Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2023 | Apr. 28, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2023 | |
Document Transition Report | false | |
Entity File Number | 001-14733 | |
Entity Registrant Name | LITHIA MOTORS INC | |
Entity Incorporation, State or Country Code | OR | |
Entity Tax Identification Number | 93-0572810 | |
Entity Address, Address Line One | 150 N. Bartlett Street | |
Entity Address, City or Town | Medford, | |
Entity Address, State or Province | OR | |
Entity Address, Postal Zip Code | 97501 | |
City Area Code | 541 | |
Local Phone Number | 776-6401 | |
Title of 12(b) Security | Common stock without par value | |
Trading Symbol | LAD | |
Security Exchange Name | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding (in shares) | 27,527,767 | |
Entity Central Index Key | 0001023128 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Current assets: | ||
Cash and restricted cash | $ 299.4 | $ 246.7 |
Accounts receivable, net of allowance for doubtful accounts of $3.1 and $3.1 | 843.1 | 813.1 |
Inventories, net | 3,855.6 | 3,409.4 |
Other current assets | 149.6 | 161.7 |
Total current assets | 5,147.7 | 4,630.9 |
Property and equipment, net of accumulated depreciation of $618.9 and $526.8 | 3,719.7 | 3,574.6 |
Operating lease right-of-use assets | 473.9 | 381.9 |
Finance receivables, net of allowance for estimated losses of $82.2 and $69.3 | 2,584.8 | 2,187.6 |
Goodwill | 1,516.2 | 1,460.7 |
Franchise value | 1,929 | 1,856.2 |
Other non-current assets | 1,050.1 | 914.7 |
Total assets | 16,421.4 | 15,006.6 |
Current liabilities: | ||
Floor plan notes payable | 999.3 | 627.2 |
Floor plan notes payable: non-trade | 1,664.9 | 1,489.4 |
Trade payables | 320 | 258.4 |
Accrued liabilities | 881.7 | 782.7 |
Total current liabilities | 3,948 | 3,178.2 |
Deferred revenue | 234 | 226.7 |
Deferred income taxes | 290.6 | 286.3 |
Non-current operating lease liabilities | 427.7 | 346.6 |
Other long-term liabilities | 194.1 | 207.2 |
Total liabilities | 10,939.6 | 9,755.5 |
Redeemable non-controlling interest | 40.9 | 40.7 |
Equity: | ||
Preferred stock - no par value; authorized 15.0 shares; none outstanding | 0 | 0 |
Common stock - no par value; authorized 125.0 shares; issued and outstanding 27.5 and 27.3 | 1,105.5 | 1,082.1 |
Additional paid-in capital | 54.2 | 76.8 |
Accumulated other comprehensive loss | (4.9) | (18) |
Retained earnings | 4,282.5 | 4,065.3 |
Total stockholders’ equity - Lithia Motors, Inc. | 5,437.3 | 5,206.2 |
Non-controlling interest | 3.6 | 4.2 |
Total equity | 5,440.9 | 5,210.4 |
Total liabilities, redeemable non-controlling interest and equity | 16,421.4 | 15,006.6 |
Long-term debt, less current maturities | ||
Current liabilities: | ||
Current maturities of long-term debt | 35.9 | 20.5 |
Long-term debt, less current maturities | 5,066 | 5,088.3 |
Non-recourse notes payable | ||
Current liabilities: | ||
Current maturities of long-term debt | 46.2 | 0 |
Long-term debt, less current maturities | $ 779.2 | $ 422.2 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) shares in Millions, $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Statement of Financial Position [Abstract] | ||
Accounts receivable, allowance for doubtful accounts | $ 3.1 | $ 3.1 |
Property and equipment, accumulated depreciation | 618.9 | 526.8 |
Finance receivables, allowance for estimated losses | $ 82.2 | $ 69.3 |
Preferred stock, authorized (in shares) | 15 | 15 |
Preferred stock, outstanding (in shares) | 0 | 0 |
Common stock, authorized (in shares) | 125 | 125 |
Common stock, issued (in shares) | 27.5 | 27.3 |
Common stock, outstanding (in shares) | 27.5 | 27.3 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Millions, $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenues: | ||
Total revenues | $ 6,973.8 | $ 6,705.3 |
Cost of sales: | ||
Total cost of sales | 5,762.3 | 5,427.2 |
Gross profit | 1,211.5 | 1,278.1 |
Financing operations (loss) income | (20.8) | 5 |
Selling, general and administrative | 764.4 | 739.9 |
Depreciation and amortization | 47.3 | 36.5 |
Operating income | 379 | 506.7 |
Floor plan interest expense | (27.7) | (4.9) |
Other interest expense, net | (39) | (26.2) |
Other income (expense), net | 2 | (5.8) |
Income before income taxes | 314.3 | 469.8 |
Income tax provision | (84.7) | (126.2) |
Net income | 229.6 | 343.6 |
Net income attributable to non-controlling interest | (0.7) | (0.5) |
Net income attributable to redeemable non-controlling interest | (0.2) | (0.9) |
Net income attributable to Lithia Motors, Inc. | $ 228.7 | $ 342.2 |
Basic earnings per share attributable to Lithia Motors, Inc. (in dollars per share) | $ 8.32 | $ 11.59 |
Shares used in basic per share calculations (in shares) | 27.5 | 29.5 |
Diluted earnings per share attributable to Lithia Motors, Inc. (in dollars per share) | $ 8.30 | $ 11.55 |
Shares used in diluted per share calculations (in shares) | 27.5 | 29.6 |
Cash dividends paid per share (in dollars per share) | $ 0.42 | $ 0.35 |
New vehicle retail | ||
Revenues: | ||
Total revenues | $ 3,278.9 | $ 3,061.8 |
Cost of sales: | ||
Total cost of sales | 2,945.1 | 2,660.5 |
Used vehicle retail | ||
Revenues: | ||
Total revenues | 2,227.5 | 2,234.5 |
Cost of sales: | ||
Total cost of sales | 2,061.8 | 2,010.7 |
Used vehicle wholesale | ||
Revenues: | ||
Total revenues | 356.7 | 385.8 |
Cost of sales: | ||
Total cost of sales | 359.5 | 378.1 |
Finance and insurance | ||
Revenues: | ||
Total revenues | 318.3 | 313.2 |
Service, body and parts | ||
Revenues: | ||
Total revenues | 736.3 | 627.8 |
Cost of sales: | ||
Total cost of sales | 341.9 | 298.8 |
Fleet and other | ||
Revenues: | ||
Total revenues | 56.1 | 82.2 |
Cost of sales: | ||
Total cost of sales | $ 54 | $ 79.1 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Comprehensive Income [Abstract] | ||
Net income | $ 229.6 | $ 343.6 |
Other comprehensive income, net of tax: | ||
Foreign currency translation adjustment | 13.1 | 4 |
Gain on cash flow hedges, net of tax expense of none and ($1.4) respectively | 0 | 3.9 |
Total other comprehensive income, net of tax | 13.1 | 7.9 |
Comprehensive income | 242.7 | 351.5 |
Comprehensive income attributable to non-controlling interest | (0.7) | (0.5) |
Comprehensive income attributable to redeemable non-controlling interest | (0.2) | (0.9) |
Comprehensive income attributable to Lithia Motors, Inc. | $ 241.8 | $ 350.1 |
CONSOLIDATED STATEMENTS OF CO_2
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Parenthetical) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Comprehensive Income [Abstract] | ||
Gain (loss) on cash flow hedges, tax (expense) benefit | $ 0 | $ (1.4) |
CONSOLIDATED STATEMENTS OF EQUI
CONSOLIDATED STATEMENTS OF EQUITY AND REDEEMABLE NON-CONTROLLING INTEREST - USD ($) $ in Millions | Total | Common stock | Additional paid-in capital | Accumulated other comprehensive (loss) income | Retained earnings | Noncontrolling Interest |
Beginning Balance at Dec. 31, 2021 | $ 4,629.2 | $ 1,711.6 | $ 58.3 | $ (3) | $ 2,859.5 | $ 2.8 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock-based compensation expense | 17 | (6.5) | ||||
Issuance of stock in connection with employee stock purchase plans | 7.8 | |||||
Repurchase of common stock | (80.1) | |||||
Foreign currency translation adjustment | 4 | 4 | ||||
Gain on cash flow hedges, net of tax expense of none and ($1.4), respectively | 3.9 | 3.9 | ||||
Distribution of non-controlling interest | 0 | |||||
Net income attributable to non-controlling interest | 343.6 | 342.2 | 0.5 | |||
Dividends paid | (10.3) | |||||
Ending Balance at Mar. 31, 2022 | 4,907.7 | 1,656.3 | 51.8 | 4.9 | 3,191.4 | 3.3 |
Redeemable non-controlling interest, beginning balances at Dec. 31, 2021 | 34 | |||||
Increase (Decrease) in Temporary Equity [Roll Forward] | ||||||
Net income attributable to redeemable non-controlling interest | 0.9 | |||||
Redeemable non-controlling interest, ending balances at Mar. 31, 2022 | 34.9 | |||||
Beginning Balance at Dec. 31, 2022 | 5,210.4 | 1,082.1 | 76.8 | (18) | 4,065.3 | 4.2 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock-based compensation expense | 31.7 | (22.6) | ||||
Issuance of stock in connection with employee stock purchase plans | 6.1 | |||||
Repurchase of common stock | (14.4) | |||||
Foreign currency translation adjustment | 13.1 | 13.1 | ||||
Gain on cash flow hedges, net of tax expense of none and ($1.4), respectively | 0 | 0 | ||||
Distribution of non-controlling interest | (1.3) | |||||
Net income attributable to non-controlling interest | 229.6 | 228.7 | 0.7 | |||
Dividends paid | (11.5) | |||||
Ending Balance at Mar. 31, 2023 | 5,440.9 | $ 1,105.5 | $ 54.2 | $ (4.9) | $ 4,282.5 | $ 3.6 |
Redeemable non-controlling interest, beginning balances at Dec. 31, 2022 | 40.7 | |||||
Increase (Decrease) in Temporary Equity [Roll Forward] | ||||||
Net income attributable to redeemable non-controlling interest | 0.2 | |||||
Redeemable non-controlling interest, ending balances at Mar. 31, 2023 | $ 40.9 |
CONSOLIDATED STATEMENTS OF EQ_2
CONSOLIDATED STATEMENTS OF EQUITY AND REDEEMABLE NON-CONTROLLING INTEREST (Parenthetical) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Stockholders' Equity [Abstract] | ||
Gain (loss) on cash flow hedges, tax (expense) benefit | $ 0 | $ (1.4) |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Cash flows from operating activities: | ||
Net income | $ 229.6 | $ 343.6 |
Adjustments to reconcile net income to net cash used for operating activities: | ||
Depreciation and amortization | 49.6 | 39.2 |
Stock-based compensation | 9.1 | 10.5 |
Loss on disposal of other assets | 0.1 | 0.9 |
Gain on disposal of franchise | (7.2) | (10) |
Unrealized investment loss | 0.5 | 14.9 |
Deferred income taxes | 14.5 | 11.3 |
Amortization of operating lease right-of-use assets | 15.7 | 3.6 |
(Increase) decrease (net of acquisitions and dispositions): | ||
Accounts receivable, net | 23.9 | (80.4) |
Inventories | (56.9) | (244.9) |
Finance receivables | (397) | (201.4) |
Other assets | 14.1 | (55.2) |
Increase (decrease) (net of acquisitions and dispositions): | ||
Floor plan notes payable | 38.9 | 33.7 |
Trade payables | (10) | 26 |
Accrued liabilities | 31.7 | 111.6 |
Other long-term liabilities and deferred revenue | (5.6) | 22.9 |
Net cash (used in) provided by operating activities | (49) | 26.3 |
Cash flows from investing activities: | ||
Capital expenditures | (38.9) | (60.7) |
Proceeds from sales of assets | 0.8 | 6.8 |
Cash paid for other investments | (11.1) | (9.8) |
Cash paid for acquisitions, net of cash acquired | (387.4) | (326.5) |
Proceeds from sales of stores | 22.7 | 32.9 |
Net cash used in investing activities | (413.9) | (357.3) |
Cash flows from financing activities: | ||
