Sonic Automotive (SAH) Financials

$77.63 +1.51 (+1.98%)

Closing price 03:59 PM Eastern

Extended Trading

$77.83 +0.20 (+0.26%)

As of 06:10 PM Eastern

Annual Income Statements for Sonic Automotive

This table shows Sonic 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	86	93	93	52	144	-51	349	89	178	216	227
Consolidated Net Income / (Loss)	86	93	93	52	144	-51	349	89	178	216	119
Net Income / (Loss) Continuing Operations	88	95	94	52	145	-51	0.00	0.00	0.00	0.00	0.00
Total Pre-Tax Income	145	155	108	75	200	-35	458	190	242	256	173
Total Operating Income	217	233	212	178	308	34	538	314	424	462	368
Total Gross Profit	1,415	1,429	1,458	1,446	1,521	1,424	1,914	2,317	2,246	2,193	2,383
Total Revenue	9,624	9,732	9,867	9,952	10,454	9,767	12,396	14,001	14,372	14,224	15,154
Operating Revenue	9,624	9,732	9,867	9,952	10,454	9,767	12,396	14,001	14,372	14,224	15,154
Total Cost of Revenue	8,210	8,303	8,410	8,506	8,933	8,343	10,482	11,684	12,127	12,032	12,771
Operating Cost of Revenue	8,210	8,303	8,410	8,506	8,933	8,343	10,482	11,684	12,127	12,032	12,771
Total Operating Expenses	1,197	1,196	1,246	1,268	1,213	1,390	1,376	2,003	1,822	1,731	2,015
Selling, General & Admin Expense	1,111	1,111	1,148	1,145	1,099	1,029	1,275	1,555	1,601	1,577	1,678
Depreciation Expense	69	77	89	94	93	91	101	128	142	150	163
Impairment Charge	18	8.06	9.39	30	21	270	0.10	320	79	3.90	174
Total Other Income / (Expense), net	-72	-78	-103	-102	-108	-69	-80	-124	-182	-205	-195
Interest Expense	72	78	89	102	102	69	65	124	182	205	195
Other Income / (Expense), net	0.10	0.13	-15	0.11	-6.60	0.10	-16	0.20	0.10	-0.50	0.10
Income Tax Expense	57	61	14	23	55	16	109	102	64	40	-54
Net Income / (Loss) Discontinued Operations	-1.78	-1.32	-1.17	-0.74	-0.40	-0.70	0.00	0.00	0.00	0.00	0.00
Basic Earnings per Share	$1.71	$2.04	$2.11	$1.21	$3.35	($1.21)	$8.43	$2.29	$5.09	$6.34	$3.49
Weighted Average Basic Shares Outstanding	50.49M	45.64M	44.00M	42.71M	43.02M	42.50M	41.40M	38.70M	35M	34.10M	34M
Diluted Earnings per Share	$1.70	$2.03	$2.09	$1.20	$3.30	($1.21)	$8.06	$2.23	$4.97	$6.18	$3.42
Weighted Average Diluted Shares Outstanding	50.88M	45.95M	44.36M	42.95M	43.71M	42.50M	43.30M	39.70M	35.90M	35M	34.70M
Weighted Average Basic & Diluted Shares Outstanding	50.50M	45.70M	42.41M	42.95M	-	41.83M	33.98M	33.72M	33.58M	33.58M	33.58M

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

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	6/30/2023	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
Total Pre-Tax Income	33	91	55	58	56	61	82	97	-69	71	73
Total Operating Income	78	137	102	107	108	114	134	145	-23	123	123
Total Gross Profit	569	582	541	536	539	544	574	566	602	616	599
Total Revenue	3,653	3,644	3,585	3,384	3,453	3,492	3,896	3,651	0.00	3,974	7,529
Total Cost of Revenue	3,084	3,061	3,044	2,848	2,914	2,948	3,322	3,085	0.00	3,358	6,328
Total Operating Expenses	491	445	440	430	431	430	440	419	281	493	823
Selling, General & Admin Expense	392	410	386	392	393	392	400	380	413	452	434
Depreciation Expense	36	35	37	36	37	38	39	40	41	41	42
Impairment Charge	63	0.00	17	1.00	1.40	0.00	1.50	-1.40	-172	0.00	348
Total Other Income / (Expense), net	-46	-46	-47	-49	-52	-53	-51	-48	-46	-52	-50
Interest Expense	46	46	47	49	52	53	51	48	46	51	50
Other Income / (Expense), net	0.10	0.20	-0.40	0.10	-0.50	0.00	-0.10	0.00	-0.10	-0.10	0.30
Income Tax Expense	9.10	23	16	16	15	-13	24	27	-24	24	-82
Net Income / (Loss) Attributable to Common Shareholders	23	68	39	42	41	74	59	73	-303	47	410
Consolidated Net Income / (Loss)	23	68	39	42	41	74	59	71	-46	47	47
Basic Earnings per Share	$0.66	$1.96	$1.14	$1.24	$1.21	$2.18	$1.71	$2.09	($1.34)	$1.37	$1.37
Weighted Average Basic Shares Outstanding	35.30M	34.90M	35M	34M	34M	34M	34.10M	33.90M	34.10M	34.20M	34M
Diluted Earnings per Share	$0.65	$1.92	$1.11	$1.20	$1.18	$2.13	$1.67	$2.04	($1.34)	$1.33	$1.39
Weighted Average Diluted Shares Outstanding	36M	35.60M	35.90M	34.90M	34.90M	34.90M	35M	34.60M	34.10M	35.10M	34.70M
Weighted Average Basic & Diluted Shares Outstanding	34.12M	34.19M	33.72M	33.89M	34.12M	34.19M	33.72M	33.96M	34.15M	34.17M	33.58M

This table details how cash moves in and out of Sonic 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	-0.56	-0.52	3.24	-0.50	23	141	129	-70	-200	15	-38
Net Cash From Operating Activities	70	216	163	144	171	281	306	406	-16	109	567
Net Cash From Continuing Operating Activities	70	216	163	144	239	288	-336	644	687	543	252
Net Income / (Loss) Continuing Operations	86	93	93	52	144	-51	349	89	178	216	119
Consolidated Net Income / (Loss)	86	93	93	52	144	-51	349	89	178	216	119
Depreciation Expense	69	78	90	94	90	88	94	114	124	130	141
Amortization Expense	2.69	2.94	2.54	2.42	2.50	2.90	3.30	5.20	6.50	5.80	6.60
Non-Cash Adjustments To Reconcile Net Income	210	-23	-19	17	71	6.10	-477	377	-31	-68	210
Changes in Operating Assets and Liabilities, net	-299	65	-3.62	-22	-69	242	-305	60	409	259	-224
Net Cash From Investing Activities	-164	-221	-272	-15	137	-100	-1,297	-300	-219	-178	-499
Net Cash From Continuing Investing Activities	-164	-221	-272	-15	137	-100	1,337	359	339	306	681
Purchase of Property, Plant & Equipment	-173	-206	-234	-164	-126	-127	298	227	204	187	150
Acquisitions	-	-16	-77	0.00	0.00	-20	1,019	102	75	55	440
Sale of Property, Plant & Equipment	1.40	1.32	0.60	20	11	37	13	30	7.80	56	82
Divestitures	7.98	0.00	38	129	251	9.60	6.60	0.00	52	8.20	9.60
Other Investing Activities, net	-	-	0.00	-	0.80	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash From Financing Activities	94	3.89	112	-129	-284	-40	1,120	-177	34	84	-106
Net Cash From Continuing Financing Activities	94	3.89	112	-129	-274	4.10	1,200	840	100	74	610
Repayment of Debt	-418	-248	-294	-1,039	-524	-509	86	142	143	96	236
Repurchase of Preferred Equity	-	0.00	-211	0.00	-294	0.00	263	0.00	0.00	0.00	0.00
Repurchase of Common Equity	-34	-100	-37	-24	-2.40	-72	93	262	178	34	82
Payment of Dividends	-5.08	-8.70	-8.85	-9.83	-16	-17	18	35	40	41	49
Issuance of Debt	471	313	630	940	592	519	1,171	327	61	156	257
Issuance of Common Equity	3.66	0.03	0.05	0.35	0.10	-0.10	7.70	8.70	13	5.70	0.50
Other Financing Activities, net	76	47	34	3.87	-30	83	-440	66	-335	-258	-14
Cash Interest Paid	71	77	90	98	104	69	57	117	172	199	190
Cash Income Taxes Paid	38	28	43	35	73	57	99	126	86	36	101

