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 Earnings


PHOTO (select to view enlarged photo)

- Announces 4 acquisitions with annual revenue of approximately $200 million

FORT LAUDERDALE, Fla., Oct. 26 -- AutoNation, Inc. , America's largest automotive retailer, today reported 2006 third- quarter net income from continuing operations of $85 million or $0.40 per share on revenue of $5.0 billion, compared to year-ago net income from continuing operations of $121 million or $0.45 per share on revenue of $5.1 billion. Adjusting the prior-year earnings for certain items as disclosed in the attached tables, the Company's third-quarter EPS from continuing operations was $0.40 versus $0.41 in the prior year, a decline of 2%.

In the third quarter, industry new vehicle retail unit sales declined 11% in the U.S. and were down 16% in California according to CNW. AutoNation new vehicle retail unit sales were down 8% in total and 12% in California, which represents approximately 20% of the Company's new vehicle business. Chairman and Chief Executive Officer Mike Jackson commented, "The third quarter was a challenging economic environment for new vehicle sales. California's economic situation has been declining during 2006 due to the rise in interest rates and a soft housing market." Mr. Jackson also noted, "The employee discount programs offered by domestic manufacturers last year make year-over-year comparisons difficult."

In addition to the decline in new vehicle sales, results for the third quarter were impacted by increased floor plan interest expense due to higher interest rates and higher inventories, and higher other interest expense due to increased debt levels related to the Company's recapitalization earlier in 2006. The effect on EPS of higher other interest expense was more than offset by the 19% reduction in shares outstanding due to the 50 million share buyback in the second quarter.

For the nine-month period ended September 30, 2006, the Company reported net income from continuing operations of $257 million or $1.09 per share compared to $1.18 per share in the prior year. After adjusting for certain items as disclosed in the attached tables, EPS from continuing operations for the nine-month period on a comparable basis increased 5% to $1.18 from $1.12 in the prior year. The Company's revenue for the nine-month period ended September 30, 2006 totaled $14.6 billion, up 1% compared to $14.4 billion in the prior year.

Separately, the Company today announced that it has signed an agreement to acquire Harloff BMW in northern San Diego County, California. The acquisition, which is subject to certain conditions and approvals, is expected to close in the fourth quarter of 2006. During the quarter, AutoNation acquired Land Rover Fort Lauderdale and Fairbanks Dodge in the South Florida market and Fremont Jeep in Fremont, California. AutoNation estimates that the annual revenue from these acquisitions will be approximately $200 million.

The third quarter conference call may be accessed at 11:00 a.m. Eastern Time, today by phone at 888-781-3339 or via the Internet (audio webcast) 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 2:30 p.m. Eastern Time October 26, 2006 through November 2, 2006 by calling 800-475-6701 (access code # 844682).

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. AutoNation has approximately 27,000 full-time employees and owns and operates 335 new vehicle franchises in 16 states. For additional information, please visit http://corp.autonation.com/ or www.AutoNation.com, where more than 100,000 vehicles are available for sale.

NON-GAAP FINANCIAL MEASURES

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

                                     Three Months Ended  Nine Months Ended
                                        September 30,       September 30,
                                       2006      2005      2006      2005

      Revenue:
         New vehicle                 $2,942.5  $3,087.8  $8,540.8  $8,677.5
         Used vehicle                 1,180.7   1,144.8   3,507.2   3,314.4
         Parts and service              656.2     653.5   1,976.1   1,916.9
         Finance and insurance, net     165.5     164.1     487.1     465.0
         Other                           16.6      20.8      56.4      62.8
      Total revenue                   4,961.5   5,071.0  14,567.6  14,436.6

      Cost of sales:
         New vehicle                  2,727.1   2,864.9   7,913.1   8,048.5
         Used vehicle                 1,077.3   1,038.3   3,184.8   2,990.9
         Parts and service              367.3     369.3   1,104.4   1,083.1
         Other                            7.3       9.5      24.0      28.5
      Total cost of sales             4,179.0   4,282.0  12,226.3  12,151.0

      Gross profit                      782.5     789.0   2,341.3   2,285.6

      Selling, general and
       administrative expenses          557.6     549.3   1,660.3   1,598.2
      Depreciation and amortization      21.3      19.2      61.9      58.7
      Other expenses (income)            (0.4)      1.2      (0.3)      0.7

