Free Trial

Asbury Automotive Group (ABG) Financials

Asbury Automotive Group logo
$229.46 +4.27 (+1.90%)
Closing price 03:59 PM Eastern
Extended Trading
$229.58 +0.11 (+0.05%)
As of 04:20 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Asbury Automotive Group

Annual Income Statements for Asbury Automotive Group

This table shows Asbury Automotive Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Income / (Loss) Attributable to Common Shareholders
430 603 997 532 254 184 168 139 167 169
Consolidated Net Income / (Loss)
430 603 997 532 254 184 168 139 167 169
Net Income / (Loss) Continuing Operations
430 603 997 532 254 184 168 139 167 169
Total Pre-Tax Income
575 801 1,319 698 338 244 225 209 268 273
Total Operating Income
836 954 1,273 792 371 325 311 288 298 302
Total Gross Profit
2,949 2,756 3,101 1,902 1,223 1,169 1,103 1,056 1,059 1,061
Total Revenue
17,189 14,803 15,434 9,838 7,132 7,210 6,874 6,457 6,528 6,588
Operating Revenue
17,189 14,803 15,434 9,838 7,132 7,210 6,874 6,457 6,528 6,588
Total Cost of Revenue
14,240 12,047 12,333 7,936 5,908 6,041 5,771 5,401 5,469 5,528
Operating Cost of Revenue
14,240 12,047 12,333 7,932 5,908 6,041 5,771 5,401 5,469 5,528
Total Operating Expenses
2,113 1,802 1,828 1,110 853 844 792 768 761 759
Selling, General & Admin Expense
1,889 1,617 1,763 1,074 782 800 756 730 733 730
Depreciation Expense
75 68 69 42 39 36 34 32 31 30
Other Operating Expenses / (Income)
0.00 0.00 -4.40 -5.40 9.20 0.80 -1.10 1.30 -2.30 -0.20
Impairment Charge
150 117 0.00 0.00 23 7.10 3.70 5.10 0.00 0.00
Total Other Income / (Expense), net
-260 -152 47 -94 -33 -81 -86 -79 -30 -28
Interest Expense
269 166 161 102 95 93 86 79 76 63
Other Income / (Expense), net
8.60 14 207 8.00 62 12 0.00 0.00 46 35
Income Tax Expense
145 199 322 165 84 60 57 70 101 104
Basic Earnings per Share
$21.58 $28.87 $44.78 $26.75 $13.25 $9.65 $8.36 $6.69 $7.43 $6.43
Weighted Average Basic Shares Outstanding
19.90M 20.90M 22.30M 19.90M 19.20M 19.10M 20.10M 20.80M 22.50M 26.30M
Diluted Earnings per Share
$21.50 $28.74 $44.61 $26.49 $13.18 $9.55 $8.28 $6.62 $7.40 $6.41
Weighted Average Diluted Shares Outstanding
20.10M 21M 22.40M 20.10M 19.30M 19.30M 20.30M 21M 22.60M 26.40M
Weighted Average Basic & Diluted Shares Outstanding
19.65M 20.40M - 21.69M 19.33M 19.28M 20.10M 20.80M 22.50M 26.30M

Quarterly Income Statements for Asbury Automotive Group

This table shows Asbury Automotive Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Income / (Loss) Attributable to Common Shareholders
132 129 126 28 147 56 169 196 181 353 205
Consolidated Net Income / (Loss)
132 129 126 28 147 56 169 196 181 353 205
Net Income / (Loss) Continuing Operations
132 129 126 28 147 56 169 196 181 353 205
Total Pre-Tax Income
175 172 170 38 196 76 226 261 239 465 273
Total Operating Income
234 240 233 101 263 125 265 288 277 303 314
Total Gross Profit
724 750 718 731 750 673 674 713 696 738 768
Total Revenue
4,149 4,504 4,237 4,246 4,201 3,812 3,666 3,743 3,582 3,706 3,866
Operating Revenue
4,149 4,504 4,237 4,246 4,201 3,812 3,666 3,743 3,582 3,706 3,866
Total Cost of Revenue
3,424 3,755 3,519 3,516 3,451 3,139 2,993 3,029 2,886 2,968 3,098
Operating Cost of Revenue
3,424 3,763 3,519 3,516 3,443 3,153 2,993 3,029 2,872 3,008 3,085
Total Operating Expenses
490 510 485 630 487 549 409 425 420 436 454
Selling, General & Admin Expense
456 477 467 477 469 414 392 409 403 422 438
Depreciation Expense
19 19 19 18 19 17 17 17 17 15 17
Impairment Charge
14 - 0.00 135 - - 0.00 0.00 - - -
Total Other Income / (Expense), net
-59 -68 -63 -63 -67 -49 -39 -27 -38 162 -41
Interest Expense
63 68 68 66 67 49 39 40 38 41 41
Other Income / (Expense), net
4.10 - 5.00 3.60 - - 0.00 14 - 203 0.00
Income Tax Expense
43 43 43 9.90 49 20 57 65 57 111 68
Basic Earnings per Share
$6.73 $6.54 $6.40 $1.40 $7.24 $2.86 $8.22 $9.37 $8.42 $15.98 $9.26
Weighted Average Basic Shares Outstanding
19.60M 19.90M 19.70M 20.10M 20.30M 20.90M 20.60M 20.90M 21.60M 22.30M 22.10M
Diluted Earnings per Share
$6.71 $6.53 $6.37 $1.39 $7.21 $2.84 $8.19 $9.34 $8.37 $15.93 $9.23
Weighted Average Diluted Shares Outstanding
19.70M 20.10M 19.80M 20.20M 20.40M 21M 20.70M 21M 21.70M 22.40M 22.20M
Weighted Average Basic & Diluted Shares Outstanding
19.66M 19.65M 19.59M 19.98M 20.17M 20.40M 20.58M 20.58M 21.53M 0.00 22.13M

