Penske Automotive Group
PAG
#1901
Rank
$10.99 B
Marketcap
$166.51
Share price
-2.82%
Change (1 day)
-0.70%
Change (1 year)

Penske Automotive Group - 10-Q quarterly report FY


Text size:
Table of Contents

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
   
þ  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2009
or
   
o  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to                     
Commission file number 1-12297
Penske Automotive Group, Inc.
(Exact name of registrant as specified in its charter)
   
Delaware 22-3086739
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
   
2555 Telegraph Road, 48302-0954
Bloomfield Hills, Michigan (Zip Code)
(Address of principal executive offices)  
Registrant’s telephone number, including area code:
(248) 648-2500
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (Check one):
       
Large accelerated filer þ Accelerated filer o Non-accelerated filer o Smaller reporting company o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
As of October 22, 2009, there were 91,528,778 shares of voting common stock outstanding.
 
 

 

 


 


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
         
  September 30,  December 31, 
  2009  2008 
  (Unaudited) 
  (In thousands, except 
  per share amounts) 
ASSETS
        
Cash and cash equivalents
 $29,540  $20,108 
Accounts receivable, net of allowance for doubtful accounts of $1,861 and $2,075
  322,539   294,048 
Inventories
  1,174,393   1,589,105 
Other current assets
  102,805   88,251 
Assets held for sale
  6,780   15,534 
 
      
 
        
Total current assets
  1,636,057   2,007,046 
Property and equipment, net
  711,766   662,121 
Goodwill
  808,491   777,677 
Franchise value
  201,411   196,358 
Equity method investments
  297,249   296,487 
Other long-term assets
  17,926   22,460 
 
      
 
        
Total assets
 $3,672,900  $3,962,149 
 
      
 
        
LIABILITIES AND EQUITY
        
Floor plan notes payable
 $708,014  $964,783 
Floor plan notes payable — non-trade
  380,453   506,688 
Accounts payable
  183,143   178,282 
Accrued expenses
  251,076   195,994 
Current portion of long-term debt
  15,122   11,305 
Liabilities held for sale
  7,718   23,060 
 
      
 
        
Total current liabilities
  1,545,526   1,880,112 
Long-term debt
  955,469   1,052,060 
Other long-term liabilities
  252,936   221,556 
 
      
 
        
Total liabilities
  2,753,931   3,153,728 
 
      
Commitments and contingent liabilities
        
Equity
        
Penske Automotive Group stockholders’ equity:
        
Preferred Stock, $0.0001 par value; 100 shares authorized; none issued and outstanding
      
Common Stock, $0.0001 par value, 240,000 shares authorized; 91,529 shares issued and outstanding at September 30, 2009; 91,431 shares issued and outstanding at December 31, 2008
  9   9 
Non-voting Common Stock, $0.0001 par value, 7,125 shares authorized; none issued and outstanding
      
Class C Common Stock, $0.0001 par value, 20,000 shares authorized; none issued and outstanding
      
Additional paid-in-capital
  735,372   731,037 
Retained earnings
  177,529   119,745 
Accumulated other comprehensive income (loss)
  2,327   (45,990)
 
      
 
        
Total Penske Automotive Group stockholders’ equity
  915,237   804,801 
 
        
Non-controlling interest
  3,732   3,620 
 
      
 
        
Total equity
  918,969   808,421 
 
      
 
        
Total liabilities and equity
 $3,672,900  $3,962,149 
 
      
See Notes to Consolidated Condensed Financial Statements

 

3


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                 
  Three Months Ended September 30,  Nine Months Ended September 30, 
  2009  2008  2009  2008 
  (Unaudited) 
  (In thousands, except per share amounts) 
Revenue:
                
New vehicle
 $1,339,016  $1,548,507  $3,401,478  $4,899,269 
Used vehicle
  672,764   711,750   1,944,098   2,309,456 
Finance and insurance, net
  60,761   67,594   163,664   216,573 
Service and parts
  336,313   359,186   995,456   1,076,901 
Distribution
  36,451   85,567   169,716   247,758 
Fleet and wholesale vehicle
  142,617   197,811   388,266   720,190 
 
            
Total revenues
  2,587,922   2,970,415   7,062,678   9,470,147 
 
            
Cost of sales:
                
New vehicle
  1,226,127   1,421,906   3,131,177   4,491,775 
Used vehicle
  613,384   659,814   1,769,500   2,131,717 
Service and parts
  150,511   159,526   449,903   474,857 
Distribution
  36,353   72,362   150,369   208,584 
Fleet and wholesale
  138,592   199,489   376,725   722,332 
 
            
Total cost of sales
  2,164,967   2,513,097   5,877,674   8,029,265 
 
            
Gross profit
  422,955   457,318   1,185,004   1,440,882 
Selling, general and administrative expenses
  347,968   380,176   988,522   1,166,368 
Depreciation and amortization
  14,011   13,966   40,654   40,623 
 
            
Operating income
  60,976   63,176   155,828   233,891 
Floor plan interest expense
  (9,080)  (15,312)  (27,571)  (48,512)
Other interest expense
  (13,468)  (16,159)  (41,610)  (40,451)
Debt discount amortization
  (3,135)  (3,496)  (9,908)  (10,488)
Equity in earnings of affiliates
  7,536   8,995   11,716   13,322 
Gain on debt repurchase
        10,429    
 
            
Income from continuing operations before income taxes
  42,829   37,204   98,884   147,762 
Income taxes
  (15,033)  (13,150)  (35,059)  (52,055)
 
            
Income from continuing operations
  27,796   24,054   63,825   95,707 
Loss from discontinued operations, net of tax
  (134)  (1,682)  (5,794)  (2,747)
 
            
Net income
  27,662   22,372   58,031   92,960 
Less: Income attributable to non-controlling interests
  239   189   247   1,052 
 
            
Net income attributable to Penske Automotive Group common stockholders
 $27,423  $22,183  $57,784  $91,908 
 
            
Basic earnings per share attributable to Penske Automotive Group common stockholders:
                
Continuing operations
 $0.30  $0.25  $0.69  $1.00 
Discontinued operations
     (0.02)  (0.06)  (0.03)
 
            
Net income
 $0.30  $0.24  $0.63  $0.97 
Shares used in determining basic earnings per share
  91,528   93,737   91,504   94,743 
Diluted earnings per share attributable to Penske Automotive Group common stockholders:
                
Continuing operations
 $0.30  $0.25  $0.69  $1.00 
Discontinued operations
     (0.02)  (0.06)  (0.03)
 
            
Net income
 $0.30  $0.24  $0.63  $0.97 
Shares used in determining diluted earnings per share
  91,625   93,801   91,563   94,841 
Amounts attributable to Penske Automotive Group common stockholders:
                
Income from continuing operations
 $27,796  $24,054  $63,825  $95,707 
Less: Income attributable to non-controlling interests
  239   189   247   1,052 
 
            
Income from continuing operations, net of tax
  27,557   23,865   63,578   94,655 
Loss from discontinued operations, net of tax
  (134)  (1,682)  (5,794)  (2,747)
 
            
Net income
 $27,423  $22,183  $57,784  $91,908 
Cash dividends per share
 $  $0.09  $  $0.27 
See Notes to Consolidated Condensed Financial Statements

 

4


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
         
  Nine Months Ended 
  September 30, 
  2009  2008 
  (Unaudited) 
  (In thousands) 
Operating Activities:
        
Net income
 $58,031  $92,960 
Adjustments to reconcile net income to net cash from continuing operating activities:
        
Depreciation and amortization
  40,654   40,623 
Debt discount amortization
  9,908   10,488 
Undistributed earnings of equity method investments
  (11,716)  (13,322)
Loss from discontinued operations, net of tax
  5,794   2,747 
Deferred income taxes
  33,920   10,415 
Gain on debt repurchase
  (10,733)   
Changes in operating assets and liabilities:
        
Accounts receivable
  (27,617)  71,207 
Inventories
  432,133   37,014 
Floor plan notes payable
  (256,809)  100,171 
Accounts payable and accrued expenses
  56,266   (26,707)
Other
  (13,061)  40,119 
 
      
Net cash from continuing operating activities
  316,770   365,715 
 
      
Investing Activities:
        
Purchase of equipment and improvements
  (71,077)  (164,285)
Proceeds from sale-leaseback transactions
  2,338   19,740 
Dealership acquisitions net, including repayment of sellers’ floor plan notes payable of $5,784 and $30,711, respectively
  (11,476)  (142,054)
Purchase of Penske Truck Leasing Co., L.P. partnership interest
     (219,000)
Other
  11,729   (1,500)
 
      
Net cash from continuing investing activities
  (68,486)  (507,099)
 
      
Financing Activities:
        
Proceeds from borrowings under U.S. credit agreement revolving credit line
  391,300   493,400 
Repayments under U.S. credit agreement revolving credit line
  (391,300)  (493,400)
Proceeds from U.S. credit agreement term loan
     219,000 
Repayments under U.S. credit agreement term loan
  (50,000)   
Repurchase 3.5% senior subordinated convertible notes
  (51,424)   
Proceeds from mortgage facility
     32,875 
Net borrowings (repayments) of other long-term debt
  1,113   (13,909)
Net repayments of floor plan notes payable — non-trade
  (126,235)  (35,671)
Payment of deferred financing costs
     (661)
Proceeds from exercises of options, including excess tax benefit
  76   820 
Repurchases of common stock
     (50,061)
Dividends
     (25,633)
 
      
Net cash from continuing financing activities
  (226,470)  126,760 
 
      
Discontinued operations:
        
Net cash from discontinued operating activities
  (7,588)  (6,243)
Net cash from discontinued investing activities
  2,389   63,709 
Net cash from discontinued financing activities
  (7,183)  (26,409)
 
      
Net cash from discontinued operations
  (12,382)  31,057 
 
      
Net change in cash and cash equivalents
  9,432   16,433 
Cash and cash equivalents, beginning of period
  20,108   14,797 
 
      
Cash and cash equivalents, end of period
 $29,540  $31,230 
 
      
 
        
Supplemental disclosures of cash flow information:
        
Cash paid for:
        
Interest
 $62,017  $85,085 
Income taxes
  10,228   4,574 
Seller financed debt
     4,728 
See Notes to Consolidated Condensed Financial Statements

 

5


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENT OF EQUITY
                                 
                  Accumulated  Total       
  Common Stock  Additional      Other  Stockholders’ Equity       
  Issued      Paid-in  Retained  Comprehensive  Attributable to Penske  Non-controlling  Total 
  Shares  Amount  Capital  Earnings  (Loss) Income  Automotive Group  Interest  Equity 
  (Unaudited) 
  (Dollars in thousands) 
 
                                
Balance, January 1, 2009
  91,430,781  $9  $731,037  $119,745  $(45,990) $804,801  $3,620  $808,421 
Equity compensation
  93,457      4,259         4,259      4,259 
Exercise of stock options, including tax benefit of $12
  4,540      76         76      76 
Distributions to non-controlling interests
                    (135)  (135)
Foreign currency translation
              45,398   45,398      45,398 
Other
              2,919   2,919      2,919 
Net income
           57,784      57,784   247   58,031 
 
                        
Balance, September 30, 2009
  91,528,778  $9  $735,372  $177,529  $2,327  $915,237  $3,732  $918,969 
 
                        
See Notes to Consolidated Condensed Financial Statements

 

6


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(Unaudited)
(In thousands, except per share amounts)
1. Interim Financial Statements
Basis of Presentation
The following unaudited consolidated condensed financial statements of Penske Automotive Group, Inc. (the “Company”) have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and disclosures normally included in the Company’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to SEC rules and regulations. The information presented as of September 30, 2009 and December 31, 2008 and for the three and nine month periods ended September 30, 2009 and 2008 is unaudited, but includes all adjustments which management of the Company believes to be necessary for the fair presentation of results for the periods presented. The Company evaluated subsequent events through November 3, 2009, the date the consolidated condensed financial statements were filed with the SEC. The consolidated condensed financial statements for prior periods have been revised for entities which have been treated as discontinued operations through September 30, 2009, and the results for interim periods are not necessarily indicative of results to be expected for the year. These consolidated condensed financial statements should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2008, which are included as part of the Company’s Annual Report on Form 10-K.
Results for the nine months ended September 30, 2009 include a $10,429 pre-tax gain relating to the repurchase of $68,740 aggregate principal amount of the Company’s 3.5% senior subordinated convertible notes.
In June 2008, the Company acquired a 9% limited partnership interest in Penske Truck Leasing Co., L.P. (“PTL”), a leading global transportation services provider, from subsidiaries of General Electric Capital Corporation in exchange for $219,000. PTL operates and maintains more than 200,000 vehicles and serves customers in North America, South America, Europe and Asia. Product lines include full-service leasing, contract maintenance, commercial and consumer truck rental and logistics services, including transportation and distribution center management and supply chain management.
On September 30, 2009, the Company announced that it terminated its discussions with General Motors Company to acquire the Saturn brand.
Discontinued Operations
The Company accounts for dispositions as discontinued operations when it is evident that the operations and cash flows of the business being disposed of will be eliminated from on-going operations and that the Company will not have any significant continuing involvement in its operations.
In evaluating whether the cash flows of a dealership in its retail segment will be eliminated from ongoing operations, the Company considers whether it is likely that customers will migrate to similar franchises that it owns in the same geographic market. The Company’s consideration includes an evaluation of the brands sold at other dealerships it operates in the market and their proximity to the disposed dealership. When the Company disposes of franchises, it typically does not have continuing brand representation in that market. If the franchise being disposed of is located in a complex of Company owned dealerships, the Company does not treat the disposition as a discontinued operation if it believes that the cash flows previously generated by the disposed franchise will be replaced by expanded operations of the remaining franchises. The net assets of dealerships accounted for as discontinued operations as of September 30, 2009 were immaterial. Combined income statement information relating to dealerships accounted for as discontinued operations follows:
                 
  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2009  2008  2009  2008 
Revenues
 $12,470  $44,141  $46,438  $266,827 
Pre-tax loss
  (412)  (1,905)  (5,958)  (6,121)
Gain (loss) on disposal
  17   (560)  (3,131)  (794)

 

7


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accounts requiring the use of significant estimates include accounts receivable, inventories, income taxes, intangible assets and certain reserves.
Fair Value of Financial Instruments
Financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, debt, floor plan notes payable, and interest rate swaps used to hedge future cash flows. Other than our subordinated notes, the carrying amount of all significant financial instruments approximates fair value due either to length of maturity, the existence of variable interest rates that approximate prevailing market rates, or as a result of mark to market accounting. A summary of the fair value of the subordinated notes as of September 30, 2009, based on quoted, level one market data, follows:
         
  Carrying Value  Fair Value 
7.75% senior subordinated notes due 2016
 $375,000  $339,375 
3.5% senior subordinated convertible notes due 2026
  286,208   298,604 
Accounting Changes
Effective January 1, 2009, the Company adopted a general accounting principle relating to debt with cash conversion options which required the Company to account separately for the debt and equity components of its 3.5% senior subordinated convertible notes. The value ascribed to the debt component was determined using a fair value methodology, with the residual representing the equity component. The equity component was recorded as an increase in equity, with the debt discount being amortized as additional interest expense over the expected life of the instrument. The Company has applied the provisions of this accounting principle retrospectively to all periods presented herein in accordance with general accounting principles governing accounting changes. As a result of this accounting change, the Company’s retained earnings as of January 1, 2008 decreased by $13,884 from $587,566 as originally reported to $573,682.
Effective January 1, 2009, the Company adopted a general accounting principle relating to earnings per share which required that unvested share-based payment awards with non-forfeitable rights to dividends or dividend equivalents be considered participating securities that must be included in the computation of EPS pursuant to the two-class method. The Company has applied the provisions of this accounting principle retrospectively to all periods presented herein in accordance with accounting principles governing accounting changes.
The following tables summarize the effect of the accounting changes described above on our consolidated condensed financial statements.
                         
