Asbury Automotive Group Inc
NYSE:ABG
Balance Sheet
Balance Sheet Decomposition
Asbury Automotive Group Inc
Asbury Automotive Group Inc
Balance Sheet
Asbury Automotive Group Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
23
|
107
|
28
|
57
|
129
|
53
|
92
|
85
|
21
|
11
|
6
|
5
|
3
|
3
|
3
|
5
|
8
|
4
|
1
|
179
|
235
|
46
|
69
|
40
|
|
| Cash Equivalents |
23
|
107
|
28
|
57
|
129
|
53
|
92
|
85
|
21
|
11
|
6
|
5
|
3
|
3
|
3
|
5
|
8
|
4
|
1
|
179
|
235
|
46
|
69
|
40
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
5
|
6
|
14
|
1
|
|
| Total Receivables |
96
|
114
|
148
|
167
|
168
|
133
|
86
|
79
|
103
|
79
|
94
|
96
|
107
|
120
|
138
|
129
|
145
|
153
|
176
|
263
|
225
|
285
|
345
|
364
|
|
| Accounts Receivables |
96
|
114
|
148
|
167
|
168
|
133
|
82
|
79
|
103
|
79
|
94
|
96
|
107
|
120
|
138
|
129
|
145
|
153
|
138
|
143
|
132
|
192
|
238
|
261
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
121
|
93
|
93
|
107
|
103
|
|
| Inventory |
592
|
650
|
762
|
710
|
775
|
770
|
667
|
501
|
547
|
520
|
649
|
768
|
886
|
917
|
895
|
826
|
1 068
|
985
|
875
|
718
|
959
|
1 768
|
1 979
|
2 136
|
|
| Other Current Assets |
139
|
170
|
205
|
251
|
221
|
236
|
175
|
147
|
206
|
183
|
237
|
240
|
280
|
292
|
296
|
343
|
332
|
461
|
353
|
758
|
485
|
952
|
730
|
840
|
|
| Total Current Assets |
850
|
1 042
|
1 143
|
1 185
|
1 293
|
1 192
|
1 020
|
812
|
877
|
793
|
986
|
1 109
|
1 275
|
1 331
|
1 332
|
1 302
|
1 553
|
1 603
|
1 406
|
1 929
|
1 910
|
3 057
|
3 138
|
3 380
|
|
| PP&E Net |
257
|
267
|
196
|
194
|
203
|
239
|
477
|
453
|
459
|
511
|
566
|
652
|
742
|
773
|
815
|
834
|
886
|
975
|
1 274
|
2 251
|
2 176
|
2 558
|
2 771
|
3 311
|
|
| PP&E Gross |
257
|
267
|
196
|
194
|
203
|
239
|
477
|
453
|
459
|
511
|
566
|
652
|
742
|
773
|
815
|
834
|
886
|
975
|
1 274
|
2 251
|
2 176
|
2 558
|
2 771
|
3 311
|
|
| Accumulated Depreciation |
60
|
74
|
70
|
73
|
85
|
98
|
105
|
127
|
131
|
143
|
164
|
180
|
192
|
205
|
211
|
238
|
258
|
271
|
296
|
328
|
339
|
396
|
469
|
477
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
19
|
36
|
33
|
35
|
39
|
49
|
49
|
49
|
50
|
66
|
122
|
425
|
1 336
|
1 800
|
2 096
|
1 912
|
2 098
|
|
| Goodwill |
402
|
404
|
462
|
457
|
448
|
483
|
0
|
0
|
19
|
19
|
28
|
55
|
104
|
130
|
128
|
161
|
181
|
202
|
562
|
2 272
|
1 783
|
2 009
|
2 045
|
2 281
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
12
|
14
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
235
|
327
|
334
|
415
|
|
| Other Long-Term Assets |
97
|
102
|
98
|
95
|
87
|
102
|
130
|
106
|
82
|
62
|
43
|
33
|
12
|
11
|
12
|
10
|
9
|
10
|
10
|
91
|
117
|
113
|
138
|
133
|
|
| Other Assets |
402
|
404
|
462
|
457
|
448
|
483
|
0
|
0
|
19
|
19
|
28
|
55
|
104
|
130
|
128
|
161
|
181
|
202
|
562
|
2 272
|
1 783
|
2 009
|
2 045
|
2 281
|
|
| Total Assets |
1 606
N/A
|
1 814
+13%
|
1 898
+5%
|
1 931
+2%
|
2 031
+5%
|
2 016
-1%
|
1 651
-18%
|
1 401
-15%
|
1 486
+6%
|
1 419
-5%
|
1 661
+17%
|
1 889
+14%
|
2 182
+16%
|
2 294
+5%
|
2 336
+2%
|
2 357
+1%
|
2 695
+14%
|
2 911
+8%
|
3 676
+26%
|
8 003
+118%
|
8 021
+0%
|
10 159
+27%
|
10 337
+2%
|
11 618
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
40
|
43
|
53
|
72
|
64
|
72
|
46
|
43
|
44
