Free Trial
Memorial Day Savings! Save $100 on MarketBeat All Access
Claim Your Discount
Claim MarketBeat All Access Sale Promotion

Group 1 Automotive (GPI) Financials

Group 1 Automotive logo
$315.66 +10.19 (+3.34%)
Closing price 03:59 PM Eastern
Extended Trading
$315.21 -0.45 (-0.14%)
As of 06:08 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 Massive. Learn more.
Annual Income Statements for Group 1 Automotive

Annual Income Statements for Group 1 Automotive

This table shows Group 1 Automotive's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
94 147 213 158 174 287 552 752 602 498 325
Consolidated Net Income / (Loss)
94 147 213 158 174 287 552 752 602 498 325
Net Income / (Loss) Continuing Operations
94 147 213 158 169 297 625 754 602 497 324
Total Pre-Tax Income
182 227 219 205 223 381 801 985 800 659 450
Total Operating Income
278 340 342 341 358 496 884 1,091 969 909 734
Total Gross Profit
1,534 1,595 1,646 1,725 1,762 1,734 2,441 2,965 3,020 3,241 3,622
Total Revenue
10,633 10,888 11,124 11,601 11,598 10,600 13,482 16,222 17,874 19,934 22,571
Operating Revenue
10,633 10,888 11,124 11,601 11,598 10,600 13,482 16,222 17,874 19,934 22,571
Total Cost of Revenue
9,099 9,293 9,478 9,876 9,836 8,866 11,041 13,257 14,853 16,693 18,950
Operating Cost of Revenue
9,099 - - - - 8,866 - - - 16,693 18,950
Total Operating Expenses
1,256 1,255 1,304 1,384 1,404 1,238 1,556 1,874 2,052 2,332 2,888
Selling, General & Admin Expense
1,121 1,171 1,226 1,273 1,312 1,138 1,477 1,783 1,927 2,179 2,546
Depreciation Expense
47 51 58 67 70 74 77 88 92 113 121
Other Operating Expenses / (Income)
- - - - - - - 0.00 0.00 -10 0.00
Impairment Charge
88 33 20 44 22 27 1.70 2.10 33 33 193
Restructuring Charge
- - - - - - - - - 17 28
Total Other Income / (Expense), net
-96 -113 -123 -136 -136 -115 -83 -106 -168 -251 -284
Interest Expense
96 113 123 136 136 101 83 105 164 250 284
Other Income / (Expense), net
- - - - 0.00 -14 0.00 -1.20 -4.50 -0.70 0.20
Income Tax Expense
88 80 5.60 48 54 84 176 231 198 162 126
Net Income / (Loss) Discontinued Operations
- - - - 5.00 -10 -73 -2.70 -0.40 1.20 1.50
Basic Earnings per Share
$3.91 $6.67 $10.08 $7.83 $9.35 $15.55 $30.22 $47.29 $42.89 $36.96 $25.29
Weighted Average Basic Shares Outstanding
23.15M 21.16M 20.42M 19.45M 17.92M 17.75M 17.66M 15.44M 13.68M 13.19M 12.71M
Diluted Earnings per Share
$3.90 $6.67 $10.08 $7.83 $9.34 $15.51 $30.11 $47.14 $42.73 $36.81 $25.24
Weighted Average Diluted Shares Outstanding
23.15M 21.17M 20.42M 19.46M 17.94M 17.81M 17.72M 15.49M 13.73M 13.25M 12.74M
Weighted Average Basic & Diluted Shares Outstanding
24M 22M 21.20M 18.34M 18.37M 18.10M 17.04M 14.21M 13.69M 13.24M 11.93M
Cash Dividends to Common per Share
$0.83 $0.91 $0.97 $1.04 $1.09 $0.60 $1.33 $1.50 $1.80 $1.88 $2.00

Quarterly Income Statements for Group 1 Automotive

This table shows Group 1 Automotive's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
164 109 148 138 117 95 128 141 13 44 130
Consolidated Net Income / (Loss)
164 109 148 138 117 95 128 141 13 44 130
Net Income / (Loss) Continuing Operations
164 109 147 138 117 95 128 140 13 43 130
Total Pre-Tax Income
221 145 193 183 160 123 168 184 36 62 171
Total Operating Income
262 195 243 241 232 194 234 253 108 139 243
Total Gross Profit
786 731 743 767 853 879 892 936 920 874 878
Total Revenue
4,705 4,480 4,471 4,696 5,221 5,546 5,505 5,704 5,783 5,580 5,407
Operating Revenue
4,705 4,480 4,471 4,696 5,221 5,546 5,505 5,704 5,783 5,580 5,407
Total Cost of Revenue
3,919 3,749 3,728 3,930 4,369 4,667 4,613 4,768 4,863 4,705 4,529
Total Operating Expenses
525 536 500 525 621 679 658 683 812 735 634
Selling, General & Admin Expense
497 487 476 497 592 614 617 646 655 627 601
Depreciation Expense
23 23 24 28 30 32 29 29 32 32 31
Impairment Charge
4.80 25 0.00 0.00 0.00 33 0.40 0.40 124 68 2.50
Total Other Income / (Expense), net
-41 -49 -49 -58 -72 -71 -66 -69 -72 -77 -72
Interest Expense
43 47 50 58 71 71 67 69 72 77 72
Other Income / (Expense), net
1.90 -2.30 0.50 -0.10 -1.10 - 0.30 0.00 0.00 -0.10 0.00
Income Tax Expense
56 37 46 45 43 28 40 44 23 20 41
Net Income / (Loss) Discontinued Operations
-0.20 -0.10 0.50 0.30 0.20 0.20 0.40 0.70 -0.20 0.60 0.30
Basic Earnings per Share
$11.70 $7.97 $10.84 $10.22 $8.74 $7.16 $9.69 $10.84 $1.00 $3.76 $10.87
Weighted Average Basic Shares Outstanding
13.66M 13.68M 13.33M 13.23M 13.14M 13.19M 13.06M 12.81M 12.77M 12.71M 11.86M
Diluted Earnings per Share
$11.65 $7.94 $10.80 $10.17 $8.69 $7.15 $9.67 $10.82 $1.00 $3.75 $10.85
Weighted Average Diluted Shares Outstanding
13.72M 13.73M 13.39M 13.29M 13.22M 13.25M 13.08M 12.84M 12.79M 12.74M 11.88M
Weighted Average Basic & Diluted Shares Outstanding
13.82M 13.69M 13.53M 13.40M 13.32M 13.24M 12.93M 12.94M 12.63M 11.93M 11.90M
Cash Dividends to Common per Share
$0.45 - $0.47 $0.47 $0.47 - $0.50 $0.50 $0.50 - $0.55