  2009  2008 
  As          As       
  calculated          calculated       
  under          under       
  previous  Effect of      previous  Effect of    
  accounting  changes  As reported  accounting  changes  As reported 
Balance Sheet as of September 30, 2009 and December 31, 2008:
                        
Other current assets
 $103,172  $(367) $102,805  $88,701  $(450) $88,251 
Other long-term assets
  18,110   (184)  17,926   23,022   (562)  22,460 
Long-term debt
  975,521   (20,052)  955,469   1,087,932   (35,872)  1,052,060 
Other long-term liabilities
  245,357   7,579   252,936   207,771   13,785   221,556 
Additional paid-in-capital
  692,279   43,093   735,372   687,944   43,093   731,037 
Retained earnings
  208,700   (31,171)  177,529   141,763   (22,018)  119,745 

 

8


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                         
  2009  2008 
  As          As       
  calculated          calculated       
  under          under       
  previous  Effect of      previous  Effect of    
  accounting  changes  As reported  accounting  changes  As reported 
Statement of Income for the three months ended September 30:
                        
Other interest expense
 $13,560  $(92) $13,468  $16,271  $(112) $16,159 
Debt discount amortization
     3,135   3,135      3,496   3,496 
Income tax expense
  16,264   (1,231)  15,033   14,500   (1,350)  13,150 
Income from continuing operations attributable to Penske Automotive Group common stockholders
  29,369   (1,812)  27,557   25,899   (2,034)  23,865 
Net income attributable to Penske Automotive Group common stockholders
  29,235   (1,812)  27,423   24,217   (2,034)  22,183 
Income from continuing operations attributable to Penske Automotive Group common stockholders per basic common share
  0.32   (0.02)  0.30   0.28   (0.03)  0.25 
Net income attributable to Penske Automotive Group common stockholders per basic common share
  0.32   (0.02)  0.30   0.26   (0.02)  0.24 
Shares used in determining basic earnings per share
  90,991   537   91,528   92,995   742   93,737 
Income from continuing operations attributable to Penske Automotive Group common stockholders per diluted common share
  0.32   (0.02)  0.30   0.28   (0.03)  0.25 
Net income attributable to Penske Automotive Group common stockholders per diluted common share
  0.32   (0.02)  0.30   0.26   (0.02)  0.24 
Shares used in determining diluted earnings per share
  91,284   341   91,625   93,134   667   93,801 
                         
  2009  2008 
  As          As       
  calculated          calculated       
  under          under       
  previous  Effect of      previous  Effect of    
  accounting  changes  As reported  accounting  changes  As reported 
Statement of Income for the nine months ended September 30:
                        
Other interest expense
 $41,906  $(296) $41,610  $40,787  $(336) $40,451 
Debt discount amortization
     9,908   9,908      10,488   10,488 
Income tax expense
  38,927   (3,868)  35,059   56,105   (4,050)  52,055 
Income from continuing operations attributable to Penske Automotive Group common stockholders
  69,322   (5,744)  63,578   100,757   (6,102)  94,655 
Net income attributable to Penske Automotive Group common stockholders
  63,528   (5,744)  57,784   98,010   (6,102)  91,908 
Income from continuing operations attributable to Penske Automotive Group common stockholders per basic common share
  0.76   (0.07)  0.69   1.07   (0.07)  1.00 
Net income attributable to Penske Automotive Group common stockholders per basic common share
  0.70   (0.07)  0.63   1.04   (0.07)  0.97 
Shares used in determining basic earnings per share
  90,856   648   91,504   93,943   800   94,743 

 

9


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                         
  2009  2008 
  As          As       
  calculated          calculated       
  under          under       
  previous  Effect of      previous  Effect of    
  accounting  changes  As reported  accounting  changes  As reported 
Statement of Income for the nine months ended September 30 (continued):
                        
Income from continuing operations attributable to Penske Automotive Group common stockholders per diluted common share
  0.76   (0.07)  0.69   1.07   (0.07)  1.00 
Net income attributable to Penske Automotive Group common stockholders per diluted common share
  0.70   (0.07)  0.63   1.04   (0.07)  0.97 
Shares used in determining diluted earnings per share
  91,033   530   91,563   94,215   626   94,841 
 
  2009  2008 
  As          As       
  calculated          calculated       
  under          under       
  previous  Effect of      previous  Effect of    
  accounting  changes  As reported  accounting  changes  As reported 
Statement of Cash Flows for the nine months ended September 30:
                        
Net income
  63,775   (5,744)  58,031   99,062   (6,102)  92,960 
Debt discount amortization
     9,908   9,908      10,488   10,488 
Deferred income taxes
  37,788   (3,868)  33,920   14,465   (4,050)  10,415 
Other
  (12,765)  (296)  (13,061)  40,455   (336)  40,119 
New Accounting Pronouncement
A new accounting pronouncement amending the consolidation guidance relating to variable interest entities (“VIE”) will be effective for the Company on January 1, 2010. The new guidance replaces the current quantitative model for determining the primary beneficiary of a variable interest entity with a qualitative approach that considers which entity has the power to direct activities that most significantly impact the variable interest entity’s performance and whether the entity has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the variable interest entity. The new guidance also requires: an additional reconsideration event for determining whether an entity is a VIE when holders of an at risk equity investment lose voting or similar rights to direct the activities that most significantly impact the entities economic performance; ongoing assessments of whether an enterprise is the primary beneficiary of a VIE; separate presentation of the assets and liabilities of the VIE on the balance sheet; and additional disclosures about an entity’s involvement with a VIE. The adoption of the accounting pronouncement will not impact the Company’s Consolidated Financial Statements.
2. Inventories
Inventories consisted of the following:
         
  September 30,  December 31, 
  2009  2008 
New vehicles
 $781,356  $1,247,897 
Used vehicles
  313,217   259,274 
Parts, accessories and other
  79,820   81,934 
 
      
 
        
Total inventories
 $1,174,393  $1,589,105 
 
      
The Company receives non-refundable credits from certain vehicle manufacturers that reduce cost of sales when the vehicles are sold. Such credits amounted to $22,811 and $20,549 during the nine months ended September 30, 2009 and 2008, respectively.

 

10


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
3. Business Combinations
The Company acquired five and eight automotive franchises during the nine months ended September 30, 2009 and 2008, respectively. The Company’s financial statements include the results of operations of the acquired dealerships from the date of acquisition. The fair value of the assets acquired and liabilities assumed have been recorded in the Company’s Consolidated Condensed Financial Statements, and may be subject to adjustment pending completion of final valuation. A summary of the aggregate consideration paid and the aggregate amounts of the assets acquired and liabilities assumed for the nine months ended September 30, 2009 and 2008 follows:
         
  September 30, 
  2009  2008 
Accounts receivable
 $  $4,845 
Inventory
  5,921   68,561 
Other current assets
  129   1,043 
Property and equipment
  3,250   3,918 
Goodwill
  1,746   56,852 
Franchise value
  749   20,164 
Current liabilities
  (319)  (13,329)
 
      
Cash used in dealership acquisitions
 $11,476  $142,054 
 
      
4. Intangible Assets
Following is a summary of the changes in the carrying amount of goodwill and franchise value during the nine months ended September 30, 2009:
         
      Franchise 
  Goodwill  Value 
Balance — January 1, 2009
 $777,677  $196,358 
Additions
  1,746   749 
Deletions
     (1,032)
Foreign currency translation
  29,068   5,336 
 
      
 
        
Balance — September 30, 2009
 $808,491  $201,411 
 
      
5. Floor Plan Notes Payable — Trade and Non-trade
The Company finances substantially all of its new and a portion of its used vehicle inventories under revolving floor plan arrangements with various lenders. In the U.S., the floor plan arrangements are due on demand; however, the Company has not historically been required to repay floor plan advances prior to the sale of the vehicles that have been financed. The Company typically makes monthly interest payments on the amount financed. Outside the U.S., substantially all of the floor plan arrangements are payable on demand or have an original maturity of 90 days or less, and the Company is generally required to repay floor plan advances at the earlier of the sale of the vehicles that have been financed or the stated maturity. All of the floor plan agreements grant a security interest in substantially all of the assets of the Company’s dealership subsidiaries, and in the U.S. are guaranteed by the Company. Interest rates under the floor plan arrangements are variable and increase or decrease based on changes in the prime rate, defined LIBOR or defined Euro Interbank Offer Rate. The Company classifies floor plan notes payable to a party other than the manufacturer of a particular new vehicle, and all floor plan notes payable relating to pre-owned vehicles, as floor plan notes payable — non-trade on its consolidated condensed balance sheets, and classifies related cash flows as a financing activity on its consolidated condensed statements of cash flows.

 

11


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
6. Earnings Per Share
Basic earnings per share is computed using net income attributable to Penske Automotive Group common stockholders and the number of weighted average shares of voting common stock outstanding, including outstanding unvested share-based payment awards which contain rights to non-forfeitable dividends. Diluted earnings per share is computed using net income attributable to Penske Automotive Group common stockholders and the number of weighted average shares of voting common stock outstanding, adjusted for the dilutive effect of stock options. A reconciliation of the number of shares used in the calculation of basic and diluted earnings per share for the three and nine months ended September 30, 2009 and 2008 follows:
                 
  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2009  2008  2009  2008 
Weighted average number of common shares outstanding
  91,528   93,737   91,504   94,743 
Effect of stock options
  97   64   59   98 
 
            
 
                
Weighted average number of common shares outstanding, including effect of dilutive securities
  91,625   93,801   91,563   94,841 
 
            
There were no anti-dilutive stock options outstanding during the three or nine months ended September 30, 2009 and 2008 which were excluded from the calculation of diluted earnings per share. In addition, the Company has senior subordinated convertible notes outstanding which, under certain circumstances discussed in Note 7, may be converted to voting common stock. As of September 30, 2009 and 2008, no shares related to the senior subordinated convertible notes were included in the calculation of diluted earnings per share because the effect of such securities was anti-dilutive.
7. Long-Term Debt
Long-term debt consisted of the following:
         
  September 30,  December 31, 
  2009  2008 
U.S. credit agreement — term loan
 $159,000  $209,000 
U.K. credit agreement — revolving credit line
  65,514   59,831 
U.K. credit agreement — term loan
  22,558   25,752 
U.K. credit agreement — overdraft line of credit
  17,960   9,502 
7.75% senior subordinated notes due 2016
  375,000   375,000 
3.5% senior subordinated convertible notes due 2026, net of debt discount
  286,208   339,128 
Mortgage facilities
  41,585   42,243 
Other
  2,766   2,909 
 
      
 
        
Total long-term debt
  970,591   1,063,365 
Less: current portion
  (15,122)  (11,305)
 
      
Net long-term debt
 $955,469  $1,052,060 
 
      
U.S. Credit Agreement
The Company is party to a $419,000 credit agreement with DCFS USA LLC and Toyota Motor Credit Corporation, as amended (the “U.S. Credit Agreement”), which provides for up to $250,000 in revolving loans for working capital, acquisitions, capital expenditures, investments and for other general corporate purposes, a non-amortizing term loan originally funded for $219,000, and for an additional $10,000 of availability for letters of credit, through September 30, 2011. The credit agreement was amended to increase the margin on the interest rate on the revolving loans by 75 basis points from 1.75% to 2.50% effective October 1, 2009 and the term of the credit agreement was extended by one year through September 30, 2012. Prior to October 1, 2009, the revolving loans bore interest at defined LIBOR plus 1.75%, subject to an incremental 0.50% for uncollateralized borrowings in excess of a defined borrowing base. The term loan, which bears interest at defined LIBOR plus 2.50%, may be prepaid at any time, but then may not be re-borrowed.
The U.S. Credit Agreement is fully and unconditionally guaranteed on a joint and several basis by the Company’s domestic subsidiaries and contains a number of significant covenants that, among other things, restrict the Company’s ability to dispose of assets, incur additional indebtedness, repay other indebtedness, pay dividends, create liens on assets, make investments or acquisitions and engage in mergers or consolidations. The Company is also required to comply with specified financial and other tests and ratios, each as defined in the U.S. Credit Agreement, including: a ratio of current assets to current liabilities, a fixed charge coverage ratio, a ratio of debt to stockholders’ equity and a ratio of debt to EBITDA. A breach of these requirements would give rise to certain remedies under the agreement, the most severe of which is the termination of the agreement and acceleration of the amounts owed. As of September 30, 2009, the Company was in compliance with all covenants under the U.S. Credit Agreement.

 

12


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
The U.S. Credit Agreement also contains typical events of default, including change of control, non-payment of obligations and cross-defaults to the Company’s other material indebtedness. Substantially all of the Company’s domestic assets are subject to security interests granted to lenders under the U.S. Credit Agreement. As of September 30, 2009, $159,000 of term loans and $1,250 of letters of credit were outstanding under this facility. There were no revolving loans outstanding as of September 30, 2009.
U.K. Credit Agreement
The Company’s subsidiaries in the U.K. (the “U.K. Subsidiaries”) are party to an agreement with the Royal Bank of Scotland plc, as agent for National Westminster Bank plc, which provides for a funded term loan, a revolving credit agreement and a seasonally adjusted overdraft line of credit (collectively, the “U.K. Credit Agreement”) to be used to finance acquisitions, working capital, and general corporate purposes. The U.K. Credit Agreement was amended in the third quarter to increase the revolving borrowing capacity under the agreement by £20,000; extend the maturity date on the revolving facility from August 31, 2011 to August 31, 2013; increase the minimum required ratio of consolidated earnings before interest and taxes plus rental payments (“EBITDAR”) to consolidated interest and rental payable (as defined); and increase the interest rate margin (as defined). The amended U.K. Credit Agreement provides for (1) up to £100,000 in revolving loans through August 31, 2013, which bears interest between a defined LIBOR plus 1.1% and defined LIBOR plus 3.0%, (2) a term loan originally funded for £30,000 which bears interest between 6.39% and 8.29% and is payable ratably in quarterly intervals until fully repaid on June 30, 2011, and (3) a demand seasonally adjusted overdraft line of credit for up to £20,000 that bears interest at the Bank of England Base Rate plus 1.75%.
The amended U.K. Credit Agreement is fully and unconditionally guaranteed on a joint and several basis by the U.K. Subsidiaries, and contains a number of significant covenants that, among other things, restrict the ability of the U.K. Subsidiaries to pay dividends, dispose of assets, incur additional indebtedness, repay other indebtedness, create liens on assets, make investments or acquisitions and engage in mergers or consolidations. In addition, the U.K. Subsidiaries are required to comply with specified ratios and tests, each as defined in the amended U.K. Credit Agreement, including: a ratio of EBITDAR to interest plus rental payments (as defined), a measurement of maximum capital expenditures, and a debt to EBITDA ratio (as defined). A breach of these requirements would give rise to certain remedies under the agreement, the most severe of which is the termination of the agreement and acceleration of the amounts owed. As of September 30, 2009, the U.K. subsidiaries were in compliance with all covenants under the amended U.K. Credit Agreement.
The amended U.K. Credit Agreement also contains typical events of default, including change of control and non-payment of obligations and cross-defaults to other material indebtedness of the U.K. Subsidiaries. Substantially all of the U.K. Subsidiaries’ assets are subject to security interests granted to lenders under the amended U.K. Credit Agreement. As of September 30, 2009, outstanding loans under the amended U.K. Credit Agreement amounted to £66,357 ($106,032), including £14,117 ($22,558) under the term loan.
7.75% Senior Subordinated Notes
In December 2006, the Company issued $375,000 aggregate principal amount of 7.75% senior subordinated notes (the “7.75% Notes”) due 2016. The 7.75% Notes are unsecured senior subordinated notes and are subordinate to all existing and future senior debt, including debt under the Company’s credit agreements, mortgages and floor plan indebtedness. The 7.75% Notes are guaranteed by substantially all of the Company’s wholly-owned domestic subsidiaries on an unsecured senior subordinated basis. Those guarantees are full and unconditional and joint and several. The Company can redeem all or some of the 7.75% Notes at its option beginning in December 2011 at specified redemption prices, or prior to December 2011 at 100% of the principal amount of the notes plus an applicable “make-whole” premium, as defined. In addition, the Company may redeem up to 40% of the 7.75% Notes at specified redemption prices using the proceeds of certain equity offerings before December 15, 2009. Upon certain sales of assets or specific kinds of changes of control, the Company is required to make an offer to purchase the 7.75% Notes. The 7.75% Notes also contain customary negative covenants and events of default. As of September 30, 2009, the Company was in compliance with all negative covenants and there were no events of default.

 

13


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
Senior Subordinated Convertible Notes
In January 2006, the Company issued $375,000 aggregate principal amount of 3.50% senior subordinated convertible notes due 2026 (the “Convertible Notes”), of which $306,260 are currently outstanding. The Convertible Notes mature on April 1, 2026, unless earlier converted, redeemed or purchased by the Company, as discussed below. The Convertible Notes are unsecured senior subordinated obligations and are subordinate to all future and existing debt under the Company’s credit agreements, mortgages and floor plan indebtedness. The Convertible Notes are guaranteed on an unsecured senior subordinated basis by substantially all of the Company’s wholly-owned domestic subsidiaries. Those guarantees are full and unconditional and joint and several. The Convertible Notes also contain customary negative covenants and events of default. As of September 30, 2009, the Company was in compliance with all negative covenants and there were no events of default.
Holders of the convertible notes may convert them based on a conversion rate of 42.7796 shares of common stock per $1,000 principal amount of the Convertible Notes (which is equal to a conversion price of approximately $23.38 per share), subject to adjustment, only under the following circumstances: (1) in any quarterly period, if the closing price of the common stock for twenty of the last thirty trading days in the prior quarter exceeds $28.43 (subject to adjustment), (2) for specified periods, if the trading price of the Convertible Notes falls below specific thresholds, (3) if the Convertible Notes are called for redemption, (4) if specified distributions to holders of common stock are made or specified corporate transactions occur, (5) if a fundamental change (as defined) occurs, or (6) during the ten trading days prior to, but excluding, the maturity date.
Upon conversion of the Convertible Notes, for each $1,000 principal amount of the Convertible Notes, a holder will receive an amount in cash, in lieu of shares of the Company’s common stock, equal to the lesser of (i) $1,000 or (ii) the conversion value, determined in the manner set forth in the related indenture covering the Convertible Notes, of the number of shares of common stock equal to the conversion rate. If the conversion value exceeds $1,000, the Company will also deliver, at its election, cash, common stock or a combination of cash and common stock with respect to the remaining value deliverable upon conversion.
In the event of a change of control on or before April 6, 2011, the Company will, in certain circumstances, pay a make-whole premium by increasing the conversion rate used in that conversion. In addition, the Company will pay additional cash interest, commencing with six-month periods beginning on April 1, 2011, if the average trading price of a Convertible Note for certain periods in the prior six-month period equals 120% or more of the principal amount of the Convertible Notes. On or after April 6, 2011, the Company may redeem the Convertible Notes, in whole at any time or in part from time to time, for cash at a redemption price of 100% of the principal amount of the Convertible Notes to be redeemed, plus any accrued and unpaid interest to the applicable redemption date.
Holders of the Convertible Notes may require the Company to purchase all or a portion of their Convertible Notes for cash on each of April 1, 2011, April 1, 2016 or April 1, 2021 at a purchase price equal to 100% of the principal amount of the Convertible Notes to be purchased, plus accrued and unpaid interest, if any, to the applicable purchase date.
In March 2009, the Company repurchased $68,740 principal amount of its outstanding Convertible Notes, which had a book value, net of debt discount, of $62,831 for $51,425. In connection with the transaction, the Company wrote off $5,909 of unamortized debt discount and $672 of unamortized deferred financing costs, and incurred $305 of transaction costs. No element of the consideration was allocated to the reacquisition of the equity component because the consideration paid was less than the fair value of the liability component prior to extinguishment. As a result, the Company recorded a $10,429 pre-tax gain in connection with the repurchase.
The liability and equity components related to the Convertible Notes consist of the following:
         
  September 30,  December 31, 
  2009  2008 
Carrying amount of the equity component
 $43,093  $43,093 
 
      
 
        
Principal amount of the liability component
 $306,260  $375,000 
Unamortized debt discount
  20,052   35,872 
 
      
 
        
Net carrying amount of the liability component
 $286,208  $339,128 
 
      
The remaining unamortized debt discount will be amortized as additional interest expense through the date the Company expects to be required to redeem the Convertible Notes, approximately $13,204 of which will be recognized as an increase of interest expense over the next twelve months. The annual effective interest rate on the liability component is 8.25%.

