The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

UnitedAuto Net Income Increased 78%

    DETROIT--July 30, 2002--United Auto Group, Inc. :

-- Revenues Increased 25% to $2.0 Billion
-- Same Store Retail Revenues Increased 2.5%
-- Thirteenth Consecutive Quarter of Same Store Revenue Growth

    United Auto Group, Inc. , a FORTUNE 500 automotive specialty retailer, today announced record results for second quarter 2002 with double-digit growth in revenues, net income and earnings per share. The record results for the quarter were fueled by a 26% increase in retail vehicle sales, a 30% increase in service and parts revenues, a 23% increase in finance and insurance revenues, an improved business mix, gross margin improvement and reduced inventory carrying costs.
    Second quarter revenues increased 25% to $2.0 billion and net income increased 78% to $23.9 million. Earnings per share were $0.56, an increase of 40% over the $0.40 reported in second quarter 2001. Earnings per share reflect a 26% increase in weighted average shares outstanding. Excluding the effect of goodwill amortization, net income and earnings per share in second quarter 2001 would have been $16.2 million and $0.48, respectively. On a comparable accounting basis, net income and earnings per share increased 48% and 17%, respectively, over the prior year.
    During the second quarter 2002, the Company sold two dealerships which have been treated as discontinued operations in accordance with Statement of Financial Accounting Standards No. 144. Income and earnings per share from continuing operations were $22.8 million and $0.53 per share, respectively, representing increases of 72% and 36% over the comparable prior year period. The Company completed the intangible asset impairment assessment required by Statement of Financial Accounting Standards No. 142 and determined that no adjustment to the carrying value of goodwill is required.
    For the six months ended June 30, 2002, revenues increased 23% to $3.6 billion and net income increased 98% to $39.6 million. Earnings per share were $0.96, an increase of 57% over the $0.61 reported in the comparable prior year period. Earnings per share reflect a 26% increase in weighted average shares outstanding. Excluding the effect of goodwill amortization, net income and earnings per share in the six months would have been $25.4 million and $0.78, respectively. On a comparable accounting basis, net income and earnings per share increased 56% and 23%, respectively, over the prior year. Income and earnings per share from continuing operations were $38.4 million and $0.94 per share, respectively, representing increases of 95% and 57% over the comparable prior year period.
    Chairman Roger Penske commented, "This was a very positive quarter for UnitedAuto in which we continued to demonstrate the strength of our business model. I am extremely pleased with another quarter of record revenues, net income and earnings per share. We achieved same store revenue growth for both domestic and foreign nameplates. Importantly, our high margin businesses, service and parts as well as finance and insurance, continued their steady growth. Each of these businesses achieved a 5.8% increase in same store revenues. I remain positive about our business over the balance of the year, and our earnings guidance of $1.80 - 1.86 per share from continuing operations remains unchanged."
    President Sam DiFeo stated, "I am pleased with the way our people responded to the opportunities presented during the second quarter. Our same store retail gross profit increased 5.1% during the quarter. This is particularly positive given that same store retail revenues increased by 2.5%. Our brand focus and investment in service and parts capacity continues to pay dividends. For example, gross margin increased 50 basis points over second quarter 2001, primarily as a result of the expansion of business and margins in our service and parts operations. We will continue to make the investments necessary to support the growth of our overall business."
    UnitedAuto, which has pursued a strategy based on internal growth from its existing dealerships, as well as from strategic acquisitions, operates 124 franchises in the United States and 68 franchises internationally, primarily in the United Kingdom. UnitedAuto dealerships sell new and used vehicles, and market a complete line of aftermarket automotive products and services.
    UnitedAuto will host a conference call discussing financial results relating to second quarter 2002 on Tuesday, July 30, 2002 at 2 P.M. Eastern time. Advance registration is not required. Participants must call (888) 560-8501 (International, please call (712) 257-0455). Calls need to be made shortly before the call is to commence. Please provide the leader's name - Roger Penske - as well as the code UAG2Q. The conference call cannot be accessed without this information. The call will also be simultaneously broadcast live over the Internet through the UnitedAuto website at www.unitedauto.com.
    Statements in this press release may involve forward-looking statements, including forward-looking statements regarding UnitedAuto's future reportable sales and earnings growth potential. Actual results may vary materially because of external factors such as interest rate fluctuations, changes in consumer spending and other factors over which management has no control. These forward-looking statements should be evaluated together with additional information about UnitedAuto's business, markets, conditions and other uncertainties, which could affect UnitedAuto's future performance, which are contained in UnitedAuto's filings with the Securities and Exchange Commission and which are incorporated into this press release by reference.



