EchoPark Segment Achieved All-Time Record Quarterly Adjusted EBITDA* in the First Quarter of 2024, Exceeding Previously Stated Target of Breakeven Adjusted EBITDA* in the First Quarter

Sonic Automotive, Inc. ("Sonic Automotive," "Sonic," the "Company," "we," "us" or "our") ((SAH), one of the nation's largest automotive retailers, today reported financial results for the first quarter ended March 31, 2024.

First Quarter 2024 Financial Summary

Total revenues of $3.4 billion, down 3% year-over-year; total gross profit of $536.2 million, down 3% year-over-year
Reported net income of $42.0 million, down 12% year-over-year ($1.20 earnings per diluted share, down 7% year-over-year)
- Reported net income includes the effects of a $2.2 million pre-tax charge related to accelerated equity compensation vesting and a $1.0 million pre-tax impairment charge in the Franchised Dealerships Segment; a $4.2 million pre-tax charge related to the previously announced closure of the remaining Northwest Motorsport stores in the EchoPark Segment; offset partially by a $1.9 million tax benefit on the above charges
- Excluding these items, adjusted net income* was $47.5 million, down 3% year-over-year ($1.36 adjusted earnings per diluted share*, up 2% year-over-year)
Total reported selling, general and administrative ("SG&A") expenses as a percentage of gross profit of 73.1% (71.1% on a Franchised Dealerships Segment basis, 86.6% on an EchoPark Segment basis, and 104.8% on a Powersports Segment basis)
- Total adjusted SG&A expenses as a percentage of gross profit* of 72.0% (70.7% on a Franchised Dealerships Segment basis, 78.6% on an EchoPark Segment basis, and 104.8% on a Powersports Segment basis)
EchoPark Segment revenues of $559.4 million, down 14% year-over-year; record first quarter EchoPark Segment total gross profit of $52.6 million, up 34% year-over-year; EchoPark Segment retail used vehicle unit sales volume of 17,981, down 10% year-over-year
Reported EchoPark Segment loss of $2.9 million and adjusted EchoPark Segment income* of $1.3 million
All-time record quarterly EchoPark Segment adjusted EBITDA* of $7.3 million, up 120% year-over-year
- Exceeded previously issued target for an expected return to breakeven EchoPark Segment adjusted EBITDA* in the first quarter of 2024
- Excluding closed stores, EchoPark Segment adjusted EBITDA* was $9.4 million, a 142% improvement year-over-year
During the first quarter, Sonic repurchased approximately 0.5 million shares of its Class A Common Stock for an aggregate purchase price of approximately $27.0 million

* Represents a non-GAAP financial measure - please refer to the discussion and reconciliation of non-GAAP financial measures below.

Commentary

David Smith, Chairman and Chief Executive Officer of Sonic Automotive, stated, "We are proud of our team's performance in the first quarter, with our diversified business model and commitment to returning capital to stockholders driving year-over-year growth in adjusted earnings per share* despite the continued normalization of new vehicle margins in our franchised dealerships segment. During the quarter, our EchoPark Segment results exceeded our previously communicated target for breakeven adjusted EBITDA*, and we are excited to report all-time record quarterly EchoPark Segment adjusted EBITDA* for the first quarter. We remain confident that we have the right strategy, the right people, and the right culture to continue to grow our diversified business and create long-term value for our stakeholders."

Jeff Dyke, President of Sonic Automotive, commented, "Our EchoPark results in the first quarter demonstrate our team's valuable industry experience and the adaptability of our innovative EchoPark model, and validate the difficult decisions we made to right-size our EchoPark footprint over the last several quarters. Based on recent trends and our outlook for gradual improvement in the used vehicle market going forward, we remain confident in our ability to maintain positive quarterly EchoPark Segment adjusted EBITDA* for the remainder of 2024, driving significant year-over-year improvement in the EchoPark Segment to help mitigate the continuing effects of margin normalization in our Franchised Dealerships Segment."

Heath Byrd, Chief Financial Officer of Sonic Automotive, added, "Our diversified cash flow streams continued to benefit our overall financial position in the first quarter. As of March 31, 2024, we had $847 million of total liquidity, including $335 million in cash and floor plan deposits on hand. We believe we remain well-positioned to adapt to evolving market conditions and position the Company for success in 2024 and beyond."

First Quarter 2024 Segment Highlights

The financial measures discussed below are results for the first quarter of 2024 with comparisons made to the first quarter of 2023, unless otherwise noted.

