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

AutoNation Reports Third-Quarter 2005 Earnings

* Third quarter revenue of $5.2 billion, up 5.0%, driven by increased sales of new and used vehicles, parts and service, and finance and insurance products * 90-basis point reduction in SG&A as a percent of gross profit * Excluding $0.04 per share benefit from the resolution of certain tax matters, EPS from continuing operations was $0.41, up 17%

FORT LAUDERDALE, Fla., Oct. 27 -- AutoNation, Inc. , America's largest automotive retailer, today reported 2005 third- quarter net income from continuing operations of $120 million or $0.45 per share, compared to year-ago net income from continuing operations of $96 million or $0.35 per share, an increase in EPS of 29%. Excluding the $0.04 per share benefit from the resolution of certain tax matters, the Company's third-quarter EPS from continuing operations was $0.41, up 17% compared to a year ago. This increase was primarily a result of solid growth in both revenue and gross profit in every area of the business coupled with continued share repurchases and the leveraging of the Company's cost structure.

Third-quarter 2005 revenue totaled $5.2 billion, an increase of 5% compared to the year-ago period, and resulted primarily from revenue growth in new vehicles of 2%, retail used vehicles of 10%, parts and service of 9%, and finance and insurance of 6%. Selling, general and administrative expenses (SG&A) in the quarter were $567 million or 70.2% of total gross profit, a 90- basis point improvement versus the prior year. Operating income for the third quarter was $220 million, a third-quarter record, up 13% versus the prior year.

Commenting on the third-quarter performance, AutoNation Chairman and Chief Executive Officer Mike Jackson said, "AutoNation's team of 347 franchises and 27,000 employees can be very proud of their performance over the past quarter. Once again, our Company delivered record third-quarter earnings per share, increased revenue and increased net income -- all indicators of just how strong and efficient our organization has become. In addition to operational improvements in nearly every area of the business -- new and used vehicles, parts and service, finance and insurance -- we benefited during this time from the employee discount programs launched by the Detroit 3. During the third-quarter 2005 our markets were not significantly affected by hurricanes as we were in the third-quarter 2004. However, in the fourth-quarter Hurricane Wilma has impacted our South Florida operations, where we have 33 dealerships representing approximately 20% of our national business. We have a short-term disruption to our South Florida business at this point and we are in the process of accessing the damage. We do not expect a long-term effect on our business."

At the end of the third-quarter 2005, AutoNation's new vehicle inventory level was 43 days supply versus 53 days at the end of the third-quarter 2004, representing a decline of 17,000 units or 22%.

For the nine-month period ended September 30, 2005, the Company reported net income from continuing operations of $315 million or $1.17 per share. The Company's revenue for the nine-month period totaled $14.8 billion, up 3%.

About AutoNation, Inc.

AutoNation, Inc., headquartered in Fort Lauderdale, Fla., is America's largest automotive retailer and a component of the Standard and Poor's 500 Index. In 2004, AutoNation was named America's Most Admired Automotive Retailer for the 4th year in a row. AutoNation has approximately 27,000 full- time employees and owns and operates 347 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   Nine Months Ended
                                       September 30,        September 30,
                                       2005      2004      2005      2004

      Revenue:
         New vehicle                 $3,160.8  $3,090.0  $8,885.4  $8,754.9
         Used vehicle                 1,172.9   1,062.0   3,392.3   3,201.0
         Parts and service              673.0     617.5   1,974.4   1,836.9
         Finance and insurance          167.9     158.6     475.1     459.6
         Other                           21.8      20.6      65.7      65.2
      Total revenue                   5,196.4   4,948.7  14,792.9  14,317.6

      Cost of sales:
         New vehicle                  2,933.8   2,874.9   8,244.9   8,135.4
         Used vehicle                 1,064.5     967.1   3,062.0   2,900.3
         Parts and service              380.4     349.6   1,115.4   1,032.0
         Other                           10.3       9.5      30.7      28.9
      Total cost of sales             4,389.0   4,201.1  12,453.0  12,096.6

      Gross profit                      807.4     747.6   2,339.9   2,221.0

      Selling, general and
       administrative expenses          566.8     531.6   1,649.8   1,589.0
      Depreciation and amortization      19.7      19.9      60.4      57.8
      Other expenses                      1.2       0.9       0.6       1.3

