INVESTOR PRESENTATION

Similar documents
INVESTOR PRESENTATION

INVESTOR PRESENTATION

INVESTOR PRESENTATION

INVESTOR PRESENTATION

Q COMPANY UPDATE

Q4'15 COMPANY UPDATE

INVESTOR PRESENTATION

+ A STRATEGIC PARTNERSHIP. September 2018

INVESTOR PRESENTATION

Q2 11 COMPANY UPDATE

DISCLOSURE. This presentation includes numerous forward looking statements. These forward looking

1947 Photo. THE BEGINNING SINCE 1946" Named after Lithia Springs in Ashland, OR

Most Profitable Quarter in Company History

PENSKE AUTOMOTIVE REPORTS RECORD RESULTS. Most Profitable Quarter in Company History

Rent-A-Center today is

Q Investor Presentation

Investor Presentation January Asbury Automotive Group All rights reserved.

CARS.COM. Investor Presentation September 2017

Helping Clients Win with Digital

Overview Presentation to Investors. February 2016

Scotiabank. Financials Summit Ed Clark Group President & CEO TD Bank Group

Group 1 Automotive Reports Record Adjusted 2016 First Quarter Earnings

Black Box Corporation Investor Presentation

Fourth Quarter and Full Year Earnings Call March 1, 2019

Rebranding Doesn t Matter; Losing Ground to Peers in a Decelerating Industry Does Rating: SELL Price Target: $42.50 (13.

VALUE DRIVEN Fourth-Quarter and Full-Year Financial Results and Overview. Copyright 2012 Group 1 Automotive, Inc. All rights reserved.

MSCI THIRD QUARTER 2016

CARS.COM. Third Quarter 2017 Earnings November 8, 2017

2018 FOURTH QUARTER EARNINGS CALL

Group 1 Automotive Announces First Quarter 2018 Financial Results

Sonic Automotive, Inc. Reports First Quarter Results - Record Revenue and Gross Profit

Q3 Fiscal 2018 Investor Overview

WESCO International John Engel Chairman, President and CEO. William Blair & Company 36 th Annual Growth Stock Conference June 14, 2016

INVESTOR PRESENTATION MAY 2018

Key Investment Rationale

Our Transformation Continues. March 21, 2018

Automotive Finco Corporation

MYERS INDUSTRIES, INC. Third Quarter 2018 Earnings Presentation

FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017

FINANCIAL OVERVIEW. Jim Groch. Chief Financial Officer

Our Transformation Continues Sidoti NDR May 29-30, 2018

/// The New Wabtec. February 25, 2019

ACI Worldwide (ACIW) Investor Conferences

Accelerating the Shift to Digital

Veritiv Corporation Second Quarter 2016 Financial Results August 9, 2016

MYERS INDUSTRIES, INC. Fourth Quarter & Full Year 2018 Earnings Presentation

Zep Inc. Company Overview. October 2013

Zep Inc. Investor Presentation. August 2014

Business Combination of Skyline Corporation and Champion Homes Creating the Nation s Largest Publicly Traded Factory-Built Housing Company

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

June Steve Michaels, CFO and President of Strategic Operations

February 21, Conduent Q4 & FY 2017 Earnings Results

Ally Financial Inc. 1Q 2015 Earnings Review

Jefferies Crossover Consumer Finance Summit. December 6, 2018

Cars.com. Second Quarter 2018 Earnings. August 8, 2018

Presentation to Investors. November 2014

Driving Profitable Growth

Third Quarter 2018 Earnings Presentation

FINANCIAL OVERVIEW AL M I S T Y S Y N

Second Quarter 2017 Earnings Call

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

Presented by: David Little Chairman, President & CEO. Kent Yee Senior Vice President & CFO NASDAQ: DXPE AUGUST 2017

july 2012 CEB to Acquire SHL Compelling Value Creation, Growth, and Scale Opportunity

Gary Winterhalter, President and CEO May 10, 2011 SALLYBEAUTY HOLDINGS, INC. 1

Snap-on to Acquire ProQuest Business Solutions. Snap-on Announces 2006 Third-quarter Results. Accelerates Snap-on s Profitable Growth Strategy.

AUTOCANADA INC. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

WESCO International John Engel Chairman, President and CEO. EPG Conference May 16, 2016

Veritiv Corporation Fourth Quarter and Fiscal Year 2017 Financial Results March 1, 2018

Standard Motor Products, Inc.

