XML 61 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed consolidating statement of income        
Revenues $ 5,524.4 $ 5,152.0 $ 15,988.9 $ 15,230.7
Cost of sales 4,701.8 4,407.8 13,574.7 12,991.4
Gross profit 822.6 744.2 2,414.2 2,239.3
Selling, general and administrative expenses 646.1 581.2 1,869.8 1,722.8
Depreciation 24.3 21.5 70.0 66.8
Operating income 152.2 141.5 474.4 449.7
Floor plan interest expense (16.4) (11.9) (45.6) (37.8)
Other interest expense (27.8) (25.1) (79.2) (61.8)
Equity in earnings of affiliates 30.9 25.6 70.9 43.1
Income from continuing operations before income taxes 138.9 130.1 420.5 393.2
Income taxes (44.7) (41.7) (136.0) (128.4)
Income from continuing operations 94.2 88.4 284.5 264.8
Income (loss) from discontinued operations, net of tax 0.1 0.1 (0.3) (1.1)
Net income 94.3 88.5 284.2 263.7
Other comprehensive income (loss), net of tax 35.3 (10.8) 101.9 (65.1)
Comprehensive income 129.6 77.7 386.1 198.6
Less: Comprehensive income attributable to non-controlling interests 0.6 1.3 3.8 4.5
Comprehensive income attributable to Penske Automotive Group common stockholders 129.0 76.4 382.3 194.1
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (136.3) (127.8) (428.6) (412.8)
Income from continuing operations before income taxes (136.3) (127.8) (428.6) (412.8)
Income taxes 43.8 41.4 139.0 136.1
Income from continuing operations (92.5) (86.4) (289.6) (276.7)
Income (loss) from discontinued operations, net of tax (0.1) (0.1) 0.3 1.1
Net income (92.6) (86.5) (289.3) (275.6)
Other comprehensive income (loss), net of tax (31.9) 10.2 (93.0) 66.2
Comprehensive income (124.5) (76.3) (382.3) (209.4)
Less: Comprehensive income attributable to non-controlling interests (0.8) (0.3) (2.8) (1.1)
Comprehensive income attributable to Penske Automotive Group common stockholders (123.7) (76.0) (379.5) (208.3)
Reportable legal entities | Penske Automotive Group        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.3 3.9 18.5 15.2
Depreciation 0.4 0.5 1.2 1.3
Operating income (6.7) (4.4) (19.7) (16.5)
Floor plan interest expense (1.3) (0.7) (3.4) (2.0)
Other interest expense (19.8) (18.0) (54.1) (43.6)
Equity in earnings of affiliates 30.5 24.4 68.2 39.1
Equity in earnings of subsidiaries 136.3 127.8 428.6 412.8
Income from continuing operations before income taxes 139.0 129.1 419.6 389.8
Income taxes (44.7) (41.7) (136.0) (128.4)
Income from continuing operations 94.3 87.4 283.6 261.4
Income (loss) from discontinued operations, net of tax 0.1 0.1 (0.3) (1.1)
Net income 94.4 87.5 283.3 260.3
Other comprehensive income (loss), net of tax 35.3 (10.8) 101.9 (65.1)
Comprehensive income 129.7 76.7 385.2 195.2
Less: Comprehensive income attributable to non-controlling interests 0.8 0.3 2.8 1.1
Comprehensive income attributable to Penske Automotive Group common stockholders 128.9 76.4 382.4 194.1
Reportable legal entities | Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 3,047.0 2,896.9 8,749.7 8,113.9
Cost of sales 2,570.2 2,457.1 7,351.8 6,856.0
Gross profit 476.8 439.8 1,397.9 1,257.9
Selling, general and administrative expenses 354.4 337.3 1,037.3 955.8
Depreciation 13.4 12.4 39.3 34.8
Operating income 109.0 90.1 321.3 267.3
Floor plan interest expense (9.8) (7.1) (27.9) (21.3)
Other interest expense (2.3) (2.2) (6.6) (2.8)
Income from continuing operations before income taxes 96.9 80.8 286.8 243.2
Income taxes (36.0) (32.2) (109.8) (97.9)
Income from continuing operations 60.9 48.6 177.0 145.3
Income (loss) from discontinued operations, net of tax 0.1 0.1 (0.3) (1.0)
Net income 61.0 48.7 176.7 144.3
Comprehensive income 61.0 48.7 176.7 144.3
Comprehensive income attributable to Penske Automotive Group common stockholders 61.0 48.7 176.7 144.3
Reportable legal entities | Non-Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenues 2,477.4 2,255.1 7,239.2 7,116.8
Cost of sales 2,131.6 1,950.7 6,222.9 6,135.4
Gross profit 345.8 304.4 1,016.3 981.4
Selling, general and administrative expenses 285.4 240.0 814.0 751.8
Depreciation 10.5 8.6 29.5 30.7
Operating income 49.9 55.8 172.8 198.9
Floor plan interest expense (5.3) (4.1) (14.3) (14.5)
Other interest expense (5.7) (4.9) (18.5) (15.4)
Equity in earnings of affiliates 0.4 1.2 2.7 4.0
Income from continuing operations before income taxes 39.3 48.0 142.7 173.0
Income taxes (7.8) (9.2) (29.2) (38.2)
Income from continuing operations 31.5 38.8 113.5 134.8
Income (loss) from discontinued operations, net of tax       (0.1)
Net income 31.5 38.8 113.5 134.7
Other comprehensive income (loss), net of tax 31.9 (10.2) 93.0 (66.2)
Comprehensive income 63.4 28.6 206.5 68.5
Less: Comprehensive income attributable to non-controlling interests 0.6 1.3 3.8 4.5
Comprehensive income attributable to Penske Automotive Group common stockholders $ 62.8 $ 27.3 $ 202.7 $ 64.0