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

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	6/30/2023	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
Net Change in Cash & Equivalents	-41	-85	-5.70	-4.00	-283	124	230	160	-1,039	119	723
Net Cash From Operating Activities	15	123	-120	70	-136	88	88	196	137	168	67
Net Cash From Continuing Operating Activities	14	120	578	70	-141	88	529	193	-207	167	100
Net Income / (Loss) Continuing Operations	23	68	39	42	41	74	59	71	-46	47	47
Consolidated Net Income / (Loss)	23	68	39	42	41	74	59	71	-46	47	47
Depreciation Expense	31	31	32	32	32	33	34	34	35	36	36
Amortization Expense	1.60	1.70	1.60	1.60	1.30	1.30	1.60	1.60	1.60	1.70	1.70
Non-Cash Adjustments To Reconcile Net Income	52	-8.60	-93	2.40	22	1.20	-91	-3.20	-157	3.70	366
Changes in Operating Assets and Liabilities, net	-94	28	599	-7.40	-237	-22	525	90	-41	79	-351
Net Cash From Investing Activities	14	-78	-47	-39	-22	-25	-91	-36	-386	-72	-4.70
Net Cash From Continuing Investing Activities	15	-79	510	-39	-22	-25	393	-36	-386	-72	1,176
Purchase of Property, Plant & Equipment	-38	-78	357	-44	-49	-53	333	-45	-34	-34	263
Acquisitions	-	-	150	0.00	-	-	55	0.00	-360	-80	881
Sale of Property, Plant & Equipment	0.30	-	2.70	4.40	23	23	4.90	9.50	7.60	32	33
Net Cash From Financing Activities	-70	-130	162	-45	211	-112	30	-140	295	-117	-145
Net Cash From Continuing Financing Activities	-69	-130	101	-35	-120	61	374	2.10	-445	24	1,029
Repayment of Debt	-43	-8.40	90	-33	-70	-29	392	-29	-52	-115	432
Repurchase of Common Equity	-	-87	355	-27	-0.10	-	62	-35	-8.80	-	127
Payment of Dividends	-10	-10	70	-10	-10	-10	71	-12	-12	-12	85
Issuance of Debt	-	-	61	16	125	15	-	10	-	83	164
Other Financing Activities, net	-18	-26	-477	19	-167	84	-152	68	-373	68	223
Cash Interest Paid	58	31	57	34	61	41	63	34	59	34	62
Cash Income Taxes Paid	47	27	13	-0.20	40	11	-16	0.70	7.40	81	11

This table presents Sonic 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	3,562	3,639	3,819	3,797	4,071	3,746	4,975	4,978	5,365	5,896	5,971
Total Current Assets	2,083	2,031	2,020	1,993	2,018	1,883	2,084	2,206	2,520	2,886	2,833
Cash & Equivalents	3.63	3.11	6.35	5.85	29	170	299	229	29	44	6.30
Accounts Receivable	379	430	482	438	433	372	401	462	528	496	469
Inventories, net	1,600	1,571	1,513	1,528	1,518	1,247	1,261	1,217	1,578	1,958	2,013
Other Current Assets	101	27	19	21	38	93	122	298	385	388	344
Plant, Property, & Equipment, net	887	1,010	1,147	1,178	1,097	1,121	1,459	1,562	1,601	1,607	1,563
Total Noncurrent Assets	592	598	652	625	956	743	1,432	1,210	1,243	1,403	1,575
Noncurrent Note & Lease Receivables	-	-	-	0.00	35	60	180	224	237	317	328
Goodwill	471	472	526	510	476	214	416	231	254	359	422
Intangible Assets	81	80	75	70	64	64	480	397	417	430	454
Other Noncurrent Operating Assets	40	45	51	46	381	405	356	359	335	297	371
Total Liabilities & Shareholders' Equity	3,562	3,639	3,819	3,797	4,071	3,746	4,975	4,978	5,365	5,896	5,971
Total Liabilities	2,833	2,914	3,032	2,974	3,126	2,931	3,899	4,083	4,473	4,833	4,903
Total Current Liabilities	1,915	1,937	1,955	1,946	2,066	1,831	1,892	1,845	2,293	2,638	2,598
Short-Term Debt	33	43	61	26	70	68	51	80	60	76	52
Accounts Payable	131	118	130	114	135	105	133	138	150	172	151
Other Current Liabilities	1,737	1,763	1,751	1,792	1,850	1,658	1,708	1,628	2,083	2,390	2,395
Other Current Nonoperating Liabilities	13	13	12	13	11	0.00	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Liabilities	919	977	1,077	1,028	1,060	1,100	2,007	2,238	2,180	2,196	2,305
Long-Term Debt	781	840	963	919	637	652	1,511	1,672	1,617	1,512	1,563
Noncurrent Deferred & Payable Income Tax Liabilities	73	76	52	33	8.93	0.00	0.00	0.00	0.00	0.00	0.00
Other Noncurrent Operating Liabilities	64	61	62	76	414	448	496	566	563	684	742
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	729	725	787	823	945	815	1,076	895	892	1,062	1,068
Total Preferred & Common Equity	729	725	787	823	945	815	1,076	895	892	1,062	1,068
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	729	725	787	823	945	815	1,076	895	892	1,062	1,068
Common Stock	714	722	734	746	757	768	791	820	856	885	909
Retained Earnings	457	541	625	671	790	722	1,052	1,100	1,239	1,412	1,481
Treasury Stock	-436	-536	-574	-598	-600	-672	-765	-1,027	-1,205	-1,239	-1,321
Accumulated Other Comprehensive Income / (Loss)	-5.63	-2.26	1.31	4.23	-2.06	-3.60	-1.30	1.60	1.60	3.80	-0.70

