XML 105 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed consolidating statement of income                      
Revenues $ 5,398.0 $ 5,524.4 $ 5,383.4 $ 5,081.1 $ 4,887.8 $ 5,152.0 $ 5,254.1 $ 4,824.6 $ 21,386.9 $ 20,118.5 $ 19,284.9
Cost of sales                 18,164.4 17,151.9 16,417.4
Gross profit 808.3 822.6 817.3 774.3 727.3 744.2 771.3 723.8 3,222.5 2,966.6 2,867.5
Selling, general and administrative expenses                 2,516.0 2,302.0 2,223.0
Depreciation                 95.1 89.7 78.0
Operating income                 611.4 574.9 566.5
Floor plan interest expense                 (63.4) (50.9) (44.5)
Other interest expense                 (107.4) (85.4) (69.4)
Equity in earnings of affiliates                 107.6 69.5 39.3
Income from continuing operations before income taxes                 548.2 508.1 491.9
Income taxes                 64.8 (160.7) (158.0)
Income from continuing operations                 613.0 347.4 333.9
(Loss) income from discontinued operations, net of tax                 (0.2) (1.0) (3.5)
Net income $ 328.6 $ 94.3 $ 106.9 $ 83.0 $ 82.7 $ 88.5 $ 95.0 $ 80.2 612.8 346.4 330.4
Other comprehensive income (loss), net of tax                 107.4 (129.0) (70.3)
Comprehensive income                 720.2 217.4 260.1
Less: Comprehensive income attributable to non-controlling interests                 2.7 2.7 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders                 717.5 214.7 256.9
Eliminations                      
Condensed consolidating statement of income                      
Equity in earnings of subsidiaries                 (550.6) (523.3) (527.0)
Income from continuing operations before income taxes                 (550.6) (523.3) (527.0)
Income taxes                 (64.8) 166.6 170.5
Income from continuing operations                 (615.4) (356.7) (356.5)
(Loss) income from discontinued operations, net of tax                 0.2 1.0 4.0
Net income                 (615.2) (355.7) (352.5)
Other comprehensive income (loss), net of tax                 (97.5) 123.9 62.9
Comprehensive income                 (712.7) (231.8) (289.6)
Less: Comprehensive income attributable to non-controlling interests                 (3.2) 0.8 1.1
Comprehensive income attributable to Penske Automotive Group common stockholders                 (709.5) (232.6) (290.7)
Reportable legal entities | Penske Automotive Group                      
Condensed consolidating statement of income                      
Selling, general and administrative expenses                 24.5 19.2 23.6
Depreciation                 1.6 1.7 1.6
Operating income                 (26.1) (20.9) (25.2)
Floor plan interest expense                 (4.9) (3.0) (2.8)
Other interest expense                 (73.5) (59.2) (45.6)
Equity in earnings of affiliates                 102.8 64.6 34.8
Equity in earnings of subsidiaries                 550.6 523.3 527.0
Income from continuing operations before income taxes                 548.9 504.8 488.2
Income taxes                 64.8 (160.7) (158.0)
Income from continuing operations                 613.7 344.1 330.2
(Loss) income from discontinued operations, net of tax                 (0.2) (1.0) (4.0)
Net income                 613.5 343.1 326.2
Other comprehensive income (loss), net of tax                 107.4 (129.0) (70.3)
Comprehensive income                 720.9 214.1 255.9
Less: Comprehensive income attributable to non-controlling interests                 3.2 (0.8) (1.1)
Comprehensive income attributable to Penske Automotive Group common stockholders                 717.7 214.9 257.0
Reportable legal entities | Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenues                 11,825.9 10,946.2 10,152.4
Cost of sales                 9,945.0 9,251.8 8,582.4
Gross profit                 1,880.9 1,694.4 1,570.0
Selling, general and administrative expenses                 1,393.3 1,284.4 1,193.0
Depreciation                 53.1 47.3 42.0
Operating income                 434.5 362.7 335.0
Floor plan interest expense                 (38.5) (29.1) (22.0)
Other interest expense                 (8.9) (5.1) (5.3)
Income from continuing operations before income taxes                 387.1 328.5 307.7
Income taxes                 95.5 (124.4) (117.4)
Income from continuing operations                 482.6 204.1 190.3
(Loss) income from discontinued operations, net of tax                 (0.2) (0.9) (1.4)
Net income                 482.4 203.2 188.9
Comprehensive income                 482.4 203.2 188.9
Comprehensive income attributable to Penske Automotive Group common stockholders                 482.4 203.2 188.9
Reportable legal entities | Non-Guarantor Subsidiaries                      
Condensed consolidating statement of income                      
Revenues                 9,561.0 9,172.3 9,132.5
Cost of sales                 8,219.4 7,900.1 7,835.0
Gross profit                 1,341.6 1,272.2 1,297.5
Selling, general and administrative expenses                 1,098.2 998.4 1,006.4
Depreciation                 40.4 40.7 34.4
Operating income                 203.0 233.1 256.7
Floor plan interest expense                 (20.0) (18.8) (19.7)
Other interest expense                 (25.0) (21.1) (18.5)
Equity in earnings of affiliates                 4.8 4.9 4.5
Income from continuing operations before income taxes                 162.8 198.1 223.0
Income taxes                 (30.7) (42.2) (53.1)
Income from continuing operations                 132.1 155.9 169.9
(Loss) income from discontinued operations, net of tax                   (0.1) (2.1)
Net income                 132.1 155.8 167.8
Other comprehensive income (loss), net of tax                 97.5 (123.9) (62.9)
Comprehensive income                 229.6 31.9 104.9
Less: Comprehensive income attributable to non-controlling interests                 2.7 2.7 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 226.9 $ 29.2 $ 101.7