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

AutoNation Reports - Fourth-Quarter Earnings

FORT LAUDERDALE, Fla., Feb. 3, 2005 -- AutoNation, Inc. , America's largest automotive retailer, today reported 2004 fourth- quarter net income from continuing operations of $116 million or $0.43 per share, compared to year-ago net income from continuing operations of $87 million or $0.31 per share. Excluding certain items disclosed in the attached financial tables, the Company's fourth-quarter EPS from continuing operations of $0.34 increased 17% on a comparable basis from $0.29 in 2003, primarily as a result of strong revenue growth, continued leverage of the Company's cost structure, acquisitions and the repurchase of outstanding shares.

Fourth-quarter 2004 revenue totaled $4.8 billion, an increase of $0.4 billion compared to the year-ago period resulting from revenue growth in new vehicles of 8%, retail used vehicles of 10%, parts and service of 7% and finance and insurance of 12%. Selling, general and administrative expense (SG&A) in the quarter was $534 million or 70.8% of total gross profit. Operating income for the fourth quarter was $193 million, a fourth quarter record. Excluding certain items for 2003 disclosed in the attached financial tables, operating income for the fourth quarter was up 21%.

Commenting on fourth-quarter 2004 performance AutoNation Chairman and Chief Executive Officer Mike Jackson said, "AutoNation's performance in the fourth quarter was driven by strong revenue growth resulting from ongoing operational enhancements and an improved industry environment, along with continued improvements in our industry-leading cost structure and the benefit of a streamlined regional management structure. In addition, our Florida and Southeast markets performed extremely well as they recovered from four hurricanes that affected third-quarter results."

At the end of the fourth-quarter 2004, AutoNation's new vehicle inventory level was 53 days versus 71 days at the end of the fourth-quarter 2003, representing a decline of 17,000 units, or 18%.

The Company's fourth-quarter results reflect the resolution of various tax matters under audit from prior years, resulting in a $0.09 per share benefit in continuing operations and a $0.19 per share benefit in discontinued operations for the quarter.

For full-year 2004, the Company reported net income from continuing operations of $396 million or $1.45 per share, compared to $515 million or $1.80 per share in 2003, which included a $0.44 per share benefit from the first-quarter 2003 IRS tax settlement. Excluding the effect of this and certain other items disclosed in the attached financial tables, the Company's 2004 EPS from continuing operations of $1.36 increased 2% on a comparable basis from $1.33 in 2003. The Company's revenue for the full year totaled $19.4 billion, an increase of 4% versus the prior year.

The Company's 2004 accomplishments included:

* Named America's Most Admired Automotive Retailer by Fortune magazine for the third year in a row.

* Implemented a streamlined regional management structure that is expected to generate approximately $30 million in incremental annual cost savings.

* Launched "The AutoNation Pledge," which is the industry-leading disclosure regarding the financing process that AutoNation provides to every customer.

* Completed acquisitions representing eight franchises with annual revenue run rate of approximately $465 million.

Commenting on the Company's 2004 performance and the year ahead, Jackson said, "In a highly competitive and volatile environment, AutoNation was able to grow top-line revenue. Looking ahead, we believe that in 2005 industry sales of new vehicles will be nearly 17 million units for the seventh year in a row."

AutoNation will discuss these results and information regarding the Company's business and operating environment during a conference call and audio webcast this morning at 9:00 a.m. Eastern Time. To listen to the live conference call, dial (800) 288-8961 or listen to the audio webcast via the Internet at http://www.autonation.com/ by clicking on the "About Us" link, then clicking on "Investors" and then "Webcasts." A playback of the conference call will be available after 12:30 p.m. Eastern Time through February 10, 2005 by calling (800) 475-6701 (access code #765878) or via the Internet as outlined above.

About AutoNation, Inc.

AutoNation, Inc., headquartered in Fort Lauderdale, Fla., is America's largest automotive retailer. Ranked No. 97 on the 2004 Fortune 500 and a component of the Standard and Poor's 500 Index, AutoNation employs approximately 28,000 people and owns and operates 358 new vehicle franchises in 17 states. For additional information, please visit http://corp.autonation.com/ or http://www.autonation.com/ , where more than 100,000 vehicles are available for sale.

