FORT LAUDERDALE, Fla., Oct. 28, 2014 /PRNewswire/ -- AutoNation, Inc. (NYSE: AN), America's largest automotive retailer, today reported 2014 third quarter net income from continuing operations of $107 million, or $0.90 per share, compared to net income from continuing operations of $93 million, or $0.75 per share, for the same period in the prior year, a 20% improvement on a per-share basis.

2014 third quarter revenue totaled $4.9 billion, compared to $4.5 billion in the year-ago period, an increase of 10%, driven by stronger performance in all of the Company's business sectors - new vehicles, used vehicles, parts and service, and finance and insurance. AutoNation's retail new vehicle unit sales increased 9% overall and 7% on a same store basis, and retail used vehicle unit sales increased 7% overall and 6% on a same store basis.

Mike Jackson, Chairman and Chief Executive Officer, said, "AutoNation delivered its 16(th) consecutive quarter of double-digit year-over-year growth in EPS. This quarter we set another record for the highest ever quarterly EPS from continuing operations. As we look to 2015, we expect continued growth in new vehicle unit sales, with 2015 industry new vehicle sales above 17 million units."

Acquisitions

In October 2014, AutoNation completed the acquisition of Mercedes-Benz of Bellevue, Barrier Audi, Barrier Porsche, and Barrier Volvo in the Seattle-Bellevue, Washington market. The annual revenue for these stores is approximately $355 million.

AutoNation also today announced that Porsche Cars North America has awarded a new Porsche franchise to AutoNation in Orange County, California. AutoNation expects that the new store will open in 2016 and currently anticipates annual revenue of approximately $100 million once fully operational.

Share Repurchase

During the third quarter of 2014, AutoNation repurchased 4.4 million shares of common stock for an aggregate purchase price of $235.9 million. Since January 1, 2014, through October 27, 2014, AutoNation has repurchased 8% of its outstanding shares (based on shares outstanding as of December 31, 2013). AutoNation today announced that the Board of Directors authorized the repurchase of up to an additional $250 million of AutoNation common stock. With the increased authorization, AutoNation has approximately $281 million remaining Board authorization for share repurchase. As of October 27, 2014, AutoNation had approximately 113 million shares outstanding.

Segment results((1)) for the third quarter of 2014 were as follows:


    --  Domestic - Domestic segment income((2)) was $77 million compared to
        year-ago segment income of $64 million, an increase of 19%.

    --  Import - Import segment income((2)) was $77 million compared to year-ago
        segment income of $73 million, an increase of 6%.

    --  Premium Luxury - Premium Luxury segment income((2)) was $84 million
        compared to year-ago segment income of $74 million, an increase of 13%.

For the nine-month period ended September 30, 2014, the Company reported adjusted net income from continuing operations of $298 million, or $2.48 per share, compared to net income from continuing operations of $266 million, or $2.16 per share for the same period in the prior year, an improvement of 15% on a per-share basis. On a GAAP basis, net income from continuing operations for the nine-month period ended September 30, 2014 was $303 million, or $2.52 per share. Reconciliations of non-GAAP financial measures are included in the attached financial tables. The Company's revenue for the nine-month period ended September 30, 2014, totaled $14.1 billion, up 8% compared to $13.0 billion for the same period in the prior year.

The third quarter conference call may be accessed by telephone at (888) 769-8515 (password: AutoNation) at 11:00 a.m. Eastern Time or on AutoNation's investor relations website at http://investors.autonation.com.

The webcast will also be available on AutoNation's website under "Events & Presentations" following the call. A playback of the conference call will be available after 1:00 p.m. Eastern Time on October 28, 2014 through November 8, 2014 by calling (866) 509-3932 (password 75300).

((1) )AutoNation has three reportable segments: Domestic, Import, and Premium Luxury. The Domestic segment is comprised of stores that sell vehicles manufactured by General Motors, Ford, and Chrysler; the Import segment is comprised of stores that sell vehicles manufactured primarily by Toyota, Honda, Nissan, and Hyundai; and the Premium Luxury segment is comprised of stores that sell vehicles manufactured primarily by Mercedes-Benz, BMW, Lexus, and Audi.

((2) )Segment income represents income for each of our reportable segments and is defined as operating income less floorplan interest expense.

About AutoNation, Inc.

AutoNation is transforming the automotive retail industry through bold leadership. We deliver a superior automotive retail experience through our customer-focused sales and service processes. Owning and operating 277 new vehicle franchises, which sell 34 new vehicle brands across 15 states, AutoNation is America's largest automotive retailer, with state-of-the-art operations and the ability to leverage economies of scale that benefit the customer. As an indication of our leadership position in our industry, AutoNation is a component of the S&P 500 Index.