Annual Cash Flow Statements for Asbury Automotive Group

This table details how cash moves in and out of Asbury Automotive Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Change in Cash & Equivalents
24 -190 56 178 -2.10 -4.80 3.60 1.30 0.60 -0.10
Net Cash From Operating Activities
671 313 696 1,164 653 350 10 266 143 160
Net Cash From Continuing Operating Activities
671 313 696 1,164 653 350 10 266 143 160
Net Income / (Loss) Continuing Operations
430 603 997 532 254 184 168 139 167 169
Consolidated Net Income / (Loss)
430 603 997 532 254 184 168 139 167 169
Depreciation Expense
75 68 69 42 39 36 34 32 52 49
Amortization Expense
47 35 15 21 22 24 23 22 - -
Non-Cash Adjustments To Reconcile Net Income
203 150 -143 29 17 32 17 23 -26 -21
Changes in Operating Assets and Liabilities, net
-84 -542 -243 540 321 74 -231 50 -51 -37
Net Cash From Investing Activities
-137 -1,678 465 -3,917 -821 -228 -150 -128 4.90 -62
Net Cash From Continuing Investing Activities
-137 -1,678 465 -3,917 -821 -228 -150 -128 4.90 -62
Purchase of Property, Plant & Equipment
-308 -142 -108 -82 -49 -67 -58 -54 -112 -102
Acquisitions
-4.70 -1,500 -5.00 -3,660 -954 -210 -91 -80 0.00 -69
Purchase of Investments
-165 -195 -244 -1.50 0.00 0.00 - - - -
Sale of Property, Plant & Equipment
6.50 16 0.00 22 4.20 15 4.00 5.80 2.20 3.60
Divestitures
196 31 701 21 178 39 0.00 0.00 114 106
Sale and/or Maturity of Investments
150 112 120 1.20 0.00 0.00 - - - -
Other Investing Activities, net
-12 0.00 0.00 -217 0.00 -4.90 -4.40 - - -
Net Cash From Financing Activities
-510 1,176 -1,104 2,931 166 -127 143 -137 -147 -98
Net Cash From Continuing Financing Activities
-510 1,176 -1,104 2,931 166 -127 143 -137 -147 -98
Repayment of Debt
-10,942 -7,516 -8,497 -5,695 -6,155 -4,564 -4,412 -3,973 -3,766 -4,182
Repurchase of Common Equity
-10 -11 -9.20 -10 -5.10 -21 -110 -40 -216 -312
Issuance of Debt
10,659 8,971 7,737 7,970 6,319 4,472 4,665 3,875 3,866 4,440
Issuance of Common Equity
0.00 0.00 1.40 667 0.00 0.00 - - - -
Other Financing Activities, net
-217 -268 -336 -0.80 7.30 -14 0.00 0.00 -31 -44

Quarterly Cash Flow Statements for Asbury Automotive Group

This table details how cash moves in and out of Asbury Automotive Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Change in Cash & Equivalents
55 9.10 -6.90 38 -17 4.10 -36 -219 62 94 41
Net Cash From Operating Activities
225 244 404 -154 177 73 18 50 172 32 168
Net Cash From Continuing Operating Activities
225 244 404 -154 177 73 18 50 172 32 168
Net Income / (Loss) Continuing Operations
132 129 126 28 147 56 169 196 181 353 205
Consolidated Net Income / (Loss)
132 129 126 28 147 56 169 196 181 353 205
Depreciation Expense
19 19 19 18 19 17 17 17 17 15 17
Amortization Expense
13 11 12 12 12 11 10 6.70 6.70 5.00 3.90
Non-Cash Adjustments To Reconcile Net Income
26 25 10 135 33 127 12 -1.40 13 -228 51
Changes in Operating Assets and Liabilities, net
35 60 237 -347 -34 -138 -190 -168 -46 -114 -110
Net Cash From Investing Activities
-0.50 -155 36 -4.40 -14 -1,588 -28 -7.30 -55 232 -111
Net Cash From Continuing Investing Activities
-0.50 -155 36 -4.40 -14 -1,588 -28 -7.30 -55 232 -111
Purchase of Property, Plant & Equipment
-21 -134 -41 -40 -93 -66 -36 -26 -15 -98 29
Purchase of Investments
-59 -105 -21 -19 -20 -30 -41 -80 -44 -70 -140
Divestitures
34 - 47 47 102 - - 31 0.00 322 -0.70
Sale and/or Maturity of Investments
46 80 49 12 9.50 8.10 35 65 4.10 15 67
Other Investing Activities, net
0.00 - - - -12 - - - 0.00 63 -
Net Cash From Financing Activities
-169 -80 -447 197 -180 1,519 -26 -262 -55 -169 -15
Net Cash From Continuing Financing Activities
-169 -80 -447 197 -180 1,519 -26 -262 -55 -169 -15
Repayment of Debt
-2,595 -2,806 -2,434 -2,473 -3,229 -1,761 -1,950 -1,991 -1,814 -1,938 -1,920
Repurchase of Common Equity
-13 -0.10 -0.20 -0.10 -9.80 -0.20 -0.20 -0.10 -11 -0.10 -0.20
Issuance of Debt
2,438 2,727 2,084 2,732 3,116 3,328 1,924 1,920 1,800 1,905 1,884
Other Financing Activities, net
0.00 -0.90 -97 -62 -57 -47 - -190 -30 -136 22

Annual Balance Sheets for Asbury Automotive Group

This table presents Asbury Automotive Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2022 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Total Assets
10,337 10,159 8,021 8,021 3,676 2,911 2,695 2,357 2,336 2,294
Total Current Assets
3,138 3,057 1,910 1,910 1,406 1,603 1,553 1,302 1,332 1,331
Cash & Equivalents
69 46 235 235 1.40 3.50 8.30 4.70 3.40 2.80
Short-Term Investments
14 6.20 5.40 5.40 0.00 - - - - -
Accounts Receivable
286 226 172 172 156 136 130 129 138 120
Inventories, net
1,979 1,768 959 959 875 985 1,068 826 895 917
Other Current Assets
790 1,011 538 538 374 478 347 343 296 292
Plant, Property, & Equipment, net
2,551 2,316 1,941 1,941 956 910 886 834 815 773
Total Noncurrent Assets
4,649 4,787 4,171 4,171 1,314 399 256 220 188 190
Long-Term Investments
334 327 235 235 0.00 - - - - -
Goodwill
2,045 2,009 1,783 1,783 562 202 181 161 128 130
Intangible Assets
1,912 2,096 1,800 1,800 425 122 66 50 49 49
Other Noncurrent Operating Assets
358 355 352 352 327 76 9.30 10 12 11
Total Liabilities & Shareholders' Equity
10,337 10,159 8,021 8,021 3,676 2,911 2,695 2,357 2,336 2,294
Total Liabilities
6,835 6,915 5,118 5,118 2,771 2,265 2,222 1,963 2,056 1,980
Total Current Liabilities
2,836 2,876 1,033 1,033 1,223 1,247 1,303 1,058 1,105 1,008
Short-Term Debt
1,809 1,871 136 136 739 820 1,005 745 796 726
Accounts Payable
761 748 645 645 451 309 298 313 309 282
Current Deferred Revenue
236 229 219 219 0.00 - - - - -
Other Current Liabilities
28 26 24 24 25 17 0.00 - - -
Other Current Nonoperating Liabilities
1.90 2.10 11 11 8.90 101 0.00 - - -
Total Noncurrent Liabilities
3,999 4,040 4,084 4,084 1,547 1,018 919 904 952 972
Long-Term Debt
3,024 3,121 3,217 3,217 1,165 907 867 863 913 940
Noncurrent Deferred Revenue
531 508 495 495 0.00 - - - - -
Noncurrent Deferred & Payable Income Tax Liabilities
188 136 101 101 35 26 22 13 8.90 1.90
Other Noncurrent Operating Liabilities
256 274 272 272 348 85 31 29 30 30
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,502 3,244 2,904 2,904 906 646 473 394 280 315
Total Preferred & Common Equity
3,502 3,244 2,904 2,904 906 646 473 394 280 315
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,524 3,244 2,903 2,903 906 646 473 394 280 315
Common Stock
1,306 1,289 1,282 1,282 596 583 573 564 550 538
Retained Earnings
3,219 2,962 2,610 2,610 1,349 1,095 923 750 612 444
Treasury Stock
-1,057 -1,067 -1,063 -1,063 -1,034 -1,029 -1,023 -919 -880 -664
Accumulated Other Comprehensive Income / (Loss)
57 61 74 74 -5.60 -2.90 0.60 -0.90 -2.10 -3.50