Franchised Dealerships Segment operating results include:
- Same store revenues up 1%; same store gross profit down 5%
- Same store retail new vehicle unit sales volume up 5%; same store retail new vehicle gross profit per unit down 32%, to $3,716
- Same store retail used vehicle unit sales volume up 4%; same store retail used vehicle gross profit per unit down 3%, to $1,585
- Same store parts, service and collision repair ("Fixed Operations") gross profit up 6%; same store customer pay gross profit up 6%; same store warranty gross profit up 13%; same store Fixed Operations gross profit margin up 70 basis points, to 50.1%
- Same store finance and insurance ("F&I") gross profit up 3%; same store F&I gross profit per retail unit of $2,350, down 1%
- On a trailing quarter cost of sales basis, the Franchised Dealerships Segment had 50 days' supply of new vehicle inventory (including in-transit) and 28 days' supply of used vehicle inventory
EchoPark Segment operating results include:
- Revenues of $559.4 million, down 14%; gross profit of $52.6 million, up 34%
  - On a same market basis (which excludes closed stores), revenues were up 11% and gross profit was up 79%
- Retail used vehicle unit sales volume of 17,981, down 10%
  - On a same market basis (which excludes closed stores), retail used vehicle unit sales volume was up 13%
- Reported segment loss of $2.9 million, adjusted segment income* of $1.3 million, and adjusted EBITDA* of $7.3 million
  - Reported segment loss includes $5.9 million loss related to closed stores (closed stores represent a $2.2 million loss on an adjusted segment loss* basis and a $2.1 million loss on an adjusted EBITDA* basis)
  - Excluding closed stores, reported segment income was $1.3 million, adjusted segment income* was $3.5 million, and adjusted EBITDA* was $9.4 million
- On a trailing quarter cost of sales basis, the EchoPark Segment had 36 days' supply of used vehicle inventory
Powersports Segment operating results include:
- Revenues of $27.7 million, down 19%; gross profit of $7.8 million, down 20%
- Segment loss of $2.3 million and adjusted EBITDA* loss of $0.8 million
- First quarter Powersports Segment adjusted EBITDA* loss reflects the seasonality of this business and was in line with our previously communicated expectation for near breakeven adjusted EBITDA*

* Represents a non-GAAP financial measure - please refer to the discussion and reconciliation of non-GAAP financial measures below.

Dividend

Sonic's Board of Directors approved a quarterly cash dividend of $0.30 per share, payable on July 15, 2024 to all stockholders of record on June 14, 2024.

First Quarter 2024 Earnings Conference Call

Senior management will hold a conference call today at 11:00 A.M. (Eastern). Investor presentation and earnings press release materials will be accessible beginning prior to the conference call on the Company's website at ir.sonicautomotive.com.

To access the live webcast of the conference call, please go to ir.sonicautomotive.com and select the webcast link at the top of the page. For telephone access to this conference call, please dial (877) 407-8289 (domestic) or +1 (201) 689-8341 (international) and ask to be connected to the Sonic Automotive First Quarter 2024 Earnings Conference Call. Dial-in access remains available throughout the live call; however, to ensure you are connected for the full call we suggest dialing in at least 10 minutes before the start of the call. A webcast replay will be available following the call for 14 days at ir.sonicautomotive.com.

About Sonic Automotive

Sonic Automotive, Inc., a Fortune 500 company based in Charlotte, North Carolina, is on a quest to become the most valuable diversified automotive retail and service brand in America. Our Company culture thrives on creating, innovating, and providing industry-leading guest experiences, driven by strategic investments in technology, teammates, and ideas that ultimately fulfill ownership dreams, enrich lives, and deliver happiness to our guests and teammates. As one of the largest automotive and powersports retailers in America, we are committed to delivering on this goal while pursuing expansive growth and taking progressive measures to be the leader in these categories. Our new platforms, programs, and people are set to drive the next generation of automotive and powersports experiences. More information about Sonic Automotive can be found at www.sonicautomotive.com and ir.sonicautomotive.com.

About EchoPark Automotive

EchoPark Automotive is one of the most comprehensive retailers of nearly new pre-owned vehicles in America today. Our unique business model offers a best-in-class shopping and utilizes one of the most innovative technology-enabled sales strategies in our industry. Our approach provides a personalized and proven guest-centric buying process that consistently delivers award-winning guest experiences and superior value to car buyers nationwide, with savings of up to $3,000 versus the competition. Consumers have responded by putting EchoPark among the top national pre-owned vehicle retailers in products, sales, and service, while receiving the 2023 Consumer Satisfaction Award from DealerRater. EchoPark's mission is in the name: Every Car, Happy Owner. This drives the experience for guests and differentiates EchoPark from the competition. More information about EchoPark Automotive can be found at www.echopark.com.

