XML 26 R67.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Information - Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed consolidating statement of income        
Revenues $ 5,967.6 $ 5,658.6 $ 17,287.8 $ 17,345.8
Cost of sales 5,097.9 4,806.0 14,698.8 14,739.0
Gross profit 869.7 852.6 2,589.0 2,606.8
Selling, general and administrative expenses 672.8 662.8 2,008.1 2,001.3
Depreciation 27.5 25.9 81.0 77.2
Operating income 169.4 163.9 499.9 528.3
Floor plan interest expense (21.4) (20.2) (64.2) (59.0)
Other interest expense (32.9) (28.3) (93.2) (86.7)
Equity in earnings of affiliates 43.3 41.7 109.6 95.0
Income from continuing operations before income taxes 158.4 157.1 452.1 477.6
Income taxes (42.4) (27.1) (118.6) (104.7)
Income from continuing operations 116.0 130.0 333.5 372.9
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.3 0.2
Net income 116.1 130.1 333.8 373.1
Other comprehensive loss, net of tax (46.2) (17.5) (52.2) (58.5)
Comprehensive income 69.9 112.6 281.6 314.6
Less: Comprehensive income (loss) attributable to non-controlling interests (0.6) (0.2) (1.1) (1.0)
Comprehensive income attributable to Penske Automotive Group common stockholders 70.5 112.8 282.7 315.6
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (149.2) (144.2) (436.3) (470.1)
Income from continuing operations before income taxes (149.2) (144.2) (436.3) (470.1)
Income taxes 40.0 24.8 114.4 104.0
Income from continuing operations (109.2) (119.4) (321.9) (366.1)
Income (loss) income from discontinued operations, net of tax (0.1) (0.1) (0.3) (0.2)
Net income (109.3) (119.5) (322.2) (366.3)
Other comprehensive loss, net of tax 44.7 19.8 55.0 56.4
Comprehensive income (64.6) (99.7) (267.2) (309.9)
Less: Comprehensive income (loss) attributable to non-controlling interests 0.5 0.1 0.6 1.2
Comprehensive income attributable to Penske Automotive Group common stockholders (65.1) (99.8) (267.8) (311.1)
Penske Automotive Group | Reportable legal entities        
Condensed consolidating statement of income        
Selling, general and administrative expenses 6.6 6.3 20.0 19.1
Depreciation 0.3 0.4 1.0 1.2
Operating income (6.9) (6.7) (21.0) (20.3)
Floor plan interest expense (1.9) (1.9) (6.1) (5.3)
Other interest expense (24.0) (19.1) (62.5) (58.8)
Equity in earnings of affiliates 42.2 40.7 106.0 91.7
Equity in earnings of subsidiaries 149.2 144.2 436.3 470.1
Income from continuing operations before income taxes 158.6 157.2 452.7 477.4
Income taxes (42.5) (27.1) (118.8) (104.7)
Income from continuing operations 116.1 130.1 333.9 372.7
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.3 0.2
Net income 116.2 130.2 334.2 372.9
Other comprehensive loss, net of tax (46.2) (17.5) (52.2) (58.5)
Comprehensive income 70.0 112.7 282.0 314.4
Less: Comprehensive income (loss) attributable to non-controlling interests (0.5) (0.1) (0.6) (1.2)
Comprehensive income attributable to Penske Automotive Group common stockholders 70.5 112.8 282.6 315.6
Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 3,478.6 3,061.9 9,457.6 8,990.2
Cost of sales 2,951.1 2,584.1 7,962.9 7,561.6
Gross profit 527.5 477.8 1,494.7 1,428.6
Selling, general and administrative expenses 375.1 356.6 1,098.0 1,059.6
Depreciation 15.2 14.0 44.3 41.3
Operating income 137.2 107.2 352.4 327.7
Floor plan interest expense (14.7) (12.7) (44.0) (36.3)
Other interest expense (3.3) (2.3) (9.3) (6.2)
Income from continuing operations before income taxes 119.2 92.2 299.1 285.2
Income taxes (33.0) (14.6) (85.5) (67.0)
Income from continuing operations 86.2 77.6 213.6 218.2
Income (loss) income from discontinued operations, net of tax 0.1 0.1 0.3 0.2
Net income 86.3 77.7 213.9 218.4
Comprehensive income 86.3 77.7 213.9 218.4
Comprehensive income attributable to Penske Automotive Group common stockholders 86.3 77.7 213.9 218.4
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed consolidating statement of income        
Revenues 2,489.0 2,596.7 7,830.2 8,355.6
Cost of sales 2,146.8 2,221.9 6,735.9 7,177.4
Gross profit 342.2 374.8 1,094.3 1,178.2
Selling, general and administrative expenses 291.1 299.9 890.1 922.6
Depreciation 12.0 11.5 35.7 34.7
Operating income 39.1 63.4 168.5 220.9
Floor plan interest expense (4.8) (5.6) (14.1) (17.4)
Other interest expense (5.6) (6.9) (21.4) (21.7)
Equity in earnings of affiliates 1.1 1.0 3.6 3.3
Income from continuing operations before income taxes 29.8 51.9 136.6 185.1
Income taxes (6.9) (10.2) (28.7) (37.0)
Income from continuing operations 22.9 41.7 107.9 148.1
Net income 22.9 41.7 107.9 148.1
Other comprehensive loss, net of tax (44.7) (19.8) (55.0) (56.4)
Comprehensive income (21.8) 21.9 52.9 91.7
Less: Comprehensive income (loss) attributable to non-controlling interests (0.6) (0.2) (1.1) (1.0)
Comprehensive income attributable to Penske Automotive Group common stockholders $ (21.2) $ 22.1 $ 54.0 $ 92.7