusted net cash provided by operating activities, a non-GAAP measure, is presented below: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change 2021 Change Net cash (used in) provided by operating activities – as reported $ (472.4) (610.1) $ 137.7 $ 1,797.2 $ (2,407.3) Add (less): Net borrowings (repayments) on floor plan notes payable: non-trade 878.7 737.9 140.8 (685.3) 1,423.2 Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory (109.2) (116.5) 7.3 (355.5) 239.0 Adjust: Financing receivables activity 1,045.5 1,363.0 (317.5) 640.8 722.2 Net cash provided by operating activities – adjusted $ 1,342.6 $ 1,374.3 $ (31.7) $ 1,397.2 $ (22.9) Inventories are one of the most significant component of our cash flow from operations.
DFC Portfolio Information (1) Year Ended December 31, ($ in millions) 2022 2021 2020 Loan origination information Net loans originated $ 1,933.9 $ 703.7 $ 133.1 Vehicle units financed 59,604 21,357 4,478 Total penetration rate (2) 10.2 % 4.0 % 1.3 % Weighted average contract rate 7.7 % 8.4 % 9.0 % Weighted average credit score (3) 718 674 672 Weighted average FE LTV (4) 99.4 % 104.9 % 104.0 % Weighted average term (in months) 73 73 72 Loan performance information Total ending managed receivables $ 2,109.4 $ 724.9 $ 174.6 Total average managed receivables $ 1,417.2 $ 449.8 NM Allowance for loan losses $ 65.1 $ 22.5 $ 12.9 Allowance for loan losses as a percentage of ending managed receivables 3.1 % 3.1 % 7.4 % Net credit losses on managed receivables 42.9 7.8 8.5 Net credit losses as a percentage of total average managed receivables 3.0 % 1.7 % NM Past due accounts as a percentage of ending managed receivables (5) 5.4 % 4.9 % 2.3 % Average recovery rate (6) 59.3 % 74.9 % (1) Excludes Pfaff Leasing Portfolio (2) Units financed as a percentage of total new and used vehicle retail units sold.
Portfolio Information (1) Year Ended December 31, ($ in millions) 2023 2022 2021 Loan origination information Net loans originated $ 2,118.5 $ 1,933.9 $ 703.7 Vehicle units financed 70,154 59,604 21,357 Total penetration rate (2) 11.0 % 10.2 % 4.0 % Weighted average contract rate 9.6 % 7.7 % 8.4 % Weighted average credit score (3) 732 718 674 Weighted average FE LTV (4) 95.5 % 99.4 % 104.9 % Weighted average term (in months) 73 73 73 Loan performance information Total ending managed receivables $ 3,177.6 $ 2,109.4 $ 724.9 Total average managed receivables $ 2,643.5 $ 1,417.2 $ 449.8 Allowance for loan losses $ 102.2 $ 65.1 $ 22.5 Allowance for loan losses as a percentage of ending managed receivables 3.2 % 3.1 % 3.1 % Net credit losses on managed receivables 62.0 42.9 7.8 Net credit losses as a percentage of total average managed receivables 2.3 % 3.0 % 1.7 % Past due accounts as a percentage of ending managed receivables (5) 4.6 % 5.4 % 4.9 % Average recovery rate (6) 49.8 % 59.3 % 74.9 % (1) Excludes Canadian portfolio (2) Units financed as a percentage of total new and used vehicle retail units sold.
Changes in the interest margin on new originations affect Financing Operations income over time. Increases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression in the interest margin on new originations.
Increases or decreases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression or expansion in the interest margin on new originations.
During 2022, we paid dividends on our common stock as follows: Dividend paid: Dividend amount per share Total amount of dividend (in millions) March 2022 $ 0.35 $ 10.3 May 2022 0.42 11.9 August 2022 0.42 11.6 November 2022 0.42 11.4 We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis. 38 Summary of Outstanding Balances on Credit Facilities and Long-Term Debt Below is a summary of our outstanding balances on credit facilities and long-term debt: ($ in millions) Outstanding as of December 31, 2022 Remaining Available as of December 31, 2022 Floor plan notes payable: non-trade $ 1,489.4 $ — (1) Floor plan notes payable 627.2 — Used and service loaner vehicle inventory financing commitments 877.2 17.9 (2) Revolving lines of credit 927.6 1,286.2 (2),(3) Warehouse facilities 930.0 115.3 (2) Non-recourse notes payable 422.2 — Real estate mortgages 580.1 — Finance lease obligations 56.4 — 4.625% Senior notes due 2027 400.0 — 4.375% Senior notes due 2031 550.0 — 3.875% Senior notes due 2029 800.0 — Other debt 16.6 — Unamortized debt issuance costs (29.1) — (4) Total debt $ 7,647.6 $ 1,419.4 (1) As of December 31, 2022, we had a $1.4 billion new vehicle floor plan commitment as part of our USB credit facility, and a $500 million CAD wholesale floorplan commitment as part of our BNS credit facility.
During 2023, we paid dividends on our common stock as follows: Dividend paid: Dividend amount per share Total amount of dividend (in millions) March 2023 $ 0.42 $ 11.5 May 2023 0.50 13.8 August 2023 0.50 13.8 November 2023 0.50 13.7 We evaluate performance and make a recommendation to the Board of Directors on dividend payments on a quarterly basis. 40 Summary of Outstanding Balances on Credit Facilities and Long-Term Debt Below is a summary of our outstanding balances on credit facilities and long-term debt: ($ in millions) Outstanding as of December 31, 2023 Remaining Available as of December 31, 2023 Floor plan notes payable: non-trade $ 2,288.5 $ — (1) Floor plan notes payable 1,347.0 — Used and service loaner vehicle inventory financing commitments 902.8 25.5 (2) Revolving lines of credit 1,620.7 829.6 (2),(3) Warehouse facilities 587.0 15.4 (2) Non-recourse notes payable 1,705.6 — 4.625% Senior notes due 2027 400.0 — 4.375% Senior notes due 2031 550.0 — 3.875% Senior notes due 2029 800.0 — Real estate mortgages, finance lease obligations, and other debt 730.7 — Unamortized debt issuance costs (31.8) — (4) Total debt $ 10,900.5 $ 870.4 (1) As of December 31, 2023, we had a $2.1 billion new vehicle floor plan commitment as part of our USB credit facility, and a $500 million CAD wholesale floorplan commitment as part of our BNS credit facility.
Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Depreciation and amortization $ 163.2 $ 124.8 $ 38.4 30.8 % $ 92.3 $ 32.5 35.2 % Acquisition activity contributed to the increases in depreciation and amortization in 2022 compared to 2021 and in 2021 compared to 2020.
Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change % 2021 Change % Depreciation and amortization $ 195.8 $ 163.2 $ 32.6 20.0 % $ 124.8 $ 38.4 30.8 % Acquisition activity contributed to the increases in depreciation and amortization in 2023 compared to 2022 and in 2022 compared to 2021.
Adjusting for non-core charges, including storm related insurance charges and acquisition expenses, offset by a net disposal gain on sale of stores, our operating margin decreased 70 basis points. 2021 vs. 2020 Our operating margin increased 200 basis points compared to the prior year, driven by a decrease in SG&A as a percentage of gross profit and increased total gross margin.
Adjusting for non-core charges, including acquisition expenses, one-time contract buyouts, and storm related insurance charges, offset by a net disposal gain on sale of stores, our operating margin decreased 120 basis points. 2022 vs. 2021 Our operating margin decreased 40 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit.
Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Personnel $ 2,086.3 $ 1,737.9 $ 348.4 20.0 % $ 979.7 $ 758.2 77.4 % Advertising 253.6 162.2 91.4 56.4 97.4 64.8 66.5 Rent 72.6 54.0 18.6 34.4 41.2 12.8 31.1 Facility costs 150.3 116.8 33.5 28.7 81.0 35.8 44.2 Gain on sale of assets (66.0) (2.3) (63.7) NM (18.2) 15.9 NM Other 547.3 412.2 135.1 32.8 256.8 155.4 60.5 Total SG&A $ 3,044.1 $ 2,480.8 $ 563.3 22.7 % $ 1,437.9 $ 1,042.9 72.5 % NM - Not meaningful Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 As a % of gross profit 2022 2021 Change 2020 Change Personnel 40.5 % 40.8 % (30) bps 44.0 % (320) bps Advertising 4.9 3.8 110 4.4 (60) Rent 1.4 1.3 10 1.9 (60) Facility costs 2.9 2.7 20 3.6 (90) Gain on sale of assets (1.3) (0.1) (120) (0.8) 70 Other 10.7 9.7 100 11.5 (180) Total SG&A 59.1 % 58.2 % 90 bps 64.6 % (640) bps 2022 vs. 2021 SG&A increased 22.7%, or $0.6 billion, primarily due to increased personnel costs resulting from our growth through acquisitions.
Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change % 2021 Change % Personnel $ 2,163.1 $ 2,086.3 $ 76.8 3.7 % $ 1,737.9 $ 348.4 20.0 % Advertising 248.2 253.6 (5.4) (2.1) 162.2 91.4 56.4 Rent 89.3 72.6 16.7 23.0 54.0 18.6 34.4 Facility costs 183.9 150.3 33.6 22.4 116.8 33.5 28.7 Gain on sale of assets (34.1) (66.0) 31.9 NM (2.3) (63.7) NM Other 644.4 547.3 97.1 17.7 412.2 135.1 32.8 Total SG&A $ 3,294.8 $ 3,044.1 $ 250.7 8.2 % $ 2,480.8 $ 563.3 22.7 % NM - Not meaningful Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 As a % of gross profit 2023 2022 Change 2021 Change Personnel 41.4 % 40.5 % 90 bps 40.8 % (30) bps Advertising 4.7 4.9 (20) 3.8 110 Rent 1.7 1.4 30 1.3 10 Facility costs 3.5 2.9 60 2.7 20 Gain on sale of assets (0.7) (1.3) 60 (0.1) (120) Other 12.4 10.7 170 9.7 100 Total SG&A 63.0 % 59.1 % 390 bps 58.1 % 100 bps 2023 vs. 2022 SG&A increased 8.2%, or $250.7 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions.
Financing Operations income reflects the interest, fee, and lease income generated by DFC and Pfaff Leasing’s portfolio of auto loan and lease receivables less the interest expense associated with the debt utilized to fund the lending, a provision for estimated loan and lease losses, depreciation on vehicles leased via operating leases and directly-related expenses. 27 Total interest margin reflects the spread between interest, fee, and lease charges to consumers and our funding costs.
Financing Operations income reflects the interest, fee, and lease income generated by the portfolio of auto loan and lease receivables less the interest expense associated with the debt utilized to fund the lending, including internal capital, a provision for estimated loan and lease losses, depreciation on vehicles leased via operating leases and directly-related expenses.
Floor plan assistance is provided by manufacturers to support store financing of new vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold.
Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold.
See also Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information. 2021 vs. 2020 The increase in other interest expense was due to the issuances of $800 million in aggregate principal amount of 3.875% senior notes due 2029 in May 2021 and $550 million in aggregate principal amount of 4.375% senior notes due 2031 in October 2020.
