| | ||||||||||||
擬註冊的各類證券名稱
|
| |
最大
聚合產品 價格 |
| |
金額
註冊費 |
| ||||||
3.75%的高級次級票據將於2029年到期
|
| | | $ | 500,000,000 | | | | | $ | 54,550(1) | | |
擔保3.75%的高級次級票據,2029年到期
|
| | | | 不適用 | | | | | | 不適用(2)) | | |
| | |
每張紙條
|
| |
合計
|
| ||||||
公開發行價
|
| | | | 100.000% | | | | | $ | 500,000,000 | | |
承保折扣
|
| | | | 1.000% | | | | | $ | 5,000,000 | | |
未扣除費用的收益給我們
|
| | | | 99.000% | | | | | $ | 495,000,000 | | |
| | |
第
頁
|
| |||
關於本招股説明書副刊
|
| | | | S-II | | |
製造商免責聲明
|
| | | | S-II | | |
有關前瞻性陳述的披露
|
| | | | S-II | | |
非GAAP財務指標
|
| | | | S-V | | |
招股説明書補充摘要
|
| | | | S-1 | | |
彙總合併財務數據
|
| | | | S-7 | | |
風險因素
|
| | | | S-10 | | |
收益使用情況
|
| | | | S-25 | | |
大寫
|
| | | | S-26 | | |
對某些其他債務的描述
|
| | | | S-27 | | |
備註説明
|
| | | | S-31 | | |
表格、面額、轉賬、兑換和記賬手續
|
| | | | S-80 | | |
重要的美國聯邦所得税考慮因素
|
| | | | S-83 | | |
承銷
|
| | | | S-88 | | |
法律事務
|
| | | | S-94 | | |
專家
|
| | | | S-94 | | |
您可以在哪裏找到更多信息
|
| | | | S-94 | | |
通過引用合併某些文檔
|
| | | | S-94 | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
有關前瞻性陳述的披露
|
| | | | 2 | | |
通過引用併入本招股説明書的文件
|
| | | | 5 | | |
公司
|
| | | | 5 | | |
風險因素
|
| | | | 7 | | |
收益使用情況
|
| | | | 7 | | |
債務證券説明
|
| | | | 8 | | |
股本説明
|
| | | | 13 | | |
優先股説明
|
| | | | 15 | | |
普通股説明
|
| | | | 17 | | |
購買債務證券權證説明
|
| | | | 19 | | |
購買普通股或優先股的認股權證説明
|
| | | | 20 | | |
配送計劃
|
| | | | 21 | | |
出售證券持有人
|
| | | | 23 | | |
法律事務
|
| | | | 24 | | |
專家
|
| | | | 24 | | |
在哪裏可以找到更多信息
|
| | | | 24 | | |
| | |
截止三個月
3月31日 |
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(百萬美元)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018(1)
|
| |||||||||||||||
合併報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽車零售經銷商
|
| | | $ | 5,206.9 | | | | | $ | 4,416.6 | | | | | $ | 17,928.8 | | | | | $ | 20,615.8 | | | | | $ | 20,849.2 | | |
零售商用卡車經銷商
|
| | | | 434.7 | | | | | | 491.4 | | | | | | 2,060.9 | | | | | | 2,050.5 | | | | | | 1,374.5 | | |
商用車經銷及其他
|
| | | | 132.2 | | | | | | 101.1 | | | | | | 454.2 | | | | | | 513.1 | | | | | | 561.4 | | |
總收入
|
| | | | 5,773.8 | | | | | | 5,009.1 | | | | | | 20,443.9 | | | | | | 23,179.4 | | | | | | 22,785.1 | | |
毛利
|
| | | | 913.2 | | | | | | 776.7 | | | | | | 3,184.5 | | | | | | 3,455.5 | | | | | | 3,414.9 | | |
銷售、一般和行政費用
|
| | | | 664.3 | | | | | | 641.8 | | | | | | 2,364.5 | | | | | | 2,693.2 | | | | | | 2,646.3 | | |
折舊
|
| | | | 29.3 | | | | | | 28.5 | | | | | | 115.5 | | | | | | 109.6 | | | | | | 103.7 | | |
營業收入
|
| | | | 219.6 | | | | | | 106.4 | | | | | | 704.5 | | | | | | 652.7 | | | | | | 664.9 | | |
平面圖利息支出
|
| | | | (9.5) | | | | | | (17.7) | | | | | | (46.3) | | | | | | (84.5) | | | | | | (80.9) | | |
其他利息支出
|
| | | | (17.9) | | | | | | (31.7) | | | | | | (119.6) | | | | | | (124.2) | | | | | | 114.7 | | |
子公司收益權益
|
| | | | 55.4 | | | | | | 14.5 | | | | | | 169.0 | | | | | | 147.5 | | | | | | 134.8 | | |
之前持續經營的收入
所得税 |
| | | | 247.6 | | | | | | 71.5 | | | | | | 707.6 | | | | | | 591.5 | | | | | | 604.1 | | |
所得税
|
| | | | (64.5) | | | | | | (20.1) | | | | | | (162.7) | | | | | | (156.7) | | | | | | (134.3) | | |
持續經營收入
|
