XML 22 R52.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Information (Details 2) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed consolidating statement of income        
Revenue $ 4,904.4 $ 4,370.5 $ 9,375.5 $ 8,385.7
Cost of sales 4,174.8 3,715.7 7,957.2 7,116.9
Gross profit 729.6 654.8 1,418.3 1,268.8
Selling, general and administrative expenses 551.3 502.0 1,085.8 979.2
Depreciation 19.2 17.0 37.8 33.1
Operating income 159.1 135.8 294.7 256.5
Floor plan interest expense (11.0) (11.6) (21.1) (22.7)
Other interest expense (16.4) (12.4) (32.7) (24.8)
Equity in earnings of affiliates 12.0 10.9 18.7 16.0
Income from continuing operations before income taxes 143.7 122.7 259.6 225.0
Income taxes (47.6) (41.2) (86.4) (75.9)
Income from continuing operations 96.1 81.5 173.2 149.1
(Loss) income from discontinued operations, net of tax (0.4) (7.6) (1.6) (7.3)
Net income 95.7 73.9 171.6 141.8
Other comprehensive income (loss), net of taxes 38.3 18.8 (16.8) 25.0
Comprehensive income 134.0 92.7 154.8 166.8
Less: Comprehensive income attributable to non-controlling interests 1.5 0.9 1.6 1.1
Comprehensive income attributable to Penske Automotive Group common stockholders 132.5 91.8 153.2 165.7
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (148.4) (128.3) (275.4) (241.7)
Income from continuing operations before income taxes (148.4) (128.3) (275.4) (241.7)
Income taxes 49.8 43.4 92.6 82.0
Income from continuing operations (98.6) (84.9) (182.8) (159.7)
(Loss) income from discontinued operations, net of tax 0.4 7.6 1.6 7.3
Net income (98.2) (77.3) (181.2) (152.4)
Other comprehensive income (loss), net of taxes (37.5) (18.4) 14.8 (25.2)
Comprehensive income (135.7) (95.7) (166.4) (177.6)
Less: Comprehensive income attributable to non-controlling interests 0.2   0.8 0.2
Comprehensive income attributable to Penske Automotive Group common stockholders (135.9) (95.7) (167.2) (177.8)
Reportable legal entities | Penske Automotive Group        
Condensed consolidating statement of income        
Selling, general and administrative expenses 5.6 5.9 12.3 11.7
Depreciation 0.4 0.3 0.8 0.6
Operating income (6.0) (6.2) (13.1) (12.3)
Floor plan interest expense (0.7) (2.4) (1.4) (4.8)
Other interest expense (10.2) (7.4) (20.0) (14.5)
Equity in earnings of affiliates 10.5 9.4 16.3 13.6
Equity in earnings of subsidiaries 148.4 128.3 275.4 241.7
Income from continuing operations before income taxes 142.0 121.7 257.2 223.7
Income taxes (47.6) (41.2) (86.4) (76.0)
Income from continuing operations 94.4 80.5 170.8 147.7
(Loss) income from discontinued operations, net of tax (0.4) (7.6) (1.6) (7.3)
Net income 94.0 72.9 169.2 140.4
Other comprehensive income (loss), net of taxes 38.3 18.8 (16.8) 25.0
Comprehensive income 132.3 91.7 152.4 165.4
Less: Comprehensive income attributable to non-controlling interests (0.2)   (0.8) (0.2)
Comprehensive income attributable to Penske Automotive Group common stockholders 132.5 91.7 153.2 165.6
Reportable legal entities | Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenue 2,609.0 2,454.3 4,957.3 4,612.1
Cost of sales 2,203.6 2,064.7 4,175.2 3,875.7
Gross profit 405.4 389.6 782.1 736.4
Selling, general and administrative expenses 300.1 292.8 593.3 570.2
Depreciation 10.4 9.4 20.6 18.3
Operating income 94.9 87.4 168.2 147.9
Floor plan interest expense (5.6) (5.3) (10.8) (10.3)
Other interest expense (1.4) (0.4) (2.7) (0.9)
Income from continuing operations before income taxes 87.9 81.7 154.7 136.7
Income taxes (34.1) (28.0) (62.4) (52.6)
Income from continuing operations 53.8 53.7 92.3 84.1
(Loss) income from discontinued operations, net of tax (0.2)   (1.3) 5.8
Net income 53.6 53.7 91.0 89.9
Other comprehensive income (loss), net of taxes   1.5   (0.9)
Comprehensive income 53.6 55.2 91.0 89.0
Comprehensive income attributable to Penske Automotive Group common stockholders 53.6 55.2 91.0 89.0
Reportable legal entities | Non-Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenue 2,295.4 1,916.2 4,418.2 3,773.6
Cost of sales 1,971.2 1,651.0 3,782.0 3,241.2
Gross profit 324.2 265.2 636.2 532.4
Selling, general and administrative expenses 245.6 203.3 480.2 397.3
Depreciation 8.4 7.3 16.4 14.2
Operating income 70.2 54.6 139.6 120.9
Floor plan interest expense (4.7) (3.9) (8.9) (7.6)
Other interest expense (4.8) (4.6) (10.0) (9.4)
Equity in earnings of affiliates 1.5 1.5 2.4 2.4
Income from continuing operations before income taxes 62.2 47.6 123.1 106.3
Income taxes (15.7) (15.4) (30.2) (29.3)
Income from continuing operations 46.5 32.2 92.9 77.0
(Loss) income from discontinued operations, net of tax (0.2) (7.6) (0.3) (13.1)
Net income 46.3 24.6 92.6 63.9
Other comprehensive income (loss), net of taxes 37.5 16.9 (14.8) 26.1
Comprehensive income 83.8 41.5 77.8 90.0
Less: Comprehensive income attributable to non-controlling interests 1.5 0.9 1.6 1.1
Comprehensive income attributable to Penske Automotive Group common stockholders $ 82.3 $ 40.6 $ 76.2 $ 88.9