Please visit investors.autonation.com, www.autonation.com, www.twitter.com/autonation, www.twitter.com/CEOMikeJackson, www.facebook.com/autonation, and www.facebook.com/CEOMikeJackson, where AutoNation discloses additional information about the Company, its business, and its results of operations.

FORWARD-LOOKING STATEMENTS

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. Words such as "anticipates," "expects," "intends," "goals," "plans," "believes," "continues," "may," "will," and variations of such words and similar expressions are intended to identify such forward-looking statements. Statements regarding our expectations for the future performance of our franchises and the automotive retail industry, as well as statements that describe our objectives, goals, or plans, are forward-looking statements. Our forward-looking statements reflect our current expectations concerning future results and events, and they involve known and unknown risks, uncertainties and other factors that are difficult to predict and may cause our actual results, performance or achievements to be materially different from any future results, performance and achievements expressed or implied by these statements. These risks, uncertainties and other factors include, among others: our ability to integrate successfully acquired and awarded franchises and to attain planned sales volumes within our expected time frames; economic conditions generally; conditions in the credit markets and changes in interest rates; the success and financial viability of vehicle manufacturers and distributors with which we hold franchises; factors affecting our goodwill and other intangible asset impairment testing; natural disasters and other adverse weather events; restrictions imposed by vehicle manufacturers; the resolution of legal and administrative proceedings; regulatory factors affecting our business; and other factors described in our news releases and filings made under the securities laws, including, among others, our Annual Reports on Form 10-K, our Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K. Forward-looking statements contained in this news release speak only as of the date of this news release, and we undertake no obligation to update these forward-looking statements to reflect subsequent events or circumstances.

NON-GAAP FINANCIAL MEASURES

This press release and the attached financial tables contain certain non-GAAP financial measures as defined under SEC rules, such as adjusted net income and earnings per share from continuing operations, which exclude certain items disclosed in the attached financial tables. As required by SEC rules, the Company provides reconciliations of these measures to the most directly comparable GAAP measures. The Company believes that these non-GAAP financial measures improve the transparency of the Company's disclosure, provide a meaningful presentation of the Company's results from its core business operations excluding the impact of items not related to the Company's ongoing core business operations, and improve the period-to-period comparability of the Company's results from its core business operations.


                                                                                                                                                  AUTONATION, INC.

                                                                                                                                 UNAUDITED CONDENSED CONSOLIDATED INCOME STATEMENTS

                                                                                                                                        (In millions, except per share data)


                                                                                                      Three Months Ended September 30,                          Nine Months Ended September 30,
                                                                                                      --------------------------------                          -------------------------------

                                                                                                                                     2014                                                       2013        2014          2013
                                                                                                                                     ----                                                       ----        ----          ----


    Revenue:

                 New vehicle                                                                                                       $2,823.6                                                   $2,561.6    $7,989.1      $7,312.9

                 Used vehicle                                                                                                       1,148.5                                                    1,044.7     3,280.5       3,110.9

                 Parts and service                                                                                                    717.4                                                      653.8     2,093.2       1,946.3

                 Finance and insurance, net                                                                                           196.5                                                      174.9       554.3         504.4

                 Other                                                                                                                 23.0                                                       35.8       143.9         119.2


    Total revenue                                                                                                                4,909.0                                                    4,470.8    14,061.0      12,993.7
                                                                                                                                 -------                                                    -------    --------      --------


    Cost of sales:

                 New vehicle                                                                                                        2,666.5                                                    2,406.2     7,524.5       6,866.6

                 Used vehicle                                                                                                       1,060.1                                                      964.2     3,008.5       2,860.3

                 Parts and service                                                                                                    413.7                                                      376.7     1,202.0       1,116.7

                 Other                                                                                                                 15.8                                                       27.1       120.8          93.4


    Total cost of sales                                                                                                          4,156.1                                                    3,774.2    11,855.8      10,937.0
                                                                                                                                 -------                                                    -------    --------      --------


    Gross profit                                                                                                                   752.9                                                      696.6     2,205.2       2,056.7


    Selling, general, and administrative expenses                                                                                  522.3                                                      485.1     1,547.6       1,452.5

    Depreciation and amortization                                                                                                   27.2                                                       24.1        79.0          70.1

    Other expenses (income), net                                                                                                   (4.0)                                                       0.2      (15.7)        (3.4)
                                                                                                                                    ----                                                        ---       -----          ----


    Operating income                                                                                                               207.4                                                      187.2       594.3         537.5


    Non-operating income (expense) items:

                 Floorplan interest expense                                                                                          (13.1)                                                    (12.7)     (39.6)       (39.2)

                 Other interest expense                                                                                              (21.7)                                                    (22.3)     (64.6)       (66.6)

                 Interest income                                                                                                        0.1                                                        0.1         0.2           0.2

                 Other income (loss), net                                                                                               1.1                                                      (0.7)        3.5           2.2