Borrowings on floor plan notes payable, net: non-trade | 187.6 | 177.1 |
Borrowings on lines of credit | 3,462.9 | 2,295 |
Repayments on lines of credit | (3,503.3) | (2,029.8) |
Principal payments on long-term debt and finance lease liabilities, scheduled | (8.7) | (23.6) |
Principal payments on long-term debt and finance lease liabilities, other | (3.4) | (12.5) |
Proceeds from issuance of long-term debt | 10.4 | 16.2 |
Principal payments on non-recourse notes payable | (76.5) | (39.3) |
Proceeds from issuance of non-recourse notes payable | 479.7 | 0 |
Payment of debt issuance costs | (3.7) | 0 |
Proceeds from issuance of common stock | 6.1 | 7.8 |
Repurchase of common stock | (14.4) | (60.9) |
Dividends paid | (11.5) | (10.3) |
Payment of contingent consideration related to acquisitions | (14) | (3.7) |
Other financing activity | (1.3) | 0 |
Net cash provided by financing activities | 509.9 | 316 |
Effect of exchange rate changes on cash and restricted cash | 6.2 | 1.7 |
Increase (decrease) in cash and restricted cash | 53.2 | (13.3) |
Cash and restricted cash at beginning of year | 271.5 | 178.5 |
Cash and restricted cash at end of period | 324.7 | 165.2 |
Reconciliation of cash and restricted cash to the consolidated balance sheets | ||
Cash | 184.9 | 131.6 |
Restricted cash from collections on auto loans receivable and customer deposits | 114.5 | 29.8 |
Cash and restricted cash | 299.4 | 161.4 |
Restricted cash on deposit in reserve accounts, included in other non-current assets | 25.3 | 3.8 |
Total cash and restricted cash reported in the Consolidated Statements of Cash Flows | 324.7 | 165.2 |
Supplemental cash flow information: | ||
Cash paid during the period for interest | 95.7 | 29.3 |
Cash paid during the period for income taxes, net | 5.2 | 5.1 |
Debt paid in connection with store disposals | 1.6 | 0 |
Non-cash activities: | ||
Debt assumed in connection with acquisitions | 365.4 | 0 |
Acquisition of finance leases in connection with acquisitions | 0 | 59 |
Right-of-use assets obtained in exchange for lease liabilities | 103.8 | 8.5 |
Unsettled repurchases of common stock | $ 0 | $ 19.1 |
INTERIM FINANCIAL STATEMENTS
INTERIM FINANCIAL STATEMENTS | 3 Months Ended |
Mar. 31, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
INTERIM FINANCIAL STATEMENTS | INTERIM FINANCIAL STATEMENTS Basis of Presentation These condensed Consolidated Financial Statements contain unaudited information as of March 31, 2023, and for the three months ended March 31, 2023 and 2022. The unaudited interim financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain disclosures required by accounting principles generally accepted in the United States of America for annual financial statements are not included herein. In management’s opinion, these unaudited financial statements reflect all adjustments (which include only normal recurring adjustments) necessary for a fair presentation of the information when read in conjunction with our 2022 audited Consolidated Financial Statements and the related notes thereto. The financial information as of December 31, 2022, is derived from our Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 24, 2023. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year. Reclassifications Certain reclassifications of amounts previously reported have been made to the accompanying Consolidated Financial Statements to maintain consistency and comparability between periods presented. We reclassified certain components within our Consolidated Statements of Cash Flows, to present activity associated with Finance Receivables and Non-Recourse Notes Payable. We also reclassified components of our Consolidated Statements of Operations to present Finance Operations Income, and to change our presentation of segment reporting. |
ACCOUNTS RECEIVABLE
ACCOUNTS RECEIVABLE | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
ACCOUNTS RECEIVABLE | ACCOUNTS RECEIVABLE Accounts receivable consisted of the following: (in millions) March 31, 2023 December 31, 2022 Contracts in transit $ 397.1 $ 432.5 Trade receivables 135.2 122.6 Vehicle receivables 136.2 105.4 Manufacturer receivables 173.1 151.9 Other receivables, current 4.6 3.8 846.2 816.2 Less: Allowance for doubtful accounts (3.1) (3.1) Total accounts receivable, net $ 843.1 $ 813.1 The long-term portions of accounts receivable and allowance for doubtful accounts were included as a component of other non-current assets in the Consolidated Balance Sheets. |
INVENTORIES AND FLOOR PLAN NOTE
INVENTORIES AND FLOOR PLAN NOTES PAYABLE | 3 Months Ended |
Mar. 31, 2023 | |
Inventory Disclosure [Abstract] | |
INVENTORIES AND FLOOR PLAN NOTES PAYABLE | INVENTORIES AND FLOOR PLAN NOTES PAYABLE The components of inventories, net, consisted of the following: (in millions) March 31, 2023 December 31, 2022 New vehicles $ 2,139.7 $ 1,679.8 Used vehicles 1,502.2 1,529.3 Parts and accessories 213.7 200.3 Total inventories $ 3,855.6 $ 3,409.4 The new vehicle inventory cost is generally reduced by manufacturer holdbacks and incentives, while the related floor plan notes payable are reflective of the gross cost of the vehicle. (in millions) March 31, 2023 December 31, 2022 Floor plan notes payable: non-trade $ 1,664.9 $ 1,489.4 Floor plan notes payable 999.3 627.2 Total floor plan debt $ 2,664.2 $ 2,116.6 |
FINANCE RECEIVABLES
FINANCE RECEIVABLES | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
FINANCE RECEIVABLES | FINANCE RECEIVABLES Interest income on finance receivables is recognized based on the contractual terms of each loan and is accrued until repayment, reaching non-accrual status, charge-off, or repossession. Direct costs associated with loan originations are capitalized and expensed as an offset to interest income when recognized on the loans. The balances of finance receivables are made up of loans and leases secured by the related vehicles. More than 99% of the portfolio is aged less than 60 days past due with less than 1% on non-accrual status. Finance receivables consisted of the following: (in millions) March 31, 2023 December 31, 2022 Asset-backed term funding $ 993.0 $ 482.1 Warehouse facilities 1,254.9 1,383.9 Other managed receivables 419.1 390.9 Total finance receivables 2,667.0 2,256.9 Less: Allowance for finance receivable losses (82.2) (69.3) Finance receivables, net $ 2,584.8 $ 2,187.6 Our allowance for loan and lease losses represents the net credit losses expected over the remaining contractual life of our managed receivables. The allowances for credit losses related to finance receivables consisted of the following changes during the period: Three Months Ended March 31, (in millions) 2023 2022 Allowance at beginning of period $ 69.3 $ 25.0 Charge-offs (24.8) (10.3) Recoveries 11.4 4.3 Provision expense 26.3 10.4 Allowance at end of period $ 82.2 $ 29.4 Charge-off activity by year of origination: Three Months Ended March 31, (in millions) 2023 2022 2023 $ 0.1 $ — 2022 14.2 — 2021 8.9 7.1 2020 1.0 1.8 Other finance receivables 1 0.6 1.4 Total charge-offs $ 24.8 $ 10.3 1 Includes legacy portfolio, loans that are originated with no FICO score available, and lease receivables. Ending auto loan receivables (principal balances) by FICO score: As of March 31, 2023 Year of Origination ($ in millions) 2023 2022 2021 2020 Total <599 1 $ 24.1 $ 59.1 $ 26.7 $ 4.1 $ 114.0 600-699 181.8 613.6 218.1 23.7 1,037.2 700-774 190.5 543.0 88.2 8.7 830.4 775+ 163.0 340.4 19.5 4.1 527.0 Total auto loan receivables $ 559.4 $ 1,556.1 $ 352.5 $ 40.6 2,508.6 Other finance receivables 1 158.4 Total finance receivables $ 2,667.0 As of December 31, 2022 Year of Origination ($ in millions) 2022 2021 2020 Total <599 1 $ 63.0 $ 30.3 $ 4.8 $ 98.1 600-699 652.6 243.4 27.2 923.2 700-774 575.9 97.9 10.0 683.8 775+ 369.5 21.5 4.5 395.5 Total auto loan receivables $ 1,661.0 $ 393.1 46.6 2,100.6 Other finance receivables 1 156.3 Total finance receivables $ 2,256.9 1 Includes legacy portfolio, loans that are originated with no FICO score available, and lease receivables. In accordance with Topic 326, the allowance for loan and lease losses is estimated based on our historical write-off experience, current conditions and forecasts, as well as the value of any underlying assets securing these loans. Consideration is given to recent delinquency trends and recovery rates. Account balances are charged against the allowance upon reaching 120 days past due status. |
GOODWILL AND FRANCHISE VALUE
GOODWILL AND FRANCHISE VALUE | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
GOODWILL AND FRANCHISE VALUE | GOODWILL AND FRANCHISE VALUE The changes in the carrying amounts of goodwill are as follows: (in millions) Vehicle Operations Financing Operations Consolidated Balance as of December 31, 2021 ¹ $ 977.3 $ — $ 977.3 Additions through acquisitions 2 483.4 17.0 500.4 Reductions through divestitures (17.9) — (17.9) Currency translation 0.7 0.2 0.9 Balance as of December 31, 2022 ¹ 1,443.5 17.2 1,460.7 Additions through acquisitions 3 56.5 — 56.5 Reductions through divestitures (1.1) — (1.1) Currency translation 0.1 — 0.1 Balance as of March 31, 2023 ¹ $ 1,499.0 $ 17.2 $ 1,516.2 1 Net of accumulated impairment losses of $299.3 million recorded during the year ended December 31, 2008. 2 Our purchase price allocation for the 2021 acquisitions were finalized in 2022. As a result, we added $500.4 million of goodwill. 3 Our purchase price allocation for a portion of the 2022 acquisitions were finalized in 2023. As a result, we added $56.5 million of goodwill. Our purchase price allocation for the remaining 2022 and 2023 acquisitions are preliminary and goodwill is not yet allocated to our segments. These amounts are included in other non-current assets until we finalize our purchase accounting. See Note 11 – Acquisitions. The changes in the carrying amounts of franchise value are as follows: (in millions) Franchise Value Balance as of December 31, 2021 $ 799.1 Additions through acquisitions 1 1,088.4 Reductions through divestitures (33.6) Currency translation 2.3 Balance as of December 31, 2022 1,856.2 Additions through acquisitions 2 81.1 Reductions through divestitures (8.5) Currency translation 0.2 Balance as of March 31, 2023 $ 1,929.0 1 Our purchase price allocation for the 2021 acquisitions were finalized in 2022. As a result, we added $1.1 billion of franchise value. 2 Our purchase price allocations for a portion of the 2022 acquisitions were finalized in 2023. As a result, we added $81.1 million of franchise value. Our purchase price allocation for the remaining 2022 and 2023 acquisitions are preliminary and franchise value is not yet allocated to our reporting units. These amounts are included in other non-current assets until we finalize our purchase accounting. See Note 11 – Acquisitions. |