United Rentals to Acquire RSC Holdings

Acquisition of Dealer Inspire and Launch Digital Marketing

SAFE HARBOR STATEMENT

Investor Presentation. August 2018

Q1 Fiscal 2018 Investor Overview

Penske Automotive Group (PAG - $ NYSE)

Knoll, Inc. Third Quarter 2016 Investor Presentation Knoll Inc.

MYERS INDUSTRIES, INC. Second Quarter 2018 Earnings Presentation

William Blair Growth Stock Conference June 15, Member FINRA/SIPC

Raymond James Tech Conference. December 5, 2017

Fourth Quarter and Fiscal 2018

Key Themes Overview. February 2019

INVESTOR PRESENTATION. Fall 2017

Forward-Looking Statement and Legends

Q Results Presentation

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

Accelerating the Shift to Digital

VALUE DRIVEN Second-Quarter Financial Results and Overview. Copyright 2012 Group 1 Automotive, Inc. All rights reserved.

First Quarter 2017 Results & Outlook for May 2, 2017

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

Stericycle Investor Presentation Q NASDAQ: SRCL

Roper Technologies, Inc. EPG Annual Spring Conference

December 31, 2018 % Chg. December 31, 2017 (as adjusted) 1 (as adjusted) 1

Group 1 Automotive Announces Third Quarter 2018 Financial Results

Capital Automotive Reports Record First Quarter Results and Significant Improvements to Its Balance Sheet Flexibility and Cash Flow

Morgan Stanley Technology, Media & Telecom Conference. Steve Sanghi, Chairman and CEO

Group 1 Automotive Announces Second Quarter 2018 Financial Results

Fourth Quarter & Full Year 2017 Earnings Call

Ally Financial Inc. 4Q Earnings Review

Transcription:

INVESTOR PRESENTATION March 2019 1

DISCLOSURE Forward-Looking Statements Certain statements in this presentation, and at times made by our officers and representatives, constitute forward-looking statements within the meaning of the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. Generally, you can identify forward-looking statements by terms such as project, outlook, target, may, will, would, should, seek, expect, plan, intend, forecast, anticipate, believe, estimate, predict, potential, likely, goal, strategy, future, maintain, and continue or the negative of these terms or other comparable terms. Examples of forward-looking statements in this presentation include, among others, statements regarding: Future market conditions, including anticipated national new car sales levels; Expected operating results, such as improved store performance; continued improvement of selling, general and administrative expenses ( SG&A ) as a percentage of gross profit and all projections; Anticipated integration, success and growth of acquired stores; Anticipated ability to capture additional market share; Anticipated ability to find accretive acquisitions; Expected revenues from acquired stores; Anticipated synergies, ability to increase ownership and ability to monetize our investment in Shift; Anticipated additions of dealership locations to our portfolio in the future; Anticipated availability of liquidity from our unfinanced operating real estate; Anticipated levels of capital expenditures in the future; and Our strategies for customer retention, growth, market position, financial results and risk management. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Forward-looking statements are not guarantees of future performance, and our actual results of operations, financial condition and liquidity and development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements in this presentation. Therefore, you should not rely on any of these forward-looking statements. The risks and uncertainties that could cause actual results to differ materially from estimated or projected results include, without limitation: future economic and financial conditions (both nationally and locally); changes in customer demand, our relationship with, and the financial and operational stability of, vehicle manufacturers and other suppliers; risks associated with our indebtedness (including available borrowing capacity, compliance with financial covenants and ability to refinance or repay indebtedness on favorable terms); the adequacy of our cash flow and earnings and other conditions which may affect our ability to pay our quarterly dividend at the planned level; disruptions to our technology network including computer systems and software, as well as natural events such as severe weather, fires, floods and earthquakes or man-made or other disruptions of our operating systems, structures, facilities or equipment; and government regulations, legislation and others set forth throughout Part II, Item 7. Management s Discussion and Analysis of Financial Condition and Results of Operations and in Part I, Item 1A. Risk Factors of our most recent Annual Report on Form 10-K, and from time to time in our other filings with the SEC. Any forward-looking statement made by us in this presentation is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise. Non-GAAP Financial Measures This presentation contains non-gaap financial measures such as adjusted net income and diluted earnings per share, adjusted SG&A as a percentage of revenue and gross profit, adjusted operating margin, adjusted operating profit as a percentage of gross profit, adjusted pre-tax margin, EBITDA, adjusted EBITDA, leveraged EBITDA and adjusted total debt. Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not comparable to similarly titled measures used by other companies. As a result, we review any non-gaap financial measures in connection with a review of the most directly comparable measures calculated in accordance with GAAP. We caution you not to place undue reliance on such non-gaap measures, but also to consider them with the most directly comparable GAAP measures. We present cash flows from operations in the attached tables, adjusted to include the change in non-trade floor plan debt to improve the visibility of cash flows related to vehicle financing. As required by SEC rules, we have reconciled these measures to the most directly comparable GAAP measures in the attachments to this release. We believe the non-gaap financial measures we present improve the transparency of our disclosures; provide a meaningful presentation of our results from core business operations, because they exclude items not related to core business operations and other non-cash items; and improve the period-to-period comparability of our results from core business operations. These presentations should not be considered an alternative to GAAP measures. 2

