XML 13 R48.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Condensed Financial Information (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
CONDENSED CONSOLIDATING STATEMENT OF INCOME        
Revenues $ 3,401,409 $ 2,898,441 $ 10,006,631 $ 8,466,560
Cost of sales 2,890,413 2,437,678 8,477,057 7,112,376
Gross profit 510,996 460,763 1,529,574 1,354,184
Selling, general and administrative expenses 409,432 369,783 1,216,231 1,098,132
Depreciation 14,037 12,427 41,013 36,132
Operating Income (Loss) 87,527 78,553 272,330 219,920
Floor plan interest expense (10,055) (6,837) (29,675) (20,617)
Other interest expense (11,689) (11,153) (35,474) (32,889)
Debt discount amortization       (1,718)
Equity in earnings of affiliates 8,814 9,623 21,392 17,527
Debt redemption costs (17,753)   (17,753)  
Income (loss) from continuing operations before income taxes 56,844 70,186 210,820 182,223
Income taxes (15,308) (13,246) (69,052) (49,289)
Income from continuing operations 41,536 56,940 141,768 132,934
(Loss) income from discontinued operations, net of tax (223) (895) (3,837) (2,833)
Net income (loss) 41,313 56,045 137,931 130,101
Other Comprehensive Income (Loss), Net of Taxes 17,948 (25,827) 17,758 (10,782)
Comprehensive Income 59,261 30,218 155,689 119,319
Less: Comprehensive income attributable to non-controlling interest 489 338 1,197 907
Comprehensive income attributable to Penske Automotive Group common stockholders 58,772 29,880 154,492 118,412
Eliminations
       
CONDENSED CONSOLIDATING STATEMENT OF INCOME        
Equity in earnings of subsidiaries (81,949) (74,137) (253,149) (202,948)
Income (loss) from continuing operations before income taxes (81,949) (74,137) (253,149) (202,948)
Income taxes 22,179 14,064 83,308 55,235
Income from continuing operations (59,770) (60,073) (169,841) (147,713)
(Loss) income from discontinued operations, net of tax 223 895 3,837 2,833
Net income (loss) (59,547) (59,178) (166,004) (144,880)
Other Comprehensive Income (Loss), Net of Taxes (16,882) 26,327 (15,150) 10,301
Comprehensive Income (76,429) (32,851) (181,154) (134,579)
Less: Comprehensive income attributable to non-controlling interest (207)   (207)  
Comprehensive income attributable to Penske Automotive Group common stockholders (76,222) (32,851) (180,947) (134,579)
Penske Automotive Group
       
CONDENSED CONSOLIDATING STATEMENT OF INCOME        
Selling, general and administrative expenses 5,073 4,381 14,408 14,120
Depreciation 328 471 936 1,013
Operating Income (Loss) (5,401) (4,852) (15,344) (15,133)
Floor plan interest expense (2,322) (449) (6,774) (911)
Other interest expense (7,695) (6,347) (21,986) (18,581)
Debt discount amortization       (1,718)
Equity in earnings of affiliates 7,784 7,359 18,538 14,711
Equity in earnings of subsidiaries 81,949 74,137 253,149 202,948
Debt redemption costs (17,753)   (17,753)  
Income (loss) from continuing operations before income taxes 56,562 69,848 209,830 181,316
Income taxes (15,308) (13,246) (69,052) (49,289)
Income from continuing operations 41,254 56,602 140,778 132,027
(Loss) income from discontinued operations, net of tax (223) (895) (3,837) (2,833)
Net income (loss) 41,031 55,707 136,941 129,194
Other Comprehensive Income (Loss), Net of Taxes 17,948 (25,827) 17,758 (10,782)
Comprehensive Income 58,979 29,880 154,699 118,412
Less: Comprehensive income attributable to non-controlling interest 207   207  
Comprehensive income attributable to Penske Automotive Group common stockholders 58,772 29,880 154,492 118,412
Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF INCOME        
Revenues 2,008,394 1,704,606 5,852,620 4,902,510
Cost of sales 1,697,032 1,417,915 4,923,776 4,071,715
Gross profit 311,362 286,691 928,844 830,795
Selling, general and administrative expenses 245,553 225,818 732,673 671,606
Depreciation 7,661 6,655 22,258 19,450
Operating Income (Loss) 58,148 54,218 173,913 139,739
Floor plan interest expense (4,320) (3,194) (12,309) (10,414)
Other interest expense (804) (988) (2,668) (2,237)
Equity in earnings of affiliates   825   825
Income (loss) from continuing operations before income taxes 53,024 50,861 158,936 127,913
Income taxes (14,717) (7,281) (59,469) (33,581)
Income from continuing operations 38,307 43,580 99,467 94,332
(Loss) income from discontinued operations, net of tax 242 (754) (1,755) (2,351)
Net income (loss) 38,549 42,826 97,712 91,981
Other Comprehensive Income (Loss), Net of Taxes 175 (5,379) (74) (9,093)
Comprehensive Income 38,724 37,447 97,638 82,888
Comprehensive income attributable to Penske Automotive Group common stockholders 38,724 37,447 97,638 82,888
Non-Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF INCOME        
Revenues 1,393,015 1,193,835 4,154,011 3,564,050
Cost of sales 1,193,381 1,019,763 3,553,281 3,040,661
Gross profit 199,634 174,072 600,730 523,389
Selling, general and administrative expenses 158,806 139,584 469,150 412,406
Depreciation 6,048 5,301 17,819 15,669
Operating Income (Loss) 34,780 29,187 113,761 95,314
Floor plan interest expense (3,413) (3,194) (10,592) (9,292)
Other interest expense (3,190) (3,818) (10,820) (12,071)
Equity in earnings of affiliates 1,030 1,439 2,854 1,991
Income (loss) from continuing operations before income taxes 29,207 23,614 95,203 75,942
Income taxes (7,462) (6,783) (23,839) (21,654)
Income from continuing operations 21,745 16,831 71,364 54,288
(Loss) income from discontinued operations, net of tax (465) (141) (2,082) (482)
Net income (loss) 21,280 16,690 69,282 53,806
Other Comprehensive Income (Loss), Net of Taxes 16,707 (20,948) 15,224 (1,208)
Comprehensive Income 37,987 (4,258) 84,506 52,598
Less: Comprehensive income attributable to non-controlling interest 489 338 1,197 907
Comprehensive income attributable to Penske Automotive Group common stockholders $ 37,498 $ (4,596) $ 83,309 $ 51,691