Forward-Looking Statements

Included herein are forward-looking statements, including statements regarding anticipated future EchoPark profitability and anticipated future EchoPark adjusted EBITDA. There are many factors that affect management's views about future events and trends of the Company's business. These factors involve risks and uncertainties that could cause actual results or trends to differ materially from management's views, including, without limitation, economic conditions in the markets in which we operate, supply chain disruptions and manufacturing delays, labor shortages, the impacts of inflation and increases in interest rates, new and used vehicle industry sales volume, future levels of consumer demand for new and used vehicles, anticipated future growth in each of our operating segments, the success of our operational strategies, the rate and timing of overall economic expansion or contraction, the integration of recent or future acquisitions, and the risk factors described in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 and other reports and information filed with the United States Securities and Exchange Commission (the "SEC"). The Company does not undertake any obligation to update forward-looking information, except as required under federal securities laws and the rules and regulations of the SEC.

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, adjusted earnings per diluted share, adjusted SG&A expenses as a percentage of gross profit, adjusted segment income, and adjusted EBITDA. As required by SEC rules, the Company has provided reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures in the schedules included in this press release. The Company believes that these non-GAAP financial measures improve the transparency of the Company's disclosures and provide a meaningful presentation of the Company's results.

Sonic Automotive, Inc.
Results of Operations (Unaudited)
*Results of Operations - Consolidated*

	Three Months Ended March 31,						Better / (Worse)
	2024			2023			% Change
	(In millions, except per share amounts)
Revenues:
Retail new vehicles	$	1,455.8		$	1,442.8		1	%
Fleet new vehicles		19.6			18.8		4	%
Total new vehicles		1,475.4			1,461.6		1	%
Used vehicles		1,215.6			1,344.9		(10	)%
Wholesale vehicles		77.3			85.6		(10	)%
Total vehicles		2,768.3			2,892.1		(4	)%
Parts, service and collision repair		446.7			430.5		4	%
Finance, insurance and other, net		169.0			168.6		—	%
Total revenues		3,384.0			3,491.2		(3	)%
Cost of sales:
Retail new vehicles		(1,359.4	)		(1,304.7	)	(4	)%
Fleet new vehicles		(18.9	)		(17.9	)	(6	)%
Total new vehicles		(1,378.3	)		(1,322.6	)	(4	)%
Used vehicles		(1,168.6	)		(1,314.9	)	11	%
Wholesale vehicles		(78.1	)		(82.6	)	5	%
Total vehicles		(2,625.0	)		(2,720.1	)	3	%
Parts, service and collision repair		(222.8	)		(217.6	)	(2	)%
Total cost of sales		(2,847.8	)		(2,937.7	)	3	%
Gross profit		536.2			553.5		(3	)%
Selling, general and administrative expenses		(392.2	)		(412.8	)	5	%
Impairment charges		(1.0	)		—		(100	)%
Depreciation and amortization		(36.3	)		(34.3	)	(6	)%
Operating income (loss)		106.7			106.4		—	%
Other income (expense):
Interest expense, floor plan		(20.3	)		(14.6	)	(39	)%
Interest expense, other, net		(29.0	)		(28.4	)	(2	)%
Other income (expense), net		0.1			0.2		(50	)%
Total other income (expense)		(49.2	)		(42.8	)	(15	)%
Income (loss) before taxes		57.5			63.6		(10	)%
Provision for income taxes - benefit (expense)		(15.5	)		(15.9	)	3	%
Net income (loss)	$	42.0		$	47.7		(12	)%

Basic earnings (loss) per common share	$	1.24		$	1.33		(7	)%
Basic weighted-average common shares outstanding		34.0			35.9		5	%

Diluted earnings (loss) per common share	$	1.20		$	1.29		(7	)%
Diluted weighted-average common shares outstanding		34.9			36.9		5	%

