BLOOMFIELD HILLS, Mich., Oct. 29, 2014 /PRNewswire/ --



    Third Quarter 2014                 Nine Months 2014
    ------------------                 ----------------

    ·   Revenue Increases 17.5% to      ·   Revenue Increases 19.9% to
     $4.4 Billion                       $12.9 Billion

    ·   Same-store Retail Revenue        ·   Same-store Retail Revenue
     Increases 11.2%                                 Increases 12.8%

    ·   Income from Continuing          ·   Income from Continuing
     Operations Increases 15.6% to      Operations Increases 19.5% to
     $76.4 Million                      $222.8 Million

    ·   Earnings Per Share from         ·   Earnings Per Share from
     Continuing Operations              Continuing Operations
     Increases 16.4% to $0.85           Increases 19.4% to $2.46

    ·   EBITDA Increases 17.6% to       ·   EBITDA Increases 18.9% to
     $147.3 Million                     $430.5 Million
    -----------------------------       -----------------------------

Penske Automotive Group, Inc. (NYSE: PAG), an international transportation services company, announced today the highest third quarter and nine-months income from continuing operations and earnings per share in the history of the company. For the third quarter of 2014, when compared to the same period last year, income from continuing operations attributable to common shareholders increased 15.6% to $76.4 million and related earnings per share increased 16.4% to $0.85 per share.

Total revenue increased 17.5% to $4.4 billion. The revenue increase was driven by a 10.2% increase in total retail unit sales, including a 5.3% increase on a same-store basis. Gross profit improved 15.3% to $658.7 million while operating income increased 17.1% to $128.0 million.

Commenting on the company's record results, Penske Automotive Group Chairman Roger S. Penske said, "Our business delivered another strong quarter, including an 11.2% increase in same-store retail revenue. Our results in the quarter were highlighted by another outstanding performance from our U.K. operations as our international diversification continues to complement our U.S. operations."

Highlights of the Third Quarter


    --  Total Retail Unit Sales Increased 10.2% to 104,963
        --  +9.2% in the United States; +12.5% Internationally
        --  New unit retail sales +9.2%


        --  Used unit retail sales +11.6%
    --  Same-store Retail Revenue Increased 11.2%
        --  New +8.3%; Used +16.6%; Finance & Insurance +12.2%; Service and
            Parts +11.0%


        --  +7.5% in the United States; +18.1% Internationally
    --  Average Transaction Price Per Unit
        --  New $38,955; +4.0%


        --  Used $27,299; +8.2%
    --  Average Gross Profit Per Unit
        --  New $2,989, +$177/unit; Gross Margin 7.7%, +20 basis points
        --  Used $1,800, -$69/unit; Gross Margin 6.6%, -80 basis points
        --  Finance & Insurance $1,092, +$60/unit

For the nine months ended September 30, 2014, total revenue increased 19.9% to $12.9 billion. The revenue increase was driven by an 11.2% increase in total retail unit sales, including 6.7% on a same-store basis. Same-store retail revenue growth was 12.8%. Income from continuing operations attributable to common shareholders increased 19.5% to $222.8 million and related earnings per share increased 19.4% to $2.46 per share when compared to the same period last year.

Acquisitions

The Company has signed agreements to acquire a majority ownership interest in The Around The Clock Freightliner Group ("ATC"), a heavy-duty retail truck dealership group located in Texas, Oklahoma and New Mexico. Upon completion of the transactions, Penske Automotive Group's ownership interest would increase from 27% to approximately 86% and would become a fully consolidated entity. Upon completion of the transactions, ATC is expected to contribute an estimated $600 - $700 million in incremental revenue and incremental earnings per share of $0.12 to $0.14 on an annualized basis.

ATC currently operates fourteen locations, including eight full-service dealerships, offering Freightliner, Western Star, and Sprinter-branded trucks. The company also offers a full range of used trucks available for sale and service and parts departments that are open 24 hours a day, 7 days a week. Commenting on the acquisition, Penske Automotive Group Chairman Roger S. Penske said, "We are thrilled with the opportunity to acquire a majority ownership interest in ATC and to represent these world-class Daimler brands. ATC has a long and distinguished history as one of North America's premier full service heavy-duty truck dealerships, and provides an ideal framework for our company to begin building scale within the highly-fragmented commercial truck dealership industry."