INTRODUCTION Profiting from the modernization occurring in personal transportation A high-performing growth company powered by people and innovation. Physical Network Virtual Network + Dominant Market Share ($$) Physical Network Virtual Network 3

Retail Units sold (in Millions) OPPORTUNITY Market is massive and highly fragmented Over $1 Trillion Market 17mm new vehicle units 40mm used vehicle units Highly Fragmented Industry Over 18,000 dealerships, 10 largest dealers own ~8% FRANCHISED DEALER MARKET SHARE Other Top- 10 Dealers 7% Lithia 1% All Other 92% Source: NADA DATA 2018 Midyear Report, Automotive News Top 150 Dealership Groups 2017 RELATIVE MARKET SIZE 12.8 38.8 14.4 40.5 42.0 Source: NAIDA 2018 Used Car Industry Report, and Stephens Year End industry reports USED MARKET SHARE 38.8 39.4 40.6 41.4 15.4 16.4 17.4 17.5 17.2 2011 2012 2013 2014 2015 2016 2017 Lithia 0.5% Private Parties 29.4% New Used Source: NAIDA 2018 Used Car Industry Report Franchised New Car Dealers 36.1% Used Car Dealers 34.0% 4

HIGHLIGHTS #294 on the Fortune 500 One of the largest auto retailers in the U.S. (#3 by adj. EBITDA / #4 by revenue) HISTORY 1946 Walt DeBoer founded Lithia Motors in 1946 as a Chrysler- Plymouth-Dodge dealership in Ashland, Oregon 2012 In May 2012, Bryan DeBoer became CEO, accelerating company growth TODAY Lithia is one of the largest, strongest returning and most diversified public automotive retailers in North America #14 5-year Total Shareholder Return on the Fortune 500 in 2017 (#1 in 2015, #2 in 2016) 1 store $150mm $3.3bn $5.4bn $11.8bn (2018) 80% National Coverage with 182 centers, powered by 15,000 employees 70,000 Owned vehicle inventory available online (second-largest owned vehicle marketplace) $9.98 2018 adjusted EPS 1996 Walt's son Sid took over the business in 1968 and grew it to include 5 locations and 19 franchises in Southern Oregon. In December 1996, the collection of dealerships was transformed into Lithia Motors, Inc., a publicly traded company (NYSE:LAD) 2014 In October, completed the acquisition of DCH Auto Group, adding ~$2.3bn in annualized revenue, one of the largest deals between dealership groups in history 5

PATH TO $15.00 EARNINGS PER SHARE Scaling and innovating personal transportation solutions Acquire strong brands, Underperforming businesses Proven leadership team $400MM in annual free cash flows Diversify thru geography, brands, and products World-class performance management Invest in innovation Vertical & horizontal adjacencies Agile, local market approach Vast potential in existing locations Bold partnerships with disruptors, other digital initiatives 6

