XML 103 R83.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed consolidating statement of income                      
Revenues $ 4,887.8 $ 5,152.0 $ 5,254.1 $ 4,824.6 $ 4,921.3 $ 4,960.1 $ 4,920.6 $ 4,482.9 $ 20,118.5 $ 19,284.9 $ 17,232.0
Cost of sales                 17,151.9 16,417.4 14,652.8
Gross profit 727.3 744.2 771.3 723.8 717.1 729.2 731.3 689.9 2,966.6 2,867.5 2,579.2
Selling, general and administrative expenses                 2,302.0 2,223.0 2,008.6
Depreciation                 89.7 78.0 70.2
Operating income                 574.9 566.5 500.4
Floor plan interest expense                 (50.9) (44.5) (46.5)
Other interest expense                 (85.4) (69.4) (52.8)
Gain on investment                     16.0
Equity in earnings of affiliates                 69.5 39.3 40.8
Income from continuing operations before income taxes                 508.1 491.9 457.9
Income taxes                 (160.7) (158.0) (153.1)
Income from continuing operations                 347.4 333.9 304.8
(Loss) income from discontinued operations, net of tax                 (1.0) (3.5) (14.7)
Net income $ 82.7 $ 88.5 $ 95.0 $ 80.2 $ 71.3 $ 87.5 $ 95.7 $ 75.9 346.4 330.4 290.1
Other comprehensive income (loss), net of tax                 (129.0) (70.3) (66.2)
Comprehensive income                 217.4 260.1 223.9
Less: Comprehensive income attributable to non-controlling interests                 2.7 3.2 2.1
Comprehensive income attributable to Penske Automotive Group common stockholders                 214.7 256.9 221.8
Eliminations                      
Condensed consolidating statement of income                      
Equity in earnings of subsidiaries                 (523.3) (527.0) (473.2)
Income from continuing operations before income taxes                 (523.3) (527.0) (473.2)
Income taxes                 166.6 170.5 157.9
Income from continuing operations                 (356.7) (356.5) (315.3)
(Loss) income from discontinued operations, net of tax                 1.0 4.0 16.8
Net income                 (355.7) (352.5) (298.5)
Other comprehensive income (loss), net of tax                 123.9 62.9 62.5
Comprehensive income                 (231.8) (289.6) (236.0)
Less: Comprehensive income attributable to non-controlling interests                 0.8 1.1 1.4
Comprehensive income attributable to Penske Automotive Group common stockholders                 (232.6) (290.7) (237.4)
Reportable legal entities | Penske Automotive Group                      
Condensed consolidating statement of income                      
Selling, general and administrative expenses                 19.2 23.6 28.7
Depreciation                 1.7 1.6 1.3
Operating income                 (20.9) (25.2) (30.0)
Floor plan interest expense                 (3.0) (2.8) (10.4)
Other interest expense                 (59.2) (45.6) (29.8)
Gain on investment                     16.0
Equity in earnings of affiliates                 64.6 34.8 36.5
Equity in earnings of subsidiaries                 523.3 527.0 473.2
Income from continuing operations before income taxes                 504.8 488.2 455.5
Income taxes                 (160.7) (158.0) (152.0)
Income from continuing operations                 344.1 330.2 303.5
(Loss) income from discontinued operations, net of tax                 (1.0) (4.0) (16.8)
Net income                 343.1 326.2 286.7
Other comprehensive income (loss), net of tax                 (129.0) (70.3) (66.2)
Comprehensive income                 214.1 255.9 220.5
Less: Comprehensive income attributable to non-controlling interests                 (0.8) (1.1) (1.4)
Comprehensive income attributable to Penske Automotive Group common stockholders                 214.9 257.0 221.9
Reportable legal entities | Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenues                 10,946.2 10,152.4 9,589.0
Cost of sales                 9,251.8 8,582.4 8,092.5
Gross profit                 1,694.4 1,570.0 1,496.5
Selling, general and administrative expenses                 1,284.4 1,193.0 1,133.9
Depreciation                 47.3 42.0 37.8
Operating income                 362.7 335.0 324.8
Floor plan interest expense                 (29.1) (22.0) (20.7)
Other interest expense                 (5.1) (5.3) (5.0)
Income from continuing operations before income taxes                 328.5 307.7 299.1
Income taxes                 (124.4) (117.4) (110.3)
Income from continuing operations                 204.1 190.3 188.8
(Loss) income from discontinued operations, net of tax                 (0.9) (1.4) (2.4)
Net income                 203.2 188.9 186.4
Other comprehensive income (loss), net of tax                     4.7
Comprehensive income                 203.2 188.9 191.1
Comprehensive income attributable to Penske Automotive Group common stockholders                 203.2 188.9 191.1
Reportable legal entities | Non-Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenues                 9,172.3 9,132.5 7,643.0
Cost of sales                 7,900.1 7,835.0 6,560.3
Gross profit                 1,272.2 1,297.5 1,082.7
Selling, general and administrative expenses                 998.4 1,006.4 846.0
Depreciation                 40.7 34.4 31.1
Operating income                 233.1 256.7 205.6
Floor plan interest expense                 (18.8) (19.7) (15.4)
Other interest expense                 (21.1) (18.5) (18.0)
Equity in earnings of affiliates                 4.9 4.5 4.3
Income from continuing operations before income taxes                 198.1 223.0 176.5
Income taxes                 (42.2) (53.1) (48.7)
Income from continuing operations                 155.9 169.9 127.8
(Loss) income from discontinued operations, net of tax                 (0.1) (2.1) (12.3)
Net income                 155.8 167.8 115.5
Other comprehensive income (loss), net of tax                 (123.9) (62.9) (67.2)
Comprehensive income                 31.9 104.9 48.3
Less: Comprehensive income attributable to non-controlling interests                 2.7 3.2 2.1
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 29.2 $ 101.7 $ 46.2