Dividends declared per common share	$	0.30		$	0.28		7	%

Franchised Dealerships Segment - Reported

	Three Months Ended March 31,						Better / (Worse)
	2024			2023			% Change
	(In millions, except unit and per unit data)
Revenues:
Retail new vehicles	$	1,439.9		$	1,421.0		1	%
Fleet new vehicles		19.6			18.8		4	%
Total new vehicles		1,459.5			1,439.8		1	%
Used vehicles		729.3			767.6		(5	)%
Wholesale vehicles		48.6			58.4		(17	)%
Total vehicles		2,237.4			2,265.8		(1	)%
Parts, service and collision repair		439.9			423.8		4	%
Finance, insurance and other, net		119.6			117.1		2	%
Total revenues		2,796.9			2,806.7		—	%
Gross Profit:
Retail new vehicles		94.1			134.0		(30	)%
Fleet new vehicles		0.7			0.9		(22	)%
Total new vehicles		94.8			134.9		(30	)%
Used vehicles		40.8			40.8		—	%
Wholesale vehicles		(0.2	)		1.9		(111	)%
Total vehicles		135.4			177.6		(24	)%
Parts, service and collision repair		220.8			209.6		5	%
Finance, insurance and other, net		119.6			117.1		2	%
Total gross profit		475.8			504.3		(6	)%
Selling, general and administrative expenses		(338.5	)		(331.2	)	(2	)%
Impairment charges		(1.0	)		—		(100	)%
Depreciation and amortization		(29.8	)		(26.5	)	(12	)%
Operating income (loss)		106.5			146.6		(27	)%
Other income (expense):
Interest expense, floor plan		(16.0	)		(9.9	)	(62	)%
Interest expense, other, net		(27.8	)		(26.9	)	(3	)%
Other income (expense), net		—			—		—	%
Total other income (expense)		(43.8	)		(36.8	)	(19	)%
Income (loss) before taxes		62.7			109.8		(43	)%
Add: Impairment charges		1.0			—		100	%
Segment income (loss)	$	63.7		$	109.8		(42	)%

Unit Sales Volume:
Retail new vehicles		25,297			24,539		3	%
Fleet new vehicles		379			441		(14	)%
Total new vehicles		25,676			24,980		3	%
Used vehicles		25,666			25,107		2	%
Wholesale vehicles		5,105			5,483		(7	)%
Retail new & used vehicles		50,963			49,646		3	%
Used-to-New Ratio		1.01			1.02		(1	)%

Gross Profit Per Unit:
Retail new vehicles	$	3,722		$	5,463		(32	)%
Fleet new vehicles	$	1,706		$	2,020		(16	)%
New vehicles	$	3,692		$	5,402		(32	)%
Used vehicles	$	1,592		$	1,626		(2	)%
Finance, insurance and other, net	$	2,348		$	2,360		(1	)%

Note: Reported Franchised Dealerships Segment results include (i) same store results from the "Franchised Dealerships Segment - Same Store" table below and (ii) the effects of acquisitions, open points, dispositions and holding company impacts for the periods reported. All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store's opening or acquisition.

Franchised Dealerships Segment - Same Store

	Three Months Ended March 31,					Better / (Worse)
	2024			2023		% Change
	(In millions, except unit and per unit data)
Revenues:
Retail new vehicles	$	1,435.5		$	1,398.8	3	%
Fleet new vehicles		19.6			18.9	4	%
Total new vehicles		1,455.1			1,417.7	3	%
Used vehicles		726.0			753.9	(4	)%
Wholesale vehicles		48.4			57.6	(16	)%
Total vehicles		2,229.5			2,229.2	—	%
Parts, service and collision repair		438.6			417.8	5	%
Finance, insurance and other, net		119.3			115.3	3	%
Total revenues		2,787.4			2,762.3	1	%
Gross Profit:
Retail new vehicles		93.7			132.3	(29	)%
Fleet new vehicles		0.7			0.9	(22	)%
Total new vehicles		94.4			133.2	(29	)%
Used vehicles		40.5			40.1	1	%
Wholesale vehicles		(0.2	)		1.8	(111	)%
Total vehicles		134.7			175.1	(23	)%
Parts, service and collision repair		219.6			206.3	6	%
Finance, insurance and other, net		119.3			115.3	3	%
Total gross profit	$	473.6		$	496.7	(5	)%

Unit Sales Volume:
Retail new vehicles		25,225			24,053	5	%
Fleet new vehicles		379			441	(14	)%
Total new vehicles		25,604			24,494	5	%
Used vehicles		25,552			24,601	4	%
Wholesale vehicles		5,094			5,389	(5	)%
Retail new & used vehicles		50,777			48,654	4	%
Used-to-New Ratio		1.01			1.02	(1	)%

Gross Profit Per Unit:
Retail new vehicles	$	3,716		$	5,499	(32	)%
Fleet new vehicles	$	1,706		$	2,020	(16	)%
New vehicles	$	3,686		$	5,437	(32	)%
Used vehicles	$	1,585		$	1,631	(3	)%
Finance, insurance and other, net	$	2,350		$	2,370	(1	)%

Note: All currently operating franchised dealership stores are included within the same store group as of the first full month following the first anniversary of the store's opening or acquisition.