|
46
|
65
|
62
|
61
|
86
|
82
|
92
|
82
|
82
|
98
|
164
|
147
|
156
|
169
|
152
|
|
| Accrued Liabilities |
77
|
102
|
89
|
100
|
111
|
114
|
66
|
66
|
75
|
82
|
69
|
75
|
61
|
68
|
80
|
80
|
82
|
128
|
157
|
287
|
331
|
298
|
313
|
312
|
|
| Short-Term Debt |
529
|
602
|
651
|
614
|
701
|
674
|
641
|
464
|
462
|
474
|
603
|
662
|
845
|
789
|
863
|
819
|
1 054
|
872
|
835
|
711
|
146
|
2 025
|
1 913
|
2 282
|
|
| Current Portion of Long-Term Debt |
36
|
33
|
34
|
25
|
2
|
2
|
59
|
9
|
9
|
20
|
5
|
11
|
27
|
14
|
14
|
13
|
39
|
32
|
37
|
63
|
85
|
85
|
115
|
479
|
|
| Other Current Liabilities |
0
|
2
|
21
|
27
|
4
|
10
|
43
|
17
|
46
|
16
|
38
|
24
|
46
|
52
|
67
|
54
|
47
|
133
|
98
|
374
|
325
|
313
|
327
|
334
|
|
| Total Current Liabilities |
682
|
782
|
848
|
838
|
881
|
872
|
855
|
599
|
636
|
636
|
780
|
834
|
1 040
|
1 008
|
1 105
|
1 058
|
1 303
|
1 247
|
1 223
|
1 598
|
1 033
|
2 876
|
2 836
|
3 560
|
|
| Long-Term Debt |
439
|
557
|
493
|
472
|
454
|
474
|
541
|
529
|
535
|
439
|
461
|
543
|
670
|
940
|
913
|
863
|
867
|
907
|
1 165
|
3 520
|
3 217
|
3 121
|
3 024
|
3 093
|
|
| Deferred Income Tax |
30
|
23
|
40
|
44
|
54
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
9
|
13
|
22
|
26
|
35
|
0
|
101
|
136
|
188
|
211
|
|
| Other Liabilities |
28
|
18
|
36
|
28
|
30
|
35
|
29
|
30
|
29
|
17
|
17
|
21
|
23
|
30
|
30
|
29
|
31
|
85
|
348
|
769
|
767
|
782
|
787
|
863
|
|
| Total Liabilities |
1 179
N/A
|
1 380
+17%
|
1 416
+3%
|
1 383
-2%
|
1 419
+3%
|
1 432
+1%
|
1 424
-1%
|
1 157
-19%
|
1 199
+4%
|
1 093
-9%
|
1 259
+15%
|
1 398
+11%
|
1 737
+24%
|
1 980
+14%
|
2 056
+4%
|
1 963
-5%
|
2 222
+13%
|
2 265
+2%
|
2 771
+22%
|
5 887
+112%
|
5 118
-13%
|
6 915
+35%
|
6 835
-1%
|
7 726
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
23
|
38
|
88
|
149
|
196
|
219
|
147
|
134
|
96
|
28
|
54
|
164
|
275
|
444
|
612
|
750
|
923
|
1 095
|
1 349
|
1 881
|
2 610
|
2 962
|
3 219
|
3 616
|
|
| Additional Paid In Capital |
411
|
411
|
413
|
417
|
432
|
440
|
454
|
457
|
463
|
483
|
499
|
511
|
523
|
537
|
549
|
564
|
573
|
583
|
596
|
1 279
|
1 281
|
1 288
|
1 305
|
1 328
|
|
| Treasury Stock |
7
|
15
|
15
|
15
|
15
|
73
|
75
|
75
|
75
|
124
|
149
|
184
|
352
|
664
|
880
|
919
|
1 023
|
1 029
|
1 034
|
1 044
|
1 063
|
1 067
|
1 079
|
1 093
|
|
| Other Equity |
0
|
1
|
5
|
4
|
2
|
3
|
6
|
6
|
6
|
5
|
2
|
0
|
2
|
4
|
2
|
1
|
1
|
3
|
6
|
1
|
75
|
61
|
57
|
41
|
|
| Total Equity |
427
N/A
|
435
+2%
|
482
+11%
|
548
+14%
|
612
+12%
|
584
-5%
|
227
-61%
|
244
+8%
|
287
+18%
|
327
+14%
|
403
+23%
|
491
+22%
|
445
-9%
|
315
-29%
|
280
-11%
|
394
+41%
|
473
+20%
|
646
+37%
|
906
+40%
|
2 116
+134%
|
2 904
+37%
|
3 244
+12%
|
3 502
+8%
|
3 892
+11%
|
|
| Total Liabilities & Equity |
1 606
N/A
|
1 814
+13%
|
1 898
+5%
|
1 931
+2%
|
2 031
+5%
|
2 016
-1%
|
1 651
-18%
|
1 401
-15%
|
1 486
+6%
|
1 419
-5%
|
1 661
+17%
|
1 889
+14%
|
2 182
+16%
|
2 294
+5%
|
2 336
+2%
|
2 357
+1%
|
2 695
+14%
|
2 911
+8%
|
3 676
+26%
|
8 003
+118%
|
8 021
+0%
|
10 159
+27%
|
10 337
+2%
|
11 618
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
33
|
32
|
33
|
33
|
34
|
32
|
32
|
32
|
33
|
31
|
31
|
31
|
29
|
25
|
21
|
21
|
19
|
19
|
19
|
23
|
22
|
20
|
20
|
19
|
|