See also Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information. 2022 vs. 2021 The increase in other interest expense was due to higher interest rates on our credit facilities and the full year impact of our $800 million in aggregate principal amount of 3.875% senior notes due 2029 issued in May 2021.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.5% from 57.5% in the prior year. 2021 vs. 2020 SG&A increased 72.5%, or $1.0 billion, primarily due to increased personnel costs which resulted from our growth through acquisitions.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 62.3% from 59.8% in the prior year. 2022 vs. 2021 SG&A increased 22.7%, or $563.3 million, primarily due to increased personnel costs which resulted from our growth through acquisitions.
(4) Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees. 28 (5) Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent (6) The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.
(5) Past due is defined as loans that have been on the books greater than or equal to 3 months and are 30 or more days delinquent (6) The average recovery rate represents the average percentage of the outstanding principal balance we receive when a vehicle is repossessed and liquidated, generally at wholesale auctions.
Used vehicle gross profits decreased 0.2%, due to an 11.8% decrease in average gross profit per unit. On a same store basis, used vehicle gross profit decreased 15.5%, led by a decrease in our core vehicles of 22.3% with additional declines in our value autos and CPO vehicle categories of 5.3% and 8.2%, respectively.
Used vehicle gross profits decreased 12.6%, due to a 16.4% decrease in average gross profit per unit. On a same store basis, used vehicle gross profit decreased 23.3%, led by a decrease in our CPO vehicles of 35.0% with additional declines in our core and value auto vehicle categories of 20.4% and 11.6%, respectively.
Other expenses in 2022 included acquisition expenses of $15.0 million and $4.9 million of storm related insurance charges. We also recognized a gain on the sale of stores of $66.0 million.
Other expenses in 2023 included acquisition expenses of $27.2 million and $5.4 million of storm related insurance charges. We also recognized a gain on the sale of stores of $31.2 million.
As of December 31, 2022, we had $1.9 billion of franchise value on our balance sheet associated with 265 locations. No individual location accounted for more than 3.6% of our total franchise value as of December 31, 2022.
As of December 31, 2023, we had $2.4 billion of franchise value on our balance sheet associated with 303 locations. No individual location accounted for more than 2.8% of our total franchise value as of December 31, 2023.
As of December 31, 2022, our new vehicle days’ supply was 47 days, or 23 days higher than our days’ supply as of December 31, 2021. Our days’ supply of used vehicles was 55 days, which was six days lower than our days’ supply as of December 31, 2021.
As of December 31, 2023, our new vehicle days’ supply was 65 days, or 18 days higher than our days’ supply as of December 31, 2022. Our days’ supply of used vehicles was 64 days, which was six days higher than our days’ supply as of December 31, 2022.
We offer a wide range of products and services including new and used vehicles, finance and insurance products and vehicle repair and maintenance. 21 Financial Performance We experienced growth of revenue and gross profit in all major business lines in 2022 compared to 2021, primarily driven by increases in volume related to acquisitions, complimented by organic growth in used vehicles, finance and insurance and service, body and parts sales.
Financial Performance We experienced growth of revenue and gross profit in all major business lines in 2023 compared to 2022, primarily driven by increases in volume related to acquisitions, complimented by organic growth in new vehicles, and service, body and parts sales.
We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information. No impairment charges were recorded in 2022. During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit.
We elected to perform qualitative franchise value and goodwill impairment tests as of October 1 each year. These non-cash impairment charges are included in the “Corporate and Other” category of our segment information. No impairment charges were recorded in 2023 or 2022.
Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Other (expense) income, net $ (43.2) $ (52.0) $ 8.8 NM $ 61.8 $ (113.8) NM 32 2022 vs. 2021 The improvement in other (expense) income, net was primarily due to a $39.2 million unrealized investment loss related to our investment in Shift Technologies, Inc. compared to a $66.4 million unrealized loss in the prior year.
Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2023 2022 Change % 2021 Change % Other income (expense), net $ 22.0 $ (43.2) $ 65.2 NM $ (52.0) $ 8.8 NM 2023 vs. 2022 The improvement in other income (expense), net was primarily due to a $1.7 million investment loss related to equity investments compared to a $39.2 million loss in the prior year.
However, because manufacturers provide this assistance to offset inventory carrying costs, we believe a comparison of floor plan interest expense to floor plan assistance is a useful measure of the efficiency of our new vehicle sales relative to stocking levels. 30 The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned: Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Floor plan interest expense (new vehicles) $ 38.8 $ 22.3 $ 16.5 74.0 % $ 34.4 $ (12.1) (35.2) % Floor plan assistance (included as an offset to cost of sales) (130.6) (120.1) (10.5) 8.7 (72.8) (47.3) 65.0 Net new vehicle carrying costs (benefit) $ (91.8) $ (97.8) $ 6.0 (6.1) % $ (38.4) $ (59.4) 154.7 Depreciation and Amortization Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.
The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change % 2021 Change % Floor plan interest expense (new vehicles) $ 150.9 $ 38.8 $ 112.1 288.9 % $ 22.3 $ 16.5 74.0 % Floor plan assistance (included as an offset to cost of sales) (159.2) (130.6) (28.6) 21.9 (120.1) (10.5) 8.7 Net new vehicle carrying costs (benefit) $ (8.3) $ (91.8) $ 83.5 (91.0) % $ (97.8) $ 6.0 (6.1) 32 Depreciation and Amortization Depreciation and amortization is comprised of depreciation expense related to buildings, significant remodels or improvements, furniture, tools, equipment and signage and amortization related to non-compete agreements.
Investing Activities Net cash used in investing activities totaled $1.3 billion and $2.9 billion, respectively, for 2022 and 2021. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.
Investing Activities Net cash used in investing activities totaled $1.3 billion and $1.3 billion, respectively, for 2023 and 2022. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment. Our surplus of cash as of December 31, 2023, has been made available to fund upcoming acquisition activity.
