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.
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, 2024 ($ in millions, except per share amounts) As reported Net gain on disposal of stores Insurance reserves Acquisition expenses Premium on redeemable NCI buyout Tax attribute Adjusted Selling, general and administrative $ 3,755.2 $ 8.2 $ (6.1) $ (10.0) $ — $ — $ 3,747.3 Operating income (loss) 1,575.6 (8.2) 6.1 10.0 — — 1,583.5 Income (loss) before income taxes $ 1,078.3 $ (8.2) $ 6.1 $ 10.0 $ — $ — $ 1,086.2 Income tax (provision) benefit (256.7) 4.1 (1.6) (0.5) — (13.1) (267.8) Net income (loss) 821.6 (4.1) 4.5 9.5 — (13.1) 818.4 Net income attributable to non-controlling interest (4.8) — — — — — (4.8) Net income attributable to redeemable non-controlling interest (14.8) — — — 11.6 — (3.2) Net income (loss) attributable to Lithia Motors, Inc. $ 802.0 $ (4.1) $ 4.5 $ 9.5 $ 11.6 $ (13.1) $ 810.4 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 29.65 $ (0.15) $ 0.17 $ 0.35 $ 0.43 $ (0.49) $ 29.96 Diluted share count 27.1 Year Ended December 31, 2023 ($ in millions, except per share amounts) As reported Net gain on disposal of stores 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 Income (loss) before income taxes $ 1,362.3 $ (31.2) $ 5.4 $ 27.2 $ 14.3 $ 1,378.0 Income tax (provision) benefit (350.6) 8.2 (1.4) (1.0) (3.8) (348.6) Net income (loss) 1,011.7 $ (23.0) 4.0 26.2 10.5 1,029.4 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) $ 4.0 $ 26.2 $ 10.5 $ 1,018.5 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 36.29 $ (0.83) $ 0.15 $ 0.95 $ 0.38 $ 36.94 Diluted share count 27.6 36 Year Ended December 31, 2022 ($ in millions, except per share amounts) As reported Net gain on disposal of stores 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 Income (loss) before income taxes $ 1,730.0 $ (66.0) $ 4.9 $ 15.0 $ 1,683.9 Income tax (provision) benefit (468.4) 19.1 (1.3) (4.0) (454.6) Net income (loss) 1,261.6 (46.9) 3.6 11.0 1,229.3 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) $ 3.6 $ 11.0 $ 1,218.7 Diluted earnings per share attributable to Lithia Motors, Inc. $ 44.17 $ (1.65) $ 0.13 $ 0.39 $ 43.04 Diluted share count 28.3 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.
To better understand the impact of changes in inventory, other assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.
To better understand the impact of changes in inventory, other 37 assets, and the associated financing, we also consider our adjusted net cash provided by operating activities to include borrowings or repayments associated with our new vehicle floor plan commitment and exclude the impact of our financing receivables activity.
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.
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 vehicle sales relative to stocking levels.
(4) Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 9 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
(4) Debt issuance costs are presented on the balance sheet as a reduction from the carrying amount of the related debt liability. See Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
Global Implementation of Pillar Two We are subject to corporation tax on profits in the United States, Canada, and the UK. The Organization for Economic Co-operation and Development (OECD) and the G20 Inclusive Framework on Base Erosion and Profit Shifting has developed the Pillar Two global minimum tax regime.
Global Implementation of Pillar Two We are subject to corporation tax on profits in the United States, the United Kingdom, and Canada. The Organization for Economic Co-operation and Development (OECD) and the G20 Inclusive Framework on Base Erosion and Profit Shifting has developed the Pillar Two global minimum tax regime.
Contractual Obligations Our cash requirements greater than twelve months from contractual obligations and commitments include: Debt Obligations and Interest Payments Refer to Note 9 – Credit Facilities and Long-Term Debt of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.