      Operating income                  219.7     195.2     629.1     572.9

      Floorplan interest expense        (25.0)    (20.4)    (79.1)    (57.2)
      Other interest expense            (15.9)    (18.3)    (48.9)    (57.3)
      Other interest expense -
       senior note repurchases             --        --     (15.1)       --
      Interest income                     1.5       0.9       4.4       2.3
      Other losses                       (0.1)     (2.0)     (0.2)     (3.4)

      Income from continuing
       operations before income
       taxes                            180.2     155.4     490.2     457.3

      Provision for income taxes         60.1      59.7     175.0     176.3

      Net income from continuing
       operations                       120.1      95.7     315.2     281.0

      Income (loss) from
       discontinued operations, net
       of income taxes                    9.2      (3.3)    106.0      (9.2)

      Net income                       $129.3     $92.4    $421.2    $271.8

      Diluted earnings per share:
         Continuing operations          $0.45     $0.35     $1.17     $1.03
         Discontinued operations        $0.03    $(0.01)    $0.39    $(0.03)

         Net income                     $0.48     $0.34     $1.57     $0.99

      Weighted average common and
       common equivalent shares
       outstanding                      267.2     270.6     269.1     273.2

      Common shares outstanding         261.4     264.4     261.4     264.4

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

             Operating Highlights        Three Months Ended September 30,
                                          2005     2004  $Variance %Variance

        Revenue:
          New vehicle                   $3,160.8  $3,090.0   $70.8      2.3
            Retail used vehicle            936.6     852.5    84.1      9.9
            Wholesale                      236.3     209.5    26.8     12.8
          Used vehicle                   1,172.9   1,062.0   110.9     10.4
          Parts and service                673.0     617.5    55.5      9.0
          Finance and insurance            167.9     158.6     9.3      5.9
          Other                             21.8      20.6     1.2
        Total revenue                   $5,196.4  $4,948.7  $247.7      5.0

        Gross profit:
          New vehicle                     $227.0    $215.1   $11.9      5.5
            Retail used vehicle            110.0      95.4    14.6     15.3
            Wholesale                       (1.6)     (0.5)   (1.1)
          Used vehicle                     108.4      94.9    13.5     14.2
          Parts and service                292.6     267.9    24.7      9.2
          Finance and insurance            167.9     158.6     9.3      5.9
          Other                             11.5      11.1     0.4
        Total gross profit                 807.4     747.6    59.8      8.0

        Selling, general and
         administrative expenses           566.8     531.6   (35.2)    (6.6)

        Depreciation and amortization       19.7      19.9     0.2
        Other expenses                       1.2       0.9    (0.3)
         Operating income                  219.7     195.2    24.5     12.6

        Floorplan interest expense         (25.0)    (20.4)   (4.6)
        Other interest expense             (15.9)    (18.3)    2.4
        Other interest expense - senior
         note repurchases                     --        --      --
        Interest income                      1.5       0.9     0.6
        Other losses                        (0.1)     (2.0)    1.9
          Income from continuing
           operations before income
           taxes                          $180.2    $155.4   $24.8     16.0

        Retail vehicle unit sales:
             New                         110,288   107,568   2,720      2.5
             Used                         62,281    58,523   3,758      6.4
                                         172,569   166,091   6,478      3.9

        Revenue per vehicle retailed:
             New                         $28,660   $28,726    $(66)    (0.2)
             Used                        $15,038   $14,567    $471      3.2

        Gross profit per vehicle
         retailed:
             New                          $2,058    $2,000     $58      2.9
             Used                         $1,766    $1,630    $136      8.3
             Finance and insurance          $973      $955     $18      1.9

             Operating Highlights    Nine Months Ended September 30,
                                    2005       2004  $Variance %Variance

       Revenue:
        New vehicle              $8,885.4   $8,754.9  $130.5      1.5
          Retail used vehicle     2,743.8    2,609.0   134.8      5.2
          Wholesale                 648.5      592.0    56.5      9.5
        Used vehicle              3,392.3    3,201.0   191.3      6.0
        Parts and service         1,974.4    1,836.9   137.5      7.5
        Finance and insurance       475.1      459.6    15.5      3.4
        Other                        65.7       65.2     0.5
       Total revenue            $14,792.9  $14,317.6  $475.3      3.3

