XML 30 R91.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed consolidating statement of income                      
Revenues                 $ 23,179.4 $ 22,785.1 $ 21,386.9
Cost of sales                 19,723.9 19,370.2 18,164.4
Gross profit $ 866.5 $ 869.7 $ 867.8 $ 851.5 $ 808.1 $ 852.6 $ 889.8 $ 864.4 3,455.5 3,414.9 3,222.5
Selling, general and administrative expenses                 2,693.2 2,646.3 2,516.0
Depreciation                 109.6 103.7 95.1
Operating income                 652.7 664.9 611.4
Floor plan interest expense                 (84.5) (80.9) (63.4)
Other interest expense                 (124.2) (114.7) (107.4)
Equity in earnings of affiliates                 147.5 134.8 107.6
Income from continuing operations before income taxes                 591.5 604.1 548.2
Income taxes                 (156.7) (134.3) 64.8
Income from continuing operations 101.3 116.0 118.4 99.1 96.9 130.0 135.2 107.7 434.8 469.8 613.0
Income (loss) from discontinued operations, net of tax                 0.3 0.5 (0.2)
Net income $ 101.3 $ 116.1 $ 118.5 $ 99.2 $ 97.2 $ 130.1 $ 135.2 $ 107.8 435.1 470.3 612.8
Other comprehensive income (loss), net of tax                 31.4 (89.5) 107.4
Comprehensive income                 466.5 380.8 720.2
Less: Comprehensive loss attributable to non-controlling interests                 (1.0) (2.2) 2.7
Comprehensive income attributable to Penske Automotive Group common stockholders                 467.5 383.0 717.5
Eliminations                      
Condensed consolidating statement of income                      
Equity in earnings of subsidiaries                 (568.6) (586.8) (550.6)
Income from continuing operations before income taxes                 (568.6) (586.8) (550.6)
Income taxes                 150.5 130.3 (64.8)
Income from continuing operations                 (418.1) (456.5) (615.4)
Income (loss) from discontinued operations, net of tax                 (0.3) (0.5) 0.2
Net income                 (418.4) (457.0) (615.2)
Other comprehensive income (loss), net of tax                 (20.1) 74.9 (97.5)
Comprehensive income                 (438.5) (382.1) (712.7)
Less: Comprehensive loss attributable to non-controlling interests                 0.3 1.5 (3.2)
Comprehensive income attributable to Penske Automotive Group common stockholders                 (438.8) (383.6) (709.5)
Penske Automotive Group | Reportable legal entities                      
Condensed consolidating statement of income                      
Selling, general and administrative expenses                 25.9 24.9 24.5
Depreciation                 1.4 1.5 1.6
Operating income                 (27.3) (26.4) (26.1)
Floor plan interest expense                 (8.0) (7.2) (4.9)
Other interest expense                 (83.4) (77.8) (73.5)
Equity in earnings of affiliates                 142.3 129.5 102.8
Equity in earnings of subsidiaries                 568.6 586.8 550.6
Income from continuing operations before income taxes                 592.2 604.9 548.9
Income taxes                 (156.7) (134.3) 64.8
Income from continuing operations                 435.5 470.6 613.7
Income (loss) from discontinued operations, net of tax                 0.3 0.5 (0.2)
Net income                 435.8 471.1 613.5
Other comprehensive income (loss), net of tax                 31.4 (89.5) 107.4
Comprehensive income                 467.2 381.6 720.9
Less: Comprehensive loss attributable to non-controlling interests                 (0.3) (1.5) 3.2
Comprehensive income attributable to Penske Automotive Group common stockholders                 467.5 383.1 717.7
Guarantor Subsidiaries | Reportable legal entities                      
Condensed consolidating statement of income                      
Revenues                 12,928.7 12,036.6 11,825.9
Cost of sales                 10,909.5 10,130.4 9,945.0
Gross profit                 2,019.2 1,906.2 1,880.9
Selling, general and administrative expenses                 1,471.2 1,403.7 1,393.3
Depreciation                 59.9 56.1 53.1
Operating income                 488.1 446.4 434.5
Floor plan interest expense                 (57.1) (50.7) (38.5)
Other interest expense                 (12.6) (8.8) (8.9)
Income from continuing operations before income taxes                 418.4 386.9 387.1
Income taxes                 (116.9) (88.6) 95.5
Income from continuing operations                 301.5 298.3 482.6
Income (loss) from discontinued operations, net of tax                 0.3 0.5 (0.2)
Net income                 301.8 298.8 482.4
Comprehensive income                 301.8 298.8 482.4
Comprehensive income attributable to Penske Automotive Group common stockholders                 301.8 298.8 482.4
Non-Guarantor Subsidiaries | Reportable legal entities                      
Condensed consolidating statement of income                      
Revenues                 10,250.7 10,748.5 9,561.0
Cost of sales                 8,814.4 9,239.8 8,219.4
Gross profit                 1,436.3 1,508.7 1,341.6
Selling, general and administrative expenses                 1,196.1 1,217.7 1,098.2
Depreciation                 48.3 46.1 40.4
Operating income                 191.9 244.9 203.0
Floor plan interest expense                 (19.4) (23.0) (20.0)
Other interest expense                 (28.2) (28.1) (25.0)
Equity in earnings of affiliates                 5.2 5.3 4.8
Income from continuing operations before income taxes                 149.5 199.1 162.8
Income taxes                 (33.6) (41.7) (30.7)
Income from continuing operations                 115.9 157.4 132.1
Net income                 115.9 157.4 132.1
Other comprehensive income (loss), net of tax                 20.1 (74.9) 97.5
Comprehensive income                 136.0 82.5 229.6
Less: Comprehensive loss attributable to non-controlling interests                 (1.0) (2.2) 2.7
Comprehensive income attributable to Penske Automotive Group common stockholders                 $ 137.0 $ 84.7 $ 226.9