    Income from continuing operations before income taxes                                                                          173.8                                                      151.6       493.8         434.1


    Income tax provision                                                                                                            67.1                                                       58.8       190.9         168.0
                                                                                                                                    ----                                                       ----       -----         -----


    Net income from continuing operations                                                                                          106.7                                                       92.8       302.9         266.1


    Loss from discontinued operations, net of income taxes                                                                         (0.2)                                                     (0.2)      (0.9)        (0.6)
                                                                                                                                    ----                                                       ----        ----          ----



    Net income                                                                                                                    $106.5                                                      $92.6      $302.0        $265.5
                                                                                                                                  ======                                                      =====      ======        ======



    Diluted earnings (loss) per share*:

                 Continuing operations                                                                                                $0.90                                                      $0.75       $2.52         $2.16

                 Discontinued operations                                                                       $                          -                              $                          -    $(0.01)   $        -


                 Net income                                                                                                           $0.90                                                      $0.75       $2.51         $2.15



    Weighted average common shares outstanding                                                                                     118.5                                                      123.5       120.2         123.3


    Common shares outstanding, net of treasury stock, at period end                                                                114.5                                                      121.8       114.5         121.8



    * Earnings per share amounts are calculated discretely and therefore may not add up to the total.



                                                                                                                                                                                                                 AUTONATION, INC.

                                                                                                                                                                                                           UNAUDITED SUPPLEMENTARY DATA

                                                                                                                                                                                                     ($ in millions, except per vehicle data)



                                                   Operating Highlights                                                 Three Months Ended September 30,                                       Nine Months Ended September 30,
                                                   --------------------                                                 --------------------------------                                      -------------------------------

                                                                                                                                                 2014                                    2013                            $ Variance           % Variance                   2014          2013   $ Variance   % Variance
                                                                                                                                                 ----                                    ----                            ----------           ----------                   ----          ----   ----------   ----------

    Revenue:

                            New vehicle                                                                                                      $2,823.6                                $2,561.6                                $262.0                            10.2      $7,989.1      $7,312.9       $676.2                    9.2

                              Retail used vehicle                                                                                             1,046.2                                   933.0                                 113.2                            12.1       2,981.1       2,786.2        194.9                    7.0

                              Wholesale                                                                                                         102.3                                   111.7                                 (9.4)                          (8.4)        299.4         324.7       (25.3)                 (7.8)
                                                                                                                                                -----                                   -----                                  ----                                        -----         -----        -----

                            Used vehicle                                                                                                      1,148.5                                 1,044.7                                 103.8                             9.9       3,280.5       3,110.9        169.6                    5.5

                            Finance and insurance, net                                                                                          196.5                                   174.9                                  21.6                            12.3         554.3         504.4         49.9                    9.9

                            Total variable operations                                                                                         4,168.6                                 3,781.2                                 387.4                            10.2      11,823.9      10,928.2        895.7                    8.2


                            Parts and service                                                                                                   717.4                                   653.8                                  63.6                             9.7       2,093.2       1,946.3        146.9                    7.5

                            Other                                                                                                                23.0                                    35.8                                (12.8)                                       143.9         119.2         24.7

    Total revenue                                                                                                                         $4,909.0                                $4,470.8                                $438.2                             9.8     $14,061.0     $12,993.7     $1,067.3                    8.2
                                                                                                                                          ========                                ========                                ======                                    =========     =========     ========



    Gross profit:

                            New vehicle                                                                                                        $157.1                                  $155.4                                  $1.7                             1.1        $464.6        $446.3        $18.3                    4.1

                              Retail used vehicle                                                                                                91.8                                    80.4                                  11.4                            14.2         273.3         247.1         26.2                   10.6

                              Wholesale                                                                                                         (3.4)                                    0.1                                 (3.5)                                       (1.3)          3.5        (4.8)
                                                                                                                                                                                                                                                                                                  ----

                            Used vehicle                                                                                                         88.4                                    80.5                                   7.9                             9.8         272.0         250.6         21.4                    8.5

                            Finance and insurance                                                                                               196.5                                   174.9                                  21.6                            12.3         554.3         504.4         49.9                    9.9

                            Total variable operations                                                                                           442.0                                   410.8                                  31.2                             7.6       1,290.9       1,201.3         89.6                    7.5


                            Parts and service                                                                                                   303.7                                   277.1                                  26.6                             9.6         891.2         829.6         61.6                    7.4

                            Other                                                                                                                 7.2                                     8.7                                 (1.5)                                        23.1          25.8        (2.7)


    Total gross profit                                                                                                                       752.9                                   696.6                                  56.3                             8.1       2,205.2       2,056.7        148.5                    7.2


    Selling, general and administrative expenses                                                                                             522.3                                   485.1                                (37.2)                          (7.7)      1,547.6       1,452.5       (95.1)                 (6.5)