Quarterly Balance Sheets for Asbury Automotive Group

This table presents Asbury Automotive Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 3/31/2025 9/30/2024 6/30/2024 3/31/2024 9/30/2023 6/30/2023 3/31/2023 9/30/2022
Total Assets
10,221 10,174 10,306 10,132 8,255 8,166 8,183 7,816
Total Current Assets
3,247 3,105 3,218 2,922 2,055 2,004 2,050 1,813
Cash & Equivalents
125 60 67 29 42 78 297 141
Short-Term Investments
6.60 9.00 11 6.90 7.40 10 5.50 7.90
Accounts Receivable
265 257 235 227 203 176 167 178
Inventories, net
1,822 2,031 2,066 1,863 1,242 1,199 1,081 822
Other Current Assets
1,029 748 839 797 561 541 500 663
Plant, Property, & Equipment, net
2,475 2,443 2,423 2,408 1,961 1,940 1,931 1,912
Total Noncurrent Assets
4,499 4,626 4,664 4,801 4,240 4,222 4,202 4,092
Long-Term Investments
359 322 338 335 292 287 281 174
Goodwill
1,976 2,011 2,010 2,015 1,783 1,783 1,783 2,208
Intangible Assets
1,817 1,957 1,957 2,094 1,800 1,800 1,800 1,327
Other Noncurrent Operating Assets
347 337 359 358 364 351 338 334
Total Liabilities & Shareholders' Equity
10,221 10,174 10,306 10,132 8,255 8,166 8,183 7,816
Total Liabilities
6,598 6,811 6,975 6,785 5,007 5,097 5,134 5,173
Total Current Liabilities
2,608 2,594 2,566 2,757 995 1,050 1,068 1,159
Short-Term Debt
1,577 1,569 1,533 1,775 145 109 129 92
Accounts Payable
765 761 770 724 602 688 672 772
Current Deferred Revenue
239 235 234 231 227 224 222 206
Other Current Liabilities
27 26 27 26 21 21 23 24
Other Current Nonoperating Liabilities
0.00 2.00 2.00 2.10 0.00 8.80 23 65
Total Noncurrent Liabilities
3,990 4,217 4,410 4,027 4,012 4,048 4,065 4,015
Long-Term Debt
3,015 3,300 3,488 3,108 3,137 3,181 3,195 3,262
Noncurrent Deferred Revenue
529 528 526 516 500 491 492 478
Noncurrent Deferred & Payable Income Tax Liabilities
185 133 138 138 104 102 99 -
Other Noncurrent Operating Liabilities
260 257 258 265 272 274 279 275
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,624 3,362 3,331 3,347 3,249 3,069 3,049 2,643
Total Preferred & Common Equity
3,624 3,362 3,331 3,347 3,249 3,069 3,049 2,643
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,624 3,362 3,331 3,347 3,249 3,069 3,049 2,643
Common Stock
1,315 1,300 1,300 1,297 1,288 1,282 1,288 1,284
Retained Earnings
3,351 3,091 3,049 3,062 2,950 2,781 2,763 2,338
Treasury Stock
-1,092 -1,079 -1,083 -1,078 -1,067 -1,066 -1,064 -1,053
Accumulated Other Comprehensive Income / (Loss)
50 51 65 66 77 71 62 74

