XML 104 R79.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information (Details 2) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed consolidating statement of income                      
Revenue $ 4,921.3 $ 4,960.1 $ 4,920.6 $ 4,482.9 $ 4,425.6 $ 4,396.7 $ 4,384.5 $ 4,025.2 $ 19,284.9 $ 17,232.0 $ 14,482.5
Cost of sales                 16,417.4 14,652.8 12,281.5
Gross profit 717.1 729.2 731.3 689.9 660.1 647.6 656.4 615.1 2,867.5 2,579.2 2,201.0
Selling, general and administrative expenses                 2,223.0 2,008.6 1,711.6
Depreciation                 78.0 70.2 59.6
Operating income                 566.5 500.4 429.8
Floor plan interest expense                 (44.5) (46.5) (43.4)
Other interest expense                 (69.4) (52.8) (45.3)
Gain on investment                   16.0  
Equity in earnings of affiliates                 39.3 40.8 30.7
Income from continuing operations before income taxes                 491.9 457.9 371.8
Income taxes                 (158.0) (153.1) (123.3)
Income from continuing operations                 333.9 304.8 248.5
(Loss) income from discontinued operations, net of tax                 (3.5) (14.7) (2.8)
Net income $ 71.3 $ 87.5 $ 95.7 $ 75.9 $ 73.2 $ 75.1 $ 73.9 $ 67.9 330.4 290.1 245.7
Other comprehensive income (loss), net of tax                 (70.3) (66.2) 18.9
Comprehensive income                 260.1 223.9 264.6
Less: Comprehensive income attributable to non-controlling interests                 3.2 2.1 2.0
Comprehensive income attributable to Penske Automotive Group common stockholders                 256.9 221.8 262.6
Eliminations                      
Condensed consolidating statement of income                      
Equity in earnings of subsidiaries                 (527.0) (473.2) (406.1)
Income from continuing operations before income taxes                 (527.0) (473.2) (406.1)
Income taxes                 170.5 157.9 135.0
Income from continuing operations                 (356.5) (315.3) (271.1)
(Loss) income from discontinued operations, net of tax                 4.0 16.8 4.6
Net income                 (352.5) (298.5) (266.5)
Other comprehensive income (loss), net of tax                 62.9 62.5 (9.8)
Comprehensive income                 (289.6) (236.0) (276.3)
Less: Comprehensive income attributable to non-controlling interests                 1.1 1.4 (0.5)
Comprehensive income attributable to Penske Automotive Group common stockholders                 (290.7) (237.4) (275.8)
Reportable legal entities | Penske Automotive Group                      
Condensed consolidating statement of income                      
Selling, general and administrative expenses                 23.6 28.7 21.4
Depreciation                 1.6 1.3 1.8
Operating income                 (25.2) (30.0) (23.2)
Floor plan interest expense                 (2.8) (10.4) (9.6)
Other interest expense                 (45.6) (29.8) (26.1)
Gain on investment                   16.0  
Equity in earnings of affiliates                 34.8 36.5 25.5
Equity in earnings of subsidiaries                 527.0 473.2 406.1
Income from continuing operations before income taxes                 488.2 455.5 372.7
Income taxes                 (158.0) (152.0) (123.9)
Income from continuing operations                 330.2 303.5 248.8
(Loss) income from discontinued operations, net of tax                 (4.0) (16.8) (4.6)
Net income                 326.2 286.7 244.2
Other comprehensive income (loss), net of tax                 (70.3) (66.2) 18.9
Comprehensive income                 255.9 220.5 263.1
Less: Comprehensive income attributable to non-controlling interests                 (1.1) (1.4) 0.5
Comprehensive income attributable to Penske Automotive Group common stockholders                 257.0 221.9 262.6
Reportable legal entities | Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenue                 10,152.4 9,589.0 8,534.2
Cost of sales                 8,582.4 8,092.5 7,178.5
Gross profit                 1,570.0 1,496.5 1,355.7
Selling, general and administrative expenses                 1,193.0 1,133.9 1,025.9
Depreciation                 42.0 37.8 33.8
Operating income                 335.0 324.8 296.0
Floor plan interest expense                 (22.0) (20.7) (19.5)
Other interest expense                 (5.3) (5.0) (1.9)
Income from continuing operations before income taxes                 307.7 299.1 274.6
Income taxes                 (117.4) (110.3) (100.4)
Income from continuing operations                 190.3 188.8 174.2
(Loss) income from discontinued operations, net of tax                 (1.4) (2.4) 0.9
Net income                 188.9 186.4 175.1
Other comprehensive income (loss), net of tax                   4.7 4.0
Comprehensive income                 188.9 191.1 179.1
Comprehensive income attributable to Penske Automotive Group common stockholders                 188.9 191.1 179.1
Reportable legal entities | Non-Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenue                 9,132.5 7,643.0 5,948.3
Cost of sales                 7,835.0 6,560.3 5,103.0
Gross profit                 1,297.5 1,082.7 845.3
Selling, general and administrative expenses                 1,006.4 846.0 664.3
Depreciation                 34.4 31.1 24.0
Operating income                 256.7 205.6 157.0
Floor plan interest expense                 (19.7) (15.4) (14.3)
Other interest expense                 (18.5) (18.0) (17.3)
Equity in earnings of affiliates                 4.5 4.3 5.2
Income from continuing operations before income taxes                 223.0 176.5 130.6
Income taxes                 (53.1) (48.7) (34.0)
Income from continuing operations                 169.9 127.8 96.6
(Loss) income from discontinued operations, net of tax                 (2.1) (12.3) (3.7)
Net income                 167.8 115.5 92.9
Other comprehensive income (loss), net of tax                 (62.9) (67.2) 5.8
Comprehensive income                 104.9 48.3 98.7
Less: Comprehensive income attributable to non-controlling interests                 3.2 2.1 2.0
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 101.7 $ 46.2 $ 96.7