Annual Cash Flow Statements for Group 1 Automotive

This table details how cash moves in and out of Group 1 Automotive's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-28 7.20 5.40 -12 9.30 59 -69 29 9.40 -23 -1.90
Net Cash From Operating Activities
141 384 197 270 371 805 1,260 586 190 586 695
Net Cash From Continuing Operating Activities
141 384 196 270 371 806 1,260 586 190 586 695
Net Income / (Loss) Continuing Operations
94 147 213 158 174 287 552 752 602 498 325
Consolidated Net Income / (Loss)
94 147 213 158 174 287 552 752 602 498 325
Depreciation Expense
47 51 58 67 72 76 79 89 92 113 121
Amortization Expense
3.65 3.69 3.70 3.40 4.00 3.20 2.50 3.00 3.00 4.00 5.40
Non-Cash Adjustments To Reconcile Net Income
185 40 29 75 75 -50 16 2.50 155 124 260
Changes in Operating Assets and Liabilities, net
-189 142 -108 -33 46 490 610 -260 -661 -153 -18
Net Cash From Investing Activities
-285 -174 -313 -168 -292 -75 -1,252 -485 -366 -1,283 -671
Net Cash From Continuing Investing Activities
-285 -174 -313 -168 -292 -75 -1,252 -485 -366 -1,283 -671
Purchase of Property, Plant & Equipment
-120 -157 -216 -141 -192 -103 -144 -156 -185 -245 -270
Acquisitions
-212 -57 -109 -135 -143 -1.30 -1,100 -529 -366 -1,277 -547
Sale of Property, Plant & Equipment
42 37 11 108 43 30 25 141 194 230 146
Other Investing Activities, net
6.42 2.97 1.60 0.50 0.00 0.00 -33 -1.30 -8.30 9.60 0.00
Net Cash From Financing Activities
121 -205 122 -110 -67 -668 -74 -67 185 681 -31
Net Cash From Continuing Financing Activities
152 -205 121 -111 -67 -668 -74 -67 185 681 -31
Repayment of Debt
-8,199 -6,968 12 -7,239 -8,024 -11,684 -9,059 -10,488 -11,343 -14,248 -17,284
Repurchase of Common Equity
-97 -128 -40 -184 -1.40 -80 -211 -521 -173 -162 -555
Payment of Dividends
-20 -20 -21 -21 -20 -11 -24 -24 -25 -25 -26
Issuance of Debt
8,466 6,907 166 7,330 7,975 11,104 9,217 10,958 11,716 15,125 17,817
Issuance of Common Equity
0.21 3.87 7.10 7.60 8.60 9.60 15 20 21 24 30
Other Financing Activities, net
2.14 -0.25 -2.50 -4.90 -4.40 -6.20 -13 -12 -12 -33 -13
Effect of Exchange Rate Changes
-5.49 2.15 0.00 -3.30 -2.90 -3.40 -2.50 -4.80 0.10 -7.60 6.00

Quarterly Cash Flow Statements for Group 1 Automotive

This table details how cash moves in and out of Group 1 Automotive's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
30 4.30 -15 23 -5.70 -24 36 -18 -22 1.70 9.20
Net Cash From Operating Activities
154 -202 254 -124 244 213 159 252 155 129 92
Net Cash From Continuing Operating Activities
154 -202 254 -124 244 212 159 252 155 129 92
Net Income / (Loss) Continuing Operations
164 109 148 138 117 95 128 141 13 44 130
Consolidated Net Income / (Loss)
164 109 148 138 117 95 128 141 13 44 130
Depreciation Expense
23 23 24 28 30 32 29 29 32 32 31
Amortization Expense
0.70 0.80 0.80 0.90 1.10 1.20 1.20 1.50 1.30 1.40 1.30
Non-Cash Adjustments To Reconcile Net Income
42 42 28 87 16 -6.60 -33 11 174 108 -25
Changes in Operating Assets and Liabilities, net
-76 -377 54 -378 80 91 33 70 -65 -55 -45
Net Cash From Investing Activities
23 -20 -618 -51 -540 -73 -41 -330 -288 -12 182
Net Cash From Continuing Investing Activities
23 -20 -618 -51 -540 -73 -41 -330 -288 -12 182
Purchase of Property, Plant & Equipment
-51 -48 -63 -40 -50 -93 -52 -72 -68 -78 -84
Acquisitions
-0.20 -2.40 -690 -87 -508 7.80 -20 -304 -225 1.40 -0.60
Sale of Property, Plant & Equipment
73 40 125 76 17 11 31 45 5.30 64 267
Net Cash From Financing Activities
-145 227 349 197 295 -160 -84 56 112 -116 -264
Net Cash From Continuing Financing Activities
-145 227 349 197 295 -160 -84 56 112 -116 -264
Repayment of Debt
-3,356 -2,871 -3,432 -2,783 -4,136 -3,898 -3,776 -4,180 -4,499 -4,829 -5,089
Repurchase of Common Equity
-65 -42 -54 -46 -30 -32 -123 -45 -83 -305 -72
Payment of Dividends
-6.30 -6.20 -6.40 -6.30 -6.30 -6.20 -6.60 -6.50 -6.40 -6.10 -6.60
Issuance of Debt
3,278 3,144 3,841 3,027 4,462 3,795 3,823 4,280 4,693 5,021 4,902
Issuance of Common Equity
5.20 4.70 6.50 - - 5.70 7.60 8.50 7.40 6.10 7.90
Other Financing Activities, net
-1.10 -2.70 -5.60 12 -14 -25 -8.80 -1.20 -0.80 -2.60 -6.60
Effect of Exchange Rate Changes
-2.00 - -0.30 0.30 -3.90 -3.70 2.00 4.40 -0.70 0.30 -0.70

Annual Balance Sheets for Group 1 Automotive

This table presents Group 1 Automotive's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
4,397 4,462 4,871 5,001 5,570 5,089 5,749 6,718 7,774 9,824 10,350
Total Current Assets
2,188 2,151 2,329 2,402 2,516 2,004 1,666 1,985 2,791 3,497 3,663
Cash & Equivalents
13 21 29 16 24 69 15 48 57 34 33
Note & Lease Receivable
158 173 189 194 225 192 178 199 238 303 308
Inventories, net
1,738 1,652 1,763 1,844 1,902 1,446 1,073 1,357 1,963 2,637 2,741
Prepaid Expenses
27 35 42 56 96 15 31 31 39 68 65
Other Current Assets
252 270 306 292 269 227 269 298 394 379 344
Other Current Nonoperating Assets
- - - - - 55 100 54 99 76 171
Plant, Property, & Equipment, net
1,034 1,126 1,319 1,348 1,547 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
1,174 1,185 1,223 1,251 1,507 3,085 4,083 4,732 4,983 6,327 6,687
Goodwill
855 877 913 964 1,008 997 1,420 1,662 1,652 2,058 2,205
Intangible Assets
308 285 286 260 254 233 392 516 701 948 934
Other Noncurrent Operating Assets
12 24 24 27 245 1,820 2,271 2,554 2,630 3,321 3,549
Total Liabilities & Shareholders' Equity
4,397 4,462 4,871 5,001 5,570 5,089 5,749 6,718 7,774 9,824 10,350
Total Liabilities
3,478 3,532 3,747 3,905 4,314 3,640 3,924 4,480 5,100 6,850 7,560
Total Current Liabilities
2,039 2,053 2,198 2,387 2,422 1,843 1,544 1,921 2,506 3,397 3,403
Short-Term Debt
1,710 1,602 1,715 1,770 1,663 56 751 1,136 1,675 175 2,175
Accounts Payable
280 356 413 419 528 430 458 488 499 738 733
Accrued Expenses
185 176 177 198 207 218 259 272 303 419 432
Other Current Liabilities
-136 -81 -107 0.00 25 1,107 26 22 21 2,048 25
Other Current Nonoperating Liabilities
- - - - - 31 50 4.80 7.20 17 39
Total Noncurrent Liabilities
1,439 1,479 1,548 1,519 1,892 1,797 2,381 2,559 2,594 3,453 4,157
Long-Term Debt
1,200 1,213 1,318 1,282 1,432 1,281 1,815 1,952 1,989 2,738 3,441
Noncurrent Deferred & Payable Income Tax Liabilities
137 162 124 135 146 141 181 238 257 296 331
Other Noncurrent Operating Liabilities
103 104 106 103 314 360 384 368 348 420 386
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
918 930 1,124 1,096 1,256 1,450 1,825 2,238 2,674 2,974 2,789
Total Preferred & Common Equity
918 930 1,124 1,096 1,256 1,450 1,825 2,238 2,674 2,974 2,789
Total Common Equity
918 930 1,124 1,096 1,256 1,450 1,825 2,238 2,675 2,974 2,789
Common Stock
291 291 292 293 296 309 326 339 349 356 389
Retained Earnings
926 1,053 1,246 1,395 1,542 1,818 2,346 3,074 3,650 4,122 4,422
Treasury Stock
-161 -267 -291 -454 -435 -493 -690 -1,198 -1,353 -1,506 -2,053
Accumulated Other Comprehensive Income / (Loss)
-138 -147 -123 -138 -147 -184 -156 23 28 1.60 32