Contractual Obligations Our cash requirements greater than twelve months from contractual obligations and commitments include: Debt Obligations and Interest Payments Refer to Note 10 – Credit Facilities and Long-Term Debt of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.
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.
Financing Operations income reflects the interest, fee, and lease income generated by the portfolio of finance receivables less the interest expense associated with the debt utilized to fund the lending, including internal capital, a provision for estimated losses, depreciation on vehicles leased via operating leases, and directly-related expenses.
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
See Note 1 – Summary of Significant Accounting Policies and Note 17 – Acquisitions of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report. 42
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.
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 finance receivables 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.
We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board of Directors concerning financial performance.
We use these measures in conjunction with GAAP financial measures to assess our business, including our compliance with covenants in our credit facilities and in communications with our Board concerning financial performance.
Contract Obligations Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.
Contract Obligations Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments.
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.
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 #140 on the Fortune 500 in 2024.
Our parts and service operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from service, body and parts have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles.
Our aftersales operations are an integral part of our customer retention and the largest contributor to our overall profitability. Earnings from aftersales have historically been more resilient during economic downturns, when owners have tended to repair their existing vehicles rather than buy new vehicles.
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.
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 aftersales revenue in the coming years as more late-model vehicles age, necessitating repairs and maintenance.
Acquisitions We account for acquisitions using the purchase method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition.
Acquisitions We account for business combinations using the acquisition method of accounting which requires recognition of assets acquired and liabilities assumed at fair value as of the date of the acquisition.
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.
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 20% of our total franchise value as of December 31, 2024.
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.
Changes in the provision for 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 finance receivables. Financing Operations income does not include any allocation of corporate overhead costs.
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.
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) 2024 2023 2022 Number of stores acquired 146 56 31 Number of stores opened 1 — 1 Cash paid for acquisitions, net of cash acquired $ (1,248.5) $ (1,185.1) $ (1,243.6) Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory 105.5 109.2 116.5 Cash paid for acquisitions, net of cash acquired – adjusted $ (1,143.0) $ (1,075.9) $ (1,127.1) 39 We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.
(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.
(2) The amounts available on the credit facilities are limited based on borrowing base calculations and fluctuate monthly. (3) Available credit is based on the borrowing base amount effective as of November 30, 2024. This amount is reduced by $25.0 million for outstanding letters of credit.
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.
See the discussion under “Liquidity and Capital Resources” for additional information. 33 Operating Income Operating income as a percentage of revenue, or operating margin, was as follows: Year Ended December 31, 2024 2023 2022 Operating margin 4.4 % 5.5 % 6.9 % Operating margin adjusted for non-core charges (1) 4.4 5.5 6.7 (1) See “Non-GAAP Reconciliations” for additional information 2024 vs. 2023 Our operating margin decreased 110 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold.
On June 20, 2023, the UK’s Finance (No. 2) Bill 2023 was enacted, which represents the UK’s introduction of a Pillar Two regime, effective for annual reporting periods beginning on or after December 31, 2023.
On June 20, 2023, the U.K.’s Finance (No. 2) Bill 2023 was enacted, which represents the United Kingdom’s introduction of a Pillar Two regime, effective for annual reporting periods beginning on or after December 31, 2023.
On August 4, 2023, Canada released draft legislation to implement the primary taxing rule in Pillar Two for fiscal periods beginning on or after December 31, 2023. We analyzed the expected tax impact of the Pillar Two regime based on available guidance and expect these rules to have an immaterial impact on our overall effective tax rate.
On August 4, 2023, Canada released draft legislation to implement the primary taxing rule in Pillar Two for fiscal periods beginning on or after December 31, 2023. We analyzed the tax impact of the Pillar Two regime based on available guidance and determined these rules do not have a material impact on our overall effective tax rate.
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.
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. Our reporting units for goodwill impairment testing are North America Vehicle Operations, U.K.
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.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 66.0% from 62.2% in the prior year. 2023 vs. 2022 SG&A increased 8.2%, or $250.7 million, primarily due to increased personnel costs and other costs which resulted from our growth through acquisitions.