NET INVESTMENT IN OPERATING LEA
NET INVESTMENT IN OPERATING LEASES | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
NET INVESTMENT IN OPERATING LEASES | NET INVESTMENT IN OPERATING LEASES Net investment in operating leases consists primarily of lease contracts for vehicles with individuals and business entities. Assets subject to operating leases are depreciated using the straight-line method over the term of the lease to reduce the asset to its estimated residual value. Estimated residual values are based on assumptions for used vehicle prices at lease termination and the number of vehicles that are expected to be returned. Net investment in operating leases was as follows: (in millions) March 31, 2023 December 31, 2022 Vehicles, at cost 1 $ 93.0 $ 92.2 Accumulated depreciation 1 (8.3) (7.6) Net investment in operating leases $ 84.7 $ 84.6 1 Vehicles, at cost and accumulated depreciation are recorded in other current assets on the Consolidated Balance Sheets. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | COMMITMENTS AND CONTINGENCIES Contract Liabilities We are the obligor on our lifetime oil contracts. Revenue is allocated to these performance obligations and is recognized over time as services are provided to the customer. The amount of revenue recognized is calculated, net of cancellations, using an input method, which most closely depicts performance of the contracts. Our contract liability balances were $293.4 million and $284.3 million as of March 31, 2023, and December 31, 2022, respectively; and we recognized $14.7 million of revenue in the three months ended March 31, 2023 related to our contract liability balance at December 31, 2022. Our contract liability balance is included in accrued liabilities and deferred revenue. Leases We lease certain dealerships, office space, land and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. We have elected not to bifurcate lease and non-lease components related to leases of real property. Most leases include one or more options to renew, with renewal terms that can extend the lease term from one Certain of our lease agreements include rental payments based on a percentage of retail sales over contractual levels and others include rental payments adjusted periodically for inflation. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. Our finance lease liabilities are included in long-term debt, with the current portion included in current maturities of long-term debt. The related assets are included in property, plant and equipment, net of accumulated amortization. These amounts are included in other non-current assets until we finalize our purchase accounting. We rent or sublease certain real estate to third parties. Litigation We are party to numerous legal proceedings arising in the normal course of our business. Although we do not anticipate that the resolution of legal proceedings arising in the normal course of business will have a material adverse effect on our business, results of operations, financial condition, or cash flows, we cannot predict this with certainty. |
DEBT
DEBT | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
DEBT | DEBT Credit Facilities US Bank Syndicated Credit Facility On February 9, 2023, we amended our existing syndicated credit facility (USB credit facility), comprised of 20 financial institutions, including eight manufacturer-affiliated finance companies, maturing April 29, 2026. This USB credit facility provides for a total financing commitment of $4.5 billion, which may be further expanded, subject to lender approval and the satisfaction of other conditions, up to a total of $5.5 billion. The allocation of the financing commitment is for up to $800 million in used vehicle inventory floorplan financing, up to $1.70 billion in revolving financing for general corporate purposes, including acquisitions and working capital, up to $1.95 billion in new vehicle inventory floorplan financing, and up to $50 million in service loaner vehicle floorplan financing. We have the option to reallocate the commitments under this USB credit facility, provided that the aggregate revolving loan commitment may not be more than 40% of the amount of the aggregate commitment, and the aggregate service loaner vehicle floorplan commitment may not be more than the 3% of the amount of the aggregate commitment. All borrowings from, and repayments to, our lending group are presented in the Consolidated Statements of Cash Flows as financing activities. Our obligations under our USB credit facility are secured by a substantial amount of our assets, including our inventory (including new and used vehicles, parts and accessories), equipment, accounts receivable (and other rights to payment) and our equity interests in certain of our subsidiaries. Under our USB credit facility, our obligations relating to new vehicle floor plan loans are secured only by collateral owned by borrowers of new vehicle floor plan loans under the USB credit facility. The interest rate on the USB credit facility varies based on the type of debt, with the rate of one-day SOFR plus a credit spread adjustment of 0.10% plus a margin of 1.10% for new vehicle floor plan financing, 1.40% for used vehicle floor plan financing, 1.20% for service loaner floor plan financing, and a variable interest rate on the revolving financing ranging from 1.00% to 2.00% depending on our leverage ratio. The annual interest rates associated with our floor plan commitments are as follows: Commitment Annual Interest Rate at March 31, 2023 New vehicle floor plan 6.07% Used vehicle floor plan 6.37% Service loaner floor plan 6.07% Revolving line of credit 5.97% Non-Recourse Notes Payable In February 2023, we issued approximately $480 million in non-recourse notes payable related to the asset-backed term funding transaction. Below is a summary of outstanding non-recourse notes payable issued: ($ in millions) Balance as of March 31, 2023 Initial Principal Amount Issuance Date Interest Rate Final Distribution Date LAD Auto Receivables Trust 2021-1 Class A $ 92.7 $ 282.8 11/24/21 1.300% 08/17/26 LAD Auto Receivables Trust 2021-1 Class B 18.3 18.3 11/24/21 1.940% 11/16/26 LAD Auto Receivables Trust 2021-1 Class C 26.0 26.0 11/24/21 2.350% 04/15/27 LAD Auto Receivables Trust 2021-1 Class D 17.2 17.2 11/24/21 3.990% 11/15/29 LAD Auto Receivables Trust 2022-1 Class A 182.0 259.7 08/17/22 5.210% 06/15/27 LAD Auto Receivables Trust 2022-1 Class B 15.5 15.5 08/17/22 5.870% 09/15/27 LAD Auto Receivables Trust 2022-1 Class C 23.0 23.0 08/17/22 6.850% 04/15/30 LAD Auto Receivables Trust 2023-1 Class A-1 46.2 75.1 02/14/23 4.929% 02/15/24 LAD Auto Receivables Trust 2023-1 Class A-2 242.0 242.0 02/14/23 5.680% 10/15/26 LAD Auto Receivables Trust 2023-1 Class A-3 74.4 74.4 02/14/23 5.480% 06/15/27 LAD Auto Receivables Trust 2023-1 Class B 20.1 20.1 02/14/23 5.590% 08/16/27 LAD Auto Receivables Trust 2023-1 Class C 36.7 36.7 02/14/23 6.180% 12/15/27 LAD Auto Receivables Trust 2023-1 Class D 31.3 31.3 02/14/23 7.300% 06/17/30 Total non-recourse notes payable $ 825.4 $ 1,122.1 |
EQUITY AND REDEEMABLE NON-CONTR
EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS | EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS Repurchases of Common Stock Repurchases of our common stock occurred under a repurchase authorization granted by our Board of Directors and related to shares withheld as part of the vesting of restricted stock units (RSUs). On November 1, 2022, our Board of Directors approved an additional $450 million repurchase authorization of our common stock. This new authorization is in addition to the amount previously authorized by the Board for repurchase. Share repurchases under our authorization were as follows: Repurchases Occurring in 2023 Cumulative Repurchases as of March 31, 2023 Shares Average Price Shares Average Price Share Repurchase Authorization — $ — 6,904,781 $ 173.59 As of March 31, 2023, we had $501.4 million available for repurchases pursuant to our share repurchase authorization. In addition, during 2023, we repurchased 70,395 shares at an average price of $204.75 per share, for a total of $14.4 million, related to tax withholding associated with the vesting of RSUs. The repurchase of shares related to tax withholding associated with stock awards does not reduce the number of shares available for repurchase as approved by our Board of Directors. |
FAIR VALUE MEASUREMENTS
FAIR VALUE MEASUREMENTS | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
FAIR VALUE MEASUREMENTS | FAIR VALUE MEASUREMENTS Factors used in determining the fair value of our financial assets and liabilities are summarized into three broad categories: • Level 1 - quoted prices in active markets for identical securities; • Level 2 - other significant observable inputs, including quoted prices for similar securities, interest rates, prepayment spreads, credit risk; and • Level 3 - significant unobservable inputs, including our own assumptions in determining fair value. We determined the carrying value of accounts receivable, trade payables, accrued liabilities, finance receivables, and short-term borrowings approximate their fair values because of the nature of their terms and current market rates of these instruments. We believe the carrying value of our variable rate debt approximates fair value. We have investments primarily consisting of our investment in Shift Technologies, Inc. (Shift), a San Francisco-based digital retail company. Shift has a readily determinable fair value following Shift going public in a reverse-merger deal with Insurance Acquisition, a special purpose acquisition company, in the fourth quarter of 2020. We calculated the fair value of this investment using quoted prices for the identical asset (Level 1) and recorded the fair value as part of other non-current assets. For the three-month period ended March 31, 2023, we recognized a $0.5 million unrealized investment loss related to Shift. For the three-month period ended March 31, 2022, we recognized a $14.9 million unrealized investment loss related to Shift. These amounts were recorded as a component of Other expense, net. We have fixed rate debt primarily consisting of amounts outstanding under our senior notes, non-recourse notes payable, and real estate mortgages. We calculated the estimated fair value of the senior notes using quoted prices for the identical liability (Level 1). The fair value of non-recourse notes payable are measured using observable Level 2 market expectations at each measurement date. The calculated estimated fair values of the fixed rate real estate mortgages and finance lease liabilities use a discounted cash flow methodology with estimated current