 

14


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
Mortgage Facilities
The Company is party to a $42,400 mortgage facility with respect to certain of our dealership properties that matures on October 1, 2015. The facility bears interest at a defined rate, requires monthly principal and interest payments, and includes the option to extend the term for successive periods of five years up to a maximum term of twenty-five years. In the event the Company exercises its options to extend the term, the interest rate will be renegotiated at each renewal period. The mortgage facility also contains typical events of default, including non-payment of obligations, cross-defaults to the Company’s other material indebtedness, certain change of control events, and the loss or sale of certain franchises operated at the property. Substantially all of the buildings, improvements, fixtures and personal property of the properties under the mortgage facility are subject to security interests granted to the lender. As of September 30, 2009, $41,585 was outstanding under this facility.
8. Interest Rate Swaps
The Company uses interest rate swaps to manage interest rate risk associated with the Company’s variable rate floor plan debt. The Company is party to interest rate swap agreements through January 7, 2011 pursuant to which the LIBOR portion of $300,000 of the Company’s floating rate floor plan debt was fixed at 3.67%. We may terminate these arrangements at any time, subject to the settlement of the then current fair value of the swap arrangements.
Prior to the third quarter of 2009, the swaps were designated as cash flow hedges of future interest payments of LIBOR based U.S. floor plan borrowings and the effective portion of the gain or loss on the derivative was reported as a component of other comprehensive income and reclassified into earnings when the hedged transaction affected earnings. During the quarter ended September 30, 2009, the Company experienced declines in outstanding floor plan debt balances related to certain floor plan lenders due to significant declines in vehicle inventory levels which caused hedged floor plan balances to fall below the notional value of the swap agreements. The Company elected to de-designate these cash flow hedges on September 30, 2009, and recorded a net loss of $1,057 in floor plan interest expense in the Condensed Consolidated Statement of Income.
The Company re-designated $290,000 of the swap agreements as cash flow hedges of future interest payments of LIBOR based U.S. floor plan borrowings and the effective portion of the gain or loss on the derivative will be reported as a component of other comprehensive income and reclassified into earnings when the hedged transaction affects earnings. Future settlements and changes in the fair value related to the undesignated $10,000 of the swap agreements will be recorded as realized and unrealized gains/losses within interest expense in the Condensed Consolidated Statement of Income.
As of September 30, 2009, the Company used Level 2 inputs to estimate the fair value of the interest rate contracts designated as hedging instruments to be a liability of $11,779, of which $9,368 and $2,411 are recorded in accrued expenses and other long-term liabilities, respectively, in the Condensed Consolidated Balance Sheet. The Company used Level 2 inputs to estimate the fair value of the interest rate contracts not designated as hedging instruments as of September 30, 2009 to be a liability of $406, of which $323 and $83 are recorded in accrued expenses and other long-term liabilities, respectively, in the Condensed Consolidated Balance Sheet.
During the nine months ended September 30, 2009, the Company recognized a net gain of $1,929 related to the effective portion of the interest rate swaps designated as hedging instruments in accumulated other comprehensive income, and reclassified $8,549 of the existing derivative losses, including the $1,057 loss on de-designation, from accumulated other comprehensive income into floor plan interest expense in the Condensed Consolidated Statement of Income. The Company expects approximately $8,850 associated with the swaps to be recognized as an increase of interest expense over the next twelve months as the hedged interest payments become due. During the nine months ended September 30, 2009, the swaps increased the weighted average interest rate on the Company’s floor plan borrowings by approximately 0.6%.
9. Commitments and Contingent Liabilities
The Company is involved in litigation which may relate to claims brought by governmental authorities, issues with customers, and employment related matters, including class action claims and purported class action claims. As of September 30, 2009, the Company is not party to any legal proceedings, including class action lawsuits, that individually or in the aggregate, are reasonably expected to have a material adverse effect on the Company’s results of operations, financial condition or cash flows. However, the results of these matters cannot be predicted with certainty, and an unfavorable resolution of one or more of these matters could have a material adverse effect on the Company’s results of operations, financial condition or cash flows. See MD&A -“Forward Looking Statements”.
The Company has historically structured its operations so as to minimize ownership of real property. As a result, the Company leases or subleases substantially all of its facilities. These leases are generally for a period between five and 20 years, and are typically structured to include renewal options at the Company’s election. Pursuant to the leases for some of the Company’s larger facilities, the Company is required to comply with specified financial ratios, including a “rent coverage” ratio and a debt to EBITDA ratio, each as defined. For these leases, non-compliance with the ratios may require the Company to post collateral in the form of a letter of credit. A breach of the other lease covenants give rise to certain remedies by the landlord, the most severe of which include the termination of the applicable lease and an acceleration of the payments due under the lease.

 

15


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
The Company has sold a number of dealerships to third parties and, as a condition to certain of those sales, remains liable for the lease payments relating to the properties on which those franchises operate in the event of non-payment by the buyer. In this event, the Company could be required to fulfill that buyer’s rent and other obligations, which could materially adversely affect its results of operations, financial condition or cash flows.
The Company is potentially subject to additional purchase commitments pursuant to its smart distribution agreement, smart franchise agreement and state franchise laws in the event of franchise terminations, none of which have historically had a material adverse effect on its results of operations, financial condition or cash flows. The Company does not anticipate that the purchase commitments will have a material adverse effect on its future results of operations, financial condition or cash flows, although such outcome is possible.
10. Equity
Share Repurchase
During August 2008, the Company repurchased 3.6 million shares of its outstanding common stock for $50,061 under the $150,000 outstanding securities repurchase program.
Comprehensive Income (Loss)
Other comprehensive income (loss) includes foreign currency translation gains and losses, as well as changes relating to certain other immaterial items, including: certain defined benefit plans in the U.K., changes in the fair value of interest rate swap agreements, and valuation adjustments relating to certain available for sale securities, each of which has been excluded from net income and reflected in equity. Total comprehensive income (loss) is summarized as follows:
                 
  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2009  2008  2009  2008 
Attributable to Penske Automotive Group:
                
Net income
 $27,423  $22,183  $57,784  $91,908 
Other comprehensive income (loss):
                
Foreign currency translation
  (9,167)  (62,953)  45,398   (57,187)
Other
  1,284   (886)  2,919   (1,807)
 
            
 
                
Total attributable to Penske Automotive Group
  19,540   (41,656)  106,101   32,914 
 
                
Attributable to the non-controlling interest:
                
Net income
  239   189   247   1,052 
 
            
 
                
Total comprehensive income (loss)
 $19,779  $(41,467) $106,348  $33,966 
 
            
11. Segment Information
The Company’s operations are organized by management into operating segments by line of business and geography. The Company has determined it has three reportable operating segments as defined in general accounting principles for segment reporting, including: (i) Retail, consisting of our automotive retail operations, (ii) Distribution, consisting of our distribution of the smart fortwo vehicle, parts and accessories in the U.S. and Puerto Rico, and (iii) PAG Investments, consisting of our investments in non-automotive retail operations. The Retail reportable segment includes all automotive dealerships and all departments relating to the operation of the dealerships. The individual dealership operations included in the Retail segment have been grouped into five geographic operating segments, which have been aggregated into one reportable segment as their operations (A) have similar economic characteristics (all are automotive dealerships having similar margins), (B) offer similar products and services (all sell new and used vehicles, service, parts and third-party finance and insurance products), (C) have similar target markets and customers (generally individuals) and (D) have similar distribution and marketing practices (all distribute products and services through dealership facilities that market to customers in similar fashions). In connection with the addition of PAG Investments, we have reclassified historical amounts to conform to our current segment presentation.

 

16


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
The following table summarizes revenues and income from continuing operations before certain non-recurring items and income taxes, which is the measure by which management allocates resources to its segments, and which we refer to as adjusted segment income, for each of our reportable segments. Adjusted segment income excludes the item in the table below in order to enhance the comparability of segment income from period to period.
Three Months Ended September 30
                     
          PAG  Intersegment    
  Retail  Distribution  Investments  Elimination  Total 
Revenues
                    
2009
 $2,551,468  $44,904  $  $(8,450) $2,587,922 
2008
  2,884,848   101,125      (15,558)  2,970,415 
Adjusted segment income
                    
2009
  42,194   (5,896)  6,464   67   42,829 
2008
  20,960   7,736   8,511   (3)  37,204 
Nine Months Ended September 30
                     
          PAG  Intersegment    
  Retail  Distribution  Investments  Elimination  Total 
Revenues
                    
2009
 $6,893,041  $192,413  $  $(22,776) $7,062,678 
2008
  9,222,389   293,486      (45,728)  9,470,147 
Adjusted segment income
                    
2009
  77,644   1,376   9,590   (155)  88,455 
2008
  116,481   21,990   9,872   (581)  147,762 
The following table reconciles total adjusted segment income to consolidated income from continuing operations before income taxes for the nine month periods ended September 30, 2009 and 2008. There were no reconciling items in the three month periods ended September 30, 2009 and 2008.
         
  Nine Months Ended 
  September 30, 
  2009  2008 
Adjusted segment income
 $88,455  $147,762 
Gain on debt repurchase
  10,429    
 
      
 
        
Income from continuing operations before income taxes
 $98,884  $147,762 
 
      

 

17


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
12. Consolidating Condensed Financial Information
The following tables include consolidating condensed financial information as of September 30, 2009 and December 31, 2008 and for the three and nine month periods ended September 30, 2009 and 2008 for Penske Automotive Group, Inc. (as the issuer of the Convertible Notes and the 7.75% Notes), guarantor subsidiaries and non-guarantor subsidiaries (primarily representing foreign entities). The condensed consolidating financial information includes certain allocations of balance sheet, income statement and cash flow items which are not necessarily indicative of the financial position, results of operations or cash flows of these entities on a stand-alone basis.
CONSOLIDATING CONDENSED BALANCE SHEET
September 30, 2009
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Cash and cash equivalents
 $29,540  $  $  $27,403  $2,137 
Accounts receivable, net
  322,539   (221,187)  221,187   153,265   169,274 
Inventories
  1,174,393         652,283   522,110 
Other current assets
  102,805      1,148   58,578   43,079 
Assets held for sale
  6,780            6,780 
 
               
 
                    
Total current assets
  1,636,057   (221,187)  222,335   891,529   743,380 
Property and equipment, net
  711,766      6,043   441,307   264,416 
Intangible assets
  1,009,902         571,756   438,146 
Equity method investments
  297,249      227,059      70,190 
Other long-term assets
  17,926   (1,280,696)  1,286,344   10,856   1,422 
 
               
 
                    
Total assets
 $3,672,900  $(1,501,883) $1,741,781  $1,915,448  $1,517,554 
 
               
 
                    
Floor plan notes payable
 $708,014  $  $  $330,860  $377,154 
Floor plan notes payable — non-trade
  380,453         221,465   158,988 
Accounts payable
  183,143      2,240   71,711   109,192 
Accrued expenses
  251,076   (221,187)  364   136,969   334,930 
Current portion of long-term debt
  15,122         1,022   14,100 
Liabilities held for sale
  7,718            7,718 
 
               
 
                    
Total current liabilities
  1,545,526   (221,187)  2,604   762,027   1,002,082 
Long-term debt
  955,469   (62,866)  820,208   43,330   154,797 
Other long-term liabilities
  252,936         232,387   20,549 
 
               
 
                    
Total liabilities
  2,753,931   (284,053)  822,812   1,037,744   1,177,428 
Total equity
  918,969   (1,217,830)  918,969   877,704   340,126 
 
               
 
                    
Total liabilities and equity
 $3,672,900  $(1,501,883) $1,741,781  $1,915,448  $1,517,554 
 
               

 

18


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED BALANCE SHEET
December 31, 2008
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Cash and cash equivalents
 $20,108  $  $  $14,060  $6,048 
Accounts receivable, net
  294,048   (196,465)  196,465   182,583   111,465 
Inventories
  1,589,105         1,001,571   587,534 
Other current assets
  88,251      2,711   59,931   25,609 
Assets held for sale
  15,534         1,643   13,891 
 
               
 
                    
Total current assets
  2,007,046   (196,465)  199,176   1,259,788   744,547 
Property and equipment, net
  662,121      6,927   416,277   238,917 
Intangible assets
  974,035         542,185   431,850 
Equity method investments
  296,487      227,451      69,036 
Other long-term assets
  22,460   (1,293,431)  1,300,546   12,169   3,176 
 
               
 
                    
Total assets
 $3,962,149  $(1,489,896) $1,734,100  $2,230,419  $1,487,526 
 
               
 
                    
Floor plan notes payable
 $964,783  $  $  $659,531  $305,252 
Floor plan notes payable — non-trade
  506,688         268,988   237,700 
Accounts payable
  178,282      2,183   80,002   96,097 
Accrued expenses
  195,994   (196,465)  368   94,983   297,108 
Current portion of long-term debt
  11,305         978   10,327 
Liabilities held for sale
  23,060         1,460   21,600 
 
               
 
                    
Total current liabilities
  1,880,112   (196,465)  2,551   1,105,942   968,084 
Long-term debt
  1,052,060   (138,341)  923,128   44,117   223,156 
Other long-term liabilities
  221,556         201,691   19,865 
 
               
 
                    
Total liabilities
  3,153,728   (334,806)  925,679   1,351,750   1,211,105 
Total equity
  808,421   (1,155,090)  808,421   878,669   276,421 
 
               
 
                    
Total liabilities and equity
 $3,962,149  $(1,489,896) $1,734,100  $2,230,419  $1,487,526 
 
               

 

19


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF INCOME
Three Months Ended September 30, 2009
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Revenues
 $2,587,922  $  $  $1,532,398  $1,055,524 
Cost of sales
  2,164,967         1,275,088   889,879 
 
               
 
                    
Gross profit
  422,955         257,310   165,645 
Selling, general, and administrative expenses
  347,968      3,980   215,372   128,616 
Depreciation and amortization
  14,011      290   8,672   5,049 
 
               
 
                    
Operating income (loss)
  60,976      (4,270)  33,266   31,980 
Floor plan interest expense
  (9,080)        (6,860)  (2,220)
Other interest expense
  (13,468)     (9,614)  (34)  (3,820)
Debt discount amortization
  (3,135)     (3,135)      
Equity in income of affiliates
  7,536      6,392      1,144 
Equity in earnings of subsidiaries
     (53,217)  53,217       
 
               
 
                    
Income from continuing operations before income taxes
  42,829   (53,217)  42,590   26,372   27,084 
Income taxes
  (15,033)  18,784   (15,033)  (11,162)  (7,622)
 
               
 
                    
Income from continuing operations
  27,796   (34,433)  27,557   15,210   19,462 
(Loss) income from discontinued operations, net of tax
  (134)  134   (134)  (645)  511 
 
               
 
                    
Net income
  27,662   (34,299)  27,423   14,565   19,973 
Less: Income attributable to the non-controlling interests
  239            239 
 
               
 
                    
Net income attributable to Penske Automotive Group common stockholders
 $27,423  $(34,299) $27,423  $14,565  $19,734 
 
               

 

20


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF INCOME
Three Months Ended September 30, 2008
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Revenues
 $2,970,415  $  $  $1,783,113  $1,187,302 
Cost of sales
  2,513,097         1,494,024   1,019,073 
 
               
 
                    
Gross profit
  457,318         289,089   168,229 
Selling, general, and administrative expenses
  380,176      12,503   227,394   140,279 
Depreciation and amortization
  13,966      290   8,374   5,302 
 
               
 
                    
Operating income (loss)
  63,176      (12,793)  53,321   22,648 
Floor plan interest expense
  (15,312)        (8,801)  (6,511)
Other interest expense
  (16,159)     (11,846)  (37)  (4,276)
Debt discount amortization
  (3,496)     (3,496)      
Equity in income of affiliates
  8,995      7,853      1,142 
Equity in earnings of subsidiaries
     (57,297)  57,297       
 
               
 
                    
Income from continuing operations before income taxes
  37,204   (57,297)  37,015   44,483   13,003 
Income taxes
  (13,150)  20,355   (13,150)  (16,077)  (4,278)
 
               
 
                    
Income from continuing operations
  24,054   (36,942)  23,865   28,406   8,725 
Loss from discontinued operations, net of tax
  (1,682)  1,682   (1,682)  (745)  (937)
 
               
 
                    
Net income
  22,372   (35,260)  22,183   27,661   7,788 
Less: Income attributable to the non-controlling interests
  189            189 
 
               
 
                    
Net income attributable to Penske Automotive Group common stockholders
 $22,183  $(35,260) $22,183  $27,661  $7,599 
 
               

 

21


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF INCOME
Nine Months Ended September 30, 2009
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Revenues
 $7,062,678  $  $  $4,181,184  $2,881,494 
Cost of sales
  5,877,674         3,456,671   2,421,003 
 
