AUTONATION, INC. (AN) [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Domestic	1,007.6	6,490.6	354.6	7,134.5	7,452.8	7,810.0	7,069.8	6,359.5
Premium Luxury	4,510.1	3,723.8	7,434.8	1,875.1	6,832.7	6,665.3	6,607.8	5,889.3
Import	3,969.8	5,988.0	6,468.7	4,046.4	6,873.4	6,886.1	7,037.2	6,717.8
Corporate and other	325.9	708.6	149.5	347.8	375.7	247.6	147.2	142.2
Other	16,030.6	3,479.0	6,928.1	8,009.0
Total revenues	25,844.0	20,390.0	21,335.7	21,412.8	21,534.6	21,609.0	20,862.0	19,108.8
Revenue growth [+]	26.7%	-4.4%	-0.4%	-0.6%	-0.3%	3.6%	9.2%	9.1%
Domestic	-84.5%	1730.4%	-95.0%	-4.3%	-4.6%	10.5%	11.2%	9.0%
Premium Luxury	21.1%	-49.9%	296.5%	-72.6%	2.5%	0.9%	12.2%	14.3%
Import	-33.7%	-7.4%	59.9%	-41.1%	-0.2%	-2.1%	4.8%	5.4%
Corporate and other	-54.0%	374.0%	-57.0%	-7.4%	51.7%	68.2%	3.5%	-8.3%
Unit growth							9.5%	1.8%
Cost of goods sold	20,891.4	16,823.6	17,812.7	18,015.5	18,175.6	18,295.8	17,600.5	16,120.1
Gross profit	4,952.6	3,566.4	3,523.0	3,397.3	3,359.0	3,313.2	3,261.5	2,988.7
Gross margin	19.2%	17.5%	16.5%	15.9%	15.6%	15.3%	15.6%	15.6%
Selling, general and administrative	2,876.2	2,422.0	2,558.6	2,509.8	2,436.2	2,349.4	2,263.5	2,079.6
Other selling, general and administrative
Other operating expenses	-19.7	6.5	-49.3	-64.7	-79.2	-69.1	-17.9	-18.6
EBITDA [+]	2,096.1	1,137.9	1,013.7	952.2	1,002.0	1,032.9	1,015.9	927.7
EBITDA growth	84.2%	12.3%	6.5%	-5.0%	-3.0%	1.7%	9.5%	11.0%
EBITDA margin	8.1%	5.6%	4.8%	4.4%	4.7%	4.8%	4.9%	4.9%
Depreciation and amortization	193.3	198.9	180.5	166.2	158.6	143.4	127.4	106.9
EBIT [+]	1,902.8	939.0	833.2	786.0	843.4	889.5	888.5	820.8
EBIT growth	102.6%	12.7%	6.0%	-6.8%	-5.2%	0.1%	8.2%	10.9%
EBIT margin	7.4%	4.6%	3.9%	3.7%	3.9%	4.1%	4.3%	4.3%
Non-recurring items [+]		375.8	9.6	8.1			15.4
Asset impairment		375.8	9.6	8.1			15.4	1.1
Interest expense, net [+]	93.0	93.7	106.7	118.3	119.2	114.4	226.1	86.5
Interest expense	93.0	93.7	106.7	119.4	120.2	115.5	226.2	86.7
Interest income				1.1	1.0	1.1	0.1	0.2
Other income (expense), net [+]	-1.4	80.6	-104.3	-130.2	-87.7	-72.8	75.7	-52.0
Gain (loss) on debt retirement								-1.6
Other	24.3	144.4	34.1	0.2	9.3	3.7	-1.3	2.9
Pre-tax income	1,808.4	550.1	612.6	529.4	636.5	702.3	722.7	682.3
Income taxes	435.1	168.3	161.8	133.5	201.5	270.6	279.0	262.5
Tax rate	24.1%	30.6%	26.4%	25.2%	31.7%	38.5%	38.6%	38.5%
Earnings from continuing ops	1,373.3	381.8	450.8	395.9	435.0	431.7	443.7	419.8
Earnings from discontinued ops	-0.3	-0.2	-0.8	0.1	-0.4	-1.2	-1.1	-1.1
Net income	1,373.0	381.6	450.0	396.0	434.6	430.5	442.6	418.7
Net margin	5.3%	1.9%	2.1%	1.8%	2.0%	2.0%	2.1%	2.2%

Basic EPS [+]	$18.51	$4.32	$5.00	$4.36	$4.45	$4.19	$3.94	$3.58
Growth	328.0%	-13.6%	14.9%	-2.1%	6.2%	6.4%	10.0%	15.5%
Diluted EPS [+]	$18.31	$4.30	$4.98	$4.34	$1.48	$1.39	$3.90	$3.53
Growth	325.4%	-13.6%	14.9%	193.3%	6.4%	-64.3%	10.3%	15.8%

Shares outstanding (basic) [+]	74.2	88.3	90.1	90.9	97.8	103.1	112.7	117.3
Growth	-16.0%	-2.0%	-0.9%	-7.1%	-5.1%	-8.5%	-3.9%	-3.3%
Shares outstanding (diluted) [+]	75.0	88.7	90.5	91.3	294.2	310.7	113.9	118.9
Growth	-15.4%	-2.0%	-0.9%	-69.0%	-5.3%	172.8%	-4.2%	-3.6%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.