Income Statement

Revenue

+17%

+152%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	22	19	17	14	16	16	15	15	17	17	18	19	22	25	26	28	30	34	38	30	43	43	42	34	39	36	35	24	28	25	17	12	10	8	11	10	11	10	10	10	10	12	12	12	12	12	12	13	12	13	13	12	13	14	15	16	17	18	19	19	20	21	22	23	24	26	29	33	36	39	39	38	35	28	22	18	14	12	10	8	8	7	8	8	6	6	0	10	32	52	74	90	88	85	89	0
Revenue	4 247 N/A	4 339 +2%	4 451 +3%	3 781 -15%	4 231 +12%	4 285 +1%	4 306 +0%	4 235 -2%	4 616 +9%	4 703 +2%	4 785 +2%	4 833 +1%	5 215 +8%	5 369 +3%	5 472 +2%	5 357 -2%	5 500 +3%	5 581 +1%	5 644 +1%	4 644 -18%	5 725 +23%	5 713 0%	5 554 -3%	4 798 -14%	5 274 +10%	4 974 -6%	4 814 -3%	3 839 -20%	4 030 +5%	3 781 -6%	3 450 -9%	3 233 -6%	3 471 +7%	3 512 +1%	3 722 +6%	3 763 +1%	4 043 +7%	4 104 +2%	4 061 -1%	4 141 +2%	4 176 +1%	4 298 +3%	4 513 +5%	4 642 +3%	4 797 +3%	4 980 +4%	5 179 +4%	5 335 +3%	5 464 +2%	5 623 +3%	5 739 +2%	5 868 +2%	6 054 +3%	6 240 +3%	6 451 +3%	6 588 +2%	6 597 +0%	6 535 -1%	6 502 -1%	6 528 +0%	6 529 +0%	6 533 +0%	6 452 -1%	6 457 +0%	6 514 +1%	6 606 +1%	6 761 +2%	6 874 +2%	6 936 +1%	7 016 +1%	7 101 +1%	7 210 +2%	7 147 -1%	6 788 -5%	6 792 +0%	7 132 +5%	7 717 +8%	8 856 +15%	9 417 +6%	9 838 +4%	11 557 +17%	12 923 +12%	14 383 +11%	15 434 +7%	15 104 -2%	14 897 -1%	14 697 -1%	14 803 +1%	15 422 +4%	15 925 +3%	16 496 +4%	17 189 +4%	17 136 0%	17 263 +1%	17 827 +3%	17 999 +1%
Gross Profit
Cost of Revenue	(3 580)	(3 652)	(3 752)	(3 185)	(3 559)	(3 612)	(3 626)	(3 581)	(3 902)	(3 977)	(4 057)	(4 104)	(4 424)	(4 559)	(4 646)	(4 550)	(4 671)	(4 735)	(4 785)	(3 918)	(4 842)	(4 827)	(4 689)	(4 048)	(4 449)	(4 187)	(4 042)	(3 193)	(3 357)	(3 144)	(2 860)	(2 672)	(2 879)	(2 913)	(3 095)	(3 134)	(3 377)	(3 413)	(3 376)	(3 441)	(3 462)	(3 581)	(3 763)	(3 878)	(4 010)	(4 163)	(4 331)	(4 459)	(4 565)	(4 698)	(4 794)	(4 901)	(5 060)	(5 223)	(5 406)	(5 528)	(5 532)	(5 474)	(5 447)	(5 469)	(5 471)	(5 476)	(5 400)	(5 401)	(5 453)	(5 534)	(5 672)	(5 771)	(5 819)	(5 882)	(5 951)	(6 041)	(5 985)	(5 679)	(5 639)	(5 908)	(6 384)	(7 268)	(7 685)	(7 936)	(9 245)	(10 306)	(11 478)	(12 333)	(12 100)	(11 982)	(11 876)	(12 047)	(12 612)	(13 098)	(13 624)	(14 240)	(14 213)	(14 319)	(14 799)	(14 927)