                              AUTONATION, INC.
                   UNAUDITED CONSOLIDATED INCOME STATEMENTS
                    ($ in millions, except per share data)

                                   Three Months Ended      Year Ended
                                      December 31,         December 31,
                                     2004      2003      2004       2003

      Revenue:
        New vehicle                $2,975.2  $2,756.2  $11,891.6  $11,488.7
        Used vehicle                1,058.9     957.1    4,319.9    4,195.2
        Parts and service             629.8     586.3    2,505.3    2,398.6
        Finance and insurance         152.2     136.4      618.5      589.9
        Other                          21.5       8.2       89.4       39.0
      Total revenue                 4,837.6   4,444.2   19,424.7   18,711.4

      Cost of sales:
        New vehicle                 2,757.5   2,557.7   11,045.3   10,649.8
        Used vehicle                  962.5     874.9    3,918.3    3,801.6
        Parts and service             354.1     330.4    1,408.5    1,352.3
        Other                           9.4       0.9       39.9        5.1
      Total cost of sales           4,083.5   3,763.9   16,412.0   15,808.8

      Gross profit                    754.1     680.3    3,012.7    2,902.6

      Selling, general and
       administrative expenses        533.8     505.9    2,158.7    2,096.9
      Depreciation                     23.9      17.7       81.9       67.7
      Amortization                      0.3       0.3        1.2        1.6
      Loan and lease underwriting
       income, net                       --      (0.2)        --       (6.3)
      Other losses                      2.7      14.0        4.0       16.3

      Operating income                193.4     142.6      766.9      726.4

      Floorplan interest expense      (22.7)    (16.3)     (81.8)     (68.9)
      Other interest expense          (19.5)    (17.1)     (76.9)     (71.8)
      Interest income                   1.2       0.6        3.5        3.4
      Other (loss) income              (1.9)     11.8       (5.1)      16.7

      Income from continuing
       operations before income
       taxes                          150.5     121.6      606.6      605.8

      Provision for income taxes       34.4      34.8      210.2      218.1
      Income tax benefit from IRS
       settlement                        --        --         --     (127.5)

      Net tax provision -
       continuing operations           34.4      34.8      210.2       90.6

      Net income from continuing
       operations                     116.1      86.8      396.4      515.2

      Income (loss) from
       discontinued operations,
       net of income taxes             45.7      (7.7)      37.2      (21.4)

      Net income before cumulative
       effect of accounting change    161.8      79.1      433.6      493.8

      Cumulative effect of
       accounting change, net of
       income taxes                      --        --         --      (14.6)

      Net income                     $161.8     $79.1     $433.6     $479.2

      Diluted earnings per share:
        Continuing operations         $0.43     $0.31      $1.45      $1.80
        Discontinued operations       $0.17    $(0.03)     $0.14     $(0.07)
        Cumulative effect of
         accounting change              $--       $--        $--     $(0.05)
        Net income                    $0.60     $0.28      $1.59      $1.67

      Weighted average common and
       common equivalent shares
       outstanding                    270.3     282.2      272.5      287.0

      Common shares outstanding       264.3     269.7      264.3      269.7

                              AUTONATION, INC.
                        UNAUDITED SUPPLEMENTARY DATA
                  ($ in millions, except per vehicle data)

         Operating Highlights              Three Months Ended December 31,

                                      2004      2003   $ Variance % Variance

        Revenue:
          New vehicle               $2,975.2  $2,756.2    $219.0      7.9
            Retail used vehicle        862.4     781.9      80.5     10.3
            Wholesale                  196.5     175.2      21.3     12.2
          Used vehicle               1,058.9     957.1     101.8     10.6
          Parts and service            629.8     586.3      43.5      7.4
          Finance and insurance        152.2     136.4      15.8     11.6
          Other                         21.5       8.2      13.3
                                    $4,837.6  $4,444.2    $393.4      8.9

