FORT LAUDERDALE, Fla., April 17, 2014 /PRNewswire/ -- AutoNation, Inc. (NYSE: AN), America's largest automotive retailer, today reported 2014 first quarter adjusted net income from continuing operations of $91 million, or $0.75 per share, compared to net income from continuing operations of $83 million, or $0.68 per share, for the same period in the prior year, a 10% improvement on a per-share basis. On a GAAP basis, first quarter 2014 net income from continuing operations was $96 million, or $0.79 per share. Reconciliations of non-GAAP financial measures are included in the attached financial tables.

2014 first quarter revenue totaled $4.4 billion, compared to $4.1 billion in the year-ago period, an increase of 7%, driven by stronger performance in all business sectors - new vehicles, used vehicles, parts and service, and finance and insurance. In the first quarter of 2014, AutoNation's retail new vehicle unit sales increased 4% on a same store basis and 6% overall.

Mike Jackson, Chairman and Chief Executive Officer, said, "AutoNation delivered solid growth in EPS and operating income in the first quarter of 2014 compared to the prior year, driven by gross profit growth in all of our business sectors. We continue to expect U.S. industry new vehicle unit sales to increase 3% to 5%, bringing U.S. industry new vehicle sales above 16 million units in 2014."

During the first quarter of 2014, AutoNation repurchased 2.4 million shares of common stock for an aggregate purchase price of $115.7 million. As of April 16, 2014, AutoNation has approximately $400 million remaining Board authorization for share repurchase and 119 million shares outstanding.

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


    --  Domestic - Domestic segment income((2)) was $64 million compared to
        year-ago segment income of $59 million, an increase of 9%.
    --  Import - Import segment income((2)) was $65 million compared to year-ago
        segment income of $71 million, a decrease of 8%.
    --  Premium Luxury - Premium Luxury segment income((2)) was $83 million
        compared to year-ago segment income of $69 million, an increase of 21%.

The first 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 investors.autonation.com.

The webcast will also be available on our website under "Events & Presentations" following the call. A playback of the conference call will be available after 1:00 p.m. Eastern Time on April 17, 2014, through April 24, 2014 by calling (800) 839-2314 (password 75300).



    (1)     AutoNation has three
            operating 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 for each of
            our segments 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 270 new vehicle franchises, which sell 33 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 March 31,
                                      ----------------------------

                                                                  2014                         2013
                                                                  ----                         ----


    Revenue:

      New vehicle                                             $2,428.6                     $2,257.7

      Used vehicle                                             1,049.7                      1,009.7

      Parts and
       service                                                   671.0                        636.6

      Finance and
       insurance,
       net                                                       172.4                        155.6

      Other                                                       41.8                         36.8
                                                                  ----                         ----

    Total
     revenue                                                   4,363.5                      4,096.4
                                                               -------                      -------


    Cost of
     sales:

      New vehicle                                              2,282.7                      2,116.0

      Used vehicle                                               955.4                        923.7

      Parts and
       service                                                   384.3                        364.3

      Other                                                       33.7                         28.4
                                                                  ----                         ----

    Total cost
     of sales                                                  3,656.1                      3,432.4
                                                               -------                      -------


    Gross profit                                                 707.4                        664.0


    Selling,
     general and
     administrative
     expenses                                                    500.7                        473.3

    Depreciation
     and
     amortization                                                 25.6                         22.7

    Other
     income, net                                                  (8.0)                        (1.4)
                                                                  ----                         ----


    Operating
     income                                                      189.1                        169.4


    Non-
     operating
     income
     (expense)
     items:

      Floorplan
       interest
       expense                                                   (13.2)                       (12.9)

      Other
       interest
       expense                                                   (21.6)                       (22.3)

      Interest
       income                                                        -                          0.1

      Other
       income, net                                                 1.5                          1.6
                                                                   ---                          ---


    Income from
     continuing
     operations
     before
     income
     taxes                                                       155.8                        135.9


    Income tax
     provision                                                    60.3                         52.7
                                                                  ----                         ----


    Net income
     from
     continuing
     operations                                                   95.5                         83.2


    Loss from
     discontinued
     operations,
     net of
     income
     taxes                                                        (0.4)                        (0.2)
                                                                  ----                         ----



    Net income                                                   $95.1                        $83.0
                                                                 =====                        =====



    Diluted
     earnings
     (loss) per
     share*:

      Continuing
       operations                                                $0.79                        $0.68

      Discontinued
       operations                        $                           -             $              -


      Net income                                                 $0.78                        $0.67



    Weighted
     average
     common
     shares
     outstanding                                                 121.3                        123.0