Conference Call

Penske Automotive will host a conference call discussing financial results relating to the third quarter of 2014 on October 29, 2014, at 2:00 p.m. Eastern Daylight Time. To listen to the conference call, participants must dial (877) 260-8896 [International, please dial (612) 332-0530]. The call will also be simultaneously broadcast over the Internet through the Investors Relations section of the Penske Automotive Group website. Additionally, an investor presentation relating to the third quarter 2014 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 dealerships principally in the United States 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 employs more than 20,000 people worldwide and is a member of the Fortune 500 and Russell 2000. 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 and 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 future sales potential and potential earnings outlook and ability to complete the transactions noted above. Actual results may vary materially because of risks and uncertainties that are difficult to predict. These risks and uncertainties include, among others: economic conditions generally, conditions in the credit markets and changes in interest rates, adverse conditions affecting a particular manufacturer, including the adverse impact to the vehicle and parts supply chain due to natural disasters 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's business, markets, conditions and other uncertainties, which could affect Penske Automotive's future performance. These risks and uncertainties are addressed in Penske Automotive's Form 10-K for the year ended December 31, 2013, and its other filings with the Securities and Exchange Commission ("SEC"). This press release speaks only as of its date, and Penske Automotive disclaims any duty to update the information herein.

Find a vehicle: http://www.penskecars.com
Engage Penske Automotive: http://www.penskesocial.com
Like Penske Automotive on Facebook: https://facebook.com/PenskeCars
Follow Penske Automotive on Twitter: https://twitter.com/#!/Penskecarscorp
Visit Penske Automotive on YouTube: http://www.youtube.com/penskecars


    Inquiries should contact:


    David K. Jones                  Anthony R. Pordon
    Executive Vice President and    Executive Vice President Investor Relations
                                    and Corporate Development
    Chief Financial Officer
                                    Penske Automotive Group, Inc.
    Penske Automotive Group, Inc.   248-648-2540
    248-648-2800                    tpordon@penskeautomotive.com
    dave.jones@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,
                                                                    -------------                                                -------------

                                                                2014                          2013                            % Increase/                   2014       2013        % Increase/

                                                                                                                          (Decrease)                                         (Decrease)
                                                                                                                                                                               ----------

    Revenues:

    New Vehicle                                             $2,231.1                      $1,964.5                                            13.6%     $6,495.5   $5,575.3                        16.5%

    Used Vehicle                                             1,301.9                       1,078.5                                            20.7%      3,776.8    3,128.4                        20.7%

    Finance and Insurance, Net                                 114.7                          98.2                                            16.8%        331.9      278.8                        19.0%

    Service and Parts                                          435.5                         375.0                                            16.1%      1,288.7    1,139.6                        13.1%

    Fleet and Wholesale                                        215.9                         177.0                                            22.0%        620.6      529.2                        17.3%

    Commercial Vehicle, Car Rental and Other                   118.8                          65.9                                            80.3%        359.1       87.7                       309.5%
                                                               -----                          ----                                             ----         -----       ----                        -----

    Total Revenues                                          $4,417.9                      $3,759.1                                            17.5%    $12,872.6  $10,739.0                        19.9%

    Cost of Sales:

    New Vehicle                                             $2,059.9                      $1,817.0                                            13.4%     $5,994.7   $5,152.4                        16.3%

    Used Vehicle                                             1,216.1                         998.6                                            21.8%      3,513.7    2,891.5                        21.5%

    Service and Parts                                          176.8                         149.3                                            18.4%        522.7      461.5                        13.3%

    Fleet and Wholesale                                        214.6                         174.7                                            22.8%        611.8      520.1                        17.6%

    Commercial Vehicle, Car Rental and Other                    91.8                          48.4                                            89.7%        280.1       56.3                       397.5%
                                                                ----                          ----                                             ----         -----       ----                        -----

    Total Cost of Sales                                     $3,759.2                      $3,188.0                                            17.9%    $10,923.0   $9,081.8                        20.3%