        Gross profit:
          New vehicle                 $217.7    $198.5     $19.2      9.7
            Retail used vehicle         96.8      81.7      15.1     18.5
            Wholesale                   (0.4)      0.5      (0.9)
          Used vehicle                  96.4      82.2      14.2     17.3
          Parts and service            275.7     255.9      19.8      7.7
          Finance and insurance        152.2     136.4      15.8     11.6
          Other                         12.1       7.3       4.8
                                       754.1     680.3      73.8     10.8

        Selling, general and
         administrative expenses       533.8     505.9     (27.9)    (5.5)

        Depreciation                    23.9      17.7      (6.2)
        Amortization                     0.3       0.3        --
        Loan and lease underwriting
         income, net                      --      (0.2)     (0.2)
        Other losses (gains)             2.7      14.0      11.3
          Operating income             193.4     142.6      50.8     35.6

        Floorplan interest expense     (22.7)    (16.3)     (6.4)   (39.3)
        Other interest expense         (19.5)    (17.1)     (2.4)   (14.0)
        Interest income                  1.2       0.6       0.6    100.0
        Other income                    (1.9)     11.8     (13.7)
          Income from continuing
           operations before income
           taxes                      $150.5    $121.6     $28.9     23.8

        Retail vehicle unit sales:
             New                      98,904    93,156     5,748      6.2
             Used                     56,555    53,229     3,326      6.2
                                     155,459   146,385     9,074      6.2

        Revenue per vehicle retailed:
             New                     $30,082   $29,587      $495      1.7
             Used                    $15,249   $14,689      $560      3.8

        Gross profit per vehicle
         retailed:
             New                      $2,201    $2,131       $70      3.3
             Used                     $1,712    $1,535      $177     11.5
             Finance and insurance      $979      $932       $47      5.0

                              AUTONATION, INC.
                        UNAUDITED SUPPLEMENTARY DATA
                  ($ in millions, except per vehicle data)

         Operating Highlights
                                             Year Ended December 31,

                                      2004       2003  $ Variance % Variance

       Revenue:
         New vehicle              $11,891.6  $11,488.7    $402.9      3.5
           Retail used vehicle      3,520.1    3,425.6      94.5      2.8
           Wholesale                  799.8      769.6      30.2      3.9
         Used vehicle               4,319.9    4,195.2     124.7      3.0
         Parts and service          2,505.3    2,398.6     106.7      4.4
         Finance and insurance        618.5      589.9      28.6      4.8
         Other                         89.4       39.0      50.4
                                  $19,424.7  $18,711.4    $713.3      3.8

       Gross profit:
         New vehicle                 $846.3     $838.9      $7.4      0.9
           Retail used vehicle        400.5      391.2       9.3      2.4
           Wholesale                    1.1        2.4      (1.3)
         Used vehicle                 401.6      393.6       8.0      2.0
         Parts and service          1,096.8    1,046.3      50.5      4.8
         Finance and insurance        618.5      589.9      28.6      4.8
         Other                         49.5       33.9      15.6
                                    3,012.7    2,902.6     110.1      3.8

       Selling, general and
        administrative expenses     2,158.7    2,096.9     (61.8)    (2.9)

       Depreciation                    81.9       67.7     (14.2)
       Amortization                     1.2        1.6       0.4
       Loan and lease underwriting
        income, net                      --       (6.3)     (6.3)
       Other losses (gains)             4.0       16.3      12.3
        Operating income              766.9      726.4      40.5      5.6

       Floorplan interest expense     (81.8)     (68.9)    (12.9)   (18.7)
       Other interest expense         (76.9)     (71.8)     (5.1)    (7.1)
       Interest income                  3.5        3.4       0.1      2.9
       Other income                    (5.1)      16.7     (21.8)
         Income from continuing
          operations before income
          taxes                      $606.6     $605.8      $0.8      0.1

       Retail vehicle unit sales:
            New                     410,621    406,675     3,946      1.0
            Used                    239,999    238,271     1,728      0.7
                                    650,620    644,946     5,674      0.9

       Revenue per vehicle retailed:
            New                     $28,960    $28,250      $710      2.5
            Used                    $14,667    $14,377      $290      2.0

       Gross profit per vehicle
        retailed:
            New                      $2,061     $2,063       $(2)    (0.1)
            Used                     $1,669     $1,642       $27      1.6
            Finance and insurance      $951       $915       $36      3.9