NETWORK GROWTH Acquire strong brands underperforming their potential Continually scale nationwide footprint Regularly monitor 2,600 specific acquisition targets Disciplined investing 15% - 20%+ after tax ROE requirement 3x-5x Ent. Value/EBITDA HISTORICAL RETURNS Over 80% Success Rate 388% 0-5 Years +5 Years 300% 200% 162% 110% 111% 100% return on equity 100% 72% 38% 21% 25% EXPANDING OUR RETAIL NETWORK 24% 5-year Revenue CAGR 182 152 166 129 135 92 0% 2010 2011 2012 2013 2014 2015 2016 2017 Accumulated Acquisition Return on Equity As of December 31, 2018 2013 2014 2015 2016 2017 2018 # of Locations 7

EARNINGS POTENTIAL Acquire strong brands underperforming their potential New Vehicle Earnings Potential Used Vehicle Earnings Potential F&I Earnings Potential 70% to 80% 125% 30 units to 40 units 85+ units $600 to $900 $1,450+ Pre-acquisition Target Pre-acquisition Target Pre-acquisition Target (improve to 125% of OEM Market Share Responsibility MSR ) (Units per store per month) (Gross profit per unit) Parts & Service Potential Reduce SG&A to Gross Profit Pre-tax Profit Margin 10% to 15% 25% 85% to 95% 65% 0.5% to 1% 3%+ Pre-acquisition Target Pre-acquisition Target Pre-acquisition Target (improve service retention above OEM Customer Service Responsibility CSR ) 8

INNOVATION ACTIVATES NETWORK Digital solutions that touch 80% of the United States FREEDOM Online or in person, providing a simple, transparent and flexible experience SELECTION 70,000 owned vehicles available on the 2 nd largest owned online marketplace CHOICE Enabling customers to shop wherever, whenever, and however they desire 9

INNOVATING WITH Additional digital fulfillment platform; virtual dealership COMPANY HIGHLIGHTS Simple consumer-centric buying and selling experience World-class engineering and design team headquartered in Silicon Valley Efficient, low-cost model providing test drives, delivery and pick up at home or work Dynamic logistics platform to maximize value of inventory Poised for rapid, nationwide expansion 10

$MM $ per Share CAPITAL ENGINE Prudent stewards of capital CAPITAL ALLOCATION STRATEGY Growth investment prioritization: Core value-based auto dealership acquisitions Innovation initiatives through: $105 Driving improvements in existing business Vertical and horizontal adjacencies to our current business Strategic investment and collaboration with bold disruptors USES OF CAPITAL $27 $34 2017 2018 $215 $149 $28 $158 Acq Equity Value CapEx Share Repurchases Dividends $191 DIVIDEND & SHARE REPURCHASE PHILOSOPHY Return cash to shareholders through dividend, and repurchase shares opportunistically DIVIDENDS PAID $35.0 $30.0 $25.0 $20.0 $15.0 $10.0 $5.0 $- $0.61 17% dividend per share CAGR $1.14 $0.95 $1.06 $0.76 $16 $20 $24 $27 $28 2014 2015 2016 2017 2018 Dividends Paid Dividend per Share $1.20 $1.00 $0.80 $0.60 $0.40 $0.20 $0.00 11

APPENDIX 12

2013 2018 INCOME STATEMENT SUMMARY COMMENTARY Double-digit 5-year Compound Annual Growth Rates: Revenues: 24.2% Gross Profit: 23.0% Adjusted Diluted EPS: 20.1% Q4 2018 HIGHLIGHTS Revenue ($MM) 24.2% CAGR Gross Profit ($MM) 23.0% CAGR Adjusted Diluted EPS 20.1% CAGR $11,821 $1,777 $9.98 $4,006 $631 $3.99 2013 2018 Note: See appendix for reconciliation of adjusted diluted EPS 2013 2018 2013 2018 13

Q4 18 INCOME STATEMENT SUMMARY COMMENTARY Increased revenue 10% and adjusted EPS 20% Q4 2018 HIGHLIGHTS Revenue ($MM) 10% Gross Profit ($MM) 12% Adjusted Diluted EPS 20% Increased total gross profit 12% Increased total same store gross profit 3% $2,7 03 $2,9 73 Q4 2017 Q4 2018 $442 $396 Q4 2017 Q4 2018 $2.15 $2.57 Q4 2017 Q4 2018 33 rd consecutive quarter of positively trended results SAME STORE QUARTER-OVER-QUARTER GROWTH Note: See appendix for reconciliation of adjusted diluted EPS Revenue Gross Profit New vehicles (4)% (14)% Used retail vehicles 10% 12% F&I 3% 3% Service, parts and body 6% 13% Total 1% 3% 14

