Annual Financials for Group 1 Automotive Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
213.44M | 157.77M | 174M | 286.5M | 552.1M | |
Net Income Growth |
- | -26.08% | 10.29% | 64.66% | 92.71% | |
Depreciation, Depletion & Amortization |
57.94M | 67.07M | 71.6M | 99.8M | 103.9M | |
Depreciation and Depletion |
57.94M | 67.07M | 71.6M | 99.8M | 103.9M | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
(46.06M) | 3.47M | 16.2M | (900,000) | 31M | |
Deferred Taxes |
(46.06M) | 3.47M | 16.2M | (900,000) | 31M | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
40.88M | 40.1M | 68.4M | 83.3M | 110.1M | |
Funds from Operations |
266.19M | 268.41M | 330.2M | 468.7M | 797.1M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(58.98M) | (36.84M) | 30M | 491.3M | 579.1M | |
Receivables |
(44.16M) | 42.44M | (19.8M) | 64.7M | 4.8M | |
Accounts Payable |
35.58M | 18.45M | 123.1M | (45.9M) | 48.1M | |
Other Assets/Liabilities |
(6.37M) | (17.12M) | (44.5M) | 56.4M | (3.6M) | |
Net Operating Cash Flow |
207.22M | 231.57M | 360.2M | 960M | 1.38B | |
Net Operating Cash Flow Growth |
- | 11.75% | 55.55% | 166.52% | 43.35% | |
Net Operating Cash Flow / Sales |
1.86% | 2.00% | 2.99% | 9.06% | 10.21% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(215.83M) | (141.03M) | (191.8M) | (103.2M) | (143.6M) | |
Capital Expenditures (Fixed Assets) |
(215.83M) | (141.03M) | (191.8M) | (103.2M) | (143.6M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | 34.66% | -36.00% | 46.19% | -39.15% | |
Capital Expenditures / Sales |
-1.94% | -1.22% | -1.59% | -0.97% | -1.07% | |
Net Assets from Acquisitions |
(109.08M) | (135.34M) | (143.2M) | (1.3M) | (1.1B) | |
Sale of Fixed Assets & Businesses |
10.71M | 107.87M | 43.4M | 29.8M | 24.8M | |
Purchase/Sale of Investments |
- | - | - | - | - | |
Purchase of Investments |
- | - | - | - | - | |
Sale/Maturity of Investments |
- | - | - | - | - | |
Other Uses |
- | - | - | - | (33.3M) | |
Other Sources |
1.61M | 501,000 | - | - | - | |
Net Investing Cash Flow |
(312.6M) | (168M) | (291.6M) | (74.7M) | (1.25B) | |
Net Investing Cash Flow Growth |
- | 46.26% | -73.57% | 74.38% | -1,575.64% | |
Net Investing Cash Flow / Sales |
-2.81% | -1.45% | -2.42% | -0.70% | -9.28% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(20.47M) | (20.87M) | (20.3M) | (11M) | (23.9M) | |
Common Dividends |
(20.47M) | (20.87M) | (20.3M) | (11M) | (23.9M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(40.09M) | (181.2M) | 7.2M | (70.6M) | (195.4M) | |
Repurchase of Common & Preferred Stk. |
(40.09M) | (183.92M) | (1.4M) | (80.2M) | (210.6M) | |
Sale of Common & Preferred Stock |
- | 2.72M | 8.6M | 9.6M | 15.2M | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
- | 2.72M | 8.6M | 9.6M | 15.2M | |
Issuance/Reduction of Debt, Net |
169.14M | 130.02M | (38.9M) | (735M) | 41.7M | |
Change in Current Debt |
52.91M | 122.68M | (108M) | (556M) | (302.5M) | |
Change in Long-Term Debt |
116.23M | 7.34M | 69.1M | - | - | |
Issuance of Long-Term Debt |
309.1M | 376.08M | 664.5M | 812.9M | 531.5M | |
Reduction in Long-Term Debt |
(192.87M) | (368.74M) | (595.4M) | (991.9M) | (187.3M) | |
Other Funds |
4.6M | 918,000 | (4.4M) | (6.1M) | (13M) | |
Other Uses |
- | - | (4.4M) | (6.1M) | (13M) | |
Other Sources |
4.6M | 918,000 | - | - | - | |
Net Financing Cash Flow |
113.18M | (71.14M) | (56.4M) | (822.7M) | (190.6M) | |
Net Financing Cash Flow Growth |
- | -162.85% | 20.72% | -1,358.69% | 76.83% | |
Net Financing Cash Flow / Sales |
1.02% | -0.61% | -0.47% | -7.76% | -1.41% | |
Exchange Rate Effect |
(8,000) | (3.35M) | (2.9M) | (3.4M) | (2.5M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
7.8M | (10.91M) | 9.3M | 59.2M | (68.6M) | |
Free Cash Flow |
(8.61M) | 90.54M | 168.4M | 856.8M | 1.23B | |
Free Cash Flow Growth |
- | 1,151.19% | 86.00% | 408.79% | 43.86% | |
Free Cash Flow Yield |
- | - | - | - | 34.94% | NA |