    Gross Profit                                               658.7                         571.1                                            15.3%      1,949.6    1,657.2                        17.6%

    SG&A Expenses                                              512.9                         446.4                                            14.9%      1,513.9    1,286.2                        17.7%

    Depreciation                                                17.8                          15.4                                            15.6%         51.8       44.4                        16.7%
                                                                ----                          ----                                             ----          ----       ----                         ----

    Operating Income                                          $128.0                        $109.3                                            17.1%       $383.9     $326.6                        17.5%

    Floor Plan Interest Expense                               (11.2)                       (10.6)                                            5.7%       (33.9)    (31.4)                        8.0%

    Other Interest Expense                                    (13.3)                       (12.3)                                            8.1%       (39.5)    (35.7)                       10.6%

    Equity in Earnings of Affiliates                            12.7                          11.2                                            13.4%         28.7       22.4                        28.1%
                                                                ----                          ----                                             ----          ----       ----                         ----

    Income from Continuing Operations Before Income Taxes     $116.2                         $97.6                                            19.1%       $339.2     $281.9                        20.3%

    Income Taxes                                              (39.2)                       (31.3)                                           25.2%      (114.4)    (94.5)                       21.1%
                                                               -----                         -----                                             ----        ------      -----                         ----

    Income from Continuing Operations                          $77.0                         $66.3                                            16.1%       $224.8     $187.4                        20.0%

    Loss from Discontinued Operations, net of tax              (1.9)                        (0.8)                                          137.5%        (7.9)     (1.4)                      464.3%
                                                                ----                          ----                                            -----          ----       ----                        -----

    Net Income                                                 $75.1                         $65.5                                            14.7%       $216.9     $186.0                        16.6%

    Less: Income Attributable to Non-Controlling Interests       0.6                           0.2                                           200.0%          2.0        1.0                       100.0%
                                                                 ---                           ---                                            -----           ---        ---                        -----

    Net Income Attributable to Common Shareholders             $74.5                         $65.3                                            14.1%       $214.9     $185.0                        16.2%
                                                               =====                         =====                                             ====        ======     ======                         ====

    Income from Continuing Operations Per Share                $0.85                         $0.73                                            16.4%        $2.46      $2.06                        19.4%
                                                               =====                         =====                                             ====         =====      =====                         ====

    Income Per Share                                           $0.83                         $0.72                                            15.3%        $2.38      $2.05                        16.1%
                                                               =====                         =====                                             ====         =====      =====                         ====

    Weighted Average Shares Outstanding                         90.3                          90.2                                             0.1%         90.4       90.3                         0.1%
                                                                ====                          ====                                              ===          ====       ====                          ===

    Amounts Attributable to Common Shareholders:

    Reported Income from Continuing Operations                 $77.0                         $66.3                                            16.1%       $224.8     $187.4                        20.0%

    Less:  Income Attributable to Non-Controlling Interests      0.6                           0.2                                           200.0%          2.0        1.0                       100.0%
                                                                 ---                           ---                                            -----           ---        ---                        -----

    Income from Continuing Operations, net of tax              $76.4                         $66.1                                            15.6%       $222.8     $186.4                        19.5%

    Loss from Discontinued Operations, net of tax              (1.9)                        (0.8)                                          137.5%        (7.9)     (1.4)                      464.3%
                                                                ----                          ----                                            -----          ----       ----                        -----

    Net Income Attributable to Common Shareholders             $74.5                         $65.3                                            14.1%       $214.9     $185.0                        16.2%
                                                               =====                         =====                                             ====        ======     ======                         ====




                               PENSKE AUTOMOTIVE GROUP, INC.

