Condensed Consolidating Financial Information (Tables)

12 Months Ended

Dec. 31, 2018

Condensed Consolidating Financial Information

CONDENSED CONSOLIDATING BALANCE SHEET

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2018

					Penske
	Total				Automotive		Guarantor		Non-Guarantor
	Company		Eliminations		Group		Subsidiaries		Subsidiaries
Cash and cash equivalents	$	39.4	$	—	$	—	$	12.9	$	26.5
Accounts receivable, net		929.1		(481.7)		481.7		507.1		422.0
Inventories		4,040.1		—		—		1,961.6		2,078.5
Other current assets		86.6		—		10.6		17.8		58.2
Total current assets		5,095.2		(481.7)		492.3		2,499.4		2,585.2
Property and equipment, net		2,250.0		—		3.9		1,077.7		1,168.4
Intangible assets		2,238.2		—		—		1,422.6		815.6
Equity method investments		1,305.2		—		1,239.9		—		65.3
Other long-term assets		15.9		(2,814.3)		2,821.0		2.9		6.3
Total assets	$	10,904.5	$	(3,296.0)	$	4,557.1	$	5,002.6	$	4,640.8
Floor plan notes payable	$	2,362.2	$	—	$	—	$	1,348.3	$	1,013.9
Floor plan notes payable — non-trade		1,428.6		—		232.3		505.9		690.4
Accounts payable		598.2		—		4.9		196.6		396.7
Accrued expenses		566.6		(481.7)		1.4		160.2		886.7
Current portion of long-term debt		92.0		—		—		6.3		85.7
Liabilities held for sale		0.7		—		—		0.7		—
Total current liabilities		5,048.3		(481.7)		238.6		2,218.0		3,073.4
Long-term debt		2,124.7		(88.6)		1,683.8		225.7		303.8
Deferred tax liabilities		577.8		—		—		570.5		7.3
Other long-term liabilities		519.0		—		—		57.6		461.4
Total liabilities		8,269.8		(570.3)		1,922.4		3,071.8		3,845.9
Total equity		2,634.7		(2,725.7)		2,634.7		1,930.8		794.9
Total liabilities and equity	$	10,904.5	$	(3,296.0)	$	4,557.1	$	5,002.6	$	4,640.8

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2017

					Penske
	Total				Automotive		Guarantor		Non-Guarantor
	Company		Eliminations		Group		Subsidiaries		Subsidiaries
Cash and cash equivalents	$	45.7	$	—	$	—	$	14.8	$	30.9
Accounts receivable, net		954.9		(463.6)		463.6		523.8		431.1
Inventories		3,944.1		—		—		1,935.0		2,009.1
Other current assets		81.8		—		7.3		16.8		57.7
Total current assets		5,026.5		(463.6)		470.9		2,490.4		2,528.8
Property and equipment, net		2,108.6		—		3.3		1,032.9		1,072.4
Intangible assets		2,134.5		—		—		1,334.6		799.9
Equity method investments		1,256.6		—		1,186.9		—		69.7
Other long-term assets		14.4		(2,772.7)		2,777.8		4.6		4.7
Total assets	$	10,540.6	$	(3,236.3)	$	4,438.9	$	4,862.5	$	4,475.5
Floor plan notes payable	$	2,343.2	$	—	$	—	$	1,272.4	$	1,070.8
Floor plan notes payable — non-trade		1,418.6		—		196.6		601.9		620.1
Accounts payable		641.6		—		3.9		194.4		443.3
Accrued expenses		523.5		(463.6)		1.0		165.2		820.9
Current portion of long-term debt		72.8		—		—		5.5		67.3
Liabilities held for sale		0.7		—		—		0.7		—
Total current liabilities		5,000.4		(463.6)		201.5		2,240.1		3,022.4
Long-term debt		2,090.4		(150.2)		1,809.4		191.6		239.6
Deferred tax liabilities		481.5		—		—		480.1		1.4
Other long-term liabilities		540.3		—		—		64.7		475.6
Total liabilities		8,112.6		(613.8)		2,010.9		2,976.5		3,739.0
Total equity		2,428.0		(2,622.5)		2,428.0		1,886.0		736.5
Total liabilities and equity	$	10,540.6	$	(3,236.3)	$	4,438.9	$	4,862.5	$	4,475.5