EchoPark Segment - Reported

	Three Months Ended March 31,						Better / (Worse)
	2024			2023			% Change
	(In millions, except unit and per unit data)
Revenues:
Retail new vehicles	$	—		$	1.0		(100	)%
Used vehicles		482.9			572.5		(16	)%
Wholesale vehicles		28.6			27.0		6	%
Total vehicles		511.5			600.5		(15	)%
Finance, insurance and other, net		47.9			50.0		(4	)%
Total revenues		559.4			650.5		(14	)%
Gross Profit:
Retail new vehicles		—			0.1		(100	)%
Used vehicles		5.3			(11.8	)	145	%
Wholesale vehicles		(0.6	)		1.1		(155	)%
Total vehicles		4.7			(10.6	)	144	%
Finance, insurance and other, net		47.9			50.0		(4	)%
Total gross profit		52.6			39.4		34	%
Selling, general and administrative expenses		(45.6	)		(73.8	)	38	%
Impairment charges		—			—		—	%
Depreciation and amortization		(5.5	)		(7.0	)	21	%
Operating income (loss)		1.5			(41.4	)	104	%
Other income (expense):
Interest expense, floor plan		(3.8	)		(4.6	)	17	%
Interest expense, other, net		(0.7	)		(0.9	)	22	%
Other income (expense), net		0.1			0.1		—	%
Total other income (expense)		(4.4	)		(5.4	)	19	%
Income (loss) before taxes		(2.9	)		(46.8	)	94	%
Add: Impairment charges		—			—		—	%
Segment income (loss)	$	(2.9	)	$	(46.8	)	94	%

Unit Sales Volume:
Retail new vehicles		—			11		(100	)%
Used vehicles		17,981			19,980		(10	)%
Wholesale vehicles		2,994			2,916		3	%

Gross Profit Per Unit:
Total used vehicle and F&I	$	2,955		$	1,906		55	%

EchoPark Segment - Same Market

	Three Months Ended March 31,					Better / (Worse)
	2024		2023			% Change
	(In millions, except unit and per unit data)
Revenues:
Used vehicles	$	473.2	$	433.7		9	%
Wholesale vehicles		25.5		17.9		42	%
Total vehicles		498.7		451.6		10	%
Finance, insurance and other, net		47.5		38.3		24	%
Total revenues		546.2		489.9		11	%
Gross Profit:
Used vehicles		5.6		(9.8	)	157	%
Wholesale vehicles		0.1		1.2		(92	)%
Total vehicles		5.7		(8.6	)	166	%
Finance, insurance and other, net		47.5		38.3		24	%
Total gross profit	$	53.2	$	29.7		79	%

Unit Sales Volume:
Used vehicles		17,618		15,551		13	%
Wholesale vehicles		2,785		2,119		31	%

Gross Profit Per Unit:
Total used vehicle and F&I	$	3,018	$	1,833		65	%

Note: All currently operating EchoPark stores in a local geographic market are included within the same market group as of the first full month following the first anniversary of the market's opening.

Powersports Segment - Reported

	Three Months Ended March 31,						Better / (Worse)
	2024			2023			% Change
	(In millions, except unit and per unit data)
Revenues:
Retail new vehicles	$	15.9		$	20.8		(24	)%
Used vehicles		3.4			4.8		(29	)%
Wholesale vehicles		0.1			0.2		(50	)%
Total vehicles		19.4			25.8		(25	)%
Parts, service and collision repair		6.8			6.7		1	%
Finance, insurance and other, net		1.5			1.5		—	%
Total revenues		27.7			34.0		(19	)%
Gross Profit:
Retail new vehicles		2.3			4.0		(43	)%
Used vehicles		0.9			1.0		(10	)%
Wholesale vehicles		—			—		—	%
Total vehicles		3.2			5.0		(36	)%
Parts, service and collision repair		3.1			3.3		(6	)%
Finance, insurance and other, net		1.5			1.5		—	%
Total gross profit		7.8			9.8		(20	)%
Selling, general and administrative expenses		(8.1	)		(7.8	)	(4	)%
Depreciation and amortization		(1.0	)		(0.8	)	(25	)%
Operating income (loss)		(1.3	)		1.2		(208	)%
Other income (expense):
Interest expense, floor plan		(0.5	)		(0.1	)	(400	)%
Interest expense, other, net		(0.5	)		(0.6	)	17	%
Other income (expense), net		—			0.1		(100	)%
Total other income (expense)		(1.0	)		(0.6	)	(67	)%
Income (loss) before taxes		(2.3	)		0.6		(483	)%
Add: Impairment charges		—			—		—	%
Segment income (loss)	$	(2.3	)	$	0.6		(483	)%

