XML 22 R78.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Details 2) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed consolidating statement of income                      
Revenues $ 3,824.9 $ 3,759.1 $ 3,630.6 $ 3,349.3 $ 3,322.6 $ 3,279.2 $ 3,249.6 $ 3,105.9 $ 14,563.9 $ 12,957.3 $ 10,926.4
Cost of sales                 12,325.3 10,971.3 9,193.8
Gross profit 581.4 571.1 559.5 526.6 508.7 494.2 496.3 486.8 2,238.6 1,986.0 1,732.6
Selling, general and administrative expenses                 1,744.6 1,570.5 1,394.6
Depreciation                 61.1 52.9 45.8
Operating income                 432.9 362.6 292.2
Floor plan interest expense                 (43.3) (38.1) (26.6)
Other interest expense                 (47.7) (46.6) (44.1)
Debt discount amortization                     (1.7)
Equity in earnings of affiliates                 30.7 27.6 25.4
Debt redemption costs                   (17.8)  
Income from continuing operations before income taxes                 372.6 287.7 245.2
Income taxes                 (123.2) (93.4) (70.6)
Income from continuing operations                 249.4 194.3 174.6
Loss from discontinued operations, net of tax                 (3.7) (7.1) 3.7
Net income 59.7 65.5 62.5 58.0 49.3 41.3 49.6 47.0 245.7 187.2 178.3
Other Comprehensive Income (Loss), Net of Taxes                 18.9 17.6 (24.1)
Comprehensive Income                 264.6 204.8 154.2
Less: Comprehensive income attributable to the non-controlling interests                 2.0 1.9 1.4
Comprehensive income attributable to Penske Automotive Group common stockholders                 262.6 202.9 152.8
Eliminations
                     
Condensed consolidating statement of income                      
Equity in earnings of subsidiaries                 (404.5) (338.7) (269.7)
Income from continuing operations before income taxes                 (404.5) (338.7) (269.7)
Income taxes                 134.3 110.7 78.3
Income from continuing operations                 (270.2) (228.0) (191.4)
Loss from discontinued operations, net of tax                 3.7 7.1 (3.7)
Net income                 (266.5) (220.9) (195.1)
Other Comprehensive Income (Loss), Net of Taxes                 (9.8) (16.6) 21.2
Comprehensive Income                 (276.3) (237.5) (173.9)
Less: Comprehensive income attributable to the non-controlling interests                 (0.5) (0.3)  
Comprehensive income attributable to Penske Automotive Group common stockholders                 (275.8) (237.2) (173.9)
Reportable legal entities | Penske Automotive Group
                     
Condensed consolidating statement of income                      
Selling, general and administrative expenses                 21.4 19.4 19.0
Depreciation                 1.8 1.3 1.3
Operating income                 (23.2) (20.7) (20.3)
Floor plan interest expense                 (9.6) (8.6) (1.4)
Other interest expense                 (26.1) (29.5) (25.4)
Debt discount amortization                     (1.7)
Equity in earnings of affiliates                 25.5 24.0 23.0
Debt redemption costs                   (17.8)  
Equity in earnings of subsidiaries                 404.5 338.7 269.7
Income from continuing operations before income taxes                 371.1 286.1 243.9
Income taxes                 (123.2) (93.4) (70.7)
Income from continuing operations                 247.9 192.7 173.2
Loss from discontinued operations, net of tax                 (3.7) (7.1) 3.7
Net income                 244.2 185.6 176.9
Other Comprehensive Income (Loss), Net of Taxes                 18.9 17.6 (24.1)
Comprehensive Income                 263.1 203.2 152.8
Less: Comprehensive income attributable to the non-controlling interests                 0.5 0.3  
Comprehensive income attributable to Penske Automotive Group common stockholders                 262.6 202.9 152.8
Reportable legal entities | Guarantor Subsidiaries
                     
Condensed consolidating statement of income                      
Revenues                 8,620.1 7,656.6 6,496.3
Cost of sales                 7,228.1 6,444.6 5,414.3
Gross profit                 1,392.0 1,212.0 1,082.0
Selling, general and administrative expenses                 1,060.1 938.5 863.3
Depreciation                 35.2 28.6 25.1
Operating income                 296.7 244.9 193.6
Floor plan interest expense                 (19.7) (16.5) (13.6)
Other interest expense                 (4.3) (0.4) (1.0)
Income from continuing operations before income taxes                 272.7 228.0 179.0
Income taxes                 (99.7) (86.4) (51.9)
Income from continuing operations                 173.0 141.6 127.1
Loss from discontinued operations, net of tax                 2.1 1.5 4.8
Net income                 175.1 143.1 131.9
Other Comprehensive Income (Loss), Net of Taxes                 4.0 1.0 (9.6)
Comprehensive Income                 179.1 144.1 122.3
Comprehensive income attributable to Penske Automotive Group common stockholders                 179.1 144.1 122.3
Reportable legal entities | Non-Guarantor Subsidiaries
                     
Condensed consolidating statement of income                      
Revenues                 5,943.8 5,300.7 4,430.1
Cost of sales                 5,097.2 4,526.7 3,779.5
Gross profit                 846.6 774.0 650.6
Selling, general and administrative expenses                 663.1 612.6 512.3
Depreciation                 24.1 23.0 19.4
Operating income                 159.4 138.4 118.9
Floor plan interest expense                 (14.0) (13.0) (11.6)
Other interest expense                 (17.3) (16.7) (17.7)
Equity in earnings of affiliates                 5.2 3.6 2.4
Income from continuing operations before income taxes                 133.3 112.3 92.0
Income taxes                 (34.6) (24.3) (26.3)
Income from continuing operations                 98.7 88.0 65.7
Loss from discontinued operations, net of tax                 (5.8) (8.6) (1.1)
Net income                 92.9 79.4 64.6
Other Comprehensive Income (Loss), Net of Taxes                 5.8 15.6 (11.6)
Comprehensive Income                 98.7 95.0 53.0
Less: Comprehensive income attributable to the non-controlling interests                 2.0 1.9 1.4
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 96.7 $ 93.1 $ 51.6