Quarterly Balance Sheets for Group 1 Automotive

This table presents Group 1 Automotive's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
6,252 6,923 7,425 7,440 8,510 8,850 9,977 9,887 10,230 10,391 10,062
Total Current Assets
1,695 2,098 2,349 2,375 2,835 3,171 3,626 3,509 3,434 3,550 3,507
Cash & Equivalents
21 21 23 53 42 64 59 71 53 31 42
Note & Lease Receivable
184 207 216 224 260 260 306 317 296 311 347
Inventories, net
1,186 1,540 1,718 1,722 2,101 2,357 2,752 2,558 2,658 2,733 2,728
Prepaid Expenses
25 23 28 25 21 31 60 57 53 63 39
Other Current Assets
241 256 287 315 357 452 382 457 374 362 348
Other Current Nonoperating Assets
39 51 77 37 53 7.10 68 49 0.00 51 3.60
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
4,556 4,826 5,076 5,065 5,675 5,680 6,351 6,378 6,796 6,841 6,555
Goodwill
1,612 1,709 1,691 1,696 1,842 1,916 2,141 2,077 2,269 2,242 2,127
Intangible Assets
482 547 740 720 946 872 865 949 1,016 1,011 918
Other Noncurrent Operating Assets
2,462 2,569 2,645 2,649 2,887 2,892 3,345 3,353 3,512 3,587 3,511
Total Liabilities & Shareholders' Equity
6,252 6,923 7,425 7,440 8,510 8,850 9,977 9,887 10,230 10,391 10,062
Total Liabilities
4,037 4,571 4,906 4,828 5,738 5,984 7,000 6,895 7,094 7,338 7,223
Total Current Liabilities
1,647 2,054 2,122 2,175 2,722 3,098 3,624 3,504 3,279 3,335 3,701
Short-Term Debt
887 86 1,236 1,318 157 2,271 2,466 2,302 2,104 2,131 290
Accounts Payable
468 510 549 533 589 491 737 728 733 737 720
Accrued Expenses
264 287 302 302 327 316 381 432 414 438 428
Other Current Liabilities
23 1,168 21 21 1,650 20 25 26 28 27 2,264
Other Current Nonoperating Liabilities
5.20 4.30 15 0.00 0.00 0.00 16 15 0.00 1.20 0.00
Total Noncurrent Liabilities
2,390 2,516 2,784 2,654 3,016 2,886 3,376 3,391 3,815 4,002 3,522
Long-Term Debt
1,801 1,903 2,174 2,043 2,416 2,279 2,695 2,661 3,057 3,250 2,852
Noncurrent Deferred & Payable Income Tax Liabilities
228 248 247 255 260 257 256 307 332 328 314
Other Noncurrent Operating Liabilities
362 366 363 356 340 350 425 422 426 424 356
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,214 2,353 2,519 2,611 2,772 2,866 2,976 2,993 3,136 3,053 2,840
Total Preferred & Common Equity
2,214 2,353 2,519 2,611 2,772 2,866 2,976 2,993 3,136 3,053 2,840
Total Common Equity
2,214 2,352 2,519 2,611 2,773 2,866 2,976 2,992 3,136 3,053 2,840
Common Stock
337 334 340 346 352 360 367 361 372 383 393
Retained Earnings
2,922 3,226 3,390 3,547 3,791 3,923 4,034 4,244 4,378 4,384 4,546
Treasury Stock
-1,041 -1,224 -1,252 -1,314 -1,401 -1,444 -1,471 -1,627 -1,669 -1,749 -2,118
Accumulated Other Comprehensive Income / (Loss)
-4.70 17 41 32 30 27 46 15 54 35 19

