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

Group 1 Reports Third Quarter Results

13 November 1997

Group 1 Reports Third Quarter Results

    HOUSTON, Nov. 13 -- Group 1 Automotive, Inc.
today reported pro forma revenues for the three months ended
September 30, 1997 increased 8% to $238,707,000 from $221,532,000 in the third
quarter of 1996.  Pro forma net income for the third quarter of 1997 was
$3,609,000, up 8% from $3,353,000 in the same period last year.  Pro forma
earnings per share increased 9% to $.25 from $.23 last year.
    For the nine months ended September 30, 1997, pro forma revenues were
$689,050,000, up from $625,929,000 in the same period last year.  Pro forma
net income for the nine months ended September 30, 1997 was $9,102,000, or
$.62 per share, compared to $8,374,000, or $.57 per share for the same period
last year.
    "These results are in line with our expectations," said Group 1
Automotive, Inc. Chairman, President and Chief Executive Officer,
B.B. Hollingsworth, Jr.
    Mr. Hollingsworth said, "Group 1 is experiencing solid core company
performance with very strong results from our Lexus and Toyota franchises.  We
are excited about implementing our growth plan."
    Group 1 completed its acquisition of 30 automotive dealership franchises
and its initial public offering on November 4, 1997.  The Company's
dealerships are located in Texas and Oklahoma.  Group 1 was founded to become
a leading operator and consolidator in the highly fragmented automotive
retailing industry which is estimated by analysts to generate in excess of
$600 billion in retail sales annually.

                           Group 1 Automotive, Inc.
            Unaudited Pro Forma Combined Statements of Operations
               (In thousands of dollars, except share amounts)

                              Three Months Ended          Nine Months Ended
                                 September 30,               September 30,

                              1996          1997         1996          1997
    REVENUES:
    New vehicle sales     $127,767      $140,098     $354,938      $391,928
    Used vehicle sales      68,246        72,168      197,848       220,735
    Parts & service sales   20,041        19,988       56,707        58,389
    Other dealership
     revenue, net            5,478         6,453       16,436        17,998
    Total revenues         221,532       238,707      625,929       689,050

    COST OF SALES          191,792       206,287      540,302       595,380

    Gross Profit            29,740        32,420       85,627        93,670

    GOODWILL AMORTIZATION      200           200          599           599
    SELLING, GENERAL
     & ADMINISTRATIVE
     EXPENSES               23,441        26,072       68,947        76,938

    Income from operations   6,099         6,148       16,081        16,133

    OTHER INCOME (EXPENSE):
    Interest expense, net     (481)         (54)       (1,896)         (681)
    Other income
     (expense), net             55             1           47           (17)

    INCOME BEFORE
     INCOME TAXES            5,673         6,095       14,232        15,435

    PROVISION FOR
     INCOME TAXES            2,320         2,486        5,858         6,333

    NET INCOME              $3,353        $3,609       $8,374        $9,102

    Earnings per share       $0.23         $0.25        $0.57         $0.62

    Weighted average
     shares outstanding 14,673,051    14,673,051   14,673,051    14,673,051

    Other Data:
    Gross margin             13.4%         13.6%        13.7%         13.6%
    Operating margin          2.8%          2.6%         2.6%          2.3%
    Pre-tax income margin     2.6%          2.6%         2.3%          2.2%

    Retail new
     vehicles sold           5,838         6,298       16,229        17,923
    Retail used
     vehicles sold           4,509         4,720       13,214        13,923

    This press release contains certain forward-looking statements which
involve known and unknown risks, uncertainties or other factors not under the
Company's control which may cause the actual results, performance or
achievement of the Company to be materially different from the results,
performance or other expectations implied by these forward-looking statements.
These factors include, but are not limited to, those disclosed in the
Company's October 29, 1997 Prospectus filed with the Securities and Exchange
Commission.

SOURCE  Group 1 Automotive, Inc.