Media Contact:
Phillip M. Hartz
Senior VP - Corporate Communications
313-592-5365

UNITED AUTO GROUP, INC.
             Consolidated Statements of Income (Unaudited)
             (Amounts In Thousands, Except Per Share Data)

                                                  Second Quarter
                                             ------------------------
                                                    2002         2001
                                                    ----         ----
Revenues
  New Vehicles                                $1,150,085     $947,057
  Used Vehicles                                  403,868      290,970
  Finance and Insurance                           46,574       37,834
  Service and Parts                              199,306      153,439
  Fleet                                           29,427       47,332
  Wholesale                                      130,147       88,719
                                                 -------       ------
     Total Revenues                            1,959,407    1,565,351
Cost of Sales                                  1,680,122    1,349,779
                                               ---------    ---------
     Gross Profit                                279,285      215,572
Selling, General & Administrative Expenses       221,149      170,884
                                                 -------      -------
     Operating Income                             58,136       44,688
Floor Plan Interest Expense                       (8,919)     (11,154)
Other Interest Expense                            (9,976)      (9,570)
                                                 -------      -------
     Income from Continuing Operations Before 
        Minority Interests and Income Tax 
        Provision                                 39,241       23,964
Minority Interests                                  (509)        (284)
Income Tax Provision                             (15,893)     (10,425)
                                                --------     --------
     Income from Continuing Operations            22,839       13,255
Income from Discontinued Operations, 
 Net of Tax (Including Gain on Disposal 
 of $1,190)                                        1,050          150
                                                  ------          ---
     Net Income                                  $23,889      $13,405
                                                 =======      =======
Income from Continuing Operations Per Share        $0.53        $0.39
                                                   =====        =====
Diluted Earnings Per Share                         $0.56        $0.40
                                                   =====        =====
Diluted Weighted Average Shares Outstanding       42,841       33,889
                                                  ======       ======
EBITDA (a)                                       $55,249      $41,794
                                                 =======      =======


                       Same Store Retail Revenue

New Vehicles                                    $940,140     $908,659
Used Vehicles                                    270,718      277,948
Finance and Insurance                             35,234       33,309
Service and Parts                                155,441      146,902
                                                 -------      -------
      Total                                   $1,401,533   $1,366,818
                                              ==========   ==========


(a) EBITDA is defined as income from continuing operations before
    minority interests, income tax provision, other interest expense,
    depreciation and amortization. Depreciation was $6.0 million and
    $3.3 million in 2002 and 2001, respectively. Amortization was $4.9
    million in 2001.


                        UNITED AUTO GROUP, INC.
             Consolidated Statements of Income (Unaudited)
             (Amounts In Thousands, Except Per Share Data)

                                                     Six Months
                                             ------------------------
                                                    2002         2001
                                                    ----         ----
Revenues
  New Vehicles                                $2,117,144   $1,739,460
  Used Vehicles                                  713,042      553,564
  Finance and Insurance                           85,358       70,411
  Service and Parts                              366,218      291,350
  Fleet                                           60,750       81,992
  Wholesale                                      229,430      176,111
                                                 -------      -------
     Total Revenues                            3,571,942    2,912,888
Cost of Sales                                  3,058,935    2,509,020
                                               ---------    ---------
     Gross Profit                                513,007      403,868
Selling, General & Administrative Expenses       412,024      325,834
                                                 -------      -------
     Operating Income                            100,983       78,034
Floor Plan Interest Expense                      (17,404)     (23,426)
Other Interest Expense                           (17,844)     (19,225)
                                                --------     --------
     Income from Continuing Operations Before 
      Minority Interests and Income Tax 
      Provision                                   65,735       35,383
Minority Interests                                  (925)        (298)
Income Tax Provision                             (26,383)     (15,390)
                                                --------     --------
     Income from Continuing Operations            38,427       19,695
Income from Discontinued Operations, Net 
 of Tax (Including Gain on Disposal of $1,190)     1,173          280
                                                  ------          ---
     Net Income                                  $39,600      $19,975
                                                 =======      =======
Income from Continuing Operations Per Share        $0.94        $0.60
                                                   =====        =====
Diluted Earnings Per Share                         $0.96        $0.61
                                                   =====        =====
Diluted Weighted Average Shares Outstanding       41,076       32,620
                                                  ======       ======
EBITDA (a)                                       $94,170      $70,545
                                                 =======      =======