Annual Metrics And Ratios for Group 1 Automotive

This table displays calculated financial ratios and metrics derived from Group 1 Automotive's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 2.40% 2.17% 4.29% -0.03% -8.60% 27.19% 20.33% 10.18% 11.53% 13.23%
EBITDA Growth
-7.26% 20.03% 2.11% 2.01% 5.42% 29.29% 72.16% 22.44% -10.44% -3.17% -16.07%
EBIT Growth
-7.87% 22.24% 0.49% -0.23% 5.04% 34.52% 83.49% 23.27% -11.57% -5.78% -19.18%
NOPAT Growth
-15.97% 53.23% 51.39% -21.34% 3.76% 42.00% 78.87% 20.97% -12.78% -5.84% -23.03%
Net Income Growth
0.00% 56.45% 45.11% -26.05% 10.27% 64.66% 92.71% 36.12% -19.95% -17.20% -34.71%
EPS Growth
0.00% 71.03% 51.12% -22.32% 19.28% 66.06% 94.13% 56.56% -9.36% -13.85% -31.43%
Operating Cash Flow Growth
0.00% 172.32% -48.84% 37.40% 37.37% 117.15% 56.39% -53.49% -67.54% 208.25% 18.45%
Free Cash Flow Firm Growth
-217.90% 254.26% -123.25% 460.40% -71.12% 2,611.60% -147.15% 93.07% -249.19% -304.27% -100.15%
Invested Capital Growth
9.95% -2.38% 10.89% 0.04% 4.76% -38.20% 61.77% 20.85% 18.38% 26.27% 9.14%
Revenue Q/Q Growth
0.00% 0.01% 2.27% -0.10% -2.05% 0.69% 5.90% 3.70% 2.35% 5.65% 0.15%
EBITDA Q/Q Growth
558.64% 23.55% 4.13% -3.37% 4.31% 10.94% 8.03% 1.07% -3.98% 0.97% -5.94%
EBIT Q/Q Growth
0.00% 27.78% 4.30% -4.58% 4.81% 12.85% 8.60% 1.03% -4.46% 0.15% -6.92%
NOPAT Q/Q Growth
0.00% 56.36% 58.44% -30.64% 3.55% 18.47% 8.57% 0.37% -5.04% 0.49% -9.00%
Net Income Q/Q Growth
0.00% 77.51% 59.51% -33.56% 11.17% 22.12% -2.30% 10.26% -7.42% -2.75% -13.58%
EPS Q/Q Growth
0.00% 71.91% 60.51% -31.26% 10.79% 22.61% -1.73% 14.50% -6.44% -2.10% -11.87%
Operating Cash Flow Q/Q Growth
-10.34% 29.42% -35.51% 9.46% 66.03% 4.22% 4.08% -13.26% -57.26% 242.07% -10.72%
Free Cash Flow Firm Q/Q Growth
38.47% 222.45% -200.04% 146.41% 1,516.64% 2.64% -378.79% 93.72% 12.76% 35.67% -100.63%
Invested Capital Q/Q Growth
5.59% 1.83% 8.80% 1.56% 0.06% 0.38% 46.39% 7.84% 5.23% -2.62% -24.31%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
14.43% 14.65% 14.79% 14.87% 15.20% 16.36% 18.10% 18.28% 16.90% 16.26% 16.05%
EBITDA Margin
3.10% 3.63% 3.63% 3.55% 3.74% 5.29% 7.16% 7.29% 5.93% 5.14% 3.81%
Operating Margin
2.62% 3.13% 3.07% 2.94% 3.09% 4.68% 6.56% 6.73% 5.42% 4.56% 3.25%
EBIT Margin
2.62% 3.13% 3.07% 2.94% 3.09% 4.55% 6.56% 6.72% 5.39% 4.56% 3.25%
Profit (Net Income) Margin
0.88% 1.35% 1.92% 1.36% 1.50% 2.70% 4.10% 4.63% 3.37% 2.50% 1.44%
Tax Burden Percent
51.60% 64.68% 97.44% 76.83% 78.13% 75.24% 68.93% 76.27% 75.18% 75.64% 72.28%
Interest Burden Percent
65.45% 66.83% 64.05% 60.22% 62.15% 79.00% 90.56% 90.38% 83.00% 72.49% 61.28%
Effective Tax Rate
48.40% 35.32% 2.56% 23.17% 24.11% 22.11% 21.91% 23.45% 24.77% 24.53% 28.05%
Return on Invested Capital (ROIC)
3.94% 5.84% 8.48% 6.35% 6.43% 11.03% 19.73% 17.49% 12.76% 9.80% 8.72%
ROIC Less NNEP Spread (ROIC-NNEP)
2.10% 3.27% 4.35% 2.89% 3.22% 6.39% 12.29% 14.43% 8.86% 5.30% 2.33%
Return on Net Nonoperating Assets (RNNOA)
6.63% 10.07% 12.29% 7.87% 8.37% 10.15% 13.99% 19.51% 11.73% 7.84% 2.57%
Return on Equity (ROE)
10.57% 15.91% 20.77% 14.22% 14.80% 21.18% 33.72% 37.00% 24.50% 17.64% 11.29%
Cash Return on Invested Capital (CROIC)
-5.53% 8.25% -1.84% 6.31% 1.78% 58.25% -27.47% -1.39% -4.07% -13.42% -0.03%
Operating Return on Assets (OROA)
6.33% 7.68% 7.33% 6.91% 6.78% 9.04% 16.32% 17.49% 13.31% 10.32% 7.28%
Return on Assets (ROA)
2.14% 3.32% 4.57% 3.20% 3.29% 5.38% 10.19% 12.06% 8.30% 5.66% 3.22%
Return on Common Equity (ROCE)
10.57% 15.91% 20.77% 14.22% 14.80% 21.18% 33.72% 37.00% 24.50% 17.64% 11.28%
Return on Equity Simple (ROE_SIMPLE)
10.24% 15.81% 18.98% 14.40% 13.86% 19.76% 30.25% 33.59% 22.49% 16.75% 0.00%
Net Operating Profit after Tax (NOPAT)
144 220 333 262 272 386 691 835 729 686 528
NOPAT Margin
1.35% 2.02% 3.00% 2.26% 2.34% 3.64% 5.12% 5.15% 4.08% 3.44% 2.34%
Net Nonoperating Expense Percent (NNEP)
1.84% 2.57% 4.13% 3.45% 3.21% 4.64% 7.43% 3.06% 3.91% 4.50% 6.39%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 15.69% 11.50% 8.67% 8.14%
Cost of Revenue to Revenue
85.57% 85.35% 85.21% 85.13% 84.80% 83.64% 81.90% 81.72% 83.10% 83.74% 83.95%
SG&A Expenses to Revenue
10.54% 10.75% 11.02% 10.97% 11.32% 10.74% 10.96% 10.99% 10.78% 10.93% 11.28%
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% 11.53% 11.72% 11.93% 12.11% 11.68% 11.54% 11.55% 11.48% 11.66% 12.79%
Earnings before Interest and Taxes (EBIT)
278 340 342 341 358 482 884 1,090 964 908 734
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
329 395 404 412 434 561 966 1,183 1,059 1,026 861
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.78 1.66 1.24 0.88 1.44 1.61 1.90 1.16 1.57 1.89 1.78
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 10.64 268.86 43.63 13.03 0.00 0.00
Price to Revenue (P/Rev)
0.15 0.14 0.13 0.08 0.16 0.22 0.26 0.16 0.23 0.28 0.22
Price to Earnings (P/E)
17.42 10.49 6.52 6.11 10.36 8.16 6.28 3.45 6.96 11.27 15.28
Dividend Yield
1.20% 1.26% 1.45% 2.07% 1.13% 0.47% 0.69% 0.84% 0.59% 0.45% 0.51%
Earnings Yield
5.74% 9.53% 15.34% 16.36% 9.65% 12.25% 15.92% 28.95% 14.36% 8.87% 6.55%
Enterprise Value to Invested Capital (EV/IC)
1.19 1.16 1.06 0.97 1.13 1.35 1.39 1.08 1.26 1.35 1.37
Enterprise Value to Revenue (EV/Rev)
0.43 0.40 0.40 0.34 0.42 0.34 0.45 0.35 0.44 0.53 0.38
Enterprise Value to EBITDA (EV/EBITDA)
13.77 10.98 10.90 9.72 11.23 6.43 6.23 4.77 7.36 10.25 10.03
Enterprise Value to EBIT (EV/EBIT)
16.29 12.75 12.86 11.73 13.60 7.48 6.81 5.17 8.09 11.57 11.76
Enterprise Value to NOPAT (EV/NOPAT)
31.57 19.71 13.20 15.26 17.93 9.34 8.72 6.75 10.70 15.32 16.35
Enterprise Value to Operating Cash Flow (EV/OCF)
32.14 11.29 22.37 14.81 13.14 4.48 4.78 9.62 40.99 17.93 12.43
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 13.95 0.00 15.36 64.81 1.77 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.17 3.03 2.70 2.78 2.47 0.92 1.41 1.38 1.37 1.66 1.33
Long-Term Debt to Equity
1.31 1.30 1.17 1.17 1.14 0.88 0.99 0.87 0.74 0.92 1.23
Financial Leverage
3.15 3.08 2.82 2.72 2.60 1.59 1.14 1.35 1.32 1.48 1.10
