XML 47 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments Information (Restated) (Tables)
6 Months Ended
Jun. 30, 2017
Segment Information (Restated)  
Reportable segment revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 

 

June 30, 

 

June 30, 

 

June 30, 

($ in thousands)

 

2017

    

2016

    

2017

    

2016

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Services and Plans

 

$

48,103

 

$

45,428

 

$

98,349

 

$

90,426

Retail

 

 

1,230,923

 

 

1,019,831

 

 

2,062,312

 

 

1,770,864

Total consolidated revenue

 

$

1,279,026

 

$

1,065,259

 

$

2,160,661

 

$

1,861,290

 

Reportable segment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 

 

June 30, 

 

June 30, 

 

June 30, 

($ in thousands)

   

2017

   

2016

   

2017

   

2016

Segment income (1):

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Services and Plans

 

$

23,959

 

$

22,503

 

$

50,212

 

$

44,101

Retail

 

 

117,042

 

 

82,908

 

 

163,185

 

 

118,114

Total segment income

 

 

141,001

 

 

105,411

 

 

213,397

 

 

162,215

Corporate & other

 

 

(3,483)

 

 

(711)

 

 

(4,424)

 

 

(1,329)

Depreciation and amortization

 

 

(7,584)

 

 

(6,034)

 

 

(14,437)

 

 

(11,925)

Other interest expense, net

 

 

(10,557)

 

 

(12,577)

 

 

(19,961)

 

 

(25,325)

Tax Receivable Agreement liability adjustment

 

 

 —

 

 

 —

 

 

17

 

 

 —

Other income (expense), net

 

 

 —

 

 

(2)

 

 

 —

 

 

(2)

Income from operations before income taxes

 

$

119,377

 

$

86,087

 

$

174,592

 

$

123,634


(1)

Segment income is defined as income from operations before depreciation and amortization plus floor plan interest expense.

Reportable depreciation and amortization and other interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 

 

June 30, 

 

June 30, 

 

June 30, 

($ in thousands)

 

2017

    

2016

    

2017

    

2016

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Services and Plans

 

$

1,005

 

$

932

 

$

2,001

 

 

1,851

Retail

 

 

6,464

 

 

5,102

 

 

12,321

 

 

10,074

Total

 

 

7,469

 

 

6,034

 

 

14,322

 

 

11,925

Corporate & other

 

 

115

 

 

 —

 

 

115

 

 

 —

Total depreciation and amortization

 

$

7,584

 

$

6,034

 

$

14,437

 

$

11,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 

 

June 30, 

 

June 30, 

 

June 30, 

($ in thousands)

    

2017

    

2016

    

2017

    

2016

Other interest expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Services and Plans

 

$

 2

 

$

 4

 

$

 4

 

$

 8

Retail

 

 

1,360

 

 

1,376

 

 

2,952

 

 

2,768

Total

 

 

1,362

 

 

1,380

 

 

2,956

 

 

2,776

Corporate & other

 

 

9,195

 

 

11,197

 

 

17,005

 

 

22,549

Total interest expense

 

$

10,557

 

$

12,577

 

$

19,961

 

$

25,325

 

Reportable segment assets

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

($ in thousands)

    

2017

    

2016

Assets:

 

 

 

 

 

 

Consumer Services and Plans

 

$

116,233

 

$

152,689

Retail

 

 

1,757,221

 

 

1,228,707

Total

 

 

1,873,454

 

 

1,381,396

Corporate & other

 

 

250,514

 

 

74,381

Total assets 

 

$

2,123,968

 

$

1,455,777