This table presents Sonic 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
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
Total Assets	4,828	2,503	5,082	5,050	5,408	5,804	5,758	5,876	5,930	6,016
Total Current Assets	1,757	0.00	2,297	2,242	2,511	2,916	2,811	2,868	2,777	2,808
Cash & Equivalents	139	-	120	35	15	67	18	65	110	89
Accounts Receivable	361	-	401	432	421	441	437	515	398	447
Inventories, net	1,197	-	1,449	1,434	1,701	1,952	1,919	1,877	2,120	2,056
Other Current Assets	60	-	328	342	375	456	438	412	149	216
Plant, Property, & Equipment, net	1,556	1,592	1,559	1,599	1,599	1,593	1,603	1,615	1,618	1,588
Total Noncurrent Assets	1,516	911	1,225	1,210	1,298	1,295	1,344	1,393	1,535	1,620
Noncurrent Note & Lease Receivables	231	255	262	258	307	301	294	311	327	321
Goodwill	437	-	243	244	254	254	347	358	574	623
Intangible Assets	513	419	417	417	417	417	417	430	256	252
Other Noncurrent Operating Assets	334	237	303	290	320	323	286	294	378	424
Total Liabilities & Shareholders' Equity	4,828	3,780	5,082	5,050	5,408	5,804	5,758	5,876	5,930	6,016
Total Liabilities	3,721	2,642	4,205	4,193	4,503	4,860	4,743	4,785	4,901	4,947
Total Current Liabilities	1,719	406	2,004	2,009	2,300	2,651	2,539	2,627	2,707	2,756
Short-Term Debt	80	-	61	60	68	106	118	85	46	53
Accounts Payable	139	-	131	143	144	220	149	180	173	215
Other Current Liabilities	1,499	406	1,813	1,806	2,088	2,326	2,272	2,362	2,487	2,488
Other Current Nonoperating Liabilities	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Liabilities	2,003	2,236	2,201	2,184	2,204	2,209	2,205	2,158	2,194	2,191
Long-Term Debt	1,442	1,651	1,630	1,623	1,583	1,602	1,578	1,485	1,474	1,438
Capital Lease Obligations	229	-	-	276	327	-	319	341	-	356
Noncurrent Deferred & Payable Income Tax Liabilities	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Noncurrent Operating Liabilities	331	585	571	284	293	606	308	332	720	398
Commitments & Contingencies	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,107	1,138	877	858	904	945	1,015	1,091	1,030	1,069
Total Preferred & Common Equity	1,107	1,138	877	858	904	945	1,015	1,091	1,030	1,069
Preferred Stock	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,107	1,138	877	858	904	945	1,015	1,091	1,030	1,069
Common Stock	816	-	841	849	863	872	879	891	897	903
Retained Earnings	1,302	1,138	1,151	1,210	1,270	1,301	1,365	1,471	1,413	1,447
Treasury Stock	-1,010	-	-1,118	-1,204	-1,232	-1,232	-1,232	-1,274	-1,283	-1,283
Accumulated Other Comprehensive Income / (Loss)	-0.80	-	2.50	2.70	2.10	2.50	2.30	2.90	2.40	2.10

