XML 75 R65.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed consolidating statement of income    
Revenues $ 5,564.4 $ 5,746.9
Cost of sales 4,712.9 4,882.5
Gross profit 851.5 864.4
Selling, general and administrative expenses 666.4 663.1
Depreciation 26.4 25.6
Operating income 158.7 175.7
Floor plan interest expense (21.8) (18.9)
Other interest expense (29.9) (29.8)
Equity in earnings of affiliates 26.8 17.3
Income from continuing operations before income taxes 133.8 144.3
Income taxes (34.7) (36.6)
Income from continuing operations 99.1 107.7
Income (loss) income from discontinued operations, net of tax 0.1 0.1
Net income 99.2 107.8
Other comprehensive income, net of tax 8.5 31.8
Comprehensive income 107.7 139.6
Less: Comprehensive (loss) income attributable to non-controlling interests (1.3) (0.3)
Comprehensive income attributable to Penske Automotive Group common stockholders 109.0 139.9
Eliminations    
Condensed consolidating statement of income    
Equity in earnings of subsidiaries (137.1) (157.9)
Income from continuing operations before income taxes (137.1) (157.9)
Income taxes 35.3 40.0
Income from continuing operations (101.8) (117.9)
Income (loss) income from discontinued operations, net of tax (0.1) (0.1)
Net income (101.9) (118.0)
Other comprehensive income, net of tax (6.9) (31.5)
Comprehensive income (108.8) (149.5)
Less: Comprehensive (loss) income attributable to non-controlling interests 0.3  
Comprehensive income attributable to Penske Automotive Group common stockholders (109.1) (149.5)
Penske Automotive Group | Reportable legal entities    
Condensed consolidating statement of income    
Selling, general and administrative expenses 6.6 6.5
Depreciation 0.3 0.4
Operating income (6.9) (6.9)
Floor plan interest expense (1.8) (1.6)
Other interest expense (19.2) (20.8)
Equity in earnings of affiliates 25.8 16.0
Equity in earnings of subsidiaries 137.1 157.9
Income from continuing operations before income taxes 135.0 144.6
Income taxes (34.8) (36.6)
Income from continuing operations 100.2 108.0
Income (loss) income from discontinued operations, net of tax 0.1 0.1
Net income 100.3 108.1
Other comprehensive income, net of tax 8.5 31.8
Comprehensive income 108.8 139.9
Less: Comprehensive (loss) income attributable to non-controlling interests (0.3)  
Comprehensive income attributable to Penske Automotive Group common stockholders 109.1 139.9
Guarantor Subsidiaries | Reportable legal entities    
Condensed consolidating statement of income    
Revenues 2,851.4 2,856.5
Cost of sales 2,382.9 2,395.2
Gross profit 468.5 461.3
Selling, general and administrative expenses 358.4 343.0
Depreciation 14.5 13.6
Operating income 95.6 104.7
Floor plan interest expense (15.0) (11.3)
Other interest expense (3.0) (1.9)
Income from continuing operations before income taxes 77.6 91.5
Income taxes (23.0) (25.2)
Income from continuing operations 54.6 66.3
Income (loss) income from discontinued operations, net of tax 0.1 0.1
Net income 54.7 66.4
Comprehensive income 54.7 66.4
Comprehensive income attributable to Penske Automotive Group common stockholders 54.7 66.4
Non-Guarantor Subsidiaries | Reportable legal entities    
Condensed consolidating statement of income    
Revenues 2,713.0 2,890.4
Cost of sales 2,330.0 2,487.3
Gross profit 383.0 403.1
Selling, general and administrative expenses 301.4 313.6
Depreciation 11.6 11.6
Operating income 70.0 77.9
Floor plan interest expense (5.0) (6.0)
Other interest expense (7.7) (7.1)
Equity in earnings of affiliates 1.0 1.3
Income from continuing operations before income taxes 58.3 66.1
Income taxes (12.2) (14.8)
Income from continuing operations 46.1 51.3
Net income 46.1 51.3
Other comprehensive income, net of tax 6.9 31.5
Comprehensive income 53.0 82.8
Less: Comprehensive (loss) income attributable to non-controlling interests (1.3) (0.3)
Comprehensive income attributable to Penske Automotive Group common stockholders $ 54.3 $ 83.1