interest rates based on a similar risk profile and duration (Level 2). The fixed cash flows are discounted and summed to compute the fair value of the debt. We have derivative instruments consisting of an offsetting set of interest rate caps. The fair value of derivative assets and liabilities are measured using observable Level 2 market expectations at each measurement date and is recorded as other current assets, current liabilities and other long-term liabilities in the Consolidated Balance Sheets. Nonfinancial assets such as goodwill, franchise value, or other long-lived assets are measured and recorded at fair value during a business combination or when there is an indicator of impairment. We evaluate our goodwill and franchise value using a qualitative assessment process. If the qualitative factors determine that it is more likely than not that the carrying value exceeds the fair value, we would further evaluate for potential impairment using a quantitative assessment. The quantitative assessment estimates fair values using unobservable (Level 3) inputs by discounting expected future cash flows of the store. The forecasted cash flows contain inherent uncertainties, including significant estimates and assumptions related to growth rates, margins, working capital requirements, and cost of capital, for which we utilize certain market participant-based assumptions we believe to be reasonable. We estimate the value of other long-lived assets that are recorded at fair value on a non-recurring basis on a market valuation approach. We use prices and other relevant information generated primarily by recent market transactions involving similar or comparable assets, as well as our historical experience in divestitures, acquisitions and real estate transactions. Additionally, we may use a cost valuation approach to value long-lived assets when a market valuation approach is unavailable. Under this approach, we determine the cost to replace the service capacity of an asset, adjusted for physical and economic obsolescence. When available, we use valuation inputs from independent valuation experts, such as real estate appraisers and brokers, to corroborate our estimates of fair value. Real estate appraisers’ and brokers’ valuations are typically developed using one or more valuation techniques including market, income and replacement cost approaches. Because these valuations contain unobservable inputs, we classified the measurement of fair value of long-lived assets as Level 3. There were no changes to our valuation techniques during the three-month period ended March 31, 2023. Below are our assets and liabilities that are measured at fair value: As of March 31, 2023 As of December 31, 2022 ($ in millions) Carrying Value Level 1 Level 2 Level 3 Carrying Value Level 1 Level 2 Level 3 Recorded at fair value Investments Shift Technologies, Inc. $ 1.3 $ 1.3 $ — $ — $ 1.8 $ 1.8 $ — $ — Derivatives Derivative assets 19.0 — 19.0 — 22.1 — 22.1 — Derivative liabilities 19.0 — 19.0 — 22.1 — 22.1 — Recorded at historical value Fixed rate debt 1 4.625% Senior notes due 2027 400.0 368.0 — — 400.0 364.0 — — 4.375% Senior notes due 2031 550.0 460.6 — — 550.0 448.3 — — 3.875% Senior notes due 2029 800.0 684.0 — — 800.0 656.0 — — Non-recourse notes payable 825.4 — 814.3 — 422.2 — 411.8 — Real estate mortgages and other debt 488.9 — 419.9 — 489.0 — 399.0 — 1 Excluding unamortized debt issuance cost |
ACQUISITIONS
ACQUISITIONS | 3 Months Ended |
Mar. 31, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
ACQUISITIONS | ACQUISITIONS In the first three months of 2023, we completed the following acquisitions: • In February 2023, Thornhill Acura in Canada. • In March 2023, Jardine Motors Group in the United Kingdom. Revenue and operating income contributed by the 2023 acquisitions subsequent to the date of acquisition were as follows (in millions): Three Months Ended March 31, 2023 Revenue $ 127.7 Operating income 10.5 In the first three months of 2022, we completed the following acquisitions: • In January 2022, John L. Sullivan Chevrolet, John L. Sullivan Chrysler Dodge Jeep Ram, and Roseville Toyota in California. • In March 2022, Sahara Chrysler Dodge Jeep Ram, Desert 215 Superstore, and Jeep Only in Nevada. All acquisitions were accounted for as business combinations under the acquisition method of accounting. The results of operations of the acquired stores are included in our Consolidated Financial Statements from the date of acquisition. The following tables summarize the consideration paid for the 2023 acquisitions and the preliminary purchase price allocations for identified assets acquired and liabilities assumed as of the acquisition date: (in millions) Consideration Cash paid, net of cash acquired $ 387.4 Total consideration transferred $ 387.4 (in millions) Assets Acquired and Liabilities Assumed Trade receivables, net $ 52.4 Inventories 397.2 Property and equipment 166.2 Operating lease right-of-use assets 86.7 Other assets 254.2 Floor plan notes payable (329.0) Borrowings on lines of credit (36.4) Deferred taxes, net 10.0 Other liabilities (213.9) Total net assets acquired and liabilities assumed $ 387.4 The purchase price allocations for the acquisitions from the second quarter of 2022 through the first quarter of 2023 are preliminary, and we have not obtained and evaluated all of the detailed information necessary to finalize the opening balance sheet amounts in all respects. We recorded the purchase price allocations based upon information that is currently available and recorded unallocated items as a component of other non-current assets in the Consolidated Balance Sheets. We do not expect all of the goodwill related to acquisitions completed in 2023 to be deductible for federal income tax purposes. In the three-month period ended March 31, 2023, we recorded $1.3 million in acquisition-related expenses as a component of selling, general and administrative expense. Comparatively, we recorded $6.6 million, of acquisition-related expenses in the same period of 2022. The following unaudited pro forma summary presents consolidated information as if all acquisitions in the three-month periods ended March 31, 2023 and 2022 had occurred on January 1, 2022: Three Months Ended March 31, (in millions, except per share amounts) 2023 2022 Revenue $ 7,385.5 $ 7,222.9 Net income attributable to Lithia Motors, Inc. 236.8 352.9 Basic earnings attributable to Lithia Motors, Inc. per share 8.61 11.95 Diluted earnings attributable to Lithia Motors, Inc. per share 8.60 11.91 These amounts have been calculated by applying our accounting policies and estimates. The results of the acquired stores have been adjusted to reflect the following: depreciation on a straight-line basis over the expected lives for property and equipment, accounting for inventory on a specific identification method, and recognition of interest expense for real estate financing related to stores where we purchased the facility. No nonrecurring proforma adjustments directly attributable to the acquisitions are included in the reported proforma revenues and earnings. |
EARNINGS PER SHARE
EARNINGS PER SHARE | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | EARNINGS PER SHARE We calculate basic earnings per share (EPS) by dividing net income attributable to Lithia Motors, Inc. by the weighted average number of common shares outstanding for the period, including vested RSU awards. Diluted EPS is calculated by dividing net income attributable to Lithia Motors, Inc. by the weighted average number of shares outstanding, adjusted for the dilutive effect of unvested RSU awards and employee stock purchases. The following is a reconciliation of net income attributable to Lithia Motors, Inc. and weighted average shares used for our basic EPS and diluted EPS: Three Months Ended March 31, Three Months Ended March 31, (in millions, except per share amounts) 2023 2022 Net income attributable to Lithia Motors, Inc. and applicable to common stockholders $ 228.7 $ 342.2 Weighted average common shares outstanding – basic 27.5 29.5 Effect of employee stock purchases and restricted stock units on weighted average common shares — 0.1 Weighted average common shares outstanding – diluted 27.5 29.6 Basic earnings per share attributable to Lithia Motors, Inc. $ 8.32 $ 11.59 Diluted earnings per share attributable to Lithia Motors, Inc. $ 8.30 $ 11.55 The effect of antidilutive securities on common stock was evaluated for the three-month periods ended March 31, 2023, and 2022 and was determined to be immaterial. |
SEGMENTS
SEGMENTS | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
SEGMENTS | SEGMENTS We operate in two reportable segments: Vehicle Operations and Financing Operations. Our Vehicle Operations consists of all aspects of our auto merchandising and service operations, excluding financing provided by our Financing Operations. Our Financing Operations segment provides financing to customers buying and leasing retail vehicles from our Vehicle Operations. All other remaining unallocated corporate overhead expenses and internal charges are reported under “Corporate and Other”. Asset information by segment is not utilized for purposes of assessing performance or allocating resources and, as a result, such information has not been presented. Certain financial information on a segment basis is as follows: Three Months Ended (in millions) 2023 2022 Vehicle operations revenue $ 6,973.8 $ 6,705.3 Vehicle operations gross profit 1,211.5 1,278.1 Floor plan interest expense (27.7) (4.9) Vehicle operations selling, general and administrative (822.6) (790.9) Vehicle operations income 361.2 482.4 Financing operations interest margin: Interest, fee, and lease income 53.9 22.4 Interest expense (37.5) (3.8) Total interest margin 16.4 18.6 Selling, general and administrative (8.6) (7.2) Total pre-provision income 7.8 11.4 Provision expense (26.3) (3.7) Depreciation and amortization (2.3) (2.7) Financing operations (loss) income (20.8) 5.0 Total segment income for reportable segments 340.4 487.4 Corporate and other 58.2 51.0 Depreciation and amortization (47.3) (36.5) Other interest expense (39.0) (26.2) Other income (expense), net 2.0 (5.8) Income before income taxes $ 314.3 $ 469.8 |
Recent Accounting Pronouncement
Recent Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Changes and Error Corrections [Abstract] | |
Recent Accounting Pronouncements | RECENT ACCOUNTING PRONOUNCEMENTSIn March 2022, the FASB issued an accounting pronouncement (ASU 2022-02) related to troubled debt restructurings (“TDRs”) and vintage disclosures for financing receivables. We adopted this pronouncement and made the necessary updates to our vintage disclosures for the interim period beginning January 1, 2023, and, aside from these disclosure changes, the amendments did not have a material effect on our financial statements. |