Unit Sales Volume:
Retail new vehicles		845			1,107		(24	)%
Used vehicles		409			444		(8	)%
Wholesale vehicles		13			7		86	%

Gross Profit Per Unit:
Retail new vehicles	$	2,676		$	3,573		(25	)%
Used vehicles	$	2,185		$	2,328		(6	)%
Finance, insurance and other, net	$	1,197		$	980		22	%

Powersports Segment - Same Store

	Three Months Ended March 31,					Better / (Worse)
	2024		2023			% Change
	(In millions, except unit and per unit data)
Revenues:
Retail new vehicles	$	15.3	$	20.6		(26	)%
Used vehicles		2.7		4.3		(37	)%
Wholesale vehicles		0.3		0.1		200	%
Total vehicles		18.3		25.0		(27	)%
Parts, service and collision repair		6.1		6.4		(5	)%
Finance, insurance and other, net		1.4		1.5		(7	)%
Total revenues		25.8		32.9		(22	)%
Gross Profit:
Retail new vehicles		2.1		3.9		(46	)%
Used vehicles		0.7		0.9		(22	)%
Wholesale vehicles		0.1		(0.1	)	200	%
Total vehicles		2.9		4.7		(38	)%
Parts, service and collision repair		2.8		3.2		(13	)%
Finance, insurance and other, net		1.4		1.5		(7	)%
Total gross profit	$	7.1	$	9.4		(24	)%

Unit Sales Volume:
Retail new vehicles		828		1,100		(25	)%
Used vehicles		336		401		(16	)%
Wholesale vehicles		10		6		67	%
Retail new & used vehicles		1,164		1,501		(22	)%
Used-to-New Ratio		0.41		0.36		14	%

Gross Profit Per Unit:
Retail new vehicles	$	2,553	$	3,549		(28	)%
Used vehicles	$	2,202	$	2,274		(3	)%
Finance, insurance and other, net	$	1,225	$	981		25	%

Note: All currently operating powersports stores are included within the same store group as of the first full month following the first anniversary of the store's opening or acquisition.

Non-GAAP Reconciliation - Consolidated - SG&A Expenses

	Three Months Ended March 31,						Better / (Worse)
	2024			2023			Change		% Change
	(In millions)
Reported:
Compensation	$	247.3		$	258.8		$	11.5	4	%
Advertising		22.3			26.1			3.8	15	%
Rent		9.3			11.3			2.0	18	%
Other		113.3			116.6			3.3	3	%
Total SG&A expenses	$	392.2		$	412.8		$	20.6	5	%
Adjustments:
Closed store accrued expenses	$	(2.1	)	$	—
Severance and long-term compensation charges		(4.3	)		(2.0	)
Total SG&A adjustments	$	(6.4	)	$	(2.0	)
Adjusted:
Total adjusted SG&A expenses	$	385.8		$	410.8		$	25.0	6	%

Reported:
SG&A expenses as a % of gross profit:
Compensation		46.1	%		46.7	%		60	bps
Advertising		4.2	%		4.7	%		50	bps
Rent		1.7	%		2.0	%		30	bps
Other		21.1	%		21.2	%		10	bps
Total SG&A expenses as a % of gross profit		73.1	%		74.6	%		150	bps
Adjustments:
Closed store accrued expenses		(0.4	)%		—	%
Severance and long-term compensation charges		(0.7	)%		(0.4	)%
Total effect of adjustments		(1.1	)%		(0.4	)%
Adjusted:
Total adjusted SG&A expenses as a % of gross profit		72.0	%		74.2	%		220	bps

Non-GAAP Reconciliation - Franchised Dealerships Segment - SG&A Expenses


	Three Months Ended March 31,						Better / (Worse)
	2024			2023			Change				% Change
	(In millions)
Reported:
Compensation	$	216.5		$	213.8		$	(2.7	)		(1	)%
Advertising		15.3			9.9			(5.4	)		(55	)%
Rent		10.1			10.2			0.1			1	%
Other		96.6			97.3			0.7			1	%
Total SG&A expenses	$	338.5		$	331.2		$	(7.3	)		(2	)%
Adjustments:
Long-term compensation charges	$	(2.2	)	$	—
Total SG&A adjustments	$	(2.2	)	$	—
Adjusted:
Total adjusted SG&A expenses	$	336.3		$	331.2		$	(5.1	)		(2	)%