      Operating income                  204.0     219.3     619.4     628.0

      Floorplan interest expense        (37.2)    (24.1)   (106.2)    (75.9)
      Other interest expense            (27.2)    (15.9)    (64.4)    (48.9)
      Other interest expense -
       senior note repurchases            -         -       (34.5)    (15.1)
      Interest income                     0.9       1.5       7.6       4.4
      Other income                        0.5       0.1       1.2      (0.1)

      Income from continuing
       operations before income
       taxes                            141.0     180.9     423.1     492.4

      Provision for income taxes         55.6      60.3     166.1     175.9

      Net income from continuing
       operations                        85.4     120.6     257.0     316.5

      Income (loss) from
       discontinued operations, net
       of income taxes                   (3.6)      8.7     (15.3)    104.7

      Net income                        $81.8    $129.3    $241.7    $421.2

      Diluted earnings per share:
         Continuing operations          $0.40     $0.45     $1.09     $1.18
         Discontinued operations       $(0.02)    $0.03    $(0.07)    $0.39

         Net income                     $0.38     $0.48     $1.03     $1.57

      Weighted average common and
       common equivalent shares
       outstanding                      215.0     267.2     235.0     269.1

      Common shares outstanding         207.7     261.4     207.7     261.4

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

            Operating Highlights          Three Months Ended September 30,
                                                              $         %
                                         2006      2005   Variance  Variance

       Revenue:
         New vehicle                   $2,942.5  $3,087.8  $(145.3)    (4.7)
           Retail used vehicle            947.8     913.6     34.2      3.7
           Wholesale                      232.9     231.2      1.7      0.7
         Used vehicle                   1,180.7   1,144.8     35.9      3.1
         Parts and service                656.2     653.5      2.7      0.4
         Finance and insurance, net       165.5     164.1      1.4      0.9
         Other                             16.6      20.8     (4.2)
       Total revenue                   $4,961.5  $5,071.0  $(109.5)    (2.2)

       Gross profit:
         New vehicle                     $215.4    $222.9    $(7.5)    (3.4)
           Retail used vehicle            105.5     107.9     (2.4)    (2.2)
           Wholesale                       (2.1)     (1.4)    (0.7)
         Used vehicle                     103.4     106.5     (3.1)    (2.9)
         Parts and service                288.9     284.2      4.7      1.7
         Finance and insurance            165.5     164.1      1.4      0.9
         Other                              9.3      11.3     (2.0)
       Total gross profit                 782.5     789.0     (6.5)    (0.8)

       Selling, general and
        administrative expenses           557.6     549.3     (8.3)    (1.5)

       Depreciation and amortization       21.3      19.2     (2.1)
       Other expenses (income)             (0.4)      1.2      1.6
        Operating income                  204.0     219.3    (15.3)    (7.0)

       Floorplan interest expense         (37.2)    (24.1)   (13.1)
       Other interest expense             (27.2)    (15.9)   (11.3)
       Other interest expense - senior
        note repurchases                    -         -        -
       Interest income                      0.9       1.5     (0.6)
       Other income                         0.5       0.1      0.4
         Income from continuing
          operations before income
          taxes                          $141.0    $180.9   $(39.9)   (22.1)

       Retail vehicle unit sales:
            New                          99,390   107,578   (8,188)    (7.6)
            Used                         59,822    60,574     (752)    (1.2)
                                        159,212   168,152   (8,940)    (5.3)

       Revenue per vehicle retailed:
            New                         $29,606   $28,703     $903      3.1
            Used                        $15,844   $15,082     $762      5.1

       Gross profit per vehicle
        retailed:
            New                          $2,167    $2,072      $95      4.6
            Used                         $1,764    $1,781     $(17)    (1.0)
            Finance and insurance        $1,039      $976      $63      6.5

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

           Operating Highlights           Nine Months Ended September 30,
                                                              $         %
                                       2006       2005    Variance  Variance

       Revenue:
         New vehicle                  $8,540.8   $8,677.5  $(136.7)    (1.6)
           Retail used vehicle         2,821.3    2,678.9    142.4      5.3
           Wholesale                     685.9      635.5     50.4      7.9
         Used vehicle                  3,507.2    3,314.4    192.8      5.8
         Parts and service             1,976.1    1,916.9     59.2      3.1
         Finance and insurance, net      487.1      465.0     22.1      4.8
         Other                            56.4       62.8     (6.4)
       Total revenue                 $14,567.6  $14,436.6   $131.0      0.9

       Gross profit:
         New vehicle                    $627.7     $629.0    $(1.3)    (0.2)
           Retail used vehicle           322.0      321.2      0.8      0.2
           Wholesale                       0.4        2.3     (1.9)
         Used vehicle                    322.4      323.5     (1.1)    (0.3)
         Parts and service               871.7      833.8     37.9      4.5
         Finance and insurance           487.1      465.0     22.1      4.8
         Other                            32.4       34.3     (1.9)
       Total gross profit              2,341.3    2,285.6     55.7      2.4

       Selling, general and
        administrative expenses        1,660.3    1,598.2    (62.1)    (3.9)

       Depreciation and amortization      61.9       58.7     (3.2)
       Other expenses (income)            (0.3)       0.7      1.0
        Operating income                 619.4      628.0     (8.6)    (1.4)

       Floorplan interest expense       (106.2)     (75.9)   (30.3)
       Other interest expense            (64.4)     (48.9)   (15.5)
       Other interest expense -
        senior note repurchases          (34.5)     (15.1)   (19.4)
       Interest income                     7.6        4.4      3.2
       Other income                        1.2       (0.1)     1.3
         Income from continuing
          operations before income
          taxes                         $423.1     $492.4   $(69.3)   (14.1)

       Retail vehicle unit sales:
            New                        286,396    298,022  (11,626)    (3.9)
            Used                       176,388    177,371     (983)    (0.6)
                                       462,784    475,393  (12,609)    (2.7)

       Revenue per vehicle retailed:
            New                        $29,822    $29,117     $705      2.4
            Used                       $15,995    $15,103     $892      5.9

       Gross profit per vehicle
        retailed:
            New                         $2,192     $2,111      $81      3.8
            Used                        $1,826     $1,811      $15      0.8
            Finance and insurance       $1,053       $978      $75      7.7

                                       Three Months Ended Nine Months Ended
             Operating Percentages         September 30,     September 30,
                                         % 2006   % 2005   % 2006   % 2005

        Revenue mix percentages:
          New vehicle                      59.3     60.9     58.6     60.1
          Used vehicle                     23.8     22.6     24.1     23.0
          Parts and service                13.2     12.9     13.6     13.3
          Finance and insurance             3.3      3.2      3.3      3.2
          Other                             0.4      0.4      0.4      0.4
                                          100.0    100.0    100.0    100.0

        Gross profit mix percentages:
          New vehicle                      27.5     28.3     26.8     27.5
          Used vehicle                     13.2     13.5     13.8     14.2
          Parts and service                36.9     36.0     37.2     36.5
          Finance and insurance            21.2     20.8     20.8     20.3
          Other                             1.2      1.4      1.4      1.5
                                          100.0    100.0    100.0    100.0

        Operating items as a percentage
         of revenue:
          Gross profit:
             New vehicle                    7.3      7.2      7.3      7.2
             Used vehicle - retail         11.1     11.8     11.4     12.0
             Parts and service             44.0     43.5     44.1     43.5
             Total                         15.8     15.6     16.1     15.8
          Selling, general and
           administrative expenses         11.2     10.8     11.4     11.1
          Operating income                  4.1      4.3      4.3      4.4

        Operating items as a percentage
         of total gross profit:
          Selling, general and
           administrative expenses         71.3     69.6     70.9     69.9
          Operating income                 26.1     27.8     26.5     27.5

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

                                       Three Months Ended  Nine Months Ended
            Cash Flow Information         September 30,      September 30,
                                          2006     2005     2006      2005
        Capital expenditures, excluding
         property operating lease
         buy-outs                         $87.8   $34.4     $136.9    $91.5
        Property operating lease buy-
         outs                              $-      $-         $-      $10.3
        Stock repurchases                $118.7   $38.7   $1,337.3   $187.2
        Acquisitions                      $21.1    $5.4      $88.5    $13.4
        Proceeds from exercises of
         stock options                    $10.5   $24.0      $62.1    $76.7
        Senior note repurchases            $-      $-       $334.2   $112.4

      Floorplan Assistance and   Three Months Ended     Nine Months Ended
               Expense              September 30,          September 30,
                                2006   2005  Variance  2006   2005  Variance

      Floorplan assistance
       earned (included in cost
       of sales)                $28.4  $29.5   $(1.1)  $85.4  $86.1   $(0.7)
      Floorplan interest
       expense                  (37.2) (24.1)  (13.1) (106.2) (75.9)  (30.3)

       Net floorplan benefit
        (cost)                  $(8.8)  $5.4  $(14.2) $(20.8) $10.2  $(31.0)

    Balance Sheet and Other Highlights

                                   September 30,  December 31, September 30,
                                       2006           2005          2005

       Cash and cash equivalents         $29.7        $245.4        $280.0
       Inventory                      $2,363.8      $2,601.8      $2,132.8
       Total floorplan notes payable  $2,121.0      $2,463.9      $1,885.5
       Non-vehicle debt               $1,501.9        $525.0        $675.1
       Equity                         $3,660.4      $4,669.5      $4,599.3
       New days supply (industry
        standard of selling
        days, including fleet)         51 days       55 days       43 days

       Used days supply (trailing 30
        days)                          38 days       42 days       41 days

    Brand Mix - New Vehicle Revenue %
                                       Three Months Ended Nine Months Ended
                                           September 30,     September 30,
                                         % 2006   % 2005   % 2006   % 2005

  Detroit 3:
     Ford, Lincoln-Mercury                 17.4     19.5     17.0     18.5
     Chevrolet, Pontiac, Buick,
      Cadillac, GMC                        15.2     15.1     14.7     16.3
     Chrysler, Jeep, Dodge                  7.3      9.5      7.7      9.1
       Detroit 3 total                     39.9     44.1     39.4     43.9

  Premium Luxury:
     Mercedes                              10.9      8.8     11.1      9.0
     BMW                                    4.4      4.6      4.7      4.7
     Lexus                                  3.1      3.1      3.2      3.1
     Other premium luxury (Land Rover,
      Porsche, Rolls Royce)                 2.1      2.2      2.3      1.9
       Premium Luxury total                20.5     18.7     21.3     18.7

  Imports:
     Honda                                  8.5      8.2      8.5      8.0
     Toyota                                14.8     12.0     14.2     12.5
     Nissan                                 9.7     10.0     10.0     10.1
     Other imports                          6.6      7.0      6.6      6.8
       Import total                        39.6     37.2     39.3     37.4
                                          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
                                          2006    2005     2006    2005

       As reported                       $81.8   $129.3   $0.38    $0.48

        Discontinued operations - store
         divestitures, net of income
         taxes                             3.6     (5.7)  $0.02   $(0.02)
        Discontinued operations - tax
         adjustments                       -       (3.0)   $-     $(0.01)

       From continuing operations, as
        reported                          85.4    120.6   $0.40    $0.45
         Income tax adjustments            -       (9.4)   $-     $(0.04)
         Proforma stock option
          compensation expense (per 2005
          disclosures)                     -       (2.1)   $-     $(0.01)

       Adjusted                          $85.4   $109.1   $0.40    $0.41

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

                                          2006     2005     2006    2005

       As reported                       $241.7   $421.2   $1.03    $1.57

        Discontinued operations - store
         divestitures, net of income
         taxes                             15.3      5.7   $0.07    $0.02
        Discontinued operations - tax
         adjustments                        -     (110.4)   $-     $(0.41)

       From continuing operations, as
        reported                          257.0    316.5   $1.09    $1.18

         Senior note repurchases           20.9      9.1   $0.09    $0.03
         Income tax adjustments             -      (16.2)   $-     $(0.06)
         Proforma stock option
          compensation expense (per 2005
          disclosures)                      -       (7.2)   $-     $(0.03)

       Adjusted                          $277.9   $302.2   $1.18    $1.12

       * Please refer to the "Non-GAAP Financial Measures" section of the
         Press Release.

