XML 77 R67.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed consolidating statement of income        
Revenues $ 5,755.8 $ 5,940.3 $ 11,320.2 $ 11,687.2
Cost of sales 4,888.0 5,050.5 9,600.9 9,933.0
Gross profit 867.8 889.8 1,719.3 1,754.2
Selling, general and administrative expenses 668.9 675.4 1,335.3 1,338.5
Depreciation 27.1 25.7 53.5 51.3
Operating income 171.8 188.7 330.5 364.4
Floor plan interest expense (21.0) (19.9) (42.8) (38.8)
Other interest expense (30.4) (28.6) (60.3) (58.4)
Equity in earnings of affiliates 39.5 36.0 66.3 53.3
Income from continuing operations before income taxes 159.9 176.2 293.7 320.5
Income taxes (41.5) (41.0) (76.2) (77.6)
Income from continuing operations 118.4 135.2 217.5 242.9
Income (loss) income from discontinued operations, net of tax 0.1   0.2 0.1
Net income 118.5 135.2 217.7 243.0
Other comprehensive income, net of tax (14.5) (72.8) (6.0) (41.0)
Comprehensive income 104.0 62.4 211.7 202.0
Less: Comprehensive income (loss) attributable to non-controlling interests 0.8 (0.5) (0.5) (0.8)
Comprehensive income attributable to Penske Automotive Group common stockholders 103.2 62.9 212.2 202.8
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (150.0) (168.3) (287.1) (325.9)
Income from continuing operations before income taxes (150.0) (168.3) (287.1) (325.9)
Income taxes 39.1 39.4 74.4 79.2
Income from continuing operations (110.9) (128.9) (212.7) (246.7)
Income (loss) income from discontinued operations, net of tax (0.1)   (0.2) (0.1)
Net income (111.0) (128.9) (212.9) (246.8)
Other comprehensive income, net of tax 17.2 68.1 10.3 36.6
Comprehensive income (93.8) (60.8) (202.6) (210.2)
Less: Comprehensive income (loss) attributable to non-controlling interests (0.2) 1.1 0.1 1.1
Comprehensive income attributable to Penske Automotive Group common stockholders (93.6) (61.9) (202.7) (211.3)
Penske Automotive Group | Reportable legal entities        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.8 6.6 13.4 12.8
Depreciation 0.4 0.4 0.7 0.8
Operating income (7.2) (7.0) (14.1) (13.6)
Floor plan interest expense (2.4) (1.8) (4.2) (3.4)
Other interest expense (19.3) (18.9) (38.5) (39.7)
Equity in earnings of affiliates 38.0 35.0 63.8 51.0
Equity in earnings of subsidiaries 150.0 168.3 287.1 325.9
Income from continuing operations before income taxes 159.1 175.6 294.1 320.2
Income taxes (41.5) (41.0) (76.3) (77.6)
Income from continuing operations 117.6 134.6 217.8 242.6
Income (loss) income from discontinued operations, net of tax 0.1   0.2 0.1
Net income 117.7 134.6 218.0 242.7
Other comprehensive income, net of tax (14.5) (72.8) (6.0) (41.0)
Comprehensive income 103.2 61.8 212.0 201.7
Less: Comprehensive income (loss) attributable to non-controlling interests 0.2 (1.1) (0.1) (1.1)
Comprehensive income attributable to Penske Automotive Group common stockholders 103.0 62.9 212.1 202.8
Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 3,127.6 3,071.8 5,979.0 5,928.3
Cost of sales 2,628.9 2,582.3 5,011.8 4,977.5
Gross profit 498.7 489.5 967.2 950.8
Selling, general and administrative expenses 364.5 359.7 722.9 703.0
Depreciation 14.6 13.7 29.1 27.3
Operating income 119.6 116.1 215.2 220.5
Floor plan interest expense (14.3) (12.3) (29.3) (23.6)
Other interest expense (3.0) (2.0) (6.0) (3.9)
Income from continuing operations before income taxes 102.3 101.8 179.9 193.0
Income taxes (29.5) (27.4) (52.5) (52.4)
Income from continuing operations 72.8 74.4 127.4 140.6
Income (loss) income from discontinued operations, net of tax 0.1   0.2 0.1
Net income 72.9 74.4 127.6 140.7
Comprehensive income 72.9 74.4 127.6 140.7
Comprehensive income attributable to Penske Automotive Group common stockholders 72.9 74.4 127.6 140.7
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 2,628.2 2,868.5 5,341.2 5,758.9
Cost of sales 2,259.1 2,468.2 4,589.1 4,955.5
Gross profit 369.1 400.3 752.1 803.4
Selling, general and administrative expenses 297.6 309.1 599.0 622.7
Depreciation 12.1 11.6 23.7 23.2
Operating income 59.4 79.6 129.4 157.5
Floor plan interest expense (4.3) (5.8) (9.3) (11.8)
Other interest expense (8.1) (7.7) (15.8) (14.8)
Equity in earnings of affiliates 1.5 1.0 2.5 2.3
Income from continuing operations before income taxes 48.5 67.1 106.8 133.2
Income taxes (9.6) (12.0) (21.8) (26.8)
Income from continuing operations 38.9 55.1 85.0 106.4
Net income 38.9 55.1 85.0 106.4
Other comprehensive income, net of tax (17.2) (68.1) (10.3) (36.6)
Comprehensive income 21.7 (13.0) 74.7 69.8
Less: Comprehensive income (loss) attributable to non-controlling interests 0.8 (0.5) (0.5) (0.8)
Comprehensive income attributable to Penske Automotive Group common stockholders $ 20.9 $ (12.5) $ 75.2 $ 70.6