Annual Metrics And Ratios for Asbury Automotive Group

This table displays calculated financial ratios and metrics derived from Asbury Automotive Group's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Growth Metrics
- - - - - - - - - -
Revenue Growth
16.12% -4.09% 56.88% 37.94% -1.09% 4.89% 6.47% -1.09% -0.92% 12.28%
EBITDA Growth
-9.64% -31.59% 81.24% 74.83% 24.44% 8.01% 7.28% -13.48% 2.73% 24.76%
EBIT Growth
-12.70% -34.65% 85.01% 84.67% 28.63% 8.30% 8.06% -16.20% 2.02% 25.47%
NOPAT Growth
-12.82% -25.49% 59.24% 116.64% 13.50% 5.75% 21.40% 2.93% -0.50% 13.85%
Net Income Growth
-28.58% -39.59% 87.32% 109.28% 37.96% 9.76% 20.78% -16.81% -1.18% 51.61%
EPS Growth
-25.19% -35.58% 68.40% 100.99% 38.01% 15.34% 25.08% -10.54% 15.44% 72.78%
Operating Cash Flow Growth
114.44% -55.03% -40.19% 78.34% 86.54% 3,363.37% -96.21% 86.88% -10.94% 90.02%
Free Cash Flow Firm Growth
141.79% -240.53% 140.61% -3,436.15% -160.41% 203.80% -159.67% -0.14% 56.11% 212.56%
Invested Capital Growth
0.76% 35.73% 0.00% 105.56% 14.00% 5.77% 16.98% 0.62% 0.33% 3.78%
Revenue Q/Q Growth
4.20% 0.72% 7.31% 4.47% 5.01% 1.55% 1.68% 0.07% 0.40% 2.13%
EBITDA Q/Q Growth
15.01% -12.79% 21.36% 12.58% 13.74% 3.85% 13.23% -1.69% 16.49% 12.02%
EBIT Q/Q Growth
17.15% -14.55% 22.25% 13.92% 15.86% 4.18% 1.04% -2.04% 19.45% 13.07%
NOPAT Q/Q Growth
16.42% -16.23% 5.57% 15.39% 16.62% 1.03% -0.07% 4.14% 3.70% 1.88%
Net Income Q/Q Growth
20.53% -33.07% 27.11% 10.69% 21.78% 1.77% -1.23% -15.03% 18.41% 20.94%
EPS Q/Q Growth
20.72% -31.29% 27.28% 6.99% 21.92% 2.25% 0.61% -13.12% 22.92% 23.03%
Operating Cash Flow Q/Q Growth
34.19% 15.33% -19.95% 18.03% 4.02% 39.14% -92.20% 13.61% -14.31% 126.63%
Free Cash Flow Firm Q/Q Growth
150.62% -433.12% 140.99% -398.63% 53.93% 128.20% -1,115.94% -22.87% 45.81% 228.83%
Invested Capital Q/Q Growth
0.99% 27.00% 0.90% 133.50% 2.45% 4.48% 7.64% 2.49% -0.61% 1.94%
Profitability Metrics
- - - - - - - - - -
Gross Margin
17.15% 18.62% 20.09% 19.34% 17.15% 16.21% 16.05% 16.35% 16.22% 16.10%
EBITDA Margin
5.62% 7.23% 10.13% 8.77% 6.92% 5.50% 5.34% 5.30% 6.06% 5.84%
Operating Margin
4.86% 6.44% 8.25% 8.05% 5.20% 4.51% 4.52% 4.46% 4.56% 4.58%
EBIT Margin
4.91% 6.53% 9.59% 8.13% 6.07% 4.67% 4.52% 4.46% 5.26% 5.11%
Profit (Net Income) Margin
2.50% 4.07% 6.46% 5.41% 3.57% 2.56% 2.44% 2.15% 2.56% 2.57%
Tax Burden Percent
74.80% 75.19% 75.60% 76.31% 75.24% 75.60% 74.73% 66.52% 62.43% 61.89%
Interest Burden Percent
68.15% 82.86% 89.15% 87.23% 78.07% 72.44% 72.31% 72.68% 78.01% 81.25%
Effective Tax Rate
25.20% 24.81% 24.40% 23.69% 24.79% 24.40% 25.27% 33.48% 37.57% 38.04%
Return on Invested Capital (ROIC)
7.92% 10.50% 16.62% 14.04% 10.55% 10.22% 10.72% 9.61% 9.38% 9.62%
ROIC Less NNEP Spread (ROIC-NNEP)
3.61% 7.45% 17.83% 11.05% 9.24% 6.90% 7.01% 6.45% 8.27% 8.49%
Return on Net Nonoperating Assets (RNNOA)
4.84% 9.10% 20.52% 13.92% 22.24% 22.72% 28.01% 31.67% 46.89% 34.94%
Return on Equity (ROE)
12.76% 19.60% 37.13% 27.95% 32.79% 32.94% 38.74% 41.28% 56.28% 44.56%
Cash Return on Invested Capital (CROIC)
7.16% -19.81% 16.62% -55.05% -2.53% 4.61% -4.93% 9.00% 9.05% 5.91%
Operating Return on Assets (OROA)
8.24% 10.64% 18.47% 13.67% 13.15% 12.01% 12.31% 12.26% 14.83% 15.04%
Return on Assets (ROA)
4.20% 6.63% 12.45% 9.10% 7.72% 6.58% 6.65% 5.93% 7.22% 7.56%
Return on Common Equity (ROCE)
12.80% 19.60% 37.13% 27.95% 32.79% 32.94% 38.74% 41.28% 56.28% 44.56%
Return on Equity Simple (ROE_SIMPLE)
12.29% 18.57% 34.35% 18.34% 28.10% 28.53% 35.50% 35.29% 59.78% 53.80%
Net Operating Profit after Tax (NOPAT)
625 717 962 604 279 246 232 191 186 187
NOPAT Margin
3.64% 4.84% 6.23% 6.14% 3.91% 3.41% 3.38% 2.96% 2.85% 2.84%
Net Nonoperating Expense Percent (NNEP)
4.31% 3.05% -1.22% 2.99% 1.31% 3.33% 3.71% 3.16% 1.11% 1.13%
Return On Investment Capital (ROIC_SIMPLE)
7.50% 8.71% 15.38% - - - - - - -
Cost of Revenue to Revenue
82.85% 81.38% 79.91% 80.66% 82.85% 83.79% 83.96% 83.65% 83.78% 83.90%
SG&A Expenses to Revenue
10.99% 10.93% 11.43% 10.92% 10.96% 11.09% 10.99% 11.30% 11.22% 11.08%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
12.29% 12.18% 11.84% 11.29% 11.95% 11.70% 11.52% 11.90% 11.66% 11.52%
Earnings before Interest and Taxes (EBIT)
844 967 1,480 800 433 337 311 288 343 337
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
966 1,070 1,563 863 493 397 367 342 396 385
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.35 1.43 1.37 1.15 3.10 3.34 2.76 3.38 4.89 5.44
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 6.68 5.78 7.25 13.26 12.61
Price to Revenue (P/Rev)
0.28 0.31 0.26 0.34 0.39 0.30 0.19 0.21 0.21 0.26
Price to Earnings (P/E)
11.06 7.68 3.98 6.27 11.05 11.70 7.78 9.58 8.18 10.12
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
9.04% 13.02% 25.14% 15.94% 9.05% 8.55% 12.86% 10.44% 12.23% 9.88%
Enterprise Value to Invested Capital (EV/IC)
1.16 1.18 1.18 1.07 1.67 1.57 1.36 1.47 1.55 1.71
Enterprise Value to Revenue (EV/Rev)
0.53 0.62 0.44 0.63 0.66 0.54 0.46 0.45 0.47 0.51
Enterprise Value to EBITDA (EV/EBITDA)
9.49 8.64 4.38 7.21 9.55 9.79 8.63 8.58 7.77 8.77
Enterprise Value to EBIT (EV/EBIT)
10.87 9.56 4.63 7.77 10.88 11.53 10.20 10.20 8.95 10.03
Enterprise Value to NOPAT (EV/NOPAT)
14.68 12.89 7.11 10.29 16.90 15.80 13.64 15.34 16.52 18.06
Enterprise Value to Operating Cash Flow (EV/OCF)
13.67 29.53 9.83 5.34 7.22 11.10 313.84 11.02 21.56 21.10
Enterprise Value to Free Cash Flow (EV/FCFF)
16.24 0.00 7.11 0.00 0.00 35.00 0.00 16.39 17.13 29.38
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.38 1.54 1.15 1.15 2.10 2.67 3.95 4.08 6.11 5.30
Long-Term Debt to Equity
0.86 0.96 1.11 1.11 1.29 1.40 1.83 2.19 3.26 2.99
Financial Leverage
