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

Group 1 Automotive Reports First-Quarter Earnings

HOUSTON--April 29, 2004--Group 1 Automotive, Inc. , a Fortune 500 specialty retailer, today reported first-quarter net income of $10.5 million, or $0.45 per diluted share. This includes an after-tax charge of $4.0 million, or $0.17 per diluted share, resulting from the previously announced redemption of the company's 10 7/8% senior subordinated notes in March 2004. Revenues for the quarter were $1.1 billion.

First-Quarter Highlights:

-- New vehicle revenues increased 13.8 percent

-- Parts & service revenues grew 11.6 percent

-- Gross profit increased to $183.4 million from $169.4 million

-- Same store revenues increased 5.7 percent

           Summary Results of Operations (Unaudited)
            (In millions, except per share amounts)

                                             Three Months Ended
                                                 March 31,
                                            --------------------
                                              2004       2003
                                            ---------- ---------
      Revenues                              $1,147.0   $1,029.8
      Gross Profit                            $183.4     $169.4
      Income from Operations                   $32.7      $31.4
      Net Income                               $10.5      $14.8
      Diluted Earnings per Share               $0.45      $0.64

Results for the First Quarter

During the first quarter, revenues grew 11.4 percent to $1.1 billion from $1.0 billion during the same period last year. Same store revenues increased 5.7 percent, compared with a 7.8 percent decrease in the first quarter of 2003.

"We delivered a second consecutive quarter of same store growth reflecting our continued focus on improving operations and the benefits of an improving used vehicle market," said B.B. Hollingsworth Jr., Group 1's chairman, president and chief executive officer.

Hollingsworth noted that from a brand standpoint Acura, Lexus, Infiniti and Nissan were among the strongest performers. "We had outstanding performances from our New Mexico and Central Texas platforms, and continued weak performance in Atlanta," he added.

New vehicle revenues grew 13.8 percent on a unit sales increase of 10.2 percent. Used vehicle retail revenues increased 2.4 percent on unit sales that were 0.8 percent lower. Parts and service and finance and insurance revenues grew 11.6 percent and 3.8 percent, respectively. Gross margin for the quarter was 16.0 percent compared with 16.5 percent during the year-ago period, primarily due to new vehicle sales growing more rapidly than higher-margin parts and service and finance and insurance businesses.

Income from operations was $32.7 million versus $31.4 million, a 4.2 percent increase. Operating margin was 2.8 percent compared with 3.0 percent during the year-ago period.

The company incurred an after-tax charge of $4.0 million, or $0.17 per diluted share, in association with the previously announced redemption of all of its 10 7/8% senior subordinated notes on March 1, 2004.

Net income decreased to $10.5 million from $14.8 million, and diluted average shares outstanding increased 1.6 percent to 23.4 million shares. Diluted earnings per share were $0.45, including the $0.17 negative impact from the notes redemption, compared with $0.64 a year ago.

Acquisition Update

In March 2004, the company completed the acquisition of a new Toyota franchise in Boston. This franchise became the third Toyota dealership for the Ira Motor Group and is expected to generate annual revenues of $55 million. The dealership will sell Scion vehicles in addition to Toyota.

Management's Outlook

Group 1 anticipates growth in the new vehicle, used vehicle, and parts and service markets during the second quarter, as there appear to be signs of a recovery in the used vehicle market, as well as an increase in manufacturers' incentives driving new vehicle sales. The company reaffirmed its FY2004 earnings guidance of $3.20 to $3.40 per diluted share excluding future acquisitions and the $0.17 per diluted share impact of the March 2004 notes redemption. This equates to $3.03 to $3.23 per diluted share excluding future acquisitions and including the redemption impact.

The company continues to seek strategic tuck-in acquisitions to augment its current markets, as well as platform acquisitions to enter new markets. Including the $315 million revenues acquired during the first quarter, the company is targeting to add dealerships with aggregate annual revenues of approximately $1 billion in 2004.