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

       U.S. light vehicle annual           intensely competitive, nearly
        unit sales                          17 million units

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

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

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

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

               Operating Highlights       Three Months Ended September 30,
                                                               $        %
                                         2006      2005    Variance Variance

         Revenue:
             New vehicle                 $2,918.8  $3,087.7  $(168.9) (5.5)
               Retail used vehicle          942.5     913.7     28.8   3.2
               Wholesale                    227.6     230.5     (2.9) (1.3)
             Used vehicle                 1,170.1   1,144.2     25.9   2.3
             Parts and service              649.6     653.6     (4.0) (0.6)
             Finance and insurance, net     165.4     164.2      1.2   0.7
             Other                            6.5       6.4      0.1   1.6
         Total revenue                   $4,910.4  $5,056.1  $(145.7) (2.9)

         Gross profit:
             New vehicle                   $213.2    $222.9    $(9.7) (4.4)
               Retail used vehicle          104.9     107.9     (3.0) (2.8)
               Wholesale                     (2.6)     (2.2)    (0.4)
             Used vehicle                   102.3     105.7     (3.4) (3.2)
             Parts and service              285.2     284.2      1.0   0.4
             Finance and insurance          165.4     164.2      1.2   0.7
             Other                            6.1       6.5     (0.4) (6.2)
         Total gross profit                $772.2    $783.5   $(11.3) (1.4)

         Retail vehicle unit sales:
                New                        98,982   107,578   (8,596) (8.0)
                Used                       59,691    60,574     (883) (1.5)
                                          158,673   168,152   (9,479) (5.6)

         Revenue per vehicle retailed:
                New                       $29,488   $28,702     $786   2.7
                Used                      $15,790   $15,084     $706   4.7

         Gross profit per vehicle
          retailed:
                New                        $2,154    $2,072      $82   4.0
                Used                       $1,757    $1,781     $(24) (1.3)
                Finance and insurance      $1,042      $976      $66   6.8

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

               Operating Highlights        Nine Months Ended September 30,
                                                               $        %
                                         2006      2005    Variance Variance

         Revenue:
             New vehicle                 $8,474.7   $8,677.5  $(202.8) (2.3)
               Retail used vehicle        2,805.8    2,678.9    126.9   4.7
               Wholesale                    672.5      633.5     39.0   6.2
             Used vehicle                 3,478.3    3,312.4    165.9   5.0
             Parts and service            1,957.8    1,916.9     40.9   2.1
             Finance and insurance, net     486.1      464.6     21.5   4.6
             Other                           21.6       21.1      0.5   2.4
         Total revenue                  $14,418.5  $14,392.5    $26.0   0.2

         Gross profit:
             New vehicle                   $621.4     $629.0    $(7.6) (1.2)
               Retail used vehicle          320.3      321.1     (0.8) (0.2)
               Wholesale                     (1.1)       0.3     (1.4)
             Used vehicle                   319.2      321.4     (2.2) (0.7)
             Parts and service              861.1      833.9     27.2   3.3
             Finance and insurance          486.1      464.6     21.5   4.6
             Other                           19.2       19.1      0.1   0.5
         Total gross profit              $2,307.0   $2,268.0    $39.0   1.7

         Retail vehicle unit sales:
                New                       285,312    298,022  (12,710) (4.3)
                Used                      176,024    177,371   (1,347) (0.8)
                                          461,336    475,393  (14,057) (3.0)

         Revenue per vehicle retailed:
                New                       $29,703    $29,117     $586   2.0
                Used                      $15,940    $15,103     $837   5.5

         Gross profit per vehicle
          retailed:
                New                        $2,178     $2,111      $67   3.2
                Used                       $1,820     $1,810      $10   0.6
                Finance and insurance      $1,054       $977      $77   7.9

                                       Three Months Ended Nine Months Ended
               Operating Percentages      September 30,     September 30,
                                         % 2006   % 2005   % 2006   % 2005

          Revenue mix percentages:
              New vehicle                  59.4     61.1     58.8     60.3
              Used vehicle                 23.8     22.6     24.1     23.0
              Parts and service            13.2     12.9     13.6     13.3
              Finance and insurance         3.4      3.2      3.4      3.2
              Other                         0.2      0.2      0.1      0.2
                                          100.0    100.0    100.0    100.0

          Gross profit mix percentages:
              New vehicle                  27.6     28.4     26.9     27.7
              Used vehicle                 13.2     13.5     13.8     14.2
              Parts and service            36.9     36.3     37.3     36.8
              Finance and insurance        21.4     21.0     21.1     20.5
              Other                         0.9      0.8      0.9      0.8
                                          100.0    100.0    100.0    100.0

          Operating items as a
           percentage of revenue:
              Gross Profit:
                 New vehicle                7.3      7.2      7.3      7.2
                 Used vehicle - retail     11.1     11.8     11.4     12.0
                 Parts and service         43.9     43.5     44.0     43.5
                 Total                     15.7     15.5     16.0     15.8