XML 31 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
CONDENSED CONSOLIDATING STATEMENT OF INCOME                      
Revenues $ 3,371,252 $ 3,329,854 $ 3,306,021 $ 3,156,390 $ 2,858,467 $ 2,832,517 $ 2,767,068 $ 2,669,440 $ 13,163,517 $ 11,127,492 $ 9,943,350
Cost of sales                 11,150,569 9,365,670 8,358,079
Gross profit 515,113 500,334 503,642 493,859 440,493 449,946 445,304 426,079 2,012,948 1,761,822 1,585,271
Selling, general and administrative expenses                 1,594,095 1,419,123 1,287,315
Depreciation                 53,995 47,101 44,523
Operating Income (Loss)                 364,858 295,598 253,433
Floor plan interest expense                 (38,797) (27,218) (32,822)
Other interest expense                 (46,892) (44,256) (48,541)
Debt discount amortization                   (1,718) (8,637)
Equity in earnings of affiliates                 27,572 25,451 20,569
Gain on debt repurchase                     1,634
Debt redemption costs                 (17,753)    
Income from continuing operations before income taxes                 288,988 247,857 185,636
Income taxes                 (94,330) (71,690) (63,441)
Income from continuing operations                 194,658 176,167 122,195
Loss from discontinued operations, net of tax                 (7,491) 2,091 (12,848)
Net income 49,236 41,313 49,612 47,006 48,157 56,045 40,059 33,997 187,167 178,258 109,347
Other Comprehensive Income (Loss), Net of Taxes                 17,610 (24,061) (10,722)
Comprehensive Income                 204,777 154,197 98,625
Less: Comprehensive income attributable to non-controlling interests                 1,879 1,377 1,066
Comprehensive income attributable to Penske Automotive Group common stockholders                 202,898 152,820 97,559
Eliminations
                     
CONDENSED CONSOLIDATING STATEMENT OF INCOME                      
Equity in earnings of subsidiaries                 (339,928) (272,329) (222,317)
Income from continuing operations before income taxes                 (339,928) (272,329) (222,317)
Income taxes                 111,586 79,208 76,404
Income from continuing operations                 (228,342) (193,121) (145,913)
Loss from discontinued operations, net of tax                 7,491 (2,091) 12,848
Net income                 (220,851) (195,212) (133,065)
Other Comprehensive Income (Loss), Net of Taxes                 (16,620) 21,212 12,986
Comprehensive Income                 (237,471) (174,000) (120,079)
Less: Comprehensive income attributable to non-controlling interests                 (252)    
Comprehensive income attributable to Penske Automotive Group common stockholders                 (237,219) (174,000) (120,079)
Penske Automotive Group
                     
CONDENSED CONSOLIDATING STATEMENT OF INCOME                      
Selling, general and administrative expenses                 19,361 18,978 17,182
Depreciation                 1,354 1,369 1,116
Operating Income (Loss)                 (20,715) (20,347) (18,298)
Floor plan interest expense                 (8,572) (1,364) (576)
Other interest expense                 (29,492) (25,464) (30,237)
Debt discount amortization                   (1,718) (8,637)
Equity in earnings of affiliates                 23,965 23,044 18,367
Gain on debt repurchase                     1,634
Debt redemption costs                 (17,753)    
Equity in earnings of subsidiaries                 339,928 272,329 222,317
Income from continuing operations before income taxes                 287,361 246,480 184,570
Income taxes                 (94,330) (71,690) (63,441)
Income from continuing operations                 193,031 174,790 121,129
Loss from discontinued operations, net of tax                 (7,491) 2,091 (12,848)
Net income                 185,540 176,881 108,281
Other Comprehensive Income (Loss), Net of Taxes                 17,610 (24,061) (10,722)
Comprehensive Income                 203,150 152,820 97,559
Less: Comprehensive income attributable to non-controlling interests                 252    
Comprehensive income attributable to Penske Automotive Group common stockholders                 202,898 152,820 97,559
Guarantor Subsidiaries
                     
CONDENSED CONSOLIDATING STATEMENT OF INCOME                      
Revenues                 7,891,931 6,637,084 5,777,494
Cost of sales                 6,646,738 5,532,337 4,809,883
Gross profit                 1,245,193 1,104,747 967,611
Selling, general and administrative expenses                 963,493 880,319 784,652
Depreciation                 29,488 25,745 24,502
Operating Income (Loss)                 252,212 198,683 158,457
Floor plan interest expense                 (16,947) (13,895) (22,952)
Other interest expense                 (3,661) (3,276) (2,225)
Income from continuing operations before income taxes                 231,604 181,512 133,280
Income taxes                 (87,804) (52,780) (50,744)
Income from continuing operations                 143,800 128,732 82,536
Loss from discontinued operations, net of tax                 6 3,063 (14,379)
Net income                 143,806 131,795 68,157
Other Comprehensive Income (Loss), Net of Taxes                 966 (9,574) 5,435
Comprehensive Income                 144,772 122,221 73,592
Comprehensive income attributable to Penske Automotive Group common stockholders                 144,772 122,221 73,592
Non-Guarantor Subsidiaries
                     
CONDENSED CONSOLIDATING STATEMENT OF INCOME                      
Revenues                 5,271,586 4,490,408 4,165,856
Cost of sales                 4,503,831 3,833,333 3,548,196
Gross profit                 767,755 657,075 617,660
Selling, general and administrative expenses                 611,241 519,826 485,481
Depreciation                 23,153 19,987 18,905
Operating Income (Loss)                 133,361 117,262 113,274
Floor plan interest expense                 (13,278) (11,959) (9,294)
Other interest expense                 (13,739) (15,516) (16,079)
Equity in earnings of affiliates                 3,607 2,407 2,202
Income from continuing operations before income taxes                 109,951 92,194 90,103
Income taxes                 (23,782) (26,428) (25,660)
Income from continuing operations                 86,169 65,766 64,443
Loss from discontinued operations, net of tax                 (7,497) (972) 1,531
Net income                 78,672 64,794 65,974
Other Comprehensive Income (Loss), Net of Taxes                 15,654 (11,638) (18,421)
Comprehensive Income                 94,326 53,156 47,553
Less: Comprehensive income attributable to non-controlling interests                 1,879 1,377 1,066
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 92,447 $ 51,779 $ 46,487