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.
Biggest changeThe following tables reconcile certain reported non-GAAP measures to the most comparable GAAP measure from our Consolidated Statements of Operations: Year Ended December 31, 2025 ($ in millions, except per share amounts) As reported Net gain on disposal of stores Asset impairment Investment loss Insurance reserves Acquisition expenses Tax attribute Adjusted Asset impairment $ 5.8 $ — $ (5.8) $ — $ — $ — $ — $ — Selling, general and administrative 3,944.7 20.3 — — (6.7) (17.0) — 3,941.3 Operating income (loss) 1,594.7 (20.3) 5.8 — 6.7 17.0 — 1,603.9 Other income, net 17.4 — — 23.8 — — — 41.2 Income (loss) before income taxes $ 1,108.4 $ (20.3) $ 5.8 $ 23.8 $ 6.7 $ 17.0 $ — $ 1,141.4 Income tax (provision) benefit (282.5) 11.9 (1.5) (6.0) (1.7) (0.8) (6.1) (286.7) Net income (loss) 825.9 (8.4) 4.3 17.8 5.0 16.2 (6.1) 854.7 Net income attributable to non-controlling interest (6.3) — — — — — — (6.3) Net income (loss) attributable to Lithia Motors, Inc. $ 819.6 $ (8.4) $ 4.3 $ 17.8 $ 5.0 $ 16.2 $ (6.1) $ 848.4 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 32.32 $ (0.33) $ 0.17 $ 0.70 $ 0.20 $ 0.64 $ (0.24) $ 33.46 Diluted share count 25.4 36 Year Ended December 31, 2024 ($ in millions, except per share amounts) As reported Net gain on disposal of stores Investment gain 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) 1,568.6 (8.2) — 6.1 10.0 — — 1,576.5 Other income (expense), net 39.3 — (30.2) — — — — 9.1 Income (loss) before income taxes $ 1,071.3 $ (8.2) $ (30.2) $ 6.1 $ 10.0 $ — $ — $ 1,049.0 Income tax (provision) benefit (255.0) 4.1 7.5 (1.6) (0.5) — (13.1) (258.6) Net income (loss) 816.3 $ (4.1) (22.7) 4.5 9.5 — (13.1) 790.4 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. $ 796.7 $ (4.1) $ (22.7) $ 4.5 $ 9.5 $ 11.6 $ (13.1) $ 782.4 Diluted earnings (loss) per share attributable to Lithia Motors, Inc. $ 29.45 $ (0.15) $ (0.84) $ 0.17 $ 0.35 $ 0.43 $ (0.49) $ 28.92 Diluted share count 27.1 Year Ended December 31, 2023 ($ in millions, except per share amounts) As reported Net gain on disposal 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 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 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.
Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations. We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade.
Our disciplined approach focuses on acquiring new vehicle franchises that are accretive and cash flow positive at reasonable valuations. 39 We are able to subsequently floor new vehicle inventory acquired as part of an acquisition; however, the cash generated by these transactions are recorded as borrowings on floor plan notes payable, non-trade.
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.
We calculate days’ supply of inventory on-ground inventory unit levels and a 30-day total units sales volume, 38 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.
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.
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.
We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations.
We believe each of the non-GAAP financial measures below improves the transparency of our disclosures, provides a meaningful presentation of our results from the core business 35 operations because they exclude items not related to our ongoing core business operations and other non-cash items, and improves the period-to-period comparability of our results from the core business operations.
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
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.
The annual goodwill impairment analysis resulted in no indications of impairment in 2024, 2023, or 2022. We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual legal entity basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment.
The annual goodwill impairment analysis resulted in no indications of impairment in 2025, 2024, or 2023. We have determined the appropriate unit of accounting for testing franchise rights for impairment is on an individual legal entity basis. We have the option to qualitatively or quantitatively assess indefinite-lived intangible assets for impairment.
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.
In 2025, 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.
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.
For example, a store acquired in November 2024 would be included in same store operating data beginning in December 2025, 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.
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.
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 110 basis points.
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.
On a same store basis, gross profit per new vehicle decreased 25.9%. 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.
(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.
(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. (5) Non-GAAP financial measure.
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.
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 #124 on the Fortune 500 in 2025.
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.
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, 2025, we had $2.5 billion of goodwill on our balance sheet associated with our reporting units.
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.
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.
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.
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 10 basis points. 2024 vs. 2023 Our operating margin decreased 120 basis points compared to the prior year, driven by an increase in SG&A as a percentage of gross profit.
