XML 63 R50.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed consolidating statement of income        
Revenues $ 5,254.1 $ 4,920.6 $ 10,078.7 $ 9,403.5
Cost of sales 4,482.8 4,189.3 8,583.6 7,982.3
Gross profit 771.3 731.3 1,495.1 1,421.2
Selling, general and administrative expenses 582.7 553.1 1,141.6 1,088.9
Depreciation 24.5 19.3 45.3 37.9
Operating income 164.1 158.9 308.2 294.4
Floor plan interest expense (13.1) (11.0) (25.9) (21.3)
Other interest expense (19.5) (16.4) (36.7) (32.7)
Equity in earnings of affiliates 12.0 12.0 17.5 18.7
Income from continuing operations before income taxes 143.5 143.5 263.1 259.1
Income taxes (47.3) (47.7) (86.7) (86.5)
Income from continuing operations 96.2 95.8 176.4 172.6
(Loss) income from discontinued operations, net of tax (1.2) (0.1) (1.2) (1.0)
Net income 95.0 95.7 175.2 171.6
Other comprehensive income (loss), net of tax (55.5) 38.3 (54.3) (16.8)
Comprehensive income 39.5 134.0 120.9 154.8
Less: Comprehensive income attributable to non-controlling interests 0.8 1.5 3.2 1.6
Comprehensive income attributable to Penske Automotive Group common stockholders 38.7 132.5 117.7 153.2
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (149.9) (148.4) (285.0) (275.4)
Income from continuing operations before income taxes (149.9) (148.4) (285.0) (275.4)
Income taxes 49.9 49.7 94.7 92.5
Income from continuing operations (100.0) (98.7) (190.3) (182.9)
(Loss) income from discontinued operations, net of tax 1.2 0.4 1.3 1.6
Net income (98.8) (98.3) (189.0) (181.3)
Other comprehensive income (loss), net of tax 55.7 (37.5) 56.0 14.8
Comprehensive income (43.1) (135.8) (133.0) (166.5)
Less: Comprehensive income attributable to non-controlling interests 0.7 0.2 (0.8) 0.8
Comprehensive income attributable to Penske Automotive Group common stockholders (43.8) (136.0) (132.2) (167.3)
Reportable legal entities | Penske Automotive Group        
Condensed consolidating statement of income        
Selling, general and administrative expenses 5.2 5.6 11.3 12.3
Depreciation 0.4 0.4 0.8 0.8
Operating income (5.6) (6.0) (12.1) (13.1)
Floor plan interest expense (0.5) (0.7) (1.3) (1.4)
Other interest expense (12.3) (10.2) (25.6) (20.0)
Equity in earnings of affiliates 10.5 10.5 14.7 16.3
Equity in earnings of subsidiaries 149.9 148.4 285.0 275.4
Income from continuing operations before income taxes 142.0 142.0 260.7 257.2
Income taxes (47.3) (47.7) (86.7) (86.5)
Income from continuing operations 94.7 94.3 174.0 170.7
(Loss) income from discontinued operations, net of tax (1.2) (0.4) (1.3) (1.6)
Net income 93.5 93.9 172.7 169.1
Other comprehensive income (loss), net of tax (55.5) 38.3 (54.3) (16.8)
Comprehensive income 38.0 132.2 118.4 152.3
Less: Comprehensive income attributable to non-controlling interests (0.7) (0.2) 0.8 (0.8)
Comprehensive income attributable to Penske Automotive Group common stockholders 38.7 132.4 117.6 153.1
Reportable legal entities | Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 2,868.6 2,609.0 5,257.8 4,957.3
Cost of sales 2,429.3 2,203.6 4,435.5 4,175.2
Gross profit 439.3 405.4 822.3 782.1
Selling, general and administrative expenses 326.3 300.1 622.1 593.3
Depreciation 11.7 10.4 22.5 20.6
Operating income 101.3 94.9 177.7 168.2
Floor plan interest expense (7.7) (5.6) (14.4) (10.8)
Other interest expense (1.9) (1.4) (0.6) (2.7)
Income from continuing operations before income taxes 91.7 87.9 162.7 154.7
Income taxes (36.7) (34.1) (65.9) (62.4)
Income from continuing operations 55.0 53.8 96.8 92.3
(Loss) income from discontinued operations, net of tax (1.2) (0.1) (1.1) (1.2)
Net income 53.8 53.7 95.7 91.1
Comprehensive income 53.8 53.7 95.7 91.1
Less: Comprehensive income attributable to non-controlling interests 0.1   0.1  
Comprehensive income attributable to Penske Automotive Group common stockholders 53.7 53.7 95.6 91.1
Reportable legal entities | Non-Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 2,385.5 2,311.6 4,820.9 4,446.2
Cost of sales 2,053.5 1,985.7 4,148.1 3,807.1
Gross profit 332.0 325.9 672.8 639.1
Selling, general and administrative expenses 251.2 247.4 508.2 483.3
Depreciation 12.4 8.5 22.0 16.5
Operating income 68.4 70.0 142.6 139.3
Floor plan interest expense (4.9) (4.7) (10.2) (9.1)
Other interest expense (5.3) (4.8) (10.5) (10.0)
Equity in earnings of affiliates 1.5 1.5 2.8 2.4
Income from continuing operations before income taxes 59.7 62.0 124.7 122.6
Income taxes (13.2) (15.6) (28.8) (30.1)
Income from continuing operations 46.5 46.4 95.9 92.5
(Loss) income from discontinued operations, net of tax     (0.1) 0.2
Net income 46.5 46.4 95.8 92.7
Other comprehensive income (loss), net of tax (55.7) 37.5 (56.0) (14.8)
Comprehensive income (9.2) 83.9 39.8 77.9
Less: Comprehensive income attributable to non-controlling interests 0.7 1.5 3.1 1.6
Comprehensive income attributable to Penske Automotive Group common stockholders $ (9.9) $ 82.4 $ 36.7 $ 76.3