1.34 1.22 1.15 1.26 2.41 3.29 4.00 4.91 5.67 4.12
Leverage Ratio
3.04 2.96 3.19 3.07 4.25 5.01 5.82 6.96 7.79 5.89
Compound Leverage Factor
2.07 2.45 2.85 2.68 3.31 3.63 4.21 5.06 6.08 4.79
Debt to Total Capital
57.99% 60.61% 53.59% 53.59% 67.77% 72.77% 79.82% 80.31% 85.93% 84.12%
Short-Term Debt to Total Capital
21.71% 22.71% 2.17% 2.17% 26.30% 34.56% 42.86% 37.22% 40.03% 36.65%
Long-Term Debt to Total Capital
36.28% 37.90% 51.42% 51.42% 41.47% 38.21% 36.96% 43.09% 45.91% 47.47%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
42.28% 39.39% 46.41% 46.41% 32.23% 27.23% 20.18% 19.69% 14.07% 15.88%
Debt to EBITDA
5.00 4.67 2.14 3.89 3.86 4.36 5.10 4.70 4.32 4.33
Net Debt to EBITDA
4.57 4.31 1.84 3.33 3.86 4.35 5.08 4.68 4.31 4.32
Long-Term Debt to EBITDA
3.13 2.92 2.06 3.73 2.36 2.29 2.36 2.52 2.31 2.44
Debt to NOPAT
7.73 6.96 3.48 5.55 6.83 7.03 8.05 8.40 9.19 8.92
Net Debt to NOPAT
7.06 6.43 2.99 4.76 6.82 7.02 8.02 8.38 9.17 8.90
Long-Term Debt to NOPAT
4.84 4.35 3.34 5.32 4.18 3.69 3.73 4.51 4.91 5.03
Altman Z-Score
2.82 2.60 3.58 2.53 3.51 4.10 3.87 4.12 4.16 4.32
Noncontrolling Interest Sharing Ratio
-0.33% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.11 1.06 1.85 1.85 1.15 1.29 1.19 1.23 1.21 1.32
Quick Ratio
0.13 0.10 0.40 0.40 0.13 0.11 0.11 0.13 0.13 0.12
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
565 -1,352 962 -2,369 -67 111 -107 179 179 115
Operating Cash Flow to CapEx
222.47% 248.41% 645.04% 1,923.47% 1,463.00% 675.29% 18.74% 558.28% 130.26% 162.60%
Free Cash Flow to Firm to Interest Expense
2.10 -8.16 5.99 -23.21 -0.70 1.20 -1.24 2.28 2.38 1.82
Operating Cash Flow to Interest Expense
2.50 1.89 4.33 11.40 6.86 3.77 0.12 3.39 1.89 2.54
Operating Cash Flow Less CapEx to Interest Expense
1.37 1.13 3.66 10.81 6.39 3.21 -0.51 2.78 0.44 0.98
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.68 1.63 1.93 1.68 2.17 2.57 2.72 2.75 2.82 2.94
Accounts Receivable Turnover
67.20 74.39 76.84 60.10 48.90 54.11 53.13 48.38 50.62 58.17
Inventory Turnover
7.60 8.83 14.70 8.65 6.35 5.89 6.10 6.28 6.04 6.13
Fixed Asset Turnover
7.06 6.96 7.85 6.79 7.64 8.03 7.99 7.83 8.22 8.70
Accounts Payable Turnover
18.87 17.30 17.77 14.48 15.56 19.90 18.87 17.36 18.51 20.97
Days Sales Outstanding (DSO)
5.43 4.91 4.75 6.07 7.46 6.75 6.87 7.54 7.21 6.27
Days Inventory Outstanding (DIO)
48.02 41.32 24.82 42.19 57.46 62.01 59.88 58.15 60.47 59.54
Days Payable Outstanding (DPO)
19.35 21.10 20.54 25.20 23.46 18.34 19.34 21.03 19.71 17.41
Cash Conversion Cycle (CCC)
34.11 25.12 9.04 23.06 41.46 50.41 47.41 44.67 47.96 48.40
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
7,920 7,860 5,791 5,791 2,817 2,471 2,336 1,997 1,985 1,978
Invested Capital Turnover
2.18 2.17 2.67 2.29 2.70 3.00 3.17 3.24 3.29 3.39
Increase / (Decrease) in Invested Capital
60 2,069 0.00 2,974 346 135 339 12 6.60 72
Enterprise Value (EV)
9,176 9,242 6,844 6,217 4,713 3,882 3,170 2,935 3,072 3,375
Market Capitalization
4,760 4,629 3,967 3,341 2,811 2,158 1,307 1,332 1,367 1,712
Book Value per Share
$179.91 $157.65 $131.17 $150.11 $46.95 $33.48 $24.14 $18.94 $12.62 $12.39
Tangible Book Value per Share
($22.07) ($41.83) ($30.73) ($35.17) ($4.25) $16.73 $11.54 $8.83 $4.65 $5.35
Total Capital
8,335 8,236 6,256 6,256 2,810 2,374 2,345 2,002 1,988 1,981
Total Debt
4,833 4,992 3,352 3,352 1,904 1,727 1,871 1,608 1,709 1,667
Total Long-Term Debt
3,024 3,121 3,217 3,217 1,165 907 867 863 913 940
Net Debt
4,415 4,613 2,877 2,877 1,903 1,724 1,863 1,603 1,705 1,664
Capital Expenditures (CapEx)
302 126 108 61 45 52 54 48 109 98
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,027 2,000 771 771 920 1,173 1,246 984 1,020 1,047
Debt-free Net Working Capital (DFNWC)
2,111 2,052 1,012 1,012 921 1,176 1,255 989 1,023 1,050
Net Working Capital (NWC)
302 181 876 876 182 356 250 244 228 323
Net Nonoperating Expense (NNE)
195 114 -35 72 24 61 64 52 19 18
Net Nonoperating Obligations (NNO)
4,418 4,616 2,887 2,887 1,912 1,825 1,863 1,603 1,705 1,664
Total Depreciation and Amortization (D&A)
122 103 84 63 60 60 56 55 52 49
Debt-free, Cash-free Net Working Capital to Revenue
11.79% 13.51% 5.00% 7.84% 12.90% 16.26% 18.13% 15.24% 15.62% 15.89%
Debt-free Net Working Capital to Revenue
12.28% 13.86% 6.56% 10.29% 12.92% 16.31% 18.25% 15.32% 15.68% 15.93%
Net Working Capital to Revenue
1.75% 1.23% 5.68% 8.91% 2.56% 4.93% 3.63% 3.78% 3.49% 4.91%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$21.58 $28.87 $0.00 $0.00 $13.25 $9.65 $8.36 $6.69 $7.43 $6.43
Adjusted Weighted Average Basic Shares Outstanding
19.90M 20.90M 0.00 0.00 19.20M 19.10M 20.10M 20.80M 22.50M 26.30M
Adjusted Diluted Earnings per Share
$21.50 $28.74 $0.00 $0.00 $13.18 $9.55 $8.28 $6.62 $7.40 $6.41
Adjusted Weighted Average Diluted Shares Outstanding
20.10M 21M 0.00 0.00 19.30M 19.30M 20.30M 21M 22.60M 26.40M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
19.65M 20.40M 0.00 0.00 19.33M 19.28M 19.50M 20.91M 21.15M 24.73M
Normalized Net Operating Profit after Tax (NOPAT)
737 805 962 604 296 251 235 195 186 187
Normalized NOPAT Margin
4.29% 5.44% 6.23% 6.14% 4.15% 3.48% 3.42% 3.02% 2.85% 2.84%
Pre Tax Income Margin
3.35% 5.41% 8.55% 7.09% 4.74% 3.38% 3.27% 3.24% 4.10% 4.15%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
3.14 5.84 9.21 7.83 4.55 3.63 3.61 3.66 4.55 5.33
NOPAT to Interest Expense
2.32 4.33 5.99 5.92 2.93 2.65 2.70 2.44 2.46 2.96
EBIT Less CapEx to Interest Expense
2.02 5.08 8.54 7.24 4.09 3.07 2.98 3.05 3.10 3.77
NOPAT Less CapEx to Interest Expense
1.20 3.57 5.32 5.33 2.46 2.09 2.07 1.83 1.01 1.40
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
2.37% 1.89% 0.92% 1.95% 2.00% 11.12% 65.60% 28.47% 128.95% 184.52%