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.
Investing Activities Net cash used in investing activities totaled $1.0 billion and $1.9 billion, respectively, for 2025 and 2024. Cash flows from investing activities relate primarily to capital expenditures, acquisition and divestiture activity and sales of property and equipment.
See the discussion under “Liquidity and Capital Resources” for additional information. 33 Operating Income Operating income as a percentage of revenue, or operating margin, was as follows: Year Ended December 31, 2024 2023 2022 Operating margin 4.4 % 5.5 % 6.9 % Operating margin adjusted for non-core charges (1) 4.4 5.5 6.7 (1) See “Non-GAAP Reconciliations” for additional information 2024 vs. 2023 Our operating margin decreased 110 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold.
See the discussion under “Liquidity and Capital Resources” for additional information. 33 Operating Income Operating income as a percentage of revenue, or operating margin, was as follows: Year Ended December 31, 2025 2024 2023 Operating margin 4.2 % 4.3 % 5.5 % Operating margin adjusted for non-core charges (1) 4.3 4.4 5.5 (1) See “Non-GAAP Reconciliations” for additional information 2025 vs. 2024 Our operating margin decreased 10 basis points compared to the prior year, driven by a decline in gross profit per new and used unit sold.
Adjusted net cash paid for acquisitions, a non-GAAP measure, as well as certain other acquisition-related information is presented below: Year Ended December 31, ($ 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.
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) 2025 2024 2023 Number of stores acquired 17 146 56 Number of stores opened 7 1 — Cash paid for acquisitions, net of cash acquired $ (886.4) $ (1,248.5) $ (1,185.1) Add: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory 135.4 105.5 109.2 Cash paid for acquisitions, net of cash acquired – adjusted $ (751.0) $ (1,143.0) $ (1,075.9) We evaluate potential capital investments primarily based on targeted rates of return on assets and return on our net equity investment.
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.
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. 41 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.
(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.
(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, 2025. This amount is reduced by $6.4 million for outstanding letters of credit.
Vehicle Operations, and U.S. and Canada Financing Operations. We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2024, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired.
We have the option to qualitatively or quantitatively assess goodwill for impairment and, in 2025, we evaluated our goodwill using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired.
Income Tax Provision Our effective income tax rate was as follows: Year Ended December 31, 2024 2023 2022 Effective income tax rate 23.8 % 25.7 % 27.1 % Effective income tax rate excluding non-core items (1) 24.7 25.3 27.0 (1) See “Non-GAAP Reconciliations” for more details Our effective income tax rate was 23.8% for 2024 compared to 25.7% for 2023.
Income Tax Provision Our effective income tax rate was as follows: Year Ended December 31, 2025 2024 2023 Effective income tax rate 25.5 % 23.8 % 25.7 % Effective income tax rate excluding non-core items (1) 25.1 24.6 25.5 (1) See “Non-GAAP Reconciliations” for more details Our effective income tax rate was 25.5% for 2025 compared to 23.8% for 2024.
On a same store basis, used vehicle revenues decreased 8.0%, due to a 4.1% decrease in average selling price per retail unit and a 4.0% decrease in unit volume.
On a same store basis, used vehicle revenues decreased 9.0%, due to a decrease in retail unit sales of 4.1% and a decrease in average selling price per retail unit of 4.1%.
Below are highlights of significant activity related to our cash flows from investing activities: Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ 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.
Below are highlights of significant activity related to our cash flows from investing activities: Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change 2023 Change Capital expenditures $ (350.9) $ (351.4) $ 0.5 $ (230.2) $ (121.2) Cash paid for acquisitions, net of cash acquired (886.4) (1,248.5) 362.1 (1,185.1) (63.4) Cash paid for other investments (15.3) (354.7) 339.4 (11.1) (343.6) Proceeds from sales of stores 194.0 85.7 108.3 142.9 (57.2) 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.
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.
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, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Floor plan interest expense $ 228.2 $ 278.8 $ (50.6) (18.1) % $ 150.9 $ 127.9 84.8 % Floor plan assistance (included as an offset to cost of sales) (168.5) (170.3) 1.8 1.1 (160.8) (9.5) (5.9) Net vehicle carrying costs (benefit) $ 59.7 $ 108.5 $ (48.8) (45.0) % $ (9.9) $ 118.4 1,196.0 % 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.
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.
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. These measures should not be considered an alternative to GAAP measures.
We review our estimates, judgments, and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable.