Available Sources Below is a summary of our immediately available funds: As of December 31, ($ in millions) 2022 2021 Change % Change Cash $ 168.1 $ 153.0 $ 15.1 9.9 % Available credit on the credit facilities 1,419.4 1,234.7 184.7 15.0 % Total current available funds $ 1,587.5 $ 1,387.7 $ 199.8 14.4 % Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows.
Available Sources Below is a summary of our immediately available funds: As of December 31, ($ in millions) 2023 2022 Change % Change Cash $ 825.0 $ 168.1 $ 656.9 390.8 % Available credit on the credit facilities 870.4 1,415.6 (545.2) (38.5) % Total current available funds $ 1,695.4 $ 1,583.7 $ 111.7 7.1 % Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows.
SG&A adjusted for non-core charges was as follows: Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Personnel $ 2,086.3 $ 1,737.9 $ 348.4 20.0 % $ 979.7 $ 758.2 77.4 % Advertising 253.6 162.2 91.4 56.4 97.4 64.8 66.5 Rent 72.6 54.0 18.6 34.4 41.2 12.8 31.1 Facility costs 150.3 116.8 33.5 28.7 81.0 35.8 44.2 Adjusted gain on sale of assets (1) — (2.3) 2.3 NM (1.6) (0.7) NM Adjusted other (1) 527.4 386.2 141.2 36.6 247.7 138.5 55.9 Total adjusted SG&A (1) $ 3,090.2 $ 2,454.8 $ 635.4 25.9 % $ 1,445.4 $ 1,009.4 69.8 % NM - Not meaningful Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 As a % of gross profit 2022 2021 Change 2020 Change Personnel 40.5 % 40.8 % (30) bps 44.0 % (320) bps Advertising 4.9 3.8 110 4.4 (60) Rent 1.4 1.3 10 1.9 (60) Facility costs 2.9 2.7 20 3.6 (90) Adjusted gain on sale of assets (1) — (0.1) 10 (0.1) — Adjusted other (1) 10.3 9.1 120 11.2 (210) Total adjusted SG&A (1) 60.0 % 57.6 % 240 bps 65.0 % (740) bps (1) See “Non-GAAP Reconciliations” for more details.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.5% from 57.5% in the prior year. 31 SG&A adjusted for non-core charges was as follows: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change % 2021 Change % Personnel $ 2,163.1 $ 2,086.3 $ 76.8 3.7 % $ 1,737.9 $ 348.4 20.0 % Advertising 248.2 253.6 (5.4) (2.1) 162.2 91.4 56.4 Rent 89.3 72.6 16.7 23.0 54.0 18.6 34.4 Facility costs 183.9 150.3 33.6 22.4 116.8 33.5 28.7 Adjusted gain on sale of assets (1) (2.9) 0.0 (2.9) NM (2.3) 2.3 NM Adjusted other (1) 597.5 527.4 70.1 13.3 386.2 141.2 36.6 Total adjusted SG&A (1) $ 3,279.1 $ 3,090.2 $ 188.9 6.1 % $ 2,454.8 $ 635.4 25.9 % NM - Not meaningful Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 As a % of gross profit 2023 2022 Change 2021 Change Personnel 41.4 % 40.5 % 90 bps 40.8 % (30) bps Advertising 4.7 4.9 (20) 3.8 110 Rent 1.7 1.4 30 1.3 10 Facility costs 3.5 2.9 60 2.7 20 Adjusted gain on sale of assets (1) (0.1) — (10) (0.1) 10 Adjusted other (1) 11.5 10.3 120 9.0 130 Total adjusted SG&A (1) 62.7 % 60.0 % 270 bps 57.5 % 250 bps (1) See “Non-GAAP Reconciliations” for more details.
Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work. 2021 vs. 2020 Service, body and parts revenue grew in all areas, primarily due to acquisition growth and strong recovery from the impact of the COVID-19 pandemic.
Performance in body shop also saw an increase of 8.0%. Same store service, body and parts gross profit increased 7.7%. Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work. 2022 vs. 2021 Service, body and parts revenue grew in all areas, primarily due to acquisition growth.
Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions) 2022 2021 Change % 2020 Change % Mortgage interest $ 25.9 $ 24.9 $ 1.0 4.0 % $ 26.2 $ (1.3) (5.0) % Other interest 105.8 80.5 25.3 31.4 47.0 $ 33.5 71.3 Capitalized interest (2.6) (2.0) (0.6) 30.0 (1.6) (0.4) 25.0 Total other interest expense $ 129.1 $ 103.4 $ 25.7 24.9 % $ 71.6 $ 31.8 44.4 % 2022 vs. 2021 The increase in other interest expense was due to higher interest rates on our credit facilities and the full year impact of our $800 million in aggregate principal amount of 3.875% senior notes due 2029 issued in May 2021.
Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions) 2023 2022 Change % 2021 Change % Mortgage interest $ 35.8 $ 25.9 $ 9.9 38.2 % $ 24.9 $ 1.0 4.0 % Other interest 168.0 105.8 62.2 58.8 80.5 $ 25.3 31.4 Capitalized interest (2.6) (2.6) — — (2.0) (0.6) 30.0 Total other interest expense $ 201.2 $ 129.1 $ 72.1 55.8 % $ 103.4 $ 25.7 24.9 % 2023 vs. 2022 The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities.
These funds were primarily used for acquisitions, share repurchases and capital expenditures. Our debt to total capital ratio, excluding floor plan notes payable, was 49.5% at December 31, 2022 compared to 40.0% at December 31, 2021. Equity Transactions In November 2022, our Board of Directors authorized the repurchase of up to $450 million of our common stock.
These funds were primarily used for acquisitions, share repurchases and capital expenditures. Our debt to total capital ratio, excluding floor plan notes payable, was 47.1% at December 31, 2023 compared to 49.5% at December 31, 2022.
