XML 70 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed consolidating statement of income        
Revenues $ 5,940.3 $ 5,383.4 $ 11,687.2 $ 10,464.5
Cost of sales 5,050.5 4,566.1 9,933.0 8,872.9
Gross profit 889.8 817.3 1,754.2 1,591.6
Selling, general and administrative expenses 675.4 622.0 1,338.5 1,223.7
Depreciation 25.7 23.3 51.3 45.7
Operating income 188.7 172.0 364.4 322.2
Floor plan interest expense (19.9) (15.5) (38.8) (29.2)
Other interest expense (28.6) (26.4) (58.4) (51.4)
Equity in earnings of affiliates 36.0 26.8 53.3 40.0
Income from continuing operations before income taxes 176.2 156.9 320.5 281.6
Income taxes (41.0) (50.2) (77.6) (91.3)
Income from continuing operations 135.2 106.7 242.9 190.3
Income (loss) income from discontinued operations, net of tax   0.2 0.1 (0.4)
Net income 135.2 106.9 243.0 189.9
Other comprehensive (loss) income, net of tax (72.8) 40.5 (41.0) 66.6
Comprehensive income 62.4 147.4 202.0 256.5
Less: Comprehensive (loss) income attributable to non-controlling interests (0.5) 2.4 (0.8) 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders 62.9 145.0 202.8 253.3
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (168.3) (156.6) (325.9) (292.3)
Income from continuing operations before income taxes (168.3) (156.6) (325.9) (292.3)
Income taxes 39.4 50.3 79.2 95.2
Income from continuing operations (128.9) (106.3) (246.7) (197.1)
Income (loss) income from discontinued operations, net of tax   (0.2) (0.1) 0.4
Net income (128.9) (106.5) (246.8) (196.7)
Other comprehensive (loss) income, net of tax 68.1 (37.6) 36.6 (61.1)
Comprehensive income (60.8) (144.1) (210.2) (257.8)
Less: Comprehensive (loss) income attributable to non-controlling interests 1.1 (1.6) 1.1 (2.0)
Comprehensive income attributable to Penske Automotive Group common stockholders (61.9) (142.5) (211.3) (255.8)
Penske Automotive Group | Reportable legal entities        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.6 6.2 12.8 12.2
Depreciation 0.4 0.4 0.8 0.8
Operating income (7.0) (6.6) (13.6) (13.0)
Floor plan interest expense (1.8) (1.1) (3.4) (2.1)
Other interest expense (18.9) (17.8) (39.7) (34.3)
Equity in earnings of affiliates 35.0 25.2 51.0 37.7
Equity in earnings of subsidiaries 168.3 156.6 325.9 292.3
Income from continuing operations before income taxes 175.6 156.3 320.2 280.6
Income taxes (41.0) (50.2) (77.6) (91.3)
Income from continuing operations 134.6 106.1 242.6 189.3
Income (loss) income from discontinued operations, net of tax   0.2 0.1 (0.4)
Net income 134.6 106.3 242.7 188.9
Other comprehensive (loss) income, net of tax (72.8) 40.5 (41.0) 66.6
Comprehensive income 61.8 146.8 201.7 255.5
Less: Comprehensive (loss) income attributable to non-controlling interests (1.1) 1.6 (1.1) 2.0
Comprehensive income attributable to Penske Automotive Group common stockholders 62.9 145.2 202.8 253.5
Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 3,071.8 3,034.8 5,928.3 5,702.7
Cost of sales 2,582.3 2,550.4 4,977.5 4,781.6
Gross profit 489.5 484.4 950.8 921.1
Selling, general and administrative expenses 359.7 344.5 703.0 682.9
Depreciation 13.7 13.2 27.3 25.9
Operating income 116.1 126.7 220.5 212.3
Floor plan interest expense (12.3) (9.7) (23.6) (18.1)
Other interest expense (2.0) (2.2) (3.9) (4.3)
Income from continuing operations before income taxes 101.8 114.8 193.0 189.9
Income taxes (27.4) (41.2) (52.4) (73.8)
Income from continuing operations 74.4 73.6 140.6 116.1
Income (loss) income from discontinued operations, net of tax   0.2 0.1 (0.4)
Net income 74.4 73.8 140.7 115.7
Comprehensive income 74.4 73.8 140.7 115.7
Comprehensive income attributable to Penske Automotive Group common stockholders 74.4 73.8 140.7 115.7
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 2,868.5 2,348.6 5,758.9 4,761.8
Cost of sales 2,468.2 2,015.7 4,955.5 4,091.3
Gross profit 400.3 332.9 803.4 670.5
Selling, general and administrative expenses 309.1 271.3 622.7 528.6
Depreciation 11.6 9.7 23.2 19.0
Operating income 79.6 51.9 157.5 122.9
Floor plan interest expense (5.8) (4.7) (11.8) (9.0)
Other interest expense (7.7) (6.4) (14.8) (12.8)
Equity in earnings of affiliates 1.0 1.6 2.3 2.3
Income from continuing operations before income taxes 67.1 42.4 133.2 103.4
Income taxes (12.0) (9.1) (26.8) (21.4)
Income from continuing operations 55.1 33.3 106.4 82.0
Net income 55.1 33.3 106.4 82.0
Other comprehensive (loss) income, net of tax (68.1) 37.6 (36.6) 61.1
Comprehensive income (13.0) 70.9 69.8 143.1
Less: Comprehensive (loss) income attributable to non-controlling interests (0.5) 2.4 (0.8) 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders $ (12.5) $ 68.5 $ 70.6 $ 139.9