    Common
     shares
     outstanding,
     net of
     treasury
     stock, at
     period end                                                  119.4                        121.3



    * 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 March 31,
        --------------------                                              ----------------------------

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

    Revenue:

        New vehicle                                                                          $2,428.6                           $2,257.7                              $170.9              7.6

          Retail used vehicle                                                                   945.8                              899.2                                46.6              5.2

          Wholesale                                                                             103.9                              110.5                                (6.6)            (6.0)
                                                                                                -----                              -----                                ----

        Used vehicle                                                                          1,049.7                            1,009.7                                40.0              4.0

        Finance and insurance, net                                                              172.4                              155.6                                16.8             10.8

      Total variable operations                                                               3,650.7                            3,423.0                               227.7              6.7
                                                                                              -------                            -------                               -----

      Parts and service                                                                         671.0                              636.6                                34.4              5.4

      Other                                                                                      41.8                               36.8                                 5.0

    Total revenue                                                                            $4,363.5                           $4,096.4                              $267.1              6.5
                                                                                             ========                           ========                              ======



    Gross profit:

        New vehicle                                                                            $145.9                             $141.7                                $4.2              3.0

          Retail used vehicle                                                                    92.8                               83.4                                 9.4             11.3

          Wholesale                                                                               1.5                                2.6                                (1.1)

        Used vehicle                                                                             94.3                               86.0                                 8.3              9.7

        Finance and insurance                                                                   172.4                              155.6                                16.8             10.8

      Total variable operations                                                                 412.6                              383.3                                29.3              7.6
                                                                                                -----                              -----                                ----

      Parts and service                                                                         286.7                              272.3                                14.4              5.3

      Other                                                                                       8.1                                8.4                                (0.3)
                                                                                                  ---                                ---                                ----

    Total gross profit                                                                          707.4                              664.0                                43.4              6.5


    Selling, general and administrative expenses                                                500.7                              473.3                               (27.4)            (5.8)


    Depreciation and amortization                                                                25.6                               22.7                                (2.9)

    Other income, net                                                                            (8.0)                              (1.4)                                6.6
                                                                                                 ----                               ----                                 ---

     Operating income                                                                           189.1                              169.4                                19.7             11.6


    Non-operating income (expense) items:

        Floorplan interest expense                                                              (13.2)                             (12.9)                               (0.3)

        Other interest expense                                                                  (21.6)                             (22.3)                                0.7

        Interest income                                                                             -                                0.1                                (0.1)

        Other income, net                                                                         1.5                                1.6                                (0.1)
                                                                                                                                                                        ----

    Income from continuing operations before income taxes                                      $155.8                             $135.9                               $19.9             14.6
                                                                                               ======                             ======                               =====


    Retail vehicle unit sales:

        New                                                                                    71,223                             67,159                               4,064              6.1

        Used                                                                                   52,136                             50,505                               1,631              3.2
                                                                                                                                                                       -----

                                                                                              123,359                            117,664                               5,695              4.8
                                                                                              =======                            =======                               =====


    Revenue per vehicle retailed:

        New                                                                                   $34,099                            $33,617                                $482              1.4

        Used                                                                                  $18,141                            $17,804                                $337              1.9


    Gross profit per vehicle retailed:

        New                                                                                    $2,048                             $2,110                                $(62)            (2.9)

        Used                                                                                   $1,780                             $1,651                                $129              7.8

        Finance and insurance                                                                  $1,398                             $1,322                                 $76              5.7

        Total variable operations(1)                                                           $3,333                             $3,235                                 $98              3.0



        Operating Percentages                                              Three Months Ended March
                                                                                      31,
        ---------------------                                             ------------------------

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


    Revenue mix percentages:

        New vehicle                                                                              55.7                               55.1

        Used vehicle                                                                             24.1                               24.6

        Parts and service                                                                        15.4                               15.5

        Finance and insurance, net                                                                4.0                                3.8

        Other                                                                                     0.8                                1.0

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


    Gross profit mix percentages:

        New vehicle                                                                              20.6                               21.3

        Used vehicle                                                                             13.3                               13.0

        Parts and service                                                                        40.5                               41.0

        Finance and insurance                                                                    24.4                               23.4

        Other                                                                                     1.2                                1.3

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


    Operating items as a percentage of revenue:

        Gross profit:

           New vehicle                                                                            6.0                                6.3

           Used vehicle - retail                                                                  9.8                                9.3

           Parts and service                                                                     42.7                               42.8

           Total                                                                                 16.2                               16.2

        Selling, general and administrative expenses                                             11.5                               11.6

        Operating income                                                                          4.3                                4.1


    Operating items as a percentage of total gross profit:

        Selling, general and administrative expenses                                             70.8                               71.3

        Operating income                                                                         26.7                               25.5



                                                                  (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 March 31,
      ----------------------------                                                                        ----------------------------

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



    Revenue:

      Domestic                                                                                                                $1,473.0  $1,378.0       $95.0               6.9

      Import                                                                                                                   1,549.4   1,503.7        45.7               3.0

      Premium luxury                                                                                                           1,306.4   1,172.9       133.5              11.4
                                                                                                                               -------   -------       -----

          Total segment revenue                                                                                                4,328.8   4,054.6       274.2               6.8

      Corporate and other                                                                                                         34.7      41.8        (7.1)            (17.0)

          Total consolidated revenue                                                                                          $4,363.5  $4,096.4      $267.1               6.5
                                                                                                                              ========  ========      ======



    Segment income*

      Domestic                                                                                                                   $63.8     $58.6        $5.2               8.9

      Import                                                                                                                      65.4      71.0        (5.6)             (7.9)

      Premium luxury                                                                                                              83.3      68.8        14.5              21.1
                                                                                                                                  ----      ----        ----

          Total segment income                                                                                                   212.5     198.4        14.1               7.1


    Corporate and other                                                                                                          (36.6)    (41.9)        5.3

    Add:  Floorplan interest expense                                                                                              13.2      12.9         0.3

    Operating income                                                                                                            $189.1    $169.4       $19.7              11.6
                                                                                                                                ======    ======       =====


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


    Retail new vehicle unit sales:

      Domestic                                                                                                                  23,815    22,544       1,271               5.6

      Import                                                                                                                    34,925    33,032       1,893               5.7

      Premium luxury                                                                                                            12,483    11,583         900               7.8

                                                                                                                                71,223    67,159       4,064               6.1
                                                                                                                                ======    ======       =====



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

                                                                                                          Three Months Ended March
                                                                                                                     31,
                                                                                                         -------------------------

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


      Domestic:

         Ford, Lincoln                                                                                                            17.7      18.3

         Chevrolet, Buick, Cadillac, GMC                                                                                          10.0      10.3

         Chrysler, Jeep, Dodge                                                                                                     5.7       5.0

           Domestic total                                                                                                         33.4      33.6
                                                                                                                                  ----      ----


      Import:

         Honda                                                                                                                    11.4      11.1

         Toyota                                                                                                                   19.0      20.1

         Nissan                                                                                                                   11.6      11.0

         Other imports                                                                                                             7.1       7.0

           Import total                                                                                                           49.1      49.2
                                                                                                                                  ----      ----


      Premium Luxury:

         Mercedes-Benz                                                                                                             7.5       7.4

         BMW                                                                                                                       4.6       4.7

         Lexus                                                                                                                     2.6       2.2

         Audi                                                                                                                      1.0       1.2

         Other premium luxury (Land Rover, Porsche)                                                                                1.8       1.7

           Premium Luxury total                                                                                                   17.5      17.2
                                                                                                                                  ----      ----


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


                                                                                                               AUTONATION, INC.

                                                                                                   UNAUDITED SUPPLEMENTARY DATA, Continued

                                                                                                               ($ in millions)





     Capital Expenditures /Stock
      Repurchases                                                           Three Months Ended March 31,
     ---------------------------                                           ----------------------------

                                                                                                                                              2014                              2013
                                                                                                                                              ----                              ----


     Capital expenditures(1)                                                                                                                 $34.9                             $23.1

     Cash paid for acquisitions                                                                                        $                        -                              $2.8

     Proceeds from exercises of stock
      options                                                                                                                                $15.3                              $7.9

     Stock repurchases:

                                                                                                                                            $115.7                              $2.2

               Aggregate purchase price

                                                                                                     2.4                                              0.1

               Shares repurchased (in millions)



                                                                                                     Three Months Ended March 31,

     Floorplan Assistance and Expense
     --------------------------------

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



     Floorplan assistance earned (included
      in cost of sales)                                                                                                                      $24.0                             $18.6                           $5.4

     New vehicle floorplan interest expense                                                        (12.7)                                          (12.3)                             (0.4)
                                                                                                   -----                                            -----                              ----


                                                                                                                                             $11.3                              $6.3                           $5.0

               Net new vehicle inventory carrying
                benefit






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


                                                                                                                       March 31, 2014                     December 31, 2013                 March 31, 2013
                                                                                                                       --------------                     -----------------                 --------------


     Cash and cash equivalents                                                                                                               $69.2                             $69.2                          $46.3

     Inventory                                                                                                                            $2,712.0                          $2,827.2                       $2,499.8