                           Consolidated Condensed Balance Sheets

                                   (Amounts In Millions)

                                        (Unaudited)


                                    September 30,                December 31,

                                                      2014                        2013
                                                      ----                        ----

    Assets

    Cash and
     Cash
     Equivalents                                    $150.5                       $49.8

    Accounts
     Receivable,
     Net                                             643.8                       600.8

    Inventories                                    2,479.0                     2,518.3

    Other
     Current
     Assets                                          100.4                        88.4

    Assets
     Held for
     Sale                                             45.6                       107.3
                                                      ----                       -----

    Total
     Current
     Assets                                        3,419.3                     3,364.6

    Property
     and
     Equipment,
     Net                                           1,375.1                     1,232.2

    Intangibles                                    1,482.7                     1,439.9

    Other
     Long-
     Term
     Assets                                          405.2                       378.8
                                                     -----                       -----

    Total
     Assets                                       $6,682.3                    $6,415.5
                                                  ========                    ========


    Liabilities and Equity

    Floor
     Plan
     Notes
     Payable                                      $1,606.1                    $1,685.1

    Floor
     Plan
     Notes
     Payable
     - Non-
     Trade                                           893.6                       901.6

    Accounts
     Payable                                         382.7                       373.3

    Accrued
     Expenses                                        317.3                       262.6

    Current
     Portion
     Long-
     Term
     Debt                                             71.8                        50.0

     Liabilities
     Held for
     Sale                                             33.7                        59.7
                                                      ----                        ----

    Total
     Current
     Liabilities                                   3,305.2                     3,332.3

    Long-
     Term
     Debt                                          1,161.6                     1,033.2

    Other
     Long-
     Term
     Liabilities                                     560.1                       527.9
                                                     -----                       -----

    Total
     Liabilities                                   5,026.9                     4,893.4

    Equity                                         1,655.4                     1,522.1
                                                   -------                     -------

    Total
     Liabilities
     and
     Equity                                       $6,682.3                    $6,415.5
                                                  ========                    ========



                                            PENSKE AUTOMOTIVE GROUP, INC.

                                              Consolidated Selected Data

                                                     (Unaudited)


                                                       Three Months Ended            Nine Months Ended

                                                          September 30,                September 30,
                                                        -------------             -------------

                                                         2014                2013                    2014      2013
                                                         ----                ----                    ----      ----

    Geographic Revenue Mix:

    U.S.                                                  61%                63%                    60%      64%

    U.K.                                                  35%                35%                    36%      35%

    Other International                                    4%                 2%                     4%       1%
                                                          ---                 ---                     ---       ---

    Total                                                100%               100%                   100%     100%


    Revenue Mix:

    Automotive Dealership                                 97%                98%                    97%      99%

    Commercial Vehicle, Car Rental and
     Other                                                 3%                 2%                     3%       1%

    Total                                                100%               100%                   100%     100%


    Automotive Dealership Revenue Mix:

        Premium:

    BMW                                                   26%                25%                    26%      25%

    Audi                                                  13%                13%                    13%      13%

    Mercedes-Benz                                         11%                11%                    10%      11%

    Land Rover                                             6%                 4%                     6%       4%

    Porsche                                                5%                 4%                     5%       5%

    Lexus                                                  4%                 4%                     4%       4%

    Ferrari / Maserati                                     2%                 2%                     2%       2%

    Bentley                                                1%                 1%                     2%       1%

    Acura                                                  1%                 2%                     1%       2%

    Others                                                 2%                 3%                     2%       2%
                                                          ---                 ---                     ---       ---

    Total Premium                                         71%                69%                    71%      69%

    Volume Non-U.S.:

    Toyota                                                12%                12%                    12%      12%

    Honda                                                  8%                10%                     8%      10%

    Volkswagen                                             2%                 2%                     2%       2%

    Nissan                                                 1%                 1%                     1%       1%

    Others                                                 2%                 2%                     2%       2%
                                                          ---                 ---                     ---       ---

    Total Volume Non-U.S.                                 25%                27%                    25%      27%

    U.S.:

    General Motors / Chrysler / Ford                       4%                 4%                     4%       4%
                                                          ---                 ---                     ---       ---

        Total Automotive Dealership Revenue              100%               100%                   100%     100%


    Gross Profit Mix:

    New Vehicles                                        26.0%              25.8%                  25.7%    25.5%

    Used Vehicles                                       13.0%              14.0%                  13.5%    14.3%

    Finance and Insurance                               17.4%              17.2%                  17.0%    16.8%

    Service and Parts                                   39.3%              39.5%                  39.3%    40.9%

    Fleet and Wholesale                                  0.2%               0.4%                   0.5%     0.6%

    Commercial Vehicle, Car Rental and
     Other                                               4.1%               3.1%                   4.0%     1.9%
                                                          ---                 ---                     ---       ---

    Total                                              100.0%             100.0%                 100.0%   100.0%



                                                                                           PENSKE AUTOMOTIVE GROUP, INC.

