Attached files
file | filename |
---|---|
EX-32 - EX-32 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630xex32.htm |
EX-31.2 - EX-31.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630ex312c34274.htm |
EX-31.1 - EX-31.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630ex3118d6329.htm |
EX-10.2 - EX-10.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630ex1024dfe51.htm |
EX-10.1 - EX-10.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630ex101cc0b09.htm |
10-Q - 10-Q - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180630x10q.htm |
Exhibit 12
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
June 30, |
|
June 30, |
|
Year Ended December 31, |
|
|||||||||||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
|||||||||
Income from continuing operations before income taxes |
|
$ |
176.2 |
|
$ |
156.9 |
|
$ |
320.5 |
|
$ |
281.6 |
|
$ |
548.2 |
|
$ |
508.1 |
|
$ |
491.9 |
|
$ |
457.9 |
|
$ |
371.8 |
|
Less undistributed earnings of equity method investments |
|
|
(36.0) |
|
|
(26.8) |
|
|
(53.3) |
|
|
(40.0) |
|
|
(107.6) |
|
|
(69.5) |
|
|
(39.3) |
|
|
(40.8) |
|
|
(30.7) |
|
Plus distributed earnings of equity method investments |
|
|
25.4 |
|
|
17.7 |
|
|
27.3 |
|
|
19.3 |
|
|
54.6 |
|
|
23.2 |
|
|
16.1 |
|
|
15.5 |
|
|
10.8 |
|
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 |
|
$ |
165.8 |
|
$ |
148.0 |
|
$ |
294.9 |
|
$ |
261.3 |
|
$ |
496.0 |
|
$ |
462.6 |
|
$ |
469.5 |
|
$ |
433.4 |
|
$ |
352.7 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest expense (includes amortization of debt issuance costs) |
|
$ |
28.6 |
|
$ |
26.4 |
|
$ |
58.4 |
|
$ |
51.4 |
|
$ |
107.4 |
|
$ |
85.4 |
|
$ |
69.4 |
|
$ |
52.8 |
|
$ |
45.3 |
|
Floor plan interest expense |
|
|
19.9 |
|
|
15.5 |
|
|
38.8 |
|
|
29.2 |
|
|
63.4 |
|
|
50.9 |
|
|
44.5 |
|
|
46.5 |
|
|
43.5 |
|
Capitalized interest |
|
|
0.6 |
|
|
0.3 |
|
|
0.9 |
|
|
0.6 |
|
|
1.6 |
|
|
1.6 |
|
|
0.8 |
|
|
0.8 |
|
|
0.7 |
|
Interest factor in rental expense |
|
|
19.5 |
|
|
18.3 |
|
|
38.6 |
|
|
35.9 |
|
|
74.4 |
|
|
68.2 |
|
|
66.6 |
|
|
63.1 |
|
|
57.3 |
|
Total fixed charges |
|
$ |
68.6 |
|
$ |
60.5 |
|
$ |
136.7 |
|
$ |
117.1 |
|
$ |
246.8 |
|
$ |
206.1 |
|
$ |
181.3 |
|
$ |
163.2 |
|
$ |
146.8 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest |
|
$ |
0.6 |
|
$ |
0.3 |
|
$ |
0.9 |
|
$ |
0.6 |
|
$ |
1.6 |
|
$ |
1.6 |
|
$ |
0.8 |
|
$ |
0.8 |
|
$ |
0.7 |
|
Earnings |
|
$ |
233.8 |
|
$ |
208.2 |
|
$ |
430.7 |
|
$ |
377.8 |
|
$ |
741.2 |
|
$ |
667.1 |
|
$ |
650.0 |
|
$ |
595.8 |
|
$ |
498.8 |
|
Ratio of earnings to fixed charges |
|
|
3.4 |
|
|
3.4 |
|
|
3.2 |
|
|
3.2 |
|
|
3.0 |
|
|
3.2 |
|
|
3.6 |
|
|
3.7 |
|
|
3.4 |
|