Hollingsworth stated, "Our acquisition pipeline continues to contain attractive, qualified candidates that fit our stringent criteria."

First-Quarter Conference Call

Group 1 will hold a conference call to discuss the first-quarter results at 10 a.m. EDT on Thursday, April 29, 2004. The call can be accessed live and will be available for replay over the Internet at www.vcall.com, or through Group 1's Web site, www.group1auto.com, for 30 days. In addition, an updated slide presentation will be available on Group 1's Web site.

About Group 1 Automotive, Inc.

Group 1 currently owns 83 automotive dealerships comprised of 123 franchises, 30 brands, and 30 collision service centers located in California, Colorado, Florida, Georgia, Louisiana, Massachusetts, New Jersey, New Mexico, Oklahoma and Texas. Through its dealerships and Internet sites, the company sells new and used cars and light trucks; arranges related financing, vehicle service and insurance contracts; provides maintenance and repair services; and sells replacement parts.

Group 1 Automotive can be reached on the Internet at www.group1auto.com


                       Group 1 Automotive, Inc.
                       Statements of Operations
     (Unaudited) (Dollars in thousands, except per share amounts)

                                                Three Months Ended
                                                     March 31,
                                              -----------------------
                                                  2004        2003
                                              ----------- -----------
REVENUES:
New vehicle retail sales                        $675,977    $593,754
Used vehicle retail sales                        230,655     225,198
Used vehicle wholesale sales                      76,191      61,004
Parts & service sales                            124,020     111,113
Retail finance fees                               15,562      15,179
Vehicle service contract fees                     15,546      15,198
Other F&I revenues, net                            9,076       8,345
                                              ----------- -----------
     Total revenues                            1,147,027   1,029,791

COST OF SALES:
New vehicle retail sales                         628,084     551,029
Used vehicle retail sales                        202,085     197,058
Used vehicle wholesale sales                      77,171      62,799
Parts & service sales                             56,259      49,457
                                              ----------- -----------
     Total cost of sales                         963,599     860,343

Gross Profit                                     183,428     169,448

SELLING, GENERAL AND ADMINISTRATIVE  EXPENSES    146,664     134,838

DEPRECIATION AND AMORTIZATION EXPENSE              4,088       3,250
                                              ----------- -----------

Income from operations                            32,676      31,360

OTHER INCOME (EXPENSE):
Floorplan interest expense                        (4,639)     (5,447)
Other interest expense, net                       (4,840)     (2,369)
Loss on redemption of senior subordinated 
 notes                                            (6,381)          -
Other expense, net                                   (24)        (26)
                                              ----------- -----------

INCOME BEFORE INCOME TAXES                        16,792      23,518

PROVISION FOR INCOME TAXES                         6,305       8,702
                                              ----------- -----------

NET INCOME                                       $10,487     $14,816
                                              =========== ===========

Basic earnings per share                           $0.47       $0.66
Diluted earnings per share                         $0.45       $0.64

Weighted average shares outstanding:
     Basic                                    22,523,499  22,363,602
     Diluted                                  23,389,805  23,010,648

OTHER DATA:
Gross margin                                        16.0%       16.5%
Operating margin                                     2.8%        3.0%
Pretax income margin                                 1.5%        2.3%
Same store revenues                                  5.7%       (7.8)%
Manufacturer floorplan assistance                 $6,699      $5,850

Retail new vehicles sold                          24,432      22,177
Retail used vehicles sold                         16,186      16,312
                                              ----------- -----------
     Total retail sales                           40,618      38,489
                                              ----------- -----------

Wholesale used vehicles sold                      10,790      10,097


                       Group 1 Automotive, Inc.
                 Condensed Consolidated Balance Sheets
                        (Dollars in thousands)

                                               March 31,  December 31,
                                                 2004         2003
                                              ----------- ------------
                                              (unaudited)  (audited)
ASSETS:
Current assets:
 Cash                                            $32,315      $25,441
 Contracts-in-transit and vehicle receivables    140,406      143,260
 Inventories                                     766,937      671,279
 Other assets                                     89,290       90,943
                                              ----------- ------------
    Total current assets                       1,028,948      930,923
                                              ----------- ------------