    Depreciation and amortization                                                                                                             27.2                                    24.1                                 (3.1)                                        79.0          70.1        (8.9)

    Other expenses (income), net                                                                                                             (4.0)                                    0.2                                   4.2                                       (15.7)        (3.4)        12.3
                                                                                                                                              ----                                     ---                                   ---                                        -----          ----         ----

     Operating income                                                                                                                        207.4                                   187.2                                  20.2                            10.8         594.3         537.5         56.8                   10.6


    Non-operating income (expense) items:

                            Floorplan interest expense                                                                                         (13.1)                                 (12.7)                                (0.4)                                      (39.6)       (39.2)       (0.4)

                            Other interest expense                                                                                             (21.7)                                 (22.3)                                  0.6                                       (64.6)       (66.6)         2.0

                            Interest income                                                                                                       0.1                                     0.1                                     -                                         0.2           0.2            -

                            Other income (loss), net                                                                                              1.1                                   (0.7)                                  1.8                                          3.5           2.2          1.3
                                                                                                                                                                                                                              ---                                                                   ---

    Income from continuing operations before income taxes                                                                                   $173.8                                  $151.6                                 $22.2                            14.6        $493.8        $434.1        $59.7                   13.8
                                                                                                                                            ======                                  ======                                 =====                                       ======        ======        =====


    Retail vehicle unit sales:

                            New                                                                                                                83,682                                  76,943                                 6,739                             8.8       235,459       218,454       17,005                    7.8

                            Used                                                                                                               56,584                                  52,659                                 3,925                             7.5       161,376       155,280        6,096                    3.9
                                                                                                                                                                                                                            -----                                                                 -----

                                                                                                                                              140,266                                 129,602                                10,664                             8.2       396,835       373,734       23,101                    6.2
                                                                                                                                              =======                                 =======                                ======                                      =======       =======       ======


    Revenue per vehicle retailed:

                            New                                                                                                               $33,742                                 $33,292                                  $450                             1.4       $33,930       $33,476         $454                    1.4

                            Used                                                                                                              $18,489                                 $17,718                                  $771                             4.4       $18,473       $17,943         $530                    3.0


    Gross profit per vehicle retailed:

                            New                                                                                                                $1,877                                  $2,020                                $(143)                          (7.1)       $1,973        $2,043        $(70)                 (3.4)

                            Used                                                                                                               $1,622                                  $1,527                                   $95                             6.2        $1,694        $1,591         $103                    6.5

                            Finance and insurance                                                                                              $1,401                                  $1,350                                   $51                             3.8        $1,397        $1,350          $47                    3.5

                            Total variable operations(1)                                                                                       $3,175                                  $3,169                                    $6                             0.2        $3,256        $3,205          $51                    1.6



                                                  Operating Percentages                                           Three Months Ended September 30,       Nine Months Ended September 30,
                                                  ---------------------                                          --------------------------------        -------------------------------

                                                                                                                                             2014 (%)                               2013 (%)                             2014 (%)                       2013 (%)
                                                                                                                                              -------                                 -------                               -------                         -------


    Revenue mix percentages:

                            New vehicle                                                                                                          57.5                                    57.3                                  56.8                            56.3

                            Used vehicle                                                                                                         23.4                                    23.4                                  23.3                            23.9

                            Parts and service                                                                                                    14.6                                    14.6                                  14.9                            15.0

                            Finance and insurance, net                                                                                            4.0                                     3.9                                   3.9                             3.9

                            Other                                                                                                                 0.5                                     0.8                                   1.1                             0.9

                                                                                                                                                100.0                                   100.0                                 100.0                           100.0
                                                                                                                                                =====                                   =====                                 =====                           =====


    Gross profit mix percentages:

                            New vehicle                                                                                                          20.9                                    22.3                                  21.1                            21.7

                            Used vehicle                                                                                                         11.7                                    11.6                                  12.3                            12.2

                            Parts and service                                                                                                    40.3                                    39.8                                  40.4                            40.3

                            Finance and insurance                                                                                                26.1                                    25.1                                  25.1                            24.5

                            Other                                                                                                                 1.0                                     1.2                                   1.1                             1.3

                                                                                                                                                100.0                                   100.0                                 100.0                           100.0
                                                                                                                                                =====                                   =====                                 =====                           =====


    Operating items as a percentage of revenue:

                            Gross profit:

                               New vehicle                                                                                                        5.6                                     6.1                                   5.8                             6.1

                               Used vehicle - retail                                                                                              8.8                                     8.6                                   9.2                             8.9

                               Parts and service                                                                                                 42.3                                    42.4                                  42.6                            42.6

                               Total                                                                                                             15.3                                    15.6                                  15.7                            15.8

                            Selling, general and administrative expenses                                                                         10.6                                    10.9                                  11.0                            11.2

                            Operating income                                                                                                      4.2                                     4.2                                   4.2                             4.1


    Operating items as a percentage of total gross profit:

                            Selling, general and administrative expenses                                                                         69.4                                    69.6                                  70.2                            70.6

                            Operating income                                                                                                     27.5                                    26.9                                  26.9                            26.1



                     (1)    Total variable operations gross profit per vehicle retailed is calculated by dividing the sum of new
                             vehicle, retail used vehicle, and finance and insurance gross profit by total retail vehicle unit
                             sales.