Leverage Ratio
4.79 4.79 4.54 4.45 4.50 3.94 3.31 3.07 2.95 3.12 3.50
Compound Leverage Factor
3.13 3.20 2.91 2.68 2.79 3.11 3.00 2.77 2.45 2.26 2.14
Debt to Total Capital
76.01% 75.16% 72.96% 73.58% 71.14% 47.97% 58.44% 57.98% 57.81% 62.40% 57.02%
Short-Term Debt to Total Capital
44.67% 42.77% 41.26% 42.67% 38.23% 2.01% 17.11% 21.32% 26.42% 27.78% 3.99%
Long-Term Debt to Total Capital
31.34% 32.39% 31.70% 30.90% 32.91% 45.96% 41.33% 36.66% 31.39% 34.62% 53.02%
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
23.99% 24.84% 27.04% 26.42% 28.86% 52.03% 41.56% 42.02% 42.19% 37.60% 42.98%
Debt to EBITDA
8.84 7.12 7.52 7.41 7.13 2.38 2.66 2.61 3.46 4.81 4.30
Net Debt to EBITDA
8.80 7.07 7.45 7.37 7.08 2.26 2.64 2.57 3.41 4.78 4.26
Long-Term Debt to EBITDA
3.64 3.07 3.27 3.11 3.30 2.28 1.88 1.65 1.88 2.67 4.00
Debt to NOPAT
20.26 12.79 9.11 11.64 11.38 3.46 3.72 3.70 5.03 7.19 7.01
Net Debt to NOPAT
20.17 12.69 9.02 11.58 11.30 3.28 3.70 3.64 4.95 7.14 6.94
Long-Term Debt to NOPAT
8.35 5.51 3.96 4.89 5.27 3.32 2.63 2.34 2.73 3.99 6.51
Altman Z-Score
3.25 3.31 3.13 3.09 2.95 3.32 3.98 3.95 3.90 3.43 3.44
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.07 1.05 1.06 1.01 1.04 1.09 1.08 1.03 1.11 1.03 1.08
Quick Ratio
0.08 0.09 0.10 0.09 0.10 0.14 0.12 0.13 0.12 0.10 0.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-202 311 -72 260 75 2,039 -961 -67 -233 -940 -1.59
Operating Cash Flow to CapEx
179.29% 320.94% 95.81% 815.71% 249.93% 1,097.28% 1,060.27% 4,155.32% 0.00% 3,807.14% 557.83%
Free Cash Flow to Firm to Interest Expense
-2.10 2.75 -0.59 1.92 0.55 20.17 -11.53 -0.64 -1.42 -3.76 -0.01
Operating Cash Flow to Interest Expense
1.47 3.40 1.60 1.99 2.73 7.97 15.10 5.59 1.16 2.35 2.44
Operating Cash Flow Less CapEx to Interest Expense
0.65 2.34 -0.07 1.75 1.64 7.24 13.68 5.46 1.21 2.29 2.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.42 2.46 2.38 2.35 2.19 1.99 2.49 2.60 2.47 2.27 2.24
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
5.24 5.48 5.55 5.48 5.25 5.30 8.76 10.91 8.95 7.26 7.05
Fixed Asset Turnover
10.28 10.08 9.10 8.70 8.01 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
32.45 29.20 24.65 23.73 20.77 18.51 24.86 28.03 30.09 26.98 25.77
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
69.71 66.57 65.76 66.66 69.50 68.92 41.64 33.45 40.79 50.29 51.80
Days Payable Outstanding (DPO)
11.25 12.50 14.81 15.38 17.57 19.72 14.68 13.02 12.13 13.53 14.17
Cash Conversion Cycle (CCC)
58.46 54.07 50.95 51.28 51.93 49.20 26.96 20.43 28.66 36.77 37.63
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,815 3,724 4,129 4,131 4,328 2,674 4,327 5,229 6,190 7,816 6,324
Invested Capital Turnover
2.92 2.89 2.83 2.81 2.74 3.03 3.85 3.40 3.13 2.85 3.73
Increase / (Decrease) in Invested Capital
345 -91 405 1.63 197 -1,653 1,652 902 961 1,626 530
Enterprise Value (EV)
4,534 4,337 4,396 4,000 4,874 3,606 6,020 5,636 7,795 10,514 8,635
Market Capitalization
1,637 1,543 1,391 965 1,802 2,339 3,468 2,596 4,188 5,613 4,968
Book Value per Share
$38.75 $43.53 $53.90 $57.14 $67.44 $79.16 $100.85 $153.46 $193.49 $223.31 $220.81
Tangible Book Value per Share
($10.31) ($10.83) ($3.57) ($6.67) ($0.33) $12.00 $0.71 $4.08 $23.25 ($2.40) ($27.69)
Total Capital
3,828 3,745 4,158 4,147 4,351 2,786 4,392 5,325 6,339 7,910 6,489
Total Debt
2,909 2,815 3,034 3,051 3,096 1,337 2,567 3,088 3,664 4,935 3,700
Total Long-Term Debt
1,200 1,213 1,318 1,282 1,432 1,281 1,815 1,952 1,989 2,738 3,441
Net Debt
2,896 2,794 3,005 3,035 3,072 1,268 2,552 3,040 3,607 4,901 3,667
Capital Expenditures (CapEx)
79 120 205 33 148 73 119 14 -8.40 15 125
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,846 1,678 1,817 1,770 1,734 149 859 1,152 1,903 2,263 486
Debt-free Net Working Capital (DFNWC)
1,859 1,699 1,846 1,785 1,757 218 874 1,199 1,960 2,298 519
Net Working Capital (NWC)
149 97 131 16 94 162 123 64 286 101 260
Net Nonoperating Expense (NNE)
50 73 120 104 98 100 139 84 127 188 203
Net Nonoperating Obligations (NNO)
2,896 2,794 3,005 3,035 3,072 1,225 2,501 2,991 3,515 4,842 3,534
Total Depreciation and Amortization (D&A)
51 55 62 71 76 79 81 92 95 117 127
Debt-free, Cash-free Net Working Capital to Revenue
17.36% 15.41% 16.34% 15.25% 14.95% 1.40% 6.37% 7.10% 10.65% 11.35% 2.15%
Debt-free Net Working Capital to Revenue
17.48% 15.61% 16.60% 15.39% 15.15% 2.05% 6.48% 7.39% 10.97% 11.53% 2.30%
Net Working Capital to Revenue
1.40% 0.90% 1.18% 0.14% 0.81% 1.52% 0.91% 0.39% 1.60% 0.50% 1.15%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.91 $6.67 $10.08 $7.83 $9.35 $15.55 $30.22 $47.29 $42.89 $36.96 $25.29
Adjusted Weighted Average Basic Shares Outstanding
23.15M 21.16M 20.42M 19.45M 17.92M 17.75M 17.66M 15.44M 13.68M 13.19M 12.71M
Adjusted Diluted Earnings per Share
$3.90 $6.67 $10.08 $7.83 $9.34 $15.51 $30.11 $47.14 $42.73 $36.81 $25.24
Adjusted Weighted Average Diluted Shares Outstanding
23.15M 21.17M 20.43M 19.46M 17.94M 17.81M 17.72M 15.49M 13.73M 13.25M 12.74M
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
23.42M 21.38M 20.91M 18.34M 18.37M 18.10M 17.04M 14.21M 13.69M 13.24M 11.93M
Normalized Net Operating Profit after Tax (NOPAT)
189 241 352 296 288 407 692 837 753 711 687
Normalized NOPAT Margin
1.78% 2.22% 3.17% 2.55% 2.49% 3.84% 5.13% 5.16% 4.22% 3.57% 3.04%
Pre Tax Income Margin
1.71% 2.09% 1.97% 1.77% 1.92% 3.59% 5.94% 6.07% 4.48% 3.30% 1.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.89 3.01 2.78 2.51 2.64 4.77 10.60 10.40 5.88 3.64 2.58
NOPAT to Interest Expense
1.49 1.95 2.71 1.93 2.00 3.82 8.28 7.97 4.45 2.75 1.86
EBIT Less CapEx to Interest Expense
2.08 1.95 1.11 2.27 1.55 4.04 9.18 10.27 5.93 3.57 2.14
NOPAT Less CapEx to Interest Expense
0.68 0.89 1.04 1.69 0.91 3.09 6.86 7.84 4.50 2.69 1.42
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
21.22% 13.59% 9.61% 13.24% 11.67% 3.84% 4.33% 3.15% 4.19% 5.06% 7.87%
Augmented Payout Ratio
124.91% 100.36% 28.40% 129.78% 12.47% 31.83% 42.47% 72.51% 32.91% 37.50% 178.47%