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.
Adjusting for non-core charges, including acquisition expenses and storm related insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 110 basis points. 2023 vs. 2022 Our operating margin decreased 140 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit.
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.
These funds were primarily used for acquisitions, share repurchases and capital expenditures. Our debt to total capital ratio, excluding floor plan notes payable and non-recourse notes payable, was 48.4% at December 31, 2024 compared to 47.1% at December 31, 2023.
Floor Plan Interest Expense and Floor Plan Assistance We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new vehicles and vehicles that are designated for use as service loaners.
Floor Plan Interest Expense and Floor Plan Assistance We have floor plan agreements with both manufacturer-affiliated finance companies and as part of our syndicated credit facilities for certain new and used vehicles.
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.
Adjusting for non-core charges, including acquisition expenses, one-time contract buyouts, and storm insurance charges, offset by a net disposal gain on disposal of stores, our operating margin decreased 120 basis points.
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.
Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Depreciation and amortization $ 245.6 $ 195.8 $ 49.8 25.4 % $ 163.2 $ 32.6 20.0 % Acquisition activity contributed to the increases in depreciation and amortization in 2024 compared to 2023 and in 2023 compared to 2022.
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.
Below are highlights of significant activity related to our cash flows from investing activities: Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change 2022 Change Capital expenditures $ (351.4) $ (230.2) $ (121.2) $ (303.1) $ 72.9 Cash paid for acquisitions, net of cash acquired (1,248.5) (1,185.1) (63.4) (1,243.6) 58.5 Cash paid for other investments (354.7) (11.1) (343.6) (11.8) 0.7 Proceeds from sales of stores 85.7 142.9 (57.2) 212.1 (69.2) 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.
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 $0.3 billion on our lines of credit.
Financing Activities Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows: Year Ended December 31, ($ in millions) 2024 2023 2022 Cash provided by financing activities, as reported $ 907.6 2,409.8 $ 2,035.9 Less: Net borrowings on floor plan notes payable: non-trade (304.8) (878.7) (737.9) Less: Net borrowings on non-recourse notes payable (403.7) (1,283.4) (104.6) Cash provided by financing activities, as adjusted $ 199.1 $ 247.7 $ 1,193.4 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, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change 2022 Change Net borrowings on lines of credit $ 346.8 $ 324.3 $ 22.5 $ 2,023.8 $ (1,699.5) Principal payments on long-term debt and finance lease liabilities, scheduled (64.9) (35.2) (29.7) (51.2) 16.0 Principal payments on long-term debt and finance lease liabilities, other (74.3) (10.6) (63.7) (171.7) 161.1 Proceeds from the issuance of long-term debt 408.2 79.8 328.4 113.3 (33.5) Proceeds from the issuance of common stock 27.3 29.7 (2.4) 36.1 (6.4) Payment of debt issuance costs (10.7) (16.7) 6.0 (11.8) (4.9) Repurchases of common stock (365.9) (48.9) (317.0) (688.3) 639.4 Dividends paid (56.5) (52.8) (3.7) (45.2) (7.6) Other financing activity 0.8 (7.9) 8.7 (4.4) (3.5) Borrowing and Repayment Activity During 2024, we raised net proceeds of $408.2 million through the issuance of debt, and had net borrowings of $346.8 million on our lines of credit.
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.
Income Tax Provision Our effective income tax rate was as follows: Year Ended December 31, 2024 2023 2022 Effective income tax rate 23.8 % 25.7 % 27.1 % Effective income tax rate excluding non-core items (1) 24.7 25.3 27.0 (1) See “Non-GAAP Reconciliations” for more details Our effective income tax rate was 23.8% for 2024 compared to 25.7% for 2023.
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 revenues decreased 8.0%, due to a 4.1% decrease in average selling price per retail unit and a 4.0% decrease in unit volume.
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 $500 million CAD wholesale floorplan commitment as part of our BNS credit facility.
During 2024, we paid dividends on our common stock as follows: Dividend paid: Dividend amount per share Total amount of dividends paid ($ in millions) March 2024 $ 0.50 $ 13.8 May 2024 0.53 14.4 August 2024 0.53 14.2 November 2024 0.53 14.1 We evaluate performance and make a recommendation to the Board 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, 2024 Remaining Available as of December 31, 2024 Floor plan notes payable: non-trade $ 2,848.0 $ — (1) Floor plan notes payable 2,055.1 — Used and service loaner vehicle inventory financing commitments 975.3 23.3 (2) Revolving lines of credit 1,633.2 1,034.6 (2),(3) Warehouse facilities 834.0 17.4 (2) Non-recourse notes payable 2,109.3 — 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 1,085.9 — Unamortized debt issuance costs (25.1) — (4) Total debt $ 13,265.7 $ 1,075.3 (1) As of December 31, 2024, we had a $2.8 billion new vehicle floor plan commitment as part of our USB credit facility, and a $1.1 billion CAD wholesale floorplan commitment as part of our BNS credit facility.
The increase in net credit losses was driven by the growth in the portfolio, as net credit losses as a percentage of total averaged managed receivables, along with delinquencies, decreased compared to the prior year, driven by increased credit quality.
The increase in net credit losses was driven by the growth in the portfolio, as net credit losses as a percentage of total averaged managed receivables, along with delinquencies, were relatively consistent with the prior year.
Portfolio Information (1) Year Ended December 31, ($ 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.
DFC Portfolio Information (1) Year Ended December 31, ($ in millions) 2024 2023 2022 Loan origination information Net loans originated $ 2,073.3 $ 2,118.5 $ 1,933.9 Vehicle units financed 70,647 70,154 59,604 Total penetration rate (2) 11.6 % 11.0 % 10.2 % Weighted average contract rate 9.8 % 9.6 % 7.7 % Weighted average credit score (3) 738 732 718 Weighted average FE LTV (4) 95.4 % 95.5 % 99.4 % Weighted average term (in months) 73 73 73 Loan performance information Allowance for credit losses as a percentage of ending managed receivables 3.2 % 3.2 % 3.1 % Net credit losses on managed receivables 88.0 62.0 42.9 Net credit losses as a percentage of total average managed receivables 2.5 % 2.3 % 3.0 % Past due accounts as a percentage of ending managed receivables (5) 4.8 % 4.6 % 5.4 % Average recovery rate (6) 44.3 % 49.6 % 59.3 % (1) Excludes Canadian and U.K. portfolios (2) Units financed as a percentage of total U.S. new and used vehicle retail units sold.
Our Vehicle Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations segment.
Segments We operate in two reportable segments: Vehicle Operations and Financing Operations. Our Vehicle Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations segment.
Financial Statements and Supplementary Financial Data of this Annual Report. Other Interest Expense Other interest expense includes interest on debt incurred related to acquisitions, real estate mortgages, our used and service loaner vehicle inventory financing commitments, our revolving lines of credit, and issued senior notes.
Non-Operating Expenses Other Interest Expense Other interest expense includes interest on debt incurred related to issued senior notes, real estate mortgages, our used and service loaner vehicle inventory financing commitments, and our revolving lines of credit.
Cash flows from operations and borrowings under our credit facilities are our main sources for liquidity. In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings.
In addition to the above sources of liquidity, potential sources to fund our business strategy include financing of real estate and proceeds from debt or equity offerings.
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.
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, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change 2022 Change Net cash provided by (used in) operating activities – as reported $ 425.1 (472.4) $ 897.5 $ (610.1) $ 137.7 Add: Net borrowings on floor plan notes payable: non-trade 304.8 878.7 (573.9) 737.9 140.8 Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory (105.5) (109.2) 3.7 (116.5) 7.3 Adjust: Financing receivables activity 629.4 1,052.0 (422.6) 1,372.5 (320.5) Net cash provided by operating activities – adjusted $ 1,253.8 $ 1,349.1 $ (95.3) $ 1,383.8 $ (34.7) Inventories are one of the most significant components of our cash flow from operations.