The interest rates on these floor plan notes payable commitments vary by lender and are variable rates. 2022 vs. 2021 Floor plan interest expense increased $16.5 million, primarily due to increases in new vehicle inventory levels at existing locations and growth through acquisitions. Floor plan interest expense increased 59.1% for pre-existing locations and 29.7% related to acquisition volume.
The interest rates on these floor plan notes payable commitments vary by lender and are variable rates. 2023 vs. 2022 Floor plan interest expense increased $112.1 million, primarily due to higher interest rates, increases in new vehicle inventory levels from acquisitions as well as existing locations recovering from prior year inventory shortages.
Our CPO category experienced a decrease in unit sales of 6.7% and a decrease in gross profit per unit of 1.6% to $3,808. 2021 vs. 2020 Used vehicle revenues increased 81.5%, driven by a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores.
The decrease in same store gross profit in our value auto category was driven by a 8.9% decrease in gross profit per unit to $2,433. 2022 vs. 2021 Used vehicle revenues increased 29.9%, due to a combination of increased volume from acquisitions and organic growth in all categories of used vehicle sales at our seasoned stores.
The following table summarizes our cash flows: Year Ended December 31, ($ in millions) 2022 2021 2020 Net cash (used in) provided by operating activities $ (610.1) $ 1,797.2 $ 544.6 Net cash used in investing activities (1,329.8) (2,890.4) (1,605.8) Net cash provided by financing activities 2,035.9 1,106.7 1,139.8 35 Operating Activities Cash provided by operating activities decreased $2.4 billion in 2022 compared to 2021, primarily as a result of growth in inventory levels compared to the prior year, growth in our financing receivables as we increase our auto loan portfolio, and growth in our business through acquisitions, partially offset by improved profitability.
The following table summarizes our cash flows: Year Ended December 31, ($ in millions) 2023 2022 2021 Net cash (used in) provided by operating activities $ (472.4) $ (610.1) $ 1,797.2 Net cash used in investing activities (1,270.3) (1,329.8) (2,890.4) Net cash provided by financing activities 2,409.8 2,035.9 1,106.7 37 Operating Activities Cash used in operating activities decreased $137.7 million in 2023 compared to 2022, primarily as a result of maturation of our financing receivables portfolio and an increase in manufacturer floor plan financing related to recovering new vehicle inventory levels, partially offset by reduced net income and an increase in trade receivables.
The decrease in our core vehicle category was driven by a decrease in gross profit per unit, while unit volume remained relatively flat. Gross profit per unit in our core vehicle category, which accounted for 61.5% of our used vehicle unit sales, decreased 22.4% to $2,124.
The decrease in our CPO vehicle category was driven by a decrease in gross profit per unit of 38.2% to $2,321, offset by an increase in unit volume of 5.2%. Gross profit per unit in our core vehicle category, which accounted for 58.2% of our used vehicle unit sales, decreased 11.3% to $1,992.
This location was subsequently sold in the fourth quarter of 2021. In the second quarter of 2020, there were indications of a triggering event at certain reporting units. We tested the franchise value and goodwill for these locations.
During the third quarter of 2021, there was an indication of a triggering event at a certain reporting unit. We tested the goodwill and franchise value for this location.
Based on this evaluation, we reclassified Financing Operations Income for the comparative periods from the “Corporate and Other” category to conform to current year presentation and consolidated our Domestic, Import, and Luxury segments into a new Vehicle Operations segment. 22 Vehicle Operations and Other Non-Reportable Segments Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions, except per vehicle data) 2022 2021 Change % 2020 Change % Revenues New vehicle retail $ 12,894.5 $ 11,197.7 $ 1,696.8 15.2 % $ 6,773.9 $ 4,423.8 65.3 % Used vehicle retail 9,425.0 7,255.3 2,169.7 29.9 3,998.4 3,256.9 81.5 Finance and insurance 1,285.4 1,051.3 234.1 22.3 579.8 471.5 81.3 Service, body and parts 2,738.8 2,110.9 627.9 29.7 1,348.7 762.2 56.5 Total revenues 28,187.8 22,831.7 5,356.1 23.5 13,126.5 9,705.2 73.9 Gross profit New vehicle retail $ 1,579.7 $ 1,218.5 $ 361.2 29.6 % $ 461.0 $ 757.5 164.3 % Used vehicle retail 825.4 826.7 (1.3) (0.2) 446.0 380.7 85.4 Finance and insurance 1,285.4 1,051.3 234.1 22.3 579.8 471.5 81.3 Service, body and parts 1,463.1 1,110.5 352.6 31.8 716.8 393.7 54.9 Total gross profit 5,152.4 4,259.0 893.4 21.0 2,224.3 2,034.7 91.5 Gross profit margins New vehicle retail 12.3 % 10.9 % 140 bp 6.8 % 410 bp Used vehicle retail 8.8 11.4 -260 bp 11.2 20 bp Finance and insurance 100.0 100.0 — bp 100.0 — bp Service, body and parts 53.4 52.6 80 bp 53.1 -50 bp Total gross profit margin 18.3 18.7 -40 bp 17.0 170 bp Retail units sold New vehicle retail 271,596 260,738 10,858 4.2 % 171,168 89,570 52.3 % Used vehicle retail 311,764 275,495 36,269 13.2 183,230 92,265 50.4 Average selling price per retail unit New vehicle retail $ 47,477 $ 42,946 $ 4,531 10.6 % $ 39,575 $ 3,371 8.5 % Used vehicle retail 30,231 26,336 3,895 14.8 21,822 4,514 20.7 Average gross profit per retail unit New vehicle retail $ 5,816 $ 4,673 $ 1,143 24.5 % $ 2,693 $ 1,980 73.5 % Used vehicle retail 2,648 3,001 (353) (11.8) 2,434 567 23.3 Finance and insurance 2,203 1,961 242 12.3 1,636 325 19.9 Total vehicle (1) 6,300 5,855 445 7.6 4,226 1,629 38.5 (1) Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail Same Store Operating Data We believe that same store comparisons are an important indicator of our financial performance.