CONDENSED CONSOLIDATING STATEMENT OF INCOME

CONDENSED CONSOLIDATING STATEMENT OF INCOME

Year Ended December 31, 2018

					Penske
	Total				Automotive		Guarantor		Non-Guarantor
	Company		Eliminations		Group		Subsidiaries		Subsidiaries
Revenues	$	22,785.1	$	—	$	—	$	12,036.6	$	10,748.5
Cost of sales		19,370.2		—		—		10,130.4		9,239.8
Gross profit		3,414.9		—		—		1,906.2		1,508.7
Selling, general and administrative expenses		2,646.3		—		24.9		1,403.7		1,217.7
Depreciation		103.7		—		1.5		56.1		46.1
Operating income		664.9		—		(26.4)		446.4		244.9
Floor plan interest expense		(80.9)		—		(7.2)		(50.7)		(23.0)
Other interest expense		(114.7)		—		(77.8)		(8.8)		(28.1)
Equity in earnings of affiliates		134.8		—		129.5		—		5.3
Equity in earnings of subsidiaries		—		(586.8)		586.8		—		—
Income from continuing operations before income taxes		604.1		(586.8)		604.9		386.9		199.1
Income taxes		(134.3)		130.3		(134.3)		(88.6)		(41.7)
Income from continuing operations		469.8		(456.5)		470.6		298.3		157.4
Income (loss) from discontinued operations, net of tax		0.5		(0.5)		0.5		0.5		—
Net income		470.3		(457.0)		471.1		298.8		157.4
Other comprehensive (loss) income, net of tax		(89.5)		74.9		(89.5)		—		(74.9)
Comprehensive income		380.8		(382.1)		381.6		298.8		82.5
Less: Comprehensive income attributable to non-controlling interests		(2.2)		1.5		(1.5)		—		(2.2)
Comprehensive income attributable to Penske Automotive Group common stockholders	$	383.0	$	(383.6)	$	383.1	$	298.8	$	84.7

CONDENSED CONSOLIDATING STATEMENT OF INCOME

Year Ended December 31, 2017

					Penske
	Total				Automotive		Guarantor		Non-Guarantor
	Company		Eliminations		Group		Subsidiaries		Subsidiaries
Revenues	$	21,386.9	$	—	$	—	$	11,825.9	$	9,561.0
Cost of sales		18,164.4		—		—		9,945.0		8,219.4
Gross profit		3,222.5		—		—		1,880.9		1,341.6
Selling, general and administrative expenses		2,516.0		—		24.5		1,393.3		1,098.2
Depreciation		95.1		—		1.6		53.1		40.4
Operating income		611.4		—		(26.1)		434.5		203.0
Floor plan interest expense		(63.4)		—		(4.9)		(38.5)		(20.0)
Other interest expense		(107.4)		—		(73.5)		(8.9)		(25.0)
Equity in earnings of affiliates		107.6		—		102.8		—		4.8
Equity in earnings of subsidiaries		—		(550.6)		550.6		—		—
Income from continuing operations before income taxes		548.2		(550.6)		548.9		387.1		162.8
Income taxes		64.8		(64.8)		64.8		95.5		(30.7)
Income from continuing operations		613.0		(615.4)		613.7		482.6		132.1
(Loss) income from discontinued operations, net of tax		(0.2)		0.2		(0.2)		(0.2)		—
Net income		612.8		(615.2)		613.5		482.4		132.1
Other comprehensive income (loss), net of tax		107.4		(97.5)		107.4		—		97.5
Comprehensive income		720.2		(712.7)		720.9		482.4		229.6
Less: Comprehensive income attributable to non-controlling interests		2.7		(3.2)		3.2		—		2.7
Comprehensive income attributable to Penske Automotive Group common stockholders	$	717.5	$	(709.5)	$	717.7	$	482.4	$	226.9

