XML 49 R51.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Condensed Financial Information (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed consolidating statement of income        
Revenues $ 3,824,143 $ 3,336,020 $ 10,927,917 $ 9,814,784
Cost of sales 3,244,235 2,834,536 9,244,779 8,313,365
Gross profit 579,908 501,484 1,683,138 1,501,419
Selling, general and administrative expenses 454,188 400,039 1,308,958 1,188,658
Depreciation 15,784 13,704 45,300 40,014
Operating Income (Loss) 109,936 87,741 328,880 272,747
Floor plan interest expense (10,840) (9,951) (32,008) (29,319)
Other interest expense (12,370) (11,583) (36,163) (35,155)
Equity in earnings of affiliates 11,240 8,814 22,489 21,392
Debt redemption costs   (17,753)   (17,753)
Income from continuing operations before income taxes 97,966 57,268 283,198 211,912
Income taxes (31,692) (15,421) (95,263) (69,347)
Income from continuing operations 66,274 41,847 187,935 142,565
Income (loss) from discontinued operations, net of tax (742) (534) (1,889) (4,634)
Net income (loss) 65,532 41,313 186,046 137,931
Other Comprehensive Income (Loss), Net of Taxes 38,449 17,948 4,313 17,758
Comprehensive Income 103,981 59,261 190,359 155,689
Less: Comprehensive income attributable to the non-controlling interests 257 489 1,599 1,197
Comprehensive income attributable to Penske Automotive Group common stockholders 103,724 58,772 188,760 154,492
Reportable legal entities | Penske Automotive Group
       
Condensed consolidating statement of income        
Selling, general and administrative expenses 5,475 5,073 15,328 14,408
Depreciation 417 328 1,206 936
Operating Income (Loss) (5,892) (5,401) (16,534) (15,344)
Floor plan interest expense (2,428) (2,322) (7,174) (6,774)
Other interest expense (7,159) (7,695) (20,555) (21,986)
Equity in earnings of affiliates 10,035 7,784 18,865 18,538
Equity in earnings of subsidiaries 103,153 82,373 307,531 254,241
Debt redemption costs   (17,753)   (17,753)
Income from continuing operations before income taxes 97,709 56,986 282,133 210,922
Income taxes (31,692) (15,421) (95,263) (69,347)
Income from continuing operations 66,017 41,565 186,870 141,575
Income (loss) from discontinued operations, net of tax (742) (534) (1,889) (4,634)
Net income (loss) 65,275 41,031 184,981 136,941
Other Comprehensive Income (Loss), Net of Taxes 38,449 17,948 4,313 17,758
Comprehensive Income 103,724 58,979 189,294 154,699
Less: Comprehensive income attributable to the non-controlling interests   207 534 207
Comprehensive income attributable to Penske Automotive Group common stockholders 103,724 58,772 188,760 154,492
Reportable legal entities | Guarantor Subsidiaries
       
Condensed consolidating statement of income        
Revenues 2,296,224 1,997,423 6,616,079 5,821,934
Cost of sales 1,933,197 1,687,417 5,545,896 4,897,098
Gross profit 363,027 310,006 1,070,183 924,836
Selling, general and administrative expenses 280,222 244,259 820,249 728,842
Depreciation 9,538 7,580 26,743 22,018
Operating Income (Loss) 73,267 58,167 223,191 173,976
Floor plan interest expense (4,951) (4,300) (15,044) (12,247)
Other interest expense (1,951) (804) (4,214) (2,668)
Income from continuing operations before income taxes 66,365 53,063 203,933 159,061
Income taxes (24,116) (14,733) (77,745) (59,519)
Income from continuing operations 42,249 38,330 126,188 99,542
Income (loss) from discontinued operations, net of tax (151) 219 (184) (1,830)
Net income (loss) 42,098 38,549 126,004 97,712
Other Comprehensive Income (Loss), Net of Taxes 824 175 2,997 (74)
Comprehensive Income 42,922 38,724 129,001 97,638
Comprehensive income attributable to Penske Automotive Group common stockholders 42,922 38,724 129,001 97,638
Reportable legal entities | Non-Guarantor Subsidiaries
       
Condensed consolidating statement of income        
Revenues 1,527,919 1,338,597 4,311,838 3,992,850
Cost of sales 1,311,038 1,147,119 3,698,883 3,416,267
Gross profit 216,881 191,478 612,955 576,583
Selling, general and administrative expenses 168,491 150,707 473,381 445,408
Depreciation 5,829 5,796 17,351 17,060
Operating Income (Loss) 42,561 34,975 122,223 114,115
Floor plan interest expense (3,461) (3,329) (9,790) (10,298)
Other interest expense (3,260) (3,084) (11,394) (10,501)
Equity in earnings of affiliates 1,205 1,030 3,624 2,854
Income from continuing operations before income taxes 37,045 29,592 104,663 96,170
Income taxes (9,342) (7,559) (26,094) (24,084)
Income from continuing operations 27,703 22,033 78,569 72,086
Income (loss) from discontinued operations, net of tax (591) (753) (1,705) (2,804)
Net income (loss) 27,112 21,280 76,864 69,282
Other Comprehensive Income (Loss), Net of Taxes 37,798 16,707 1,519 15,224
Comprehensive Income 64,910 37,987 78,383 84,506
Less: Comprehensive income attributable to the non-controlling interests 257 489 1,599 1,197
Comprehensive income attributable to Penske Automotive Group common stockholders 64,653 37,498 76,784 83,309
Eliminations
       
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (103,153) (82,373) (307,531) (254,241)
Income from continuing operations before income taxes (103,153) (82,373) (307,531) (254,241)
Income taxes 33,458 22,292 103,839 83,603
Income from continuing operations (69,695) (60,081) (203,692) (170,638)
Income (loss) from discontinued operations, net of tax 742 534 1,889 4,634
Net income (loss) (68,953) (59,547) (201,803) (166,004)
Other Comprehensive Income (Loss), Net of Taxes (38,622) (16,882) (4,516) (15,150)
Comprehensive Income (107,575) (76,429) (206,319) (181,154)
Less: Comprehensive income attributable to the non-controlling interests   (207) (534) (207)
Comprehensive income attributable to Penske Automotive Group common stockholders $ (107,575) $ (76,222) $ (205,785) $ (180,947)