Quarterly Metrics And Ratios for Group 1 Automotive

This table displays calculated financial ratios and metrics derived from Group 1 Automotive's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 11,925,199.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 11,925,199.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 10.92
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.01% 10.11% 8.24% 3.03% 10.97% 23.79% 23.15% 21.44% 10.75% 0.61% -1.78%
EBITDA Growth
-6.08% -16.85% 2.25% -7.94% -9.08% 4.57% -1.12% 4.85% -46.13% -24.02% 3.89%
EBIT Growth
-6.99% -18.96% 1.84% -10.58% -12.52% 0.73% -3.66% 4.98% -53.23% -28.17% 3.59%
NOPAT Growth
-9.19% -21.02% -0.37% -10.28% -12.72% 2.64% -3.60% 6.01% -76.87% -36.00% 3.57%
Net Income Growth
-16.25% -30.70% -6.63% -18.94% -28.43% -12.96% -13.39% 1.66% -88.92% -53.96% 1.64%
EPS Growth
-6.65% -27.02% -2.70% -15.53% -25.41% -9.95% -10.46% 6.39% -88.49% -47.55% 12.20%
Operating Cash Flow Growth
-11.37% -485.33% 77.06% -229.81% 58.89% 205.09% -37.50% 302.74% -36.45% -39.23% -41.78%
Free Cash Flow Firm Growth
50.01% -13.66% -356.63% 22.89% -135.23% -81.06% -205.96% 46.40% 85.38% -179.57% 186.72%
Invested Capital Growth
21.32% 18.38% 22.86% 25.68% 36.45% 26.27% 49.54% 12.25% 4.09% 9.14% -24.40%
Revenue Q/Q Growth
3.22% -4.78% -0.21% 5.05% 11.18% 6.22% -0.73% 3.60% 1.39% -3.51% -3.10%
EBITDA Q/Q Growth
-2.08% -24.61% 23.59% 0.90% -3.30% -13.28% 16.87% 6.99% -50.32% 22.32% 59.79%
EBIT Q/Q Growth
-2.23% -26.98% 26.35% -0.86% -4.36% -15.92% 20.85% 8.03% -57.39% 29.13% 74.28%
NOPAT Q/Q Growth
-3.79% -25.17% 27.06% -1.93% -6.40% -12.00% 19.34% 7.85% -79.58% 143.46% 93.14%
Net Income Q/Q Growth
-3.87% -33.62% 35.94% -6.56% -15.12% -19.27% 35.27% 9.68% -90.75% 235.38% 198.62%
EPS Q/Q Growth
-3.24% -31.85% 36.02% -5.83% -14.55% -17.72% 35.24% 11.89% -90.76% 275.00% 189.33%
Operating Cash Flow Q/Q Growth
60.56% -231.79% 225.51% -148.88% 296.54% -12.83% -25.35% 58.54% -38.39% -16.65% -28.48%
Free Cash Flow Firm Q/Q Growth
50.94% 2.82% 2.91% -66.59% -49.66% 25.20% -64.07% 70.81% 59.17% -50.33% 584.08%
Invested Capital Q/Q Growth
0.66% 5.23% -15.18% 39.89% 9.28% -2.62% 0.45% 5.00% 1.34% -24.31% -6.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
16.71% 16.31% 16.61% 16.32% 16.33% 15.85% 16.20% 16.41% 15.90% 15.67% 16.24%
EBITDA Margin
6.11% 4.83% 5.99% 5.75% 5.00% 4.08% 4.81% 4.97% 2.43% 3.08% 5.09%
Operating Margin
5.56% 4.35% 5.43% 5.13% 4.44% 3.49% 4.25% 4.44% 1.86% 2.50% 4.49%
EBIT Margin
5.60% 4.29% 5.44% 5.13% 4.41% 3.49% 4.25% 4.44% 1.86% 2.49% 4.49%
Profit (Net Income) Margin
3.48% 2.43% 3.31% 2.94% 2.25% 1.71% 2.33% 2.46% 0.22% 0.78% 2.41%
Tax Burden Percent
74.33% 74.83% 76.51% 75.52% 73.50% 77.24% 76.48% 76.40% 35.91% 69.98% 76.36%
Interest Burden Percent
83.68% 75.57% 79.51% 75.93% 69.24% 63.26% 71.52% 72.69% 33.58% 44.76% 70.28%
Effective Tax Rate
25.58% 25.17% 23.69% 24.70% 26.63% 22.84% 23.70% 23.93% 63.54% 31.30% 23.81%
Return on Invested Capital (ROIC)
13.47% 10.18% 15.84% 10.76% 8.83% 7.68% 10.38% 9.51% 1.87% 6.39% 11.14%
ROIC Less NNEP Spread (ROIC-NNEP)
12.42% 9.05% 14.15% 9.65% 7.57% 6.36% 9.00% 8.43% 1.36% 4.75% 9.77%
Return on Net Nonoperating Assets (RNNOA)
15.20% 11.98% 12.14% 13.98% 11.27% 9.41% 11.46% 13.46% 2.34% 5.24% 13.33%
Return on Equity (ROE)
28.67% 22.16% 27.98% 24.74% 20.10% 17.09% 21.83% 22.98% 4.21% 11.63% 24.47%
Cash Return on Invested Capital (CROIC)
-4.97% -4.07% -5.23% -12.04% -21.01% -13.42% -29.34% -2.68% 3.08% -0.03% 35.55%
Operating Return on Assets (OROA)
14.29% 10.59% 12.84% 11.57% 9.57% 7.92% 9.70% 10.22% 4.13% 5.58% 10.11%
Return on Assets (ROA)
8.89% 5.99% 7.81% 6.64% 4.87% 3.87% 5.30% 5.67% 0.50% 1.75% 5.43%
Return on Common Equity (ROCE)
28.67% 22.17% 27.98% 24.74% 20.10% 17.09% 21.83% 22.98% 4.21% 11.63% 24.47%
Return on Equity Simple (ROE_SIMPLE)
24.88% 0.00% 21.32% 19.50% 17.21% 0.00% 15.98% 15.33% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
195 146 185 182 170 150 178 192 39 96 185
NOPAT Margin
4.14% 3.25% 4.14% 3.87% 3.25% 2.70% 3.24% 3.37% 0.68% 1.72% 3.42%
Net Nonoperating Expense Percent (NNEP)
1.04% 1.13% 1.69% 1.11% 1.26% 1.31% 1.37% 1.08% 0.51% 1.64% 1.37%
Return On Investment Capital (ROIC_SIMPLE)
- 2.30% - - - 1.89% 2.24% 2.32% 0.47% 1.47% 3.09%
Cost of Revenue to Revenue
83.29% 83.69% 83.39% 83.68% 83.67% 84.15% 83.80% 83.59% 84.10% 84.33% 83.76%
SG&A Expenses to Revenue
10.56% 10.88% 10.65% 10.59% 11.33% 11.08% 11.21% 11.33% 11.33% 11.24% 11.11%
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
11.15% 11.96% 11.18% 11.19% 11.90% 12.24% 11.95% 11.97% 14.04% 13.17% 11.73%
Earnings before Interest and Taxes (EBIT)
264 192 243 241 231 194 234 253 108 139 243
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
287 217 268 270 261 227 265 283 141 172 275
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.44 1.57 1.45 1.40 1.73 1.89 1.69 1.80 1.85 1.78 1.39
Price to Tangible Book Value (P/TBV)
19.17 13.03 0.00 51.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.21 0.23 0.22 0.22 0.27 0.28 0.24 0.26 0.25 0.22 0.18
Price to Earnings (P/E)
5.77 6.96 6.82 7.20 10.02 11.27 10.58 11.75 15.04 15.28 12.05
Dividend Yield
0.65% 0.59% 0.62% 0.62% 0.49% 0.45% 0.50% 0.44% 0.45% 0.51% 0.62%
Earnings Yield
17.32% 14.36% 14.66% 13.89% 9.98% 8.87% 9.46% 8.51% 6.65% 6.55% 8.30%
Enterprise Value to Invested Capital (EV/IC)
1.20 1.26 1.25 1.16 1.28 1.35 1.27 1.30 1.32 1.37 1.19
Enterprise Value to Revenue (EV/Rev)
0.40 0.44 0.36 0.46 0.54 0.53 0.47 0.49 0.49 0.38 0.31
Enterprise Value to EBITDA (EV/EBITDA)
6.40 7.36 6.16 8.17 10.08 10.25 9.73 10.39 12.03 10.03 8.09
Enterprise Value to EBIT (EV/EBIT)
7.00 8.09 6.78 9.05 11.29 11.57 11.06 11.80 13.96 11.76 9.48
Enterprise Value to NOPAT (EV/NOPAT)
9.20 10.70 9.02 12.04 14.99 15.32 14.65 15.58 18.98 16.35 13.18
Enterprise Value to Operating Cash Flow (EV/OCF)
15.87 40.99 21.83 105.04 59.72 17.93 20.26 12.41 14.16 12.43 11.21
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.64 0.00 2.87
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.29 1.37 0.93 1.59 1.73 1.66 1.66 1.65 1.76 1.33 1.11