Gross Profit	667 N/A	686 +3%	700 +2%	596 -15%	672 +13%	674 +0%	680 +1%	653 -4%	714 +9%	726 +2%	729 +0%	729 +0%	792 +9%	810 +2%	827 +2%	807 -2%	829 +3%	846 +2%	859 +2%	726 -16%	883 +22%	886 +0%	865 -2%	750 -13%	825 +10%	787 -5%	772 -2%	646 -16%	673 +4%	637 -5%	591 -7%	561 -5%	591 +5%	599 +1%	627 +5%	628 +0%	666 +6%	691 +4%	685 -1%	700 +2%	713 +2%	717 +1%	750 +5%	764 +2%	787 +3%	817 +4%	848 +4%	876 +3%	899 +3%	925 +3%	945 +2%	967 +2%	994 +3%	1 017 +2%	1 045 +3%	1 061 +2%	1 065 +0%	1 062 0%	1 055 -1%	1 059 +0%	1 058 0%	1 058 0%	1 052 -1%	1 056 +0%	1 061 +0%	1 072 +1%	1 090 +2%	1 103 +1%	1 117 +1%	1 134 +2%	1 149 +1%	1 169 +2%	1 162 -1%	1 110 -4%	1 153 +4%	1 223 +6%	1 334 +9%	1 588 +19%	1 732 +9%	1 902 +10%	2 312 +22%	2 617 +13%	2 905 +11%	3 101 +7%	3 005 -3%	2 915 -3%	2 821 -3%	2 756 -2%	2 810 +2%	2 827 +1%	2 872 +2%	2 949 +3%	2 923 -1%	2 944 +1%	3 029 +3%	3 072 +1%
Operating Income
Operating Expenses	(543)	(554)	(560)	(474)	(545)	(548)	(554)	(525)	(615)	(624)	(634)	(595)	(650)	(662)	(670)	(647)	(659)	(669)	(675)	(571)	(693)	(694)	(681)	(596)	(658)	(641)	(636)	(546)	(1 075)	(1 047)	(1 004)	(470)	(487)	(485)	(508)	(506)	(558)	(571)	(563)	(569)	(563)	(566)	(572)	(576)	(590)	(602)	(625)	(643)	(647)	(660)	(668)	(680)	(694)	(705)	(726)	(759)	(733)	(733)	(767)	(762)	(711)	(717)	(713)	(763)	(773)	(770)	(776)	(789)	(801)	(809)	(822)	(835)	(850)	(801)	(807)	(819)	(865)	(985)	(1 047)	(1 115)	(1 337)	(1 524)	(1 694)	(1 828)	(1 777)	(1 735)	(1 689)	(1 685)	(1 856)	(1 822)	(1 899)	(1 964)	(1 952)	(1 952)	(2 015)	(2 070)
Selling, General & Administrative	(515)	(529)	(538)	(458)	(526)	(530)	(535)	(507)	(558)	(567)	(577)	(576)	(631)	(643)	(650)	(627)	(639)	(649)	(654)	(555)	(672)	(673)	(661)	(577)	(640)	(591)	(614)	(525)	(536)	(528)	(482)	(449)	(478)	(489)	(488)	(484)	(514)	(530)	(525)	(532)	(536)	(534)	(550)	(555)	(566)	(580)	(600)	(618)	(628)	(639)	(649)	(654)	(667)	(677)	(697)	(730)	(727)	(736)	(733)	(733)	(732)	(736)	(733)	(730)	(733)	(738)	(744)	(756)	(763)	(773)	(786)	(800)	(804)	(755)	(760)	(782)	(827)	(945)	(1 007)	(1 074)	(1 290)	(1 468)	(1 638)	(1 763)	(1 711)	(1 671)	(1 625)	(1 617)	(1 683)	(1 751)	(1 826)	(1 889)	(1 876)	(1 875)	(1 936)	(1 988)
