XML 49 R38.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Financial Information Condensed Consolidated Financial Information (Tables)
3 Months Ended
Mar. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]
CONDENSED CONSOLIDATED BALANCE SHEET
March 31, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
ASSETS
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
5,366

 
$
17,015

 
$

 
$
22,381

Contracts-in-transit and vehicle receivables, net

 
160,229

 
49,313

 

 
209,542

Accounts and notes receivable, net

 
115,308

 
38,854

 

 
154,162

Intercompany accounts receivable

 
2,874

 

 
(2,874
)
 

Inventories, net

 
1,573,643

 
252,888

 

 
1,826,531

Prepaid expenses and other current assets
512

 
10,528

 
30,423

 

 
41,463

Total current assets
512

 
1,867,948

 
388,493

 
(2,874
)
 
2,254,079

PROPERTY AND EQUIPMENT, net

 
919,728

 
144,124

 

 
1,063,852

GOODWILL

 
807,785

 
78,508

 

 
886,293

INTANGIBLE FRANCHISE RIGHTS

 
285,660

 
34,235

 

 
319,895

INVESTMENT IN SUBSIDIARIES
2,535,020

 

 

 
(2,535,020
)
 

OTHER ASSETS

 
5,676

 
4,051

 

 
9,727

Total assets
$
2,535,532

 
$
3,886,797

 
$
649,411

 
$
(2,537,894
)
 
$
4,533,846

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
Floorplan notes payable — credit facility and other
$

 
$
1,237,352

 
$
2,440

 
$

 
$
1,239,792

Offset account related to floorplan notes payable - credit facility

 
(104,081
)
 

 

 
(104,081
)
Floorplan notes payable — manufacturer affiliates

 
324,274

 
113,398

 

 
437,672

Offset account related to floorplan notes payable - manufacturer affiliates

 
(30,000
)
 

 

 
(30,000
)
Current maturities of long-term debt and short-term financing

 
21,812

 
15,694

 

 
37,506

Accounts payable

 
167,504

 
160,090

 

 
327,594

Intercompany accounts payable
643,837

 

 
2,874

 
(646,711
)
 

Accrued expenses

 
169,222

 
25,648

 

 
194,870

Total current liabilities
643,837

 
1,786,083

 
320,144

 
(646,711
)
 
2,103,353

LONG-TERM DEBT, net of current maturities
834,495

 
351,901

 
70,283

 

 
1,256,679

LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES

 
43,122

 

 

 
43,122

DEFERRED INCOME TAXES AND OTHER LIABILITIES
(451
)
 
207,756

 
10,594

 

 
217,899

STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 

Group 1 stockholders’ equity
1,057,651

 
2,141,772

 
248,390

 
(2,535,020
)
 
912,793

Intercompany note receivable

 
(643,837
)
 

 
643,837

 

Total stockholders’ equity
1,057,651

 
1,497,935

 
248,390

 
(1,891,183
)
 
912,793

Total liabilities and stockholders’ equity
$
2,535,532

 
$
3,886,797

 
$
649,411

 
$
(2,537,894
)
 
$
4,533,846



CONDENSED CONSOLIDATED BALANCE SHEET
December 31, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
ASSETS
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
6,338

 
$
6,699

 
$

 
$
13,037

Contracts-in-transit and vehicle receivables, net

 
233,275

 
19,163

 

 
252,438

Accounts and notes receivable, net

 
132,078

 
25,690

 

 
157,768

Intercompany accounts receivable

 
1,192

 

 
(1,192
)
 

Inventories, net

 
1,533,166

 
204,585

 

 
1,737,751

Prepaid expenses and other current assets
5,312

 
8,946

 
13,118

 

 
27,376

Total current assets
5,312

 
1,914,995

 
269,255

 
(1,192
)
 
2,188,370

PROPERTY AND EQUIPMENT, net

 
916,338

 
117,643

 

 
1,033,981

GOODWILL

 
809,775

 
45,140

 

 
854,915

INTANGIBLE FRANCHISE RIGHTS

 
285,659

 
21,929

 

 
307,588

INVESTMENT IN SUBSIDIARIES
2,388,081

 

 

 
(2,388,081
)
 

OTHER ASSETS

 
5,950

 
5,912

 

 
11,862

Total assets
$
2,393,393

 
$
3,932,717

 
$
459,879

 
$
(2,389,273
)
 
$
4,396,716

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
Floorplan notes payable — credit facility and other
$

 
$
1,261,606

 
$
4,113

 
$

 
$
1,265,719

Offset account related to floorplan notes payable - credit facility

 
(110,759
)
 

