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

Group 1 Posts Double-Digit Gains in Revenues

28 July 2000

Earnings For Record Second Quarter and First Six Months of 2000

    Highlights:
     -- Revenues up 49% for Q2; operating income rises 45%
     -- Q2 diluted EPS $0.54, a 29% increase
     -- Six-month revenues increase 61%; diluted EPS up 27% to $0.93
     -- Cash flow per share $0.72 for Q2, $1.28 for six months

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

                             Three Months Ended          Six Months Ended
                                   June 30,                  June 30,
                            2000           1999        2000           1999

    Revenues               $ 930.1       $ 625.4    $ 1,790.0     $ 1,114.8
    Gross profit           $ 135.7       $  93.7    $   261.0     $   169.9
    Income from
     operations            $  32.6       $  22.5    $    58.4     $    38.4
    Net income             $  11.9       $   9.2    $    20.9     $    15.3
    Diluted earnings
      per share            $  0.54       $  0.42    $    0.93     $    0.73


    HOUSTON - Group 1 Automotive, Inc. , a leading operator in the automotive 
retailing industry, today reported double-digit gains in revenues, operating 
income and net income for the second quarter and first six months of 2000.  
Continued successful execution of the company's business strategy and strong new 
vehicle sales combined to produce the record results.

    Strong New Vehicle Market Continues

    For the second quarter ended June 30, 2000, revenues grew 49 percent to
$930.1 million from $625.4 million for the same period last year.  New vehicle
revenues grew 54 percent and unit sales were up 51 percent.  Used vehicle
revenues expanded 39 percent and unit sales were up 34 percent.  Parts and
service and other dealership revenues grew 46 percent and 44 percent,
respectively.

    Net income increased 30 percent to $11.9 million from $9.2 million, while
diluted earnings per share grew 29 percent to $0.54 from $0.42 a year ago.
Diluted cash flow per share, defined as net income plus depreciation and
amortization, increased 36 percent to $0.72 from $0.53 in the 1999 period.

    Gross margin for the quarter was 14.6 percent compared with 15.0 percent
during the year-ago period. This was partly due to a shift in the company's
merchandising mix as new vehicle sales, which carry the lowest margin,
accelerated rapidly.  In addition, acquisitions with lower gross margins were
recently integrated into the company.  Income from operations rose to
$32.6 million from $22.5 million, a 45 percent increase.  Operating margin
dipped slightly to 3.5 percent from 3.6 percent primarily due to the shift in
merchandising mix.

    "I am pleased to announce another record quarter for both revenues and
earnings," said B.B. Hollingsworth Jr., Group 1's chairman, president and
chief executive officer.  "Our dealerships turned in a solid performance as we
again saw an exceptionally strong new vehicle market."  Hollingsworth noted
that from a brand standpoint, Toyota, Ford and Honda were among the strongest
performers.

    Record Performance for Six Months

    For the first six months of 2000, revenues reached $1.8 billion, a
61 percent increase from $1.1 billion for the same period last year.  New
vehicle revenues grew 69 percent and unit sales were up 65 percent.  Used
vehicle revenues expanded 47 percent and unit sales were up 40 percent.  Parts
and service and other dealership revenues grew 55 percent and 54 percent,
respectively.  Net income increased 37 percent to $20.9 million, or $0.93 per
diluted share, compared with $15.3 million, or $0.73 per diluted share for the
first six months of 1999.  Diluted cash flow per share increased 35 percent to
$1.28 from $0.95.

    Year-to-date gross margin for 2000 was 14.6 percent compared with
15.2 percent in the 1999 period.  Income from operations rose 52 percent to
$58.4 million from $38.4 million, and the operating margin was 3.3 percent
compared with 3.4 percent last year.  The shift in merchandising mix that
impacted margins in the second quarter had a similar effect on the six-month
period.

    "To date, 2000 has been another record-setting year for new vehicle sales,
and we continue to benefit from this.  Currently, the industry is operating at
a record run rate, and this positively impacted our revenues this quarter and
should positively impact our future parts and service business," Hollingsworth
said.  "We are very pleased with our overall operations, which have resulted
in increased profitability and cash-flow generation.  Our capital position
continues to be strong and our operating cash flow, supplemented as needed by
our revolving credit line, can support future investments. "

    Internet Marketing Program Enhanced

    Group 1 announced that it added the Select-A-Car(TM) Internet Selling
System application to its Internet marketing programs.  Select-A-Car features
will include needs analysis, model comparison between different trim levels
and makes, automobile configuration, pricing and other elements to assist
online consumers with the decision-making and car-purchasing processes.
Visitors to Group 1's test site will be able to search for cars that meet
their specific needs, compare models side by side, and then build virtual cars
complete with selected colors, packages, options and prices.  Based on the
results of this test program, the company will determine if a national rollout
is appropriate.  Group 1 continues to use an array of programs and
affiliations to obtain quality customers, including direct links to
manufacturers' Internet sites.