Depreciation & Amortization	(28)	(26)	(22)	(16)	(18)	(18)	(19)	(18)	(20)	(20)	(19)	(18)	(19)	(19)	(19)	(19)	(20)	(20)	(20)	(17)	(20)	(21)	(20)	(18)	(20)	(20)	(22)	(20)	(23)	(24)	(23)	(21)	(22)	(21)	(21)	(21)	(21)	(22)	(22)	(23)	(23)	(22)	(23)	(23)	(23)	(23)	(24)	(24)	(25)	(25)	(26)	(26)	(27)	(28)	(29)	(30)	(30)	(30)	(31)	(31)	(31)	(31)	(32)	(32)	(32)	(33)	(33)	(34)	(34)	(35)	(35)	(36)	(37)	(38)	(39)	(39)	(39)	(39)	(40)	(42)	(51)	(59)	(65)	(69)	(67)	(66)	(66)	(68)	(70)	(71)	(73)	(75)	(76)	(76)	(79)	(82)
Other Operating Expenses	0	0	0	0	0	0	0	0	(38)	(38)	(38)	0	0	0	0	(1)	0	0	0	1	0	0	1	(1)	2	(30)	(0)	(1)	(515)	(495)	(499)	1	13	25	1	(1)	(24)	(19)	(16)	(15)	(3)	(10)	1	1	(1)	1	(2)	(1)	6	5	6	0	(0)	(0)	0	0	24	33	(4)	2	52	50	51	(1)	(7)	1	1	2	(5)	(1)	(1)	2	(9)	(9)	(9)	2	1	(2)	(1)	0	3	3	8	4	2	3	1	0	(104)	(0)	0	0	0	0	0	(0)
Operating Income	124 N/A	132 +7%	139 +5%	121 -13%	127 +5%	126 -1%	126 0%	129 +3%	99 -23%	102 +3%	95 -7%	135 +42%	142 +5%	148 +4%	157 +6%	160 +2%	170 +6%	177 +4%	184 +4%	155 -16%	190 +23%	192 +1%	184 -4%	154 -16%	167 +8%	146 -12%	136 -7%	100 -27%	(402) N/A	(410) -2%	(413) -1%	91 N/A	105 +15%	114 +9%	119 +4%	123 +3%	108 -12%	120 +11%	123 +2%	131 +7%	150 +15%	151 +0%	178 +18%	188 +6%	197 +5%	215 +9%	223 +4%	233 +4%	252 +8%	266 +5%	277 +4%	286 +3%	299 +5%	312 +4%	319 +2%	302 -5%	332 +10%	328 -1%	287 -12%	297 +3%	347 +17%	340 -2%	339 0%	293 -14%	289 -2%	302 +5%	314 +4%	315 +0%	316 +0%	326 +3%	327 +0%	335 +2%	312 -7%	309 -1%	346 +12%	405 +17%	469 +16%	603 +29%	685 +14%	787 +15%	974 +24%	1 093 +12%	1 210 +11%	1 273 +5%	1 228 -4%	1 180 -4%	1 132 -4%	1 071 -5%	953 -11%	1 005 +5%	973 -3%	985 +1%	971 -1%	992 +2%	1 014 +2%	1 002 -1%
Pre-Tax Income
Interest Income Expense	(65)	(60)	(58)	(51)	(54)	(55)	(54)	(54)	(57)	(57)	(56)	(57)	(60)	(63)	(66)	(67)	(71)	(75)	(78)	(70)	(81)	(79)	(77)	(69)	(72)	(70)	(71)	(66)	(69)	(66)	(60)	(54)	(54)	(53)	(53)	(52)	(55)	(55)	(56)	(55)	(54)	(54)	(52)	(53)	(53)	(53)	(54)	(54)	(53)	(53)	(52)	(53)	(55)	(57)	(60)	(63)	(67)	(71)	(74)	(76)	(76)	(77)	(78)	(79)	(79)	(81)	(83)	(86)	(90)	(93)	(94)	(93)	(93)	(85)	(78)	(74)	(67)	(68)	(68)	(102)	(125)	(148)	(172)	(161)	(158)	(159)	(158)	(166)	(195)	(221)	(250)	(269)	(265)	(259)	(269)	(279)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(19)	(20)	(19)	(19)	(1)	0	(2)	(500)	0	0	0	0	0	0	(1)	(13)	0	0	(11)	(1)	(0)	(0)	(0)	(2)	0	(7)	(14)	(14)	(21)	(20)	(16)	(50)	(54)	(56)	(32)	35	0	0	14	46	0	0	0	(5)	0	(6)	(6)	(4)	0	8	8	2	(5)	(17)	8	8	32	34	17	13	43	12	0	207	174	216	216	(104)	0	(249)	(244)	(141)	(151)	(13)	6	(61)