Our Financing Operations segment provides financing to customers buying and leasing retail vehicles from our Vehicle Operations segment. 24 Vehicle Operations Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions, except per vehicle data) 2023 2022 Change % 2021 Change % Revenues New vehicle retail $ 15,154.2 $ 12,894.5 $ 2,259.7 17.5 % $ 11,197.7 $ 1,696.8 15.2 % Used vehicle retail 9,570.2 9,425.0 145.2 1.5 7,255.3 2,169.7 29.9 Finance and insurance 1,337.0 1,285.4 51.6 4.0 1,051.3 234.1 22.3 Service, body and parts 3,197.1 2,738.8 458.3 16.7 2,110.9 627.9 29.7 Total revenues 31,042.3 28,187.8 2,854.5 10.1 22,831.7 5,356.1 23.5 Gross profit New vehicle retail $ 1,394.1 $ 1,579.7 $ (185.6) (11.7) % $ 1,218.5 $ 361.2 29.6 % Used vehicle retail 721.4 825.4 (104.0) (12.6) 826.7 (1.3) (0.2) Finance and insurance 1,337.0 1,285.4 51.6 4.0 1,051.3 234.1 22.3 Service, body and parts 1,751.4 1,463.1 288.3 19.7 1,110.5 352.6 31.8 Total gross profit 5,228.9 5,152.4 76.5 1.5 4,259.0 893.4 21.0 Gross profit margins New vehicle retail 9.2 % 12.3 % -310 bp 10.9 % 140 bp Used vehicle retail 7.5 8.8 -130 bp 11.4 -260 bp Finance and insurance 100.0 100.0 — bp 100.0 — bp Service, body and parts 54.8 53.4 140 bp 52.6 80 bp Total gross profit margin 16.8 18.3 -150 bp 18.7 -40 bp Retail units sold New vehicle retail 314,116 271,596 42,520 15.7 % 260,738 10,858 4.2 % Used vehicle retail 325,764 311,764 14,000 4.5 275,495 36,269 13.2 Average selling price per retail unit New vehicle retail $ 48,244 $ 47,477 $ 767 1.6 % $ 42,946 $ 4,531 10.6 % Used vehicle retail 29,378 30,231 (853) (2.8) 26,336 3,895 14.8 Average gross profit per retail unit New vehicle retail $ 4,438 $ 5,816 $ (1,378) (23.7) % $ 4,673 $ 1,143 24.5 % Used vehicle retail 2,215 2,648 (433) (16.4) 3,001 (353) (11.8) Finance and insurance 2,090 2,203 (113) (5.1) 1,960 243 12.4 Total vehicle (1) 5,367 6,300 (933) (14.8) 5,855 445 7.6 (1) Includes the sales and gross profit related to new, used retail, used wholesale and finance and insurance and unit sales for new and used retail Same Store Operating Data We believe that same store comparisons are an important indicator of our financial performance.
The revenue increase in 2022 was driven by an increase in our core vehicles of 15.8% and supported by increases in value auto and CPO vehicle categories of 10.8% and 6.1%, respectively. The increase in our core vehicle category includes a 0.2% increase in volume, complimented by a 15.6% increase in average selling price per vehicle.
The same store revenue decrease in 2023 was driven by a decrease in our core vehicles of 14.9% and decreases in value auto and CPO vehicle categories of 12.4% and 0.7%, respectively. The decrease in our core vehicle category includes a 10.3% decrease in volume and a 5.1% decrease in average selling price per vehicle.
Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. 2022 vs. 2021 Finance and insurance revenue increased 22.3%, primarily due to increased volume related to acquisitions, combined with expanded product offerings and increasing penetration rates.
Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. 2023 vs. 2022 Finance and insurance revenue increased 4.0%, primarily due to increased volume related to acquisitions. On a same store basis, finance and insurance revenue decreased 3.9%, to $2,158 per unit.
We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2022, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired.
If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired. If the qualitative assessment determines it is more likely than not the fair value is less than the carrying amount, we would further evaluate for potential impairment.
On a same store basis, new and used vehicle retail revenues and gross profits experienced growth primarily driven by increases in average selling prices per retail unit.
On a same store basis, new and used vehicle retail gross profits experienced declines primarily driven by decreases in gross profit per unit as margins normalize to pre-pandemic levels.
The increase in same store new vehicle revenues was driven by an increase in unit volume of 3.6% and an increase in average selling prices of 10.0%. On a same store basis, gross profit per new vehicle increased 75.0%.
The decrease in same store new vehicle revenues was driven by a decrease in unit volume of 15.4%, partially offset by an increase in average selling prices of 11.6%.
FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables.
FICO scores are not a significant factor in our proprietary credit model, which relies on information from credit bureaus and other application information as discussed in Note 5 – Finance Receivables. (4) Front-end loan-to-value represents the ratio of the amount financed to the total collateral value, which is measured as the vehicle selling price plus applicable taxes, title and fees.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations You should read the following discussion in conjunction with Item 1. Business, Item 1A.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations You should read the following discussion in conjunction with Item 1. Business, Item 1A. Risk Factors, and our Consolidated Financial Statements and Notes thereto. Overview We are a global automotive retailer ranked #145 on the Fortune 500 in 2023.
Adjusting for non-core charges, including storm insurance charges, acquisition expenses, and asset impairments, our operating margin increased 210 basis points.
Adjusting for non-core charges, including storm insurance charges and acquisition expenses, offset by a net disposal gain on sale of stores, our operating margin decreased 70 basis points.