INTERIM FINANCIAL STATEMENTS (P
INTERIM FINANCIAL STATEMENTS (Policies) | 3 Months Ended |
Mar. 31, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation | Basis of Presentation These condensed Consolidated Financial Statements contain unaudited information as of March 31, 2023, and for the three months ended March 31, 2023 and 2022. The unaudited interim financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain disclosures required by accounting principles generally accepted in the United States of America for annual financial statements are not included herein. In management’s opinion, these unaudited financial statements reflect all adjustments (which include only normal recurring adjustments) necessary for a fair presentation of the information when read in conjunction with our 2022 audited Consolidated Financial Statements and the related notes thereto. The financial information as of December 31, 2022, is derived from our Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 24, 2023. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year. |
Reclassifications | Reclassifications Certain reclassifications of amounts previously reported have been made to the accompanying Consolidated Financial Statements to maintain consistency and comparability between periods presented. We reclassified certain components within our Consolidated Statements of Cash Flows, to present activity associated with Finance Receivables and Non-Recourse Notes Payable. We also reclassified components of our Consolidated Statements of Operations to present Finance Operations Income, and to change our presentation of segment reporting. |
Commitments and Contingencies | Contract Liabilities We are the obligor on our lifetime oil contracts. Revenue is allocated to these performance obligations and is recognized over time as services are provided to the customer. The amount of revenue recognized is calculated, net of cancellations, using an input method, which most closely depicts performance of the contracts. Our contract liability balances were $293.4 million and $284.3 million as of March 31, 2023, and December 31, 2022, respectively; and we recognized $14.7 million of revenue in the three months ended March 31, 2023 related to our contract liability balance at December 31, 2022. Our contract liability balance is included in accrued liabilities and deferred revenue. Leases We lease certain dealerships, office space, land and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. We have elected not to bifurcate lease and non-lease components related to leases of real property. Most leases include one or more options to renew, with renewal terms that can extend the lease term from one Certain of our lease agreements include rental payments based on a percentage of retail sales over contractual levels and others include rental payments adjusted periodically for inflation. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. Our finance lease liabilities are included in long-term debt, with the current portion included in current maturities of long-term debt. The related assets are included in property, plant and equipment, net of accumulated amortization. These amounts are included in other non-current assets until we finalize our purchase accounting. We rent or sublease certain real estate to third parties. |
Fair Value Measurements | Factors used in determining the fair value of our financial assets and liabilities are summarized into three broad categories: • Level 1 - quoted prices in active markets for identical securities; • Level 2 - other significant observable inputs, including quoted prices for similar securities, interest rates, prepayment spreads, credit risk; and • Level 3 - significant unobservable inputs, including our own assumptions in determining fair value. We determined the carrying value of accounts receivable, trade payables, accrued liabilities, finance receivables, and short-term borrowings approximate their fair values because of the nature of their terms and current market rates of these instruments. We believe the carrying value of our variable rate debt approximates fair value. We have investments primarily consisting of our investment in Shift Technologies, Inc. (Shift), a San Francisco-based digital retail company. Shift has a readily determinable fair value following Shift going public in a reverse-merger deal with Insurance Acquisition, a special purpose acquisition company, in the fourth quarter of 2020. We calculated the fair value of this investment using quoted prices for the identical asset (Level 1) and recorded the fair value as part of other non-current assets. For the three-month period ended March 31, 2023, we recognized a $0.5 million unrealized investment loss related to Shift. For the three-month period ended March 31, 2022, we recognized a $14.9 million unrealized investment loss related to Shift. These amounts were recorded as a component of Other expense, net. We have fixed rate debt primarily consisting of amounts outstanding under our senior notes, non-recourse notes payable, and real estate mortgages. We calculated the estimated fair value of the senior notes using quoted prices for the identical liability (Level 1). The fair value of non-recourse notes payable are measured using observable Level 2 market expectations at each measurement date. The calculated estimated fair values of the fixed rate real estate mortgages and finance lease liabilities use a discounted cash flow methodology with estimated current interest rates based on a similar risk profile and duration (Level 2). The fixed cash flows are discounted and summed to compute the fair value of the debt. We have derivative instruments consisting of an offsetting set of interest rate caps. The fair value of derivative assets and liabilities are measured using observable Level 2 market expectations at each measurement date and is recorded as other current assets, current liabilities and other long-term liabilities in the Consolidated Balance Sheets. |
ACCOUNTS RECEIVABLE (Tables)
ACCOUNTS RECEIVABLE (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
Schedule of Accounts Receivable | Accounts receivable consisted of the following: (in millions) March 31, 2023 December 31, 2022 Contracts in transit $ 397.1 $ 432.5 Trade receivables 135.2 122.6 Vehicle receivables 136.2 105.4 Manufacturer receivables 173.1 151.9 Other receivables, current 4.6 3.8 846.2 816.2 Less: Allowance for doubtful accounts (3.1) (3.1) Total accounts receivable, net $ 843.1 $ 813.1 Finance receivables consisted of the following: (in millions) March 31, 2023 December 31, 2022 Asset-backed term funding $ 993.0 $ 482.1 Warehouse facilities 1,254.9 1,383.9 Other managed receivables 419.1 390.9 Total finance receivables 2,667.0 2,256.9 Less: Allowance for finance receivable losses (82.2) (69.3) Finance receivables, net $ 2,584.8 $ 2,187.6 |
INVENTORIES AND FLOOR PLAN NO_2
INVENTORIES AND FLOOR PLAN NOTES PAYABLE (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Inventory Disclosure [Abstract] | |
Schedule of Inventories | The components of inventories, net, consisted of the following: (in millions) March 31, 2023 December 31, 2022 New vehicles $ 2,139.7 $ 1,679.8 Used vehicles 1,502.2 1,529.3 Parts and accessories 213.7 200.3 Total inventories $ 3,855.6 $ 3,409.4 |
Schedule of Debt | (in millions) March 31, 2023 December 31, 2022 Floor plan notes payable: non-trade $ 1,664.9 $ 1,489.4 Floor plan notes payable 999.3 627.2 Total floor plan debt $ 2,664.2 $ 2,116.6 |
FINANCE RECEIVABLES (Tables)
FINANCE RECEIVABLES (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
Schedule of Accounts Receivable | Accounts receivable consisted of the following: (in millions) March 31, 2023 December 31, 2022 Contracts in transit $ 397.1 $ 432.5 Trade receivables 135.2 122.6 Vehicle receivables 136.2 105.4 Manufacturer receivables 173.1 151.9 Other receivables, current 4.6 3.8 846.2 816.2 Less: Allowance for doubtful accounts (3.1) (3.1) Total accounts receivable, net $ 843.1 $ 813.1 Finance receivables consisted of the following: (in millions) March 31, 2023 December 31, 2022 Asset-backed term funding $ 993.0 $ 482.1 Warehouse facilities 1,254.9 1,383.9 Other managed receivables 419.1 390.9 Total finance receivables 2,667.0 2,256.9 Less: Allowance for finance receivable losses (82.2) (69.3) Finance receivables, net $ 2,584.8 $ 2,187.6 |
Financing Receivable, Noncurrent, Allowance for Credit Loss | The allowances for credit losses related to finance receivables consisted of the following changes during the period: Three Months Ended March 31, (in millions) 2023 2022 Allowance at beginning of period $ 69.3 $ 25.0 Charge-offs (24.8) (10.3) Recoveries 11.4 4.3 Provision expense 26.3 10.4 Allowance at end of period $ 82.2 $ 29.4 |
Financing Receivable Credit Quality Indicators | Charge-off activity by year of origination: Three Months Ended March 31, (in millions) 2023 2022 2023 $ 0.1 $ — 2022 14.2 — 2021 8.9 7.1 2020 1.0 1.8 Other finance receivables 1 0.6 1.4 Total charge-offs $ 24.8 $ 10.3 1 Includes legacy portfolio, loans that are originated with no FICO score available, and lease receivables. Ending auto loan receivables (principal balances) by FICO score: As of March 31, 2023 Year of Origination ($ in millions) 2023 2022 2021 2020 Total <599 1 $ 24.1 $ 59.1 $ 26.7 $ 4.1 $ 114.0 600-699 181.8 613.6 218.1 23.7 1,037.2 700-774 190.5 543.0 88.2 8.7 830.4 775+ 163.0 340.4 19.5 4.1 527.0 Total auto loan receivables $ 559.4 $ 1,556.1 $ 352.5 $ 40.6 2,508.6 Other finance receivables 1 158.4 Total finance receivables $ 2,667.0 As of December 31, 2022 Year of Origination ($ in millions) 2022 2021 2020 Total <599 1 $ 63.0 $ 30.3 $ 4.8 $ 98.1 600-699 652.6 243.4 27.2 923.2 700-774 575.9 97.9 10.0 683.8 775+ 369.5 21.5 4.5 395.5 Total auto loan receivables $ 1,661.0 $ 393.1 46.6 2,100.6 Other finance receivables 1 156.3 Total finance receivables $ 2,256.9 1 Includes legacy portfolio, loans that are originated with no FICO score available, and lease receivables. |
GOODWILL AND FRANCHISE VALUE (T