       Gross profit:
        New vehicle                $640.5     $619.5   $21.0      3.4
          Retail used vehicle       328.2      298.9    29.3      9.8
          Wholesale                   2.1        1.8     0.3
        Used vehicle                330.3      300.7    29.6      9.8
        Parts and service           859.0      804.9    54.1      6.7
        Finance and insurance       475.1      459.6    15.5      3.4
        Other                        35.0       36.3    (1.3)
       Total gross profit         2,339.9    2,221.0   118.9      5.4

       Selling, general and
        administrative expenses   1,649.8    1,589.0   (60.8)    (3.8)

       Depreciation and
        amortization                 60.4       57.8    (2.6)
       Other expenses                 0.6        1.3     0.7
        Operating income            629.1      572.9    56.2      9.8

       Floorplan interest
        expense                     (79.1)     (57.2)  (21.9)
       Other interest expense       (48.9)     (57.3)    8.4
       Other interest expense -
        senior note repurchases     (15.1)        --   (15.1)
       Interest income                4.4        2.3     2.1
       Other losses                  (0.2)      (3.4)    3.2
         Income from continuing
          operations before
          income taxes             $490.2     $457.3   $32.9      7.2

       Retail vehicle unit
        sales:
           New                    305,595    305,867    (272)    (0.1)
           Used                   182,154    179,570   2,584      1.4
                                  487,749    485,437   2,312      0.5

       Revenue per vehicle
        retailed:
           New                    $29,076    $28,623    $453      1.6
           Used                   $15,063    $14,529    $534      3.7

       Gross profit per vehicle
        retailed:
           New                     $2,096     $2,025     $71      3.5
           Used                    $1,802     $1,665    $137      8.2
           Finance and
            insurance                $974       $947     $27      2.9

             Operating Percentages      Three Months Ended Nine Months Ended
                                           September 30,      September 30,
                                          % 2005    % 2004  % 2005   % 2004

        Revenue mix percentages:
          New vehicle                       60.8      62.4    60.1     61.1
          Used vehicle                      22.6      21.5    22.9     22.4
          Parts and service                 13.0      12.5    13.3     12.8
          Finance and insurance              3.2       3.2     3.2      3.2
          Other                              0.4       0.4     0.5      0.5
                                           100.0     100.0   100.0    100.0

        Gross profit mix percentages:
          New vehicle                       28.1      28.8    27.4     27.9
          Used vehicle                      13.4      12.7    14.1     13.5
          Parts and service                 36.2      35.8    36.7     36.2
          Finance and insurance             20.8      21.2    20.3     20.7
          Other                              1.5       1.5     1.5      1.7
                                           100.0     100.0   100.0    100.0

        Operating items as a percentage
         of revenue:
          Gross profit:
             New vehicle                     7.2       7.0     7.2      7.1
             Used vehicle - retail          11.7      11.2    12.0     11.5
             Parts and service              43.5      43.4    43.5     43.8
             Total                          15.5      15.1    15.8     15.5
          Selling, general and
           administrative expenses          10.9      10.7    11.2     11.1
          Operating income                   4.2       3.9     4.3      4.0

        Operating items as a percentage
         of total gross profit:
          Selling, general and
           administrative expenses          70.2      71.1    70.5     71.5
          Operating income                  27.2      26.1    26.9     25.8

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

        Cash Flow Information      Three Months Ended   Nine Months Ended
                                     September 30,        September 30,
                                    2005      2004       2005      2004
      Capital expenditures,
       excluding property
       operating lease
       buy-outs                    $34.6      $26.9     $91.9     $81.3
      Property operating lease
       buy-outs                     $ --        $--     $10.3     $77.7
      Stock repurchases            $38.7      $82.9    $187.2    $190.8
      Acquisitions                  $5.4      $(0.1)    $13.4    $154.3
      Proceeds from exercises
       of stock options            $24.0      $18.2     $76.7     $68.1
      Senior note repurchases        $--        $--    $112.4       $--

         Floorplan Assistance and Expense
                              Three Months Ended September 30,
                                2005      2004      Variance
      Floorplan assistance
       (included in cost of
        sales)                 $30.5     $31.8        $(1.3)
      Floorplan interest
       expense                 (25.0)    (20.4)        (4.6)

       Net floorplan benefit    $5.5     $11.4        $(5.9)