    Group 1 is a leading operator in the automotive retailing industry.  The
company has an annualized revenue run rate of over $3.4 billion, and owns 98
dealership franchises comprised of 29 different brands, and 19 collision
service centers located in Texas, Oklahoma, Florida, New Mexico, Colorado,
Georgia, Louisiana and Massachusetts.  Through its dealerships and Internet
sites, the company sells new and used cars and light trucks, provides
maintenance and repair services, sells replacement parts and arranges related
financing, vehicle service and insurance contracts.

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

                              Three Months Ended           Six Months Ended
                                   June 30,                    June 30,
                              2000          1999         2000          1999
    REVENUES:
    New vehicle           $559,819      $362,409   $1,071,236      $632,527
    Used vehicle           266,381       191,560      516,078       351,339
    Parts & service         75,223        51,498      148,067        95,272
    Other dealership
      revenues, net         28,714        19,932       54,667        35,612
        Total revenues     930,137       625,399    1,790,048     1,114,750

    COST OF SALES:
    New vehicle            516,101       332,915      987,908       580,288
    Used vehicle           244,691       175,636      474,316       321,785
    Parts & service         33,648        23,191       66,777        42,827
    Total cost of sales    794,440       531,742    1,529,001       944,900

    Gross Profit           135,697        93,657      261,047       169,850

    SELLING, GENERAL
     AND ADMINISTRATIVE
      EXPENSES              99,028        68,621      194,848       126,899

    DEPRECIATION EXPENSE     1,920         1,144        3,670         2,177

    AMORTIZATION EXPENSE     2,127         1,365        4,138         2,423

    Income from operations  32,622        22,527       58,391        38,351

    OTHER INCOME (EXPENSE):
    Floorplan interest
      expense               (9,582)       (4,338)     (17,955)       (8,185)
    Other interest
      expense, net          (3,799)       (3,015)      (7,682)       (4,801)
    Other income
      (expense), net            (1)           69        1,023           105

    INCOME BEFORE
      INCOME TAXES          19,240        15,243       33,777        25,470

    PROVISION FOR
      INCOME TAXES           7,311         6,066       12,835        10,137

    NET INCOME             $11,929        $9,177      $20,942       $15,333

    Basic earnings
      per share              $0.55         $0.44        $0.95         $0.77
    Diluted earnings
      per share              $0.54         $0.42        $0.93         $0.73
    Diluted cash flow
      per share              $0.72         $0.53        $1.28         $0.95

    Weighted average
      shares outstanding:
        Basic           21,846,856    20,947,850   22,115,594    19,940,384
        Diluted         22,230,813    21,960,640   22,506,251    20,980,269

    Other Data:
    Gross margin             14.6%         15.0%        14.6%         15.2%
    Operating margin          3.5%          3.6%         3.3%          3.4%
    Pretax income margin      2.1%          2.4%         1.9%          2.3%
    EBITDA                 $36,668       $25,105      $67,222       $43,056

    Retail new vehicles
      sold                  22,687        15,046       43,466        26,370
    Retail used vehicles
      sold                  15,630        11,651       30,281        21,672
    Total retail sales      38,317        26,697       73,747        48,042


                            Group 1 Automotive, Inc.
                      Condensed Consolidated Balance Sheets
                                 (In thousands)

                                                    June 30,    December 31,
                                                      2000          1999
                                                 (unaudited)      (audited)

    ASSETS
    Current assets:
    Cash and cash equivalents                       $114,419       $118,824
    Inventories, net                                 464,589        386,255
    Other assets, net                                 58,036         48,344
    Total current assets                             637,044        553,423

    Property and equipment, net                       62,439         46,711
    Goodwill, net                                    260,641        235,312
    Other assets                                       7,002          7,464
    Total assets                                    $967,126       $842,910

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
    Floorplan notes payable                         $424,731       $363,489
    Other interest-bearing liabilities                 1,770          1,076
    Accounts payable and accrued expenses            115,677        108,730
    Total current liabilities                        542,178        473,295

    Debt                                             154,179        113,174
    Other liabilities                                 24,364         24,412
    Stockholders' equity:
    Common stock                                         224            218
    Additional paid-in capital                       187,024        181,398
    Retained earnings                                 72,646         51,705
    Treasury stock                                   (13,489)        (1,292)
    Total stockholders' equity                       246,405        232,029
    Total liabilities and stockholders' equity      $967,126       $842,910

    OTHER DATA:

    Working capital                                  $94,866        $80,128

    Current ratio                                       1.17           1.17

    Long-term debt to capitalization                     39%            33%