GOODWILL AND FRANCHISE VALUE (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Goodwill | The changes in the carrying amounts of goodwill are as follows: (in millions) Vehicle Operations Financing Operations Consolidated Balance as of December 31, 2021 ¹ $ 977.3 $ — $ 977.3 Additions through acquisitions 2 483.4 17.0 500.4 Reductions through divestitures (17.9) — (17.9) Currency translation 0.7 0.2 0.9 Balance as of December 31, 2022 ¹ 1,443.5 17.2 1,460.7 Additions through acquisitions 3 56.5 — 56.5 Reductions through divestitures (1.1) — (1.1) Currency translation 0.1 — 0.1 Balance as of March 31, 2023 ¹ $ 1,499.0 $ 17.2 $ 1,516.2 1 Net of accumulated impairment losses of $299.3 million recorded during the year ended December 31, 2008. 2 Our purchase price allocation for the 2021 acquisitions were finalized in 2022. As a result, we added $500.4 million of goodwill. 3 Our purchase price allocation for a portion of the 2022 acquisitions were finalized in 2023. As a result, we added $56.5 million of goodwill. Our purchase price allocation for the remaining 2022 and 2023 acquisitions are preliminary and goodwill is not yet allocated to our segments. These amounts are included in other non-current assets until we finalize our purchase accounting. See Note 11 – Acquisitions. |
Schedule of Franchise Value | The changes in the carrying amounts of franchise value are as follows: (in millions) Franchise Value Balance as of December 31, 2021 $ 799.1 Additions through acquisitions 1 1,088.4 Reductions through divestitures (33.6) Currency translation 2.3 Balance as of December 31, 2022 1,856.2 Additions through acquisitions 2 81.1 Reductions through divestitures (8.5) Currency translation 0.2 Balance as of March 31, 2023 $ 1,929.0 1 Our purchase price allocation for the 2021 acquisitions were finalized in 2022. As a result, we added $1.1 billion of franchise value. 2 Our purchase price allocations for a portion of the 2022 acquisitions were finalized in 2023. As a result, we added $81.1 million of franchise value. Our purchase price allocation for the remaining 2022 and 2023 acquisitions are preliminary and franchise value is not yet allocated to our reporting units. These amounts are included in other non-current assets until we finalize our purchase accounting. See Note 11 – Acquisitions. |
NET INVESTMENT IN OPERATING L_2
NET INVESTMENT IN OPERATING LEASES (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of Net Investment in Operating Leases | Net investment in operating leases was as follows: (in millions) March 31, 2023 December 31, 2022 Vehicles, at cost 1 $ 93.0 $ 92.2 Accumulated depreciation 1 (8.3) (7.6) Net investment in operating leases $ 84.7 $ 84.6 1 Vehicles, at cost and accumulated depreciation are recorded in other current assets on the Consolidated Balance Sheets. |
DEBT (Tables)
DEBT (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of Line of Credit Facilities | The annual interest rates associated with our floor plan commitments are as follows: Commitment Annual Interest Rate at March 31, 2023 New vehicle floor plan 6.07% Used vehicle floor plan 6.37% Service loaner floor plan 6.07% Revolving line of credit 5.97% |
Schedule of Long-Term Debt Instruments | In February 2023, we issued approximately $480 million in non-recourse notes payable related to the asset-backed term funding transaction. Below is a summary of outstanding non-recourse notes payable issued: ($ in millions) Balance as of March 31, 2023 Initial Principal Amount Issuance Date Interest Rate Final Distribution Date LAD Auto Receivables Trust 2021-1 Class A $ 92.7 $ 282.8 11/24/21 1.300% 08/17/26 LAD Auto Receivables Trust 2021-1 Class B 18.3 18.3 11/24/21 1.940% 11/16/26 LAD Auto Receivables Trust 2021-1 Class C 26.0 26.0 11/24/21 2.350% 04/15/27 LAD Auto Receivables Trust 2021-1 Class D 17.2 17.2 11/24/21 3.990% 11/15/29 LAD Auto Receivables Trust 2022-1 Class A 182.0 259.7 08/17/22 5.210% 06/15/27 LAD Auto Receivables Trust 2022-1 Class B 15.5 15.5 08/17/22 5.870% 09/15/27 LAD Auto Receivables Trust 2022-1 Class C 23.0 23.0 08/17/22 6.850% 04/15/30 LAD Auto Receivables Trust 2023-1 Class A-1 46.2 75.1 02/14/23 4.929% 02/15/24 LAD Auto Receivables Trust 2023-1 Class A-2 242.0 242.0 02/14/23 5.680% 10/15/26 LAD Auto Receivables Trust 2023-1 Class A-3 74.4 74.4 02/14/23 5.480% 06/15/27 LAD Auto Receivables Trust 2023-1 Class B 20.1 20.1 02/14/23 5.590% 08/16/27 LAD Auto Receivables Trust 2023-1 Class C 36.7 36.7 02/14/23 6.180% 12/15/27 LAD Auto Receivables Trust 2023-1 Class D 31.3 31.3 02/14/23 7.300% 06/17/30 Total non-recourse notes payable $ 825.4 $ 1,122.1 |
EQUITY AND REDEEMABLE NON-CON_2
EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
Schedule of Share Repurchases | Repurchases Occurring in 2023 Cumulative Repurchases as of March 31, 2023 Shares Average Price Shares Average Price Share Repurchase Authorization — $ — 6,904,781 $ 173.59 |
FAIR VALUE MEASUREMENTS (Tables
FAIR VALUE MEASUREMENTS (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis | Below are our assets and liabilities that are measured at fair value: As of March 31, 2023 As of December 31, 2022 ($ in millions) Carrying Value Level 1 Level 2 Level 3 Carrying Value Level 1 Level 2 Level 3 Recorded at fair value Investments Shift Technologies, Inc. $ 1.3 $ 1.3 $ — $ — $ 1.8 $ 1.8 $ — $ — Derivatives Derivative assets 19.0 — 19.0 — 22.1 — 22.1 — Derivative liabilities 19.0 — 19.0 — 22.1 — 22.1 — Recorded at historical value Fixed rate debt 1 4.625% Senior notes due 2027 400.0 368.0 — — 400.0 364.0 — — 4.375% Senior notes due 2031 550.0 460.6 — — 550.0 448.3 — — 3.875% Senior notes due 2029 800.0 684.0 — — 800.0 656.0 — — Non-recourse notes payable 825.4 — 814.3 — 422.2 — 411.8 — Real estate mortgages and other debt 488.9 — 419.9 — 489.0 — 399.0 — 1 Excluding unamortized debt issuance cost |
ACQUISITIONS (Tables)
ACQUISITIONS (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
Pro Forma Summary of All Acquisitions | Revenue and operating income contributed by the 2023 acquisitions subsequent to the date of acquisition were as follows (in millions): Three Months Ended March 31, 2023 Revenue $ 127.7 Operating income 10.5 The following unaudited pro forma summary presents consolidated information as if all acquisitions in the three-month periods ended March 31, 2023 and 2022 had occurred on January 1, 2022: Three Months Ended March 31, (in millions, except per share amounts) 2023 2022 Revenue $ 7,385.5 $ 7,222.9 Net income attributable to Lithia Motors, Inc. 236.8 352.9 Basic earnings attributable to Lithia Motors, Inc. per share 8.61 11.95 Diluted earnings attributable to Lithia Motors, Inc. per share 8.60 11.91 |
Summary of Acquisitions | The following tables summarize the consideration paid for the 2023 acquisitions and the preliminary purchase price allocations for identified assets acquired and liabilities assumed as of the acquisition date: (in millions) Consideration Cash paid, net of cash acquired $ 387.4 Total consideration transferred $ 387.4 |
Assets Acquired and Liabilities Assumed | (in millions) Assets Acquired and Liabilities Assumed Trade receivables, net $ 52.4 Inventories 397.2 Property and equipment 166.2 Operating lease right-of-use assets 86.7 Other assets 254.2 Floor plan notes payable (329.0) Borrowings on lines of credit (36.4) Deferred taxes, net 10.0 Other liabilities (213.9) Total net assets acquired and liabilities assumed $ 387.4 |
EARNINGS PER SHARE (Tables)
EARNINGS PER SHARE (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | The following is a reconciliation of net income attributable to Lithia Motors, Inc. and weighted average shares used for our basic EPS and diluted EPS: Three Months Ended March 31, Three Months Ended March 31, (in millions, except per share amounts) 2023 2022 Net income attributable to Lithia Motors, Inc. and applicable to common stockholders $ 228.7 $ 342.2 Weighted average common shares outstanding – basic 27.5 29.5 Effect of employee stock purchases and restricted stock units on weighted average common shares — 0.1 Weighted average common shares outstanding – diluted 27.5 29.6 Basic earnings per share attributable to Lithia Motors, Inc. $ 8.32 $ 11.59 Diluted earnings per share attributable to Lithia Motors, Inc. $ 8.30 $ 11.55 |
SEGMENTS (Tables)
SEGMENTS (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
Schedule of Certain Information on a Segment Basis | Certain financial information on a segment basis is as follows: Three Months Ended (in millions) 2023 2022 Vehicle operations revenue $ 6,973.8 $ 6,705.3 Vehicle operations gross profit 1,211.5 1,278.1 Floor plan interest expense (27.7) (4.9) Vehicle operations selling, general and administrative (822.6) (790.9) Vehicle operations income 361.2 482.4 Financing operations interest margin: Interest, fee, and lease income 53.9 22.4 Interest expense (37.5) (3.8) Total interest margin 16.4 18.6 Selling, general and administrative (8.6) (7.2) Total pre-provision income 7.8 11.4 Provision expense (26.3) (3.7) Depreciation and amortization (2.3) (2.7) Financing operations (loss) income (20.8) 5.0 Total segment income for reportable segments 340.4 487.4 Corporate and other 58.2 51.0 Depreciation and amortization (47.3) (36.5) Other interest expense (39.0) (26.2) Other income (expense), net 2.0 (5.8) Income before income taxes $ 314.3 $ 469.8 |
ACCOUNTS RECEIVABLE - Summary o
ACCOUNTS RECEIVABLE - Summary of Accounts Receivable (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | $ 846.2 | $ 816.2 |
Less: Allowance for doubtful accounts | (3.1) | (3.1) |
Total accounts receivable, net | 843.1 | 813.1 |
Contracts in transit | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | 397.1 | 432.5 |
Trade receivables | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | 135.2 | 122.6 |
Vehicle receivables | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | 136.2 | 105.4 |
Manufacturer receivables | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | 173.1 | 151.9 |
Other receivables, current | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivable, before allowance for credit loss | $ 4.6 | $ 3.8 |
INVENTORIES AND FLOOR PLAN NO_3
INVENTORIES AND FLOOR PLAN NOTES PAYABLE - Schedule of Inventories (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Inventory [Line Items] | ||
Total inventories | $ 3,855.6 | $ 3,409.4 |
New vehicles | ||
Inventory [Line Items] | ||
Total inventories | 2,139.7 | 1,679.8 |
Used vehicles | ||
Inventory [Line Items] | ||
Total inventories | 1,502.2 | 1,529.3 |
Parts and accessories | ||
Inventory [Line Items] | ||
Total inventories | $ 213.7 | $ 200.3 |
INVENTORIES AND FLOOR PLAN NO_4
INVENTORIES AND FLOOR PLAN NOTES PAYABLE - Schedule of Debt (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Inventory Disclosure [Abstract] | ||
Floor plan notes payable: non-trade | $ 1,664.9 | $ 1,489.4 |
Floor plan notes payable | 999.3 | 627.2 |
Total floor plan debt | $ 2,664.2 | $ 2,116.6 |
FINANCE RECEIVABLES - Additiona
FINANCE RECEIVABLES - Additional Information (Details) - Auto Loan and Lease Receivables | Mar. 31, 2023 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |
Receivables, 60 days or less past due, percent | 99% |
Receivables, 60 days or less past due, non-accrual status, percent | 1% |