Reported:
SG&A expenses as a % of gross profit:
Compensation		45.5	%		42.4	%		(310	)	bps
Advertising		3.2	%		2.0	%		(120	)	bps
Rent		2.1	%		2.0	%		(10	)	bps
Other		20.3	%		19.3	%		(100	)	bps
Total SG&A expenses as a % of gross profit		71.1	%		65.7	%		(540	)	bps
Adjustments:
Long-term compensation charges		(0.4	)%		—	%
Total effect of adjustments		(0.4	)%		—	%
Adjusted:
Total adjusted SG&A expenses as a % of gross profit		70.7	%		65.7	%		(500	)	bps

Non-GAAP Reconciliation - EchoPark Segment - SG&A Expenses


	Three Months Ended March 31,						Better / (Worse)
	2024			2023			Change		% Change
	(In millions)
Reported:
Compensation	$	25.2		$	39.7		$	14.5	37	%
Advertising		6.6			15.8			9.2	58	%
Rent		(0.8	)		1.1			1.9	173	%
Other		14.6			17.2			2.6	15	%
Total SG&A expenses	$	45.6		$	73.8		$	28.2	38	%
Adjustments:
Closed store accrued expenses	$	(2.1	)	$	—
Severance and long-term compensation charges		(2.1	)		(2.0	)
Total SG&A adjustments	$	(4.2	)	$	(2.0	)
Adjusted:
Total adjusted SG&A expenses	$	41.4		$	71.8		$	30.4	42	%

Reported:
SG&A expenses as a % of gross profit:
Compensation		47.8	%		100.6	%		5,280	bps
Advertising		12.6	%		40.0	%		2,740	bps
Rent		(1.4	)%		2.7	%		410	bps
Other		27.6	%		43.9	%		1,630	bps
Total SG&A expenses as a % of gross profit		86.6	%		187.2	%		10,060	bps
Adjustments:
Closed store accrued expenses		(4.0	)%		—	%
Severance and long-term compensation charges		(4.0	)%		(5.1	)%
Total effect of adjustments		(8.0	)%		(5.1	)%
Adjusted:
Total adjusted SG&A expenses as a % of gross profit		78.6	%		182.1	%		10,350	bps

Non-GAAP Reconciliation - Powersports Segment - SG&A Expenses


	Three Months Ended March 31,						Better / (Worse)
	2024			2023			Change			% Change
	(In millions)
Reported:
Compensation	$	5.6		$	5.3		$	(0.3	)	(6	)%
Advertising		0.4			0.4			—		—	%
Rent		—			—			—		—	%
Other		2.1			2.1			—		—	%
Total SG&A expenses	$	8.1		$	7.8		$	(0.3	)	(4	)%

Reported:
SG&A expenses as a % of gross profit:
Compensation		72.7	%		53.9	%		(1,880	)	bps
Advertising		5.1	%		4.2	%		(90	)	bps
Rent		0.4	%		0.4	%		—		bps
Other		26.6	%		21.6	%		(500	)	bps
Total SG&A expenses as a % of gross profit		104.8	%		80.1	%		(2,470	)	bps

Non-GAAP Reconciliation - Franchised Dealerships Segment - Income (Loss) Before Taxes and Segment Income (Loss)

	Three Months Ended March 31,
	2024		2023		% Change
	(In millions)
Reported:
Income (loss) before taxes	$	62.7	$	109.8	(43	)%
Add: Impairment charges		1.0		—
Segment income (loss)	$	63.7	$	109.8	(42	)%

Adjustments:
Long-term compensation charges	$	2.2	$	—
Total pre-tax adjustments	$	2.2	$	—

Adjusted:
Segment income (loss)	$	65.9	$	109.8	(40	)%

Non-GAAP Reconciliation - EchoPark Segment - Income (Loss) Before Taxes and Segment Income (Loss)

	Three Months Ended March 31,
	2024			2023			% Change
	(In millions)
Reported:
Income (loss) before taxes	$	(2.9	)	$	(46.8	)	94	%
Add: Impairment charges		—			—
Segment income (loss)	$	(2.9	)	$	(46.8	)	94	%

Adjustments:
Closed store accrued expenses	$	2.1		$	—
Severance and long-term compensation charges		2.1			2.0
Total pre-tax adjustments	$	4.2		$	2.0

Adjusted:
Segment income (loss)	$	1.3		$	(44.8	)	103	%

Non-GAAP Reconciliation - Powersports Segment - Income (Loss) Before Taxes and Segment Income (Loss)

	Three Months Ended March 31,
	2024			2023		% Change
	(In millions)
Reported:
Income (loss) before taxes	$	(2.3	)	$	0.6	(483	)%
Add: Impairment charges		—			—
Segment income (loss)	$	(2.3	)	$	0.6	(483	)%