Property and equipment                           144,163      131,647
Intangible assets                                433,521      390,867
Investments and deferred costs from insurance
 and vehicle service contract sales               27,214       28,263
Other assets                                       6,142        6,465
                                              ----------- ------------
    Total assets                              $1,639,988   $1,488,165
                                              =========== ============


LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
 Floorplan notes payable                        $709,977     $493,568
 Other interest-bearing liabilities                  895          910
 Accounts payable and accrued expenses           162,269      159,915
                                              ----------- ------------
    Total current liabilities                    873,141      654,393
                                              ----------- ------------

Debt                                             156,951      230,178
Other liabilities                                 45,442       44,730
                                              ----------- ------------
    Total liabilities before deferred
     revenues                                  1,075,534      929,301
                                              ----------- ------------

Deferred revenues                                 37,852       40,755
Stockholders' equity                             526,602      518,109
                                              ----------- ------------
    Total liabilities and stockholders'
     equity                                   $1,639,988   $1,488,165
                                              =========== ============

OTHER DATA:

Working capital                                 $155,807     $276,530

Current ratio                                       1.18         1.42

Long-term debt to capitalization                      23%          31%

Last 12 months return on average equity               14%          16%


                       Group 1 Automotive, Inc.
                 First-Quarter Additional Information
                             (Unaudited)

NEW VEHICLE UNIT SALES GEOGRAPHIC MIX       1Q 2004       1Q 2003
---------------------------------------- ------------- -------------
Oklahoma                                         12.7%         13.0%
Houston                                          12.5          13.2
New England                                      12.5          12.3
California                                       12.1          12.2
Central Texas                                     7.7           7.7
New Orleans                                       7.2           6.5
West Texas                                        7.2           7.4
Florida                                           6.7           8.2
Dallas                                            6.1           5.9
Atlanta                                           5.7           6.0
Beaumont                                          3.0           3.3
New Mexico                                        3.0           3.1
New Jersey                                        2.4             -
Denver                                            1.2           1.2
                                         ------------- -------------
    Total                                       100.0%        100.0%


NEW VEHICLE UNIT SALES BRAND MIX            1Q 2004       1Q 2003
---------------------------------------- ------------- -------------
Toyota/Lexus                                     26.9%         25.3%
Ford                                             22.7          26.5
DaimlerChrysler                                  13.2          11.6
Nissan/Infiniti                                  11.6           9.9
GM                                               10.6           9.6
Honda/Acura                                      10.3          10.8
Other                                             4.7           6.3
                                         ------------- -------------
    Total                                       100.0%        100.0%

% from Luxury Brands                             12.1%         11.2%

Car / Truck Mix                          41.7% / 58.3% 43.0% / 57.0%

Domestic / Imports Mix                   44.6% / 55.4% 46.2% / 53.8%



INDIVIDUAL PRODUCT DATA                     1Q 2004       1Q 2003
---------------------------------------- ------------- -------------
New vehicle retail gross margin                   7.1%          7.2%
New vehicle gross profit per retail unit       $1,960        $1,927

Retail used vehicle gross margin                 12.0%         11.7%
Used vehicle gross profit per retail
 unit                                          $1,705        $1,615

Parts & service gross margin                     54.6%         55.5%

Finance & insurance revenues, net per
 retail unit                                     $989        $1,006



SAME STORE REVENUES                         1Q 2004       1Q 2003
---------------------------------------- ------------- -------------
New vehicle retail sales                          7.3%        (10.3)%
Used vehicle retail sales                        (2.0)%        (8.9)%
Used vehicle wholesale sales                     19.9%          3.0%
Parts & service sales                             6.9%          3.5%
Finance & insurance revenues, net                (1.6)%        (5.9)%
Total revenues                                    5.7%         (7.8)%