XML 49 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Financial Information Condensed Consolidated Financial Information (Tables)
9 Months Ended
Sep. 30, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]
CONDENSED CONSOLIDATED BALANCE SHEET
September 30, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
ASSETS
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
5,145

 
$
17,773

 
$

 
$
22,918

Contracts-in-transit and vehicle receivables, net

 
159,965

 
46,327

 

 
206,292

Accounts and notes receivable, net

 
116,666

 
39,628

 

 
156,294

Intercompany accounts receivable

 
6,048

 

 
(6,048
)
 

Inventories, net

 
1,416,388

 
270,991

 

 
1,687,379

Prepaid expenses and other current assets
261

 
7,033

 
18,261

 

 
25,555

Total current assets
261

 
1,711,245

 
392,980

 
(6,048
)
 
2,098,438

PROPERTY AND EQUIPMENT, net

 
977,038

 
141,747

 

 
1,118,785

GOODWILL

 
806,681

 
73,712

 

 
880,393

INTANGIBLE FRANCHISE RIGHTS

 
275,080

 
35,433

 

 
310,513

INVESTMENT IN SUBSIDIARIES
2,601,015

 

 

 
(2,601,015
)
 

OTHER ASSETS

 
8,218

 
4,717

 

 
12,935

Total assets
$
2,601,276

 
$
3,778,262

 
$
648,589

 
$
(2,607,063
)
 
$
4,421,064

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

 
$
1,103,490

 
$
6,614

 
$

 
$
1,110,104

Offset account related to floorplan notes payable - credit facility

 
(59,684
)
 

 

 
(59,684
)
Floorplan notes payable — manufacturer affiliates

 
276,934

 
110,836

 

 
387,770

Offset account related to floorplan notes payable - manufacturer affiliates

 
(22,500
)
 

 

 
(22,500
)
Current maturities of long-term debt and short-term financing

 
33,529

 
28,820

 

 
62,349

Accounts payable

 
189,766

 
165,191

 

 
354,957

Intercompany accounts payable
722,169

 

 
6,048

 
(728,217
)
 

Accrued expenses

 
168,707

 
24,846

 

 
193,553

Total current liabilities
722,169

 
1,690,242

 
342,355

 
(728,217
)
 
2,026,549

LONG-TERM DEBT, net of current maturities
835,530

 
341,222

 
55,965

 

 
1,232,717

LIABILITIES FROM INTEREST RATE RISK MANAGEMENT ACTIVITIES

 
45,040

 

 

 
45,040

DEFERRED INCOME TAXES AND OTHER LIABILITIES
(840
)
 
223,154

 
7,472

 

 
229,786

STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
 

Group 1 stockholders’ equity
1,044,417

 
2,200,773

 
242,797

 
(2,601,015
)
 
886,972

Intercompany note receivable

 
(722,169
)
 

 
722,169

 

Total stockholders’ equity
1,044,417

 
1,478,604

 
242,797

 
(1,878,846
)
 
886,972

Total liabilities and stockholders’ equity
$
2,601,276

 
$
3,778,262

 
$
648,589

 
$
(2,607,063
)
 
$
4,421,064


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 September 30, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
2,274,723

 
$
548,453

 
$

 
$
2,823,176

COST OF SALES:

 
1,927,997

 
488,511

 

 
2,416,508

GROSS PROFIT

 
346,726

 
59,942

 

 
406,668

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
435

 
244,450

 
54,121

 

 
299,006

DEPRECIATION AND AMORTIZATION EXPENSE

 
11,061

 
1,830

 

 
12,891

ASSET IMPAIRMENTS

 
10,855

 

 

 
10,855

INCOME (LOSS) FROM OPERATIONS
(435
)
 
80,360

 
3,991

 

 
83,916

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(9,979
)
 
(1,156
)
 

 
(11,135
)
Other interest expense, net

 
(16,376
)
 
(718
)
 

 
(17,094
)
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
(435
)
 
54,005

 
2,117

 

 
55,687

BENEFIT (PROVISION) FOR INCOME TAXES
164

 
(19,884
)
 
(601
)
 

 
(20,321
)
EQUITY IN EARNINGS OF SUBSIDIARIES
35,637

 

 

 
(35,637
)
 

NET INCOME (LOSS)
$
35,366

 
$
34,121

 
$
1,516

 
$
(35,637
)
 
$
35,366

OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAXES

 
(6,341
)
 
3,300

 

 
(3,041
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
35,366

 
$
27,780

 
$
4,816

 
$
(35,637
)
 
$
32,325





CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Nine Months Ended September 30, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
6,563,739

 
$
1,650,241

 
$

 
$
8,213,980

COST OF SALES:

 
5,539,707

 
1,468,385

 

 
7,008,092

GROSS PROFIT

 
1,024,032

 
181,856

 

 
1,205,888

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
2,243

 
730,776

 
158,673

 

 
891,692

DEPRECIATION AND AMORTIZATION EXPENSE

 
32,298

 
5,769

 

 
38,067

ASSET IMPAIRMENTS

 
12,389

 
423

 

 
12,812

INCOME (LOSS) FROM OPERATIONS
(2,243
)
 
248,569

 
16,991

 

 
263,317

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(30,428
)
 
(3,309
)
 

 
(33,737
)
Other interest expense, net

 
(48,501
)
 
(2,228
)
 

 
(50,729
)
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
(2,243
)
 
169,640

 
11,454

 

 
178,851

BENEFIT (PROVISION) FOR INCOME TAXES
841

 
(62,246
)
 
(1,209
)
 

 
(62,614
)
EQUITY IN EARNINGS OF SUBSIDIARIES
117,639

 

 

 
(117,639
)
 

NET INCOME (LOSS)
$
116,237

 
$
107,394

 
$
10,245

 
$
(117,639
)
 
$
116,237

OTHER COMPREHENSIVE LOSS, NET OF TAXES

 
(9,208
)
 
(10,254
)
 

 
(19,462
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
116,237

 
$
98,186

 
$
(9
)
 
$
(117,639
)
 
$
96,775


CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended September 30, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
2,343,567

 
$
457,002

 
$

 
$
2,800,569

COST OF SALES:

 
1,995,252

 
406,935

 

 
2,402,187

GROSS PROFIT

 
348,315

 
50,067

 

 
398,382

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
555

 
247,054

 
41,403

 

 
289,012

DEPRECIATION AND AMORTIZATION EXPENSE

 
10,372

 
1,439

 

 
11,811

ASSET IMPAIRMENTS

 
204

 
712

 

 
916

INCOME (LOSS) FROM OPERATIONS
(555
)
 
90,685

 
6,513

 

 
96,643

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(8,963
)
 
(722
)
 

 
(9,685
)
Other interest expense, net
648

 
(12,738
)
 
(1,832
)
 

 
(13,922
)
INCOME BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
93

 
68,984

 
3,959

 

 
73,036

PROVISION FOR INCOME TAXES
(35
)
 
(26,398
)
 
(1,342
)
 

 
(27,775
)
EQUITY IN EARNINGS OF SUBSIDIARIES
45,203

 

 

 
(45,203
)
 

NET INCOME (LOSS)
$
45,261

 
$
42,586

 
$
2,617

 
$
(45,203
)
 
$
45,261

OTHER COMPREHENSIVE LOSS, NET OF TAXES

 
(6,158
)
 
(36,307
)
 

 
(42,465
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
45,261

 
$
36,428

 
$
(33,690
)
 
$
(45,203
)
 
$
2,796








CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Nine Months Ended September 30, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Total Company
 
(In thousands)
REVENUES:
$

 
$
6,629,514

 
$
1,330,389

 
$

 
$
7,959,903

COST OF SALES:

 
5,624,527

 
1,181,537

 

 
6,806,064

GROSS PROFIT

 
1,004,987

 
148,852

 

 
1,153,839

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
2,612

 
712,265

 
126,173

 

 
841,050

DEPRECIATION AND AMORTIZATION EXPENSE

 
30,847

 
4,594

 

 
35,441

ASSET IMPAIRMENTS

 
702

 
1,253

 

 
1,955

INCOME (LOSS) FROM OPERATIONS
(2,612
)
 
261,173

 
16,832

 

 
275,393

OTHER EXPENSE:
 
 
 
 
 
 
 
 
 
Floorplan interest expense

 
(26,439
)
 
(2,607
)
 

 
(29,046
)
Other interest expense, net
1,845

 
(38,534
)
 
(5,372
)
 

 
(42,061
)
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
(767
)
 
196,200

 
8,853

 

 
204,286

BENEFIT (PROVISION) FOR INCOME TAXES
288

 
(73,375
)
 
(3,814
)
 

 
(76,901
)
EQUITY IN EARNINGS OF SUBSIDIARIES
127,864

 

 

 
(127,864
)
 

NET INCOME (LOSS)
$
127,385

 
$
122,825

 
$
5,039

 
$
(127,864
)
 
$
127,385

OTHER COMPREHENSIVE LOSS, NET OF TAXES

 
(6,919
)
 
(56,902
)
 

 
(63,821
)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
$
127,385

 
$
115,906

 
$
(51,863
)
 
$
(127,864
)
 