Long-Term Debt to Equity
0.78 0.74 0.87 0.80 0.91 0.92 0.89 0.97 1.06 1.23 1.00
Financial Leverage
1.22 1.32 0.86 1.45 1.49 1.48 1.27 1.60 1.72 1.10 1.36
Leverage Ratio
2.84 2.95 3.01 3.02 3.12 3.12 3.19 3.18 3.38 3.50 3.42
Compound Leverage Factor
2.37 2.23 2.39 2.29 2.16 1.97 2.28 2.31 1.13 1.57 2.40
Debt to Total Capital
56.27% 57.81% 48.13% 61.35% 63.42% 62.40% 62.39% 62.20% 63.80% 57.02% 52.52%
Short-Term Debt to Total Capital
22.07% 26.42% 2.94% 30.62% 30.30% 27.78% 28.94% 25.36% 25.27% 3.99% 4.84%
Long-Term Debt to Total Capital
34.20% 31.39% 45.20% 30.73% 33.12% 34.62% 33.45% 36.84% 38.53% 53.02% 47.68%
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
43.73% 42.19% 51.87% 38.65% 36.58% 37.60% 37.61% 37.80% 36.20% 42.98% 47.48%
Debt to EBITDA
3.05 3.46 2.42 4.37 5.08 4.81 4.85 4.98 5.88 4.30 3.61
Net Debt to EBITDA
3.00 3.41 2.38 4.31 5.02 4.78 4.79 4.93 5.85 4.26 3.56
Long-Term Debt to EBITDA
1.85 1.88 2.27 2.19 2.65 2.67 2.60 2.95 3.55 4.00 3.27
Debt to NOPAT
4.38 5.03 3.54 6.44 7.56 7.19 7.31 7.48 9.27 7.01 5.88
Net Debt to NOPAT
4.31 4.95 3.48 6.34 7.47 7.14 7.20 7.40 9.22 6.94 5.80
Long-Term Debt to NOPAT
2.66 2.73 3.32 3.22 3.95 3.99 3.92 4.43 5.60 6.51 5.34
Altman Z-Score
3.63 3.58 3.30 3.20 2.97 3.19 3.24 3.32 3.28 3.25 3.25
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.09 1.11 1.04 1.02 1.00 1.03 1.00 1.05 1.06 1.08 0.95
Quick Ratio
0.13 0.12 0.11 0.10 0.10 0.10 0.11 0.11 0.10 0.10 0.11
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-839 -816 -792 -1,319 -1,974 -1,477 -2,423 -707 -289 -434 2,101
Operating Cash Flow to CapEx
0.00% -2,497.53% 0.00% 0.00% 755.11% 261.50% 738.14% 956.65% 246.03% 943.07% 0.00%
Free Cash Flow to Firm to Interest Expense
-19.52 -17.31 -15.90 -22.70 -27.84 -20.80 -36.32 -10.23 -4.03 -5.64 29.14
Operating Cash Flow to Interest Expense
3.57 -4.30 5.10 -2.14 3.44 2.99 2.38 3.64 2.16 1.68 1.28
Operating Cash Flow Less CapEx to Interest Expense
4.09 -4.47 6.34 -1.51 2.98 1.85 2.06 3.26 1.28 1.50 3.81
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.55 2.47 2.36 2.26 2.17 2.27 2.28 2.30 2.21 2.24 2.25
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
9.94 8.95 8.34 7.52 7.05 7.26 7.54 7.34 6.90 7.05 7.14
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
28.87 30.09 27.64 29.48 24.84 26.98 26.71 30.10 25.66 25.77 26.06
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
36.72 40.79 43.78 48.52 51.76 50.29 48.38 49.70 52.93 51.80 51.14
Days Payable Outstanding (DPO)
12.64 12.13 13.21 12.38 14.70 13.53 13.67 12.13 14.23 14.17 14.01
Cash Conversion Cycle (CCC)
24.07 28.66 30.57 36.14 37.07 36.77 34.71 37.57 38.71 37.63 37.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,882 6,190 5,250 7,345 8,026 7,816 7,851 8,244 8,354 6,324 5,935
Invested Capital Turnover
3.25 3.13 3.83 2.78 2.71 2.85 3.20 2.82 2.75 3.73 3.26
Increase / (Decrease) in Invested Capital
1,034 961 977 1,501 2,144 1,626 2,601 900 328 530 -1,916
Enterprise Value (EV)
7,060 7,795 6,564 8,509 10,237 10,514 9,952 10,757 11,012 8,635 7,042
Market Capitalization
3,752 4,188 4,033 4,023 5,135 5,613 5,059 5,649 5,661 4,968 3,943
Book Value per Share
$185.85 $193.49 $208.01 $211.80 $222.02 $223.31 $225.94 $242.44 $235.94 $220.81 $238.11
Tangible Book Value per Share
$13.93 $23.25 ($1.18) $5.79 ($2.23) ($2.40) ($2.49) ($11.50) ($15.48) ($27.69) ($17.16)
Total Capital
5,972 6,339 5,345 7,416 8,137 7,910 7,956 8,297 8,435 6,489 5,981
Total Debt
3,361 3,664 2,573 4,550 5,161 4,935 4,963 5,161 5,381 3,700 3,141
Total Long-Term Debt
2,043 1,989 2,416 2,279 2,695 2,738 2,661 3,057 3,250 3,441 2,852
Net Debt
3,308 3,607 2,531 4,485 5,102 4,901 4,893 5,108 5,351 3,667 3,099
Capital Expenditures (CapEx)
-22 8.10 -62 -36 32 81 22 26 63 14 -183
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,466 1,903 228 2,279 2,409 2,263 2,237 2,206 2,316 486 54
Debt-free Net Working Capital (DFNWC)
1,519 1,960 270 2,344 2,467 2,298 2,307 2,259 2,346 519 96
Net Working Capital (NWC)
201 286 113 73 1.80 101 4.90 154 215 260 -194
Net Nonoperating Expense (NNE)
31 37 37 43 53 55 50 52 26 52 55
Net Nonoperating Obligations (NNO)
3,271 3,515 2,478 4,478 5,050 4,842 4,859 5,108 5,301 3,534 3,096
Total Depreciation and Amortization (D&A)
24 24 25 29 31 33 31 30 33 33 32
Debt-free, Cash-free Net Working Capital to Revenue
8.39% 10.65% 1.25% 12.42% 12.77% 11.35% 10.67% 10.04% 10.27% 2.15% 0.24%
Debt-free Net Working Capital to Revenue
8.70% 10.97% 1.48% 12.77% 13.08% 11.53% 11.00% 10.28% 10.41% 2.30% 0.43%
Net Working Capital to Revenue
1.15% 1.60% 0.62% 0.40% 0.01% 0.50% 0.02% 0.70% 0.95% 1.15% -0.86%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$11.70 $7.97 $10.84 $10.22 $8.74 $7.16 $9.69 $10.84 $1.00 $3.76 $10.87
Adjusted Weighted Average Basic Shares Outstanding
13.66M 13.68M 13.33M 13.23M 13.14M 13.19M 13.06M 12.81M 12.77M 12.71M 11.86M
Adjusted Diluted Earnings per Share
$11.65 $7.94 $10.80 $10.17 $8.69 $7.15 $9.67 $10.82 $1.00 $3.75 $10.85
Adjusted Weighted Average Diluted Shares Outstanding
13.72M 13.73M 13.39M 13.29M 13.22M 13.25M 13.08M 12.84M 12.79M 12.74M 11.88M
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
13.82M 13.69M 13.53M 13.40M 13.32M 13.24M 12.93M 12.94M 12.63M 11.93M 11.90M
Normalized Net Operating Profit after Tax (NOPAT)
198 165 185 182 170 175 187 199 163 148 187
Normalized NOPAT Margin
4.21% 3.67% 4.14% 3.87% 3.25% 3.16% 3.40% 3.48% 2.82% 2.65% 3.45%
Pre Tax Income Margin
4.69% 3.25% 4.32% 3.90% 3.06% 2.21% 3.04% 3.22% 0.63% 1.12% 3.15%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.13 4.08 4.88 4.15 3.25 2.73 3.51 3.66 1.50 1.81 3.36
NOPAT to Interest Expense
4.53 3.09 3.72 3.12 2.40 2.11 2.68 2.79 0.55 1.24 2.56
EBIT Less CapEx to Interest Expense
6.65 3.91 6.13 4.77 2.80 1.58 3.19 3.28 0.62 1.63 5.90
NOPAT Less CapEx to Interest Expense
5.05 2.92 4.96 3.75 1.94 0.96 2.35 2.40 -0.33 1.07 5.09
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
3.79% 4.19% 4.26% 4.51% 4.92% 5.06% 5.31% 5.33% 6.83% 7.87% 7.82%
Augmented Payout Ratio
48.75% 32.91% 36.73% 41.48% 38.48% 37.50% 53.52% 53.00% 81.72% 178.47% 161.93%