               
 
                    
Gross profit
  1,185,004         724,513   460,491 
Selling, general, and administrative expenses
  988,522      13,527   615,098   359,897 
Depreciation and amortization
  40,654      870   25,579   14,205 
 
               
 
                    
Operating income (loss)
  155,828      (14,397)  83,836   86,389 
Floor plan interest expense
  (27,571)        (19,395)  (8,176)
Other interest expense
  (41,610)     (31,840)  (76)  (9,694)
Debt discount amortization
  (9,908)     (9,908)      
Equity in income of affiliates
  11,716      9,356      2,360 
Gain on debt repurchase
  10,429      10,429       
Equity in earnings of subsidiaries
     (134,997)  134,997       
 
               
 
                    
Income from continuing operations before income taxes
  98,884   (134,997)  98,637   64,365   70,879 
Income taxes
  (35,059)  47,983   (35,059)  (28,103)  (19,880)
 
               
 
                    
Income from continuing operations
  63,825   (87,014)  63,578   36,262   50,999 
Loss from discontinued operations, net of tax
  (5,794)  5,794   (5,794)  (4,032)  (1,762)
 
               
 
                    
Net income
  58,031   (81,220)  57,784   32,230   49,237 
Less: Income attributable to the non-controlling interests
  247            247 
 
               
 
                    
Net income attributable to Penske Automotive Group common stockholders
 $57,784  $(81,220) $57,784  $32,230  $48,990 
 
               

 

22


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF INCOME
Nine Months Ended September 30, 2008
                     
          Penske       
  Total      Automotive  Guarantor  Non-Guarantor 
  Company  Eliminations  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                    
Revenues
 $9,470,147  $  $  $5,472,279  $3,997,868 
Cost of sales
  8,029,265         4,601,430   3,427,835 
 
               
 
                    
Gross profit
  1,440,882         870,849   570,033 
Selling, general, and administrative expenses
  1,166,368      19,276   702,409   444,683 
Depreciation and amortization
  40,623      943   23,168   16,512 
 
               
 
                    
Operating income (loss)
  233,891      (20,219)  145,272   108,838 
Floor plan interest expense
  (48,512)        (27,555)  (20,957)
Other interest expense
  (40,451)     (27,168)  (183)  (13,100)
Debt discount amortization
  (10,488)     (10,488)      
Equity in income of affiliates
  13,322      7,853      5,469 
Equity in earnings of subsidiaries
     (196,732)  196,732       
 
               
 
                    
Income from continuing operations before income taxes
  147,762   (196,732)  146,710   117,534   80,250 
Income taxes
  (52,055)  72,158   (52,055)  (48,205)  (23,953)
 
               
 
                    
Income from continuing operations
  95,707   (124,574)  94,655   69,329   56,297 
(Loss) income from discontinued operations, net of tax
  (2,747)  2,747   (2,747)  (1,887)  (860)
 
               
 
                    
Net income
  92,960   (121,827)  91,908   67,442   55,437 
Less: Income attributable to the non-controlling interests
  1,052            1,052 
 
               
 
                    
Net income attributable to Penske Automotive Group common stockholders
 $91,908  $(121,827) $91,908  $67,442  $54,385 
 
               

 

23


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2009
                 
      Penske       
  Total  Automotive  Guarantor  Non-Guarantor 
  Company  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                
Net cash from continuing operating activities
 $316,770  $32,620  $128,146  $156,004 
 
            
 
                
Investing activities:
                
Purchase of property and equipment
  (71,077)  14   (55,083)  (16,008)
Proceeds from sale-leaseback transactions
  2,338      2,338    
Dealership acquisitions, net
  (11,476)     (3,556)  (7,920)
Other
  11,729   11,485      244 
 
            
 
                
Net cash from continuing investing activities
  (68,486)  11,499   (56,301)  (23,684)
 
            
 
                
Financing activities:
                
Repayments under U.S. credit agreement term loan
  (50,000)  (50,000)      
Repurchase 3.5% senior subordinated convertible notes
  (51,424)  (51,424)      
Net borrowings (repayments) of long-term debt
  1,113   57,305   (6,013)  (50,179)
Net repayments of floor plan notes payable — non-trade
  (126,235)     (47,523)  (78,712)
Proceeds from exercises of options, including excess tax benefit
  76      76    
Distributions from (to) parent
        430   (430)
 
            
 
                
Net cash from continuing financing activities
  (226,470)  (44,119)  (53,030)  (129,321)
 
            
 
                
Net cash from discontinued operations
  (12,382)     (5,472)  (6,910)
 
            
 
                
Net change in cash and cash equivalents
  9,432      13,343   (3,911)
Cash and cash equivalents, beginning of period
  20,108      14,060   6,048 
 
            
 
                
Cash and cash equivalents, end of period
 $29,540  $  $27,403  $2,137 
 
            

 

24


Table of Contents

PENSKE AUTOMOTIVE GROUP, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2008
                 
      Penske       
  Total  Automotive  Guarantor  Non-Guarantor 
  Company  Group, Inc.  Subsidiaries  Subsidiaries 
  (In thousands) 
 
                
Net cash from continuing operating activities
 $365,715  $3,319  $199,692  $162,704 
 
            
 
                
Investing activities:
                
Purchase of property and equipment
  (164,285)  (3,319)  (87,589)  (73,377)
Proceeds from sale — leaseback transactions
  19,740      5,964   13,776 
Dealership acquisitions, net
  (142,054)     (94,759)  (47,295)
Purchase of Penske Truck Leasing Co., L.P. partnership interest
  (219,000)  (219,000)      
Other
  (1,500)        (1,500)
 
            
 
                
Net cash from continuing investing activities
  (507,099)  (222,319)  (176,384)  (108,396)
 
            
 
                
Financing activities:
                
Proceeds from U.S. credit agreement term loan
  219,000   219,000       
Proceeds from mortgage facility
  32,875      32,875    
Net (repayments) borrowings of long-term debt
  (13,909)  75,395   (38,801)  (50,503)
Net repayments of floor plan notes payable — non-trade
  (35,671)     (20,992)  (14,679)
Payment of deferred financing costs
  (661)  (521)     (140)
Proceeds from exercises of options, including excess tax benefit
  820   820       
Repurchases of common stock
  (50,061)  (50,061)      
Distributions (to) from parent
        (306)  306 
Dividends
  (25,633)  (25,633)      
 
            
 
                
Net cash from continuing financing activities
  126,760   219,000   (27,224)  (65,016)
 
            
 
                
Net cash from discontinued operations
  31,057      20,571   10,486 
 
            
 
                
Net change in cash and cash equivalents
  16,433      16,655   (222)
Cash and cash equivalents, beginning of period
  14,797      480   14,317 
 
            
 
                
Cash and cash equivalents, end of period
 $31,230  $  $17,135  $14,095 
 
            

 

25


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those discussed in the forward-looking statements as a result of various factors, including those discussed in “Forward Looking Statements.” We have acquired and initiated a number of businesses since inception. Our financial statements include the results of operations of those businesses from the date acquired or when they commenced operations. This Management’s Discussion and Analysis of Financial Condition and Results of Operations has been updated to reflect the revision of our financial statements for entities which have been treated as discontinued operations through September 30, 2009.
Overview
We are the second largest automotive retailer headquartered in the U.S. as measured by total revenues. As of September 30, 2009, we owned and operated 160 franchises in the U.S. and 150 franchises outside of the U.S., primarily in the United Kingdom. We offer a full range of vehicle brands with 95% of our total retail vehicle revenue in 2009 generated from brands of non-U.S. based manufacturers, including 64% from premium brands such as Audi, BMW, Cadillac and Porsche. Each of our dealerships offers a wide selection of new and used vehicles for sale. In addition to selling new and used vehicles, we generate higher-margin revenue at each of our dealerships through maintenance and repair services and the sale and placement of higher-margin products, such as third party finance and insurance products, third-party extended service contracts and replacement and aftermarket automotive products. We are also, through smart USA Distributor, LLC (“smart USA”), a wholly-owned subsidiary, the exclusive distributor of the smart fortwo vehicle in the U.S. and Puerto Rico. The smart fortwo is manufactured by Mercedes-Benz Cars and is a Daimler brand. This technologically advanced vehicle achieves more than 40 miles per gallon on the highway and is an ultra-low emissions vehicle as certified by the State of California Air Resources Board. smart USA has certified a network of more than 75 smart dealerships, nine of which are owned and operated by us. The smart fortwo offers five different versions, the pure, passion coupe, passion cabriolet, BRABUS coupe andBRABUS cabriolet, with base prices ranging from $11,990 to $20,990. We currently expect to distribute approximately 15,700 smart fortwo vehicles in 2009. We are also diversified geographically, with 64% of our total revenues in 2009 generated by operations in the U.S. and 36% generated from our operations outside the U.S. (predominately in the U.K.).
In June 2008, we acquired a 9.0% limited partnership interest in Penske Truck Leasing Co., L.P. (“PTL”), a leading global transportation services provider, from subsidiaries of General Electric Capital Corporation (collectively, “GE Capital”). PTL operates and maintains more than 200,000 vehicles and serves customers in North America, South America, Europe and Asia. Product lines include full-service leasing, contract maintenance, commercial and consumer truck rental and logistics services, including, transportation and distribution center management and supply chain management. The general partner of PTL is Penske Truck Leasing Corporation, a wholly-owned subsidiary of Penske Corporation, which, together with other wholly-owned subsidiaries of Penske Corporation, owns 41.1% of PTL. The remaining 49.9% of PTL is owned by GE Capital.
Outlook
There has been reduced consumer confidence and spending in the markets in which we operate, which we believe has resulted in reduced customer traffic in our dealerships, particularly since September 2008. We expect our business to remain significantly impacted by current economic conditions throughout 2009.
In addition, the captive finance subsidiaries that provide us financing for our inventory procurement have experienced increases to their cost of capital over the last twelve months. Interest rates under our inventory borrowing arrangements are variable and based on changes in the prime rate, defined LIBOR or the Euro Interbank Offer Rate (the “base rate”), plus a spread that varies by lender. While the base rate under these arrangements are historically low, certain of our lenders have raised the spread charged to us, or have established minimum lending rates over the last twelve months. These increases varied between 50 and 250 basis points. Due to these relative increases, we have not realized the full benefit of the lower base rates expected in 2009 compared to 2008. The increases levied by lenders to date would result in $5.8 million of incremental floorplan interest expense based on average outstanding balances during 2008.
In response to the challenging operating environment, we undertook significant cost saving initiatives in 2008, including the elimination of approximately 1,400 positions, representing approximately 10.0% of our worldwide workforce, and the amendment of pay plans. Other cost curtailment initiatives included a reduction in advertising activities, suspension of matching contributions to certain of our defined contribution plans, although we intend to reinstate matching contributions to such plans relating to employees’ 2010 contributions, and the suspension of our quarterly cash dividends to stockholders. We continue to monitor the business climate, and are taking such further actions as needed to respond to current business conditions.

 

26


Table of Contents

Operating Overview
New and used vehicle revenues include sales to retail customers and to leasing companies providing consumer automobile leasing. We generate finance and insurance revenues from sales of third-party extended service contracts, sales of third-party insurance policies, fees for facilitating the sale of third-party finance and lease contracts and the sale of certain other products. Service and parts revenues include fees paid for repair, maintenance and collision services, and the sale of replacement parts and the sale of aftermarket accessories. During the three and nine months ended September 30, 2009, the challenging operating environment has resulted in a year over year decline on a same store basis of new and used vehicle unit sales, coupled with a corresponding decrease in finance and insurance revenues. Our same store service and parts business also experienced a decline during these periods, although less so than vehicle sales. We expect a continuation of this difficult operating environment throughout 2009.
Our gross profit tends to vary with the mix of revenues we derive from the sale of new vehicles, used vehicles, finance and insurance products, service and parts transactions, and the distribution of the smart fortwo. Our gross profit varies across product lines, with vehicle sales usually resulting in lower gross profit margins and our other revenues resulting in higher gross profit margins. Factors such as inventory and vehicle availability, customer demand, consumer confidence, unemployment, general economic conditions, seasonality, weather, credit availability, fuel prices and manufacturers’ advertising and incentives may impact the mix of our revenues, and therefore influence our gross profit margin. Although our total gross margin improved for the three and nine months ended September 30, 2009, certain components of our business have experienced margin declines as shown in the following table. We expect similar margin trends for the remainder of 2009.
                 
  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2009  2008  2009  2008 
New vehicles
  8.4%  8.2%  7.9%  8.3%
Used vehicles
  8.8%  7.3%  9.0%  7.7%
Service and parts
  55.2%  55.6%  54.8%  55.9%
Finance and insurance ($  per unit)
 $905  $950  $891  $983 
 
            
 
                
Total gross margin
  16.3%  15.4%  16.8%  15.2%
 
            
Our selling expenses consist of advertising and compensation for sales personnel, including commissions and related bonuses. General and administrative expenses include compensation for administration, finance, legal and general management personnel, rent, insurance, utilities, due diligence in connection with acquisition activity, and other outside services. A significant portion of our selling expenses are variable, and we believe a significant portion of our general and administrative expenses are subject to our control, allowing us to adjust them over time to reflect economic trends. Our selling, general, and administrative expenses for compensation and advertising have decreased during the three and nine months ended September 30, 2009, due in part to lower vehicle sales volumes, coupled with the cost saving initiatives outlined above. Our rent expense is expected to grow as a result of cost of living indexes outlined in our lease agreements; however, a portion of the rent increase has been offset by concessions granted by certain landlords in recognition of current market conditions. As outlined in “Outlook” above, we will continue to monitor the business climate, and take such further actions as needed to respond to business conditions.
Floor plan interest expense relates to financing incurred in connection with the acquisition of new and used vehicle inventories that is secured by those vehicles. Other interest expense consists of interest on all of our interest-bearing debt, other than interest relating to floor plan financing. The cost of our variable rate indebtedness is typically based on benchmark lending rates, which are based in large part upon national inter-bank lending rates set by local governments. During the latter part of 2008, such benchmark rates were significantly reduced due to government actions designed to spur liquidity and bank lending activities. As a result, our cost of capital on variable rate indebtedness has declined during the three and nine months ended September 30, 2009; however, the significance of this decrease is limited somewhat by the increases in rate spreads being charged by our vehicle finance partners outlined in “Outlook” above.
Equity in earnings of affiliates represents our share of the earnings relating to investments in various joint ventures and other non-consolidated investments, including PTL. It is our expectation that the difficult operating conditions outlined above will similarly impact these businesses throughout 2009.
The future success of our business will likely be dependent on, among other things, general economic and industry conditions, our ability to consummate and integrate acquisitions, our ability to increase sales of higher margin products, especially service and parts services, our ability to realize returns on our significant capital investment in new and upgraded dealerships, the success of our distribution of the smart fortwo, and the return realized from our investments in various joint ventures and other non-consolidated investments. See Part II Item 1A “Risk Factors” and “Forward-Looking Statements.”

 

27


Table of Contents

Critical Accounting Policies and Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the application of accounting policies that often involve making estimates and employing judgments. Such judgments influence the assets, liabilities, revenues and expenses recognized in our financial statements. Management, on an ongoing basis, reviews these estimates and assumptions. Management may determine that modifications in assumptions and estimates are required, which may result in a material change in our results of operations or financial position.
The following are the accounting policies applied in the preparation of our financial statements that management believes are most dependent upon the use of estimates and assumptions.
Revenue Recognition
Vehicle, Parts and Service Sales
We record revenue when vehicles are delivered and title has passed to the customer, when vehicle service or repair work is performed and when parts are delivered to our customers. Sales promotions that we offer to customers are accounted for as a reduction of revenues at the time of sale. Rebates and other incentives offered directly to us by manufacturers are recognized as a reduction of cost of sales. Reimbursements of qualified advertising expenses are treated as a reduction of selling, general and administrative expenses. The amounts received under certain manufacturer rebate and incentive programs are based on the attainment of program objectives, and such earnings are recognized either upon the sale of the vehicle for which the award was received, or upon attainment of the particular program goals if not associated with individual vehicles. During the nine months ended September 30, 2009 and 2008, we earned $238.0 million and $259.9 million, respectively, of rebates, incentives and reimbursements from manufacturers, of which $234.3 million and $254.1 million was recorded as a reduction of cost of sales.
Finance and Insurance Sales
Subsequent to the sale of a vehicle to a customer, we sell our installment sale contracts to various financial institutions on a non-recourse basis (with specified exceptions) to mitigate the risk of default. We receive a commission from the lender equal to either the difference between the interest rate charged to the customer and the interest rate set by the financing institution or a flat fee. We also receive commissions for facilitating the sale of various third-party insurance products to customers, including credit and life insurance policies and extended service contracts. These commissions are recorded as revenue at the time the customer enters into the contract.
Intangible Assets
Our principal intangible assets relate to our franchise agreements with vehicle manufacturers, which represent the estimated value of franchises acquired in business combinations, and goodwill, which represents the excess of cost over the fair value of tangible and identified intangible assets acquired in business combinations. We believe the franchise value of our dealerships have an indefinite useful life based on the following facts:
  Automotive retailing is a mature industry and is based on franchise agreements with the vehicle manufacturers;
 
  There are no known changes or events that would alter the automotive retailing franchise environment;
 
  Certain franchise agreement terms are indefinite;
 
  Franchise agreements that have limited terms have historically been renewed by us without substantial cost; and
 
  Our history shows that manufacturers have not terminated our franchise agreements.
Impairment Testing
Franchise value impairment is assessed as of October 1 every year and upon the occurrence of an indicator of impairment through a comparison of its carrying amount and estimated fair value. An indicator of impairment exists if the carrying value of a franchise exceeds its estimated fair value, and an impairment loss may be recognized up to that excess. We also evaluate our franchise agreements in connection with the annual impairment testing to determine whether events and circumstances continue to support our assessment that the franchise value has an indefinite life.

 

28


Table of Contents

Goodwill impairment is assessed at the reporting unit level as of October 1 every year and upon the occurrence of an indicator of impairment. We have determined that the dealerships in each of our operating segments within the Retail reportable segment, which are organized by geography, are components that are aggregated into five reporting units as they (A) have similar economic characteristics (all are automotive dealerships having similar margins), (B) offer similar products and services (all sell new and used vehicles, service, parts and third-party finance and insurance products), (C) have similar target markets and customers (generally individuals) and (D) have similar distribution and marketing practices (all distribute products and services through dealership facilities that market to customers in similar fashions). Accordingly, our operating segments are also considered our reporting units for the purpose of goodwill impairment testing relating to our Retail segment. There is no goodwill recorded relating to our Distribution or PAG Investments reportable segments. An indicator of goodwill impairment exists if the carrying amount of the reporting unit, including goodwill, is determined to exceed its estimated fair value. If an indication of goodwill impairment exists, an analysis reflecting the allocation of the fair value of the reporting unit to all assets and liabilities, including previously unrecognized intangible assets, is performed. The impairment is measured by comparing the implied fair value of the reporting unit goodwill with its carrying amount, and an impairment loss may be recognized up to that excess.
The fair values of franchise rights and goodwill are determined using a discounted cash flow approach, which includes assumptions that include revenue and profitability growth, franchise profit margins, residual values and our cost of capital.
Investments
Investments include investments in businesses accounted for under the equity method. A majority of our investments are in joint ventures that are more fully described in “Joint Venture Relationships” below. Such joint venture relationships are accounted for under the equity method, pursuant to which we record our proportionate share of the joint venture’s income each period.
The net book value of our investments was $297.2 million and $297.8 million as of September 30, 2009 and December 31, 2008, respectively. Investments for which there is not a liquid, actively traded market are reviewed periodically by management for indicators of impairment. If an indicator of impairment is identified, management estimates the fair value of the investment using a discounted cash flow approach, which includes assumptions relating to revenue and profitability growth, profit margins, residual values and our cost of capital. Declines in investment values that are deemed to be other than temporary may result in an impairment charge reducing the investments’ carrying value to fair value.
Self-Insurance
We retain risk relating to certain of our general liability insurance, workers’ compensation insurance, auto physical damage insurance, property insurance, employment practices liability insurance, directors’ and officers’ insurance and employee medical benefits in the U.S. As a result, we are likely to be responsible for a significant portion of the claims and losses incurred under these programs. The amount of risk we retain varies by program, and, for certain exposures, we have pre-determined maximum loss limits for certain individual claims and/or insurance periods. Losses, if any, above such pre-determined loss limits are paid by third-party insurance carriers. Our estimate of future losses is prepared by management using our historical loss experience and industry-based development factors. Aggregate reserves relating to retained risk were $25.6 million and $19.2 million as of September 30, 2009 and December 31, 2008, respectively. Changes in the reserve estimate during 2009 relate primarily to the inclusion of additional participants in our self-insured employee medical benefit plans and reserves for current year activity in our general liability and workers compensation programs.
Income Taxes
Tax regulations may require items to be included in our tax return at different times than the items are reflected in our financial statements. Some of these differences are permanent, such as expenses that are not deductible on our tax return, and some are temporary differences, such as the timing of depreciation expense. Temporary differences create deferred tax assets and liabilities. Deferred tax assets generally represent items that will be used as a tax deduction or credit in our tax return in future years which we have already recorded in our financial statements. Deferred tax liabilities generally represent deductions taken on our tax return that have not yet been recognized as expense in our financial statements. We establish valuation allowances for our deferred tax assets if the amount of expected future taxable income is not likely to allow for the use of the deduction or credit. A valuation allowance of $2.9 million has been recorded relating to net operating losses and credit carryforwards in the U.S. based on our determination that it is more likely than not that they will not be utilized.
Classification of Franchises in Continuing and Discontinued Operations
We classify the results of our operations in our consolidated financial statements based on general accounting principles for discontinued operations, which requires judgment in determining whether a franchise will be reported within continuing or discontinued operations. Such judgments include whether a franchise will be divested, the period required to complete the divestiture, and the likelihood of changes to the divestiture plans. If we determine that a franchise should be reclassified from continuing operations to discontinued operations, or from discontinued operations to continuing operations, our consolidated financial statements for prior periods are revised to reflect such reclassification.

 

29


Table of Contents

New Accounting Pronouncement
A new accounting pronouncement amending the consolidation guidance relating to variable interest entities (“VIE”) will be effective for us on January 1, 2010. The new guidance replaces the current quantitative model for determining the primary beneficiary of a variable interest entity with a qualitative approach that considers which entity has the power to direct activities that most significantly impact the variable interest entity’s performance and whether the entity has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the variable interest entity. The new guidance also requires: an additional reconsideration event for determining whether an entity is a VIE when holders of an at risk equity investment lose voting or similar rights to direct the activities that most significantly impact the entities economic performance; ongoing assessments of whether an enterprise is the primary beneficiary of a VIE; separate presentation of the assets and liabilities of the VIE on the balance sheet; and additional disclosures about an entity’s involvement with a VIE. The adoption of the accounting pronouncement will not impact our Consolidated Financial Statements.
Results of Operations
The following tables present comparative financial data relating to our operating performance in the aggregate and on a “same store” basis. Dealership results are only included in same store comparisons when we have consolidated the acquired entity during the entirety of both periods being compared. As an example, if a dealership was acquired on January 15, 2007, the results of the acquired entity would be included in annual same store comparisons beginning with the year ended December 31, 2009 and in quarterly same store comparisons beginning with the quarter ended June 30, 2008.
Three Months Ended September 30, 2009 Compared to Three Months Ended September 30, 2008 (dollars in millions, except per unit amounts)
Our results for the three months ended September 30, 2009 include charges of $5.2 million ($3.4 million after-tax), or $0.04 per share, relating to costs associated with the termination of the acquisition of the Saturn brand, our election to close three franchises in the U.S. and charges relating to our interest rate hedges of variable rate floor plan notes payable as a result of decreases in our vehicle inventories, and resulting decreases in outstanding floor plan notes payable, below hedged levels.
Retail unit sales of new vehicles during the three months ended September 30, 2009 include 5,944 units sold under the “cash for clunkers” program in the U.S.
Our results for the three months ended September 30, 2008 include charges of $4.3 million ($2.7 million after-tax), or $0.03 per share, relating to severance costs, costs associated with the termination of an acquisition agreement and insurance deductibles relating to damage sustained in the Houston market during Hurricane Ike.
New Vehicle Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
New retail unit sales
  41,486   45,177   (3,691)  (8.2%)
Same store new retail unit sales
  40,404   44,806   (4,402)  (9.8%)
New retail sales revenue
 $1,339.0  $1,548.5  $(209.5)  (13.5%)
Same store new retail sales revenue
 $1,304.9  $1,539.0  $(234.1)  (15.2%)
New retail sales revenue per unit
 $32,276  $34,276  $(2,000)  (5.8%)
Same store new retail sales revenue per unit
 $32,295  $34,348  $(2,053)  (6.0%)
Gross profit — new
 $112.9  $126.6  $(13.7)  (10.8%)
Same store gross profit — new
 $109.4  $125.9  $(16.5)  (13.1%)
Average gross profit per new vehicle retailed
 $2,721  $2,802  $(81)  (2.9%)
Same store average gross profit per new vehicle retailed
 $2,708  $2,810  $(102)  (3.6%)
Gross margin % — new
  8.4%  8.2%  0.2%  2.4%
Same store gross margin % — new
  8.4%  8.2%  0.2%  2.4%
Units
Retail unit sales of new vehicles decreased 3,691 units, or 8.2%, from 2008 to 2009. The decrease is due a 4,402 unit, or 9.8%, decrease in same store retail unit sales during the period, offset by a 711 unit increase from net dealership acquisitions. The same store decrease was due primarily to unit sales decreases in our volume foreign and premium brand stores in the U.S. and premium brand stores in the U.K., partially offset by a same-store increase in volume foreign unit sales in the U.K. During the third quarter, unit sales in the U.S. market declined 10.2% and registrations in the U.K. market increased 8%. The decline in our unit sales is associated with overall weak demand for new vehicles and the associated decline in consumer traffic in our showrooms, particularly in the U.S. market.

 

30


Table of Contents

Revenues
New vehicle retail sales revenue decreased $209.5 million, or 13.5%, from 2008 to 2009. The decrease is due to a $234.1 million, or 15.2%, decrease in same store revenues, offset by a $24.6 million increase from net dealership acquisitions. The same store revenue decrease is due primarily to the 9.8% decrease in retail unit sales, which reduced revenue by $151.2 million, coupled with a $2,053, or 6.0%, decrease in average selling price per unit which decreased revenue by $82.9 million.
Gross Profit
Retail gross profit from new vehicle sales decreased $13.7 million, or 10.8%, from 2008 to 2009. The decrease is due to a $16.5 million, or 13.1%, decrease in same store gross profit, offset by a $2.8 million increase from net dealership acquisitions. The same store decrease is due primarily to the 9.8% decrease in retail unit sales, which reduced gross profit by $12.4 million, coupled with a $102, or 3.6%, decrease in the average gross profit per new vehicle retailed, which decreased gross profit by $4.1 million.
Used Vehicle Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Used retail unit sales
  25,636   25,997   (361)  (1.4%)
Same store used retail unit sales
  24,703   25,813   (1,110)  (4.3%)
Used retail sales revenue
 $672.8  $711.8  $(39.0)  (5.5%)
Same store used retail sales revenue
 $646.4  $707.4  $(61.0)  (8.6%)
Used retail sales revenue per unit
 $26,243  $27,378  $(1,135)  (4.1%)
Same store used retail sales revenue per unit
 $26,168  $27,404  $(1,236)  (4.5%)
Gross profit — used
 $59.4  $51.9  $7.5   14.5%
Same store gross profit — used
 $57.5  $51.8  $5.7   11.0%
Average gross profit per used vehicle retailed
 $2,316  $1,998  $318   15.9%
Same store average gross profit per used vehicle retailed
 $2,326  $2,005  $321   16.0%
Gross margin % — used
  8.8%  7.3%  1.5%  20.5%
Same store gross margin % — used
  8.9%  7.3%  1.6%  21.9%
Units
Retail unit sales of used vehicles decreased 361 units, or 1.4%, from 2008 to 2009. The decrease is due to a 1,110 unit, or 4.3%, decrease in same store retail unit sales, offset by a 749 unit increase from net dealership acquisitions. The same store decrease was due primarily to unit sales decreases in volume foreign brand stores in the U.S. and premium brand stores in the U.K., partially offset by an increase in used unit vehicle sales at premium brand stores in the U.S. We believe our sales of used vehicle units were influenced by the reduction in traffic in our stores resulting from the decline in consumer confidence, offset by customers electing to purchase used vehicles as a less expensive alternative to new vehicles due to the challenging economic climate.
Revenues
Used vehicle retail sales revenue decreased $39.0 million, or 5.5%, from 2008 to 2009. The decrease is due to a $61.0 million, or 8.6%, decrease in same store revenues, offset by a $22.0 million increase from net dealership acquisitions. The same store revenue decrease is due to a $1,236, or 4.5%, decrease in comparative average selling price per unit, which decreased revenue by $30.6 million, coupled with the 4.3% decrease in same store retail unit sales which decreased revenue by $30.4 million.
Gross Profit
Retail gross profit from used vehicle sales increased $7.5 million, or 14.5%, from 2008 to 2009. The increase is due to a $5.7 million, or 11.0%, increase in same store gross profit, coupled with a $1.8 million increase from net dealership acquisitions. The increase in same store gross profit is due to the $321, or 16.0%, increase in average gross profit per used vehicle retailed, which increased retail gross profit by $7.9 million, offset by the 4.3% decrease in used retail unit sales, which decreased gross profit by $2.2 million. We believe used vehicle margins have increased as a result of customers electing to purchase used vehicles as a less expensive alternative to new vehicles due to the challenging economic climate.

 

31


Table of Contents

Finance and Insurance Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Finance and insurance revenue
 $60.8  $67.6  $(6.8)  (10.1%)
Same store finance and insurance revenue
 $59.1  $67.2  $(8.1)  (12.1%)
Finance and insurance revenue per unit
 $905  $950  $(45)  (4.7%)
Same store finance and insurance revenue per unit
 $907  $952  $(45)  (4.7%)
Finance and insurance revenue decreased $6.8 million, or 10.1%, from 2008 to 2009. The decrease is due to an $8.1 million, or 12.1%, decrease in same store revenues during the period, offset by a $1.3 million increase from net dealership acquisitions. The same store revenue decrease is due to a 7.8% decrease in retail unit sales, which decreased revenue by $5.2 million, coupled with a $45, or 4.7%, decrease in comparative average finance and insurance revenue per unit which decreased revenue by $2.9 million. The $45 decrease in comparative average finance and insurance revenue per unit retailed is due primarily to decreased sales penetration of certain products, which we believe was brought about by the challenging economic conditions.
Service and Parts Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Service and parts revenue
 $336.3  $359.2  $(22.9)  (6.4%)
Same store service and parts revenue
 $328.4  $356.2  $(27.8)  (7.8%)
Gross profit
 $185.8  $199.7  $(13.9)  (7.0%)
Same store gross profit
 $181.1  $197.9  $(16.8)  (8.5%)
Gross margin
  55.2%  55.6%  (0.4%)  (0.7%)
Same store gross margin
  55.1%  55.6%  (0.5%)  (0.9%)
Revenues
Service and parts revenue decreased $22.9 million, or 6.4%, from 2008 to 2009. The decrease is due to a $27.8 million, or 7.8%, decrease in same store revenues during the period, offset by a $4.9 million increase from net dealership acquisitions. The same store decrease is due in part to a decline in pre-inspection and delivery work on new vehicle inventories due to the 9.8% decrease in same store new vehicle retail unit sales, coupled with a 7.1% same store decrease in body shop revenue.
Gross Profit
Service and parts gross profit decreased $13.9 million, or 7.0%, from 2008 to 2009. The decrease is due to a $16.8 million, or 8.5%, decrease in same store gross profit during the period, offset by a $2.9 million increase from net dealership acquisitions. The same store gross profit decrease is due to the $27.8 million, or 7.8%, decrease in same store revenues, which decreased gross profit by $15.3 million, coupled with a 0.5% decrease in gross margin, which decreased gross profit by $1.5 million. The decline in gross margin on parts, service and collision repairs in 2009 compared to the prior year was due in part to a higher proportion of lower margin sales such as standard oil changes and tire sales.
Distribution
smart USA, a wholly-owned subsidiary, began distributing the smart fortwo vehicle in the U.S. in 2008. Distribution units wholesaled during the quarter decreased 3,282 units, or 49.1%, from 6,683 during the three months ended September 30, 2008 to 3,401 during the three months ended September 30, 2009. Total distribution segment revenue decreased $56.2 million, or 55.6%, from $101.1 million during the three months ended September 30, 2008 to $44.9 million during the three months ended September 30, 2009. Segment gross profit, which includes gross profit on vehicle and parts sales, was breakeven during the three months ended September 30, 2009 and totaled $13.2 million during the three months ended September 30, 2008. Total gross profit for the three months ended September 30, 2009 includes $4.8 million related to finance and marketing campaigns designed to spur sales of the balance of the 2009 model year inventory.
Selling, General and Administrative
Selling, general and administrative expenses (“SG&A”) decreased $32.2 million, or 8.5%, from $380.2 million to $348.0 million. The aggregate decrease is due primarily to a $36.7 million, or 9.7%, decrease in same store SG&A, offset by a $4.5 million increase from net dealership acquisitions. The decrease in same store SG&A is due to (1) a net decrease in variable selling expenses, including decreases in variable compensation, as a result of the 8.1% decrease in same store retail gross profit versus the prior year and (2) other cost savings initiatives discussed above under “Outlook,” offset by (1) increased rent and other costs relating to our ongoing facility improvement and expansion programs. SG&A expenses decreased as a percentage of gross profit from 83.1% to 82.3%.

 

32


Table of Contents

Depreciation and Amortization
Depreciation and amortization was $14.0 million during the three months ended September 30, 2009 and 2008.
Floor Plan Interest Expense
Floor plan interest expense, including the impact of swap transactions, decreased $6.2 million, or 40.7%, from $15.3 million to $9.1 million. The decrease is due to a $6.3 million, or 41.4%, decrease in same store floor plan interest expense, offset by a $0.1 million increase from net dealership acquisitions. The same store decrease is due in large part to decreases in average outstanding floor plan balances, coupled with decreases in interest rates charged to us. While the base rate under our floor plan arrangements were generally lower in 2009 versus 2008, certain of our lenders reacted to increases in their cost of capital by raising the spread charged to us or by establishing minimum lending rates.
Other Interest Expense
Other interest expense decreased $2.7 million, or 16.7%, from $16.2 million to $13.5 million. The decrease is due primarily to decreases in benchmark lending rates.
Debt Discount Amortization
Debt discount amortization decreased $0.4 million, from $3.5 million to $3.1 million, due primarily to the write off of a portion of our aggregate debt discount in connection with the repurchase of a portion of our outstanding 3.5% senior subordinated convertible notes in March 2009.
Equity in Earnings of Affiliates
Equity in earnings of affiliates decreased $1.5 million, from $9.0 million to $7.5 million. The decrease from 2008 to 2009 is primarily related to the impact of the difficult operating conditions outlined above.
Income Taxes
Income taxes increased $1.8 million, or 14.3%, from $13.2 million to $15.0 million. The increase from 2008 to 2009 is primarily due to the increase in our pre-tax income versus the prior year.
Nine Months Ended September 30, 2009 Compared to Nine Months Ended September 30, 2008 (dollars in millions, except per unit amounts)
Our results for the nine months ended September 30, 2009 include a gain of $10.4 million ($6.5 million after-tax), or $0.07 per share, relating to the repurchase of $68.7 million aggregate principal amount of our 3.5% senior subordinated convertible notes and include charges of $5.2 million ($3.4 million after-tax), or $0.04 per share, relating to costs associated with the termination of the acquisition of the Saturn brand, our election to close three franchises in the U.S. and charges relating to our interest rate hedges of variable rate floor plan notes payable as a result of decreases in our vehicle inventories, and resulting decreases in outstanding floor plan notes payable, below hedged levels.
Retail unit sales of new vehicles during the nine months ended September 30, 2009 include 5,944 units sold under the “cash for clunkers” program in the U.S.
Our results for the nine months ended September 30, 2008 include charges of $4.3 million ($2.7 million after-tax), or $0.03 per share relating to severance costs, costs associated with the termination of an acquisition agreement and insurance deductibles relating to damage sustained in the Houston market during Hurricane Ike.

 

33


Table of Contents

New Vehicle Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
New retail unit sales
  105,246   140,402   (35,156)  (25.0%)
Same store new retail unit sales
  99,596   137,334   (37,738)  (27.5%)
New retail sales revenue
 $3,401.5  $4,899.3  $(1,497.8)  (30.6%)
Same store new retail sales revenue
 $3,206.6  $4,790.5  $(1,583.9)  (33.1%)
New retail sales revenue per unit
 $32,319  $34,895  $(2,576)  (7.4%)
Same store new retail sales revenue per unit
 $32,196  $34,882  $(2,686)  (7.7%)
Gross profit — new
 $270.3  $407.5  $(137.2)  (33.7%)
Same store gross profit — new
 $253.8  $397.3  $(143.5)  (36.1%)
Average gross profit per new vehicle retailed
 $2,568  $2,902  $(334)  (11.5%)
Same store average gross profit per new vehicle retailed
 $2,549  $2,893  $(344)  (11.9%)
Gross margin % — new
  7.9%  8.3%  (0.4%)  (4.8%)
Same store gross margin % — new
  7.9%  8.3%  (0.4%)  (4.8%)
Units
Retail unit sales of new vehicles decreased 35,156 units, or 25.0%, from 2008 to 2009. The decrease is due a 37,738 unit, or 27.5%, decrease in same store retail unit sales during the period, offset by a 2,582 unit increase from net dealership acquisitions. The same store decrease was due primarily to unit sales decreases in our volume foreign brand stores in the U.S. and premium brand stores in the U.S. and U.K. During the nine months ended September 30, 2009, unit sales in the U.S. market declined 27% while registrations in the U.K. market declined 15%. The decline in our unit sales is associated with overall weak demand for new vehicles and the associated decline in consumer traffic in our showrooms.
Revenues
New vehicle retail sales revenue decreased $1,497.8 million, or 30.6%, from 2008 to 2009. The decrease is due to a $1,583.9 million, or 33.1%, decrease in same store revenues, offset by an $86.1 million increase from net dealership acquisitions. The same store revenue decrease is due primarily to the 27.5% decrease in retail unit sales, which reduced revenue by $1,316.4 million, coupled with a $2,686, or 7.7%, decrease in average selling price per unit which decreased revenue by $267.5 million.
Gross Profit
Retail gross profit from new vehicle sales decreased $137.2 million, or 33.7%, from 2008 to 2009. The decrease is due to a $143.5 million, or 36.1%, decrease in same store gross profit, offset by a $6.3 million increase from net dealership acquisitions. The same store decrease is due primarily to the 27.5% decrease in retail unit sales, which reduced gross profit by $109.2 million, coupled with a $344, or 11.9%, decrease in the average gross profit per new vehicle retailed, which decreased gross profit by $34.3 million.
Used Vehicle Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Used retail unit sales
  78,425   79,954   (1,529)  (1.9%)
Same store used retail unit sales
  73,241   78,259   (5,018)  (6.4%)
Used retail sales revenue
 $1,944.1  $2,309.5  $(365.4)  (15.8%)
Same store used retail sales revenue
 $1,801.1  $2,253.8  $(452.7)  (20.1%)
Used retail sales revenue per unit
 $24,789  $28,885  $(4,096)  (14.2%)
Same store used retail sales revenue per unit
 $24,591  $28,799  $(4,208)  (14.6%)
Gross profit — used
 $174.6  $177.7  $(3.1)  (1.7%)
Same store gross profit — used
 $162.7  $174.0  $(11.3)  (6.5%)
Average gross profit per used vehicle retailed
 $2,226  $2,223  $3   0.1%
Same store average gross profit per used vehicle retailed
 $2,222  $2,224  $(2)  (0.1%)
Gross margin % — used
  9.0%  7.7%  1.3%  16.9%
Same store gross margin % — used
  9.0%  7.7%  1.3%  16.9%

 

34


Table of Contents

Units
Retail unit sales of used vehicles decreased 1,529 units, or 1.9%, from 2008 to 2009. The decrease is due to a 5,018 unit, or 6.4%, decrease in same store retail unit sales, offset by a 3,489 unit increase from net dealership acquisitions. The same store decrease was due primarily to unit sales decreases in volume foreign brand stores in the U.S. and premium brand stores in the U.K., partially offset by increases in unit sales at premium brand stores in the U.S. We believe our sales of used vehicle units were influenced by the reduction in traffic in our stores resulting from the decline in consumer confidence, offset by customers electing to purchase used vehicles as a less expensive alternative to new vehicles due to the challenging economic climate.
Revenues
Used vehicle retail sales revenue decreased $365.4 million, or 15.8%, from 2008 to 2009. The decrease is due to a $452.7 million, or 20.1%, decrease in same store revenues, offset by an $87.3 million increase from net dealership acquisitions. The same store revenue decrease is due to a $4,208, or 14.6%, decrease in comparative average selling price per unit, which decreased revenue by $308.2 million, coupled with the 6.4% decrease in same store retail unit sales which decreased revenue by $144.5 million.
Gross Profit
Retail gross profit from used vehicle sales decreased $3.1 million, or 1.7%, from 2008 to 2009. The decrease is due to an $11.3 million, or 6.5%, decrease in same store gross profit, offset by an $8.2 million increase from net dealership acquisitions. The decrease in same store gross profit is primarily due to the 6.4% decrease in used retail unit sales, which decreased gross profit by $11.2 million.
Finance and Insurance Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Finance and insurance revenue
 $163.7  $216.6  $(52.9)  (24.4%)
Same store finance and insurance revenue
 $155.3  $212.6  $(57.3)  (27.0%)
Finance and insurance revenue per unit
 $891  $983  $(92)  (9.4%)
Same store finance and insurance revenue per unit
 $898  $986  $(88)  (8.9%)
Finance and insurance revenue decreased $52.9 million, or 24.4%, from 2008 to 2009. The decrease is due to a $57.3 million, or 27.0%, decrease in same store revenues during the period, offset by a $4.4 million increase from net dealership acquisitions. The same store revenue decrease is due to a 19.8% decrease in retail unit sales, which decreased revenue by $42.1 million, coupled with an $88, or 8.9%, decrease in comparative average finance and insurance revenue per unit which decreased revenue by $15.2 million. The $88 decrease in comparative average finance and insurance revenue per unit retailed is due primarily to decreased sales penetration of certain products, which we believe was brought about by the challenging economic conditions.
Service and Parts Data
                 
          2009 vs. 2008 
  2009  2008  Change  % Change 
Service and parts revenue
 $995.5  $1,076.9  $(81.4)  (7.6%)
Same store service and parts revenue
 $936.5  $1,046.5  $(110.0)  (10.5%)
Gross profit
 $545.6  $602.0  $(56.4)  (9.4%)
Same store gross profit
 $514.4  $585.9  $(71.5)  (12.2%)
Gross margin
  54.8%  55.9%  (1.1%)  (2.0%)
Same store gross margin
  54.9%  56.0%  (1.1%)  (2.0%)
Revenues
Service and parts revenue decreased $81.4 million, or 7.6%, from 2008 to 2009. The decrease is due to a $110.0 million, or 10.5%, decrease in same store revenues during the period, offset by a $28.6 million increase from net dealership acquisitions. The same store decrease is due in part to a decline in pre-inspection and delivery work on new vehicle inventories due to the 27.5% decrease in same store new vehicle retail unit sales, coupled with an 11.0% same store decrease in body shop revenue.
Gross Profit
Service and parts gross profit decreased $56.4 million, or 9.4%, from 2008 to 2009. The decrease is due to a $71.5 million, or 12.2%, decrease in same store gross profit during the period, offset by a $15.1 million increase from net dealership acquisitions. The same store gross profit decrease is due to the $110.0 million, or 10.5%, decrease in same store revenues, which decreased gross profit by $60.4 million, coupled with a 1.1% decrease in gross margin, which decreased gross profit by $11.1 million. The decline in gross margin on parts, service and collision repairs in 2009 compared to the prior year was due in part to a higher proportion of lower margin sales such as standard oil changes and tire sales.

 

35


Table of Contents

Distribution
smart USA, a wholly-owned subsidiary, began distributing the smart fortwo vehicle in the U.S. in 2008. Distribution units wholesaled during the period decreased 6,553 units, or 33.9%, from 19,327 during the nine months ended September 30, 2008 to 12,774 during the nine months ended September 30, 2009. Total distribution segment revenue decreased $101.1 million, or 34.4%, from $293.5 million during the nine months ended 2008 to $192.4 million during the nine months ended 2009. Segment gross profit, which includes gross profit on vehicle and parts sales, totaled $19.5 million and $39.8 million during the nine months ended September 30, 2009 and 2008, respectively. Total gross profit for the nine months ended September 30, 2009 includes $4.8 million related to finance and marketing campaigns designed to spur sales of the balance of the 2009 model year inventory.
Selling, General and Administrative
Selling, general and administrative expenses (“SG&A”) decreased $177.9 million, or 15.2%, from $1,166.4 million to $988.5 million. The aggregate decrease is due primarily to a $199.5 million, or 17.6%, decrease in same store SG&A, offset by a $21.6 million increase from net dealership acquisitions. The decrease in same store SG&A is due to (1) a net decrease in variable selling expenses, including decreases in variable compensation, as a result of the 20.7% decrease in same store retail gross profit versus the prior year and (2) other cost savings initiatives discussed above under “Outlook,” offset by (1) increased rent and other costs relating to our ongoing facility improvement and expansion programs. SG&A expenses increased as a percentage of gross profit from 80.9% to 83.4%.
Depreciation and Amortization
Depreciation and amortization increased $0.1 million, or 0.1%, from $40.6 million to $40.7 million. The increase is due to a $0.5 million increase from net dealership acquisitions, offset by a $0.4 million, or 0.9%, decrease in same store depreciation and amortization.
Floor Plan Interest Expense
Floor plan interest expense, including the impact of swap transactions, decreased $20.9 million, or 43.2%, from $48.5 million to $27.6 million. The decrease is primarily due to a $20.7 million, or 43.9%, decrease in same store floor plan interest expense. The same store decrease is due in large part to decreases in average outstanding floor plan balances, coupled with decreases in interest rates charged to us. While the base rate under our floor plan arrangements were generally lower in 2009 versus 2008, certain of our lenders reacted to increases in their cost of capital by raising the spread charged to us or by establishing minimum lending rates.
Other Interest Expense
Other interest expense increased $1.1 million, or 2.9%, from $40.5 million to $41.6 million. The increase is due primarily to an increase in average outstanding indebtedness in 2009 as a result of our investment in PTL in June 2008, offset by decreases in benchmark lending rates.
Debt Discount Amortization
Debt discount amortization decreased $0.6 million, from $10.5 million to $9.9 million, due primarily to the write off of a portion of our aggregate debt discount in connection with the repurchase of a portion of our outstanding 3.5% senior subordinated convertible notes in March 2009.
Equity in Earnings of Affiliates
Equity in earnings of affiliates decreased $1.6 million, from $13.3 million to $11.7 million. The decrease from 2008 to 2009 is primarily related to the impact of the difficult operating conditions outlined above, offset by earnings associated with our investment in PTL in June 2008.
Gain on Debt Repurchase
In March 2009, we repurchased $68.7 million principal amount of our outstanding 3.5% senior subordinated convertible notes, which had a book value, net of debt discount, of $62.8 million for $51.4 million. In connection with the transaction, we wrote off $5.9 million of unamortized debt discount and $0.7 million of unamortized deferred financing costs, and incurred $0.3 million of transaction costs. No element of the consideration was allocated to the reacquisition of the equity component because the consideration paid was less than the fair value of the liability component prior to extinguishment. As a result, we recorded a $10.4 million pre-tax gain in connection with the repurchase.

 

36


Table of Contents

Income Taxes
Income taxes decreased $17.0 million, or 32.7%, from $52.1 million to $35.1 million. The decrease from 2008 to 2009 is due to the decrease in our pre-tax income versus the prior year.
Liquidity and Capital Resources
Our cash requirements are primarily for working capital, inventory financing, the acquisition of new businesses, the improvement and expansion of existing facilities, the construction of new facilities and debt service, and potentially for dividends and repurchases of outstanding securities under the program discussed below. Historically, these cash requirements have been met through cash flow from operations, borrowings under our credit agreements and floor plan arrangements, the issuance of debt securities, sale-leaseback transactions, mortgages, or the issuance of equity securities. As of September 30, 2009, we had working capital of $90.5 million, including $29.5 million of cash, available to fund our operations and capital commitments. In addition, we had $250.0 million and £67.8 million ($108.3 million) available for borrowing under our U.S. credit agreement and our U.K. credit agreement, respectively, each of which is discussed below.
We have historically expanded our retail automotive operations through organic growth and the acquisition of retail automotive dealerships. In addition, one of our subsidiaries is the exclusive distributor of smart fortwo vehicles in the U.S. and Puerto Rico. We believe that cash flow from operations and our existing capital resources, including the liquidity provided by our credit agreements and floor plan financing arrangements, will be sufficient to fund our operations and commitments for at least the next twelve months. To the extent we pursue additional significant acquisitions, other expansion opportunities, significant repurchases of our outstanding securities, or refinance or repay existing debt, we may need to raise additional capital either through the public or private issuance of equity or debt securities or through additional borrowings, which sources of funds may not necessarily be available on terms acceptable to us, if at all. In addition, our liquidity could be negatively impacted in the event we fail to comply with the covenants under our various financing and operating agreements or in the event our floor plan financing is withdrawn. For a discussion of these possible events, see the discussion below with respect to our financing agreements.
Share Repurchases and Dividends
Our board of directors has approved a repurchase program for our outstanding securities with a remaining authority of $44.9 million. During the first quarter of 2009, we repurchased $68.7 million aggregate principal amount of 3.5% senior subordinated convertible notes for $51.4 million under this program. We may, from time to time as market conditions warrant, purchase our outstanding common stock, debt or convertible debt on the open market and in privately negotiated transactions and, potentially, via a tender offer or a pre-arranged trading plan. We have historically funded repurchases through cash flow from operations and borrowings under our U.S. credit facility. The decision to make repurchases will be based on factors such as the market price of the relevant security versus our view of its intrinsic value, the potential impact of such repurchases on our capital structure, and alternative uses of capital, such as for strategic investments in our current businesses, as well as any then-existing limits imposed by our finance agreements and securities trading policy.
We paid dividends of nine cents per share on March 3, 2008, June 2, 2008, September 1, 2008 and December 1, 2008. In February 2009, we announced the suspension of our quarterly cash dividend. Future quarterly or other cash dividends will depend upon our earnings, capital requirements, financial condition, restrictions on any then existing indebtedness and other factors considered relevant by our Board of Directors.
Inventory Financing
We finance substantially all of our new and a portion of our used vehicle inventories under revolving floor plan notes payable with various lenders, including the captive finance companies associated with the U.S. based automotive manufacturers. In the U.S., the floor plan arrangements are due on demand; however, we have not historically been required to make loan principal repayments prior to the sale of the vehicles financed. We typically make monthly interest payments on the amount financed. In the U.K., substantially all of our floor plan arrangements are payable on demand or have an original maturity of 90 days or less and we are generally required to repay floor plan advances at the earlier of the sale of the vehicles financed or the stated maturity. The floor plan agreements grant a security interest in substantially all of the assets of our dealership subsidiaries and in the U.S. are guaranteed by us. Interest rates under the floor plan arrangements are variable and increase or decrease based on changes in the prime rate, defined LIBOR or defined Euro Interbank offer Rate. We receive non-refundable credits from certain of our vehicle manufacturers, which are treated as a reduction of cost of sales as vehicles are sold. To date, we have not experienced any material limitation with respect to the amount or availability of financing from any institution providing us vehicle financing. See “Results of Operations – Floor Plan Interest Expense” for a discussion of the impact of challenging credit conditions on the rates charged to us under these agreements.

 

37


Table of Contents

U.S. Credit Agreement
We are party to a $419.0 million credit agreement with DCFS USA LLC and Toyota Motor Credit Corporation, as amended (the “U.S. credit agreement”), which provides for up to $250.0 million in revolving loans for working capital, acquisitions, capital expenditures, investments and other general corporate purposes, a non-amortizing term loan originally funded for $219.0 million, and for an additional $10.0 million of availability for letters of credit, through September 30, 2011. The credit agreement was amended to increase the margin on the interest rate on the revolving loans by 75 basis points from 1.75% to 2.50% effective October 1, 2009 and the term of the credit agreement was extended by one year through September 30, 2012. Prior to October 1, 2009, the revolving loans bore interest at a defined LIBOR plus 1.75%, subject to an incremental 0.50% for uncollateralized borrowings in excess of a defined borrowing base. The term loan, which bears interest at defined LIBOR plus 2.50%, may be prepaid at any time, but then may not be re-borrowed. We repaid $40.0 million of this term loan in the third quarter of 2009.
The U.S. credit agreement is fully and unconditionally guaranteed on a joint and several basis by our domestic subsidiaries and contains a number of significant covenants that, among other things, restrict our ability to dispose of assets, incur additional indebtedness, repay other indebtedness, pay dividends, create liens on assets, make investments or acquisitions and engage in mergers or consolidations. We are also required to comply with specified financial and other tests and ratios, each as defined in the U.S. credit agreement, including: a ratio of current assets to current liabilities, a fixed charge coverage ratio, a ratio of debt to stockholders’ equity and a ratio of debt to EBITDA. A breach of these requirements would give rise to certain remedies under the agreement, the most severe of which is the termination of the agreement and acceleration of the amounts owed. As of September 30, 2009, we were in compliance with all covenants under the U.S. credit agreement, and we believe we will remain in compliance with such covenants for the next twelve months. In making such determination, we have considered the current margin of compliance with the covenants and our expected future results of operations, working capital requirements, acquisitions, capital expenditures and investments. However, in the event of continued weakness in the economy and the automotive sector in particular, we may need to seek covenant relief. See “Forward Looking Statements”.
The U.S. credit agreement also contains typical events of default, including change of control, non-payment of obligations and cross-defaults to our other material indebtedness. Substantially all of our domestic assets are subject to security interests granted to lenders under the U.S. credit agreement. As of September 30, 2009, $159.0 million of term loans and $1.3 million of letters of credit were outstanding under this facility. There were no revolving loans outstanding as of September 30, 2009.
U.K. Credit Agreement
Our subsidiaries in the U.K. (the “U.K. subsidiaries”) are party to an agreement with the Royal Bank of Scotland plc, as agent for National Westminster Bank plc, which provides for a funded term loan, a revolving credit agreement and a seasonally adjusted overdraft line of credit (collectively, the “U.K. credit agreement”) to be used to finance acquisitions, working capital, and general corporate purposes. The U.K. credit agreement was amended in the third quarter to increase the revolving borrowing capacity under the agreement by £20.0 million; extend the maturity date on the revolving facility from August 31, 2011 to August 31, 2013; increase the minimum required ratio of consolidated earnings before interest and taxes plus rental payments (“EBITDAR”) to consolidated interest and rental payable (as defined); and increase the interest rate margin (as defined). The amended U.K. credit agreement provides for (1) up to £100.0 million in revolving loans through August 31, 2013, which bears interest between a defined LIBOR plus 1.1% and defined LIBOR plus 3.0%, (2) a term loan originally funded for £30.0 million which bears interest between 6.39% and 8.29% and is payable ratably in quarterly intervals until fully repaid on June 30, 2011, and (3) a demand seasonally adjusted overdraft line of credit for up to £20.0 million that bears interest at the Bank of England Base Rate plus 1.75%.
The amended U.K. credit agreement is fully and unconditionally guaranteed on a joint and several basis by our U.K. subsidiaries, and contains a number of significant covenants that, among other things, restrict the ability of our U.K. subsidiaries to pay dividends, dispose of assets, incur additional indebtedness, repay other indebtedness, create liens on assets, make investments or acquisitions and engage in mergers or consolidations. In addition, our U.K. subsidiaries are required to comply with specified ratios and tests, each as defined in the amended U.K. credit agreement, including: a ratio of EBITDAR to interest plus rental payments (as defined), a measurement of maximum capital expenditures, and a debt to EBITDA ratio (as defined). A breach of these requirements would give rise to certain remedies under the agreement, the most severe of which is the termination of the agreement and acceleration of the amounts owed. As of September 30, 2009, our U.K. subsidiaries were in compliance with all covenants under the amended U.K. credit agreement and we believe they will remain in compliance with such covenants for the next twelve months. In making such determination, we have considered the current margin of compliance with the covenants and our expected future results of operations, working capital requirements, acquisitions, capital expenditures and investments in the U.K. However, in the event of continued weakness in the economy and the automotive sector in particular, we may need to seek covenant relief. See “Forward Looking Statements”.
The amended U.K. credit agreement also contains typical events of default, including change of control and non-payment of obligations and cross-defaults to other material indebtedness of our U.K. subsidiaries. Substantially all of our U.K. subsidiaries’ assets are subject to security interests granted to lenders under the amended U.K. credit agreement. As of September 30, 2009, outstanding loans under the amended U.K. credit agreement amounted to £66.4 million ($106.0 million), including £14.1 million ($22.6 million) under the term loan.

 

38


Table of Contents

7.75% Senior Subordinated Notes
In December 2006 we issued $375.0 million aggregate principal amount of 7.75% senior subordinated notes due 2016 (the “7.75% Notes”). The 7.75% Notes are unsecured senior subordinated notes and are subordinate to all existing and future senior debt, including debt under our credit agreements, mortgages and floor plan indebtedness. The 7.75% Notes are guaranteed by substantially all wholly-owned domestic subsidiaries on an unsecured senior subordinated basis. Those guarantees are full and unconditional and joint and several. We can redeem all or some of the 7.75% Notes at our option beginning in December 2011 at specified redemption prices, or prior to December 2011 at 100% of the principal amount of the notes plus an applicable “make-whole” premium, as defined. In addition, we may redeem up to 40% of the 7.75% Notes at specified redemption prices using the proceeds of certain equity offerings before December 15, 2009. Upon certain sales of assets or specific kinds of changes of control, we are required to make an offer to purchase the 7.75% Notes. The 7.75% Notes also contain customary negative covenants and events of default. As of September 30, 2009, we were in compliance with all negative covenants and there were no events of default.
Senior Subordinated Convertible Notes
In January 2006, we issued $375.0 million aggregate principal amount of 3.50% senior subordinated convertible notes due 2026 (the “Convertible Notes”), of which $306.3 million are currently outstanding. The Convertible Notes mature on April 1, 2026, unless earlier converted, redeemed or purchased by us, as discussed below. The Convertible Notes are unsecured senior subordinated obligations and are subordinate to all future and existing debt under our credit agreements, mortgages and floor plan indebtedness. The Convertible Notes are guaranteed on an unsecured senior subordinated basis by substantially all of our wholly-owned domestic subsidiaries. The guarantees are full and unconditional and joint and several. The Convertible Notes also contain customary negative covenants and events of default. As of September 30, 2009, we were in compliance with all negative covenants and there were no events of default.
Holders of the convertible notes may convert them based on a conversion rate of 42.7796 shares of our common stock per $1,000 principal amount of the Convertible Notes (which is equal to a conversion price of approximately $23.38 per share), subject to adjustment, only under the following circumstances: (1) in any quarterly period, if the closing price of our common stock for twenty of the last thirty trading days in the prior quarter exceeds $28.43 (subject to adjustment), (2) for specified periods, if the trading price of the Convertible Notes falls below specific thresholds, (3) if the Convertible Notes are called for redemption, (4) if specified distributions to holders of our common stock are made or specified corporate transactions occur, (5) if a fundamental change (as defined) occurs, or (6) during the ten trading days prior to, but excluding, the maturity date.
Upon conversion of the Convertible Notes, for each $1,000 principal amount of the Convertible Notes, a holder will receive an amount in cash, in lieu of shares of our common stock, equal to the lesser of (i) $1,000 or (ii) the conversion value, determined in the manner set forth in the indenture covering the Convertible Notes, of the number of shares of common stock equal to the conversion rate. If the conversion value exceeds $1,000, we will also deliver, at our election, cash, common stock or a combination of cash and common stock with respect to the remaining value deliverable upon conversion.
In the event of a conversion due to a change of control on or before April 6, 2011, we will, in certain circumstances, pay a make-whole premium by increasing the conversion rate used in that conversion. In addition, we will pay additional cash interest commencing with six-month periods beginning on April 1, 2011, if the average trading price of a Convertible Note for certain periods in the prior six-month period equals 120% or more of the principal amount of the Convertible Notes. On or after April 6, 2011, we may redeem the Convertible Notes, in whole at any time or in part from time to time, for cash at a redemption price of 100% of the principal amount of the Convertible Notes to be redeemed, plus any accrued and unpaid interest to the applicable redemption date.
Holders of the Convertible Notes may require us to purchase all or a portion of their Convertible Notes for cash on April 1, 2011, April 1, 2016 or April 1, 2021 at a purchase price equal to 100% of the principal amount of the Convertible Notes to be purchased, plus accrued and unpaid interest, if any, to the applicable purchase date. Because of this feature, we currently expect to be required to redeem the Convertible Notes in April 2011.
In March 2009, we repurchased $68.7 million principal amount of our outstanding Convertible Notes, which had a book value, net of debt discount, of $62.8 million for $51.4 million. In connection with the transaction, we wrote off $5.9 million of unamortized debt discount and $0.7 million of unamortized deferred financing costs, and incurred $0.3 million of transaction costs. No element of the consideration was allocated to the reacquisition of the equity component because the consideration paid was less than the fair value of the liability component prior to extinguishment. As a result, we recorded a $10.4 million pre-tax gain in connection with the repurchase.

 

39


Table of Contents

Mortgage Facilities
We are party to a $42.4 million mortgage facility with respect to certain of our dealership properties that matures on October 1, 2015. The facility bears interest at a defined rate, requires monthly principal and interest payments, and includes the option to extend the term for successive periods of five years up to a maximum term of twenty-five years. In the event we exercise our options to extend the term, the interest rate will be renegotiated at each renewal period. The mortgage facility also contains typical events of default, including non-payment of obligations, cross-defaults to our other material indebtedness, certain change of control events, and loss or sale of certain franchises operated at the property. Substantially all of the buildings, improvements, fixtures and personal property of the properties under the mortgage facility are subject to security interests granted to the lender. As of September 30, 2009, $41.6 million was outstanding under this facility.
Interest Rate Swaps
We use interest rate swaps to manage interest rate risk associated with our variable rate floor plan debt. We are party to interest rate swap agreements through January 7, 2011 pursuant to which the LIBOR portion of $300.0 million of our floating rate floor plan debt was fixed at 3.67%. We may terminate these arrangements at any time, subject to the settlement of the then current fair value of the swap arrangements.
Prior to the third quarter of 2009, the swaps were designated as cash flow hedges of future interest payments of LIBOR based U.S. floor plan borrowings and the effective portion of the gain or loss on the derivative was reported as a component of other comprehensive income and reclassified into earnings when the hedged transaction affected earnings. During the quarter ended September 30, 2009, we experienced declines in outstanding floor plan debt balances related to certain floor plan lenders due to significant declines in vehicle inventory levels which caused hedged floor plan balances to fall below the notional value of the swap agreements. We elected to de-designate these cash flow hedges on September 30, 2009, and recorded a net loss of $1.1 million in floor plan interest expense in the Condensed Consolidated Statement of Income.
We re-designated $290.0 million of the swap agreements as cash flow hedges of future interest payments of LIBOR based U.S. floor plan borrowings and the effective portion of the gain or loss on the derivative will be reported as a component of other comprehensive income and reclassified into earnings when the hedged transaction affects earnings. Future settlements and changes in the fair value related to the undesignated $10.0 million of the swap agreements will be recorded as realized and unrealized gains/losses within interest expense in the Condensed Consolidated Statement of Income.
As of September 30, 2009, we used Level 2 inputs to estimate the fair value of the interest rate contracts designated as hedging instruments to be a liability of $11.8 million, of which $9.4 million and $2.4 million are recorded in accrued expenses and other long-term liabilities, respectively, in the Condensed Consolidated Balance Sheet. We used Level 2 inputs to estimate the fair value of the interest rate contracts not designated as hedging instruments as of September 30, 2009 to be a liability of $0.4 million, of which $0.3 million and $0.1 million are recorded in accrued expenses and other long-term liabilities, respectively, in the Condensed Consolidated Balance Sheet.
During the nine months ended September 30, 2009, we recognized a net gain of $1.9 million related to the effective portion of the interest rate swaps designated as hedging instruments in accumulated other comprehensive income, and reclassified $8.5 million of the existing derivative losses, including the $1.1 million loss on de-designation, from accumulated other comprehensive income into floor plan interest expense in the Condensed Consolidated Statement of Income. We expect approximately $8.9 million associated with the swaps to be recognized as an increase of interest expense over the next twelve months as the hedged interest payments become due. During the nine months ended September 30, 2009, the swaps increased the weighted average interest rate on our floor plan borrowings by approximately 0.6%.
Operating Leases
We have historically structured our operations so as to minimize our ownership of real property. As a result, we lease or sublease substantially all of our facilities. These leases are generally for a period between five and 20 years, and are typically structured to include renewal options at our election. Pursuant to the leases for some of our larger facilities, we are required to comply with specified financial ratios, including a “rent coverage” ratio and a debt to EBITDA ratio, each as defined. For these leases, non-compliance with the ratios may require us to post collateral in the form of a letter of credit. A breach of our other lease covenants give rise to certain remedies by the landlord, the most severe of which include the termination of the applicable lease and an acceleration of the payments due under the lease.
Sale/Leaseback Arrangements
We have in the past and expect in the future to enter into sale-leaseback transactions to finance certain property acquisitions and capital expenditures, pursuant to which we sell property and/or leasehold improvements to third parties and agree to lease those assets back for a certain period of time. Such sales generate proceeds which vary from period to period. In light of current market conditions, this financing option has become more expensive and thus we may utilize these arrangements less in the near term.

 

40


Table of Contents

Off-Balance Sheet Arrangements
We have sold a number of dealerships to third parties and, as a condition to certain of those sales, remain liable for the lease payments relating to the properties on which those franchises operate in the event of non-payment by the buyer. In this event, we could be required to fulfill that buyer’s rent and other obligations, which could materially adversely affect our results of operations, financial condition or cash flows.
Cash Flows
Cash and cash equivalents increased by $9.4 million and $16.4 million during the nine months ended September 30, 2009 and 2008, respectively. The major components of these changes are discussed below.
Cash Flows from Continuing Operating Activities
Cash provided by operating activities was $316.8 million and $365.7 million during the nine months ended September 30, 2009 and 2008, respectively. Cash flows from operating activities include net income, as adjusted for non-cash items and the effects of changes in working capital.
We finance substantially all of our new and a portion of our used vehicle inventories under revolving floor plan notes payable with various lenders. We retain the right to select which, if any, financing source to utilize in connection with the procurement of vehicle inventories. Many vehicle manufacturers provide vehicle financing for the dealers representing their brands, however, it is not a requirement that we utilize this financing. Historically, our floor plan finance source has been based on aggregate pricing considerations.
In accordance with general accounting principles relating to the statement of cash flows, we report all cash flows arising in connection with floor plan notes payable with the manufacturer of a particular new vehicle as an operating activity in our statement of cash flows, and all cash flows arising in connection with floor plan notes payable to a party other than the manufacturer of a particular new vehicle and all floor plan notes payable relating to pre-owned vehicles as a financing activity in our statement of cash flows. Currently, the majority of our non-trade vehicle financing is with other manufacturer captive lenders. To date, we have not experienced any material limitation with respect to the amount or availability of financing from any institution providing us vehicle financing.
We believe that changes in aggregate floor plan liabilities are typically linked to changes in vehicle inventory and, therefore, are an integral part of understanding changes in our working capital and operating cash flow. As a result, we have presented the following reconciliation of cash flow from operating activities as reported in our condensed consolidated statement of cash flows as if all changes in vehicle floor plan were classified as an operating activity for informational purposes:
         
  Nine Months Ended 
  September 30, 
  2009  2008 
Net cash from operating activities as reported
 $316,770  $365,715 
Floor plan notes payable — non-trade as reported
  (126,235)  (35,671)
 
      
 
        
Net cash from operating activities, including all floor plan notes payable
 $190,535  $330,044 
 
      
Cash Flows from Continuing Investing Activities
Cash used in continuing investing activities was $68.5 million and $507.1 million during the nine months ended September 30, 2009 and 2008, respectively. Cash flows from investing activities consist primarily of cash used for capital expenditures, proceeds from sale-leaseback transactions and net expenditures for dealership acquisitions and other investments. Capital expenditures were $71.1 million and $164.3 million during the nine months ended September 30, 2009 and 2008, respectively. Capital expenditures relate primarily to improvements to our existing dealership facilities and the construction of new facilities. As of September 30, 2009, we do not have material commitments related to our planned or ongoing capital projects. We currently expect to finance our capital expenditures with operating cash flows or borrowings under our U.S. or U.K. credit facilities. Proceeds from sale-leaseback transactions were $2.3 million and $19.7 million during the nine months ended September 30, 2009 and 2008, respectively. Cash used in acquisitions and other investments, net of cash acquired, was $11.5 million and $142.1 million during the nine months ended September 30, 2009 and 2008, respectively, which includes cash used to repay sellers floor plan liabilities in such business acquisitions of $5.8 million during the nine months ended September 30, 2009 and $30.7 million during the nine months ended September 30, 2008. The nine months ended September 30, 2009 and 2008 include $11.7 million of proceeds from other investing activities and $220.5 million of cash used in other investing activities, which includes $219.0 million for the purchase of the PTL limited partnership interest in June 2008, respectively.

 

41


Table of Contents

Cash Flows from Continuing Financing Activities
Cash used in continuing financing activities was $226.5 million during the nine months ended September 30, 2009, and cash provided by continuing financing activities was $126.8 million during the nine months ended September 30, 2008. Cash flows from financing activities include net borrowings or repayments of long-term debt, repurchases of securities, net borrowings or repayments of floor plan notes payable non-trade, payments of deferred financing costs, proceeds from the issuance of common stock, including proceeds from the exercise of stock options, and dividends. We had net repayments of long-term debt of $48.9 million during the nine months ended September 30, 2009, which included repayments of $50.0 million on our U.S. credit agreement term loan. We had net borrowings of long-term debt of $238.0 during the nine months ended September 30, 2008, which included the $219.0 million loan to finance the purchase of the PTL limited partnership interest and the $32.9 million mortgage facility. In March 2009, we used $51.4 million to repurchase $68.7 million aggregate principal amount of our 3.5% senior subordinated convertible notes. We had net repayments of floor plan notes payable non-trade of $126.2 million and $35.7 million during the nine months ended September 30, 2009 and 2008, respectively. During the nine months ended September 30, 2009 and 2008, respectively, we received proceeds of $0.1 million and $0.8 million from the exercise of stock options. We used $50.1 million to repurchase 3.6 million shares of common stock during the nine months ended September 30, 2008. During the nine months ended September 30, 2008 we paid $25.6 million of cash dividends to our stockholders. No cash dividends were paid to our stockholders during the nine months ended September 30, 2009.
Cash Flows from Discontinued Operations
Cash flows relating to discontinued operations are not currently, nor are they expected to be, material to our liquidity or our capital resources. Management does not believe that there are any significant past, present or upcoming cash transactions relating to discontinued operations.
Related Party Transactions
Stockholders Agreement
Several of our directors and officers are affiliated with Penske Corporation or related entities. Roger S. Penske, our Chairman of the Board and Chief Executive Officer, is also Chairman of the Board and Chief Executive Officer of Penske Corporation, and through entities affiliated with Penske Corporation, our largest stockholder owning approximately 41% of our outstanding common stock. Mitsui & Co., Ltd. and Mitsui & Co. (USA), Inc. (collectively, “Mitsui”) own approximately 17% of our outstanding common stock. Mitsui, Penske Corporation and certain other affiliates of Penske Corporation are parties to a stockholders agreement pursuant to which the Penske affiliated companies agreed to vote their shares for one director who is a representative of Mitsui. In turn, Mitsui agreed to vote their shares for up to fourteen directors voted for by the Penske affiliated companies. This agreement terminates in March 2014, upon the mutual consent of the parties, or when either party no longer owns any of our common stock.
Other Related Party Interests and Transactions
Roger S. Penske is also a managing member of Transportation Resource Partners, an organization that undertakes investments in transportation-related industries. Richard J. Peters, one of our directors, is a managing director of Transportation Resource Partners and is a director of Penske Corporation. Lucio A. Noto (one of our directors) is an investor in Transportation Resource Partners. One of our directors, Hiroshi Ishikawa, serves as our Executive Vice President — International Business Development and serves in a similar capacity for Penske Corporation. Robert H. Kurnick, Jr., our President and a director, is also the President and a director of Penske Corporation.
We sometimes pay to and/or receive fees from Penske Corporation, its subsidiaries, and its affiliates for services rendered in the normal course of business, or to reimburse payments made to third parties on each others’ behalf. These transactions are reviewed periodically by our Audit Committee and reflect the provider’s cost or an amount mutually agreed upon by both parties.
We are a 9.0% limited partner of PTL, a leading global transportation services provider. PTL operates and maintains more than 200,000 vehicles and serves customers in North America, South America, Europe and Asia. Product lines include full-service leasing, contract maintenance, commercial and consumer truck rental and logistics services, including, transportation and distribution center management and supply chain management. The general partner of PTL is Penske Truck Leasing Corporation, a wholly-owned subsidiary of Penske Corporation, which together with other wholly-owned subsidiaries of Penske Corporation, owns 41.1% of PTL. The remaining 49.9% of PTL is owned by GE Capital. Among other things, the partnership agreement provides us with specified partner distribution and governance rights and restricts our ability to transfer our interests.

 

42


Table of Contents

We have also entered into other joint ventures with certain related parties as more fully discussed below.
Joint Venture Relationships
From time to time, we enter into other joint venture relationships in the ordinary course of business, through which we own and operate automotive dealerships together with other investors. We may provide these dealerships with working capital and other debt financing at costs that are based on our incremental borrowing rate. As of September 30, 2009, our automotive joint venture relationships were as follows:
         
      Ownership 
Location Dealerships Interest 
Fairfield, Connecticut
 Audi, Mercedes-Benz, Porsche, smart  88.53 %(A)(B)
Edison, New Jersey
 Ferrari, Maserati  70.00 %(B)
Las Vegas, Nevada
 Ferrari, Maserati  50.00 %(C)
Munich, Germany
 BMW, MINI  50.00 %(C)
Frankfurt, Germany
 Lexus, Toyota  50.00 %(C)
Aachen, Germany
 Audi, Lexus, Toyota, Volkswagen  50.00 %(C)
Mexico
 Toyota  48.70 %(C)
Mexico
 Toyota  45.00 %(C)
   
(A) An entity controlled by one of our directors, Lucio A. Noto (the “Investor”), owns an 11.47% interest in this joint venture, which entitles the Investor to 20% of the joint venture’s operating profits. In addition, the Investor has an option to purchase up to a 20% interest in the joint venture for specified amounts.
 
(B) Entity is consolidated in our financial statements.
 
(C) Entity is accounted for using the equity method of accounting.
Cyclicality
Unit sales of motor vehicles, particularly new vehicles, historically have been cyclical, fluctuating with general economic cycles. During economic downturns, the automotive retailing industry tends to experience periods of decline and recession similar to those experienced by the general economy. We believe that the industry is influenced by general economic conditions and particularly by consumer confidence, the level of personal discretionary spending, fuel prices, interest rates and credit availability.
Seasonality
Our business is modestly seasonal overall. Our U.S. operations generally experience higher volumes of vehicle sales in the second and third quarters of each year due in part to consumer buying trends and the introduction of new vehicle models. Also, vehicle demand, and to a lesser extent demand for service and parts, is generally lower during the winter months than in other seasons, particularly in regions of the U.S. where dealerships may be subject to severe winters. Our U.K. operations generally experience higher volumes of vehicle sales in the first and third quarters of each year, due primarily to vehicle registration practices in the U.K.
Effects of Inflation
We believe that inflation rates over the last few years have not had a significant impact on revenues or profitability. We do not expect inflation to have any near-term material effects on the sale of our products and services, however, we cannot be sure there will be no such effect in the future. We finance substantially all of our inventory through various revolving floor plan arrangements with interest rates that vary based on various benchmarks. Such rates have historically increased during periods of increasing inflation.
Forward Looking Statements
This quarterly report on Form 10-Q contains “forward-looking statements” which generally can be identified by the use of terms such as “may,” “will,” “should,” “expect,” “anticipate,” “believe,” “intend,” “plan,” “estimate,” “predict,” “potential,” “forecast,” “continue” or variations of such terms, or the use of these terms in the negative. Forward-looking statements include statements regarding our current plans, forecasts, estimates, beliefs or expectations, including, without limitation, statements with respect to:
  our future financial performance;
 
  future acquisitions;
 
  future capital expenditures and share repurchases;
 
  our ability to obtain cost savings and synergies;
 
  our ability to respond to economic cycles;

 

43


Table of Contents

  trends in the automotive retail industry and in the general economy in the various countries in which we operate dealerships;
 
  our ability to access the remaining availability under our credit agreements;
 
  our liquidity;
 
  interest rates;
 
  trends affecting our future financial condition or results of operations; and
 
  our business strategy.
Forward-looking statements involve known and unknown risks and uncertainties and are not assurances of future performance. Actual results may differ materially from anticipated results due to a variety of factors, including the factors identified in our 2008 annual report on Form 10-K filed March 11, 2009 and elsewhere in this report. Important factors that could cause actual results to differ materially from our expectations include the following:
  our business and the automotive retail industry in general are susceptible to further or continued adverse economic conditions, including changes in interest rates, foreign exchange rates, consumer confidence, fuel prices and credit availability;
 
  the ability of automobile manufacturers to exercise significant control over our operations, since we depend on them in order to operate our business;
 
  because we depend on the success and popularity of the brands we sell, adverse conditions affecting one or more automobile manufacturers may negatively impact our revenues and profitability;
 
  the restructuring of the U.S. based automotive manufacturers may adversely affect our operations, as well as the automotive sector as a whole;
 
  we may not be able to satisfy our capital requirements for acquisitions, dealership renovation projects, refinancing of our debt when it becomes due, or financing the purchase of our inventory;
 
  our failure to meet a manufacturer’s consumer satisfaction requirements may adversely affect our ability to acquire new dealerships, our ability to obtain incentive payments from manufacturers and our profitability;
 
  although we typically purchase vehicles and parts in the local functional currency, changes in foreign exchange rates may impact manufacturers, as many of the component parts of vehicles are manufactured in foreign markets, which could lead to an increase in our costs which we may not be able to pass on to the consumer;
 
  with respect to PTL, changes in tax, financial or regulatory rules or requirements, changes in the financial health of PTL’s customers, labor strikes or work stoppages, asset utilization rates and industry competition;
 
  substantial competition in automotive sales and services may adversely affect our profitability;
 
  if we lose key personnel, especially our Chief Executive Officer, or are unable to attract additional qualified personnel, our business could be adversely affected;
 
  changes in foreign exchange rates that may result in increased vehicle and parts prices for vehicles manufactured in other countries;
 
  our business may be adversely affected by import product restrictions and foreign trade risks that may impair our ability to sell foreign vehicles profitably;
 
  automobile dealerships are subject to substantial regulation which may adversely affect our profitability;

 

44


Table of Contents

  if state dealer laws in the United States are repealed or weakened, our automotive dealerships may be subject to increased competition and may be more susceptible to termination, non-renewal or renegotiation of their franchise agreements;
 
  non-compliance with the financial ratios and other covenants under our credit agreements and operating leases may materially adversely affect us;
 
  the success of our smart distribution depends upon continued availability and customer demand for those vehicles;
 
  our dealership operations may be affected by severe weather or other periodic business interruptions;
 
  our principal stockholders have substantial influence over us and may make decisions with which other stockholders may disagree;
 
  some of our directors and officers may have conflicts of interest with respect to certain related party transactions and other business interests;
 
  our level of indebtedness may limit our ability to obtain financing for acquisitions and may require that a significant portion of our cash flow be used for debt service;
 
  we may be involved in legal proceedings that could have a material adverse effect on our business;
 
  our operations outside of the U.S. subject our profitability to fluctuations relating to changes in foreign currency valuations; and
 
  we are a holding company and, as a result, must rely on the receipt of payments from our subsidiaries, which are subject to limitations, in order to meet our cash needs and service our indebtedness.
In addition:
  the price of our common stock is subject to substantial fluctuation, which may be unrelated to our performance; and
 
  shares eligible for future sale, or issuable under the terms of our convertible notes, may cause the market price of our common stock to drop significantly, even if our business is doing well.
We urge you to carefully consider these risk factors in evaluating all forward-looking statements regarding our business. Readers of this report are cautioned not to place undue reliance on the forward-looking statements contained in this report. All forward-looking statements attributable to us are qualified in their entirety by this cautionary statement. Except to the extent required by the federal securities laws and Securities and Exchange Commission rules and regulations, we have no intention or obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise.

 

45


Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk
Interest Rates. We are exposed to market risk from changes in the interest rates on a significant portion of our outstanding debt. Outstanding revolving balances under our credit agreements bear interest at variable rates based on a margin over defined LIBOR or the Bank of England Base Rate. Based on the amount outstanding under these facilities as of September 30, 2009, a 100 basis point change in interest rates would result in an approximate $2.4 million change to our annual other interest expense. Similarly, amounts outstanding under floor plan financing arrangements bear interest at a variable rate based on a margin over the prime rate, defined LIBOR or the Euro Interbank offer Rate. We are currently party to swap agreements pursuant to which a notional $300.0 million of our floating rate floor plan debt was exchanged for fixed rate debt through January 2011. Based on an average of the aggregate amounts outstanding under our floor plan financing arrangements subject to variable interest payments during the trailing twelve months ended September 30, 2009, adjusted to exclude the notional value of the swap agreements, a 100 basis point change in interest rates would result in an approximate $9.7 million change to our annual floor plan interest expense.
We evaluate our exposure to interest rate fluctuations and follow established policies and procedures to implement strategies designed to manage the amount of variable rate indebtedness outstanding at any point in time in an effort to mitigate the effect of interest rate fluctuations on our earnings and cash flows. These policies include:
  the maintenance of our overall debt portfolio with targeted fixed and variable rate components;
 
  the use of authorized derivative instruments;
 
  the prohibition of using derivatives for trading or other speculative purposes; and
 
  the prohibition of highly leveraged derivatives or derivatives for which we are unable to reliably estimate a fair value or obtain a market quotation.
Interest rate fluctuations affect the fair market value of our fixed rate debt, including our swaps, the 7.75% Notes, the Convertible Notes, mortgages and certain seller financed promissory notes, but, with respect to such fixed rate debt instruments, do not impact our earnings or cash flows.
Foreign Currency Exchange Rates. As of September 30, 2009, we had dealership operations in the U.K. and Germany. In each of these markets, the local currency is the functional currency. Due to our intent to remain permanently invested in these foreign markets, we do not hedge against foreign currency fluctuations. In the event we change our intent with respect to the investment in any of our international operations, we would expect to implement strategies designed to manage those risks in an effort to mitigate the effect of foreign currency fluctuations on our earnings and cash flows. A ten percent change in average exchange rates versus the U.S. Dollar would have resulted in an approximate $255.0 million change to our revenues for the nine months ended September 30, 2009.
In common with other automotive retailers, we purchase certain of our new vehicle and parts inventories from foreign manufacturers. Although we purchase the majority of our inventories in the local functional currency, our business is subject to certain risks, including, but not limited to, differing economic conditions, changes in political climate, differing tax structures, other regulations and restrictions and foreign exchange rate volatility which may influence such manufacturers’ ability to provide their products at competitive prices in the local jurisdictions. Our future results could be materially and adversely impacted by changes in these or other factors.
Item 4. Controls and Procedures
Under the supervision and with the participation of our management, including the principal executive and financial officers, we conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this report. Our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our principal executive and financial officers, to allow timely discussions regarding required disclosure.
Based upon this evaluation, the Company’s principal executive and financial officers concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report. In addition, we maintain internal controls designed to provide us with the information required for accounting and financial reporting purposes. There were no changes in our internal control over financial reporting that occurred during the most recent quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

46


Table of Contents

PART II — OTHER INFORMATION
Item 1. Legal Proceedings
We are involved in litigation which may relate to claims brought by governmental authorities, issues with customers, and employment related matters, including class action claims and purported class action claims. As of September 30, 2009, we are not a party to any legal proceedings, including class action lawsuits that, individually or in the aggregate, are reasonably expected to have a material adverse effect on our results of operations, financial condition or cash flows. However, the results of these matters cannot be predicted with certainty, and an unfavorable resolution of one or more of these matters could have a material adverse effect on our results of operations, financial condition or cash flows.
Item 6. Exhibits
     
 4.1  
First Amendment dated October 30, 2009 to Amended and Restated Credit Agreement dated as of October 30, 2008 among the Company, Toyota Motor Credit Corporation and DCFS USA LLC, as agent.
    
 
 4.2  
Supplemental Agreement dated September 4, 2009 to Multi-Option Credit Agreement dated as of August 31, 2006 between Sytner Group Limited and RBS (incorporated by reference to Exhibit 4.1 filed on September 8, 2009 on Form 8-K)
    
 
 4.3  
Supplemental Agreement dated September 4, 2009 to Fixed Rate Credit Agreement dated as of August 31, 2006 between Sytner Group Limited and RBS (incorporated by reference to Exhibit 4.2 filed on September 8, 2009 on Form 8-K)
    
 
 12  
Computation of Ratio of Earnings to Fixed Charges
    
 
 31.1  
Rule 13(a)-14(a)/15(d)-14(a) Certification.
    
 
 31.2  
Rule 13(a)-14(a)/15(d)-14(a) Certification.
    
 
 32  
Section 1350 Certification.

 

47


Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
     
 PENSKE AUTOMOTIVE GROUP, INC.
 
 
 By:  /s/ Roger S. Penske   
  Roger S. Penske  
Date: November 3, 2009 Chief Executive Officer  
   
 By:  /s/ Robert T. O’Shaughnessy   
  Robert T. O’Shaughnessy  
Date: November 3, 2009 Chief Financial Officer  

 

48


Table of Contents

EXHIBIT INDEX
     
Exhibit  
No. Description
    
 
 4.1  
First Amendment dated October 30, 2009 to Amended and Restated Credit Agreement dated as of October 30, 2008 among the Company, Toyota Motor Credit Corporation and DCFS USA LLC, as agent.
    
 
 4.2  
Supplemental Agreement dated September 4, 2009 to Multi-Option Credit Agreement dated as of August 31, 2006 between Sytner Group Limited and RBS (incorporated by reference to Exhibit 4.1 filed on September 8, 2009 on Form 8-K)
    
 
 4.3  
Supplemental Agreement dated September 4, 2009 to Fixed Rate Credit Agreement dated as of August 31, 2006 between Sytner Group Limited and RBS (incorporated by reference to Exhibit 4.2 filed on September 8, 2009 on Form 8-K)
    
 
 12  
Computation of Ratio of Earnings to Fixed Charges
    
 
 31.1  
Rule 13(a)-14(a)/15(d)-14(a) Certification.
    
 
 31.2  
Rule 13(a)-14(a)/15(d)-14(a) Certification.
    
 
 32  
Section 1350 Certification.