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

Group 1 Third-Quarter Revenues Nearly Double

21 October 1998

Group 1 Third-Quarter Revenues Nearly Double; Nine-Month Revenues Exceed $1 Billion
    Highlights:
    --  Q3 net income jumps 81% on 98% revenue growth
    --  Diluted Q3 EPS $0.35 vs. $0.24, a 46% increase
    --  Gross and operating margins expand sharply
    --  Nine-month revenues up 68%; net income also rises 68%
    --  Diluted EPS for nine months $0.87 vs. $0.60, a 45% increase

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

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

                                    1998     1997*           1998     1997*

    Revenues                    $472,050  $238,707     $1,157,516  $689,050
    Gross profit                 $70,963   $33,699       $167,337   $97,600
    Income from operations       $16,421    $7,427        $37,680   $20,064
    Net income                    $6,515    $3,609        $15,250    $9,102
    Diluted earnings per share     $0.35     $0.24          $0.87     $0.60

    *These amounts represent pro forma results as the founding companies were
    merged simultaneously with the company's initial public offering on
    October 29, 1997.

    HOUSTON, Oct. 21 -- Group 1 Automotive, Inc. , a
leading operator and consolidator in the automotive retailing industry, today
reported that revenues nearly doubled for the third quarter of 1998, while
gross profit and income from operations more than doubled for the period.  The
company also experienced double-digit increases in revenues, gross profit,
income from operations and net income for the first nine months of 1998.

    Strong Growth Internally and from Acquisitions
    For the third quarter ending September 30, 1998, revenues increased 98
percent to $472.1 million from $238.7 million for the same period last year.
Revenues from new and used vehicles increased substantially while parts and
service sales and other dealership revenue more than doubled.  Net income
accelerated 81 percent, reaching $6.5 million, or $0.35 per diluted share,
compared with $3.6 million, or $0.24 per diluted share, for the same period
last year.  The increase in earnings per share was achieved despite being
calculated on 18.9 million shares compared with 15.1 million shares in the
1997 third quarter.
    Gross margin jumped to 15.0 percent from 14.1 percent during the year-ago
period due to improved used vehicle margins and a change in the merchandising
mix as parts and service and other dealership revenue increased more rapidly
than lower-margin revenues.  Income from operations more than doubled, rising
to $16.4 million from $7.4 million last year, resulting in the operating
margin expanding to 3.5 percent from 3.1 percent in the year-ago period.
Group 1 has achieved sequential quarterly improvements in operating margin
since going public.
    B.B. Hollingsworth Jr., Group 1's chairman, president and chief executive
officer, noted that the revenue gains were achieved by growth in the founding
dealerships as well as contributions from acquisitions.  Sales were especially
strong for Lexus, Honda and Toyota.  "We achieved an exceptional quarter
despite low levels of General Motors inventory due to the strike and the
impact from our South Florida operations being shut down for a week because of
Hurricane Georges.  These results affirm our strategy of diversifying by
manufacturer and geographic location," Hollingsworth said.  "We are especially
pleased to see increased revenues from our high-margin products since this is
a key element of our long-term growth strategy."

    Successful Acquisition Integration Driving Nine-Month Results
    For the first nine months of 1998, revenues accelerated 68 percent to $1.2
billion from $689.1 million for the same period last year.  Net income jumped
68 percent to $15.3 million, or $0.87 per diluted share, compared with $9.1
million, or $0.60 per diluted share, for the year-ago period.  Earnings per
share for the 1998 period were calculated on 17.5 million shares compared with
15.1 million shares last year.
    Gross margin for the 1998 period was 14.5 percent compared with 14.2
percent a year ago.  Income from operations was $37.7 million, an 88 percent
increase from last year.  The operating margin expanded sharply to 3.3 percent
from 2.9 percent in the first nine months of 1997.
    "Our operating leverage has been significant and demonstrates that we have
been successful in integrating both our platform and tuck-in acquisitions,"
Hollingsworth commented. "Select acquisitions executed under a disciplined
strategy can produce earnings growth and enhance shareholder value.
    "Since becoming a public company in November 1997, we have completed the
acquisition of 32 franchises in five states," Hollingsworth continued.  "We
have almost doubled our 1997 revenues, which were just in excess of $900
million."  During the third quarter, Group 1 acquired two additional
dealerships in Texas, increasing its annual revenue run rate to over $1.8
billion.
    Because the company's acquisition strategy has been successful, Group 1
recently announced that John S. Bishop, a 25-year automobile industry veteran,
would fill the position of senior vice president -- operations.  Bishop has
significant experience with Toyota, Ford and Chrysler -- three of Group 1's
largest brands.  He will oversee the company's operations and coordinate
activities with the dealerships.

