Penske Automotive (PAG) 10-Q 2017 Q3 Quarterly report

Exhibit 12

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Three Months Ended				Nine Months Ended
	September 30,				September 30,				Year Ended December 31,
	2017		2016		2017		2016		2016		2015		2014		2013		2012
Income from continuing operations before income taxes	$	138.9	$	130.1	$	420.5	$	393.2	$	508.1	$	491.9	$	457.9	$	371.8	$	290.4
Less undistributed earnings of equity method investments		(30.9)		(25.6)		(70.9)		(43.1)		(69.5)		(39.3)		(40.8)		(30.7)		(27.6)
Plus distributed earnings of equity method investments		11.9		4.0		31.2		9.6		23.2		16.1		15.5		10.8		23.6
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	$	120.1	$	108.7	$	381.4	$	360.3	$	462.6	$	469.5	$	433.4	$	352.7	$	287.2
Plus:
Fixed charges:
Other interest expense (includes amortization of debt issuance costs)	$	27.8	$	25.1	$	79.2	$	61.8	$	85.4	$	69.4	$	52.8	$	45.3	$	46.1
Floor plan interest expense		16.4		11.9		45.6		37.8		50.9		44.5		46.5		43.5		38.3
Capitalized interest		0.4		0.4		1.0		1.1		1.6		0.8		0.8		0.7		0.6
Interest factor in rental expense		19.6		16.8		55.5		50.9		68.2		66.6		63.1		57.3		55.7
Total fixed charges	$	64.2	$	54.2	$	181.3	$	151.6	$	206.1	$	181.3	$	163.2	$	146.8	$	140.7
Less:
Capitalized interest	$	0.4	$	0.4	$	1.0	$	1.1	$	1.6	$	0.8	$	0.8	$	0.7	$	0.6
Earnings	$	183.9	$	162.5	$	561.7	$	510.8	$	667.1	$	650.0	$	595.8	$	498.8	$	427.3
Ratio of earnings to fixed charges		2.9		3.0		3.1		3.4		3.2		3.6		3.7		3.4		3.0