                                                                                                                                                                                                                            AUTONATION, INC.

                                                                                                                                                                                                                      UNAUDITED SUPPLEMENTARY DATA

                                                                                                                                                                                                                             ($ in millions)



                                                                            Segment Operating Highlights                                                    Three Months Ended September 30,                                                             Nine Months Ended September 30,
                                                                            ----------------------------                                                    --------------------------------                                                             -------------------------------

                                                                                                                                              2014                                           2013                                             $ Variance                                 % Variance               2014             2013            $ Variance           % Variance
                                                                                                                                              ----                                           ----                                             ----------                                 ----------               ----             ----            ----------           ----------



    Revenue:

                                        Domestic                                                                                                                                  $1,660.7                                        $1,491.2                                       $169.5                      11.4         $4,738.6        $4,384.5               $354.1                8.1

                                        Import                                                                                                                                     1,787.8                                         1,695.5                                         92.3                       5.4          5,055.0         4,828.5                226.5                4.7

                                        Premium luxury                                                                                                                             1,422.9                                         1,247.4                                        175.5                      14.1          4,161.2         3,662.7                498.5               13.6


                                            Total                                                                                                                                  4,871.4                                         4,434.1                                        437.3                       9.9         13,954.8        12,875.7              1,079.1                8.4

                                        Corporate and other                                                                                                                           37.6                                            36.7                                          0.9                       2.5            106.2           118.0               (11.8)            (10.0)

                                            Total consolidated revenue                                                                                                            $4,909.0                                        $4,470.8                                       $438.2                       9.8        $14,061.0       $12,993.7             $1,067.3                8.2




    Segment income*

                                        Domestic                                                                                                                                     $76.7                                           $64.2                                        $12.5                      19.5           $211.0          $188.9                $22.1               11.7

                                        Import                                                                                                                                        77.1                                            72.7                                          4.4                       6.1            220.0           216.6                  3.4                1.6

                                        Premium luxury                                                                                                                                84.0                                            74.2                                          9.8                      13.2            253.1           218.7                 34.4               15.7


                                            Total                                                                                                                                    237.8                                           211.1                                         26.7                      12.6            684.1           624.2                 59.9                9.6


    Corporate and other                                                                                                              (43.5)                                         (36.6)                                          (6.9)                                                              (129.4)         (125.9)          (3.5)

    Add:  Floorplan interest expense                                                                                                   13.1                                            12.7                                             0.4                                                                  39.6             39.2             0.4

    Operating income                                                                                                                                                             $207.4                                          $187.2                                        $20.2                      10.8           $594.3          $537.5                $56.8               10.6
                                                                                                                                                                                 ======                                          ======                                        =====                                    ======          ======                =====


    * Segment income represents income for each of our reportable segments and is defined as operating income less floorplan interest expense


    Retail new vehicle unit sales:

                                        Domestic                                                                                                                                    27,041                                          25,107                                        1,934                       7.7           77,038          72,842                4,196                5.8

                                        Import                                                                                                                                      41,765                                          38,906                                        2,859                       7.3          116,375         108,382                7,993                7.4

                                        Premium luxury                                                                                                                              14,876                                          12,930                                        1,946                      15.1           42,046          37,230                4,816               12.9

                                                                                                                                                                                  83,682                                          76,943                                        6,739                       8.8          235,459         218,454               17,005                7.8
                                                                                                                                                                                  ======                                          ======                                        =====                                   =======         =======               ======



                                                                     Brand Mix - New Vehicle Retail Units Sold
                                                                     -----------------------------------------

                                                                                                                                                   Three Months Ended September 30,                Nine Months Ended September 30,
                                                                                                                                                   --------------------------------               -------------------------------

                                                                                                                                                                                2014 (%)                                       2013 (%)                                    2014 (%)                 2013 (%)
                                                                                                                                                                                 -------                                         -------                                      -------                   -------


                                        Domestic:

                                           Ford, Lincoln                                                                                                                              16.3                                            17.4                                         16.9                      17.8

                                           Chevrolet, Buick, Cadillac, GMC                                                                                                             9.6                                            10.1                                          9.8                      10.3

                                           Chrysler, Jeep, Dodge                                                                                                                       6.4                                             5.1                                          6.0                       5.2

                                             Domestic total                                                                                                                           32.3                                            32.6                                         32.7                      33.3



                                        Import:

                                           Honda                                                                                                                                      12.2                                            12.5                                         12.0                      11.8

                                           Toyota                                                                                                                                     20.0                                            19.7                                         19.6                      19.9

                                           Nissan                                                                                                                                     10.7                                            10.7                                         10.9                      10.6

                                           Other imports                                                                                                                               7.0                                             7.7                                          6.9                       7.4

                                             Import total                                                                                                                             49.9                                            50.6                                         49.4                      49.7



                                        Premium Luxury:

                                           Mercedes-Benz                                                                                                                               7.0                                             6.8                                          7.2                       7.1

                                           BMW                                                                                                                                         4.7                                             4.6                                          4.7                       4.7

                                           Lexus                                                                                                                                       2.6                                             2.2                                          2.6                       2.2

                                           Audi                                                                                                                                        1.6                                             1.2                                          1.4                       1.2

                                           Other premium luxury (Land Rover, Porsche)                                                                                                  1.9                                             2.0                                          2.0                       1.8

                                             Premium Luxury total                                                                                                                     17.8                                            16.8                                         17.9                      17.0



                                                                                                                                                                                   100.0                                           100.0                                        100.0                     100.0
                                                                                                                                                                                   =====                                           =====                                        =====                     =====



                                                                                                                                                                                                 AUTONATION, INC.

                                                                                                                                                                                      UNAUDITED SUPPLEMENTARY DATA, Continued

                                                                                                                                                                                                  ($ in millions)





                             Capital Expenditures / Stock Repurchases                                            Three Months Ended September 30,                                Nine Months Ended September 30,
                             ----------------------------------------                                            --------------------------------                               -------------------------------

                                                                                                                                                    2014                                                           2013                                                      2014      2013
                                                                                                                                                    ----                                                           ----                                                      ----      ----


     Capital expenditures(1)                                                                                                                       $52.0                                                          $85.3                                                    $139.8    $139.9

     Cash paid for acquisitions                                                                                                                    $13.3                                                           $0.4                                                     $13.3     $72.9

     Proceeds from exercises of stock options                                                                                                       $7.5                                                           $9.9                                                     $29.6     $20.5

     Stock repurchases:

     Aggregate purchase price                                                                                                                     $235.9                                     $                        -                                                   $415.7      $4.9

     Shares repurchased (in millions)                                                                                                                4.4                                                              -                                                      8.0       0.1



                                 Floorplan Assistance and Expense                                                      Three Months Ended September 30,                                                                              Nine Months Ended September 30,
                                 --------------------------------                                                     --------------------------------                                                                              -------------------------------

                                                                                                                                                    2014                                                           2013                                     Variance                  2014       2013  Variance
                                                                                                                                                    ----                                                           ----                                     --------                  ----       ----  --------



      Floorplan assistance earned (included in
      cost of sales)                                                                                                                               $27.4                                                          $24.7                                                      $2.7     $78.1      $67.1               $11.0

     New vehicle floorplan interest expense                                                                                                       (12.5)                                                        (12.1)                                                    (0.4)   (37.8)    (37.4)              (0.4)



     Net new vehicle inventory carrying benefit                                                                                                    $14.9                                                          $12.6                                                      $2.3     $40.3      $29.7               $10.6
                                                                                                                                                   =====                                                          =====                                                      ====     =====      =====               =====



                                Balance Sheet and Other Highlights
                                ----------------------------------


                                                                                                                        September 30, 2014                               December 31, 2013                                                           September 30, 2013
                                                                                                                        ------------------                               -----------------                                                           ------------------


     Cash and cash equivalents                                                                                                                     $67.5                                                          $69.2                                                     $68.3

     Inventory                                                                                                                                  $2,691.4                                                       $2,827.2                                                  $2,504.8

     Total floorplan notes payable                                                                                                              $2,774.7                                                       $3,029.0                                                  $2,600.9

     Non-vehicle debt                                                                                                                           $1,933.0                                                       $1,839.9                                                  $1,856.3

     Equity                                                                                                                                     $2,012.0                                                       $2,061.7                                                  $1,993.4

      New days supply (industry standard of
      selling days)(2)                                                                                                                           57 days                                                       62 days                                                  58 days

      Used days supply (trailing calendar
      month days)                                                                                                                                32 days                                                       35 days                                                  31 days




                       Key Credit Agreement Covenant Compliance Calculations
                       -----------------------------------------------------


     Ratio of funded indebtedness/

     Adjusted EBITDA                                                                                                                                                                                             2.19x

     Covenant                                                                    less than or equal to                                                           3.75x
     --------                                                                    ---------------------                                                           -----


      Ratio of funded indebtedness including
      floorplan/

     Total capitalization including floorplan                                                                                                                                                                    57.1%

     Covenant                                                                                                                      less than or equal to                                                         65.0%
     --------                                                                                                                      ---------------------                                                          ----



                                                                             (1) Includes accrued construction in progress and excludes property acquired under capital leases

                                                                             (2)  As of December 31, 2013, we have revised our method of calculating new vehicle days supply to exclude fleet sales and in-transit inventory. We have revised prior periods
                                                                                  to conform to our revised method of calculation.