                                        Three Months Ended    Year Ended
             Operating Percentages          December 31,      December 31,
                                        %  2004  %  2003  %  2004  %  2003

        Revenue mix percentages:
          New vehicle                      61.5     62.0     61.2     61.4
          Used vehicle                     21.9     21.5     22.2     22.4
          Parts and service                13.0     13.2     12.9     12.8
          Finance and insurance             3.1      3.1      3.2      3.2
          Other                             0.5      0.2      0.5      0.2
                                          100.0    100.0    100.0    100.0

        Gross profit mix percentages:
          New vehicle                      28.9     29.2     28.1     28.9
          Used vehicle                     12.8     12.1     13.3     13.6
          Parts and service                36.6     37.6     36.4     36.0
          Finance and insurance            20.2     20.0     20.5     20.3
          Other                             1.5      1.1      1.7      1.2
                                          100.0    100.0    100.0    100.0

        Operating items as a percentage
         of revenue:
          Gross profit:
             New vehicle                    7.3      7.2      7.1      7.3
             Used vehicle - retail         11.2     10.4     11.4     11.4
             Parts and service             43.8     43.6     43.8     43.6
             Total                         15.6     15.3     15.5     15.5
          Selling, general and
           administrative expenses         11.0     11.4     11.1     11.2
          Operating income                  4.0      3.2      3.9      3.9

        Operating items as a percentage
         of total gross profit:
          Selling, general and
           administrative expenses         70.8     74.4     71.7     72.2
          Operating income                 25.6     21.0     25.5     25.0

                              AUTONATION, INC.
                  UNAUDITED SUPPLEMENTARY DATA, Continued
                   ($ in millions, except per share data)

                                      Three Months Ended   Year ended
                                         December 31,      December 31,
            Cash Flow Information
                                          2004     2003     2004     2003
        Capital expenditures, excluding
         property operating lease
         buy-outs                        $51.6    $47.4   $133.2   $122.7
        Property operating lease
         buy-outs                          $--      $--    $77.7     $9.8
        Stock repurchases                $46.0   $110.0   $236.8   $575.2
        Acquisitions                     $43.6     $1.0   $197.9    $48.8
        Proceeds from exercises of
         stock options                   $26.1    $40.3    $94.2   $142.2

       Floorplan Assistance and    Three Months Ended     Year Ended
                Expense               December 31,        December 31,

                                2004   2003  Variance  2004    2003 Variance

       Floorplan assistance
        (included in cost of
        operations)            $27.4  $27.3    $0.1  $117.1  $113.7    $3.4
       Floorplan interest
        expense                (22.7) (16.3)   (6.4)  (81.8)  (68.9)  (12.9)

        Net floorplan benefit   $4.7  $11.0   $(6.3)  $35.3   $44.8   $(9.5)

        Balance Sheet and Other Highlights

                                    December 31, 2004      December 31, 2003

         Cash and cash equivalents            $107.2                 $173.4
         Inventory                          $2,640.5               $2,849.2
         Floorplan notes payable            $2,517.3               $2,741.9
         Non-vehicle debt                     $812.6                 $824.4
         Equity                             $4,263.1               $3,949.7

         New days supply (industry
          standard of selling days,
          including fleet)                   53 days                71 days

         Used days supply (trailing 30
          days)                              37 days                43 days

                               AUTONATION, INC.
                   UNAUDITED SUPPLEMENTARY DATA, Continued
                    ($ in millions, except per share data)

      Comparable Basis Reconciliations

                                     Three Months Ended December 31,
                                                            Diluted Earnings
                             Operating Income   Net Income      Per Share

                               2004    2003    2004   2003    2004    2003

      As reported             $193.4  $142.6  $161.8  $79.1   $0.60   $0.28

       Discontinued
        operations - store
        divestitures, net of
        income taxes              --      --     6.5    7.7   $0.02   $0.03
       Discontinued
        operations - tax
        adjustments               --      --   (52.2)    --  $(0.19)     --