Excluding the valuation allowance recorded during 2022, our effective income tax rate excluding non-core items for 2022 would have been 26.4%, a decrease of 40 basis points compared to the effective income tax rate excluding non-core items for 2021.
Our 2023 effective income tax rate was negatively affected by non-deductible acquisition costs recorded during the period. 34 Adjusting for non-deductible acquisition costs and valuation allowance activity recorded during 2023, our effective income tax rate excluding non-core items is 25.6%, a decrease of 90 basis points compared to the effective income tax rate excluding non-core items for 2022.
We also recognized a $16.8 million unrealized loss on foreign currency translations in 2022. 2021 vs. 2020 The decrease in other (expense) income, net was primarily due to a $66.4 million unrealized investment loss related to our investment in Shift Technologies, Inc compared to a $43.8 million unrealized gain in the prior year.
Other notable items included a $5.1 million unrealized gain on foreign currency translations, $4.7 million of interest income from foreign currency deposit accounts, and $2.6 million net pension benefit recognized in 2023. 2022 vs. 2021 The improvement in other income (expense), net was primarily due to a $39.2 million investment loss related to equity investments compared to a $66.4 million loss in the prior year.
Excluding the impact of acquisitions, on a same store basis, used vehicle revenues increased 40.5%, due to a 16.6% increase in unit volume and a 20.5% increase in average selling price per retail unit. Used vehicle gross profits increased 85.4%, due to increased gross profit per unit of 23.3% and increased unit volume of 50.4%.
On a same store basis, used vehicle revenues decreased 11.0%, due to a 5.7% decrease in unit volume and a 5.6% decrease in average selling price per retail unit.
On a same store basis, used vehicle gross profit increased 46.7%, due to an increase in average gross profit per unit of 25.9% and increased unit volume. Third-party Finance and Insurance We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell.
Third-Party Finance and Insurance We believe that arranging timely vehicle financing is an important part of providing personal transportation solutions, and we attempt to arrange financing for every vehicle we sell. We also offer related products such as extended warranties, insurance contracts and vehicle and theft protection.
We target growing penetration to 15% of retail units by 2025. Financing Operations provides an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources.
Our stores do not exclusively finance vehicles through Financing Operations, rather originations are earned on a competitive basis with other lenders. Financing Operations provides an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources.
DFC is a captive lender, originating loans only from stores in the United States and Driveway. Pfaff Leasing originates loans and leases from both our Canadian stores and third-party dealerships. Our stores do not exclusively finance vehicles through DFC or Pfaff Leasing, rather originations are earned on a competitive basis with other lenders.
On a same store basis, service, body and parts revenue and gross profit increased 9.9% and 12.8%, respectively. Financing Operations In the United States, Financing Operations is a captive lender, originating loans only from stores and Driveway. In Canada, Financing Operations originates loans and leases from both our Canadian stores and third-party dealerships.
As we acquired 32 and 78 locations in 2022 and 2021, respectively, this decrease in 2022 was due to the volume of stores recently acquired still being integrated into our existing operational strategies. 25 Used vehicle demand remains high, due in part to the lower levels of new vehicle inventory available for sale.
As we acquired 56 and 32 locations in 2023 and 2022, respectively, this decrease in 2023 was due to the volume of stores recently acquired still being integrated into our existing operational strategies as well as the result of supply constraints of new vehicles during the pandemic period impacting late model availability today. 27 2023 vs. 2022 Used vehicle revenues increased 1.5%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores.
Liquidity As of December 31, 2022, we had available liquidity of $1.6 billion, which was comprised of $168.1 million in cash and $1.4 billion availability on our credit facilities and unfloored new vehicle inventory. In addition, our unfinanced real estate could provide additional liquidity of approximately $0.5 billion.
Net income decline was primarily driven by this margin normalization, increased interest expense, and increased SG&A as a percentage of gross profit. 23 Liquidity As of December 31, 2023, we had available liquidity of $1.7 billion, which was comprised of $0.8 billion in cash and $0.9 billion availability on our credit facilities and unfloored new vehicle inventory.
The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods. 23 Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 ($ in millions, except per vehicle data) 2022 2021 Change % 2021 2020 Change % Revenues New vehicle retail $ 10,129.1 $ 10,729.8 $ (600.7) (5.6) % $ 7,159.1 $ 6,282.4 $ 876.7 14.0 % Used vehicle retail 7,886.6 6,997.9 888.7 12.7 5,246.8 3,735.3 1,511.5 40.5 Finance and insurance 1,027.2 1,010.7 16.5 1.6 697.3 540.5 156.8 29.0 Service, body and parts 2,232.9 2,032.9 200.0 9.8 1,403.6 1,260.2 143.4 11.4 Total revenues 22,649.1 21,941.2 707.9 3.2 15,216.9 12,216.2 3,000.7 24.6 Gross profit New vehicle retail $ 1,231.4 $ 1,175.9 $ 55.5 4.7 % $ 781.2 $ 430.7 $ 350.5 81.4 % Used vehicle retail 674.7 798.0 (123.3) (15.5) 618.1 421.2 196.9 46.7 Finance and insurance 1,027.2 1,010.7 16.5 1.6 697.3 540.5 156.8 29.0 Service, body and parts 1,205.3 1,069.9 135.4 12.7 756.3 669.2 87.1 13.0 Total gross profit 4,125.2 4,105.4 19.8 0.5 2,879.6 2,082.0 797.6 38.3 Gross profit margins New vehicle retail 12.2 % 11.0 % 120 bp 10.9 % 6.9 % 400 bp Used vehicle retail 8.6 11.4 -280 bp 11.8 11.3 50 bp Finance and insurance 100.0 100.0 — bp 100.0 100.0 — bp Service, body and parts 54.0 52.6 140 bp 53.9 53.1 80 bp Total gross profit margin 18.2 18.7 -50 bp 18.9 17.0 190 bp Retail units sold New vehicle retail 210,558 248,821 (38,263) (15.4) % 163,680 157,933 5,747 3.6 % Used vehicle retail 261,857 264,305 (2,448) (0.9) 198,121 169,953 28,168 16.6 Average selling price per retail unit New vehicle retail $ 48,106 $ 43,123 $ 4,983 11.6 % $ 43,738 $ 39,779 $ 3,959 10.0 % Used vehicle retail 30,118 26,477 3,641 13.8 26,483 21,978 4,505 20.5 Average gross profit per retail unit New vehicle retail $ 5,848 $ 4,726 $ 1,122 23.7 % $ 4,773 $ 2,727 $ 2,046 75.0 % Used vehicle retail 2,576 3,019 (443) (14.7) 3,120 2,479 641 25.9 Finance and insurance 2,174 1,970 204 10.4 1,927 1,648 279 16.9 Total vehicle (1) 6,159 5,900 259 4.4 5,854 4,280 1,574 36.8 (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 24 New Vehicles Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work. 2022 vs. 2021 New vehicle revenue and gross profit grew 15.2% and 29.6%, respectively.