Quarterly Metrics And Ratios for Asbury Automotive Group

This table displays calculated financial ratios and metrics derived from Asbury Automotive Group's official financial filings.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.25% 18.17% 15.56% 13.46% 17.28% 2.86% -5.17% -5.26% -8.42% 39.59% 60.68%
EBITDA Growth
-7.84% 76.95% -8.11% -58.61% -2.20% -70.96% -12.67% -0.86% -20.13% 109.82% 48.78%
EBIT Growth
-9.28% 92.30% -10.20% -65.44% -4.95% -75.35% -15.59% -1.83% -21.87% 114.06% 50.05%
NOPAT Growth
-10.56% 96.44% -12.61% -65.64% -6.18% -60.24% -15.81% -14.26% -13.48% 27.40% 53.60%
Net Income Growth
-10.20% 132.07% -25.35% -85.69% -18.91% -84.29% -17.46% -2.48% -23.69% 151.39% 39.46%
EPS Growth
-6.93% 129.93% -22.22% -85.12% -13.86% -82.17% -11.27% 2.98% -19.36% 150.08% 22.41%
Operating Cash Flow Growth
27.05% 233.61% 2,133.70% -408.80% 3.15% 131.65% -89.21% -42.92% -58.02% -84.59% -54.81%
Free Cash Flow Firm Growth
116.87% 106.06% -487.63% -1,168.61% -19,600.56% -959.09% 91.67% 94.54% 99.65% 108.24% -814.69%
Invested Capital Growth
-1.73% 0.76% 26.71% 32.49% 35.25% 35.73% 7.84% 6.47% 3.93% 0.00% 131.41%
Revenue Q/Q Growth
-7.90% 6.32% -0.22% 1.07% 10.22% 3.97% -2.04% 4.47% -3.34% -4.14% -2.13%
EBITDA Q/Q Growth
0.04% 0.63% 99.78% -54.18% 92.08% -47.74% -10.01% 8.27% -42.96% 57.14% 2.17%
EBIT Q/Q Growth
-0.50% 0.80% 128.34% -60.39% 110.91% -52.93% -12.12% 8.93% -45.29% 61.16% 2.22%
NOPAT Q/Q Growth
-1.84% 3.80% 133.04% -62.33% 115.59% -53.82% -8.38% 2.85% -8.64% -2.22% -6.69%
Net Income Q/Q Growth
2.56% 1.98% 349.47% -80.90% 165.05% -67.20% -13.85% 8.27% -48.64% 72.29% 1.79%
EPS Q/Q Growth
2.76% 2.51% 358.27% -80.72% 153.87% -65.32% -12.31% 11.59% -47.46% 72.59% 1.76%
Operating Cash Flow Q/Q Growth
-7.86% -39.60% 361.85% -187.18% 141.94% 304.42% -63.80% -70.88% 443.35% -81.17% 91.55%
Free Cash Flow Firm Q/Q Growth
160.80% 108.09% 20.97% -1.14% 6.38% -685.26% -70.61% -1,470.62% -104.08% 107.61% -11.77%
Invested Capital Q/Q Growth
-2.45% 0.99% -1.22% 0.99% 0.02% 27.00% 3.28% 3.09% 0.38% 0.90% 1.97%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.46% 16.65% 16.95% 17.21% 17.85% 17.66% 18.37% 19.05% 19.43% 19.92% 19.86%
EBITDA Margin
6.52% 6.00% 6.34% 3.17% 6.98% 4.01% 7.97% 8.68% 8.37% 14.19% 8.65%
Operating Margin
5.65% 5.32% 5.49% 2.37% 6.26% 3.27% 7.22% 7.69% 7.72% 8.17% 8.11%
EBIT Margin
5.75% 5.32% 5.61% 2.45% 6.26% 3.27% 7.22% 8.05% 7.72% 13.64% 8.11%
Profit (Net Income) Margin
3.18% 2.86% 2.98% 0.66% 3.50% 1.46% 4.62% 5.25% 5.06% 9.53% 5.30%
Tax Burden Percent
75.31% 74.97% 74.43% 73.95% 75.13% 73.32% 74.87% 75.22% 76.06% 76.02% 75.06%
Interest Burden Percent
73.57% 71.70% 71.39% 36.50% 74.51% 60.75% 85.38% 86.69% 86.26% 91.93% 87.09%
Effective Tax Rate
24.69% 24.97% 25.57% 26.05% 24.92% 26.55% 25.13% 24.82% 23.94% 23.96% 24.94%
Return on Invested Capital (ROIC)
9.35% 8.69% 9.61% 4.00% 10.59% 5.21% 13.32% 14.82% 15.55% 16.56% 21.31%
ROIC Less NNEP Spread (ROIC-NNEP)
8.32% 7.57% 8.35% 2.77% 9.21% 4.25% 12.36% 14.17% 14.61% 20.82% 19.89%
Return on Net Nonoperating Assets (RNNOA)
10.29% 10.13% 9.37% 3.27% 10.48% 5.18% 12.66% 15.88% 17.24% 23.95% 21.55%
Return on Equity (ROE)
19.64% 18.83% 18.98% 7.27% 21.08% 10.39% 25.99% 30.70% 32.79% 40.50% 42.87%
Cash Return on Invested Capital (CROIC)
9.50% 7.16% -15.91% -19.88% -19.67% -19.81% 6.81% 9.11% 12.44% 16.62% -57.13%
Operating Return on Assets (OROA)
9.68% 8.92% 10.04% 4.23% 10.53% 5.32% 13.21% 15.17% 14.53% 26.27% 20.49%
Return on Assets (ROA)
5.36% 4.80% 5.34% 1.14% 5.90% 2.37% 8.44% 9.89% 9.54% 18.36% 13.39%
Return on Common Equity (ROCE)
19.64% 18.89% 18.98% 7.27% 21.08% 10.39% 25.99% 30.70% 32.79% 40.50% 42.87%
Return on Equity Simple (ROE_SIMPLE)
11.46% 0.00% 10.62% 12.01% 16.98% 0.00% 27.71% 30.50% 30.86% 0.00% 29.69%
Net Operating Profit after Tax (NOPAT)
176 180 173 74 197 92 198 216 210 230 235
NOPAT Margin
4.25% 3.99% 4.09% 1.75% 4.70% 2.40% 5.41% 5.78% 5.87% 6.21% 6.09%
Net Nonoperating Expense Percent (NNEP)
1.03% 1.13% 1.26% 1.23% 1.38% 0.96% 0.96% 0.65% 0.94% -4.26% 1.42%
Return On Investment Capital (ROIC_SIMPLE)
2.15% 2.16% - - - 1.11% - - - 3.68% -
Cost of Revenue to Revenue
82.54% 83.36% 83.05% 82.79% 82.15% 82.34% 81.63% 80.95% 80.57% 80.09% 80.14%
SG&A Expenses to Revenue
11.00% 10.59% 11.01% 11.22% 11.15% 10.86% 10.68% 10.92% 11.25% 11.37% 11.33%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.81% 11.33% 11.46% 14.84% 11.60% 14.39% 11.15% 11.37% 11.72% 11.75% 11.75%
Earnings before Interest and Taxes (EBIT)
238 240 238 104 263 125 265 301 277 505 314
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
270 270 269 134 293 153 292 325 300 526 335
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.20 1.35 1.42 1.38 1.44 1.43 1.46 1.69 1.49 1.37 1.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.25 0.28 0.29 0.29 0.31 0.31 0.32 0.35 0.30 0.26 0.23
Price to Earnings (P/E)
10.45 11.06 13.35 11.49 8.47 7.68 5.26 5.53 4.84 3.98 4.26
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
9.57% 9.04% 7.49% 8.70% 11.81% 13.02% 19.02% 18.08% 20.66% 25.14% 23.46%
Enterprise Value to Invested Capital (EV/IC)
1.09 1.16 1.18 1.16 1.19 1.18 1.24 1.35 1.26 1.18 1.11
Enterprise Value to Revenue (EV/Rev)
0.49 0.53 0.56 0.58 0.60 0.62 0.52 0.54 0.48 0.44 0.44
Enterprise Value to EBITDA (EV/EBITDA)
8.95 9.49 11.00 10.59 8.88 8.64 6.26 6.38 5.55 4.38 4.95
Enterprise Value to EBIT (EV/EBIT)
10.30 10.87 12.83 12.23 9.92 9.56 6.78 6.85 5.94 4.63 5.27
Enterprise Value to NOPAT (EV/NOPAT)
13.97 14.68 17.22 16.37 13.25 12.89 8.97 9.06 7.85 7.11 7.00
Enterprise Value to Operating Cash Flow (EV/OCF)
11.74 13.67 18.48 80.73 29.28 29.53 28.28 19.22 15.90 9.83 7.33
Enterprise Value to Free Cash Flow (EV/FCFF)
11.40 16.24 0.00 0.00 0.00 0.00 18.91 15.29 10.28 7.11 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.27 1.38 1.45 1.51 1.46 1.54 1.01 1.07 1.09 1.15 1.27
Long-Term Debt to Equity
0.83 0.86 0.98 1.05 0.93 0.96 0.97 1.04 1.05 1.11 1.23
Financial Leverage
1.24 1.34 1.12 1.18 1.14 1.22 1.02 1.12 1.18 1.15 1.08