Gain/Loss on Disposition of Assets	0	0	0	0	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	2	0	0	0	(1)	0	(1)	2	(1)	(2)	(1)	1	1	1	1	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0
Pre-Tax Income	60 N/A	73 +21%	82 +12%	71 -13%	73 +3%	71 -3%	70 0%	76 +8%	42 -45%	44 +5%	38 -13%	78 +105%	83 +7%	86 +3%	92 +7%	92 0%	99 +8%	103 +4%	105 +2%	84 -20%	89 +6%	92 +3%	88 -4%	66 -25%	94 +42%	77 -19%	64 -17%	(466) N/A	(470) -1%	(476) -1%	(473) +1%	38 N/A	51 +34%	61 +20%	64 +5%	58 -10%	53 -8%	66 +24%	55 -16%	75 +36%	96 +28%	96 +0%	125 +30%	133 +6%	144 +8%	154 +7%	155 +1%	165 +6%	178 +8%	193 +8%	209 +8%	183 -12%	190 +4%	198 +4%	227 +15%	273 +20%	265 -3%	257 -3%	227 -12%	268 +18%	271 +1%	263 -3%	262 -1%	209 -20%	209 +0%	216 +3%	225 +4%	225 0%	225 +0%	240 +7%	241 +0%	244 +1%	214 -12%	207 -3%	276 +33%	338 +23%	433 +28%	569 +31%	634 +11%	698 +10%	892 +28%	958 +7%	1 038 +8%	1 319 +27%	1 244 -6%	1 237 -1%	1 190 -4%	801 -33%	759 -5%	535 -29%	479 -11%	575 +20%	555 -4%	721 +30%	751 +4%	662 -12%
Net Income
Tax Provision	(18)	(26)	(35)	(35)	(29)	(28)	(28)	(29)	(21)	(21)	(19)	(29)	(31)	(32)	(35)	(35)	(37)	(39)	(39)	(32)	(34)	(34)	(32)	(24)	(34)	(28)	(24)	137	139	141	140	(14)	(19)	(23)	(26)	(22)	(20)	(25)	(21)	(29)	(37)	(37)	(48)	(50)	(54)	(58)	(59)	(64)	(69)	(75)	(81)	(71)	(74)	(77)	(87)	(104)	(101)	(97)	(85)	(101)	(101)	(98)	(98)	(62)	(56)	(52)	(47)	(56)	(56)	(59)	(60)	(60)	(51)	(49)	(67)	(84)	(106)	(139)	(153)	(165)	(215)	(231)	(254)	(322)	(303)	(301)	(290)	(199)	(191)	(136)	(122)	(145)	(140)	(181)	(190)	(170)
Income from Continuing Operations	43	47	47	36	44	42	43	47	20	22	19	49	52	54	58	58	62	65	66	52	56	57	57	43	60	49	40	(328)	(331)	(335)	(333)	24	32	38	39	35	33	41	34	47	59	59	77	83	90	96	97	101	109	118	127	112	116	121	140	169	165	160	141	167	170	165	164	147	153	164	179	169	169	181	181	184	163	158	209	254	328	430	481	532	677	727	785	997	941	936	900	603	568	400	357	430	415	540	561	492