 

 
(110,759
)
Floorplan notes payable — manufacturer affiliates

 
303,810

 
85,261

 

 
389,071

Offset account related to floorplan notes payable - manufacturer affiliates

 
(25,500
)
 

 

 
(25,500
)
Current maturities of long-term debt and short-term financing

 
47,015

 
7,976

 

 
54,991

Accounts payable

 
178,544

 
101,879

 

 
280,423

Intercompany accounts payable
503,333

 

 
1,192

 
(504,525
)
 

Accrued expenses

 
167,509

 
17,814

 

 
185,323

Total current liabilities
503,333

 
1,822,225

 
218,235

 
(504,525
)
 
2,039,268

LONG-TERM DEBT, net of current maturities
834,090

 
300,788

 
64,656

 

 
1,199,534

LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES

 
31,153

 

 

 
31,153

DEFERRED INCOME TAXES AND OTHER LIABILITIES
(265
)
 
203,824

 
4,950

 

 
208,509

STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 

Group 1 stockholders’ equity
1,056,235

 
2,078,060

 
172,038

 
(2,388,081
)
 
918,252

Intercompany note receivable

 
(503,333
)
 

 
503,333

 

Total stockholders’ equity
1,056,235

 
1,574,727

 
172,038

 
(1,884,748
)
 
918,252

Total liabilities and stockholders’ equity
$
2,393,393

 
$
3,932,717

 
$
459,879

 
$
(2,389,273
)
 
$
4,396,716

Condensed Income Statement [Table Text Block]
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended March 31, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
2,081,633

 
$
526,722

 
$

 
$
2,608,355

COST OF SALES:

 
1,748,923

 
470,331

 

 
2,219,254

GROSS PROFIT

 
332,710

 
56,391

 

 
389,101

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
1,203

 
243,014

 
49,447

 

 
293,664

DEPRECIATION AND AMORTIZATION EXPENSE

 
10,596

 
1,868

 

 
12,464

ASSET IMPAIRMENTS

 
509

 
423

 

 
932

INCOME FROM OPERATIONS
(1,203
)
 
78,591

 
4,653

 

 
82,041

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(10,048
)
 
(962
)
 

 
(11,010
)
Other interest expense, net

 
(16,052
)
 
(877
)
 

 
(16,929
)
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
(1,203
)
 
52,491

 
2,814

 

 
54,102

BENEFIT (PROVISION) FOR INCOME TAXES
450

 
(19,281
)
 
(980
)
 

 
(19,811
)
EQUITY IN EARNINGS OF SUBSIDIARIES
35,044

 

 

 
(35,044
)
 

NET INCOME (LOSS)
$
34,291

 
$
33,210

 
$
1,834

 
$
(35,044
)
 
$
34,291

OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAXES

 
(9,027
)
 
2,155

 

 
(6,872
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
34,291

 
$
24,183

 
$
3,989

 
$
(35,044
)
 
$
27,419




CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended March 31, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
1,998,500

 
$
434,354

 
$

 
$
2,432,854

COST OF SALES:

 
1,684,012

 
384,958

 

 
2,068,970

GROSS PROFIT

 
314,488

 
49,396

 

 
363,884

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
1,231

 
227,472

 
42,766

 

 
271,469

DEPRECIATION AND AMORTIZATION EXPENSE

 
10,118

 
1,566

 

 
11,684

ASSET IMPAIRMENTS

 

 

 

 

INCOME FROM OPERATIONS
(1,231
)
 
76,898

 
5,064

 

 
80,731

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(8,519
)
 
(829
)
 

 
(9,348
)
Other interest expense, net
592

 
(12,723
)
 
(1,780
)
 

 
(13,911
)
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
(639
)
 
55,656

 
2,455

 

 
57,472

BENEFIT (PROVISION) FOR INCOME TAXES
240

 
(20,602
)
 
(1,295
)
 

 
(21,657
)
EQUITY IN EARNINGS OF SUBSIDIARIES
36,214

 

 

 
(36,214
)
 

NET INCOME (LOSS)
$
35,815

 
$
35,054

 
$
1,160

 
$
(36,214
)
 
$
35,815

OTHER COMPREHENSIVE LOSS, NET OF TAXES

 
(4,546
)
 
(30,594
)
 

 
(35,140
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
35,815

 
$
30,508

 
$
(29,434
)
 
$
(36,214
)
 
$
675





Condensed Cash Flow Statement [Table Text Block]
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
Three Months Ended March 31, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Total Company
 