Leverage Ratio
2.92 3.04 2.79 2.89 2.86 2.96 2.73 2.88 3.07 3.19 2.89
Compound Leverage Factor
2.15 2.18 1.99 1.05 2.13 1.80 2.33 2.50 2.65 2.93 2.51
Debt to Total Capital
55.89% 57.99% 59.15% 60.12% 59.33% 60.61% 50.25% 51.74% 52.15% 53.59% 55.93%
Short-Term Debt to Total Capital
19.19% 21.71% 19.07% 18.36% 21.57% 22.71% 2.22% 1.71% 2.02% 2.17% 1.53%
Long-Term Debt to Total Capital
36.70% 36.28% 40.08% 41.76% 37.77% 37.90% 48.03% 50.03% 50.13% 51.42% 54.39%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
44.11% 42.28% 40.85% 39.88% 40.67% 39.39% 49.75% 48.26% 47.85% 46.41% 44.07%
Debt to EBITDA
4.87 5.00 5.79 5.78 4.65 4.67 2.68 2.59 2.53 2.14 2.60
Net Debt to EBITDA
4.35 4.57 5.33 5.30 4.30 4.31 2.40 2.30 2.09 1.84 2.35
Long-Term Debt to EBITDA
3.20 3.13 3.93 4.01 2.96 2.92 2.56 2.51 2.43 2.06 2.53
Debt to NOPAT
7.60 7.73 9.07 8.93 6.94 6.96 3.83 3.68 3.58 3.48 3.68
Net Debt to NOPAT
6.79 7.06 8.34 8.20 6.41 6.43 3.44 3.26 2.95 2.99 3.33
Long-Term Debt to NOPAT
4.99 4.84 6.15 6.21 4.42 4.35 3.66 3.56 3.44 3.34 3.58
Altman Z-Score
2.68 2.63 2.60 2.46 2.48 2.33 3.11 3.17 3.11 3.18 2.88
Noncontrolling Interest Sharing Ratio
0.00% -0.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.25 1.11 1.20 1.25 1.06 1.06 2.07 1.91 1.92 1.85 1.56
Quick Ratio
0.15 0.13 0.13 0.12 0.10 0.10 0.25 0.25 0.44 0.40 0.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
312 120 -1,480 -1,872 -1,851 -1,977 -252 -148 -9.40 230 -3,023
Operating Cash Flow to CapEx
1,051.40% 188.14% 1,034.02% -388.92% 190.23% 111.25% 83.41% 195.31% 1,129.61% 32.34% 0.00%
Free Cash Flow to Firm to Interest Expense
4.96 1.76 -21.76 -28.33 -27.67 -40.36 -6.51 -3.68 -0.25 5.64 -74.65
Operating Cash Flow to Interest Expense
3.57 3.59 5.95 -2.34 2.65 1.49 0.47 1.25 4.53 0.77 4.14
Operating Cash Flow Less CapEx to Interest Expense
3.23 1.68 5.37 -2.94 1.26 0.15 -0.09 0.61 4.13 -1.62 4.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.68 1.68 1.79 1.72 1.68 1.63 1.83 1.89 1.88 1.93 2.53
Accounts Receivable Turnover
69.71 67.20 71.86 77.51 78.38 74.39 77.27 84.57 85.50 76.84 101.11
Inventory Turnover
7.71 7.60 8.33 8.02 8.57 8.83 11.51 12.09 13.58 14.70 18.57
Fixed Asset Turnover
7.02 7.06 7.49 7.30 7.11 6.96 7.59 7.61 7.71 7.85 9.25
Accounts Payable Turnover
19.10 18.87 19.99 17.98 18.07 17.30 17.30 15.97 15.59 17.77 18.65
Days Sales Outstanding (DSO)
5.24 5.43 5.08 4.71 4.66 4.91 4.72 4.32 4.27 4.75 3.61
Days Inventory Outstanding (DIO)
47.32 48.02 43.84 45.50 42.61 41.32 31.72 30.20 26.89 24.82 19.65
Days Payable Outstanding (DPO)
19.11 19.35 18.26 20.30 20.20 21.10 21.10 22.85 23.42 20.54 19.57
Cash Conversion Cycle (CCC)
33.45 34.11 30.66 29.90 27.06 25.12 15.34 11.66 7.74 9.04 3.69
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,726 7,920 7,842 7,939 7,861 7,860 6,189 5,992 5,813 5,791 5,739
Invested Capital Turnover
2.20 2.18 2.35 2.29 2.26 2.17 2.46 2.56 2.65 2.67 3.50
Increase / (Decrease) in Invested Capital
-136 60 1,653 1,947 2,049 2,069 450 364 220 0.00 3,259
Enterprise Value (EV)
8,440 9,176 9,245 9,203 9,323 9,242 7,674 8,092 7,295 6,844 6,375
Market Capitalization
4,339 4,760 4,767 4,597 4,811 4,629 4,734 5,177 4,554 3,967 3,344
Book Value per Share
$184.44 $179.91 $168.29 $165.12 $164.03 $157.65 $157.89 $142.50 $140.60 $131.17 $119.41
Tangible Book Value per Share
($8.63) ($22.07) ($30.31) ($31.56) ($37.33) ($41.83) ($16.28) ($23.92) ($24.64) ($30.73) ($40.34)
Total Capital
8,215 8,335 8,231 8,352 8,230 8,236 6,530 6,358 6,373 6,256 5,997
Total Debt
4,592 4,833 4,869 5,021 4,883 4,992 3,281 3,290 3,324 3,352 3,354
Total Long-Term Debt
3,015 3,024 3,300 3,488 3,108 3,121 3,137 3,181 3,195 3,217 3,262
Net Debt
4,102 4,415 4,478 4,606 4,512 4,613 2,941 2,915 2,740 2,877 3,031
Capital Expenditures (CapEx)
21 130 39 40 93 66 22 26 15 98 -29
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,085 2,027 2,010 2,108 1,904 2,000 1,156 975 808 771 597
Debt-free Net Working Capital (DFNWC)
2,216 2,111 2,080 2,186 1,940 2,052 1,205 1,063 1,111 1,012 746
Net Working Capital (NWC)
640 302 510 653 165 181 1,060 954 982 876 654
Net Nonoperating Expense (NNE)
44 51 47 46 50 36 29 20 29 -123 30
Net Nonoperating Obligations (NNO)
4,102 4,418 4,479 4,608 4,515 4,616 2,940 2,924 2,764 2,887 3,096
Total Depreciation and Amortization (D&A)
32 31 31 30 31 28 28 24 23 20 21
Debt-free, Cash-free Net Working Capital to Revenue
12.17% 11.79% 12.19% 13.24% 12.35% 13.51% 7.87% 6.55% 5.35% 5.00% 4.15%
Debt-free Net Working Capital to Revenue
12.93% 12.28% 12.61% 13.73% 12.58% 13.86% 8.20% 7.13% 7.35% 6.56% 5.19%
Net Working Capital to Revenue
3.73% 1.75% 3.09% 4.10% 1.07% 1.23% 7.22% 6.41% 6.50% 5.68% 4.55%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.73 $6.54 $6.40 $1.40 $7.24 $2.86 $8.22 $9.37 $8.42 $15.98 $9.26
Adjusted Weighted Average Basic Shares Outstanding
19.60M 19.90M 19.70M 20.10M 20.30M 20.90M 20.60M 20.90M 21.60M 22.30M 22.10M
Adjusted Diluted Earnings per Share
$6.71 $6.53 $6.37 $1.39 $7.21 $2.84 $8.19 $9.34 $8.37 $15.93 $9.23
Adjusted Weighted Average Diluted Shares Outstanding
19.70M 20.10M 19.80M 20.20M 20.40M 21M 20.70M 21M 21.70M 22.40M 22.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
19.66M 19.65M 19.59M 19.98M 20.17M 20.40M 20.58M 20.58M 21.53M 0.00 22.13M
Normalized Net Operating Profit after Tax (NOPAT)
187 180 173 174 197 92 198 216 210 230 235
Normalized NOPAT Margin
4.51% 3.99% 4.09% 4.11% 4.70% 2.40% 5.41% 5.78% 5.87% 6.21% 6.09%
Pre Tax Income Margin
4.23% 3.81% 4.01% 0.89% 4.66% 1.99% 6.16% 6.98% 6.66% 12.54% 7.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.78 3.52 3.50 1.57 3.93 2.54 6.84 7.51 7.30 12.39 7.74
NOPAT to Interest Expense
2.80 2.64 2.55 1.12 2.95 1.87 5.12 5.39 5.55 5.64 5.81
EBIT Less CapEx to Interest Expense
3.44 1.61 2.92 0.97 2.54 1.20 6.28 6.87 6.89 9.99 8.47
NOPAT Less CapEx to Interest Expense
2.46 0.73 1.97 0.52 1.56 0.52 4.56 4.76 5.15 3.25 6.54
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
3.11% 2.37% 2.89% 2.58% 1.81% 1.89% 1.26% 1.21% 1.19% 0.92% 1.17%