     Total floorplan notes payable                                                                                                        $2,844.2                          $3,029.0                       $2,541.0

     Non-vehicle debt                                                                                                                     $1,803.9                          $1,839.9                       $1,957.3

     Equity                                                                                                                               $2,068.9                          $2,061.7                       $1,786.6

     New days supply (industry standard of
      selling days)(2)                                                                                                                    61 days                           62 days                        62 days

     Used days supply (trailing calendar
      month days)                                                                                                                         31 days                           35 days                        29 days






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


     Ratio of funded indebtedness/

     Adjusted EBITDA                                                                                                                                                          2.16x

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


     Ratio of funded indebtedness including
      floorplan/

     Total capitalization including
      floorplan                                                                                                                                                                 56.4%

     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 March 31,
                                                                                                                                            ----------------------------

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


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


    As reported                                                                                                                       $95.1       $83.0              $0.78                              $0.67


                                       Discontinued operations, net of income taxes                                                                 0.4                0.2        $                         -  $     -



    From continuing operations, as reported                                                                                                        95.5               83.2                              $0.79    $0.68


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



    Adjusted                                                                                                                          $90.5       $83.2              $0.75                              $0.68
                                                                                                                                      =====       =====



                                    *  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 March 31,
                                             --------------------                                       ----------------------------

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

    Revenue:

             New vehicle                                                                                                    $2,388.2      $2,257.7      $130.5              5.8

               Retail used vehicle                                                                                             931.5         899.2        32.3              3.6

               Wholesale                                                                                                       102.0         110.5        (8.5)            (7.7)

             Used vehicle                                                                                                    1,033.5       1,009.7        23.8              2.4

             Finance and insurance, net                                                                                        170.0         155.6        14.4              9.3

             Total variable operations                                                                                       3,591.7       3,423.0       168.7              4.9


             Parts and service                                                                                                 660.5         636.6        23.9              3.8

             Other                                                                                                              40.6          36.8         3.8

    Total revenue                                                                                                           $4,292.8      $4,096.4      $196.4              4.8
                                                                                                                            ========      ========      ======



    Gross profit:

             New vehicle                                                                                                      $143.6        $141.7        $1.9              1.3

               Retail used vehicle                                                                                              91.4          83.4         8.0              9.6

               Wholesale                                                                                                         1.4           2.6        (1.2)

             Used vehicle                                                                                                       92.8          86.0         6.8              7.9

             Finance and insurance                                                                                             170.0         155.6        14.4              9.3

             Total variable operations                                                                                         406.4         383.3        23.1              6.0


             Parts and service                                                                                                 282.3         272.3        10.0              3.7

             Other                                                                                                               8.0           8.4        (0.4)


    Total gross profit                                                                                                        $696.7        $664.0       $32.7              4.9
                                                                                                                              ======        ======       =====



    Retail vehicle unit sales:

             New                                                                                                              69,724        67,159       2,565              3.8

             Used                                                                                                             51,111        50,505         606              1.2
                                                                                                                                                           ---

                                                                                                                             120,835       117,664       3,171              2.7
                                                                                                                             =======       =======       =====


    Revenue per vehicle retailed:

             New                                                                                                             $34,252       $33,617        $635              1.9

             Used                                                                                                            $18,225       $17,804        $421              2.4


    Gross profit per vehicle retailed:

             New                                                                                                              $2,060        $2,110        $(50)            (2.4)

             Used                                                                                                             $1,788        $1,651        $137              8.3

             Finance and insurance                                                                                            $1,407        $1,322         $85              6.4

             Total variable operations(1)                                                                                     $3,352        $3,235        $117              3.6



                                            Operating Percentages                                        Three Months Ended March
                                                                                                                    31,
                                                                           ---------------------        -------------------------

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


    Revenue mix percentages:

             New vehicle                                                                                                        55.6          55.1

             Used vehicle                                                                                                       24.1          24.6

             Parts and service                                                                                                  15.4          15.5

             Finance and insurance, net                                                                                          4.0           3.8

             Other                                                                                                               0.9           1.0

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


    Gross profit mix percentages:

             New vehicle                                                                                                        20.6          21.3

             Used vehicle                                                                                                       13.3          13.0

             Parts and service                                                                                                  40.5          41.0

             Finance and insurance                                                                                              24.4          23.4

             Other                                                                                                               1.2           1.3

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


    Operating items as a percentage of revenue:

             Gross profit:

                New vehicle                                                                                                      6.0           6.3

                Used vehicle - retail                                                                                            9.8           9.3

                Parts and service                                                                                               42.7          42.8

                Total                                                                                                           16.2          16.2



        (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.

SOURCE AutoNation, Inc.