XML 68 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed consolidating statement of income    
Revenues $ 5,746.9 $ 5,081.1
Cost of sales 4,882.5 4,306.8
Gross profit 864.4 774.3
Selling, general and administrative expenses 663.1 601.7
Depreciation 25.6 22.4
Operating income 175.7 150.2
Floor plan interest expense (18.9) (13.7)
Other interest expense (29.8) (25.0)
Equity in earnings of affiliates 17.3 13.2
Income from continuing operations before income taxes 144.3 124.7
Income taxes (36.6) (41.1)
Income from continuing operations 107.7 83.6
Income (loss) income from discontinued operations, net of tax 0.1 (0.6)
Net income 107.8 83.0
Other comprehensive income, net of tax 31.8 26.1
Comprehensive income 139.6 109.1
Less: Comprehensive (loss) income attributable to non-controlling interests (0.3) 0.8
Comprehensive income attributable to Penske Automotive Group common stockholders 139.9 108.3
Eliminations    
Condensed consolidating statement of income    
Equity in earnings of subsidiaries (157.9) (135.7)
Income from continuing operations before income taxes (157.9) (135.7)
Income taxes 40.0 44.9
Income from continuing operations (117.9) (90.8)
Income (loss) income from discontinued operations, net of tax (0.1) 0.6
Net income (118.0) (90.2)
Other comprehensive income, net of tax (31.5) (23.5)
Comprehensive income (149.5) (113.7)
Less: Comprehensive (loss) income attributable to non-controlling interests   (0.4)
Comprehensive income attributable to Penske Automotive Group common stockholders (149.5) (113.3)
Penske Automotive Group | Reportable legal entities    
Condensed consolidating statement of income    
Selling, general and administrative expenses 6.5 6.0
Depreciation 0.4 0.4
Operating income (6.9) (6.4)
Floor plan interest expense (1.6) (1.0)
Other interest expense (20.8) (16.5)
Equity in earnings of affiliates 16.0 12.5
Equity in earnings of subsidiaries 157.9 135.7
Income from continuing operations before income taxes 144.6 124.3
Income taxes (36.6) (41.1)
Income from continuing operations 108.0 83.2
Income (loss) income from discontinued operations, net of tax 0.1 (0.6)
Net income 108.1 82.6
Other comprehensive income, net of tax 31.8 26.1
Comprehensive income 139.9 108.7
Less: Comprehensive (loss) income attributable to non-controlling interests   0.4
Comprehensive income attributable to Penske Automotive Group common stockholders 139.9 108.3
Guarantor Subsidiaries | Reportable legal entities    
Condensed consolidating statement of income    
Revenues 2,856.5 2,667.9
Cost of sales 2,395.2 2,231.2
Gross profit 461.3 436.7
Selling, general and administrative expenses 343.0 338.4
Depreciation 13.6 12.7
Operating income 104.7 85.6
Floor plan interest expense (11.3) (8.4)
Other interest expense (1.9) (2.1)
Income from continuing operations before income taxes 91.5 75.1
Income taxes (25.2) (32.6)
Income from continuing operations 66.3 42.5
Income (loss) income from discontinued operations, net of tax 0.1 (0.6)
Net income 66.4 41.9
Comprehensive income 66.4 41.9
Comprehensive income attributable to Penske Automotive Group common stockholders 66.4 41.9
Non-Guarantor Subsidiaries | Reportable legal entities    
Condensed consolidating statement of income    
Revenues 2,890.4 2,413.2
Cost of sales 2,487.3 2,075.6
Gross profit 403.1 337.6
Selling, general and administrative expenses 313.6 257.3
Depreciation 11.6 9.3
Operating income 77.9 71.0
Floor plan interest expense (6.0) (4.3)
Other interest expense (7.1) (6.4)
Equity in earnings of affiliates 1.3 0.7
Income from continuing operations before income taxes 66.1 61.0
Income taxes (14.8) (12.3)
Income from continuing operations 51.3 48.7
Net income 51.3 48.7
Other comprehensive income, net of tax 31.5 23.5
Comprehensive income 82.8 72.2
Less: Comprehensive (loss) income attributable to non-controlling interests (0.3) 0.8
Comprehensive income attributable to Penske Automotive Group common stockholders $ 83.1 $ 71.4