Frequently Asked Questions About Asbury Automotive Group's Financials

When does Asbury Automotive Group's financial year end?

According to the most recent income statement we have on file, Asbury Automotive Group's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Asbury Automotive Group's net income changed over the last 9 years?

Asbury Automotive Group's net income appears to be on an upward trend, with a most recent value of $430.30 million in 2024, rising from $169.20 million in 2015. The previous period was $602.50 million in 2023. Check out Asbury Automotive Group's forecast to explore projected trends and price targets.

What is Asbury Automotive Group's operating income?
Asbury Automotive Group's total operating income in 2024 was $835.60 million, based on the following breakdown:
  • Total Gross Profit: $2.95 billion
  • Total Operating Expenses: $2.11 billion
How has Asbury Automotive Group revenue changed over the last 9 years?

Over the last 9 years, Asbury Automotive Group's total revenue changed from $6.59 billion in 2015 to $17.19 billion in 2024, a change of 160.9%.

How much debt does Asbury Automotive Group have?

Asbury Automotive Group's total liabilities were at $6.83 billion at the end of 2024, a 1.2% decrease from 2023, and a 245.3% increase since 2015.

How much cash does Asbury Automotive Group have?

In the past 9 years, Asbury Automotive Group's cash and equivalents has ranged from $1.40 million in 2020 to $235.30 million in 2021, and is currently $69.40 million as of their latest financial filing in 2024.

How has Asbury Automotive Group's book value per share changed over the last 9 years?

Over the last 9 years, Asbury Automotive Group's book value per share changed from 12.39 in 2015 to 179.91 in 2024, a change of 1,352.0%.



This page (NYSE:ABG) was last updated on 5/27/2025 by MarketBeat.com Staff
From Our Partners