Financials Breakdown Chart

Key Financial Trends

Here’s a concise trend snapshot of Group 1 Automotive (GPI) using the last four years of quarterly statements (income statement, cash flow, and balance sheet). The focus is on revenue, profitability, cash flow, and balance-sheet health, with a view to how these trends may impact investors over time.

  • Revenue stability with modest growth and stable gross margin. Over 2022–2025, operating revenue generally remained in the 4.5–5.8 billion USD band, with total gross margin consistently in the mid-teens (roughly 15–16%), indicating a steady ability to cover costs from core operations.
  • Positive free cash flow opportunity in late 2025. In Q4 2025, net cash from continuing operating activities was about 129 million USD, and after capex (about 78 million USD), free cash flow was roughly 50 million USD, suggesting ongoing cash generation after maintaining the store footprint and service network.
  • Dividends per share rising in 2025, signaling shareholder returns. Cash dividends per share stepped up through 2025 (example: about 0.47 in Q1, 0.50 in Q2, and 1.00 in Q3, per share), illustrating a trend toward greater shareholder distributions.
  • Solid but modest liquidity on the balance sheet. As of mid-2025, current assets (~3.55B USD) versus current liabilities (~3.34B USD) yield a current ratio near 1.06, indicating adequate liquidity to meet near-term obligations while funding ongoing operations.
  • Debt levels are manageable with a balanced mix of short- and long-term borrowings. Long-term debt around 3.25B USD and total liabilities around 7.34B USD in mid-2025, with equity around 3.05B USD, point to a balanced capital structure, not an extreme leverage scenario.
  • Net income to common remains positive across multiple quarters, supporting earnings credibility. Quarterly results show positive net income to common in several periods (e.g., Q4 2025 and other quarters), underscoring ongoing profitability despite seasonality and debt costs.
  • Capital expenditure is enough to support growth without excessive capex risk. Purchases of PPE and related investing activity run at a moderate pace (roughly tens of millions per quarter), helping sustain showroom and service capacity without aggressive outlays.
  • Earnings per share and share count indicators point to earnings power per share remaining meaningful. Reported per-share figures in late-2025 quarters suggest meaningful earnings on a rising or stable share base, though quarterly numbers vary with restatements and funding activity.
  • Note & lease receivables and other non-operating assets reflect financing activity, not just core operations. Large notes/receivables and other noncurrent assets appear on the balance sheet as part of broader financing activities, a neutral factor to long-run operating performance but worth watching for financing mix changes.
  • Seasonality and one-time items contribute to quarterly swings. Period-to-period comparisons show seasonal effects (Q4 vs other quarters) and non-cash adjustments (depreciation, amortization, and occasional impairments) that can muddy pure operating trend lines in the short term.
  • Imp impairment charges reduce operating profitability in several quarters. Notable impairment expenses occurred in multiple periods (e.g., Q3 2025 and Q4 2025), which suppress operating income and distort year-over-year comparisons.
  • Interest expense has been rising and pressures net income. Interest expense has trended higher across recent quarters, reducing pre-tax income and net income to common in some periods.
  • Debt issuance and repayments introduce leverage swings and financing costs. Large debt issuance (e.g., a substantial debt issuance in late 2025) followed by sizable debt repayments creates financing volatility and higher interest burden over time.
  • Financing cash flows are frequently negative in several quarters. Net cash from financing activities often shows outflows due to debt repayments and share activity, partially offset by occasional new borrowings, which may affect liquidity and flexibility.
  • Quarterly net income margins remain relatively thin. Net income to common often runs under 1% of revenue in several quarters, reflecting high interest costs and non-cash charges that compress margins despite solid gross margin.
05/20/26 08:41 PM ETAI Generated. May Contain Errors.

Group 1 Automotive Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Group 1 Automotive's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Group 1 Automotive's net income appears to be on an upward trend, with a most recent value of $325.20 million in 2025, rising from $94.00 million in 2015. The previous period was $498.10 million in 2024. Check out Group 1 Automotive's forecast to explore projected trends and price targets.

Group 1 Automotive's total operating income in 2025 was $734 million, based on the following breakdown:
  • Total Gross Profit: $3.62 billion
  • Total Operating Expenses: $2.89 billion

Over the last 10 years, Group 1 Automotive's total revenue changed from $10.63 billion in 2015 to $22.57 billion in 2025, a change of 112.3%.

Group 1 Automotive's total liabilities were at $7.56 billion at the end of 2025, a 10.4% increase from 2024, and a 117.3% increase since 2015.

In the past 10 years, Group 1 Automotive's cash and equivalents has ranged from $13.04 million in 2015 to $69 million in 2020, and is currently $32.50 million as of their latest financial filing in 2025.

Over the last 10 years, Group 1 Automotive's book value per share changed from 38.75 in 2015 to 220.81 in 2025, a change of 469.8%.



Financial statements for NYSE:GPI last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners