Attached files
file | filename |
---|---|
10-Q - 10-Q - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630x10q.htm |
EX-32 - EX-32 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630xex32.htm |
EX-31.2 - EX-31.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630ex312e53cfc.htm |
EX-31.1 - EX-31.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630ex3117c7deb.htm |
EX-4.2 - EX-4.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630ex42b68239c.htm |
EX-4.1 - EX-4.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20160630ex41a93e229.htm |
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
June 30, |
|
June 30, |
|
Year Ended December 31, |
|
|||||||||||||||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
|||||||||
Income from continuing operations before income taxes |
|
$ |
143.5 |
|
$ |
143.5 |
|
$ |
263.1 |
|
$ |
259.1 |
|
$ |
491.9 |
|
$ |
457.9 |
|
$ |
371.8 |
|
$ |
290.4 |
|
$ |
244.3 |
|
Less undistributed earnings of equity method investments |
|
|
(12.0) |
|
|
(12.0) |
|
|
(17.5) |
|
|
(18.7) |
|
|
(39.3) |
|
|
(40.8) |
|
|
(30.7) |
|
|
(27.6) |
|
|
(25.5) |
|
Plus distributed earnings of equity method investments |
|
|
4.7 |
|
|
5.7 |
|
|
5.6 |
|
|
5.9 |
|
|
16.1 |
|
|
15.5 |
|
|
10.8 |
|
|
23.6 |
|
|
9.2 |
|
Plus amortization of capitalized interest |
|
|
0.2 |
|
|
0.2 |
|
|
0.4 |
|
|
0.4 |
|
|
0.8 |
|
|
0.8 |
|
|
0.8 |
|
|
0.8 |
|
|
0.8 |
|
Income from continuing operations before undistributed earnings of equity method investments, amortization of capitalized interest, and taxes |
|
$ |
136.4 |
|
$ |
137.4 |
|
$ |
251.6 |
|
$ |
246.7 |
|
$ |
469.5 |
|
$ |
433.4 |
|
$ |
352.7 |
|
$ |
287.2 |
|
$ |
228.8 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest expense (includes amortization of deferred financing costs) |
|
$ |
19.5 |
|
$ |
16.4 |
|
$ |
36.7 |
|
$ |
32.7 |
|
$ |
69.4 |
|
$ |
52.8 |
|
$ |
45.3 |
|
$ |
46.1 |
|
$ |
44.0 |
|
Debt discount amortization |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1.7 |
|
Floor plan interest expense |
|
|
13.1 |
|
|
11.0 |
|
|
25.9 |
|
|
21.3 |
|
|
44.5 |
|
|
46.5 |
|
|
43.5 |
|
|
38.3 |
|
|
26.9 |
|
Capitalized interest |
|
|
0.3 |
|
|
0.1 |
|
|
0.7 |
|
|
0.3 |
|
|
0.8 |
|
|
0.8 |
|
|
0.7 |
|
|
0.6 |
|
|
0.7 |
|
Interest factor in rental expense |
|
|
17.1 |
|
|
16.2 |
|
|
34.1 |
|
|
32.7 |
|
|
66.6 |
|
|
63.1 |
|
|
57.3 |
|
|
55.7 |
|
|
53.4 |
|
Total fixed charges |
|
$ |
50.0 |
|
$ |
43.7 |
|
$ |
97.4 |
|
$ |
87.0 |
|
$ |
181.3 |
|
$ |
163.2 |
|
$ |
146.8 |
|
$ |
140.7 |
|
$ |
126.7 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest |
|
$ |
0.3 |
|
$ |
0.1 |
|
$ |
0.7 |
|
$ |
0.3 |
|
$ |
0.8 |
|
$ |
0.8 |
|
$ |
0.7 |
|
$ |
0.6 |
|
$ |
0.7 |
|
Earnings |
|
$ |
186.1 |
|
$ |
181.0 |
|
$ |
348.3 |
|
$ |
333.4 |
|
$ |
650.0 |
|
$ |
595.8 |
|
$ |
498.8 |
|
$ |
427.3 |
|
$ |
354.8 |
|
Ratio of earnings to fixed charges |
|
|
3.7 |
|
|
4.1 |
|
|
3.6 |
|
|
3.8 |
|
|
3.6 |
|
|
3.7 |
|
|
3.4 |
|
|
3.0 |
|
|
2.8 |
|