                               Nine Months Ended September 30,
                                2005      2004      Variance
      Floorplan assistance
       (included in cost of
        sales)                 $88.9      $87.5        $1.4
      Floorplan interest
       expense                 (79.1)     (57.2)      (21.9)

       Net floorplan benefit    $9.8      $30.3      $(20.5)

      Balance Sheet and Other Highlights
                                    Sept. 30,     Dec. 31,   Sept. 30,
                                      2005          2004       2004

      Cash and cash equivalents       $277.5       $107.9      $93.1
      Inventory                     $2,203.5     $2,580.7   $2,543.0
      Floorplan notes payable       $1,946.7     $2,462.3   $2,360.8
      Non-vehicle debt                $675.1       $812.6     $817.4
      Equity                        $4,599.2     $4,263.1   $4,113.0
      New days supply (industry
       standard of selling
       days, including fleet)        43 days      53 days    53 days
      Used days supply (trailing
       30 days)                      42 days      37 days    44 days

      Brand Mix - New Vehicle Revenue %
                                     Three Months Ended    Nine Months Ended
                                       September 30,          September 30,
                                      2005      2004         2005      2004

      Detroit 3:
       Ford (Ford, Lincoln-
       Mercury)                       20.0      21.5         19.0      21.3
       General Motors (Chevrolet,
        Pontiac, Buick, Cadillac,
        GMC)                          15.4      20.2         16.7      19.6
       Chrysler (Chrysler, Jeep,
        Dodge)                         9.6       9.6          9.1       9.4
       Detroit 3 total                45.0      51.3         44.8      50.3

      Premium Luxury:
       Mercedes                        8.6       8.0          8.8       8.3
       BMW                             4.5       4.8          4.6       4.5
       Lexus                           3.0       2.5          3.1       3.0
       Other premium luxury
       (Jaguar, Rolls Royce)           0.9       1.1          1.1       1.1
        Premium Luxury total          17.0      16.4         17.6      16.9

      Imports:
       Honda                           8.1       6.8          7.8       7.1
       Toyota                         11.8      11.3         12.2      11.3

       Nissan                         10.0       8.6         10.0       8.7
       Other imports                   8.1       5.6          7.6       5.7
        Import total                  38.0      32.3         37.6      32.8

                                     100.0     100.0        100.0     100.0

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

       Comparable Basis Reconciliations
                                           Three Months Ended September 30,
                                                            Diluted Earnings
                                            Net Income        Per Share

                                           2005     2004     2005     2004

       As reported                        $129.3    $92.4    $0.48   $0.34

        Discontinued operations - store
         divestitures, net of income
         taxes                              (6.2)     3.3   $(0.02)   0.01
        Discontinued operations - tax
         adjustments                        (3.0)      --   $(0.01)     --

       From continuing operations, as
        reported                          $120.1    $95.7    $0.45   $0.35
        Income tax adjustments              (9.4)      --    (0.04)     --

       Adjusted                           $110.7    $95.7    $0.41   $0.35

                                          Nine Months Ended September 30,
                                           Net Income    Diluted Earnings
                                                             Per Share

                                           2005     2004     2005    2004

       As reported                       $421.2   $271.8    $1.57   $0.99

        Discontinued operations - store
         divestitures, net of income
         taxes                              4.4      9.2    $0.02    0.03
        Discontinued operations - tax
         adjustments                     (110.4)      --   $(0.41)     --

       From continuing operations, as
        reported                          315.2    281.0    $1.17   $1.03

        Senior note repurchases             9.1       --     0.03      --
        Income tax adjustments            (16.2)      --    (0.06)     --

       Adjusted                          $308.1   $281.0    $1.14   $1.03

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

       U.S. light vehicle            intensely competitive,
        annual unit sales             high 16 million units

       SGA % reduction (over         approximately 100 bp
        2006, 2007 and 2008)
        (SGA % of gross profit
         less floorplan interest
         expense)

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

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

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

               Operating Highlights       Three Months Ended September 30,
                                          2005    2004  $Variance %Variance

         Revenue:
             New vehicle               $3,141.7  $3,090.0   $51.7    1.7
               Retail used vehicle        931.6     852.6    79.0    9.3
               Wholesale                  232.9     208.6    24.3   11.6
             Used vehicle               1,164.5   1,061.2   103.3    9.7
             Parts and service            669.0     617.5    51.5    8.3
             Finance and insurance        167.3     158.6     8.7    5.5
             Other                          7.5       8.0    (0.5)  (6.3)
         Total revenue                 $5,150.0  $4,935.3  $214.7    4.4