Income to Minority Interest	(1)	(1)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	41 N/A	45 +8%	43 -4%	38 -11%	40 +5%	40 -1%	41 +4%	15 -64%	19 +23%	21 +13%	17 -20%	50 +198%	49 -2%	51 +3%	53 +6%	61 +14%	64 +5%	67 +5%	69 +3%	61 -12%	49 -20%	50 +3%	52 +4%	50 -4%	61 +21%	51 -17%	37 -27%	(344) N/A	(354) -3%	(358) -1%	(357) +1%	13 N/A	21 +58%	28 +36%	33 +18%	38 +16%	51 +33%	44 -12%	52 +17%	68 +31%	66 -4%	80 +22%	81 +1%	82 +1%	97 +18%	103 +6%	105 +2%	109 +4%	108 -1%	117 +8%	127 +8%	112 -12%	116 +4%	121 +4%	140 +15%	169 +21%	164 -3%	160 -3%	141 -12%	167 +18%	170 +2%	165 -3%	164 -1%	139 -15%	145 +4%	157 +8%	170 +9%	168 -1%	169 +0%	181 +7%	181 +0%	184 +2%	163 -11%	158 -3%	209 +32%	254 +22%	328 +29%	430 +31%	481 +12%	532 +11%	677 +27%	727 +7%	785 +8%	997 +27%	941 -6%	936 -1%	900 -4%	603 -33%	568 -6%	400 -30%	357 -11%	430 +21%	415 -3%	540 +30%	561 +4%	492 -12%
EPS (Diluted)	1.35 N/A	1.3 -4%	1.13 -13%	1.15 +2%	1.2 +4%	1.18 -2%	1.26 +7%	0.45 -64%	0.56 +24%	0.63 +12%	0.51 -19%	1.5 +194%	1.5 N/A	1.54 +3%	1.61 +5%	1.84 +14%	1.89 +3%	1.99 +5%	2 +1%	2.1 +5%	1.42 -32%	1.5 +6%	1.44 -4%	1.61 +12%	1.88 +17%	1.52 -19%	1.22 -20%	-10.75 N/A	-10.77 0%	-10.79 0%	-10.86 -1%	0.39 N/A	0.61 +56%	0.82 +34%	1.01 +23%	1.15 +14%	1.5 +30%	1.5 N/A	1.53 +2%	2.06 +35%	2.06 N/A	2.54 +23%	2.56 +1%	2.56 N/A	3.11 +21%	3.31 +6%	3.37 +2%	3.51 +4%	3.5 0%	3.82 +9%	4.22 +10%	3.72 -12%	4.19 +13%	4.49 +7%	5.36 +19%	6.5 +21%	6.73 +4%	7.2 +7%	6.38 -11%	7.26 +14%	8.06 +11%	7.87 -2%	7.87 N/A	6.61 -16%	6.98 +6%	7.63 +9%	8.37 +10%	8.4 +0%	8.7 +4%	9.45 +9%	9.38 -1%	9.68 +3%	8.44 -13%	8.21 -3%	10.76 +31%	13.36 +24%	16.89 +26%	22.29 +32%	24.66 +11%	26.6 +8%	29.57 +11%	32.72 +11%	35.34 +8%	45.31 +28%	43.36 -4%	44.57 +3%	43.48 -2%	28.69 -34%	27.85 -3%	19.79 -29%	18.03 -9%	21.52 +19%	21.08 -2%	27.41 +30%	28.61 +4%	25.1 -12%

Income Statement Balance Sheet Cash Flow Statement

Asbury Automotive Group Inc
NYSE:ABG

Income Statement

Earnings Waterfall
Asbury Automotive Group Inc

Income Statement
Asbury Automotive Group Inc

See Also

Company

Help

Tools

Stocks

Asbury Automotive Group Inc NYSE:ABG

Income Statement

Earnings Waterfall Asbury Automotive Group Inc

Income Statement Asbury Automotive Group Inc

See Also

Company

Help

Tools

Stocks

Asbury Automotive Group Inc
NYSE:ABG

Earnings Waterfall
Asbury Automotive Group Inc

Income Statement
Asbury Automotive Group Inc