                                                                                            Consolidated Selected Data

                                                                                                    (Unaudited)


                                                                 Three Months Ended                                            Nine Months Ended

                                                                   September 30,                                                 September 30,
                                                                 -------------                                             -------------

                                                            2014                      2013                                   Increase/                 2014       2013       Increase/
                                                                                                                         (Decrease)                                    (Decrease)
                                                                                                                                                                         ----------

    Operating items as a percentage of revenue:

    Gross Profit:

       New Vehicle                                          7.7%                     7.5%                                               +20 bps      7.7%      7.6%                   +10 bps

       Used Vehicle                                         6.6%                     7.4%                                               -80 bps      7.0%      7.6%                   -60 bps

       Service and Parts                                   59.4%                    60.2%                                               -80 bps     59.4%     59.5%                   -10 bps

       Fleet and Wholesale                                  0.6%                     1.3%                                               -70 bps      1.4%      1.7%                   -30 bps

       Commercial Vehicle, Car Rental and
        Other                                              22.7%                    26.6%                                                    nm     22.0%     35.8%                        nm
                                                            ----                      ----                                                    ---      ----       ----                        ---

      Total Gross Profit                                   14.9%                    15.2%                                               -30 bps     15.1%     15.4%                   -30 bps

    Selling, General and Administrative
     Expenses                                              11.6%                    11.9%                                               -30 bps     11.8%     12.0%                   -20 bps

    Operating Income                                        2.9%                     2.9%                                                   ---      3.0%      3.0%                       ---

    Inc. From Cont. Ops. Before Inc. Taxes                  2.6%                     2.6%                                                   ---      2.6%      2.6%                       ---


    Operating items as a percentage of total gross profit:

    Selling, General and Administrative
     Expenses                                              77.9%                    78.2%                                               -30 bps

                                                                                                                                                  77.7%     77.6%                   +10 bps

    Operating Income                                       19.4%                    19.1%                                               +30 bps

                                                                                                                                                  19.7%     19.7%                       ---


    nm - not meaningful




                                                              Three Months Ended            Nine Months Ended

                                                                September 30,                 September 30,
                                                                -------------                 -------------

                                                         2014                      2013       %                  2014   2013         %
                                                                                        Increase/                            Increase/
                                                                                        (Decrease)                           (Decrease)
                                                                                                                             ----------

    (Amounts in Millions):

        EBITDA*                                        $147.3                    $125.3                  17.6% $430.5 $362.0            18.9%

    Rent Expense                                         49.0                      44.7                   9.6%  146.6  132.2            10.9%

    Floorplan Credits                                     7.9                       7.4                   6.8%   22.0   19.7            11.7%


    * See the following Non-GAAP reconciliation tables




                                                                                         PENSKE AUTOMOTIVE GROUP, INC.

                                                                                  Automotive Retail Operations Selected Data

                                                                                                  (Unaudited)


                                                              Three Months Ended                                                          Nine Months Ended

                                                                 September 30,                                                              September 30,
                                                               -------------                                                          -------------

                                                         2014                        2013                                           %                            2014       2013            %
                                                                                                                            Increase/                                             Increase/
                                                                                                                            (Decrease)                                            (Decrease)
                                                                                                                                                                                    ----------

    Total Retail Units:

    New Retail                                         57,273                      52,463                                                       9.2%          163,071    147,769                     10.4%

    Used Retail                                        47,690                      42,751                                                      11.6%          138,972    123,848                     12.2%
                                                       ------                      ------                                                       ----           -------    -------                      ----

    Total Retail                                      104,963                      95,214                                                      10.2%          302,043    271,617                     11.2%
                                                      =======                      ======                                                       ====           =======    =======                      ====


    Same-Store Retail Units:

    New Same-Store Retail                              54,572                      52,463                                                       4.0%          155,188    147,273                      5.4%

    Used Same-Store Retail                             45,678                      42,751                                                       6.8%          133,123    122,898                      8.3%
                                                       ------                      ------                                                        ---           -------    -------                       ---

    Total Same-Store Retail                           100,250                      95,214                                                       5.3%          288,311    270,171                      6.7%
                                                      =======                      ======                                                        ===           =======    =======                       ===


    Same-Store Retail Revenue: (Amounts in Millions)

    New Vehicles                                     $2,127.7                    $1,964.5                                                       8.3%         $6,179.2   $5,552.9                     11.3%

    Used Vehicles                                     1,257.1                     1,078.5                                                      16.6%          3,637.5    3,109.5                     17.0%

    Finance and Insurance, Net                          110.2                        98.2                                                      12.2%            319.2      278.3                     14.7%

    Service and Parts                                   416.4                       375.0                                                      11.0%          1,232.8    1,134.1                      8.7%
                                                        -----                       -----                                                       ----           -------    -------                       ---

    Total Same-Store Retail                          $3,911.4                    $3,516.2                                                      11.2%        $11,368.7  $10,074.8                     12.8%
                                                     ========                    ========                                                       ====         =========  =========                      ====


    Retail Revenue Mix:

    New Vehicles                                        54.6%                      55.9%                                                  -130 bps            54.6%     55.1%                  -50 bps

    Used Vehicles                                       31.9%                      30.7%                                                  +120 bps            31.8%     30.9%                  +90 bps

    Finance and Insurance, Net                           2.8%                       2.8%                                                       ---             2.8%      2.7%                  +10 bps

    Service and Parts                                   10.7%                      10.6%                                                   +10 bps            10.8%     11.3%                  -50 bps


    Average Revenue per Vehicle Retailed:

    New Vehicles                                      $38,955                     $37,445                                                       4.0%          $39,832    $37,729                      5.6%

    Used Vehicles                                      27,299                      25,227                                                       8.2%           27,176     25,260                      7.6%


    Gross Profit per Vehicle Retailed:

    New Vehicles                                       $2,989                      $2,812                                                       6.3%           $3,071     $2,861                      7.3%

    Used Vehicles                                       1,800                       1,869                                                      -3.7%            1,893      1,913                     -1.0%

    Finance and Insurance                               1,092                       1,032                                                       5.8%            1,099      1,026                      7.1%



                                                                                                           PENSKE AUTOMOTIVE GROUP, INC.

                                                                                                       Consolidated Non-GAAP Reconciliation

                                                                                                                    (Unaudited)


                            Reconciliation of reported net income to earnings before interest, taxes, depreciation and amortization ("EBITDA") for the three months and nine months ended September 30, 2014 and 2013:


                                                                 Three Months Ended                                                      Nine Months Ended

                                                                    September 30,                                                          September 30,
                                                                    -------------                                                          -------------

    (Amounts in Millions)                                  2014                                   2013                                           %                                        2014                           2013            %
                                                                                                                                         Increase/                                                                             Increase/
                                                                                                                                         (Decrease)                                                                            (Decrease)
                                                                                                                                                                                                                                 ----------


    Net Income                                            $75.1                                  $65.5                                                      14.7%                       $216.9                         $186.0                16.6%

    Depreciation                                           17.8                                   15.4                                                      15.6%                         51.8                           44.4                16.7%

    Other Interest Expense                                 13.3                                   12.3                                                       8.1%                         39.5                           35.7                10.6%

    Income Taxes                                           39.2                                   31.3                                                      25.2%                        114.4                           94.5                21.1%

    Loss from Discontinued
     Operations, net of tax                                 1.9                                    0.8                                                     137.5%                          7.9                            1.4               464.3%
                                                            ---                                    ---                                                      -----                           ---                            ---                -----

    EBITDA                                               $147.3                                 $125.3                                                      17.6%                       $430.5                         $362.0                18.9%
                                                         ======                                 ======                                                       ====                        ======                         ======                 ====

http://photos.prnewswire.com/prnvar/20130530/MM23675LOGO

Logo - http://photos.prnewswire.com/prnh/20130530/MM23675LOGO

SOURCE Penske Automotive Group, Inc.