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.
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. Net income decline was primarily driven by this margin normalization, increased interest expense, and increased SG&A as a percentage of gross profit.
As of February 23, 2024, we offered 47 brands of new vehicles and all brands of used vehicles in 344 stores in the United States, Canada, and the United Kingdom and online at nearly 360 websites. We offer a wide range of products and services including new and used vehicles, finance and insurance products and vehicle repair and maintenance.
As of February 24, 2025, we offered 52 brands of new vehicles and all brands of used vehicles in 460 stores in the United States, the United Kingdom, and Canada and online at nearly 400 websites. We offer a wide range of products and services including new and used vehicles, F&I products, and vehicle repair and maintenance aftersales.
Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: manufacturer certified pre-owned (CPO) vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles.
On a same store basis, gross profit per new vehicle decreased 24.1%. Used Vehicles Used vehicle retail sales are a strategic focus for organic growth. We offer three categories of used vehicles: CPO vehicles; core vehicles, which are late-model vehicles with lower mileage; and value autos, which are vehicles with over 80,000 miles.
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.
The interest rates on these floor plan notes payable commitments vary by lender and are variable rates. 2024 vs. 2023 Floor plan interest expense increased $127.9 million, primarily due to higher interest rates and increases in vehicle inventory levels from acquisitions.
Under accounting standards, floor plan assistance is recorded as a component of new vehicle gross profit when the specific vehicle is sold.
Floor plan assistance is provided by manufacturers to support store financing of vehicle inventory. Under accounting standards, floor plan assistance is recorded as a component of vehicle gross profit when the specific vehicle is sold.
We typically use securitizations, warehouse facilities, and internal capital to fund loans and leases originated by our Financing Operations.
We typically use securitizations, warehouse facilities, third-party asset funding, and internal capital to fund finance receivables originated by our Financing Operations.
The following tables detail the carrying costs for new vehicles and include new vehicle floor plan interest net of floor plan assistance earned: Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ 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.
The following table details the carrying costs for vehicle inventory and include vehicle floor plan interest net of floor plan assistance earned: Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Floor plan interest expense $ 278.8 $ 150.9 $ 127.9 84.8 % $ 38.8 $ 112.1 288.9 % Floor plan assistance (included as an offset to cost of sales) (170.3) (160.8) (9.5) (5.9) (130.1) (30.7) (23.6) Net vehicle carrying costs (benefit) $ 108.5 $ (9.9) $ 118.4 1,196.0 % $ (91.3) $ 81.4 89.2 % 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 $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.
Investing Activities Net cash used in investing activities totaled $1.9 billion and $1.3 billion, respectively, for 2024 and 2023. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.
Performance in body shop also saw an increase of 8.0%. Same store service, body and parts gross profit increased 7.7%. Our gross margins continue to increase as our mix has shifted towards customer pay, which has higher margins than other service work. 2022 vs. 2021 Service, body and parts revenue grew in all areas, primarily due to acquisition growth.
Our gross margins continue to increase as our mix has shifted towards customer pay and warranty, which has higher margins than other service work. 2023 vs. 2022 Aftersales revenue grew in all areas, primarily due to acquisition growth. On a same store basis, aftersales revenue and gross profit increased 5.8% and 7.9%, respectively.
While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period.
The following accounting policies involve critical accounting estimates because they are particularly dependent on assumptions made by management. While we have made our best estimates based on facts and circumstances available to us at the time, different estimates could have been used in the current period.
Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ 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.
Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Senior notes interest $ 76.1 $ 76.1 $ — — % $ 76.1 $ 0.0 — % Mortgage interest 50.8 35.8 15.0 41.9 25.9 9.9 38.2 Other interest 136.3 91.9 44.4 48.3 29.7 62.2 209.4 Capitalized interest (5.4) (2.6) (2.8) (107.7) (2.6) — — Total other interest expense $ 257.8 $ 201.2 $ 56.6 28.1 % $ 129.1 $ 72.1 55.8 % 2024 vs. 2023 The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities.
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.
Our effective income tax rate in 2023 was positively affected by a reduction in the current and deferred state tax rate, due to changing state mix, and a reduction in valuation allowance. The decrease in tax rate was offset by non-deductible acquisition costs recorded during the period.
Operating and Finance Leases Refer to Note 8 – Commitments and Contingencies of the notes to the consolidated financial statements for further information of our obligations and the timing of expected payments.
Operating and Finance Leases Refer to Note 9 – Commitments and Contingencies of the Notes to the Consolidated Financial Statements for further information of our obligations and the timing of expected payments. Critical Accounting Policies and Estimates The preparation of financial statements in conformity with U.S.
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.
Excluding the impact of acquisitions, on a same store basis, used vehicle revenues decreased 10.7%, due to a 5.5% decrease in average selling price per retail unit and 5.5% decrease in unit volume. Used vehicle gross profits decreased 12.6%, due to a 16.4% decrease in average gross profit per unit, partially offset by a 4.5% increase in units sold.
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.
For example, a store acquired in November 2023 would be included in same store operating data beginning in December 2024, after its first complete comparable month of operations. 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.
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.
As of December 31, 2024, our new vehicle days’ supply was 59 days, or nine days higher than our days’ supply as of December 31, 2023. Our days’ supply of used vehicles was 53 days, which was eleven days higher than our days’ supply as of December 31, 2023.
New vehicle gross profit declined 11.7%, primarily due to a 23.7% decrease in average gross profit per unit, partially offset by a 15.7% increase in unit sales driven by acquisitions.
Same store new vehicle revenue was primarily impacted by a 3.4% increase in unit sales, complemented by an increase in average selling prices of 2.0%. New vehicle gross profit declined 11.7%, primarily due to a 23.7% decrease in average gross profit per unit, partially offset by a 15.7% increase in unit sales driven by acquisitions.
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 $137.7 million in 2023 compared to 2022, primarily as a result of maturation of our financing receivables portfolio and an increase in manufacturer floor plan financing related to recovering new vehicle inventory levels, partially offset by reduced net income and an increase in trade receivables.
The following table summarizes our cash flows: Year Ended December 31, ($ in millions) 2024 2023 2022 Net cash provided by (used in) operating activities $ 425.1 $ (472.4) $ (610.1) Net cash used in investing activities (1,854.4) (1,270.3) (1,329.8) Net cash provided by financing activities 907.6 2,409.8 2,035.9 Operating Activities Cash provided by operating activities increased $897.5 million in 2024 compared to 2023, primarily as a result of maturation of our financing receivables portfolio and a decrease in inventory levels at our seasoned stores, partially offset by net changes in floor plan notes payable and reduced net income.
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.
The same store revenue decrease was driven by a decrease in our CPO vehicle category of 10.0% and a decrease in our core vehicles of 8.3%, partially offset by an increase in our value autos of 1.4%. The decrease in our CPO vehicle category includes an 8.0% decrease in volume and a 2.2% decrease in average selling price per vehicle.
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 increase in same store gross profit in our value auto category was driven by an increase in unit volume of 8.6%, offset by a 3.9% decrease in gross profit per unit to $2,331. 2023 vs. 2022 Used vehicle revenues increased 1.5%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores.
Total interest margin reflects the spread between interest, fee, and lease charges to consumers and our funding costs. Changes in the interest margin on new originations affect Financing Operations income over time.
Total interest margin reflects the spread between interest and fee charges to consumers and our funding costs. Changes in consumer rates on new originations affect Financing Operations income over time. Increases or decreases in interest rates, which affect Financing Operations’ funding costs, or other competitive pressures on consumer rates, could result in compression or expansion in the interest margin.