                                                                                                                            AUTONATION, INC.

                                                                                                                UNAUDITED SUPPLEMENTARY DATA, Continued

                                                                                                                 ($ in millions, except per share data)





    Comparable Basis Reconciliations*
    --------------------------------

                                                                                                                                                              Three Months Ended September 30,
                                                                                                                                                              --------------------------------

                                                                                                                                                 Net Income                               Diluted Earnings Per Share**
                                                                                                                                                ----------                                ---------------------------


                                                                                                                                                      2014                           2013                                   2014           2013
                                                                                                                                                      ----                           ----                                   ----           ----


    As reported                                                                                                         $106.5                          $92.6                          $0.90                                  $0.75


                                         Discontinued operations, net of income taxes                                                                    0.2                            0.2                            $         -   $         -


    From continuing operations, as reported                                                                                                         106.7                           92.8                                  $0.90          $0.75


    Adjusted                                                                                                            $106.7                          $92.8                          $0.90                                  $0.75
                                                                                                                        ======                          =====



                                                                                                                                                               Nine Months Ended September 30,
                                                                                                                                                               -------------------------------

                                                                                                                                                 Net Income                               Diluted Earnings Per Share**
                                                                                                                                                ----------                                ---------------------------


                                                                                                                                                      2014                           2013                                   2014           2013
                                                                                                                                                      ----                           ----                                   ----           ----


    As reported                                                                                                         $302.0                         $265.5                          $2.51                                  $2.15


                                         Discontinued operations, net of income taxes                                                                    0.9                            0.6                                  $0.01     $        -


    From continuing operations, as reported                                                                                                         302.9                          266.1                                  $2.52          $2.16


                                         Net gain related to business/property dispositions                                                            (5.0)                             -                               $(0.04)    $        -



    Adjusted                                                                                                            $297.9                         $266.1                          $2.48                                  $2.16
                                                                                                                        ======                         ======


                                    *    Please refer to the "Non-GAAP Financial Measures" section of the Press Release.

                                   **     Diluted earnings per share amounts are calculated discretely and therefore may not add up to the
                                          total.



                                                                                                                                                                                                                  AUTONATION, INC.

                                                                                                                                                                                                              UNAUDITED SAME STORE DATA

                                                                                                                                                                                                      ($ in millions, except per vehicle data)



                                                Operating Highlights                                               Three Months Ended September 30,                                        Nine Months Ended September 30,
                                                --------------------                                               --------------------------------                                       -------------------------------

                                                                                                                                             2014                                    2013                            $ Variance                % Variance                   2014          2013   $ Variance   % Variance
                                                                                                                                             ----                                    ----                            ----------                ----------                   ----          ----   ----------   ----------

    Revenue:

                            New vehicle                                                                                                  $2,784.9                                $2,556.4                                $228.5                                  8.9      $7,855.7      $7,294.7       $561.0                 7.7

                              Retail used vehicle                                                                                         1,034.7                                   931.8                                 102.9                                 11.0       2,938.8       2,780.3        158.5                 5.7

                              Wholesale                                                                                                     101.2                                   111.0                                 (9.8)                               (8.8)        294.5         323.3       (28.8)              (8.9)

                            Used vehicle                                                                                                  1,135.9                                 1,042.8                                  93.1                                  8.9       3,233.3       3,103.6        129.7                 4.2

                            Finance and insurance, net                                                                                      194.2                                   174.7                                  19.5                                 11.2         546.6         503.4         43.2                 8.6

                            Total variable operations                                                                                     4,115.0                                 3,773.9                                 341.1                                  9.0      11,635.6      10,901.7        733.9                 6.7


                            Parts and service                                                                                               710.3                                   652.2                                  58.1                                  8.9       2,062.7       1,940.3        122.4                 6.3

                            Other                                                                                                            22.8                                    35.3                                (12.5)                                            136.9         118.0         18.9

    Total revenue                                                                                                                     $4,848.1                                $4,461.4                                $386.7                                  8.7     $13,835.2     $12,960.0       $875.2                 6.8
                                                                                                                                      ========                                ========                                ======                                         =========     =========       ======



    Gross profit:

                            New vehicle                                                                                                    $154.7                                  $155.1                                $(0.4)                               (0.3)       $456.7        $445.2        $11.5                 2.6

                              Retail used vehicle                                                                                            90.6                                    80.3                                  10.3                                 12.8         268.8         246.4         22.4                 9.1

                              Wholesale                                                                                                     (3.4)                                    0.1                                 (3.5)                                            (1.4)          3.6        (5.0)

