XML 22 R52.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Information (Details 2) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed consolidating statement of income        
Revenue $ 4,960.1 $ 4,396.7 $ 14,363.6 $ 12,806.4
Cost of sales 4,230.9 3,749.1 12,213.2 10,887.3
Gross profit 729.2 647.6 2,150.4 1,919.1
Selling, general and administrative expenses 563.4 502.3 1,652.3 1,486.0
Depreciation 19.8 17.3 57.7 50.6
Operating income 146.0 128.0 440.4 382.5
Floor plan interest expense (11.4) (11.3) (32.7) (34.2)
Other interest expense (16.3) (12.4) (49.0) (37.2)
Equity in earnings of affiliates 11.0 12.7 29.7 28.7
Income from continuing operations before income taxes 129.3 117.0 388.4 339.8
Income taxes (41.7) (39.7) (128.2) (115.7)
Income from continuing operations 87.6 77.3 260.2 224.1
(Loss) income from discontinued operations, net of tax (0.1) (2.2) (1.1) (7.2)
Net income 87.5 75.1 259.1 216.9
Other comprehensive income (loss), net of taxes (42.5) (51.0) (59.3) (26.0)
Comprehensive income 45.0 24.1 199.8 190.9
Less: Comprehensive income attributable to non-controlling interests 1.5 (0.1) 3.1 1.0
Comprehensive income attributable to Penske Automotive Group common stockholders 43.5 24.2 196.7 189.9
Eliminations        
Condensed consolidating statement of income        
Equity in earnings of subsidiaries (134.8) (126.8) (410.2) (368.5)
Income from continuing operations before income taxes (134.8) (126.8) (410.2) (368.5)
Income taxes 43.8 43.1 136.3 125.1
Income from continuing operations (91.0) (83.7) (273.9) (243.4)
(Loss) income from discontinued operations, net of tax 0.1 2.5 1.7 9.8
Net income (90.9) (81.2) (272.2) (233.6)
Other comprehensive income (loss), net of taxes 40.8 50.1 55.6 24.9
Comprehensive income (50.1) (31.1) (216.6) (208.7)
Less: Comprehensive income attributable to non-controlling interests (0.6) 0.7 0.2 0.9
Comprehensive income attributable to Penske Automotive Group common stockholders (49.5) (31.8) (216.8) (209.6)
Reportable legal entities | Penske Automotive Group        
Condensed consolidating statement of income        
Selling, general and administrative expenses 5.7 11.5 18.0 23.2
Depreciation 0.4 0.4 1.2 1.0
Operating income (6.1) (11.9) (19.2) (24.2)
Floor plan interest expense (0.7) (2.5) (2.1) (7.3)
Other interest expense (10.6) (7.4) (30.6) (21.9)
Equity in earnings of affiliates 11.0 11.7 27.3 25.3
Equity in earnings of subsidiaries 134.8 126.8 410.2 368.5
Income from continuing operations before income taxes 128.4 116.7 385.6 340.4
Income taxes (41.7) (39.7) (128.2) (115.7)
Income from continuing operations 86.7 77.0 257.4 224.7
(Loss) income from discontinued operations, net of tax (0.1) (2.5) (1.7) (9.8)
Net income 86.6 74.5 255.7 214.9
Other comprehensive income (loss), net of taxes (42.5) (51.0) (59.3) (26.0)
Comprehensive income 44.1 23.5 196.4 188.9
Less: Comprehensive income attributable to non-controlling interests 0.6 (0.7) (0.2) (0.9)
Comprehensive income attributable to Penske Automotive Group common stockholders 43.5 24.2 196.6 189.8
Reportable legal entities | Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenue 2,591.2 2,489.9 7,548.5 7,102.0
Cost of sales 2,197.2 2,112.5 6,372.4 5,988.2
Gross profit 394.0 377.4 1,176.1 1,113.8
Selling, general and administrative expenses 302.6 283.0 895.9 853.2
Depreciation 10.6 9.6 31.2 27.9
Operating income 80.8 84.8 249.0 232.7
Floor plan interest expense (5.6) (5.1) (16.4) (15.4)
Other interest expense (1.3) (0.5) (4.0) (1.4)
Income from continuing operations before income taxes 73.9 79.2 228.6 215.9
Income taxes (29.4) (31.4) (91.8) (84.0)
Income from continuing operations 44.5 47.8 136.8 131.9
(Loss) income from discontinued operations, net of tax (0.1) (1.6) (1.3) 4.2
Net income 44.4 46.2 135.5 136.1
Other comprehensive income (loss), net of taxes   1.1   3.2
Comprehensive income 44.4 47.3 135.5 139.3
Comprehensive income attributable to Penske Automotive Group common stockholders 44.4 47.3 135.5 139.3
Reportable legal entities | Non-Guarantor Subsidiaries        
Condensed consolidating statement of income        
Revenue 2,368.9 1,906.8 6,815.1 5,704.4
Cost of sales 2,033.7 1,636.6 5,840.8 4,899.1
Gross profit 335.2 270.2 974.3 805.3
Selling, general and administrative expenses 255.1 207.8 738.4 609.6
Depreciation 8.8 7.3 25.3 21.7
Operating income 71.3 55.1 210.6 174.0
Floor plan interest expense (5.1) (3.7) (14.2) (11.5)
Other interest expense (4.4) (4.5) (14.4) (13.9)
Equity in earnings of affiliates   1.0 2.4 3.4
Income from continuing operations before income taxes 61.8 47.9 184.4 152.0
Income taxes (14.4) (11.7) (44.5) (41.1)
Income from continuing operations 47.4 36.2 139.9 110.9
(Loss) income from discontinued operations, net of tax   (0.6) 0.2 (11.4)
Net income 47.4 35.6 140.1 99.5
Other comprehensive income (loss), net of taxes (40.8) (51.2) (55.6) (28.1)
Comprehensive income 6.6 (15.6) 84.5 71.4
Less: Comprehensive income attributable to non-controlling interests 1.5 (0.1) 3.1 1.0
Comprehensive income attributable to Penske Automotive Group common stockholders $ 5.1 $ (15.5) $ 81.4 $ 70.4