We review our estimates, judgments, and assumptions periodically and reflect the effects of revisions in the period that they are deemed to be necessary. We believe that these estimates are reasonable. However, actual results could differ materially from these estimates.
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.
As of February 25, 2026, we offered 54 brands of new vehicles and all brands of used vehicles in 458 stores in the United States, the United Kingdom, and Canada and online at over 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.
As of December 31, 2024, we had $2.6 billion of franchise value on our balance sheet. No individual entity accounted for more than 3% of our total franchise value as of December 31, 2024. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in no indications of impairment in 2024, 2023, or 2022.
As of December 31, 2025, we had $2.8 billion of franchise value on our balance sheet. No individual entity accounted for more than 2% of our total franchise value as of December 31, 2025. The annual franchise value impairment analysis, which we perform as of October 1 each year, resulted in indications of impairment at an individual entity.
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.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 68.1% from 66.3% in the prior year. 2024 vs. 2023 SG&A increased 14.0%, or $460.4 million, primarily due to increased personnel costs and other costs which resulted from our growth through acquisitions.
DFC Portfolio Information (1) Year Ended December 31, ($ 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.
DFC Portfolio Information (1) Year Ended December 31, ($ in millions) 2025 2024 2023 Loan origination information Net loans originated $ 2,804.1 $ 2,073.3 $ 2,118.5 Vehicle units financed 90,977 70,647 70,154 Total penetration rate (2) 14.5 % 11.6 % 11.0 % Weighted average contract rate 8.6 % 9.8 % 9.6 % Weighted average credit score (3) 747 738 732 Weighted average FE LTV (4) 94.7 % 95.4 % 95.5 % Weighted average term (in months) 72 73 73 Loan performance information Allowance for credit losses as a percentage of ending managed receivables 3.0 % 3.2 % 3.2 % Net credit losses on managed receivables 74.8 88.0 62.0 Net credit losses as a percentage of total average managed receivables 1.8 % 2.5 % 2.3 % Past due accounts as a percentage of ending managed receivables (5) 4.2 % 4.8 % 4.6 % Average recovery rate (6) 45.8 % 44.3 % 49.6 % (1) Excludes Canadian and U.K. portfolios.
See Note 19 – Segments for additional information on Financing Operations income and Note 5 – Finance Receivables of Notes to Consolidated Financial Statements for information on finance receivables, including credit quality. 30 Selected Financing Operations Financial Information Year Ended December 31, ($ in millions) 2024 % (1) 2023 % (1) 2022 % (1) Interest and fee income $ 347.8 9.5 $ 249.4 8.9 $ 116.3 7.5 Interest expense (195.1) (5.3) (170.5) (6.1) (52.2) (3.4) Total interest margin 152.7 4.2 78.9 2.8 64.1 4.2 Lease income 74.6 19.1 17.8 Lease costs (60.3) (8.4) (9.5) Lease income, net 14.3 10.7 8.3 Provision expense (106.7) (2.9) (98.8) (3.5) (44.4) (2.9) Other financing operations expenses (44.9) (36.7) (32.0) Financing operations (loss) income $ 15.4 $ (45.9) $ (4.0) Total average managed finance receivables $ 3,659.9 $ 2,802.8 $ 1,542.6 (1) Percent of total average managed finance receivables.
See Note 19 – Segments of Notes to Consolidated Financial Statements for additional information on Financing Operations income and Note 5 – Finance Receivables of Notes to Consolidated Financial Statements for information on finance receivables, including credit quality. 30 Selected Financing Operations Financial Information Year Ended December 31, ($ in millions) 2025 % (1) 2024 % (1) 2023 % (1) Interest and fee income $ 407.4 9.2 % $ 340.8 9.3 % $ 249.4 8.9 % Interest expense (202.1) (4.6) (195.1) (5.3) (170.5) (6.1) Total interest margin 205.3 4.6 145.7 4.0 78.9 2.8 Lease income 91.6 74.6 19.1 Lease costs (73.5) (60.3) (8.4) Lease income, net 18.1 14.3 10.7 Provision expense (97.3) (2.2) (106.7) (2.9) (98.8) (3.5) Other financing operations expenses (51.5) (44.9) (36.7) Financing operations income (loss) $ 74.6 $ 8.4 $ (45.9) Total average managed finance receivables $ 4,421.9 $ 3,659.9 $ 2,802.8 (1) Percent of total average managed finance receivables.
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.
Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Depreciation and amortization $ 262.4 $ 245.6 $ 16.8 6.8 % $ 195.8 $ 49.8 25.4 % Acquisition activity contributed to the increases in depreciation and amortization in 2025 compared to 2024 and in 2024 compared to 2023.
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.
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, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change 2023 Change Net cash provided by (used in) operating activities – as reported $ 356.7 $ 425.1 $ (68.4) $ (472.4) $ 897.5 Add: Net borrowings on floor plan notes payable: non-trade 191.7 304.8 (113.1) 878.7 (573.9) Less: Borrowings on floor plan notes payable: non-trade associated with acquired new vehicle inventory (135.4) (105.5) (29.9) (109.2) 3.7 Adjust: Financing receivables activity 878.3 622.4 255.9 1,052.0 (429.6) Net cash provided by operating activities – adjusted $ 1,291.3 $ 1,246.8 $ 44.5 $ 1,349.1 $ (102.3) Inventories are one of the most significant components of our cash flow from operations.
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.
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. Vehicle Operations, and U.S. and Canada Financing Operations.
SG&A adjusted for non-core charges was as follows: Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Personnel $ 2,394.3 $ 2,163.1 $ 231.2 10.7 % $ 2,086.3 $ 76.8 3.7 % Rent and facility costs 371.1 273.1 98.0 35.9 222.9 50.2 22.5 Advertising 250.7 248.2 2.5 1.0 253.6 (5.4) (2.1) Adjusted other (1) 731.2 594.7 136.5 23.0 527.4 67.3 12.8 Total adjusted SG&A (1) $ 3,747.3 $ 3,279.1 $ 468.2 14.3 % $ 3,090.2 $ 188.9 6.1 % 32 Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 As a % of gross profit 2024 2023 Change 2022 Change Personnel 43.1 % 41.4 % 170 bps 40.5 % 90 bps Rent and facility costs 6.7 5.2 150 4.3 90 Advertising 4.5 4.7 (20) 4.9 (20) Adjusted other (1) 13.1 11.4 170 10.3 110 Total adjusted SG&A (1) 67.4 % 62.7 % 470 bps 60.0 % 270 bps (1) See “Non-GAAP Reconciliations” for more details.
SG&A adjusted for non-core charges was as follows: Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Personnel $ 2,480.2 $ 2,394.3 $ 85.9 3.6 % $ 2,163.1 $ 231.2 10.7 % Rent and facility costs 407.6 371.1 36.5 9.8 273.1 98.0 35.9 Advertising 257.0 250.7 6.3 2.5 248.2 2.5 1.0 Adjusted other (1) 796.5 731.2 65.3 8.9 594.7 136.5 23.0 Total adjusted SG&A (1) $ 3,941.3 $ 3,747.3 $ 194.0 5.2 % $ 3,279.1 $ 468.2 14.3 % 32 Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 As a % of gross profit 2025 2024 Change 2023 Change Personnel 43.3 % 43.1 % 20 bps 41.4 % 170 bps Rent and facility costs 7.1 6.7 40 5.2 150 Advertising 4.5 4.5 — 4.7 (20) Adjusted other (1) 13.8 13.1 70 11.4 170 Total adjusted SG&A (1) 68.7 % 67.4 % 130 bps 62.7 % 470 bps (1) See “Non-GAAP Reconciliations” for more details.
Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Personnel $ 2,394.3 $ 2,163.1 $ 231.2 10.7 % $ 2,086.3 $ 76.8 3.7 % Rent and facility costs 371.1 273.2 97.9 35.8 222.9 50.3 22.6 Advertising 250.7 248.2 2.5 1.0 253.6 (5.4) (2.1) Other 739.1 610.3 128.8 21.1 481.3 129.0 26.8 Total SG&A $ 3,755.2 $ 3,294.8 $ 460.4 14.0 % $ 3,044.1 $ 250.7 8.2 % Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 As a % of gross profit 2024 2023 Change 2022 Change Personnel 43.1 % 41.4 % 170 bps 40.5 % 90 bps Rent and facility costs 6.7 5.2 150 4.3 90 Advertising 4.5 4.7 (20) 4.9 (20) Other 13.2 11.7 150 9.4 230 Total SG&A 67.5 % 63.0 % 450 bps 59.1 % 390 bps 2024 vs. 2023 SG&A increased 14.0%, or $460.4 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions.
Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Personnel $ 2,480.2 $ 2,394.3 $ 85.9 3.6 % $ 2,163.1 $ 231.2 10.7 % Rent and facility costs 407.6 371.1 36.5 9.8 273.2 97.9 35.8 Advertising 257.0 250.7 6.3 2.5 248.2 2.5 1.0 Other 799.9 739.1 60.8 8.2 610.3 128.8 21.1 Total SG&A $ 3,944.7 $ 3,755.2 $ 189.5 5.0 % $ 3,294.8 $ 460.4 14.0 % Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 As a % of gross profit 2025 2024 Change 2023 Change Personnel 43.3 % 43.1 % 20 bps 41.4 % 170 bps Rent and facility costs 7.1 6.7 40 5.2 150 Advertising 4.5 4.5 — 4.7 (20) Other 13.9 13.2 70 11.7 150 Total SG&A 68.8 % 67.5 % 130 bps 63.0 % 450 bps 2025 vs. 2024 SG&A increased 5.0%, or $189.5 million, primarily due to increased personnel and other costs resulting from our growth through acquisitions.
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.
See 34 also Note 10 – Credit Facilities and Long-Term Debt of Notes to Consolidated Financial Statements for additional information. 2024 vs. 2023 The increase in other interest expense was due to higher interest rates and increased borrowings on our credit facilities. Other Income, Net Other income, net primarily includes other income associated with investment income and other non-recurring transactions.
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.
We acquired approximately $121.8 million and $409.5 million of depreciable property as part of our 2025 and 2024 acquisitions, respectively. Capital expenditures totaled $350.9 million and $351.4 million, respectively, in 2025 and 2024. These investments increased the amount of depreciable assets.
Same store new vehicle revenue was primarily impacted by a 2.3% increase in unit sales, offset by a decrease in average selling prices of 0.5%. New vehicle gross profit declined 11.8%, primarily due to a 25.1% decrease in average gross profit per unit, partially offset by a 17.8% increase in unit sales driven by acquisitions.
Same store new vehicle revenue was primarily impacted by an increase in average selling prices of 2.0%, offset by a decrease in unit sales of 1.2%. New vehicle gross profit decreased 9.0%, due to a decrease in average gross profit per unit of 8.2% and a decrease in unit sales of 0.9%.
Our free cash flow deployment strategy targets an allocation of 35% to 45% investment in acquisitions, 25% investment in capital expenditures, innovation, and diversification, and 30% to 40% in shareholder return in the form of dividends and share repurchases.
Our free cash flow deployment strategy targets an allocation of 25% to 35% investment in acquisitions, 25% investment in capital expenditures, innovation, 37 and diversification, and 40% to 50% in shareholder return in the form of dividends and share repurchases based on current valuation trends in acquisitions relative to stock price performance.
Financing Activities Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows: Year Ended December 31, ($ 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 $346.8 million on our lines of credit.
Financing Activities Adjusted net cash provided by financing activities, a non-GAAP measure, which is adjusted for borrowings and repayments on floor plan facilities: non-trade and borrowings and repayments associated with our Financing Operations segment was as follows: Year Ended December 31, ($ in millions) 2025 2024 2023 Cash provided by financing activities, as reported $ 612.1 907.6 $ 2,409.8 Less: Net borrowings on floor plan notes payable: non-trade (191.7) (304.8) (878.7) Less: Net borrowings on non-recourse notes payable (364.5) (403.7) (1,283.4) Cash provided by financing activities, as adjusted $ 55.9 $ 199.1 $ 247.7 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, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change 2023 Change Net borrowings on lines of credit $ 408.6 $ 346.8 $ 61.8 $ 324.3 $ 22.5 Proceeds from the issuance of long-term debt 786.8 408.2 378.6 79.8 328.4 Repurchases of common stock (960.9) (365.9) (595.0) (48.9) (317.0) Borrowing and Repayment Activity During 2025, we raised net proceeds of $786.8 million through the issuance of debt, and had net borrowings of $408.6 million on our lines of credit.
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.
Other expenses in 2025 included acquisition expenses of $17.0 million and $6.7 million of storm related insurance charges. We also recognized a net gain on the disposal of stores of $20.3 million.
See Note 1 – Summary of Significant Accounting Policies and Note 6 – Goodwill and Franchise Value of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.
No impairment charges were recorded in 2024 or 2023. See Note 1 – Summary of Significant Accounting Policies, Note 4 – Property and Equipment, Note 6 – Goodwill and Franchise Value, and Note 15 – Fair Value Measurements of Notes to Consolidated Financial Statements included in Part II, Item 8. Financial Statements and Supplementary Financial Data of this Annual Report.
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.