This table displays calculated financial ratios and metrics derived from Sonic 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	4.64%	1.12%	1.39%	0.86%	5.05%	-6.57%	26.92%	12.94%	2.65%	-1.03%	6.53%
EBITDA Growth	-1.97%	8.51%	-7.95%	-5.10%	43.39%	-68.36%	397.99%	-30.11%	27.95%	7.72%	-13.68%
EBIT Growth	-6.98%	7.20%	-15.44%	-9.78%	69.38%	-88.71%	1,437.94%	-39.91%	34.85%	8.80%	-20.26%
NOPAT Growth	-7.37%	7.55%	29.89%	-32.92%	80.24%	-89.35%	1,627.64%	-64.32%	113.36%	24.73%	23.97%
Net Income Growth	-11.22%	7.97%	-0.23%	-44.45%	178.99%	-135.67%	778.79%	-74.63%	101.36%	21.21%	-45.05%
EPS Growth	-7.61%	19.41%	2.96%	-42.58%	175.00%	-136.67%	766.12%	-72.33%	122.87%	24.35%	-44.66%
Operating Cash Flow Growth	-56.71%	210.36%	-24.72%	-11.79%	18.88%	64.58%	8.96%	32.58%	-103.87%	795.54%	419.60%
Free Cash Flow Firm Growth	-84.23%	502.22%	-119.90%	1,185.97%	120.93%	-19.87%	-292.69%	111.86%	184.41%	69.62%	27.63%
Invested Capital Growth	8.31%	4.21%	12.33%	-2.29%	-8.02%	-16.46%	71.37%	3.40%	5.04%	2.63%	2.72%
Revenue Q/Q Growth	1.25%	0.89%	1.14%	-0.93%	1.69%	0.52%	3.21%	-14.28%	23.48%	2.24%	31.53%
EBITDA Q/Q Growth	3.80%	5.06%	-0.95%	-6.51%	7.21%	19.53%	7.10%	113.11%	-87.24%	6.09%	-1.49%
EBIT Q/Q Growth	3.51%	5.91%	-2.71%	-9.41%	9.78%	147.65%	7.93%	109.19%	-89.95%	7.53%	-2.65%
NOPAT Q/Q Growth	4.12%	5.99%	41.10%	-33.30%	14.79%	66.85%	16.38%	106.11%	-92.49%	5.65%	77.83%
Net Income Q/Q Growth	6.06%	7.59%	35.41%	-43.72%	20.43%	17.70%	12.61%	102.42%	-95.52%	10.15%	-8.97%
EPS Q/Q Growth	7.59%	10.93%	37.50%	-42.31%	19.57%	23.42%	11.17%	-75.58%	713.58%	9.96%	-7.57%
Operating Cash Flow Q/Q Growth	-49.18%	20.48%	-0.05%	10.33%	556.15%	-40.12%	11.58%	-40.74%	88.38%	210.98%	-3.54%
Free Cash Flow Firm Q/Q Growth	-63.97%	-7.77%	81.97%	-9.54%	128.80%	-36.33%	-316.58%	101.84%	-95.35%	132.15%	-9.93%
Invested Capital Q/Q Growth	1.43%	2.30%	1.16%	-1.30%	-10.92%	-1.72%	57.97%	-11.09%	-8.73%	-13.47%	-5.28%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	14.70%	14.69%	14.77%	14.53%	14.55%	14.58%	15.44%	16.55%	15.63%	15.42%	15.73%
EBITDA Margin	3.01%	3.23%	2.93%	2.76%	3.76%	1.27%	5.00%	3.09%	3.86%	4.20%	3.40%
Operating Margin	2.26%	2.39%	2.14%	1.79%	2.94%	0.35%	4.34%	2.24%	2.95%	3.24%	2.43%
EBIT Margin	2.26%	2.39%	2.00%	1.79%	2.88%	0.35%	4.22%	2.24%	2.95%	3.24%	2.43%
Profit (Net Income) Margin	0.90%	0.96%	0.94%	0.52%	1.38%	-0.53%	2.81%	0.63%	1.24%	1.52%	0.78%
Tax Burden Percent	59.46%	60.04%	86.00%	68.58%	72.19%	147.70%	76.15%	46.58%	73.67%	84.34%	68.69%
Interest Burden Percent	66.77%	66.60%	54.87%	42.37%	66.29%	-102.35%	87.63%	60.47%	57.09%	55.55%	47.01%
Effective Tax Rate	39.31%	39.11%	12.92%	30.44%	27.61%	0.00%	23.85%	53.42%	26.33%	15.66%	-31.31%
Return on Invested Capital (ROIC)	8.83%	8.95%	10.73%	6.88%	13.07%	1.58%	22.14%	6.15%	12.59%	15.13%	18.27%
ROIC Less NNEP Spread (ROIC-NNEP)	3.10%	3.28%	1.24%	-0.38%	3.48%	-10.55%	15.40%	2.00%	4.15%	4.27%	-4.81%
Return on Net Nonoperating Assets (RNNOA)	3.54%	3.87%	1.57%	-0.46%	3.23%	-7.43%	14.75%	2.83%	7.35%	6.98%	-7.12%
Return on Equity (ROE)	12.37%	12.82%	12.30%	6.42%	16.30%	-5.84%	36.90%	8.98%	19.94%	22.11%	11.14%
Cash Return on Invested Capital (CROIC)	0.85%	4.82%	-0.89%	9.20%	21.42%	19.52%	-30.45%	2.81%	7.67%	12.54%	15.58%
Operating Return on Assets (OROA)	6.46%	6.47%	5.28%	4.67%	7.65%	0.87%	11.99%	6.31%	8.19%	8.19%	6.20%
Return on Assets (ROA)	2.56%	2.59%	2.49%	1.36%	3.66%	-1.32%	8.00%	1.78%	3.45%	3.84%	2.00%
Return on Common Equity (ROCE)	12.37%	12.82%	12.30%	6.42%	16.30%	-5.84%	36.90%	8.98%	19.94%	22.11%	11.14%
Return on Equity Simple (ROE_SIMPLE)	11.84%	12.85%	11.82%	6.27%	15.25%	-6.31%	32.41%	9.89%	19.98%	20.33%	0.00%
Net Operating Profit after Tax (NOPAT)	132	142	184	124	223	24	410	146	312	389	483
NOPAT Margin	1.37%	1.46%	1.87%	1.24%	2.13%	0.24%	3.31%	1.04%	2.17%	2.74%	3.18%
Net Nonoperating Expense Percent (NNEP)	5.73%	5.67%	9.49%	7.25%	9.59%	12.13%	6.74%	4.15%	8.44%	10.86%	23.08%
Return On Investment Capital (ROIC_SIMPLE)	-	-	10.17%	-	-	-	-	5.53%	12.15%	14.69%	17.98%
Cost of Revenue to Revenue	85.30%	85.31%	85.23%	85.47%	85.45%	85.42%	84.56%	83.45%	84.37%	84.58%	84.28%
SG&A Expenses to Revenue	11.54%	11.41%	11.63%	11.51%	10.52%	10.53%	10.28%	11.11%	11.14%	11.09%	11.07%
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	12.44%	12.29%	12.63%	12.75%	11.61%	14.23%	11.10%	14.31%	12.68%	12.17%	13.30%
Earnings before Interest and Taxes (EBIT)	217	233	197	178	301	34	523	314	424	461	368
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	290	314	289	274	394	125	620	433	554	597	516
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.37	1.26	0.89	0.65	1.31	1.86	1.79	1.93	2.09	2.04	1.98
Price to Tangible Book Value (P/TBV)	5.63	5.29	3.77	2.19	3.05	2.83	10.72	6.44	8.44	7.92	11.00
Price to Revenue (P/Rev)	0.10	0.09	0.07	0.05	0.12	0.16	0.16	0.12	0.13	0.15	0.14
Price to Earnings (P/E)	11.53	9.79	7.56	10.34	8.57	0.00	5.53	19.48	10.46	10.03	9.32
Dividend Yield	0.56%	0.98%	1.23%	1.92%	1.40%	1.11%	0.98%	2.19%	2.11%	1.97%	2.36%
Earnings Yield	8.67%	10.22%	13.23%	9.67%	11.66%	0.00%	18.10%	5.13%	9.56%	9.97%	10.73%
Enterprise Value to Invested Capital (EV/IC)	1.16	1.11	0.95	0.83	1.17	1.52	1.36	1.34	1.38	1.42	1.39
Enterprise Value to Revenue (EV/Rev)	0.19	0.18	0.17	0.15	0.18	0.21	0.26	0.23	0.24	0.26	0.25
Enterprise Value to EBITDA (EV/EBITDA)	6.24	5.70	5.95	5.37	4.86	16.61	5.14	7.49	6.33	6.21	7.22
Enterprise Value to EBIT (EV/EBIT)	8.31	7.69	8.73	8.29	6.35	60.83	6.10	10.33	8.29	8.05	10.13
Enterprise Value to NOPAT (EV/NOPAT)	13.70	12.63	9.34	11.92	8.59	87.15	7.78	22.19	11.25	9.53	7.72
Enterprise Value to Operating Cash Flow (EV/OCF)	25.91	8.28	10.57	10.26	11.20	7.36	10.41	7.99	0.00	33.97	6.56
Enterprise Value to Free Cash Flow (EV/FCFF)	142.25	23.43	0.00	8.91	5.24	7.07	0.00	48.55	18.47	11.50	9.04
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.12	1.22	1.30	1.15	0.75	0.88	1.45	1.96	1.88	1.49	1.51
Long-Term Debt to Equity	1.07	1.16	1.22	1.12	0.67	0.80	1.40	1.87	1.81	1.42	1.46
Financial Leverage	1.14	1.18	1.27	1.23	0.93	0.70	0.96	1.41	1.77	1.63	1.48
Leverage Ratio	4.82	4.95	4.93	4.73	4.45	4.44	4.61	5.05	5.79	5.76	5.57
Compound Leverage Factor	3.22	3.30	2.71	2.00	2.95	-4.55	4.04	3.05	3.30	3.20	2.62
Debt to Total Capital	52.77%	54.90%	56.57%	53.45%	42.80%	46.91%	59.19%	66.18%	65.28%	59.92%	60.20%
Short-Term Debt to Total Capital	2.17%	2.67%	3.38%	1.49%	4.23%	4.44%	1.92%	3.00%	2.34%	2.87%	1.95%
Long-Term Debt to Total Capital	50.60%	52.22%	53.18%	51.96%	38.57%	42.47%	57.27%	63.18%	62.94%	57.05%	58.24%
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	47.23%	45.10%	43.43%	46.55%	57.20%	53.09%	40.81%	33.82%	34.72%	40.08%	39.80%
Debt to EBITDA	2.81	2.81	3.54	3.44	1.80	5.78	2.52	4.04	3.02	2.66	3.13
Net Debt to EBITDA	2.80	2.80	3.52	3.42	1.72	4.42	2.04	3.51	2.97	2.59	3.12
Long-Term Debt to EBITDA	2.70	2.67	3.33	3.35	1.62	5.24	2.44	3.86	2.92	2.53	3.03
Debt to NOPAT	6.18	6.22	5.56	7.65	3.17	30.34	3.81	11.98	5.37	4.08	3.35
Net Debt to NOPAT	6.15	6.20	5.53	7.60	3.04	23.16	3.08	10.41	5.28	3.97	3.33
Long-Term Debt to NOPAT	5.92	5.92	5.23	7.43	2.86	27.47	3.68	11.43	5.18	3.88	3.24
Altman Z-Score	3.35	3.31	3.14	3.15	3.31	3.23	3.48	3.67	3.56	3.33	3.39
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.09	1.05	1.03	1.02	0.98	1.03	1.10	1.20	1.10	1.09	1.09
Quick Ratio	0.20	0.22	0.25	0.23	0.22	0.30	0.37	0.37	0.24	0.20	0.18
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	13	76	-15	165	365	293	-564	67	190	323	412
Operating Cash Flow to CapEx	40.57%	105.59%	69.71%	99.73%	148.91%	311.99%	0.00%	0.00%	0.00%	0.00%	0.00%
Free Cash Flow to Firm to Interest Expense	0.18	0.98	-0.17	1.61	3.60	4.25	-8.71	0.54	1.05	1.57	2.11
Operating Cash Flow to Interest Expense	0.97	2.78	1.83	1.40	1.68	4.09	4.73	3.27	-0.09	0.53	2.91
Operating Cash Flow Less CapEx to Interest Expense	-1.41	0.15	-0.80	0.00	0.55	2.78	9.55	5.34	1.08	1.72	4.10
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	2.86	2.70	2.65	2.61	2.66	2.50	2.84	2.81	2.78	2.53	2.55
Accounts Receivable Turnover	25.65	24.07	21.63	21.63	24.01	24.28	32.08	32.43	29.02	27.78	31.41
Inventory Turnover	5.64	5.24	5.45	5.59	5.86	6.03	8.36	9.43	8.68	6.81	6.43
Fixed Asset Turnover	11.42	10.26	9.15	8.56	9.19	8.81	9.61	9.27	9.09	8.87	9.56
Accounts Payable Turnover	62.29	66.70	67.92	69.67	71.62	69.44	87.94	86.01	84.15	74.78	79.08
Days Sales Outstanding (DSO)	14.23	15.17	16.87	16.88	15.20	15.03	11.38	11.26	12.58	13.14	11.62
Days Inventory Outstanding (DIO)	64.72	69.69	66.92	65.25	62.23	60.48	43.67	38.71	42.06	53.64	56.74
Days Payable Outstanding (DPO)	5.86	5.47	5.37	5.24	5.10	5.26	4.15	4.24	4.34	4.88	4.62
Cash Conversion Cycle (CCC)	73.09	79.38	78.42	76.89	72.34	70.26	50.90	45.72	50.30	61.89	63.75
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,553	1,618	1,817	1,776	1,633	1,365	2,338	2,418	2,540	2,606	2,677
Invested Capital Turnover	6.45	6.14	5.74	5.54	6.13	6.52	6.70	5.89	5.80	5.53	5.74
Increase / (Decrease) in Invested Capital	119	65	199	-42	-142	-269	974	79	122	67	71
Enterprise Value (EV)	1,806	1,791	1,721	1,473	1,913	2,068	3,190	3,246	3,511	3,710	3,723
Market Capitalization	995	912	703	534	1,235	1,518	1,928	1,724	1,864	2,166	2,114
Book Value per Share	$14.64	$16.16	$18.21	$19.25	$21.90	$19.38	$26.09	$24.47	$26.32	$31.07	$31.26
Tangible Book Value per Share	$3.55	$3.84	$4.32	$5.70	$9.38	$12.76	$4.36	$7.31	$6.51	$8.00	$5.62
Total Capital	1,544	1,608	1,811	1,768	1,652	1,535	2,638	2,647	2,569	2,650	2,684
Total Debt	815	883	1,025	945	707	720	1,561	1,752	1,677	1,588	1,615
Total Long-Term Debt	781	840	963	919	637	652	1,511	1,672	1,617	1,512	1,563
Net Debt	811	880	1,018	939	678	550	1,262	1,523	1,648	1,544	1,609
Capital Expenditures (CapEx)	172	205	234	144	115	90	-311	-257	-211	-243	-232
Debt-free, Cash-free Net Working Capital (DFCFNWC)	198	134	120	68	-7.74	-51	-56	211	259	280	281
Debt-free Net Working Capital (DFNWC)	202	137	126	74	21	119	243	440	288	324	287
Net Working Capital (NWC)	168	94	65	48	-49	51	192	361	228	248	235
Net Nonoperating Expense (NNE)	46	49	91	72	79	75	61	58	134	173	364
Net Nonoperating Obligations (NNO)	824	893	1,031	953	689	550	1,262	1,523	1,648	1,544	1,609
Total Depreciation and Amortization (D&A)	72	81	92	97	92	91	97	119	131	136	148
Debt-free, Cash-free Net Working Capital to Revenue	2.06%	1.38%	1.22%	0.68%	-0.07%	-0.52%	-0.46%	1.51%	1.80%	1.97%	1.85%
Debt-free Net Working Capital to Revenue	2.10%	1.41%	1.28%	0.74%	0.20%	1.22%	1.96%	3.15%	2.00%	2.28%	1.89%
Net Working Capital to Revenue	1.75%	0.97%	0.66%	0.48%	-0.46%	0.52%	1.55%	2.58%	1.58%	1.74%	1.55%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.71	$2.04	$2.11	$1.21	$0.00	($1.21)	$8.43	$2.29	$5.09	$6.34	$3.49
Adjusted Weighted Average Basic Shares Outstanding	50.49M	45.64M	44.00M	42.71M	0.00	42.48M	41.40M	38.70M	35M	34.10M	34M
Adjusted Diluted Earnings per Share	$1.70	$2.03	$2.09	$1.20	$0.00	($1.21)	$8.06	$2.23	$4.97	$6.18	$3.42
Adjusted Weighted Average Diluted Shares Outstanding	50.88M	45.95M	44.36M	42.95M	0.00	42.48M	43.28M	39.70M	35.90M	35M	34.70M
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	46.04M	44.89M	42.41M	42.95M	0.00	41.83M	40.22M	36.04M	33.98M	33.72M	33.58M
Normalized Net Operating Profit after Tax (NOPAT)	143	147	192	144	238	213	410	444	370	393	379
Normalized NOPAT Margin	1.48%	1.51%	1.95%	1.45%	2.27%	2.18%	3.31%	3.17%	2.58%	2.76%	2.50%
Pre Tax Income Margin	1.51%	1.59%	1.10%	0.76%	1.91%	-0.36%	3.70%	1.36%	1.68%	1.80%	1.14%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	3.01	2.99	2.22	1.74	2.97	0.49	8.08	2.53	2.33	2.25	1.89
NOPAT to Interest Expense	1.83	1.82	2.07	1.21	2.19	0.34	6.34	1.18	1.72	1.90	2.48
EBIT Less CapEx to Interest Expense	0.63	0.36	-0.41	0.33	1.84	-0.82	12.89	4.60	3.49	3.44	3.08
NOPAT Less CapEx to Interest Expense	-0.55	-0.81	-0.56	-0.20	1.06	-0.96	11.15	3.25	2.88	3.09	3.67
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	5.88%	9.34%	9.52%	19.03%	10.76%	-33.27%	-5.25%	-38.98%	-22.45%	-18.89%	-41.11%
Augmented Payout Ratio	45.84%	116.61%	49.68%	65.71%	12.42%	-172.76%	-31.99%	-334.92%	-122.11%	-34.81%	-110.53%

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

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	6/30/2023	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
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	4.18%	5.67%	320.95%	-3.07%	-5.47%	-4.17%	8.68%	7.90%	-100.00%	13.81%	93.25%
EBITDA Growth	-39.51%	-5.24%	-96.56%	1.23%	26.15%	-13.12%	25.43%	29.38%	-90.60%	8.26%	-4.61%
EBIT Growth	-49.29%	-7.59%	-97.40%	0.19%	36.73%	-17.44%	31.95%	35.77%	-121.83%	7.92%	-7.50%
NOPAT Growth	-51.13%	-7.72%	-98.15%	-2.33%	41.31%	34.53%	32.45%	34.86%	-120.47%	-41.83%	173.36%
Net Income Growth	-75.32%	-21.65%	-98.99%	-11.95%	76.07%	8.48%	51.42%	68.10%	-210.68%	-36.93%	-19.97%
EPS Growth	-72.22%	-13.90%	123.77%	-6.98%	81.54%	10.94%	50.45%	70.00%	-213.56%	-37.56%	-16.77%
Operating Cash Flow Growth	-71.93%	-63.70%	49.90%	306.18%	-1,003.31%	-28.68%	173.14%	179.32%	200.29%	91.23%	-23.72%
Free Cash Flow Firm Growth	98.90%	103.53%	-101.31%	-222.90%	-514.62%	-328.01%	157.22%	102.73%	321.38%	393.13%	563.14%
Invested Capital Growth	2.77%	2.32%	5.04%	89.73%	5.65%	8.25%	2.63%	2.45%	-5.64%	-6.17%	2.72%
Revenue Q/Q Growth	4.63%	-0.26%	-1.61%	-5.60%	2.04%	1.12%	11.58%	-6.28%	-100.00%	0.00%	89.45%
EBITDA Q/Q Growth	-19.46%	52.74%	-20.65%	3.71%	0.36%	5.20%	14.56%	6.97%	-92.71%	1,111.36%	0.94%
EBIT Q/Q Growth	-26.45%	75.51%	-26.53%	5.64%	0.37%	5.97%	17.43%	8.70%	-116.14%	623.93%	0.65%
NOPAT Q/Q Growth	-29.35%	82.79%	-30.19%	8.33%	2.21%	74.03%	-31.27%	10.30%	-115.52%	594.49%	222.97%
Net Income Q/Q Growth	-50.94%	192.31%	-43.42%	8.53%	-1.90%	80.10%	-21.02%	20.48%	-164.59%	202.63%	0.21%
EPS Q/Q Growth	-49.61%	195.38%	-42.19%	8.11%	-1.67%	80.51%	-21.60%	22.16%	-165.69%	199.25%	4.51%
Operating Cash Flow Q/Q Growth	144.41%	715.23%	-197.40%	158.47%	-294.58%	164.37%	-0.11%	123.26%	-30.13%	22.73%	-60.15%
Free Cash Flow Firm Q/Q Growth	-100.92%	518.42%	-225.36%	-2,458.89%	95.42%	-55.22%	131.46%	22.09%	271.29%	105.53%	-28.83%
Invested Capital Q/Q Growth	61.90%	13.70%	-8.73%	12.93%	-9.85%	16.50%	-13.47%	12.73%	-16.97%	15.86%	-5.28%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	15.57%	15.98%	15.09%	15.85%	15.61%	15.57%	14.73%	15.51%	0.00%	15.49%	7.95%
EBITDA Margin	3.05%	4.67%	3.76%	4.13%	4.07%	4.23%	4.34%	4.96%	0.00%	4.02%	2.14%
Operating Margin	2.14%	3.77%	2.83%	3.15%	3.12%	3.25%	3.43%	3.97%	0.00%	3.09%	1.64%
EBIT Margin	2.15%	3.78%	2.82%	3.16%	3.10%	3.25%	3.42%	3.97%	0.00%	3.09%	1.64%
Profit (Net Income) Margin	0.64%	1.88%	1.08%	1.24%	1.19%	2.13%	1.50%	1.93%	0.00%	1.18%	0.62%
Tax Burden Percent	72.00%	75.00%	70.88%	73.04%	73.97%	122.04%	71.38%	72.48%	65.99%	65.73%	63.98%
Interest Burden Percent	41.45%	66.28%	54.01%	53.84%	51.96%	53.52%	61.54%	67.17%	295.30%	58.08%	59.40%
Effective Tax Rate	28.00%	25.00%	29.12%	26.96%	26.03%	-22.04%	28.62%	27.52%	0.00%	34.27%	-111.60%
Return on Invested Capital (ROIC)	7.32%	11.97%	11.64%	15.00%	12.90%	19.07%	13.52%	14.37%	0.00%	8.01%	19.85%
ROIC Less NNEP Spread (ROIC-NNEP)	4.94%	10.01%	9.54%	11.93%	10.50%	15.78%	11.22%	12.56%	0.00%	6.21%	6.30%
Return on Net Nonoperating Assets (RNNOA)	6.72%	18.02%	16.92%	13.65%	18.51%	33.06%	18.33%	23.99%	0.00%	11.18%	9.32%
Return on Equity (ROE)	14.04%	29.99%	28.56%	28.65%	31.41%	52.12%	31.85%	38.36%	0.00%	19.19%	29.17%
Cash Return on Invested Capital (CROIC)	169.66%	148.80%	7.67%	-47.78%	7.74%	4.80%	12.54%	11.81%	19.34%	15.66%	15.58%
Operating Return on Assets (OROA)	4.86%	8.90%	7.84%	11.38%	8.02%	8.38%	8.65%	10.20%	0.00%	6.04%	4.19%
Return on Assets (ROA)	1.45%	4.42%	3.00%	4.48%	3.08%	5.47%	3.80%	4.97%	0.00%	2.30%	1.59%
Return on Common Equity (ROCE)	14.04%	29.99%	28.56%	28.65%	31.41%	52.12%	31.85%	38.36%	0.00%	19.19%	29.17%
Return on Equity Simple (ROE_SIMPLE)	456.29%	464.30%	0.00%	19.07%	20.14%	19.32%	0.00%	22.42%	15.33%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	56	103	72	78	80	139	95	105	-16	81	260
NOPAT Margin	1.54%	2.83%	2.01%	2.30%	2.31%	3.97%	2.45%	2.88%	0.00%	2.03%	3.46%
Net Nonoperating Expense Percent (NNEP)	2.37%	1.96%	2.10%	3.08%	2.40%	3.29%	2.30%	1.81%	1.92%	1.80%	13.55%
Return On Investment Capital (ROIC_SIMPLE)	-	-	2.80%	-	-	-	3.60%	3.50%	-0.64%	2.77%	9.71%
Cost of Revenue to Revenue	84.43%	84.02%	84.91%	84.15%	84.39%	84.43%	85.27%	84.49%	0.00%	84.51%	84.05%
SG&A Expenses to Revenue	10.73%	11.24%	10.77%	11.59%	11.38%	11.23%	10.26%	10.42%	0.00%	11.36%	5.76%
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	13.43%	12.21%	12.26%	12.69%	12.49%	12.32%	11.30%	11.46%	0.00%	12.40%	10.94%
Earnings before Interest and Taxes (EBIT)	78	138	101	107	107	114	133	145	-23	123	123
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	111	170	135	140	140	148	169	181	13	160	161
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.88	1.93	2.09	2.12	1.95	1.97	2.04	1.76	2.64	2.43	1.98
Price to Tangible Book Value (P/TBV)	7.62	8.43	8.44	8.23	6.75	7.97	7.92	6.34	13.55	13.40	11.00
Price to Revenue (P/Rev)	0.14	0.14	0.13	0.13	0.13	0.14	0.15	0.13	0.25	0.23	0.14
Price to Earnings (P/E)	0.41	0.42	10.46	11.13	9.70	10.18	10.03	7.76	0.00	0.00	9.32
Dividend Yield	2.36%	2.44%	2.11%	2.08%	2.18%	2.05%	1.97%	2.28%	1.69%	1.88%	2.36%
Earnings Yield	242.26%	240.49%	9.56%	8.99%	10.31%	9.83%	9.97%	12.88%	0.00%	0.00%	10.73%
Enterprise Value to Invested Capital (EV/IC)	1.32	1.29	1.38	1.35	1.35	1.33	1.42	1.28	1.69	1.54	1.39
Enterprise Value to Revenue (EV/Rev)	0.28	0.31	0.24	0.27	0.25	0.29	0.26	0.26	0.37	0.38	0.25
Enterprise Value to EBITDA (EV/EBITDA)	0.74	0.82	6.33	6.98	5.96	7.09	6.21	5.90	8.07	8.32	7.22
Enterprise Value to EBIT (EV/EBIT)	0.76	0.85	8.29	9.16	7.70	9.31	8.05	7.55	11.19	11.53	10.13
Enterprise Value to NOPAT (EV/NOPAT)	0.77	0.86	11.25	12.52	10.47	10.84	9.53	9.12	12.13	16.05	7.72
Enterprise Value to Operating Cash Flow (EV/OCF)	39.82	0.00	0.00	43.92	0.00	0.00	33.97	16.04	8.12	7.40	6.56
Enterprise Value to Free Cash Flow (EV/FCFF)	0.79	0.87	18.47	0.00	17.89	28.74	11.50	10.99	8.49	9.53	9.04
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.93	2.29	1.88	2.19	1.81	1.98	1.49	1.75	1.48	1.73	1.51
Long-Term Debt to Equity	1.86	2.21	1.81	2.11	1.70	1.87	1.42	1.67	1.43	1.68	1.46