                       Same Store Retail Revenue

New Vehicles                                  $1,686,132   $1,596,004
Used Vehicles                                    499,290      502,515
Finance and Insurance                             64,562       58,835
Service and Parts                                287,563      270,068
                                                 -------      -------
      Total                                   $2,537,547   $2,427,422
                                              ==========   ==========


(b) EBITDA is defined as income from continuing operations before
    minority interests, income tax provision, other interest expense,
    depreciation and amortization. Depreciation was $10.6 million and
    $6.4 million in 2002 and 2001, respectively. Amortization was $9.6
    million in 2001.




                        UNITED AUTO GROUP, INC.
                 Consolidated Condensed Balance Sheets
                        (Amounts In Thousands)


                                                 6/30/02     12/31/01
                                                 -------     --------
Assets                                        (unaudited)
Cash and Cash Equivalents                        $13,699       $5,416
Accounts Receivable, Net                         310,309      258,266
Inventories                                      890,378      641,400
Other Current Assets                              31,280       16,434
                                                  ------       ------
     Total Current Assets                      1,245,666      921,516
Property and Equipment, Net                      262,791      185,452
Intangible Assets, Net                           911,504      784,149
Other Assets                                      56,942       55,459
                                                  ------       ------
     Total Assets                             $2,476,903   $1,946,576
                                              ==========   ==========

Liabilities and Stockholders' Equity
Floor Plan Notes Payable                        $817,145     $620,014
Accounts Payable and Accrued Expenses            277,836      162,062
Current Portion Long - Term Debt                  12,204        4,202
                                                  ------        -----
     Total Current Liabilities                 1,107,185      786,278
Long - Term Debt (a)                             586,170      551,840
Other Liabilities                                 97,444       92,775
                                                  ------       ------
     Total Liabilities                         1,790,799    1,430,893
Stockholders' Equity                             686,104      515,683
                                                 -------      -------
     Total Liabilities and Stockholders' 
      Equity                                  $2,476,903   $1,946,576
                                              ==========   ==========


(a) Undrawn capacity under the Company's credit facility was $436.5
    million as of June 30, 2002.



                        UNITED AUTO GROUP, INC.
                             Selected Data


                                      Second Quarter    Six Months
                                      --------------    ----------
                                        2002    2001     2002    2001
                                        ----    ----     ----    ----
Units
  New Retail Units                    41,657  35,795   77,197  66,168
  Used Retail Units                   20,561  17,610   38,517  33,811
                                      ------  ------   ------  ------
       Total Retail Units             62,218  53,405  115,714  99,979
                                      ======  ======  =======  ======

Revenue Mix
  New Vehicles                          58.7%   60.5%    59.3%   59.7%
  Used Vehicles                         20.6%   18.6%    20.0%   19.0%
  Finance and Insurance                  2.4%    2.4%     2.4%    2.4%
  Service and Parts                     10.2%    9.8%    10.2%   10.0%
  Fleet                                  1.5%    3.0%     1.7%    2.8%
  Wholesale                              6.6%    5.7%     6.4%    6.1%

Retail Gross Margin - by Product
  New Vehicles                           8.6%    8.2%     8.6%    8.3%
  Used Vehicles                         10.0%   10.5%    10.5%   10.5%
  Finance and Insurance                100.0%  100.0%   100.0%  100.0%
  Service and Parts                     47.2%   44.7%    46.6%   44.7%

Gross Profit per Transaction
  New Vehicles                        $2,370  $2,177   $2,356  $2,180
  Used Vehicles                        1,960   1,737    1,939   1,722
  Finance and Insurance                  749     708      738     704

Same Store Retail Revenue Growth
  New Vehicles                           3.5%   10.6%     5.6%    7.2%
  Used Vehicles                         (2.6%)   4.3%    (0.6%)   3.2%
  Finance and Insurance                  5.8%   18.0%     9.7%   14.7%
  Service and Parts                      5.8%    6.7%     6.5%    5.7%

Debt to Total Capital Ratio               47%     53%      47%     53%