$
63,564

Condensed Cash Flow Statement [Table Text Block]
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2016
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Total Company
 
(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
116,237

 
$
269,096

 
$
1,279

 
$
386,612

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

 

 
(57,327
)
 
(57,327
)
Proceeds from disposition of franchises, property and equipment

 
21,735

 
1,337

 
23,072

Purchases of property and equipment, including real estate

 
(110,495
)
 
(15,197
)
 
(125,692
)
Other

 
2,653

 
271

 
2,924

Net cash used in investing activities

 
(86,107
)
 
(70,916
)
 
(157,023
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Borrowings on credit facility - floorplan line and other

 
5,040,726

 

 
5,040,726

Repayments on credit facility - floorplan line and other

 
(5,147,766
)
 

 
(5,147,766
)
Borrowings on credit facility - acquisition line
220,020

 

 

 
220,020

Repayment on credit facility - acquisition line
(220,020
)
 

 

 
(220,020
)
Borrowings on other debt

 

 
37,786

 
37,786

Principal payments on other debt

 
(692
)
 
(31,140
)
 
(31,832
)
Borrowings on debt related to real estate, net of debt issue costs

 
42,654

 

 
42,654

Principal payments on debt related to real estate

 
(14,941
)
 
(3,904
)
 
(18,845
)
Employee stock purchase plan purchases, net of employee tax withholdings
1,452

 

 

 
1,452

Repurchases of common stock, amounts based on settlement date
(127,606
)
 

 

 
(127,606
)
Tax effect from stock-based compensation
(148
)
 

 

 
(148
)
Dividends paid
(15,054
)
 

 

 
(15,054
)
Other
(2,997
)
 
(423
)
 

 
(3,420
)
Borrowings (repayments) with subsidiaries
241,050

 
(245,906
)
 
4,856

 

Investment in subsidiaries
(212,934
)
 
142,166

 
70,768

 

Distributions to parent

 

 

 

Net cash provided by (used in) financing activities
(116,237
)
 
(184,182
)
 
78,366

 
(222,053
)
EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
2,345

 
2,345

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 
(1,193
)
 
11,074

 
9,881

CASH AND CASH EQUIVALENTS, beginning of period

 
6,338

 
6,699

 
13,037

CASH AND CASH EQUIVALENTS, end of period
$

 
$
5,145

 
$
17,773

 
$
22,918



CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
Nine Months Ended September 30, 2015
 
Group 1 Automotive, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Total Company
 
(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
127,385

 
$
93,518

 
$
9,965

 
$
230,868

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

 
(212,252
)
 

 
(212,252
)
Proceeds from disposition of franchises, property and equipment

 
8,986

 
698

 
9,684

Purchases of property and equipment, including real estate

 
(61,052
)
 
(17,287
)
 
(78,339
)
Other

 
6,047

 

 
6,047

Net cash used in investing activities

 
(258,271
)
 
(16,589
)
 
(274,860
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Borrowings on credit facility - floorplan line and other

 
5,529,338

 

 
5,529,338

Repayments on credit facility - floorplan line and other

 
(5,479,152
)
 

 
(5,479,152
)
Borrowings on credit facility - acquisition line
584,643

 

 

 
584,643

Repayment on credit facility - acquisition line
(515,944
)
 

 

 
(515,944
)
Borrowings on other debt

 
460

 
32,915

 
33,375

Principal payments on other debt

 
(1,157
)
 
(41,772
)
 
(42,929
)
Borrowings on debt related to real estate, net of debt issue costs

 

 
22,430

 
22,430

Principal payments on debt related to real estate

 
(18,348
)
 
(2,693
)
 
(21,041
)
Employee stock purchase plan purchases, net of employee tax withholdings
(789
)
 

 

 
(789
)
Repurchases of common stock, amounts based on settlement date
(66,746
)
 

 

 
(66,746
)
Tax effect from stock-based compensation

 
1,827

 

 
1,827

Dividends paid
(14,781
)
 

 

 
(14,781
)
Borrowings (repayments) with subsidiaries
85,465

 
(73,365
)
 
(12,100
)
 

Investment in subsidiaries
(199,233
)
 
184,168

 
15,065

 

Distributions to parent

 

 

 

Net cash provided by (used in) financing activities
(127,385
)
 
143,771

 
13,845

 
30,231

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
(5,246
)
 
(5,246
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 
(20,982
)
 
1,975

 
(19,007
)
CASH AND CASH EQUIVALENTS, beginning of period

 
25,379

 
15,596

 
40,975

CASH AND CASH EQUIVALENTS, end of period
$

 
$
4,397

 
$
17,571

 
$
21,968