Financial Leverage	1.36	1.80	1.77	1.14	1.76	2.09	1.63	1.91	1.55	1.80	1.48
Leverage Ratio	4.94	5.03	5.79	3.87	5.98	5.77	5.76	5.66	5.94	5.65	5.57
Compound Leverage Factor	2.05	3.33	3.13	2.09	3.11	3.09	3.55	3.80	17.55	3.28	3.31
Debt to Total Capital	65.85%	69.56%	65.28%	68.63%	64.39%	66.50%	59.92%	63.67%	59.62%	63.33%	60.20%
Short-Term Debt to Total Capital	2.37%	2.14%	2.34%	2.36%	3.98%	3.88%	2.87%	2.84%	1.82%	1.81%	1.95%
Long-Term Debt to Total Capital	63.48%	67.42%	62.94%	66.27%	60.40%	62.61%	57.05%	60.83%	57.80%	61.52%	58.24%
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	34.15%	30.44%	34.72%	31.37%	35.61%	33.50%	40.08%	36.33%	40.38%	36.67%	39.80%
Debt to EBITDA	0.39	0.45	3.02	3.56	2.92	3.58	2.66	3.00	2.97	3.53	3.13
Net Debt to EBITDA	0.36	0.44	2.97	3.53	2.80	3.55	2.59	2.89	2.76	3.36	3.12
Long-Term Debt to EBITDA	0.37	0.44	2.92	3.44	2.74	3.37	2.53	2.86	2.88	3.43	3.03
Debt to NOPAT	0.41	0.47	5.37	6.38	5.13	5.47	4.08	4.63	4.47	6.80	3.35
Net Debt to NOPAT	0.38	0.46	5.28	6.33	4.93	5.42	3.97	4.47	4.15	6.48	3.33
Long-Term Debt to NOPAT	0.39	0.46	5.18	6.16	4.81	5.15	3.88	4.42	4.34	6.61	3.24
Altman Z-Score	2.92	3.02	3.37	3.33	3.08	3.12	3.14	3.19	2.53	2.64	3.26
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.15	1.12	1.10	1.09	1.10	1.11	1.09	1.09	1.03	1.02	1.09
Quick Ratio	0.26	0.23	0.24	0.19	0.19	0.18	0.20	0.22	0.19	0.19	0.18
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-9.52	40	-50	-1,278	-59	-91	29	35	130	266	190
Operating Cash Flow to CapEx	39.74%	157.62%	0.00%	177.92%	-528.68%	292.67%	0.00%	551.55%	516.23%	10,493.75%	0.00%
Free Cash Flow to Firm to Interest Expense	-0.21	0.86	-1.07	-25.93	-1.14	-1.72	0.56	0.73	2.84	5.18	3.78
Operating Cash Flow to Interest Expense	0.33	2.65	-2.58	1.42	-2.65	1.66	1.71	4.11	2.99	3.27	1.34
Operating Cash Flow Less CapEx to Interest Expense	-0.50	0.97	5.16	0.62	-3.15	1.09	8.30	3.37	2.41	3.24	7.23
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	2.27	2.36	2.78	3.61	2.58	2.57	2.53	2.57	1.88	1.96	2.55
Accounts Receivable Turnover	30.66	29.39	29.02	0.00	33.42	32.05	27.78	30.99	26.31	26.09	31.41
Inventory Turnover	3.81	4.04	8.68	0.00	6.98	7.01	6.81	6.86	4.59	4.91	6.43
Fixed Asset Turnover	7.50	7.38	9.09	8.94	8.92	8.69	8.87	9.02	6.87	7.22	9.56
Accounts Payable Turnover	38.59	37.72	84.15	0.00	67.64	80.64	74.78	75.87	47.63	53.77	79.08
Days Sales Outstanding (DSO)	11.90	12.42	12.58	0.00	10.92	11.39	13.14	11.78	13.87	13.99	11.62
Days Inventory Outstanding (DIO)	95.72	90.24	42.06	0.00	52.31	52.06	53.64	53.21	79.44	74.28	56.74
Days Payable Outstanding (DPO)	9.46	9.68	4.34	0.00	5.40	4.53	4.88	4.81	7.66	6.79	4.62
Cash Conversion Cycle (CCC)	98.17	92.98	50.30	0.00	57.83	58.92	61.89	60.18	85.65	81.48	63.75
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	2,447	2,783	2,540	2,868	2,586	3,012	2,606	2,938	2,440	2,826	2,677
Invested Capital Turnover	4.74	4.23	5.80	6.51	5.59	4.80	5.53	4.99	4.39	3.95	5.74
Increase / (Decrease) in Invested Capital	66	63	122	1,356	138	230	67	70	-146	-186	71
Enterprise Value (EV)	3,222	3,581	3,511	3,883	3,487	3,992	3,710	3,768	4,125	4,356	3,723
Market Capitalization	1,651	1,656	1,864	1,919	1,846	1,995	2,166	1,921	2,715	2,598	2,114
Book Value per Share	$24.75	$24.19	$26.32	$26.60	$27.87	$29.75	$31.07	$32.35	$30.32	$31.31	$31.26
Tangible Book Value per Share	$6.12	$5.54	$6.51	$6.86	$8.07	$7.34	$8.00	$8.99	$5.90	$5.68	$5.62
Total Capital	2,567	2,817	2,569	2,883	2,653	3,030	2,650	3,003	2,550	2,916	2,684
Total Debt	1,690	1,960	1,677	1,979	1,708	2,015	1,588	1,912	1,520	1,847	1,615
Total Long-Term Debt	1,630	1,899	1,617	1,911	1,602	1,897	1,512	1,827	1,474	1,794	1,563
Net Debt	1,571	1,925	1,648	1,964	1,641	1,997	1,544	1,847	1,410	1,757	1,609
Capital Expenditures (CapEx)	38	78	-360	39	26	30	-338	36	27	1.60	-295
Debt-free, Cash-free Net Working Capital (DFCFNWC)	234	258	259	264	304	373	280	262	6.60	15	281
Debt-free Net Working Capital (DFNWC)	354	293	288	279	371	391	324	326	117	105	287
Net Working Capital (NWC)	293	232	228	211	265	273	248	241	71	52	235
Net Nonoperating Expense (NNE)	33	35	33	36	38	64	37	35	29	34	214
Net Nonoperating Obligations (NNO)	1,571	1,925	1,648	1,964	1,641	1,997	1,544	1,847	1,410	1,757	1,609
Total Depreciation and Amortization (D&A)	33	32	34	33	33	34	36	36	37	37	38
Debt-free, Cash-free Net Working Capital to Revenue	2.04%	2.22%	1.80%	1.85%	2.16%	2.68%	1.97%	1.81%	0.06%	0.13%	1.85%
Debt-free Net Working Capital to Revenue	3.09%	2.51%	2.00%	1.96%	2.64%	2.81%	2.28%	2.25%	1.06%	0.91%	1.89%
Net Working Capital to Revenue	2.56%	2.00%	1.58%	1.48%	1.89%	1.96%	1.74%	1.66%	0.64%	0.45%	1.55%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.66	$1.96	$1.14	$1.24	$1.21	$2.18	$1.71	$2.09	($1.34)	$1.37	$1.37
Adjusted Weighted Average Basic Shares Outstanding	35.30M	34.90M	35M	34M	34M	34M	34.10M	33.90M	34.10M	34.20M	34M
Adjusted Diluted Earnings per Share	$0.65	$1.92	$1.11	$1.20	$1.18	$2.13	$1.67	$2.04	($1.34)	$1.33	$1.39
Adjusted Weighted Average Diluted Shares Outstanding	36M	35.60M	35.90M	34.90M	34.90M	34.90M	35M	34.60M	34.10M	35.10M	34.70M
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	35.44M	33.89M	33.72M	33.89M	34.12M	34.19M	33.72M	33.96M	34.15M	34.17M	33.58M
Normalized Net Operating Profit after Tax (NOPAT)	101	103	84	79	81	80	96	104	-137	81	329
Normalized NOPAT Margin	2.78%	2.83%	2.34%	2.32%	2.34%	2.28%	2.47%	2.85%	0.00%	2.03%	4.38%
Pre Tax Income Margin	0.89%	2.50%	1.52%	1.70%	1.61%	1.74%	2.11%	2.67%	0.00%	1.79%	0.97%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	1.71	2.97	2.17	2.17	2.08	2.15	2.60	3.05	-0.51	2.39	2.46
NOPAT to Interest Expense	1.23	2.22	1.55	1.58	1.55	2.63	1.86	2.21	-0.36	1.57	5.20
EBIT Less CapEx to Interest Expense	0.88	1.28	9.91	1.37	1.58	1.58	9.19	2.30	-1.09	2.35	8.35
NOPAT Less CapEx to Interest Expense	0.40	0.54	9.29	0.78	1.05	2.06	8.45	1.46	-0.94	1.54	11.09
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	-0.73%	-0.74%	-22.45%	-23.19%	-20.91%	-20.19%	-18.89%	-15.99%	-23.70%	-27.30%	-41.11%
Augmented Payout Ratio	-7.34%	-9.02%	-122.11%	-163.07%	-147.66%	-187.46%	-34.81%	-26.66%	-34.73%	-40.64%	-110.53%