| | | | 183.1 | | | | | | 51.4 | | | | | | 544.9 | | | | | | 434.8 | | | | | | 469.8 | | |
停產收入,淨額
税 |
| | | | — | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.5 | | |
淨收入
|
| | | | 183.1 | | | | | | 51.5 | | | | | | 545.3 | | | | | | 435.1 | | | | | | 470.3 | | |
減去:可歸因於非控股權益的收入(虧損)
|
| | | | 0.6 | | | | | | (0.2) | | | | | | 1.7 | | | | | | (0.7) | | | | | | (0.7) | | |
| | |
截止三個月
3月31日 |
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(百萬美元)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018(1)
|
| |||||||||||||||
彭斯克汽車集團普通股股東應佔淨收益
|
| | | $ | 182.5 | | | | | $ | 51.7 | | | | | $ | 543.6 | | | | | $ | 435.8 | | | | | $ | 471.0 | | |
毛利率數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽車零售經銷商
|
| | | | 15.4% | | | | | | 15.4% | | | | | | 15.5% | | | | | | 14.7% | | | | | | 14.7% | | |
零售商用卡車經銷商
|
| | | | 18.4% | | | | | | 14.0% | | | | | | 13.6% | | | | | | 13.5% | | | | | | 15.4% | | |
商用車經銷及其他
|
| | | | 25.2% | | | | | | 29.5% | | | | | | 26.9% | | | | | | 27.1% | | | | | | 25.8% | | |
資產負債表數據(期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 94.6 | | | | | $ | 431.9 | | | | | $ | 49.5 | | | | | $ | 28.1 | | | | | $ | 39.4 | | |
營運資金
|
| | | | (229.8) | | | | | | 166.8 | | | | | | (266.1) | | | | | | (116.9) | | | | | | 46.9 | | |
庫存
|
| | | | 3,277.8 | | | | | | 4,262.7 | | | | | | 3,425.6 | | | | | | 4,260.7 | | | | | | 4,040.1 | | |
總資產
|
| | | | 13,222.0 | | | | | | 13,816.8 | | | | | | 13,247.2 | | | | | | 13,942.7 | | | | | | 10,904.5 | | |
應付平面圖票據
|
| | | | 3,021.6 | | | | | | 3,889.1 | | | | | | 3,144.3 | | | | | | 4,006.5 | | | | | | 3,790.8 | | |
長期債務(含當期部分)
|
| | | | 1,580.5 | | | | | | 2,620.7 | | | | | | 1,689.6 | | | | | | 2,360.3 | | | | | | 2,216.7 | | |
彭斯克汽車集團股東權益合計
|
| | | | 3,462.2 | | | | | | 2,689.7 | | | | | | 3,302.5 | | | | | | 2,793.4 | | | | | | 2,609.1 | | |
其他財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
持續經營活動提供的淨現金
|
| | | | 239.3 | | | | | | 211.9 | | | | | | 1,201.5 | | | | | | 518.3 | | | | | | 614.2 | | |
持續投資活動使用的淨現金
|
| | | | (18.3) | | | | | | (16.1) | | | | | | (136.5) | | | | | | (532.7) | | | | | | (525.2) | | |
持續融資活動提供的淨現金(用於)
|
| | | | (174.1) | | | | | | 209.9 | | | | | | (1,053.9) | | | | | | 2.6 | | | | | | (94.3) | | |
調整後EBITDA與其他利息支出的比率(2)
|
| | | | 16.5 | | | | | | 4.2 | | | | | | 7.9 | | | | | | 6.6 | | | | | | 7.1 | | |
長期債務與調整後EBITDA的比率
|
| | | | 1.4 | | | | | | 3.4 | | | | | | 1.8 | | | | | | 2.9 | | | | | | 2.7 | | |
其他運行數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
新車零售額售出
|
| | | | 50,409 | | | | | | 43,187 | | | | | | 178,437 | | | | | | 222,704 | | | | | | 235,964 | | |
二手車零售成交量
|
| | | | 60,443 | | | | | | 63,050 | | | | | | 233,469 | | | | | | 284,190 | | | | | | 282,542 | | |
| | |
三個半月
已結束 3月31日 |
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
淨收入
|
| | | $ | 183.1 | | | | | $ | 51.5 | | | | | $ | 545.3 | | | | | $ | 435.1 | | | | | $ | 470.3 | | |
非持續經營收入,税後淨額
|
| | | | — | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.5 | | |
持續經營收入
|
| | | | 183.1 | | | | | | 51.4 | | | | | | 544.9 | | | | | | 434.8 | | | | | | 469.8 | | |