    Momentum for the Fourth Quarter
    According to Hollingsworth, Group 1's momentum has carried into the fourth
quarter.  "We are seeing good customer traffic in our dealerships, and our GM
inventory is approaching more normal levels."
    Hollingsworth confirmed that the company will continue to seek
acquisitions that enhance brand and geographic diversity, as well as provide
synergy.  Improving the merchandising mix by increasing higher-margin products
will remain a priority.
    Group 1 was founded to become a leading operator and consolidator in the
highly fragmented automotive retailing industry.  Group 1 owns 57 dealership
franchises comprised of 22 different brands, and 12 collision service centers
located in Texas, Oklahoma, New Mexico, Colorado, Florida and Georgia.
Through its dealerships the company sells new and used cars and light trucks,
provides maintenance and repair services, sells replacement parts and arranges
related financing, insurance and vehicle service contracts.
    This press release contains certain forward-looking statements within the
meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934,
which involve known and unknown risks, uncertainties or other factors not
under the company's control which may cause the actual results, performance or
achievements of the company to be materially different from the results,
performance or other expectations implied by these forward-looking statements.
Some of these risks and factors include, but are not limited to those
disclosed in the company's filings with the Securities and Exchange
Commission.

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

                                       Three Months Ended   Nine Months Ended
                                          September 30,       September 30,
                                       1998        1997      1998       1997
    REVENUES:
    New vehicle sales                $273,282   $140,098  $662,323   $391,928
    Used vehicle sales                142,351     72,168   363,096    220,735
    Parts & service sales              41,542     19,988    97,264     58,389
    Other dealership revenue, net      14,875      6,453    34,833     17,998
        Total revenues                472,050    238,707 1,157,516    689,050

    COST OF SALES                     401,087    205,008   990,179    591,450

    Gross Profit                       70,963     33,699   167,337     97,600

    GOODWILL AMORTIZATION                 678        200     1,490        599
    SELLING, GENERAL AND
     ADMINISTRATIVE EXPENSES           53,864     26,072   128,167     76,937

    Income from operations             16,421      7,427    37,680     20,064

    OTHER INCOME (EXPENSE):
    Floorplan interest expense         (3,690)    (1,104)   (8,994)    (3,928)
    Other interest expense, net        (1,767)      (230)   (2,705)      (684)
    Other income (expense), net            40          2        (8)       (17)

    INCOME BEFORE INCOME TAXES         11,004      6,095    25,973     15,435

    PROVISION FOR INCOME TAXES          4,489      2,486    10,723      6,333

    NET INCOME                          6,515      3,609    15,250      9,102

    Basic earnings per share             0.36       0.25      0.90       0.62

    Diluted earnings per share           0.35       0.24      0.87       0.60

    Weighted average shares outstanding
    Basic earnings per share
        Basic                      18,199,646 14,673,05116,957,327 14,673,051
        Diluted                    18,855,004 15,101,51017,538,446 15,101,510

    Other Data:
    Gross margin                        15.0%      14.1%     14.5%      14.2%
    Operating margin                     3.5%       3.1%      3.3%       2.9%
    Pretax income margin                 2.3%       2.6%      2.2%       2.2%

    Retail new vehicles sold           11,901      6,298    28,640     17,923
    Retail used vehicles sold           9,086      4,720    22,431     13,923
        Total retail sales             20,987     11,018    51,071     31,846