Attached files
file | filename |
---|---|
EX-4.1 - EX-4.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930ex41e60ff27.htm |
EX-32 - EX-32 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930xex32.htm |
EX-31.2 - EX-31.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930ex312b71991.htm |
EX-31.1 - EX-31.1 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930ex31103317b.htm |
EX-4.2 - EX-4.2 - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930ex422cdfba5.htm |
10-Q - 10-Q - PENSKE AUTOMOTIVE GROUP, INC. | pag-20180930x10q.htm |
Exhibit 12
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
September 30, |
|
September 30, |
|
Year Ended December 31, |
|
|||||||||||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
|||||||||
Income from continuing operations before income taxes |
|
$ |
157.1 |
|
$ |
138.9 |
|
$ |
477.6 |
|
$ |
420.5 |
|
$ |
548.2 |
|
$ |
508.1 |
|
$ |
491.9 |
|
$ |
457.9 |
|
$ |
371.8 |
|
Less undistributed earnings of equity method investments |
|
|
(41.7) |
|
|
(30.9) |
|
|
(95.0) |
|
|
(70.9) |
|
|
(107.6) |
|
|
(69.5) |
|
|
(39.3) |
|
|
(40.8) |
|
|
(30.7) |
|
Plus distributed earnings of equity method investments |
|
|
17.5 |
|
|
11.9 |
|
|
44.8 |
|
|
31.2 |
|
|
54.6 |
|
|
23.2 |
|
|
16.1 |
|
|
15.5 |
|
|
10.8 |
|
Plus amortization of capitalized interest |
|
|
0.2 |
|
|
0.2 |
|
|
0.6 |
|
|
0.6 |
|
|
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 |
|
$ |
133.1 |
|
$ |
120.1 |
|
$ |
428.0 |
|
$ |
381.4 |
|
$ |
496.0 |
|
$ |
462.6 |
|
$ |
469.5 |
|
$ |
433.4 |
|
$ |
352.7 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest expense (includes amortization of debt issuance costs) |
|
$ |
28.3 |
|
$ |
27.8 |
|
$ |
86.7 |
|
$ |
79.2 |
|
$ |
107.4 |
|
$ |
85.4 |
|
$ |
69.4 |
|
$ |
52.8 |
|
$ |
45.3 |
|
Floor plan interest expense |
|
|
20.2 |
|
|
16.4 |
|
|
59.0 |
|
|
45.6 |
|
|
63.4 |
|
|
50.9 |
|
|
44.5 |
|
|
46.5 |
|
|
43.5 |
|
Capitalized interest |
|
|
0.3 |
|
|
0.4 |
|
|
1.2 |
|
|
1.0 |
|
|
1.6 |
|
|
1.6 |
|
|
0.8 |
|
|
0.8 |
|
|
0.7 |
|
Interest factor in rental expense |
|
|
19.3 |
|
|
19.6 |
|
|
57.9 |
|
|
55.5 |
|
|
74.4 |
|
|
68.2 |
|
|
66.6 |
|
|
63.1 |
|
|
57.3 |
|
Total fixed charges |
|
$ |
68.1 |
|
$ |
64.2 |
|
$ |
204.8 |
|
$ |
181.3 |
|
$ |
246.8 |
|
$ |
206.1 |
|
$ |
181.3 |
|
$ |
163.2 |
|
$ |
146.8 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest |
|
$ |
0.3 |
|
$ |
0.4 |
|
$ |
1.2 |
|
$ |
1.0 |
|
$ |
1.6 |
|
$ |
1.6 |
|
$ |
0.8 |
|
$ |
0.8 |
|
$ |
0.7 |
|
Earnings |
|
$ |
200.9 |
|
$ |
183.9 |
|
$ |
631.6 |
|
$ |
561.7 |
|
$ |
741.2 |
|
$ |
667.1 |
|
$ |
650.0 |
|
$ |
595.8 |
|
$ |
498.8 |
|
Ratio of earnings to fixed charges |
|
|
3.0 |
|
|
2.9 |
|
|
3.1 |
|
|
3.1 |
|
|
3.0 |
|
|
3.2 |
|
|
3.6 |
|
|
3.7 |
|
|
3.4 |
|