其他利息支出
|
| | | | 17.9 | | | | | | 31.7 | | | | | | 119.6 | | | | | | 124.2 | | | | | | 114.7 | | |
所得税
|
| | | | 64.5 | | | | | | 20.1 | | | | | | 162.7 | | | | | | 156.7 | | | | | | 134.3 | | |
折舊
|
| | | | 29.3 | | | | | | 28.5 | | | | | | 115.5 | | | | | | 109.6 | | | | | | 103.7 | | |
EBITDA
|
| | | $ | 294.8 | | | | | $ | 131.7 | | | | | $ | 942.7 | | | | | $ | 825.3 | | | | | $ | 822.5 | | |
減去:經銷商銷售淨收益
|
| | | | — | | | | | | — | | | | | | (3.3) | | | | | | — | | | | | | (22.7) | | |
新增:估值調整、終止
特許經營權 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18.7 | | |
新增:債務清償損失
|
| | | | — | | | | | | — | | | | | | 6.4 | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 294.8 | | | | | $ | 131.7 | | | | | $ | 945.8 | | | | | $ | 825.3 | | | | | $ | 818.5 | | |
| | |
截至2021年3月31日
|
| |||||||||
(百萬美元)
|
| |
實際
|
| |
調整後的
|
| ||||||
現金和現金等價物
|
| | | $ | 94.6 | | | | | $ | 74.6 | | |
擔保債務(含當期部分): | | | | | | | | | | | | | |
美國信貸協議 - 循環信貸額度(1)
|
| | | $ | — | | | | | $ | — | | |
英國信貸協議 - 循環信貸額度(1)
|
| | | $ | — | | | | | $ | — | | |
英國信貸協議 - 透支信用額度(1)
|
| | | $ | — | | | | | $ | — | | |
澳大利亞資本貸款(1)
|
| | | $ | 30.7 | | | | | $ | 30.7 | | |
澳大利亞營運資金貸款
|
| | | $ | 0.4 | | | | | $ | 0.4 | | |
抵押貸款
|
| | | $ | 453.7 | | | | | $ | 453.7 | | |
其他
|
| | | $ | 55.5 | | | | | $ | 55.5 | | |
擔保債務總額
|
| | | $ | 540.3 | | | | | $ | 540.3 | | |
無擔保債務(含當期部分)(2): | | | | | | | | | | | | | |
3.5%的高級次級票據將於2025年到期
|
| | | $ | 550.0 | | | | | $ | 550.0 | | |
2026年到期的5.5%高級次級票據(3)
|
| | | $ | 500.0 | | | | | $ | — | | |
茲發售2029年到期的3.75%新優先次級票據
|
| | | $ | — | | | | | $ | 500.0 | | |
未攤銷債務貼現
|
| | | $ | (9.8) | | | | | $ | (12.6) | | |
無擔保債務總額
|
| | | $ | 1,040.2 | | | | | $ | 1,037.4 | | |
長期債務總額
|
| | | $ | 1,580.5 | | | | | $ | 1,577.7 | | |
股東權益總額(4)
|
| | | $ | 3,462.2 | | | | | $ | 3,462.2 | | |
總市值
|
| | | $ | 5,042.7 | | | | | $ | 5,039.9 | | |
説明
|
| |
到期日
|
| |
付息日期
|
| |
本金金額
|
|
3.50%備註
|
| |
2025年9月1日
|
| |
2月15日至8月15日
|
| | 5.5億美元 | |
5.50%備註
|
| | 2026年5月15日 | | |
2011年11月15日05月15日
|
| | 5億美元(1) | |
年
|
| |
贖回
價格 |
| |||
2024年6月15日
|
| | | | 101.875% | | |
2025年6月15日
|
| | | | 100.938% | | |
2026年6月15日及以後
|
| | | | 100.000% | | |
承銷商
|
| |
主體
備註數量 |
| |||
美國銀行證券公司
|
| | | $ | 200,000,000 | | |
摩根大通證券有限責任公司
|
| | | | 100,000,000 | | |
富國證券有限責任公司
|
| | | | 100,000,000 | | |
公民資本市場公司
|
| | | | 20,000,000 | | |
五三證券股份有限公司
|
| | | | 20,000,000 | | |
三菱UFG證券美洲公司
|
| | | | 20,000,000 | | |
PNC Capital Markets LLC
|
| | | | 20,000,000 | | |
U.S.Bancorp Investments,Inc.
|
| | | | 20,000,000 | | |
合計
|
| | | $ | 500,000,000 | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
有關前瞻性陳述的披露
|
| | | | 2 | | |
通過引用併入本招股説明書的文件
|
| | | | 5 | | |
公司
|
| | | | 5 | | |
風險因素
|
| | | | 7 | | |
收益使用情況
|
| | | | 7 | | |
債務證券説明
|
| | | | 8 | | |
股本説明
|
| | | | 13 | | |
優先股説明
|
| | | | 15 | | |
普通股説明
|
| | | | 17 | | |
購買債務證券權證説明
|
| | | | 19 | | |
普通股或優先股認股權證説明
|
| | | | 20 | | |
配送計劃
|
| | | | 21 | | |
出售證券持有人
|
| | | | 23 | | |
法律事務
|
| | | | 24 | | |
專家
|
| | | | 24 | | |
在哪裏可以找到更多信息
|
| | | | 24 | | |