CONDENSED CONSOLIDATING STATEMENT OF INCOME

Year Ended December 31, 2016

					Penske
	Total				Automotive		Guarantor		Non-Guarantor
	Company		Eliminations		Group		Subsidiaries		Subsidiaries
Revenues	$	20,118.5	$	—	$	—	$	10,946.2	$	9,172.3
Cost of sales		17,151.9		—		—		9,251.8		7,900.1
Gross profit		2,966.6		—		—		1,694.4		1,272.2
Selling, general and administrative expenses		2,302.0		—		19.2		1,284.4		998.4
Depreciation		89.7		—		1.7		47.3		40.7
Operating income		574.9		—		(20.9)		362.7		233.1
Floor plan interest expense		(50.9)		—		(3.0)		(29.1)		(18.8)
Other interest expense		(85.4)		—		(59.2)		(5.1)		(21.1)
Equity in earnings of affiliates		69.5		—		64.6		—		4.9
Equity in earnings of subsidiaries		—		(523.3)		523.3		—		—
Income from continuing operations before income taxes		508.1		(523.3)		504.8		328.5		198.1
Income taxes		(160.7)		166.6		(160.7)		(124.4)		(42.2)
Income from continuing operations		347.4		(356.7)		344.1		204.1		155.9
(Loss) income from discontinued operations, net of tax		(1.0)		1.0		(1.0)		(0.9)		(0.1)
Net income		346.4		(355.7)		343.1		203.2		155.8
Other comprehensive (loss) income, net of tax		(129.0)		123.9		(129.0)		—		(123.9)
Comprehensive income		217.4		(231.8)		214.1		203.2		31.9
Less: Comprehensive income attributable to non-controlling interests		2.7		0.8		(0.8)		—		2.7
Comprehensive income attributable to Penske Automotive Group common stockholders	$	214.7	$	(232.6)	$	214.9	$	203.2	$	29.2

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended December 31, 2018

			Penske
	Total		Automotive		Guarantor		Non-Guarantor
	Company		Group		Subsidiaries		Subsidiaries
Net cash provided by continuing operating activities	$	614.2	$	3.4	$	535.2	$	75.6
Investing activities:
Purchase of equipment and improvements		(305.6)		(1.2)		(173.9)		(130.5)
Proceeds from sale of dealerships		84.5		—		82.0		2.5
Proceeds from sale-leaseback transactions		10.7		—		—		10.7
Acquisitions, net		(309.1)		—		(140.5)		(168.6)
Other		(5.7)		(3.8)		—		(1.9)
Net cash used in continuing investing activities		(525.2)		(5.0)		(232.4)		(287.8)
Financing activities:
Net borrowings (repayments) of long-term debt		93.5		(142.0)		81.1		154.4
Net borrowings (repayments) of floor plan notes payable — non-trade		10.0		35.6		(96.0)		70.4
Payment of debt issuance costs		(1.9)		(1.9)		—		—
Repurchases of common stock		(68.9)		(68.9)		—		—
Dividends		(121.2)		(121.2)		—		—
Other		(5.8)		(5.8)		—		—
Distributions from (to) parent		—		305.8		(290.3)		(15.5)
Net cash (used in) provided by continuing financing activities		(94.3)		1.6		(305.2)		209.3
Net cash provided by discontinued operations		0.5		—		0.5		—
Effect of exchange rate changes on cash and cash equivalents		(1.5)		—		—		(1.5)
Net change in cash and cash equivalents		(6.3)		—		(1.9)		(4.4)
Cash and cash equivalents, beginning of period		45.7		—		14.8		30.9
Cash and cash equivalents, end of period	$	39.4	$	—	$	12.9	$	26.5

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended December 31, 2017

			Penske
	Total		Automotive		Guarantor		Non-Guarantor
	Company		Group		Subsidiaries		Subsidiaries
Net cash provided by (used in) continuing operating activities	$	623.0	$	(46.8)	$	643.3	$	26.5
Investing activities:
Purchase of equipment and improvements		(247.0)		(3.2)		(138.0)		(105.8)
Proceeds from sale of dealerships		25.1		—		9.0		16.1
Proceeds from sale-leaseback transactions		22.2		—		—		22.2
Acquisition of additional ownership interest in Penske Truck Leasing		(239.1)		(239.1)		—		—
Acquisitions, net		(449.7)		—		(334.5)		(115.2)
Other		(40.2)		(40.0)		—		(0.2)
Net cash used in continuing investing activities		(928.7)		(282.3)		(463.5)		(182.9)
Financing activities:
Issuance of 3.75% senior subordinated notes		300.0		300.0		—		—
Net (repayments) borrowings of long-term debt		(26.0)		(68.0)		6.4		35.6
Net borrowings of floor plan notes payable — non-trade		185.3		40.6		4.8		139.9
Payment of debt issuance costs		(4.0)		(4.0)		—		—
Repurchases of common stock		(18.5)		(18.5)		—		—
Dividends		(108.4)		(108.4)		—		—
Other		(5.8)		(5.8)		—		—
Distributions from (to) parent		—		193.2		(188.3)		(4.9)
Net cash provided by (used in) continuing financing activities		322.6		329.1		(177.1)		170.6
Net cash provided by discontinued operations		2.7		—		2.7		—
Effect of exchange rate changes on cash and cash equivalents		2.1		—		—		2.1
Net change in cash and cash equivalents		21.7		—		5.4		16.3
Cash and cash equivalents, beginning of period		24.0		—		9.4		14.6
Cash and cash equivalents, end of period	$	45.7	$	—	$	14.8	$	30.9

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Year Ended December 31, 2016

			Penske
	Total		Automotive		Guarantor		Non-Guarantor
	Company		Group		Subsidiaries		Subsidiaries
Net cash provided by (used in) continuing operating activities	$	371.3	$	(31.6)	$	52.1	$	350.8
Investing activities:
Purchase of equipment and improvements		(203.1)		(1.0)		(126.6)		(75.5)
Proceeds from sale of dealerships		4.2		—		4.2		—
Acquisition of additional ownership interest in Penske Truck Leasing		(498.5)		(498.5)		—		—
Acquisitions, net		(140.8)		—		—		(140.8)
Other		1.5		—		12.8		(11.3)
Net cash used in continuing investing activities		(836.7)		(499.5)		(109.6)		(227.6)
Financing activities:
Issuance of 5.50% senior subordinated notes		500.0		500.0		—		—
Net borrowings of long-term debt		122.9		80.0		21.6		21.3
Net borrowings (repayments) of floor plan notes payable — non-trade		101.0		1.3		270.8		(171.1)
Payment of debt issuance costs		(6.7)		(6.7)		—		—
Repurchases of common stock		(173.6)		(173.6)		—		—
Dividends		(95.1)		(95.1)		—		—
Other		(15.5)		(5.8)		—		(9.7)
Distributions from (to) parent		—		231.0		(226.2)		(4.8)
Net cash provided by (used in) continuing financing activities		433.0		531.1		66.2		(164.3)
Net cash provided by discontinued operations		3.1		—		0.7		2.4
Effect of exchange rate changes on cash and cash equivalents		(9.1)		—		—		(9.1)
Net change in cash and cash equivalents		(38.4)		—		9.4		(47.8)
Cash and cash equivalents, beginning of period		62.4		—		—		62.4
Cash and cash equivalents, end of period	$	24.0	$	—	$	9.4	$	14.6