Q4 18 PEER COMPARISON SAME STORE GROSS PROFIT GROWTH ADJUSTED NET PROFIT MARGIN (as reported) 3.4% 2.3% 0.4% 2.4% 2.0% 1.7% 1.7% 1.5% 1.3% -1.0% -1.7% -2.0% Asbury Lithia Penske AutoNation Group1 Sonic Lithia Asbury Group1 Sonic AutoNation Penske Note: See appendix for reconciliation of adjusted net profit margin. SAME STORE SALES GROWTH LAD ABG AN SAH GPI PAG ADJUSTED SG&A AS A % OF GROSS PROFIT (as reported) 79.9% 79.8% New Vehicles (4.0%) 3.0% (7.0%) (6.7%) (5.2%) (6.0%) Used Vehicles 10.3% 6.7% 0.8% 9.9% 6.3% 5.0% F&I 3.1% 2.7% 0.5% 10.9% 6.0% 0.7% 74.5% 70.9% 71.4% 71.7% 68.7% 6 67.3% 68.2% 74.1% 72.6% SB&P 5.5% 4.7% 1.9% (0.4%) 2.1% 3.9% Total 1.0% 3.8% (3.8%) (0.4%) (1.3%) (0.9%) bps reduction (increase) Asbury Lithia Group1 AutoNation Penske Sonic (90) (22 0) (240) (280) 10 (150) Q4 2017 Q4 2018 Note: Group1 results reflect US only performance Note: See appendix for reconciliation of LAD adjusted SG&A.; Group1 results reflect US only performance 15

RESILIENT BUSINESS MODEL Profitable business with diversified product mix and multiple earnings streams LITHIA BUSINESS MIX New vehicles Used vehicles Parts and service F&I 4% 10% 26% NEW VEHICLE REVENUE BY BRAND LITHIA NEW VEHICLE UNIT MIX Toyota 19% Honda 16% 28% Import 53% Subaru 10% Nissan 4% 35% Other Import* 4% Chrysler 15% Domestic 30% GM 8% 58% 17% Ford 7% BMW/Mini 5% Mercedes 4% 22% Luxury 17% Acura 3% Audi 2% Lexus 2% Revenue Gross profit Porsche 1% Note: Revenue and gross profit mix for the three-months ended December 31, 2018 *Other import includes VW, Hyundai, and Kia Mix as of the three-months ended December 30, 2018 16

SUPPLEMENTAL INFORMATION 2018 Quarterly Income Statement $M Q4 Q3 Q2 Q1 YTD 2018 New vehicle $1,688.3 1,733.0 1,726.8 1,454.7 $6,602.8 Used vehicle 753.4 805.9 804.1 715.6 3,079.0 Wholesale used vehicles 78.1 92.0 85.3 76.0 331.3 Finance and insurance 112.8 121.1 114.5 106.5 454.8 Service, body and parts 313.9 311.3 311.4 285.7 1,222.3 Fleet and other 26.7 28.7 54.4 21.2 131.2 Total Revenues 2973.2 3,092.0 3,096.5 2,659.7 11,821.4 New vehicles 95.8 100.9 101.5 87.0 385.1 Retail used vehicles 75.8 86.3 87.1 73.6 322.9 Wholesale used vehicles 1.3 1.4 1.9 0.9 5.5 Finance and insurance 112.8 121.1 114.5 106.5 454.8 Service, body and parts 154.1 154.4 153.7 138.4 600.7 Fleet and other 2.1 2.1 2.0 1.7 8 Gross Profit 441.9 466.2 460.7 408.1 1,777.0 Asset Impairments 1.3 - - - 1.3 SG&A 313.4 309.0 333.4 297.5 1,253.3 Depreciation and Amortization 20.1 19.6 18.8 16.9 75.4 Operating Income 107.1 137.6 108.6 93.8 447.0 Floor plan interest expense 17.2 16.0 15.6 13.5 62.3 Other interest expense 15.4 15.0 13.8 11.8 56.0 Other (income) expense, net (3.5) (2.4) (1.7) (1.4) (8.8) Income (loss) before taxes 78.0 109.0 80.8 69.8 337.5 Income tax expense 18.1 15.9 20.1 17.7 71.8 Net Income $59.9 93.1 60.7 52.1 $265.7 17