                            Used vehicle                                                                                                     87.2                                    80.4                                   6.8                                  8.5         267.4         250.0         17.4                 7.0

                            Finance and insurance                                                                                           194.2                                   174.7                                  19.5                                 11.2         546.6         503.4         43.2                 8.6

                            Total variable operations                                                                                       436.1                                   410.2                                  25.9                                  6.3       1,270.7       1,198.6         72.1                 6.0


                            Parts and service                                                                                               300.5                                   276.5                                  24.0                                  8.7         877.7         827.1         50.6                 6.1

                            Other                                                                                                             7.1                                     8.4                                 (1.3)                                             23.1          25.7        (2.6)


    Total gross profit                                                                                                                  $743.7                                  $695.1                                 $48.6                                  7.0      $2,171.5      $2,051.4       $120.1                 5.9
                                                                                                                                        ======                                  ======                                 =====                                          ========      ========       ======


    Retail vehicle unit sales:

                            New                                                                                                            82,447                                  76,739                                 5,708                                  7.4       230,814       217,745       13,069                 6.0

                            Used                                                                                                           55,943                                  52,565                                 3,378                                  6.4       158,632       154,882        3,750                 2.4
                                                                                                                                                                                                                        -----                                                                      -----

                                                                                                                                          138,390                                 129,304                                 9,086                                  7.0       389,446       372,627       16,819                 4.5
                                                                                                                                          =======                                 =======                                 =====                                           =======       =======       ======


    Revenue per vehicle retailed:

                            New                                                                                                           $33,778                                 $33,313                                  $465                                  1.4       $34,035       $33,501         $534                 1.6

                            Used                                                                                                          $18,496                                 $17,727                                  $769                                  4.3       $18,526       $17,951         $575                 3.2


    Gross profit per vehicle retailed:

                            New                                                                                                            $1,876                                  $2,021                                $(145)                               (7.2)       $1,979        $2,045        $(66)              (3.2)

                            Used                                                                                                           $1,620                                  $1,528                                   $92                                  6.0        $1,694        $1,591         $103                 6.5

                            Finance and insurance                                                                                          $1,403                                  $1,351                                   $52                                  3.8        $1,404        $1,351          $53                 3.9

                            Total variable operations(1)                                                                                   $3,176                                  $3,172                                    $4                                  0.1        $3,266        $3,207          $59                 1.8



                                               Operating Percentages                                         Three Months Ended September 30,       Nine Months Ended September 30,
                                               ---------------------                                        --------------------------------        -------------------------------

                                                                                                                                         2014 (%)                               2013 (%)                             2014 (%)                            2013 (%)
                                                                                                                                          -------                                 -------                               -------                              -------


    Revenue mix percentages:

                            New vehicle                                                                                                      57.4                                    57.3                                  56.8                                 56.3

                            Used vehicle                                                                                                     23.4                                    23.4                                  23.4                                 23.9

                            Parts and service                                                                                                14.7                                    14.6                                  14.9                                 15.0

                            Finance and insurance, net                                                                                        4.0                                     3.9                                   4.0                                  3.9

                            Other                                                                                                             0.5                                     0.8                                   0.9                                  0.9

                                                                                                                                            100.0                                   100.0                                 100.0                                100.0
                                                                                                                                            =====                                   =====                                 =====                                =====


    Gross profit mix percentages:

                            New vehicle                                                                                                      20.8                                    22.3                                  21.0                                 21.7

                            Used vehicle                                                                                                     11.7                                    11.6                                  12.3                                 12.2

                            Parts and service                                                                                                40.4                                    39.8                                  40.4                                 40.3

                            Finance and insurance                                                                                            26.1                                    25.1                                  25.2                                 24.5

                            Other                                                                                                             1.0                                     1.2                                   1.1                                  1.3

                                                                                                                                            100.0                                   100.0                                 100.0                                100.0
                                                                                                                                            =====                                   =====                                 =====                                =====


    Operating items as a percentage of revenue:

                            Gross profit:

                               New vehicle                                                                                                    5.6                                     6.1                                   5.8                                  6.1

                               Used vehicle - retail                                                                                          8.8                                     8.6                                   9.1                                  8.9

                               Parts and service                                                                                             42.3                                    42.4                                  42.6                                 42.6

                               Total                                                                                                         15.3                                    15.6                                  15.7                                 15.8


                     (1)    Total variable operations gross profit per vehicle retailed is calculated by dividing the sum of new
                             vehicle, retail used vehicle, and finance and insurance gross profit by total retail vehicle unit
                             sales.

http://photos.prnewswire.com/prnvar/20001017/AUTONATIONLOGO

Logo - http://photos.prnewswire.com/prnh/20001017/AUTONATIONLOGO

SOURCE AutoNation, Inc.