(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
34,292

 
$
85,665

 
$
(3,882
)
 
$
116,075

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Cash paid in acquisitions, net of cash received

 

 
(51,110
)
 
(51,110
)
Proceeds from disposition of franchises, property and equipment

 
12,681

 
1,190

 
13,871

Purchases of property and equipment, including real estate

 
(29,121
)
 
(4,581
)
 
(33,702
)
Other

 
(255
)
 
149

 
(106
)
Net cash used in investing activities

 
(16,695
)
 
(54,352
)
 
(71,047
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Borrowings on credit facility - floorplan line and other

 
1,648,527

 

 
1,648,527

Repayments on credit facility - floorplan line and other

 
(1,666,103
)
 

 
(1,666,103
)
Borrowings on credit facility - acquisition line
40,000

 

 

 
40,000

Repayment on credit facility - acquisition line
(40,000
)
 

 

 
(40,000
)
Borrowings on other debt

 

 
7,415

 
7,415

Principal payments on other debt

 
(230
)
 
(12,538
)
 
(12,768
)
Borrowings on debt related to real estate, net of debt issue costs

 
30,331

 

 
30,331

Principal payments on debt related to real estate

 
(4,325
)
 
(1,213
)
 
(5,538
)
Employee stock purchase plan purchases, net of employee tax withholdings
(1,243
)
 

 

 
(1,243
)
Repurchases of common stock, amounts based on settlement date
(31,945
)
 

 

 
(31,945
)
Tax effect from stock-based compensation

 
(53
)
 

 
(53
)
Dividends paid
(5,148
)
 

 

 
(5,148
)
Borrowings (repayments) with subsidiaries
150,983

 
(152,665
)
 
1,682

 

Investment in subsidiaries
(146,939
)
 
74,576

 
72,363

 

Distributions to parent

 

 

 

Net cash (used in) provided by financing activities
(34,292
)
 
(69,942
)
 
67,709

 
(36,525
)
EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
841

 
841

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 
(972
)
 
10,316

 
9,344

CASH AND CASH EQUIVALENTS, beginning of period

 
6,338

 
6,699

 
13,037

CASH AND CASH EQUIVALENTS, end of period
$

 
$
5,366

 
$
17,015

 
$
22,381


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
Three Months Ended March 31, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Total Company
 
(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(399
)
 
$
57,971

 
$
595

 
$
58,167

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Cash paid in acquisitions, net of cash received

 
(50,142
)
 

 
(50,142
)
Proceeds from disposition of franchises, property and equipment

 
816

 
355

 
1,171

Purchases of property and equipment, including real estate

 
(16,949
)
 
(6,208
)
 
(23,157
)
Other

 
287

 

 
287

Net cash used in investing activities

 
(65,988
)
 
(5,853
)
 
(71,841
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Borrowings on credit facility - floorplan line and other

 
1,597,034

 

 
1,597,034

Repayments on credit facility - floorplan line and other

 
(1,641,072
)
 

 
(1,641,072
)
Borrowings on credit facility - acquisition line
189,933

 

 

 
189,933

Repayment on credit facility - acquisition line
(135,907
)
 

 

 
(135,907
)
Borrowings on other debt

 

 
13,678

 
13,678

Principal payments on other debt

 

 
(10,644
)
 
(10,644
)
Borrowings on debt related to real estate, net of debt issue costs

 

 
17,600

 
17,600

Principal payments on debt related to real estate

 
(5,938
)
 
(520
)
 
(6,458
)
Employee stock purchase plan purchases, net of employee tax withholdings
(2,140
)
 

 

 
(2,140
)
Repurchases of common stock, amounts based on settlement date
(16,175
)
 

 

 
(16,175
)
Tax effect from stock-based compensation

 
1,004

 

 
1,004

Dividends paid
(4,892
)
 

 

 
(4,892
)
Borrowings (repayments) with subsidiaries
9,831

 
9,239

 
(19,070
)
 

Investment in subsidiaries
(40,251
)
 
26,820

 
13,431

 

Distributions to parent

 

 

 

Net cash provided by (used in) financing activities
399

 
(12,913
)
 
14,475

 
1,961

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
(2,983
)
 
(2,983
)
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 
(20,930
)
 
6,234

 
(14,696
)
CASH AND CASH EQUIVALENTS, beginning of period

 
25,379

 
15,596

 
40,975

CASH AND CASH EQUIVALENTS, end of period
$

 
$
4,449

 
$
21,830

 
$
26,279