On a same store basis, new and used vehicle retail gross profit declined due to lower gross profit per unit as margins continued to normalize toward pre-pandemic levels. The decline in net income was driven by this margin normalization, higher SG&A as a percentage of gross profit, and a higher effective income tax rate, partially offset by lower interest expense.
(3) The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s.
(2) Units financed as a percentage of total U.S. new and used vehicle retail units sold. (3) The credit scores represent FICO scores and reflect only receivables with obligors that have a FICO score at the time of application. For receivables with co-borrowers, the FICO score is the primary borrower’s.
We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures.
As a result, we review any non-GAAP financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures.
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.
Available Sources Below is a summary of our immediately available funds: As of December 31, ($ in millions) 2025 2024 Change % Change Cash and cash equivalents $ 109.2 $ 225.1 $ (115.9) (51.5) % Marketable securities 56.4 53.4 3.0 5.6 % Available credit on the credit facilities 1,359.2 1,075.3 283.9 26.4 % Total current available funds $ 1,524.8 $ 1,353.8 $ 171.0 12.6 % Information about our cash flows, by category, is presented in our Consolidated Statements of Cash Flows.
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.
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.
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.
Critical Accounting Policies and Estimates The preparation of financial statements in conformity with U.S. 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.
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.
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.
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.
Same store new vehicle revenue was primarily impacted by a 1.4% increase in unit sales, offset by a decrease in average selling prices of 0.1%. New vehicle gross profit decreased 10.0%, primarily due to a decrease in average gross profit per unit of 26.5%, partially offset by an increase in unit sales of 22.4%.
On a same store basis, gross profit per new vehicle decreased 26.4%, continuing to normalize to pre-pandemic levels. 2023 vs. 2022 New vehicle revenue grew 17.5%, resulting from a 15.7% increase in unit sales due to acquisitions, complemented by a 1.6% increase in average selling prices.
On a same store basis, gross profit per new vehicle decreased 8.5%, continuing to normalize to pre-pandemic levels. 2024 vs. 2023 New vehicle revenue increased 17.4%, resulting from an increase in unit sales of 22.4%, offset by a decrease in average selling prices of 2.8%.
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.
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 2025 vs. 2024 Used vehicle revenues increased 5.9%, resulting from an increase in retail unit sales of 3.3% and an increase in average selling price per retail unit of 2.8%.
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.
The interest rates on these floor plan notes payable commitments vary by lender and are variable rates. 2025 vs. 2024 Floor plan interest expense decreased $50.6 million, primarily due to lower interest rates and decreases in average vehicle inventory levels throughout the year.
The following table summarizes our cash flows: Year Ended December 31, ($ 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 $897.5 million in 2024 compared to 2023, primarily as a result of maturation of our financing receivables portfolio and a decrease in inventory levels at our seasoned stores, partially offset by net changes in floor plan notes payable and reduced net income.
The following table summarizes our cash flows: Year Ended December 31, ($ in millions) 2025 2024 2023 Net cash provided by (used in) operating activities $ 356.7 $ 425.1 $ (472.4) Net cash used in investing activities (1,027.9) (1,854.4) (1,270.3) Net cash provided by financing activities 612.1 907.6 2,409.8 Operating Activities Cash provided by operating activities decreased $68.4 million in 2025 compared to 2024, primarily as a result of changes in floor plan notes payable, finance receivables, and other assets, partially offset by changes in inventories, trade receivables, and other long-term liabilities and deferred revenue.
Our effective income tax rate was positively affected by an increase in general business credits and a reduction in valuation allowance.
Our effective income tax rate was negatively affected by a decrease in general business credits and tax basis differences on divested assets, offset by a reduction in valuation allowance.
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.
As of December 31, 2025, our new vehicle days’ supply was 54 days, or five days lower than our days’ supply as of December 31, 2024. Our days’ supply of used vehicles was 48 days, which was five days lower than our days’ supply as of December 31, 2024.
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.
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.
On a same store basis, F&I revenue decreased 4.6%, to $2,011 per unit. This decrease was driven by a decline in service contract penetration rates and lower finance reserve paid per unit from third-party lenders as a result of the higher interest rate environment. 2023 vs. 2022 F&I revenue increased 4.0%, primarily due to increased volume related to acquisitions.
This increase was driven by higher finance reserve paid per unit from third-party lenders. 2024 vs. 2023 F&I revenue increased 6.0%, primarily due to increased unit sales related to acquisitions. On a same store basis, F&I revenue decreased 4.6%, to $2,017 per unit.
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.
Adjusting for non-deductible acquisition costs, tax basis differences on divested assets, and the benefit of transferable federal tax credits during 2025, our effective income tax rate excluding non-core items was 25.1%, an increase of 50 basis points compared to the effective income tax rate excluding non-core items for 2024.
These product offerings add diversity to the business model and provide an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources. Management regularly analyzes Financing Operations’ results by assessing profitability, the performance of the finance receivables, including trends in credit losses and delinquencies, and expenses directly related to Financing Operations.
In the United Kingdom, Financing Operations is related to our fleet funding and management division. These product offerings add diversity to the business model and provide an opportunity to capture additional profits, cash flows, and sales while managing our reliance on third-party finance sources.
(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.
(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. (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.
Floor plan interest expense increased 41.5% due to higher interest rates, 38.9% due to acquisition volume, and 4.4% due to increases in inventory at existing locations. 2023 vs. 2022 Floor plan interest expense increased $112.1 million, primarily due to higher interest rates, increases in vehicle inventory levels from acquisitions as well as existing locations recovering from prior year inventory shortages.
Floor plan interest expense decreased 16.8% due to lower interest rates and 1.3% due to decreases in inventory at our stores. 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 as well as at existing locations.
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 increase in our CPO vehicle category includes an increase in unit sales of 6.7% and an increase in average selling price per vehicle of 3.2%. The increase in our value auto category includes an increase in unit sales of 29.2%, partially offset by a decrease in average selling price per vehicle of 3.0%.
The decrease in our core vehicle category includes a 5.8% decrease in volume and a 2.7% decrease in average selling price per vehicle. Used vehicle gross profits increased 1.0%, due to an increase in unit volume of 26.4%, offset by a 20.1% decrease in average gross profit per unit.
Used vehicle gross profits increased 2.7%, due to an increase in retail unit sales of 26.4%, offset by a decrease in average gross profit per retail unit of 20.1%. On a same store basis, used vehicle gross profit decreased 10.0%, led by a decrease in average gross profit per retail unit of 6.2%.
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.
On a same store basis, aftersales revenue and gross profit increased 2.7% and 4.5%, respectively. 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.
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.
We focus on retaining customers by offering competitively-priced routine maintenance and through our marketing efforts. 29 2025 vs. 2024 Aftersales revenue increased 7.0%, primarily driven by increases in customer pay and warranty service work. On a same store basis, aftersales revenue increased 6.3%, primarily driven by an increase in warranty revenue of 13.9% and customer pay of 7.1%.
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.
Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Senior notes $ 86.7 $ 76.1 $ 10.6 13.9 % $ 76.1 $ 0.0 — % Mortgages 60.6 50.8 9.8 19.3 35.8 15.0 41.9 Credit facilities and other 136.7 136.3 0.4 0.3 91.9 44.4 48.3 Capitalized interest (8.5) (5.4) (3.1) (57.4) (2.6) (2.8) (107.7) Total other interest expense $ 275.5 $ 257.8 $ 17.7 6.9 % $ 201.2 $ 56.6 28.1 % 2025 vs. 2024 The increase in other interest expense was due to the issuance of $600 million in aggregate principal amount of 5.500% senior notes due 2030 issued in September 2025, as well as new mortgages on owned real estate.
On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 61.9% from 59.5% in the prior year. We also recognized a gain on the disposal 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, offset by a net gain on the disposal of stores of $8.2 million. On a same store basis and excluding non-core charges, adjusted SG&A as a percentage of gross profit increased across all categories to 66.1% from 62.3% in the prior year.
Financial Performance We experienced growth of revenue in all major business lines in 2024 compared to 2023, primarily driven by increases in volume related to acquisitions, complemented by organic growth in new vehicles, and aftersales. Acquisition volume contributed to growth of our total company gross profit, offset by a decrease in new vehicle gross profit.
Financial Performance We experienced revenue growth across all major business lines in 2025 compared to 2024, driven by same store growth and complemented by acquisitions. Improvements in same store aftersales and third-party finance and insurance gross profit contributed to total company gross profit growth, partially offset by decreases in new and used vehicle gross profit.
During 2024, we paid dividends on our common stock as follows: Dividend paid: Dividend amount per share Total amount of dividends paid ($ 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 $1.1 billion CAD wholesale floorplan commitment as part of our BNS credit facility.
