Penske Automotive Reports All Time Record Results

BLOOMFIELD HILLS, Mich., Oct. 22, 2020 /PRNewswire/ -- 

"I am very pleased to report all time record results for Penske Automotive Group in the third quarter. These results were primarily driven by same-store retail automotive revenue  


and margin expansion, coupled with expense reductions which contributed to a 1,010 basis points decline in selling, general and administrative expenses ("SG&A") as a percent of gross profit." 

Roger Penske, Chair and Chief Executive Officer



































Financial Summary

For the Three Months Ended September 30, 2020


For the Nine Months Ended September 30, 2020


Actual

Change


Adjusted

Change


Actual

Change


Adjusted

Change

Net Revenues ($ in billions)

$        6.0

0%





$      14.6

-15%




Earnings Before Taxes ($ in millions)

$    311.6

+97%





$    444.3

-2%




Income From Continuing Operations ($ in millions)

$       247

+112%


$       231

+99%


$       343

+3%


$       328

-2%

Earnings Per Share

$      3.07

+116%


$      2.87

+102%


$      4.27

+6%


$      4.08

+2%

Gross Profit/Margin

+10%

+140 bps





-12%

+60 bps




Penske Automotive Group, Inc. (NYSE:PAG), a diversified international transportation services company, today announced record results for the third quarter, including the most profitable quarter in company history. For the three months ended September 30, 2020, the company reported income from continuing operations attributable to common shareholders of $246.5 million, or $3.07 per share, compared to $116.1 million, or $1.42 per share in the prior year. Foreign exchange positively impacted earnings per share by $0.05. Revenue was flat at $6 billion. Third quarter income from continuing operations and related earnings per share include a net income tax benefit of $15.4 million, or $0.19 per share, from various U.S. and foreign tax legislation changes. Excluding this net benefit, adjusted income from continuing operations increased 99.1% to $231.1 million, and related earnings per share increased 102.1% to $2.87.

Commenting on the company's results, Chairman Roger Penske said, "I am very pleased to report all time record results for Penske Automotive Group in the third quarter. These results were primarily driven by same-store retail automotive revenue and margin expansion, coupled with expense reductions which contributed to a 1,010 basis points decline in selling, general and administrative expenses ("SG&A") as a percent of gross profit. Through our cost cutting efforts, we estimate that approximately $125-150 million in annualized costs were eliminated across our various businesses." Penske continued, "I am particularly pleased that our strong cash flow has allowed us to significantly reduce long-term debt, lengthen maturities and reduce future annual interest expense by an estimated $17 million."

For the nine months ended September 30, 2020, the company reported income from continuing operations attributable to common shareholders of $343.1 million, or $4.27 per share, compared to $333.9 million, or $4.02 per share in the prior year. Foreign exchange positively impacted earnings per share by $0.01. Revenue was $14.6 billion compared to $17.3 billion in the same period last year. Excluding the tax benefit discussed above, adjusted income from continuing operations decreased 1.9% to $327.7 million, and related earnings per share increased 1.5% to $4.08.

Operational Highlights – Third Quarter 2020

  • Retail automotive same-store revenue increased 3.6%
  • Retail automotive earnings before taxes increased 170%
  • Retail automotive same-store variable gross profit per unit retailed increased 29%
  • Retail automotive same-store service and parts gross margin increased 250 basis points
  • Total gross margin increased 140 basis points to 16.0%
  • SG&A expenses declined $29 million and SG&A to gross profit declined 1,010 basis points to 67.3%

Long-Term Debt

During the third quarter of 2020, the company repaid in full our $300 million 3.75% senior subordinated notes at scheduled maturity using availability under our U.S. revolving credit facility. Additionally, during the quarter we issued $550 million in senior subordinated notes at 3.5% due 2025. The proceeds of these notes were used to redeem our $550 million in aggregate principal amount of 5.75% senior subordinated notes due 2022 on October 1st. In the interim, we utilized the proceeds from the new 3.5% senior subordinated notes to temporarily pay down floorplan, U.S. revolver and mortgage revolver balances.

Used Vehicle SuperCenters

Penske Automotive Group operates sixteen Used Vehicle SuperCenters. For the three months ended September 30, 2020, profitability more than tripled to $16.0 million compared to $4.8 million last year driven by a 36% increase in same-store variable gross profit per unit retailed. Retail unit sales decreased by 6.9% to 18,372 while revenue increased by 7.6% to $352.5 million. For the nine months ended September 30, 2020, SuperCenter retail unit sales decreased by 25.7% to 41,284 and revenue decreased by 17.1% to $790.5 million. We expect to open two additional Used Vehicle SuperCenters in the next 90 days and have four additional sites under development which would increase the current footprint of SuperCenters by 40%.

Retail Commercial Truck Dealerships

Penske Automotive Group operates twenty-five medium and heavy-duty truck dealership locations in the U.S. and Canada offering primarily Freightliner and Western Star brands. For the three months ended September 30, 2020, earnings before taxes were $23.4 million compared to $30.7 million in the same period last year. Total units retailed declined 5.3% and revenue declined 14.6%. On a same-store basis new units declined 15.5% compared to North American Class 6-8 retail sales which declined 31.0% during the period. Same-store revenue declined 4.5%. For the nine months ended September 30, 2020, earnings before taxes were $51.7 million compared to $65.5 million in the same period last year. Total units retailed increased 6.9%, and revenue increased 2.1%. On a same-store basis new units retailed declined 25.9% and same-store revenue declined 16.9%.

Penske Transportation Solutions

Penske Transportation Solutions ("PTS"), is a leading provider of full-service truck leasing, truck rental, contract maintenance, and logistics services and is an integral part of the North American supply chain, providing supply chain and transportation services to its customers. The company has a 28.9% ownership interest in the PTS partnership and accounts for its ownership interest using the equity method of accounting. In addition to equity income, the company receives cash distributions and may recognize cash tax benefits from time to time. For the three and nine months ended September 30, 2020, the company recorded $64.5 million and $108.0 million in earnings compared to $42.2 million and $106.0 million for the same period last year. The 53% increase in the third quarter was principally driven by improved operating results in full-service leasing and logistics and a reduction in operating expenses.

Dividend and Share Repurchases

On October 14, 2020, we announced the reinstatement of our cash dividend in the amount of $0.42 per share payable December 1, 2020 to shareholders of record as of November 10, 2020.

For the nine months ended September 30, 2020, the company repurchased 1,027,736 shares for $34.4 million. Approximately $170.6 million remains available to repurchase shares under the company's existing share repurchase authorization.

Conference Call

Penske Automotive Group will host a conference call discussing financial results relating to the third quarter of 2020 on Thursday, October 22, 2020, at 2:00 p.m. Eastern Daylight Time. To listen to the conference call, participants must dial (866) 394-1455 – [International, please dial (516) 575-8644] using access code 6795577. The call will also be simultaneously broadcast over the Internet through the Investor's section of the Penske Automotive Group website. Additionally, an investor presentation relating to the third quarter 2020 financial results has been posted to the company's website. To access the presentation or to listen to the company's webcast, please refer to www.penskeautomotive.com.

About Penske Automotive

Penske Automotive Group, Inc., (NYSE:PAG) headquartered in Bloomfield Hills, Michigan, is an international transportation services company that operates automotive and commercial truck dealerships principally in the United States, the United Kingdom, Canada, and Western Europe, and distributes commercial vehicles, diesel engines, gas engines, power systems and related parts and services principally in Australia and New Zealand. PAG is a member of the Fortune 500 and Russell 1000 and 3000 indexes and is ranked among the World's Most Admired Companies by Fortune Magazine. For additional information, visit the company's website at www.penskeautomotive.com.

Non-GAAP Financial Measures

This release contains certain non-GAAP financial measures as defined under SEC rules, such as earnings before interest, taxes, depreciation, amortization ("EBITDA"). The company has reconciled these measures to the most  directly comparable GAAP measures in the release. The company believes that these widely accepted measures of operating profitability improve the transparency of the company's disclosures and provide a meaningful presentation of the company's results from its core business operations excluding the impact of items not related to the company's ongoing core business operations, and improve the period-to-period comparability of the company's results from its core business operations. These non-GAAP financial measures are not substitutes for GAAP financial results and should only be considered in conjunction with the company's financial information that is presented in accordance with GAAP.

Caution Concerning Forward Looking Statements

Statements in this press release may involve forward-looking statements, including forward-looking statements regarding Penske Automotive Group, Inc.'s liquidity and assessment of business conditions in light of the COVID-19 pandemic. Actual results may vary materially because of risks and uncertainties that are difficult to predict. These risks and uncertainties include, among others: the duration, severity and resolution of the COVID-19 pandemic, government imposed restrictions on our business in light of COVID-19 or otherwise, economic conditions generally, conditions in the credit markets, changes in interest rates and foreign currency exchange rates, changes in tariff rates, adverse impacts related to the outcome of the United Kingdom's departure from the European Union, adverse conditions affecting a particular manufacturer, including the adverse impact to the vehicle and parts supply chain due to limited vehicle availability due to the COVID-19 pandemic, Worldwide Light Vehicle Testing Protocol ("WLTP") and Real Driving Emissions ("RDE"), natural disasters, recall or other disruptions that interrupt the supply of vehicles or parts to us, changes in consumer credit availability, the outcome of legal and administrative matters, and other factors over which management has limited control. These forward-looking statements should be evaluated together with additional information about Penske Automotive Group's business, markets, conditions, and other uncertainties, which could affect Penske Automotive Group's future performance. These risks and uncertainties are addressed in Penske Automotive Group's Form 10-K for the year ended December 31, 2019 and its other filings with the Securities and Exchange Commission ("SEC"). This press release speaks only as of its date, and Penske Automotive Group disclaims any duty to update the information herein.

Inquiries should contact:

J.D. Carlson

Anthony R. Pordon

Executive Vice President and

Executive Vice President Investor Relations

Chief Financial Officer

and Corporate Development

Penske Automotive Group, Inc.

Penske Automotive Group, Inc.

248-648-2810

248-648-2540

jcarlson@penskeautomotive.com

tpordon@penskeautomotive.com

 





















PENSKE AUTOMOTIVE GROUP, INC.
Consolidated Condensed Statements of Income
(Amounts In Millions, Except Per Share Data)
(Unaudited)









Three Months Ended



Nine Months Ended



September 30,



September 30,



2020


2019


Change



2020


2019


Change

Revenue


$

5,971.6


$

5,967.6


0.1

%



$

14,631.8


$

17,287.8


(15.4)

%

Cost of Sales



5,015.1



5,097.9


(1.6)

%




12,345.7



14,698.8


(16.0)

%

Gross Profit


$

956.5


$

869.7


10.0

%



$

2,286.1


$

2,589.0


(11.7)

%

SG&A Expenses



643.3



672.8


(4.4)

%




1,738.7



2,008.1


(13.4)

%

Depreciation



29.0



27.5


5.5

%




85.4



81.0


5.4

%

Operating Income


$

284.2


$

169.4


67.8

%



$

462.0


$

499.9


(7.6)

%

Floor Plan Interest Expense



(8.0)



(21.4)


(62.6)

%




(37.4)



(64.2)


(41.7)

%

Other Interest Expense



(30.8)



(32.9)


(6.4)

%




(90.9)



(93.2)


(2.5)

%

Equity in Earnings of Affiliates



66.2



43.3


52.9

%




110.6



109.6


0.9

%

Income from Continuing Operations Before Income Taxes


$

311.6


$

158.4


96.7

%



$

444.3


$

452.1


(1.7)

%

Income Taxes



(64.1)



(42.4)


51.2

%




(100.7)



(118.6)


(15.1)

%

Income from Continuing Operations


$

247.5


$

116.0


113.4

%



$

343.6


$

333.5


3.0

%

Income from Discontinued Operations, net of tax



0.1



0.1


nm





0.3



0.3


      nm


Net Income


$

247.6


$

116.1


113.3

%



$

343.9


$

333.8


3.0

%

Less: Income (Loss) Attributable to Non-Controlling Interests



1.0



(0.1)


nm





0.5



(0.4)


      nm


Net Income Attributable to Common Shareholders


$

246.6


$

116.2


112.2

%



$

343.4


$

334.2


2.8

%





















Amounts Attributable to Common Shareholders:




















Reported Income from Continuing Operations


$

247.5


$

116.0


113.4

%



$

343.6


$

333.5


3.0

%

Less: Income (Loss) Attributable to Non-Controlling Interests



1.0



(0.1)


nm





0.5



(0.4)


      nm


Income from Continuing Operations, net of tax


$

246.5


$

116.1


112.3

%



$

343.1


$

333.9


2.8

%

Income from Discontinued Operations, net of tax



0.1



0.1


nm





0.3



0.3


      nm


Net Income Attributable to Common Shareholders


$

246.6


$

116.2


112.2

%



$

343.4


$

334.2


2.8

%

Income from Continuing Operations Per Share


$

3.07


$

1.42


116.2

%



$

4.27


$

4.02


6.2

%

Income Per Share


$

3.07


$

1.42


116.2

%



$

4.27


$

4.03


6.0

%

Weighted Average Shares Outstanding



80.4



81.7


(1.6)

%




80.4



83.0


(3.1)

%





















nm – not meaningful




















 








PENSKE AUTOMOTIVE GROUP, INC.
Consolidated Condensed Balance Sheets
(Amounts In Millions)
(Unaudited)








September 30,


December 31,



2020


2019

Assets:







Cash and Cash Equivalents


$

92.7


$

28.1

Accounts Receivable, Net



848.2



960.3

Inventories



3,209.7



4,260.7

Other Current Assets



198.8



85.0

Total Current Assets



4,349.4



5,334.1

Property and Equipment, Net



2,337.9



2,366.4

Operating Lease Right-of-Use Assets



2,378.7



2,360.5

Intangibles



2,455.5



2,463.2

Other Long-Term Assets



1,488.2



1,418.5

Total Assets


$

13,009.7


$

13,942.7








Liabilities and Equity:







Floor Plan Notes Payable


$

1,484.0


$

2,412.5

Floor Plan Notes Payable – Non-Trade



1,046.4



1,594.0

Accounts Payable



717.2



638.8

Accrued Expenses and Other Current Liabilities



774.8



701.9

Current Portion Long-Term Debt



85.6



103.3

Liabilities Held for Sale



0.5



0.5

Total Current Liabilities



4,108.5



5,451.0

Long-Term Debt



2,216.1



2,257.0

Long-Term Operating Lease Liabilities



2,319.3



2,301.2

Other Long-Term Liabilities



1,282.3



1,121.9

Total Liabilities



9,926.2



11,131.1

Equity



3,083.5



2,811.6

Total Liabilities and Equity


$

13,009.7


$

13,942.7








Supplemental Balance Sheet Information







New vehicle days' supply



45



71

Used vehicle days' supply



40



52

 


 

PENSKE AUTOMOTIVE GROUP, INC.
Consolidated Statements of Cash Flow
Amounts in Millions
(Unaudited)











Nine Months Ended




September 30,




2020


2019


Operating Activities:








Net income


$

343.9


$

333.8


Adjustments to reconcile net income to net cash from continuing operating activities:








Depreciation



85.4



81.0


Earnings of equity method investments



(88.9)



(77.8)


Income from discontinued operations, net of tax



(0.3)



(0.3)


Deferred income taxes



177.6



48.2


Changes in operating assets and liabilities:








Accounts receivable



112.2



(38.0)


Inventories



1,043.5



119.9


Floor plan notes payable



(925.9)



108.7


Accounts payable and accrued expenses



172.1



128.6


Other



(70.1)



(43.3)


Net cash provided by continuing operating activities



849.5



660.8


Investing Activities:








Purchase of equipment and improvements



(114.3)



(188.8)


Proceeds from sale of dealerships



10.3



7.3


Proceeds from sale-leaseback transactions





7.3


Proceeds from sale of equipment and improvements



19.8



5.1


Acquisitions net, including repayment of sellers' floor plan notes payable of $0 and $138.5, respectively





(326.9)


Other



(4.4)



(7.4)


Net cash used in continuing investing activities



(88.6)



(503.4)


Financing Activities:








Proceeds from borrowings under U.S. credit agreement revolving credit line



956.0



1,458.0


Repayments under U.S. credit agreement revolving credit line



(1,001.0)



(1,383.0)


Issuance of 3.50% senior subordinated notes



550.0




Repayment of 3.75% senior subordinated notes



(300.0)




Net (repayments) borrowings of other long-term debt



(253.7)



95.3


Net repayments of floor plan notes payable — non-trade



(547.6)



(18.0)


Cash paid for seller financing



(31.6)




Repurchases of common stock



(29.4)



(174.1)


Dividends



(34.2)



(97.3)


Payment of deferred financing fees



(7.8)




Other



(5.0)



0.1


Net cash used in continuing financing activities



(704.3)



(119.0)


Discontinued operations:








Net cash provided by discontinued operating activities



0.2



0.2


Net cash provided by discontinued investing activities






Net cash provided by discontinued financing activities






Net cash provided by discontinued operations



0.2



0.2


Effect of exchange rate changes on cash and cash equivalents



7.8



(0.5)


Net change in cash and cash equivalents



64.6



38.1


Cash and cash equivalents, beginning of period



28.1



39.4


Cash and cash equivalents, end of period


$

92.7


$

77.5


Supplemental disclosures of cash flow information:








Cash paid for:








Interest


$

106.7


$

139.6


Income taxes



32.1



69.8


Non cash activities:








Contingent consideration


$



10.6


 

 

PENSKE AUTOMOTIVE GROUP, INC.
Consolidated Operations
Selected Data
(Unaudited)









Three Months Ended


Nine Months Ended




September 30,


September 30,




2020


2019


2020


2019


Geographic Revenue Mix:














North America



56.5

%


61.8

%


59.9

%


58.3

%

U.K.



35.3

%


31.2

%


31.5

%


33.7

%

Other International



8.2

%


7.0

%


8.6

%


8.0

%

Total



100.0

%


100.0

%


100.0

%


100.0

%















Revenue: (Amounts in Millions)














Retail Automotive


$

5,258.0


$

5,155.4


$

12,828.1


$

15,442.9


Retail Commercial Trucks



590.9



692.3



1,481.5



1,451.4


Commercial Vehicles Australia/Power Systems and Other



122.7



119.9



322.2



393.5


Total


$

5,971.6


$

5,967.6


$

14,631.8


$

17,287.8
















Gross Profit: (Amounts in Millions)














Retail Automotive


$

849.7


$

747.5


$

1,994.1


$

2,283.9


Retail Commercial Trucks



73.1



86.6



202.1



199.5


Commercial Vehicles Australia/Power Systems and Other



33.7



35.6



89.9



105.6


Total


$

956.5


$

869.7


$

2,286.1


$

2,589.0
















Gross Margin:














Retail Automotive



16.2

%


14.5

%


15.5

%


14.8

%

Retail Commercial Trucks



12.4

%


12.5

%


13.6

%


13.7

%

Commercial Vehicles Australia/Power Systems and Other



27.5

%


29.7

%


27.9

%


26.8

%

Total



16.0

%


14.6

%


15.6

%


15.0

%

 














Three Months Ended


Nine Months Ended



September 30,


September 30,














2020


2019



2020


2019


Operating Items as a Percentage of Revenue:











Gross Profit


16.0

%

14.6

%


15.6

%

15.0

%

Selling, General and Administrative Expenses


10.8

%

11.3

%


11.9

%

11.6

%

Operating Income


4.8

%

2.8

%


3.2

%

2.9

%

Income from Continuing Operations Before Income Taxes


5.2

%

2.7

%


3.0

%

2.6

%












Operating Items as a Percentage of Total Gross Profit:











Selling, General and Administrative Expenses


67.3

%

77.4

%


76.1

%

77.6

%

Operating Income


29.7

%

19.5

%


20.2

%

19.3

%

 

 


















Three Months Ended


Nine Months Ended



September 30,


September 30,
















(Amounts in Millions)


2020


2019



2020


2019

















EBITDA (1)


$

371.4


$

218.8



$

620.6


$

626.3


Floorplan Credits


$

10.3


$

9.7



$

27.3


$

27.3


Rent Expense


$

58.7


$

58.3



$

173.1


$

173.4


Stock Repurchases


$

0.2


$

43.6



$

34.4


$

174.1

















(1)  See the following Non-GAAP reconciliation table.

























 

 

PENSKE AUTOMOTIVE GROUP, INC.
Retail Automotive Operations
Selected Data – Revenue and Gross Profit Mix
(Unaudited)









Three Months Ended


Nine Months Ended




September 30,


September 30,




2020


2019


2020


2019


Retail Automotive Revenue Mix:










Premium:










BMW / MINI


23

%

24

%

22

%

23

%

Audi


13

%

11

%

13

%

12

%

Mercedes-Benz


10

%

10

%

10

%

10

%

Land Rover / Jaguar


9

%

8

%

9

%

9

%

Porsche


7

%

6

%

7

%

6

%

Ferrari / Maserati


2

%

2

%

3

%

3

%

Lexus


3

%

3

%

3

%

3

%

Acura


1

%

1

%

1

%

1

%

Bentley


1

%

1

%

1

%

1

%

Others


2

%

2

%

2

%

2

%

Total Premium


71

%

68

%

71

%

70

%

Volume Non-U.S.:










Toyota


10

%

11

%

10

%

10

%

Honda


6

%

7

%

6

%

6

%

Volkswagen


2

%

4

%

3

%

4

%

Nissan


1

%

1

%

1

%

1

%

Others


2

%

2

%

2

%

2

%

Total Volume Non-U.S.


21

%

25

%

22

%

23

%

U.S.:










General Motors / Chrysler / Ford


1

%

1

%

1

%

1

%

Stand-Alone Used


7

%

6

%

6

%

6

%

Total


100

%

100

%

100

%

100

%











Retail Automotive Geographic Revenue Mix:










U.S.


53

%

58

%

57

%

56

%

U.K.


40

%

36

%

36

%

38

%

Other International


7

%

6

%

7

%

6

%

Total


100

%

100

%

100

%

100

%











Retail Automotive Geographic Gross Profit Mix:










U.S.


59

%

63

%

63

%

61

%

U.K.


35

%

32

%

32

%

34

%

Other International


6

%

5

%

5

%

5

%

Total


100

%

100

%

100

%

100

%

 

 

 

PENSKE AUTOMOTIVE GROUP, INC.
Retail Automotive Operations
(Unaudited)









Three Months Ended



Nine Months Ended



September 30,



September 30,



2020


2019


Change



2020


2019


Change

Retail Automotive Units:




















New Retail



52,522



57,214


(8.2)

%




126,396



166,730


(24.2)

%

Used Retail



70,800



74,096


(4.4)

%




176,456



218,906


(19.4)

%

Total



123,322



131,310


(6.1)

%




302,852



385,636


(21.5)

%





















Retail Automotive Revenue: (Amounts in Millions)




















New Vehicles


$

2,350.6


$

2,332.3


0.8

%



$

5,599.8


$

6,873.9


(18.5)

%

Used Vehicles



1,954.1



1,824.5


7.1

%




4,739.8



5,529.2


(14.3)

%

Finance and Insurance, Net



174.4



166.0


5.1

%




415.8



491.5


(15.4)

%

Service and Parts



521.8



543.5


(4.0)

%




1,380.3



1,654.0


(16.5)

%

Fleet and Wholesale



257.1



289.1


(11.1)

%




692.4



894.3


(22.6)

%

Total Revenue


$

5,258.0


$

5,155.4


2.0

%



$

12,828.1


$

15,442.9


(16.9)

%





















Retail Automotive Gross Profit: (Amounts in Millions)




















New Vehicles


$

192.8


$

164.3


17.3

%



$

437.6


$

511.8


(14.5)

%

Used Vehicles



143.3



89.7


59.8

%




284.9



284.2


0.2

%

Finance and Insurance, Net



174.4



166.0


5.1

%




415.8



491.5


(15.4)

%

Service and Parts



322.0



321.7


0.1

%




827.0



981.4


(15.7)

%

Fleet and Wholesale



17.2



5.8


196.6

%




28.8



15.0


92.0

%

Total Gross Profit


$

849.7


$

747.5


13.7

%



$

1,994.1


$

2,283.9


(12.7)

%





















Retail Automotive Revenue Per Vehicle Retailed:




















New Vehicles


$

44,754


$

40,764


9.8

%



$

44,303


$

41,227


7.5

%

Used Vehicles



27,601



24,623


12.1

%




26,861



25,258


6.3

%





















Retail Automotive Gross Profit Per Vehicle Retailed:




















New Vehicles


$

3,670


$

2,871


27.8

%



$

3,462


$

3,069


12.8

%

Used Vehicles



2,024



1,210


67.3

%




1,615



1,298


24.4

%

Finance and Insurance



1,414



1,264


11.9

%




1,373



1,275


7.7

%





















Retail Automotive Gross Margin:




















New Vehicles



8.2

%


7.0

%

+120

bps




7.8

%


7.4

%

+40

bps

Used Vehicles



7.3

%


4.9

%

+240

bps




6.0

%


5.1

%

+90

bps

Service and Parts



61.7

%


59.2

%

+250

bps




59.9

%


59.3

%

+60

bps

Fleet and Wholesale



6.7

%


2.0

%

+470

bps




4.2

%


1.7

%

+250

bps

Total Gross Margin



16.2

%


14.5

%

+170

bps




15.5

%


14.8

%

+70

bps





















Retail Automotive Revenue Mix Percentages:




















New Vehicles



44.7

%


45.2

%

-50

bps




43.7

%


44.5

%

-80

bps

Used Vehicles



37.2

%


35.4

%

+180

bps




36.9

%


35.8

%

+110

bps

Finance and Insurance, Net



3.3

%


3.2

%

+10

bps




3.2

%


3.2

%

---

bps

Service and Parts



9.9

%


10.5

%

-60

bps




10.8

%


10.7

%

+10

bps

Fleet and Wholesale



4.9

%


5.7

%

-80

bps




5.4

%


5.8

%

-40

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%























Retail Automotive Gross Profit Mix Percentages:




















New Vehicles



22.7

%


22.0

%

+70

bps




21.9

%


22.4

%

-50

bps

Used Vehicles



16.9

%


12.0

%

+490

bps




14.3

%


12.4

%

+190

bps

Finance and Insurance, Net



20.5

%


22.2

%

-170

bps




20.9

%


21.5

%

-60

bps

Service and Parts



37.9

%


43.0

%

-510

bps




41.5

%


43.0

%

-150

bps

Fleet and Wholesale



2.0

%


0.8

%

+120

bps




1.4

%


0.7

%

+70

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%



 

 

PENSKE AUTOMOTIVE GROUP, INC.
Retail Automotive Operations Same-Store
(Unaudited)























Three Months Ended



Nine Months Ended



September 30,



September 30,



2020


2019


Change



2020


2019


Change

Retail Automotive Same-Store Units:




















New Retail



52,502



55,752


(5.8)

%




126,298



161,575


(21.8)

%

Used Retail



69,766



72,336


(3.6)

%




173,104



212,535


(18.6)

%

Total



122,268



128,088


(4.5)

%




299,402



374,110


(20.0)

%





















Retail Automotive Same-Store Revenue: (Amounts in Millions)




















New Vehicles


$

2,349.8


$

2,288.1


2.7

%



$

5,596.3


$

6,720.4


(16.7)

%

Used Vehicles



1,938.2



1,788.0


8.4

%




4,681.8



5,391.9


(13.2)

%

Finance and Insurance, Net



173.1



163.5


5.9

%




411.9



482.6


(14.6)

%

Service and Parts



521.5



534.1


(2.4)

%




1,378.4



1,619.1


(14.9)

%

Fleet and Wholesale



255.6



283.6


(9.9)

%




680.7



871.2


(21.9)

%

Total Revenue


$

5,238.2


$

5,057.3


3.6

%



$

12,749.1


$

15,085.2


(15.5)

%





















Retail Automotive Same-Store Gross Profit: (Amounts in
Millions)




















New Vehicles


$

192.7


$

160.6


20.0

%



$

437.4


$

498.7


(12.3)

%

Used Vehicles



142.3



88.5


60.8

%




281.9



281.6


0.1

%

Finance and Insurance, Net



173.1



163.5


5.9

%




411.9



482.6


(14.6)

%

Service and Parts



321.8



316.0


1.8

%




825.1



960.5


(14.1)

%

Fleet and Wholesale



17.2



5.8


196.6

%




28.1



15.2


84.9

%

Total Gross Profit


$

847.1


$

734.4


15.3

%



$

1,984.4


$

2,238.6


(11.4)

%





















Retail Automotive Same-Store Revenue Per Vehicle Retailed:




















New Vehicles


$

44,757


$

41,040


9.1

%



$

44,310


$

41,593


6.5

%

Used Vehicles



27,782



24,717


12.4

%




27,046



25,369


6.6

%





















Retail Automotive Same-Store Gross Profit Per Vehicle Retailed:




















New Vehicles


$

3,670


$

2,881


27.4

%



$

3,463


$

3,086


12.2

%

Used Vehicles



2,040



1,224


66.7

%




1,628



1,325


22.9

%

Finance and Insurance



1,416



1,277


10.9

%




1,376



1,290


6.7

%





















Retail Automotive Same-Store Gross Margin:




















New Vehicles



8.2

%


7.0

%

+120

bps




7.8

%


7.4

%

+40

bps

Used Vehicles



7.3

%


4.9

%

+240

bps




6.0

%


5.2

%

+80

bps

Service and Parts



61.7

%


59.2

%

+250

bps




59.9

%


59.3

%

+60

bps

Fleet and Wholesale



6.7

%


2.0

%

+470

bps




4.1

%


1.7

%

+240

bps

Total Gross Margin



16.2

%


14.5

%

+170

bps




15.6

%


14.8

%

+80

bps





















Retail Automotive Revenue Mix Percentages:




















New Vehicles



44.9

%


45.2

%

-30

bps




43.9

%


44.5

%

-60

bps

Used Vehicles



37.0

%


35.4

%

+160

bps




36.7

%


35.7

%

+100

bps

Finance and Insurance, Net



3.3

%


3.2

%

+10

bps




3.2

%


3.2

%

---

bps

Service and Parts



10.0

%


10.6

%

-60

bps




10.8

%


10.7

%

+10

bps

Fleet and Wholesale



4.8

%


5.6

%

-80

bps




5.4

%


5.9

%

-50

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%























Retail Automotive Gross Profit Mix Percentages:




















New Vehicles



22.7

%


21.9

%

+80

bps




22.0

%


22.3

%

-30

bps

Used Vehicles



16.8

%


12.1

%

+470

bps




14.2

%


12.6

%

+160

bps

Finance and Insurance, Net



20.4

%


22.3

%

-190

bps




20.8

%


21.6

%

-80

bps

Service and Parts



38.0

%


43.0

%

-500

bps




41.6

%


42.9

%

-130

bps

Fleet and Wholesale



2.1

%


0.7

%

+140

bps




1.4

%


0.6

%

+80

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%




 

 

PENSKE AUTOMOTIVE GROUP, INC.
Retail Commercial Truck Operations
(Unaudited)























Three Months Ended



Nine Months Ended



September 30,



September 30,



2020


2019


Change



2020


2019


Change

Retail Commercial Truck Units:




















New Retail



3,196



4,154


(23.1)

%




8,070



8,688


(7.1)

%

Used Retail



1,284



578


122.1

%




2,755



1,435


92.0

%

Total



4,480



4,732


(5.3)

%




10,825



10,123


6.9

%





















Retail Commercial Truck Revenue: (Amounts in

Millions)




















New Vehicles


$

376.6


$

476.2


(20.9)

%



$

930.4


$

979.6


(5.0)

%

Used Vehicles



63.9



36.1


77.0

%




135.4



87.8


54.2

%

Finance and Insurance, Net



4.1



3.1


32.3

%




10.5



9.0


16.7

%

Service and Parts



122.1



154.6


(21.0)

%




358.1



340.7


5.1

%

Wholesale and Other



24.2



22.3


8.5

%




47.1



34.3


37.3

%

Total Revenue


$

590.9


$

692.3


(14.6)

%



$

1,481.5


$

1,451.4


2.1

%





















Retail Commercial Truck Gross Profit: (Amounts in
Millions)




















New Vehicles


$

12.3


$

21.8


(43.6)

%



$

34.4


$

43.8


(21.5)

%

Used Vehicles



0.8



3.3


(75.8)

%




(4.5)



8.9


(150.6)

%

Finance and Insurance, Net



4.1



3.1


32.3

%




10.5



9.0


16.7

%

Service and Parts



52.9



55.2


(4.2)

%




155.4



128.6


20.8

%

Wholesale and Other



3.0



3.2


(6.3)





6.3



9.2


(31.5)


Total Gross Profit


$

73.1


$

86.6


(15.6)

%



$

202.1


$

199.5


1.3

%





















Retail Commercial Truck Revenue Per Vehicle Retailed:




















New Vehicles


$

117,825


$

114,636


2.8

%



$

115,286


$

112,746


2.3

%

Used Vehicles



49,735



62,460


(20.4)

%




49,141



61,248


(19.8)

%





















Retail Commercial Truck Gross Profit Per Vehicle Retailed:




















New Vehicles


$

3,856


$

5,244


(26.5)

%



$

4,265


$

5,038


(15.3)

%

Used Vehicles



626



5,684


(89.0)

%




(1,645)



6,211


(126.5)

%

Finance and Insurance



923



658


40.3

%




973



888


9.6

%





















Retail Commercial Truck Gross Margin:




















New Vehicles



3.3

%


4.6

%

-130

bps




3.7

%


4.5

%

-80

bps

Used Vehicles



1.3

%


9.1

%

-780

bps




(3.3)

%


10.1

%

-1,340

bps

Service and Parts



43.3

%


35.7

%

+760

bps




43.4

%


37.7

%

+570

bps

Total Gross Margin



12.4

%


12.5

%

-10

bps




13.6

%


13.7

%

-10

bps





















Retail Commercial Truck Revenue Mix Percentages:




















New Vehicles



63.7

%


68.8

%

-510

bps




62.8

%


67.5

%

-470

bps

Used Vehicles



10.8

%


5.2

%

+560

bps




9.1

%


6.0

%

+310

bps

Finance and Insurance, Net



0.7

%


0.4

%

+30

bps




0.7

%


0.6

%

+10

bps

Service and Parts



20.7

%


22.3

%

-160

bps




24.2

%


23.5

%

+70

bps

Wholesale and Other



4.1

%


3.3

%

+80

bps




3.2

%


2.4

%

+80

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%























Retail Commercial Truck Gross Profit Mix Percentages:




















New Vehicles



16.8

%


25.2

%

-840

bps




17.0

%


22.0

%

-500

bps

Used Vehicles



1.1

%


3.8

%

-270

bps




(2.2)

%


4.5

%

-670

bps

Finance and Insurance, Net



5.6

%


3.6

%

+200

bps




5.2

%


4.5

%

+70

bps

Service and Parts



72.4

%


63.7

%

+870

bps




76.9

%


64.5

%

+1,240

bps

Wholesale and Other



4.1

%


3.7

%

+40

bps




3.1

%


4.5

%

-140

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%



 

 

 

PENSKE AUTOMOTIVE GROUP, INC.
Retail Commercial Truck Operations Same-Store
(Unaudited)























Three Months Ended



Nine Months Ended



September 30,



September 30,



2020


2019


Change



2020


2019


Change

Retail Commercial Truck Same-Store Units:




















New Retail



2,032



2,406


(15.5)

%




5,142



6,940


(25.9)

%

Used Retail



834



398


109.5

%




1,849



1,255


47.3

%

Total



2,866



2,804


2.2

%




6,991



8,195


(14.7)

%





















Retail Commercial Truck Same-Store Revenue: (Amounts in
Millions)




















New Vehicles


$

240.1


$

269.3


(10.8)

%



$

595.3


$

772.6


(22.9)

%

Used Vehicles



41.9



24.9


68.3

%




91.1



76.7


18.8

%

Finance and Insurance, Net



3.2



2.5


28.0

%




8.0



8.4


(4.8)

%

Service and Parts



86.9



98.6


(11.9)

%




248.8



284.4


(12.5)

%

Wholesale and Other



10.1



5.0


102.0

%




20.0



16.9


18.3

%

Total Revenue


$

382.2


$

400.3


(4.5)

%



$

963.2


$

1,159.0


(16.9)

%





















Retail Commercial Truck Same-Store Gross Profit: (Amounts in

Millions)




















New Vehicles


$

8.3


$

10.9


(23.9)

%



$

21.8


$

32.8


(33.5)

%

Used Vehicles



1.9



1.9


%




1.2



7.5


(84.0)

%

Finance and Insurance, Net



3.2



2.5


28.0

%




8.0



8.4


(4.8)

%

Service and Parts



35.3



39.1


(9.7)

%




100.7



112.4


(10.4)

%

Wholesale and Other



3.2



3.1


nm

%




12.4



9.0


37.8

%

Total Gross Profit


$

51.9


$

57.5


(9.7)

%



$

144.1


$

170.1


(15.3)

%





















Retail Commercial Truck Same-Store Revenue Per Vehicle Retailed:




















New Vehicles


$

118,167


$

111,913


5.6

%



$

115,765


$

111,326


4.0

%

Used Vehicles



50,229



62,674


(19.9)

%




49,270



61,142


(19.4)

%





















Retail Commercial Truck Same-Store Gross Profit Per Vehicle

Retailed:




















New Vehicles


$

4,090


$

4,514


(9.4)

%



$

4,242


$

4,732


(10.4)

%

Used Vehicles



2,252



4,680


(51.9)

%




623



5,968


(89.6)

%

Finance and Insurance



1,116



902


23.7

%




1,145



1,025


11.7

%





















Retail Commercial Truck Same-Store Gross Margin:




















New Vehicles



3.5

%


4.0

%

-50

bps




3.7

%


4.2

%

-50

bps

Used Vehicles



4.5

%


7.6

%

-310

bps




1.3

%


9.8

%

-850

bps

Service and Parts



40.6

%


39.7

%

+90

bps




40.5

%


39.5

%

+100

bps

Total Gross Margin



13.6

%


14.4

%

-80

bps




15.0

%


14.7

%

+30

bps





















Retail Commercial Truck Revenue Mix Percentages:




















New Vehicles



62.8

%


67.3

%

-450

bps




61.8

%


66.7

%

-490

bps

Used Vehicles



11.0

%


6.2

%

+480

bps




9.5

%


6.6

%

+290

bps

Finance and Insurance, Net



0.8

%


0.6

%

+20

bps




0.8

%


0.7

%

+10

bps

Service and Parts



22.7

%


24.6

%

-190

bps




25.8

%


24.5

%

+130

bps

Wholesale and Other



2.7

%


1.3

%

+140

bps




2.1

%


1.5

%

+60

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%























Retail Commercial Truck Gross Profit Mix Percentages:




















New Vehicles



16.0

%


19.0

%

-300

bps




15.1

%


19.3

%

-420

bps

Used Vehicles



3.7

%


3.3

%

+40

bps




0.8

%


4.4

%

-360

bps

Finance and Insurance, Net



6.2

%


4.3

%

+190

bps




5.6

%


4.9

%

+70

bps

Service and Parts



68.0

%


68.0

%

---

bps




69.9

%


66.1

%

+380

bps

Wholesale and Other



6.1

%


5.4

%

+70

bps




8.6

%


5.3

%

+330

bps

Total



100.0

%


100.0

%






100.0

%


100.0

%



 

PENSKE AUTOMOTIVE GROUP, INC.
Consolidated Non-GAAP Reconciliations
(Unaudited)

The following tables reconcile reported income from continuing operations and earnings per share to adjusted income from continuing operations and adjusted earnings per share for the three and nine months ended September 30, 2020 and 2019:

 

Income from Continuing Operations:
























Three Months Ended



Nine Months Ended


(Amounts in Millions)


September 30,



September 30,




2020



2019


% Change



2020



2019


% Change























Income from Continuing Operations


$

246.5



$

116.1


112.3

%


$

343.1



$

333.9


2.8

%

Less: Income tax benefit (1)



(15.4)





nm




(15.4)





   nm


Adjusted Income from Continuing Operations


$

231.1



$

116.1


99.1

%


$

327.7



$

333.9


(1.9)

%

 

Earnings Per Share:
























Three Months Ended



Nine Months Ended




September 30,



September 30,




2020



2019


% Change



2020



2019


% Change























Earnings Per Share from Continuing Operations


$

3.07



$

1.42


116.2

%


$

4.27



$

4.02


6.2

%

Less: Income tax benefit (1)



(0.19)





nm




(0.19)





nm


Adjusted Earnings Per Share from Continuing Operations


$

2.87

(2)


$

1.42


102.1

%


$

4.08



$

4.02


1.5

%

(1)

During the third quarter of 2020, we recorded a net income tax benefit of $15.4 million, or $0.19 per share, from various U.S. and

foreign tax legislation changes.

(2)

Earnings per share amounts may not sum due to rounding.

 

The following tables reconcile reported net income to earnings before interest, taxes, depreciation, and amortization ("EBITDA") for the three and nine months ended September 30, 2020 and 2019:
















Three Months Ended









September 30,


2020 vs. 2019

(Amounts in Millions)


2020


2019


Change


% Change














Net Income


$

247.6


$

116.1


$

131.5


113.3

%

Add: Depreciation



29.0



27.5



1.5


5.5

%

Other Interest Expense



30.8



32.9



(2.1)


(6.4)

%

Income Taxes



64.1



42.4



21.7


51.2

%

Income from Discontinued Operations, net of tax



(0.1)



(0.1)




nm


EBITDA


$

371.4


$

218.8


$

152.6


69.7

%

 
















Nine Months Ended









September 30,


2020 vs. 2019

(Amounts in Millions)


2020


2019


Change


% Change














Net Income


$

343.9


$

333.8


$

10.1


3.0

%

Add: Depreciation



85.4



81.0



4.4


5.4

%

Other Interest Expense



90.9



93.2



(2.3)


(2.5)

%

Income Taxes



100.7



118.6



(17.9)


(15.1)

%

Income from Discontinued Operations, net of tax



(0.3)



(0.3)




nm


EBITDA


$

620.6


$

626.3


$

(5.7)


(0.9)

%


nm – not meaningful

 

Penske Automotive Group logo. (PRNewsFoto/Penske Automotive Group)

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/penske-automotive-reports-all-time-record-results-301157707.html

SOURCE Penske Automotive Group, Inc.