         Gross profit:
             New vehicle                 $225.5    $215.0   $10.5    4.9
               Retail used vehicle        109.6      95.3    14.3   15.0
               Wholesale                   (2.4)     (1.5)   (0.9)
             Used vehicle                 107.2      93.8    13.4   14.3
             Parts and service            290.6     267.9    22.7    8.5
             Finance and insurance        167.3     158.6     8.7    5.5
             Other                          6.8       6.7     0.1    1.5
         Total gross profit              $797.4    $742.0   $55.4    7.5

         Retail vehicle unit sales:
                New                     109,766   107,568   2,198    2.0
                Used                     62,012    58,523   3,489    6.0
                                        171,778   166,091   5,687    3.4

         Revenue per vehicle retailed:
                New                     $28,622   $28,726   $(104)  (0.4)
                Used                    $15,023   $14,569    $454    3.1

         Gross profit per vehicle
          retailed:
                New                      $2,054    $1,999     $55    2.8
                Used                     $1,767    $1,628    $139    8.5
                Finance and insurance      $974      $955     $19    2.0

               Operating Highlights        Nine Months Ended September 30,
                                           2005     2004 $Variance %Variance

         Revenue:
             New vehicle                $8,778.2   $8,750.9   $27.3   0.3
               Retail used vehicle       2,714.1    2,607.8   106.3   4.1
               Wholesale                   633.9      589.1    44.8   7.6
             Used vehicle                3,348.0    3,196.9   151.1   4.7
             Parts and service           1,953.1    1,835.7   117.4   6.4
             Finance and insurance         471.6      459.8    11.8   2.6
             Other                          23.8       24.1    (0.3) (1.2)
         Total revenue                 $14,574.7  $14,267.4  $307.3   2.2

         Gross profit:
             New vehicle                  $632.0     $619.4   $12.6   2.0
               Retail used vehicle         325.4      298.7    26.7   8.9
               Wholesale                     0.1       (0.3)    0.4
             Used vehicle                  325.5      298.4    27.1   9.1
             Parts and service             848.5      804.4    44.1   5.5
             Finance and insurance         471.6      459.8    11.8   2.6
             Other                          19.7       20.5    (0.8) (3.9)
         Total gross profit             $2,297.3   $2,202.5   $94.8   4.3

         Retail vehicle unit sales:
                New                      302,812    305,701  (2,889) (0.9)
                Used                     180,802    179,454   1,348   0.8
                                         483,614    485,155  (1,541) (0.3)

         Revenue per vehicle retailed:
                New                      $28,989    $28,626    $363   1.3
                Used                     $15,011    $14,532    $479   3.3

         Gross profit per vehicle
          retailed:
                New                       $2,087     $2,026     $61   3.0
                Used                      $1,800     $1,664    $136   8.2
                Finance and insurance       $975       $948     $27   2.8

                                      Three Months Ended   Nine Months Ended
               Operating Percentages        September 30,     September 30,
                                         %  2005   % 2004   % 2005  % 2004

         Revenue mix percentages:
             New vehicle                   61.0      62.6     60.2   61.3
             Used vehicle                  22.6      21.5     23.0   22.4
             Parts and service             13.0      12.5     13.4   12.9
             Finance and insurance          3.2       3.2      3.2    3.2
             Other                          0.2       0.2      0.2    0.2
                                          100.0     100.0    100.0  100.0

         Gross profit mix percentages:
             New vehicle                   28.3      29.0     27.5   28.1
             Used vehicle                  13.4      12.6     14.2   13.5
             Parts and service             36.4      36.1     36.9   36.5
             Finance and insurance         21.0      21.4     20.5   20.9
             Other                          0.9       0.9      0.9    1.0
                                          100.0     100.0    100.0  100.0

         Operating items as a percentage
          of revenue:
             Gross Profit
                New vehicle                 7.2       7.0      7.2    7.1
                Used vehicle - retail      11.8      11.2     12.0   11.5
                Parts and service          43.4      43.4     43.4   43.8
                Total                      15.5      15.0     15.8   15.4