Summary of Outstanding Balances on Credit Facilities and Long-Term Debt Below is a summary of our outstanding balances on credit facilities and long-term debt: ($ in millions) Outstanding of December 31, 2025 Remaining available as of December 31, 2025 Floor plan notes payable: non-trade $ 3,016.3 $ — (1) Floor plan notes payable 1,992.6 — Used and service loaner vehicle inventory financing commitments 1,043.0 15.4 (2) Revolving lines of credit 1,570.8 1,316.7 (2),(3) Warehouse facilities 1,251.0 27.1 (2) Non-recourse notes payable 2,473.9 — 4.625% Senior notes due 2027 400.0 — 3.875% Senior notes due 2029 800.0 — 5.500% Senior notes due 2030 600.0 4.375% Senior notes due 2031 550.0 — Real estate mortgages, finance lease obligations, and other debt 1,152.1 — Unamortized debt issuance costs (27.8) — (4) Total debt $ 14,821.9 $ 1,359.2 Less: Inventory related debt (6,051.9) Less: Financing operations related debt (3,724.9) Less: Unrestricted cash and cash equivalents (109.2) Less: Marketable securities (56.4) Less: Availability on used and service loaner financing facilities (15.4) Net debt (5) $ 4,864.1 (1) As of December 31, 2025, we had a $3.0 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.
We also offer related products such as extended warranties, insurance contracts, and vehicle and theft protection. Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. 2024 vs. 2023 F&I revenue increased 6.0%, primarily due to increased volume related to acquisitions.
Third-party extended warranty and insurance contracts yield higher profit margins than vehicle sales and contribute significantly to our profitability. 2025 vs. 2024 F&I revenue increased 3.9%, primarily due to increased unit sales related to acquisitions. On a same store basis, F&I revenue increased 3.1%, to $1,863 per unit.
We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value.
We tested the franchise value for this location, which resulted in an impairment charge of $5.8 million. There were no indications of impairment in 2024 or 2023. We are subject to financial statement risk to the extent that our goodwill or franchise rights become impaired due to decreases in the fair value.
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.
On a same store basis, used vehicle gross profit decreased 1.1%, due to a decrease in average gross profit per retail unit of 3.1%, partially offset by an increase in retail unit sales of 3.6%.
(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.
(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.
On a same store basis, F&I revenue decreased 3.6%, to $2,152 per unit. Aftersales We provide automotive repair and maintenance services for customers for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models.
Aftersales We provide automotive repair and maintenance services for customers for the new vehicle brands sold by our stores, as well as service and repairs for most other makes and models. Our aftersales operations are an integral part of our customer retention and the largest contributor to our overall profitability.
On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the finance receivable. Actual return of the finance receivables may differ based on the changing risk profile of originations, economic conditions, and rates of recovery for charged off vehicles.
Our proprietary credit model performs a return on investment (ROI) calculation for each application, ensuring that the return obtained is appropriately balanced with the consumer’s credit risk. On a fully discounted basis, we target earnings at least three times the net finance income earned from third party lenders (finance reserve less commissions paid) over the life of the finance receivable.
Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 ($ in millions) 2024 2023 Change % 2022 Change % Other income (expense), net $ 39.3 $ 22.0 $ 17.3 NM $ (43.2) $ 65.2 NM 2024 vs. 2023 Other income (expense), net increased $17.3 million in 2024 compared to 2023, primarily as a result of increases in equity method investment income and insurance proceeds, partially offset by foreign currency translation losses and reduced interest income from foreign currency deposit accounts. 34 2023 vs. 2022 Other income (expense), net increased $65.2 million in 2023 compared to 2022, primarily as a result of a reduction in equity method investment losses, foreign currency translation gains, and interest income from foreign currency deposit accounts.
Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 ($ in millions) 2025 2024 Change % 2023 Change % Equity method investment $ (15.1) $ 32.8 $ (47.9) NM $ 1.7 $ 31.1 1,829.4% Foreign currency remeasurement 5.7 (17.6) 23.3 NM 5.1 (22.7) NM Net pension benefit 9.4 2.6 6.8 261.5% 2.6 — —% Miscellaneous 17.4 21.5 (4.1) (19.1)% 12.6 8.9 70.6% Other income, net $ 17.4 $ 39.3 $ (21.9) (55.7)% $ 22.0 $ 17.3 78.6% 2025 vs. 2024 Other income, net decreased $21.9 million in 2025 compared to 2024, primarily as a result of a decrease in equity method investment income, partially offset by foreign currency translation gains. 2024 vs. 2023 Other income, net increased $17.3 million in 2024 compared to 2023, primarily as a result of an increase in equity method investment income, offset by foreign currency translation losses.