FINANCE RECEIVABLES - Schedule
FINANCE RECEIVABLES - Schedule of Acounts Receivable (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Total finance receivables | $ 2,667 | $ 2,256.9 | ||
Less: Allowance for finance receivable losses | (82.2) | (69.3) | $ (29.4) | $ (25) |
Finance receivables, net | 2,584.8 | 2,187.6 | ||
Asset-backed term funding | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Total finance receivables | 993 | 482.1 | ||
Warehouse facilities | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Total finance receivables | 1,254.9 | 1,383.9 | ||
Other managed receivables | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Total finance receivables | $ 419.1 | $ 390.9 |
FINANCE RECEIVABLES - Financing
FINANCE RECEIVABLES - Financing Receivable, Noncurrent, Allowance for Credit Loss (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Financing Receivable, Allowance for Credit Loss [Roll Forward] | ||
Allowance at beginning of period | $ 69.3 | $ 25 |
Charge-offs | (24.8) | (10.3) |
Recoveries | 11.4 | 4.3 |
Provision expense | 26.3 | 10.4 |
Allowance at end of period | $ 82.2 | $ 29.4 |
FINANCE RECEIVABLES - Schedul_2
FINANCE RECEIVABLES - Schedule of Charge-off Activity (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Financing Receivable Excluding Accrued Interest Allowance For Credit Loss Writeoff By Origination Year [Abstract] | ||
2023 | $ 0.1 | $ 0 |
2022 | 14.2 | 0 |
2021 | 8.9 | 7.1 |
2020 | 1 | 1.8 |
Other finance receivables | 0.6 | 1.4 |
Total charge-offs | $ 24.8 | $ 10.3 |
FINANCE RECEIVABLES - Financi_2
FINANCE RECEIVABLES - Financing Receivable Credit Quality Indicators (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Total finance receivables | $ 2,667 | $ 2,256.9 |
Automobile Loan | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Current year | 559.4 | 1,661 |
Fiscal year before current fiscal year | 1,556.1 | 393.1 |
Two years before current fiscal year | 352.5 | 46.6 |
Three years before current fiscal year | 40.6 | |
Total finance receivables | 2,508.6 | 2,100.6 |
Other Finance Receivables | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Total finance receivables | 158.4 | 156.3 |
Less than 599 | Automobile Loan | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Current year | 24.1 | 63 |
Fiscal year before current fiscal year | 59.1 | 30.3 |
Two years before current fiscal year | 26.7 | 4.8 |
Three years before current fiscal year | 4.1 | |
Total finance receivables | 114 | 98.1 |
FICO Score, 600 to 699 | Automobile Loan | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Current year | 181.8 | 652.6 |
Fiscal year before current fiscal year | 613.6 | 243.4 |
Two years before current fiscal year | 218.1 | 27.2 |
Three years before current fiscal year | 23.7 | |
Total finance receivables | 1,037.2 | 923.2 |
FICO Score, 700 to 774 | Automobile Loan | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Current year | 190.5 | 575.9 |
Fiscal year before current fiscal year | 543 | 97.9 |
Two years before current fiscal year | 88.2 | 10 |
Three years before current fiscal year | 8.7 | |
Total finance receivables | 830.4 | 683.8 |
FICO Score, Greater than 775 | Automobile Loan | ||
Financing Receivable, Allowance for Credit Loss [Line Items] | ||
Current year | 163 | 369.5 |
Fiscal year before current fiscal year | 340.4 | 21.5 |
Two years before current fiscal year | 19.5 | 4.5 |
Three years before current fiscal year | 4.1 | |
Total finance receivables | $ 527 | $ 395.5 |
GOODWILL AND FRANCHISE VALUE -
GOODWILL AND FRANCHISE VALUE - Schedule of Goodwill (Details) - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2008 | |
Goodwill [Roll Forward] | |||
Beginning balance | $ 1,460.7 | $ 977.3 | |
Additions through acquisitions | 56.5 | 500.4 | |
Reductions through divestitures | (1.1) | (17.9) | |
Currency translation | 0.1 | 0.9 | |
Ending balance | 1,516.2 | 1,460.7 | |
Accumulated impairment loss | $ 299.3 | ||
Vehicle Operations | |||
Goodwill [Roll Forward] | |||
Beginning balance | 1,443.5 | 977.3 | |
Additions through acquisitions | 56.5 | 483.4 | |
Reductions through divestitures | (1.1) | (17.9) | |
Currency translation | 0.1 | 0.7 | |
Ending balance | 1,499 | 1,443.5 | |
Financing Operations | |||
Goodwill [Roll Forward] | |||
Beginning balance | 17.2 | 0 | |
Additions through acquisitions | 0 | 17 | |
Reductions through divestitures | 0 | 0 | |
Currency translation | 0 | 0.2 | |
Ending balance | $ 17.2 | $ 17.2 |
GOODWILL AND FRANCHISE VALUE _2
GOODWILL AND FRANCHISE VALUE - Schedule of Franchise Value (Details) - Franchise Rights - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Indefinite-lived Intangible Assets [Roll Forward] | ||
Balance as of beginning of period | $ 1,856.2 | $ 799.1 |
Additions through acquisitions | 81.1 | 1,088.4 |
Reductions through divestitures | (8.5) | (33.6) |
Currency translation | 0.2 | 2.3 |
Balance as of end of period | $ 1,929 | $ 1,856.2 |
NET INVESTMENT IN OPERATING L_3
NET INVESTMENT IN OPERATING LEASES (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Investments, Debt and Equity Securities [Abstract] | ||
Vehicles, at cost | $ 93 | $ 92.2 |
Accumulated depreciation | (8.3) | (7.6) |
Net investment in operating leases | $ 84.7 | $ 84.6 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 USD ($) option | Dec. 31, 2022 USD ($) | |
Other Commitments [Line Items] | ||
Contract liability | $ 293.4 | $ 284.3 |
Contract liability, revenue recognized | $ 14.7 | |
Lease renewal option | option | 1 | |
Minimum | ||
Other Commitments [Line Items] | ||
Lease renewal term | 1 year | |
Maximum | ||
Other Commitments [Line Items] | ||
Lease renewal term | 24 years |
DEBT - Additional Information (
DEBT - Additional Information (Details) - Syndicated Credit Facility - Line of credit | Feb. 09, 2023 USD ($) financeCompany financialInstitution |
Debt Instrument [Line Items] | |
Debt instrument, number of counter-parties | financialInstitution | 20 |
Debt instrument, number of manufacturer-affiliated finance companies | financeCompany | 8 |
Financing commitment amount | $ 4,500,000,000 |
Total financing commitment (up to) | 5,500,000,000 |
Used vehicle floor plan | |
Debt Instrument [Line Items] | |
Total financing commitment (up to) | $ 800,000,000 |
Option to reallocate commitment, maximum aggregate commitment threshold percentage | 40% |
Used vehicle floor plan | SOFR | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 1.40% |
Revolving line of credit | |
Debt Instrument [Line Items] | |
Total financing commitment (up to) | $ 1,700,000,000 |
Revolving line of credit | SOFR | Minimum | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 1% |
Revolving line of credit | SOFR | Maximum | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 2% |
New vehicle floor plan | |
Debt Instrument [Line Items] | |
Total financing commitment (up to) | $ 1,950,000,000 |
New vehicle floor plan | SOFR | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 0.10% |
New vehicle floor plan | Prime Rate | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 1.10% |
Service loaner floor plan | |
Debt Instrument [Line Items] | |
Total financing commitment (up to) | $ 50,000,000 |
Option to reallocate commitment, maximum aggregate commitment threshold percentage | 3% |
Service loaner floor plan | SOFR | |
Debt Instrument [Line Items] | |
Basis spread on variable rate | 1.20% |
DEBT- Schedule of Credit Facili
DEBT- Schedule of Credit Facilities (Details) - Line of Credit - Syndicated Credit Facility | Mar. 31, 2023 |
New vehicle floor plan | |
Line of Credit Facility [Line Items] | |
Annual interest rates | 6.07% |
Used vehicle floor plan | |
Line of Credit Facility [Line Items] | |
Annual interest rates | 6.37% |
Service loaner floor plan | |
Line of Credit Facility [Line Items] | |
Annual interest rates | 6.07% |
Revolving line of credit | |
Line of Credit Facility [Line Items] | |
Annual interest rates | 5.97% |
DEBT - Schedule of Non-Recourse
DEBT - Schedule of Non-Recourse Notes Payable (Details) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | |
Feb. 28, 2023 | Mar. 31, 2023 | Mar. 31, 2022 | |
Debt Instrument [Line Items] | |||
Proceeds from issuance of non-recourse notes payable | $ 479.7 | $ 0 | |
Non-recourse | Asset Backed Funding Vehicles | |||
Debt Instrument [Line Items] | |||
Proceeds from issuance of non-recourse notes payable | $ 480 | ||
Non-recourse notes payable | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | 825.4 | ||
Aggregate principal amount | 1,122.1 | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2021-1 Class A | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | 92.7 | ||
Aggregate principal amount | $ 282.8 | ||
Stated interest rate (percent) | 1.30% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2021-1 Class B | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 18.3 | ||
Aggregate principal amount | $ 18.3 | ||
Stated interest rate (percent) | 1.94% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2021-1 Class C | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 26 | ||
Aggregate principal amount | $ 26 | ||
Stated interest rate (percent) | 2.35% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2021-1 Class D | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 17.2 | ||
Aggregate principal amount | $ 17.2 | ||
Stated interest rate (percent) | 3.99% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2022-1 Class A | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 182 | ||
Aggregate principal amount | $ 259.7 | ||
Stated interest rate (percent) | 5.21% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2022-1 Class B | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 15.5 | ||
Aggregate principal amount | $ 15.5 | ||
Stated interest rate (percent) | 5.87% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2022-1 Class C | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 23 | ||
Aggregate principal amount | $ 23 | ||
Stated interest rate (percent) | 6.85% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class A-1 | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 46.2 | ||
Aggregate principal amount | $ 75.1 | ||
Stated interest rate (percent) | 4.929% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class A-2 | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 242 | ||
Aggregate principal amount | $ 242 | ||
Stated interest rate (percent) | 5.68% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class A-3 | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 74.4 | ||
Aggregate principal amount | $ 74.4 | ||
Stated interest rate (percent) | 5.48% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class B | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 20.1 | ||