      From continuing
       operations, as
       reported                193.4   142.6   116.1   86.8   $0.43   $0.31
       Gain from income tax
        adjustments               --      --   (24.6) (10.3) $(0.09) $(0.04)
       Gain on sale of non-
        core equity
        investment                --      --      --   (6.2)     --  $(0.02)
       Impairment loss on
        converted megastores      --    17.6      --   10.9      --   $0.04

      Adjusted                $193.4  $160.2   $91.5  $81.2   $0.34   $0.29

                                        Year ended December 31,
                                                            Diluted Earnings
                            Operating Income   Net Income      Per Share

                               2004    2003    2004   2003     2004     2003

      As reported             $766.9  $726.4  $433.6 $479.2   $1.59   $1.67

       Discontinued
        operations - store
        divestitures, net of
        income taxes              --      --    15.0   21.4   $0.06   $0.07
       Discontinued
        operations - tax
        adjustments               --      --   (52.2)    --  $(0.19)     --
       Cumulative effect of
        accounting change         --      --      --   14.6      --   $0.05
      From continuing
       operations, as
       reported                766.9   726.4   396.4  515.2   $1.45   $1.80
      Income tax benefit
        from IRS settlement
        - Q1 2003                 --      --      -- (127.5)     --  $(0.44)
       Gain from income tax
        adjustments - Q4
        2004 & Q4 2003            --      --   (24.6) (10.3) $(0.09) $(0.04)
       Gain on sale of non-
        core equity
        investment - Q4 2003      --      --      --   (6.2)     --  $(0.02)
       Impairment loss on
        converted megastores
        - Q4 2003                 --    17.6      --    10.9     --   $0.04

      Adjusted                $766.9  $744.0  $371.8  $382.1  $1.36   $1.33

Business Assumptions Impacting Long-term Average EPS Growth Target of 10% to 12%:

   U.S. light vehicle annual unit sales          intensively competitive,
                                                  near 17 million units

   SGA % reduction (over 2005 and 2006)          approximately 110 bp
    (SGA % of gross profit less
     floorplan interest expense)

   Continued opportunistic redeployment          share repurchase, debt
    of cash flow                                  reduction, capital
                                                  expenditures and
                                                  acquisitions

   Targeted return on incremental                approximately 15% after-tax
    invested capital

  Note

The Company's parts and service departments provide reconditioning repair work for used vehicles acquired by the used vehicle department and minor preparatory work for new vehicles. The parts and service departments charge the new and used departments as if they were third parties in order to account for total activity performed by that department. The Company has determined that the revenue and related cost of sales of both new and used vehicles had not been reduced by the intracompany charge for such work. Commencing with the second quarter of 2004, the Company is making the adjustment and has revised amounts previously reported by reducing new and used vehicle revenue and cost of sales by the amount of the intracompany charge. The adjustments have no impact on total gross profit, operating income, income from continuing operations, net income, earnings per share, cash flows, or financial position for any period or their respective trends.

The effect of the adjustments was to reduce both revenue and cost of sales for new vehicles by $19 million and $84 million for the three and twelve months ended December 31, 2004, respectively, and for used vehicles by $45 million and $195 million for the same periods, respectively. For 2003, the adjustment reduced both revenue and cost of sales for new vehicles by $20 million and $82 million for the three and twelve months ended December 31, 2003, respectively, and used vehicles by $46 million and $190 million for the same periods, respectively. Accordingly, the Company's revenue-based performance metrics, such as revenue per vehicle, gross profit as a percent of revenue, and SG&A as a percent of revenue, also have been revised. These revisions do not have a material impact on the amounts for any period or respective trends.

                                AUTONATION, INC.
                            UNAUDITED SAME STORE DATA
                    ($ in millions, except per vehicle data)

          Operating Highlights           Three Months Ended December 31,

                                       2004     2003   $ Variance % Variance

         Revenue:
             New vehicle             $2,881.3 $2,751.1    $130.2      4.7
               Retail used vehicle      838.6    780.6      58.0      7.4
               Wholesale                188.3    174.3      14.0      8.0
             Used vehicle             1,026.9    954.9      72.0      7.5
             Parts and service          614.9    584.2      30.7      5.3
             Finance and insurance      149.4    136.0      13.4      9.9
             Other                        8.8      6.9       1.9
                                     $4,681.3 $4,433.1    $248.2      5.6

         Gross profit:
             New vehicle               $210.2   $198.1     $12.1      6.1
               Retail used vehicle       94.9     81.5      13.4     16.4
               Wholesale                 (1.1)     0.5      (1.6)
             Used vehicle                93.8     82.0      11.8     14.4
             Parts and service          268.4    255.0      13.4      5.3
             Finance and insurance      149.4    136.0      13.4      9.9
             Other                        7.4      6.1       1.3
                                       $729.2   $677.2     $52.0      7.7

         Retail vehicle unit sales:
                New                    96,385   92,996     3,389      3.6
                Used                   55,562   53,147     2,415      4.5
                                      151,947  146,143     5,804      4.0

         Revenue per vehicle retailed:
                New                   $29,894  $29,583      $311      1.1
                Used                  $15,093  $14,688      $405      2.8

         Gross profit per vehicle
          retailed:
                New                    $2,181   $2,130       $51      2.4
                Used                   $1,708   $1,533      $175     11.4
                Finance and insurance    $983     $931       $52      5.6

                             AUTONATION,INC.
                          UNAUDITED SAME STORE DATA
                    ($ in millions, except per vehicle data)

          Operating Highlights                Year Ended December  31,

                                       2004      2003  $ Variance % Variance
         Revenue:
             New vehicle            $11,580.0 $11,440.1    $139.9      1.2
               Retail used vehicle    3,440.1   3,408.0      32.1      0.9
               Wholesale                764.6     764.3       0.3      0.0
             Used vehicle             4,204.7   4,172.3      32.4      0.8
             Parts and service        2,455.2   2,383.4      71.8      3.0
             Finance and insurance      609.2     587.6      21.6      3.7
             Other                       35.1      29.3       5.8
                                    $18,884.2 $18,612.7    $271.5      1.5

         Gross profit:
             New vehicle               $821.8    $836.4    $(14.6)    (1.7)
               Retail used vehicle      393.9     389.3       4.6      1.2
               Wholesale                 (1.5)      2.7      (4.2)
             Used vehicle               392.4     392.0       0.4      0.1
             Parts and service        1,072.2   1,039.8      32.4      3.1
             Finance and insurance      609.2     587.6      21.6      3.7
             Other                       28.9      24.8       4.1
                                     $2,924.5  $2,880.6     $43.9      1.5

         Retail vehicle unit sales:
                New                   402,158   404,960    (2,802)   (0.7)
                Used                  236,382   236,893      (511)   (0.2)
                                      638,540   641,853    (3,313)   (0.5)

         Revenue per vehicle retailed:
                New                   $28,795   $28,250      $545     1.9
                Used                  $14,553   $14,386      $167     1.2

         Gross profit per vehicle
          retailed:
                New                    $2,043    $2,065      $(22)   (1.1)
                Used                   $1,666    $1,643       $23     1.4
                Finance and insurance    $954      $915       $39     4.3

                                        Three Months Ended    Year Ended
               Operating Percentages        December 31,      December 31,
                                         % 2004   % 2003   % 2004   % 2003

          Revenue mix percentages:
              New vehicle                  61.5     62.1     61.3     61.5
              Used vehicle                 21.9     21.5     22.3     22.4
              Parts and service            13.1     13.2     13.0     12.8
              Finance and insurance         3.2      3.1      3.2      3.2
              Other                         0.3      0.1      0.2      0.1
                                          100.0    100.0    100.0    100.0

          Gross profit mix percentages:
              New vehicle                  28.8     29.3     28.1     29.0
              Used vehicle                 12.9     12.1     13.4     13.6
              Parts and service            36.8     37.7     36.7     36.1
              Finance and insurance        20.5     20.1     20.8     20.4
              Other                         1.0      0.8      1.0      0.9
                                          100.0    100.0    100.0    100.0

          Operating items as a
           percentage of revenue:
              Gross Profit:
                 New vehicle                7.3      7.2      7.1      7.3
                 Used vehicle - retail     11.3     10.4     11.5     11.4
                 Parts and service         43.6     43.6     43.7     43.6
                 Total                     15.6     15.3     15.5     15.5