If the qualitative factors determine that it is more likely than not that the fair value of the individual store’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary.
In 2024, we evaluated our indefinite-lived intangible assets using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the individual entity’s franchise value exceeds the carrying amount, the franchise value is not impaired, and the second step is not necessary.
Our Financing Operations segment provides financing to customers buying and leasing retail vehicles from our Vehicle Operations segment. 24 Vehicle Operations Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 ($ 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.
Vehicle Operations Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions, except per vehicle data) 2024 2023 Change % 2022 Change % Revenues New vehicle retail $ 17,553.8 $ 15,154.2 $ 2,399.6 15.8 % $ 12,894.5 $ 2,259.7 17.5 % Used vehicle retail 11,268.5 9,570.2 1,698.3 17.7 9,425.0 145.2 1.5 Finance and insurance 1,417.7 1,337.0 80.7 6.0 1,285.4 51.6 4.0 Aftersales 3,801.5 3,197.1 604.4 18.9 2,738.8 458.3 16.7 Total revenues 36,188.2 31,042.3 5,145.9 16.6 28,187.8 2,854.5 10.1 Gross profit New vehicle retail $ 1,229.7 $ 1,394.1 $ (164.4) (11.8) % $ 1,579.7 $ (185.6) (11.7) % Used vehicle retail 728.6 721.4 7.2 1.0 825.4 (104.0) (12.6) Finance and insurance 1,417.7 1,337.0 80.7 6.0 1,285.4 51.6 4.0 Aftersales 2,122.9 1,751.4 371.5 21.2 1,463.1 288.3 19.7 Total gross profit 5,561.0 5,228.9 332.1 6.4 5,152.4 76.5 1.5 Gross profit margins New vehicle retail 7.0 % 9.2 % -220 bps 12.3 % -310 bps Used vehicle retail 6.5 7.5 -100 bps 8.8 -130 bps Finance and insurance 100.0 100.0 — bps 100.0 — bps Aftersales 55.8 54.8 100 bps 53.4 140 bps Total gross profit margin 15.4 16.8 -140 bps 18.3 -150 bps Retail units sold New vehicle retail 369,913 314,116 55,797 17.8 % 271,596 42,520 15.7 % Used vehicle retail 411,925 325,764 86,161 26.4 311,764 14,000 4.5 Average selling price per retail unit New vehicle retail $ 47,454 $ 48,244 $ (790) (1.6) % $ 47,477 $ 767 1.6 % Used vehicle retail 27,356 29,378 (2,022) (6.9) 30,231 (853) (2.8) Average gross profit per retail unit New vehicle retail $ 3,324 $ 4,438 $ (1,114) (25.1) % $ 5,816 $ (1,378) (23.7) % Used vehicle retail 1,769 2,215 (446) (20.1) 2,648 (433) (16.4) Finance and insurance 1,813 2,090 (277) (13.3) 2,203 (113) (5.1) Total vehicle (1) 4,310 5,367 (1,057) (19.7) 6,300 (933) (14.8) (1) Includes the sales and gross profit related to new, used retail, used wholesale and F&I and unit sales for new and used retail 26 Same Store Operating Data We believe that same store comparisons are an important indicator of our financial performance.
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.
We acquired approximately $409.5 million and $260.5 million of depreciable property as part of our 2024 and 2023 acquisitions, respectively. Capital expenditures totaled $351.4 million and $230.2 million, respectively, in 2024 and 2023. These investments increase the amount of depreciable assets.
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.
Other expenses in 2024 included acquisition expenses of $10.0 million and $6.1 million of storm related insurance charges. We also recognized a gain on the disposal of stores of $8.2 million.
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 $800 million in aggregate principal amount of 3.875% senior notes due 2029 issued in May 2021.
See also Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information. 2023 vs. 2022 The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities.
Available Sources Below is a summary of our immediately available funds: As of December 31, ($ 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.