Aggregate principal amount | $ 20.1 | ||
Stated interest rate (percent) | 5.59% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class C | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 36.7 | ||
Aggregate principal amount | $ 36.7 | ||
Stated interest rate (percent) | 6.18% | ||
Non-recourse notes payable | LAD Auto Receivables Trust 2023-1 Class D | Non-recourse | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 31.3 | ||
Aggregate principal amount | $ 31.3 | ||
Stated interest rate (percent) | 7.30% |
EQUITY AND REDEEMABLE NON-CON_3
EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS - Additional Information (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2023 | Nov. 01, 2022 | |
Equity, Class of Treasury Stock [Line Items] | ||
Additional authorized repurchase amount | $ 450,000,000 | |
Share repurchase authorization | $ 501,400,000 | |
Restricted Stock Units (RSUs) | ||
Equity, Class of Treasury Stock [Line Items] | ||
Number of shares repurchased (in shares) | 70,395 | |
Average purchase price per share (in dollars per share) | $ 204.75 | |
Amount related to tax withholdings associated with vesting of RSUs | $ 14,400,000 |
EQUITY AND REDEEMABLE NON-CON_4
EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS - Summary of Share Repurchases (Details) | 3 Months Ended |
Mar. 31, 2023 $ / shares shares | |
Equity [Abstract] | |
Repurchases, Shares | shares | 0 |
Repurchases, Average Price (in dollars per share) | $ / shares | $ 0 |
Cumulative Repurchases, Shares | shares | 6,904,781 |
Cumulative Repurchases, Average Purchase Price (in dollars per share) | $ / shares | $ 173.59 |
FAIR VALUE MEASUREMENTS - Addit
FAIR VALUE MEASUREMENTS - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unrealized gain (loss) | $ (0.5) | $ (14.9) |
Shift Technologies, Inc. | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unrealized gain (loss) | $ (0.5) | $ (14.9) |
FAIR VALUE MEASUREMENTS - Asset
FAIR VALUE MEASUREMENTS - Assets Measured at Fair Value on a Recurring Basis (Details) - USD ($) $ in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
4.625% Senior notes due 2027 | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Stated interest rate (percent) | 4.625% | |
4.375% Senior notes due 2031 | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Stated interest rate (percent) | 4.375% | |
3.875% Senior notes due 2029 | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Stated interest rate (percent) | 3.875% | |
Fair Value, Recurring | Carrying Value | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Shift Technologies, Inc. | $ 1.3 | $ 1.8 |
Derivative assets | 19 | 22.1 |
Derivative liabilities | 19 | 22.1 |
Fair Value, Recurring | Carrying Value | Non-recourse notes payable | Non-recourse | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 825.4 | 422.2 |
Fair Value, Recurring | Carrying Value | Real estate mortgages and other debt | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 488.9 | 489 |
Fair Value, Recurring | 4.625% Senior notes due 2027 | Carrying Value | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 400 | 400 |
Fair Value, Recurring | 4.375% Senior notes due 2031 | Carrying Value | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 550 | 550 |
Fair Value, Recurring | 3.875% Senior notes due 2029 | Carrying Value | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 800 | 800 |
Fair Value, Recurring | Level 1 | Estimate of Fair Value Measurement | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Shift Technologies, Inc. | 1.3 | 1.8 |
Derivative assets | 0 | 0 |
Derivative liabilities | 0 | 0 |
Fair Value, Recurring | Level 1 | Estimate of Fair Value Measurement | Non-recourse notes payable | Non-recourse | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 1 | Estimate of Fair Value Measurement | Real estate mortgages and other debt | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 1 | 4.625% Senior notes due 2027 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 368 | 364 |
Fair Value, Recurring | Level 1 | 4.375% Senior notes due 2031 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 460.6 | 448.3 |
Fair Value, Recurring | Level 1 | 3.875% Senior notes due 2029 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 684 | 656 |
Fair Value, Recurring | Level 2 | Estimate of Fair Value Measurement | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Shift Technologies, Inc. | 0 | 0 |
Derivative assets | 19 | 22.1 |
Derivative liabilities | 19 | 22.1 |
Fair Value, Recurring | Level 2 | Estimate of Fair Value Measurement | Non-recourse notes payable | Non-recourse | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 814.3 | 411.8 |
Fair Value, Recurring | Level 2 | Estimate of Fair Value Measurement | Real estate mortgages and other debt | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 419.9 | 399 |
Fair Value, Recurring | Level 2 | 4.625% Senior notes due 2027 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 2 | 4.375% Senior notes due 2031 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 2 | 3.875% Senior notes due 2029 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 3 | Estimate of Fair Value Measurement | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Shift Technologies, Inc. | 0 | 0 |
Derivative assets | 0 | 0 |
Derivative liabilities | 0 | 0 |
Fair Value, Recurring | Level 3 | Estimate of Fair Value Measurement | Non-recourse notes payable | Non-recourse | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 3 | Estimate of Fair Value Measurement | Real estate mortgages and other debt | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 3 | 4.625% Senior notes due 2027 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 3 | 4.375% Senior notes due 2031 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | 0 | 0 |
Fair Value, Recurring | Level 3 | 3.875% Senior notes due 2029 | Estimate of Fair Value Measurement | Senior Notes | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Long-term debt | $ 0 | $ 0 |
ACQUISITIONS - Revenue and Oper
ACQUISITIONS - Revenue and Operating Income from Acquisitions (Details) - 2023 Acquisition $ in Millions | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Business Acquisition [Line Items] | |
Revenue | $ 127.7 |
Operating income | $ 10.5 |
ACQUISITIONS - Summary of Acqui
ACQUISITIONS - Summary of Acquisitions (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Business Acquisition [Line Items] | ||
Cash paid, net of cash acquired | $ 387.4 | $ 326.5 |
2023 Acquisition | ||
Business Acquisition [Line Items] | ||
Cash paid, net of cash acquired | 387.4 | |
Total consideration transferred | $ 387.4 |
ACQUISITIONS - Assets Acquired
ACQUISITIONS - Assets Acquired and Liabilities Assumed (Details) - 2023 Acquisition $ in Millions | Mar. 31, 2023 USD ($) |
Business Acquisition [Line Items] | |
Trade receivables, net | $ 52.4 |
Inventories | 397.2 |
Property and equipment | 166.2 |
Operating lease right-of-use assets | 86.7 |
Other assets | 254.2 |
Floor plan notes payable | (329) |
Borrowings on lines of credit | (36.4) |
Deferred taxes, net | 10 |
Other liabilities | (213.9) |
Total net assets acquired and liabilities assumed | $ 387.4 |
ACQUISITIONS - Additional Infor
ACQUISITIONS - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Business Combination and Asset Acquisition [Abstract] | ||
Acquisition-related expenses | $ 1.3 | $ 6.6 |
ACQUISITIONS - Pro Forma Summar
ACQUISITIONS - Pro Forma Summary of All Acquisitions (Details) - USD ($) $ / shares in Units, $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Business Combination and Asset Acquisition [Abstract] | ||
Revenue | $ 7,385.5 | $ 7,222.9 |
Net income attributable to Lithia Motors, Inc. | $ 236.8 | $ 352.9 |
Basic earnings attributable to Lithia Motors, Inc. per share (in dollars per share) | $ 8.61 | $ 11.95 |
Diluted earnings attributable to Lithia Motors, Inc. per share (in dollars per share) | $ 8.60 | $ 11.91 |
EARNINGS PER SHARE (Details)
EARNINGS PER SHARE (Details) - USD ($) $ / shares in Units, shares in Millions, $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Earnings Per Share [Abstract] | ||
Net income attributable to Lithia Motors, Inc. and applicable to common stockholders | $ 228.7 | $ 342.2 |
Weighted average common shares outstanding - basic (in shares) | 27.5 | 29.5 |
Effect of employee stock purchases and restricted stock units on weighted average common shares (in shares) | 0 | 0.1 |
Weighted average common shares outstanding – diluted (in shares) | 27.5 | 29.6 |
Basic earnings per share attributable to Lithia Motors, Inc. (in dollars per share) | $ 8.32 | $ 11.59 |
Diluted earnings per share attributable to Lithia Motors, Inc. (in dollars per share) | $ 8.30 | $ 11.55 |
SEGMENTS - Additional Informati
SEGMENTS - Additional Information (Details) | 3 Months Ended |
Mar. 31, 2023 segment | |
Segment Reporting [Abstract] | |
Number of reportable segments | 2 |
SEGMENTS - Schedule of Certain
SEGMENTS - Schedule of Certain Financial Information on a Segment Basis (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Segment Reporting Information [Line Items] | ||
Total revenues | $ 6,973.8 | $ 6,705.3 |
Gross profit | 1,211.5 | 1,278.1 |
Floor plan interest expense | (27.7) | (4.9) |
Selling, general and administrative | (764.4) | (739.9) |
Operating income | 379 | 506.7 |
Depreciation and amortization | (47.3) | (36.5) |
Income before income taxes | 314.3 | 469.8 |
Depreciation and amortization | (49.6) | (39.2) |
Other interest expense | (39) | (26.2) |
Other income (expense), net | 2 | (5.8) |
Operating segments | ||
Segment Reporting Information [Line Items] | ||
Floor plan interest expense | (27.7) | (4.9) |
Income before income taxes | 340.4 | 487.4 |
Operating segments | Vehicle Operations | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 6,973.8 | 6,705.3 |
Gross profit | 1,211.5 | 1,278.1 |
Selling, general and administrative | (822.6) | (790.9) |
Operating income | 361.2 | 482.4 |
Operating segments | Financing Operations | ||
Segment Reporting Information [Line Items] | ||
Selling, general and administrative | (8.6) | (7.2) |
Interest, fee, and lease income | 53.9 | 22.4 |
Interest expense | (37.5) | (3.8) |
Total interest margin | 16.4 | 18.6 |
Total pre-provision income | 7.8 | 11.4 |
Provision expense | (26.3) | (3.7) |
Depreciation and amortization | (2.3) | (2.7) |
Financing operations (loss) income | (20.8) | 5 |
Corporate and other | ||
Segment Reporting Information [Line Items] | ||
Income before income taxes | 58.2 | 51 |
Segment reconciling items | ||
Segment Reporting Information [Line Items] | ||
Depreciation and amortization | (47.3) | (36.5) |
Other interest expense | (39) | (26.2) |
Other income (expense), net | $ 2 | $ (5.8) |