The fourth quarter operating results for the same store comparisons would include results for that store in only the period of December for both comparable periods. 25 Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ in millions, except per vehicle data) 2023 2022 Change % 2022 2021 Change % Revenues New vehicle retail $ 13,197.3 $ 12,562.0 $ 635.3 5.1 % $ 10,009.9 $ 10,607.9 $ (598.0) (5.6) % Used vehicle retail 8,173.4 9,182.3 (1,008.9) (11.0) 7,779.6 6,896.3 883.3 12.8 Finance and insurance 1,205.0 1,253.9 (48.9) (3.9) 1,016.5 999.1 17.4 1.7 Service, body and parts 2,803.1 2,657.4 145.7 5.5 2,207.8 2,009.0 198.8 9.9 Total revenues 26,708.4 27,454.4 (746.0) (2.7) 22,378.3 21,673.0 705.3 3.3 Gross profit New vehicle retail $ 1,205.3 $ 1,541.9 $ (336.6) (21.8) % $ 1,221.7 $ 1,163.6 $ 58.1 5.0 % Used vehicle retail 614.1 801.1 (187.0) (23.3) 663.7 784.2 (120.5) (15.4) Finance and insurance 1,205.0 1,253.9 (48.9) (3.9) 1,016.5 999.1 17.4 1.7 Service, body and parts 1,533.5 1,424.0 109.5 7.7 1,193.4 1,058.0 135.4 12.8 Total gross profit 4,554.2 5,018.8 (464.6) (9.3) 4,082.0 4,055.6 26.4 0.7 Gross profit margins New vehicle retail 9.1 % 12.3 % -320 bp 12.2 % 11.0 % 120 bp Used vehicle retail 7.5 8.7 -120 bp 8.5 11.4 -290 bp Finance and insurance 100.0 100.0 — bp 100.0 100.0 — bp Service, body and parts 54.7 53.6 110 bp 54.1 52.7 140 bp Total gross profit margin 17.1 18.3 -120 bp 18.2 18.7 -50 bp Retail units sold New vehicle retail 272,780 264,510 8,270 3.1 % 208,185 246,186 (38,001) (15.4) % Used vehicle retail 285,708 303,037 (17,329) (5.7) 257,968 259,978 (2,010) (0.8) Average selling price per retail unit New vehicle retail $ 48,381 $ 47,492 $ 889 1.9 % $ 48,082 $ 43,089 $ 4,993 11.6 % Used vehicle retail 28,607 30,301 (1,694) (5.6) 30,157 26,527 3,630 13.7 Average gross profit per retail unit New vehicle retail $ 4,419 $ 5,829 $ (1,410) (24.2) % $ 5,868 $ 4,726 $ 1,142 24.2 % Used vehicle retail 2,149 2,643 (494) (18.7) 2,573 3,017 (444) (14.7) Finance and insurance 2,158 2,209 (51) (2.3) 2,181 1,974 207 10.5 Total vehicle (1) 5,383 6,312 (929) (14.7) 6,175 5,907 268 4.5 (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 26 New Vehicles Under our business strategy, we believe that our new vehicle sales create incremental profit opportunities through certain manufacturer incentive programs, providing used vehicle inventory through trade-ins, arranging of third-party financing, vehicle service and insurance contracts, future resale of used vehicles acquired through trade-in and parts and service work. 2023 vs. 2022 New vehicle revenue grew 17.5%, resulting from a 15.7% increase in unit sales due to our accelerated growth through strategic acquisitions, complemented by a 1.6% increase in average selling prices.
The decline in the average recovery rate was driven by used vehicle price depreciation and the impact of a change in repossession strategy and the transition to new vendors in the fourth quarter of 2022.
The decline in the average recovery rate was driven by used vehicle price depreciation outpacing the amortization of the principal balance on loan principal balances, due to the relatively limited seasoning of the portfolio.
These increases were offset by the payoff of our $300 million in aggregate principal amount of 5.250% senior notes in August 2021. Other (Expense) Income, Net Other (expense) income, net primarily includes other income associated with investment income and other non-recurring transactions.
Other Income (Expense), Net Other income (expense), net primarily includes other income associated with investment income and other non-recurring transactions.
Market demand remained high throughout 2022, with inventory levels recovering in the second half of 2022 from prior year shortages of available new vehicles for sale, resulting from certain component shortages in the manufacturers’ supply chains. This imbalance continued to result in higher than normal average selling prices and gross profits per unit.
Same store gross profit per new vehicle increased 24.2%, driven by demand from prior year shortages of available new vehicles for sale, resulting from certain component shortages in the manufacturers’ supply chains.