Available Sources Below is a summary of our immediately available funds: As of December 31, ($ in millions) 2024 2023 Change % Change Cash and cash equivalents $ 225.1 $ 825.0 $ (599.9) (72.7) % Marketable securities 53.4 — 53.4 NM Available credit on the credit facilities 1,075.3 870.4 204.9 23.5 % Total current available funds $ 1,353.8 $ 1,695.4 $ (341.6) (20.1) % Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows.
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.
Financial Performance We experienced growth of revenue in all major business lines in 2024 compared to 2023, primarily driven by increases in volume related to acquisitions, complemented by organic growth in new vehicles, and aftersales. Acquisition volume contributed to growth of our total company gross profit, offset by a decrease in new vehicle gross profit.
We calculate days’ supply of inventory based on current inventory levels, including in-transit vehicles, and a 30-day historical cost of sales level. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.
We calculate days’ supply of inventory on-ground inventory unit levels and a 30-day total units sales volume, both at the end of each reporting period. We have continued to focus on managing our unit mix and maintaining an appropriate level of new and used vehicle inventory.
Equity Transactions During 2023, we repurchased over 142,700 shares at a weighted average price of $240.81 under our current share repurchase authorization, with approximately $467.0 million remaining.
Equity Transactions During 2024, we repurchased 1,229,503 shares at a weighted average price of $283.02 under our current share repurchase authorization, with $469.0 million remaining.
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.
On a same store basis, F&I revenue decreased 3.6%, to $2,152 per unit. Aftersales We provide automotive repair and maintenance services for customers for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models.
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.
The decrease in our CPO vehicle category was driven by a decrease in gross profit per unit of 18.0% to $2,138, and a decrease in unit volume of 8.0%. Gross profit per unit in our core vehicle category, which accounted for 55.3% of our used vehicle unit sales, increased 0.4% to $1,975.
Critical Accounting Policies and Estimates The preparation of financial statements in conformity with United States generally accepted accounting principles requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements.
GAAP requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and reported amounts of revenues and expenses at the date of the financial statements. Certain accounting policies require us to make difficult and subjective judgments on matters that are inherently uncertain.
Used Vehicles Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins and increase sales from finance and insurance products and parts and service.
Our used vehicle operations provide an opportunity to generate sales to customers unable or unwilling to purchase a new vehicle, sell brands other than the store’s new vehicle franchise(s), access additional used vehicle inventory through trade-ins, and increase sales from F&I products and aftersales. 28 2024 vs. 2023 Used vehicle revenues increased 17.7%, due to increased volume from acquisitions, offset by decreased volume at our seasoned stores.
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%.
We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts. 2024 vs. 2023 Our aftersales revenue growth was driven by increases in warranty and customer pay service work, primarily due to our strategic acquisition growth.
Our free cash flow deployment strategy targets an allocation of 65% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification and 10% in shareholder return in the form of dividends and share repurchases. We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term.
Our free cash flow deployment strategy targets an allocation of 35% to 45% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification, and 30% to 40% in shareholder return in the form of dividends and share repurchases.
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.
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. As of December 31, 2024, we had $2.1 billion of goodwill on our balance sheet associated with our reporting units.
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.
Financing Operations In the United States, Financing Operations is a captive lender, originating loans only from our stores and Driveway. In Canada, Financing Operations originates loans and leases from both our Canadian stores and third-party dealerships. In the United Kingdom, Financing Operations is related to our fleet funding and management division.
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.
Adjusting for non-deductible acquisition costs and the benefit of transferable federal tax credits during 2024, our effective income tax rate excluding non-core items is 24.7%, a decrease of 60 basis points compared to the effective income tax rate excluding non-core items for 2023.
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.
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. 31 Operating Expenses Selling, General, and Administrative SG&A includes salaries and related personnel expenses, advertising (net of manufacturer cooperative advertising credits), rent, facility costs, and other general corporate expenses.