XML 61 R50.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed consolidating statement of income        
Revenues $ 5,383.4 $ 5,254.1 $ 10,464.5 $ 10,078.7
Cost of sales 4,566.1 4,482.8 8,872.9 8,583.6
Gross profit 817.3 771.3 1,591.6 1,495.1
Selling, general and administrative expenses 622.0 582.7 1,223.7 1,141.6
Depreciation 23.3 24.5 45.7 45.3
Operating income 172.0 164.1 322.2 308.2
Floor plan interest expense (15.5) (13.1) (29.2) (25.9)
Other interest expense (26.4) (19.5) (51.4) (36.7)
Equity in earnings of affiliates 26.8 12.0 40.0 17.5
Income from continuing operations before income taxes 156.9 143.5 281.6 263.1
Income taxes (50.2) (47.3) (91.3) (86.7)
Income from continuing operations 106.7 96.2 190.3 176.4
Income (loss) from discontinued operations, net of tax 0.2 (1.2) (0.4) (1.2)
Net income 106.9 95.0 189.9 175.2
Other comprehensive income (loss), net of tax 40.5 (55.5) 66.6 (54.3)
Comprehensive income 147.4 39.5 256.5 120.9
Less: Comprehensive income attributable to non-controlling interests 2.4 0.8 3.2 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders 145.0 38.7 253.3 117.7
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (156.6) (149.9) (292.3) (285.0)
Income from continuing operations before income taxes (156.6) (149.9) (292.3) (285.0)
Income taxes 50.3 49.9 95.2 94.7
Income from continuing operations (106.3) (100.0) (197.1) (190.3)
Income (loss) from discontinued operations, net of tax (0.2) 1.2 0.4 1.3
Net income (106.5) (98.8) (196.7) (189.0)
Other comprehensive income (loss), net of tax (37.6) 55.7 (61.1) 56.0
Comprehensive income (144.1) (43.1) (257.8) (133.0)
Less: Comprehensive income attributable to non-controlling interests (1.6) 0.7 (2.0) (0.8)
Comprehensive income attributable to Penske Automotive Group common stockholders (142.5) (43.8) (255.8) (132.2)
Reportable legal entities | Penske Automotive Group        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.2 5.2 12.2 11.3
Depreciation 0.4 0.4 0.8 0.8
Operating income (6.6) (5.6) (13.0) (12.1)
Floor plan interest expense (1.1) (0.5) (2.1) (1.3)
Other interest expense (17.8) (12.3) (34.3) (25.6)
Equity in earnings of affiliates 25.2 10.5 37.7 14.7
Equity in earnings of subsidiaries 156.6 149.9 292.3 285.0
Income from continuing operations before income taxes 156.3 142.0 280.6 260.7
Income taxes (50.2) (47.3) (91.3) (86.7)
Income from continuing operations 106.1 94.7 189.3 174.0
Income (loss) from discontinued operations, net of tax 0.2 (1.2) (0.4) (1.3)
Net income 106.3 93.5 188.9 172.7
Other comprehensive income (loss), net of tax 40.5 (55.5) 66.6 (54.3)
Comprehensive income 146.8 38.0 255.5 118.4
Less: Comprehensive income attributable to non-controlling interests 1.6 (0.7) 2.0 0.8
Comprehensive income attributable to Penske Automotive Group common stockholders 145.2 38.7 253.5 117.6
Reportable legal entities | Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 3,034.8 2,868.6 5,702.7 5,257.8
Cost of sales 2,550.4 2,429.3 4,781.6 4,435.5
Gross profit 484.4 439.3 921.1 822.3
Selling, general and administrative expenses 344.5 326.3 682.9 622.1
Depreciation 13.2 11.7 25.9 22.5
Operating income 126.7 101.3 212.3 177.7
Floor plan interest expense (9.7) (7.7) (18.1) (14.4)
Other interest expense (2.2) (1.9) (4.3) (0.6)
Income from continuing operations before income taxes 114.8 91.7 189.9 162.7
Income taxes (41.2) (36.7) (73.8) (65.9)
Income from continuing operations 73.6 55.0 116.1 96.8
Income (loss) from discontinued operations, net of tax 0.2 (1.2) (0.4) (1.1)
Net income 73.8 53.8 115.7 95.7
Comprehensive income 73.8 53.8 115.7 95.7
Less: Comprehensive income attributable to non-controlling interests   0.1   0.1
Comprehensive income attributable to Penske Automotive Group common stockholders 73.8 53.7 115.7 95.6
Reportable legal entities | Non-Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 2,348.6 2,385.5 4,761.8 4,820.9
Cost of sales 2,015.7 2,053.5 4,091.3 4,148.1
Gross profit 332.9 332.0 670.5 672.8
Selling, general and administrative expenses 271.3 251.2 528.6 508.2
Depreciation 9.7 12.4 19.0 22.0
Operating income 51.9 68.4 122.9 142.6
Floor plan interest expense (4.7) (4.9) (9.0) (10.2)
Other interest expense (6.4) (5.3) (12.8) (10.5)
Equity in earnings of affiliates 1.6 1.5 2.3 2.8
Income from continuing operations before income taxes 42.4 59.7 103.4 124.7
Income taxes (9.1) (13.2) (21.4) (28.8)
Income from continuing operations 33.3 46.5 82.0 95.9
Income (loss) from discontinued operations, net of tax       (0.1)
Net income 33.3 46.5 82.0 95.8
Other comprehensive income (loss), net of tax 37.6 (55.7) 61.1 (56.0)
Comprehensive income 70.9 (9.2) 143.1 39.8
Less: Comprehensive income attributable to non-controlling interests 2.4 0.7 3.2 3.1
Comprehensive income attributable to Penske Automotive Group common stockholders $ 68.5 $ (9.9) $ 139.9 $ 36.7