SUPPLEMENTAL INFORMATION 2018 Adjusted Income Statement Details YTD 12/31/2018 Reserve Adjustments Asset Impairment Acquisition expenses Tax attributes* Gain on sale of store YTD 12/31/2018 $M, except for per share amounts Selling, general and administrative As Reported Q2 Q4 Q2 Q2 Q3 Q4 Q3 Q4 Adjusted $1,253.3 (1.5) - (3.3) - - - 15.7 (0.3) $1,263.9 Income from operations $447.0 1.5 1.3 3.3 - - - (15.7) 0.3 $437.7 Income before income taxes $337.5 1.50 1.3 3.3 - - - (15.7) 0.3 $328.2 Income taxes (71.8) (0.4) (0.3) (0.9) (1.4) (12.9) (0.5) 4.1 (0.1) (84.2) Net income $265.7 1.1 1.0 2.4 (1.4) (12.9) (0.5) (11.6) 0.2 $244.0 Diluted net income per share $10.86 0.05 0.04 0.10 (0.06) (0.53) (0.02) (0.47) 0.01 $9.98 Diluted share count 24.5 *Due to the significant level of share repurchase activity in 2018, the YTD diluted EPS impact of adjustments may differ from reported QTD diluted EPS impact of adjustments. 18

SUPPLEMENTAL INFORMATION 2017 Adjusted Income Statement Details YTD 12/31/2017 OEM Gain on sale settlements of store Reserve adjustments Acquisition expenses Tax act YTD 12/31/2017 $M, except for per share amounts As Reported Q1 Q4 Q2 Q3 Q2 Q3 Q4 Adjusted Selling, general and administrative $1,049.4-5.1 (3.9) (1.7) (2.2) (3.5) - $1,043.2 Income from operations 409.0 - (5.1) 3.9 1.7 2.2 3.5-415.1 Other income (expense), net 12.2 (9.1) - - - - - - 3.1 Income before income taxes $347.1 (9.1) (5.1) 3.9 1.7 2.2 3.5 - $344.1 Income taxes (101.9) 3.4 2.5 (1.3) (0.9) (0.8) (1.4) (32.9) (133.2) Net income $245.2 (5.7) (2.6) 2.6 0.8 1.3 2.1 (32.9) $210.9 Diluted net income per share $9.75 (0.23) (0.10) 0.11 0.03 0.05 0.09 (1.31) $8.39 Diluted share count 25.1 19

SUPPLEMENTAL INFORMATION 2016 Adjusted Income Statement Details YTD Gain on sale 12/31/2016 of stores Equity investment fair valuation adjustment Legal reserve adjustment Tax attribute YTD 12/31/2016 $M, except for per share amounts As Reported Q1 Q1 Q2 Q3 Q4 Q1 Q4 Q4 Adjusted Asset impairments $14.0 - (3.5) (3.5) (3.5) (3.5) - - - - Selling, general and administrative 899.6 1.1 - - - - (1.9) (2.0) - 896.8 Income from operations 338.4 (1.1) 3.5 3.5 3.5 3.5 1.9 2.0-355.2 Other income (6.1) - 2.1 2.1 2.1 2.0 - - 2.2 Income before income taxes $283.5 (1.1) 5.5 5.6 5.6 5.6 1.9 2.0 - $308.6 Income taxes (86.4) 0.4 (5.9) (6.9) (7.6) (8.2) (0.7) (2.5) (1.3) (119.1) Net income $197.1 (0.7) (0.4) (1.3) (2.0) (2.6) 1.2 (0.5) (1.3) $189.5 Diluted net income per share $7.72 (0.03) (0.01) (0.05) (0.08) (0.11) 0.05 (0.02) (0.05) $7.42 Diluted share count 25.5 20

