XML 71 R58.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed consolidating statement of income        
Revenues $ 5,658.6 $ 5,524.4 $ 17,345.8 $ 15,988.9
Cost of sales 4,806.0 4,701.8 14,739.0 13,574.7
Gross profit 852.6 822.6 2,606.8 2,414.2
Selling, general and administrative expenses 662.8 646.1 2,001.3 1,869.8
Depreciation 25.9 24.3 77.2 70.0
Operating income 163.9 152.2 528.3 474.4
Floor plan interest expense (20.2) (16.4) (59.0) (45.6)
Other interest expense (28.3) (27.8) (86.7) (79.2)
Equity in earnings of affiliates 41.7 30.9 95.0 70.9
Income from continuing operations before income taxes 157.1 138.9 477.6 420.5
Income taxes (27.1) (44.7) (104.7) (136.0)
Income from continuing operations 130.0 94.2 372.9 284.5
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.2 (0.3)
Net income 130.1 94.3 373.1 284.2
Other comprehensive (loss) income, net of tax (17.5) 35.3 (58.5) 101.9
Comprehensive income 112.6 129.6 314.6 386.1
Less: Comprehensive (loss) income attributable to non-controlling interests (0.2) 0.6 (1.0) 3.8
Comprehensive income attributable to Penske Automotive Group common stockholders 112.8 129.0 315.6 382.3
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (144.2) (136.3) (470.1) (428.6)
Income from continuing operations before income taxes (144.2) (136.3) (470.1) (428.6)
Income taxes 24.8 43.8 104.0 139.0
Income from continuing operations (119.4) (92.5) (366.1) (289.6)
Income (loss) income from discontinued operations, net of tax (0.1) (0.1) (0.2) 0.3
Net income (119.5) (92.6) (366.3) (289.3)
Other comprehensive (loss) income, net of tax 19.8 (31.9) 56.4 (93.0)
Comprehensive income (99.7) (124.5) (309.9) (382.3)
Less: Comprehensive (loss) income attributable to non-controlling interests 0.1 (0.8) 1.2 (2.8)
Comprehensive income attributable to Penske Automotive Group common stockholders (99.8) (123.7) (311.1) (379.5)
Penske Automotive Group | Reportable legal entities        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.3 6.3 19.1 18.5
Depreciation 0.4 0.4 1.2 1.2
Operating income (6.7) (6.7) (20.3) (19.7)
Floor plan interest expense (1.9) (1.3) (5.3) (3.4)
Other interest expense (19.1) (19.8) (58.8) (54.1)
Equity in earnings of affiliates 40.7 30.5 91.7 68.2
Equity in earnings of subsidiaries 144.2 136.3 470.1 428.6
Income from continuing operations before income taxes 157.2 139.0 477.4 419.6
Income taxes (27.1) (44.7) (104.7) (136.0)
Income from continuing operations 130.1 94.3 372.7 283.6
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.2 (0.3)
Net income 130.2 94.4 372.9 283.3
Other comprehensive (loss) income, net of tax (17.5) 35.3 (58.5) 101.9
Comprehensive income 112.7 129.7 314.4 385.2
Less: Comprehensive (loss) income attributable to non-controlling interests (0.1) 0.8 (1.2) 2.8
Comprehensive income attributable to Penske Automotive Group common stockholders 112.8 128.9 315.6 382.4
Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 3,061.9 3,047.0 8,990.2 8,749.7
Cost of sales 2,584.1 2,570.2 7,561.6 7,351.8
Gross profit 477.8 476.8 1,428.6 1,397.9
Selling, general and administrative expenses 356.6 354.4 1,059.6 1,037.3
Depreciation 14.0 13.4 41.3 39.3
Operating income 107.2 109.0 327.7 321.3
Floor plan interest expense (12.7) (9.8) (36.3) (27.9)
Other interest expense (2.3) (2.3) (6.2) (6.6)
Income from continuing operations before income taxes 92.2 96.9 285.2 286.8
Income taxes (14.6) (36.0) (67.0) (109.8)
Income from continuing operations 77.6 60.9 218.2 177.0
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.2 (0.3)
Net income 77.7 61.0 218.4 176.7
Comprehensive income 77.7 61.0 218.4 176.7
Comprehensive income attributable to Penske Automotive Group common stockholders 77.7 61.0 218.4 176.7
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 2,596.7 2,477.4 8,355.6 7,239.2
Cost of sales 2,221.9 2,131.6 7,177.4 6,222.9
Gross profit 374.8 345.8 1,178.2 1,016.3
Selling, general and administrative expenses 299.9 285.4 922.6 814.0
Depreciation 11.5 10.5 34.7 29.5
Operating income 63.4 49.9 220.9 172.8
Floor plan interest expense (5.6) (5.3) (17.4) (14.3)
Other interest expense (6.9) (5.7) (21.7) (18.5)
Equity in earnings of affiliates 1.0 0.4 3.3 2.7
Income from continuing operations before income taxes 51.9 39.3 185.1 142.7
Income taxes (10.2) (7.8) (37.0) (29.2)
Income from continuing operations 41.7 31.5 148.1 113.5
Net income 41.7 31.5 148.1 113.5
Other comprehensive (loss) income, net of tax (19.8) 31.9 (56.4) 93.0
Comprehensive income 21.9 63.4 91.7 206.5
Less: Comprehensive (loss) income attributable to non-controlling interests (0.2) 0.6 (1.0) 3.8
Comprehensive income attributable to Penske Automotive Group common stockholders $ 22.1 $ 62.8 $ 92.7 $ 202.7