Non-GAAP Reconciliation - Consolidated - Net Income (Loss) and Diluted Earnings (Loss) Per Share

	Three Months Ended March 31, 2024						Three Months Ended March 31, 2023
	Weighted- Average Shares	Net Income (Loss)			Per Share Amount		Weighted- Average Shares	Net Income (Loss)			Per Share Amount
	(In millions, except per share amounts)
Reported net income (loss), diluted shares, and diluted earnings (loss) per share	34.9	$	42.0		$	1.20	36.9	$	47.7		$	1.29
Adjustments:
Closed store accrued expenses		$	2.1					$	—
Impairment charges			1.0						—
Severance and long-term compensation charges			4.3						2.0
Total pre-tax items of interest		$	7.4					$	2.0
Tax effect of above items			(1.9	)					(0.5	)
Adjusted net income (loss), diluted shares, and diluted earnings (loss) per share	34.9	$	47.5		$	1.36	36.9	$	49.2		$	1.33

Non-GAAP Reconciliation - Adjusted EBITDA


	Three Months Ended March 31, 2024										Three Months Ended March 31, 2023
	Franchised Dealerships Segment		EchoPark Segment			Powersports Segment			Total		Franchised Dealerships Segment		EchoPark Segment			Powersports Segment		Total
	(In millions)
Net income (loss)									$	42.0								$	47.7
Provision for income taxes										15.5									15.9
Income (loss) before taxes	$	62.7	$	(2.9	)	$	(2.3	)	$	57.5	$	109.8	$	(46.8	)	$	0.6	$	63.6
Non-floor plan interest (1)		26.3		0.6			0.5			27.4		25.4		0.9			0.6		26.9
Depreciation and amortization (2)		31.5		5.4			1.0			37.9		28.2		7.0			0.7		35.9
Stock-based compensation expense		4.4		—			—			4.4		5.0		—			—		5.0
Impairment charges		1.0		—			—			1.0		—		—			—		—
Severance and long-term compensation charges		2.2		2.1			—			4.3		—		2.0			—		2.0
Closed store accrued expenses	$	—	$	2.1		$	—		$	2.1	$	—	$	—		$	—	$	—
Adjusted EBITDA	$	128.1	$	7.3		$	(0.8	)	$	134.6	$	168.4	$	(36.9	)	$	1.9	$	133.4

(1)	Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)	Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.

Non-GAAP Reconciliation - EchoPark Segment Operations and Closed Stores


	Three Months Ended March 31, 2024								Three Months Ended March 31, 2023									Better / (Worse) % Change
	EchoPark Operations		Closed Stores			Total EchoPark Segment			EchoPark Operations			Closed Stores			Total EchoPark Segment			EchoPark Operations		Closed Stores		Total EchoPark Segment
	(In millions, except unit and per unit data)

Total revenues	$	546.2	$	13.2		$	559.4		$	489.9		$	160.6		$	650.5		11	%	(92	)%	(14	)%
Total gross profit	$	53.2	$	(0.6	)	$	52.6		$	29.7		$	9.7		$	39.4		79	%	(106	)%	34	%

Income (loss) before taxes	$	2.9	$	(5.8	)	$	(2.9	)	$	(28.0	)	$	(18.8	)	$	(46.8	)	110	%	69	%	94	%
Non-floor plan interest (1)		0.6		—			0.6			0.5			0.4			0.9		NM		NM		NM
Depreciation and amortization (2)		5.4		—			5.4			5.3			1.7			7.0		NM		NM		NM
Severance and long-term compensation charges		0.5		1.6			2.1			—			2.0			2.0		NM		NM		NM
Closed store accrued expenses		—		2.1			2.1			—			—			—		NM		NM		NM
Adjusted EBITDA	$	9.4	$	(2.1	)	$	7.3		$	(22.2	)	$	(14.7	)	$	(36.9	)	142	%	86	%	120	%

Used vehicle unit sales volume		17,618		363			17,981			15,551			4,429			19,980		13	%	(92	)%	(10	)%
Total used vehicle and F&I gross profit per unit	$	3,018	$	314		$	2,955		$	1,833		$	2,290		$	1,906		65	%	(86	)%	55	%

NM = Not Meaningful

(1)	Includes interest expense, other, net in the accompanying consolidated statements of operations, net of any amortization of debt issuance costs or net debt discount/premium included in (2) below.
(2)	Includes the following line items from the accompanying consolidated statements of cash flows: depreciation and amortization of property and equipment; debt issuance cost amortization; and debt discount amortization, net of premium amortization.

View source version on businesswire.com: https://www.businesswire.com/news/home/20240425129250/en/