SUPPLEMENTAL INFORMATION 2015 Adjusted Income Statement Details YTD 12/31/2015 Gain on sale of stores Asset impairment Transition Agreement Equity Investment YTD 12/31/2015 $M, except for per share amounts As Reported Q1 Q2 Q2 Q4 Q3 Q1 Q2 Q3 Q4 Adjusted Asset impairments $20.1 (2.0) (1.6) (4.1) (4.1) (4.1) (4.2) Selling, general and administrative 811.2 3.3 2.6 (18.3) 798.8 Income from operations 302.7 (3.3) (2.6) 2.0 1.6 18.3 4.1 4.1 4.1 4.2 335.2 Other income (1.0) 1.7 1.7 1.7 1.8 5.9 Income from continuing operations before income taxes $262.7 (3.3) (2.6) 2.0 1.6 18.3 5.8 5.9 5.9 5.8 $302.1 Income taxes (79.7) 1.1 1.3 (0.8) (0.6) (6.5) (7.2 ) (7.7) (7.4) (8.5) (116.1) Net income from continuing operations $183.0 (2.3) (1.3) 1.2 1.0 11.8 (1.4 ) (1.8 ) (1.5 ) (2.7) $186.0 Diluted earnings per share from continuing operations $6.91 (0.09) (0.05) 0.05 0.03 0.45 (0.05) (0.07) (0.06) (0.10) $7.02 Diluted share count 26.5 21

SUPPLEMENTAL INFORMATION 2014 Adjusted Income Statement Details YTD 12/31/2014 Disposal Gain Reserve adjustments Equity Investment Acquisition expenses Tax Attribute YTD 12/31/2014 $M, except for per share amounts As Reported Q2 Q1 Q4 Q2 Q3 Q4 Q2 Q3 Q4 Adjusted Asset impairments $1.9 - - (1.9) - - - - - - - Selling, general and administrative $563.2 - (3.9) - (0.2) (0.9) (0.8) - - - $557.4 Income from operations $231.9-3.9 1.9 0.2 0.9 0.8 - - - $239.6 Other income $3.2 1.2 $4.4 Income from continuing operations before income taxes $210.5-3.9 3.0 0.2 0.9 0.8 - - - $219.3 Income taxes ($75.0) - (1.5) (6.5) (0.1) (0.3) (0.3) (0.1) (0.2) (0.6) (84.6) Net income from continuing operations $135.5-2.4 (3.5) 0.1 0.6 0.5 (0.1) (0.2) (0.6) $134.7 Net income from discontinued operations $3.2 (3.5) - - - - - - - - $(0.3) Net income $138.7 (3.5) 2.4 (3.5) 0.1 0.6 0.5 (0.1) (0.2) (0.6) $134.4 Diluted earnings per share from continuing operations Diluted earnings per share from discontinued operations $5.14-0.09 (0.13) - 0.02 0.02 - (0.01) (0.02) $5.11 $0.12 (0.13) - - - - - - - - ($0.01) Diluted earnings per share $5.26 (0.13) 0.09 (0.13) - 0.02 0.02 - (0.01) (0.02) $5.10 Diluted share count 26.4 22

SUPPLEMENTAL INFORMATION EBITDA and Adjusted EBITDA $M FY 2018 FY 2017 FY 2016 Net income $265.7 $245.2 $197.1 Add: other interest expense 56.0 34.8 23.2 Add: income taxes 71.8 101.9 86.4 Add: depreciation and amortization 75.4 57.7 49.3 EBITDA $468.9 $439.6 $356.0 Less: used vehicle line of credit interest $(2.9) (2.7) (3.7) Less: gain on sale of stores (15.4) (5.1) (1.1) Add: asset impairments 1.3-14.0 Add: equity investment fair value adjustment - - 8.3 Less: OEM legal settlement - (9.1) - Add: acquisition expenses 3.3 5.7 - Add: reserve adjustments 1.5 5.6 3.9 Adjusted EBITDA $456.7 $434.0 $377.4 23

SHIFT INNOVATION PARTNERSHIP SYNERGIES TECHNOLOGY Franchise and location driven Online and consumer driven Wherever, whenever, however consumers desire DATA 12 million vehicle transaction records Algorithmic procurement and pricing Fast, personalized, transparent experiences INVENTORY 2 nd largest, owned online inventory Direct from consumer procurement utilizing AI The destination vehicle marketplace CAPITAL $350 million in free cash flow annually Focus on methodical growth and technology investment Allows Shift to quickly expand RELATIONSHIPS Strong vendor and lender partnerships Deep Silicon Valley network Accelerating innovation; expanding revenue and profit opportunities PEOPLE Expertise selling and servicing vehicles World-class engineering and design team Freedom for consumers; improved operations NETWORK Reach 80% of the US same day Easily scalable, asset light model Leverage and expand fulfillment network 24