Financials Breakdown Chart

Key Financial Trends

Below is a concise, investor-focused summary of Sonic Automotive (NYSE: SAH) using the company’s quarterly statements from the last four years. The highlights emphasize where the company may have a positive trajectory, where the data remains neutral, and where there are potential negatives to monitor.

Top-line growth: Total revenue rose meaningfully over the period, highlighted by a leap to about $7.53B in Q4 2025 from the low-to-mid billions in 2023–2024. This signals a strong long-run sales uptrend, albeit with notable quarterly volatility.
Shareholder returns: Sonic repurchased common equity in 2025 Q4 for approximately $126.5M, indicating management’s willingness to return capital to shareholders where appropriate.
Core cash generation: Cash flow from continuing operating activities has been positive across multiple quarters over the last four years (e.g., roughly $99.5M in Q4 2025 and $166.9M in Q3 2025), underscoring ongoing cash generation from the business.
Growth investments: Ongoing acquisitions and significant capital expenditures reflect growth investments (e.g., acquisitions around $880.6M and PPE purchases around $262.5M in Q4 2025). The near-term impact on margins is uncertain, so this is neutral on immediate profitability.
Liquidity position: In several quarters, current assets and current liabilities were roughly in balance (for example, Q3 2025 shows current assets about $2.81B vs. current liabilities about $2.76B, implying a modest liquidity cushion).
Profitability variability: Earnings metrics (EPS and net income) show quarter-to-quarter variability, with some quarters delivering solid results and others more muted. This reflects mix shifts and one-time items rather than a clear stable trend.
Gross margin compression: Gross margin tightened materially in the period, with gross profit around $598.8M on $7.53B revenue in Q4 2025 (roughly an 8% gross margin) versus higher margins seen in earlier years, indicating pricing/mix pressures or rising costs.
Significant impairment charges: A substantial impairment expense in Q4 2025 of about $347.6M weighed on profits (and similar impairment activity has appeared in prior years), adding non-cash volatility to results.
High leverage: Balance sheets show a leveraged profile, with liabilities well in excess of equity in several periods (for example, in Q3 2025 total liabilities around $4.95B vs. total equity around $1.07B, implying leverage above ~4x).
Cash flow volatility: Cash flow from financing and investing activities has been volatile, contributing to swings in net change in cash and complicating near-term liquidity planning (e.g., periods of negative CFO alongside sizable acquisitions and stock repurchases).

05/14/26 09:53 PM ETAI Generated. May Contain Errors.

Sonic Automotive Financials - Frequently Asked Questions

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

Sonic Automotive's net income appears to be on an upward trend, with a most recent value of $118.70 million in 2025, rising from $86.31 million in 2015. The previous period was $216 million in 2024. See Sonic Automotive's forecast for analyst expectations on what's next for the company.

Sonic Automotive's total operating income in 2025 was $367.50 million, based on the following breakdown:

Total Gross Profit: $2.38 billion
Total Operating Expenses: $2.02 billion

Over the last 10 years, Sonic Automotive's total revenue changed from $9.62 billion in 2015 to $15.15 billion in 2025, a change of 57.5%.

Sonic Automotive's total liabilities were at $4.90 billion at the end of 2025, a 1.4% increase from 2024, and a 73.0% increase since 2015.

In the past 10 years, Sonic Automotive's cash and equivalents has ranged from $3.11 million in 2016 to $299.40 million in 2021, and is currently $6.30 million as of their latest financial filing in 2025.

Over the last 10 years, Sonic Automotive's book value per share changed from 14.64 in 2015 to 31.26 in 2025, a change of 113.5%.

Related Companies

Financial statements for NYSE:SAH last updated on 2/27/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Sonic Automotive (SAH) Financials

Financials Breakdown Chart

Key Financial Trends

Sonic Automotive Financials - Frequently Asked Questions

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Sonic Automotive (SAH) Financials

Annual Income Statements for Sonic Automotive

Quarterly Income Statements for Sonic Automotive

Annual Cash Flow Statements for Sonic Automotive

Quarterly Cash Flow Statements for Sonic Automotive

Annual Balance Sheets for Sonic Automotive

Quarterly Balance Sheets for Sonic Automotive

Annual Metrics And Ratios for Sonic Automotive

Quarterly Metrics And Ratios for Sonic Automotive

Financials Breakdown Chart

Key Financial Trends

Sonic Automotive Financials - Frequently Asked Questions

When does Sonic Automotive's fiscal year end?

How has Sonic Automotive's net income changed over the last 10 years?

What is Sonic Automotive's operating income?

How has Sonic Automotive's revenue changed over the last 10 years?

How much debt does Sonic Automotive have?

How much cash does Sonic Automotive have?

How has Sonic Automotive's book value per share changed over the last 10 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools