GROUP 1 AUTOMOTIVE INCGPI
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income | 82 | 100 | 114 | 93 | 94 | 147 | 213 | 158 | 174 | 287 | 552 | 752 | 602 | 498 |
|---|
| Depreciation and amortization | - | - | - | - | - | - | - | - | - | - | - | 89 | 92 | 113 |
|---|
| Change in operating lease assets | - | - | - | - | - | - | - | - | - | 24 | - | 30 | 25 | 27 |
|---|
| Deferred income taxes | 25 | 13 | 22 | 12 | 12 | 14 | -46 | 3 | 16 | -1 | 31 | 28 | 19 | 24 |
|---|
| Asset impairments | 5 | 7 | 7 | 42 | 88 | 33 | 20 | 44 | 22 | 38 | 79 | 9 | 33 | 35 |
|---|
| Stock-based compensation | 11 | 12 | 14 | 16 | 19 | 21 | 19 | 19 | 19 | 32 | 28 | 27 | 20 | 25 |
|---|
| Amortization of debt discount and issue costs | 12 | 13 | 14 | 11 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 4 |
|---|
| Gain on disposition of assets | - | - | - | - | 10 | 3 | -1 | 27 | 6 | 6 | 6 | 41 | 23 | 60 |
|---|
| Unrealized gain on derivative instruments | - | - | - | - | - | - | - | - | - | - | - | - | 4 | -0 |
|---|
| Other | -3 | -4 | -4 | -5 | -3 | -1 | -0 | -1 | -1 | -2 | -3 | -0 | 3 | 0 |
|---|
| Accounts payable and accrued expenses | 77 | 30 | 41 | 37 | 25 | 76 | 36 | 18 | 123 | -46 | 48 | 67 | 39 | 91 |
|---|
| Accounts and notes receivable | 18 | 7 | 9 | 20 | 18 | 19 | -11 | -3 | 33 | -21 | -11 | 17 | 37 | 33 |
|---|
| Inventories | 7 | 278 | 242 | -27 | 187 | -79 | -44 | 81 | 29 | -416 | -530 | 282 | 568 | 254 |
|---|
| Contracts-in-transit and vehicle receivables | 54 | 29 | 19 | 11 | 18 | 16 | -33 | -40 | -13 | -43 | 6 | 55 | 88 | -39 |
|---|
| Prepaid expenses and other assets | 11 | -2 | -2 | 5 | 3 | -8 | -7 | 16 | 44 | -57 | 2 | -0 | 21 | 18 |
|---|
| Floorplan notes payable — manufacturer affiliates | - | - | - | - | - | - | - | -38 | -39 | 132 | 91 | -7 | -127 | -120 |
|---|
| Deferred revenues | - | - | - | - | - | - | - | -1 | -0 | -0 | -1 | -0 | -1 | -1 |
|---|
| Operating lease liabilities | - | - | - | - | - | - | - | - | 28 | 22 | -26 | -29 | -24 | -23 |
|---|
| Net cash provided by operating activities | 199 | -75 | 52 | 198 | 141 | 385 | 199 | 270 | 371 | 805 | 1,260 | 586 | 190 | 586 |
|---|
| Cash paid for acquisitions, net, including repayment of sellers’ floorplan notes payable of $50.3, $66.3 and $25.3, respectively | 160 | 178 | 270 | 337 | 212 | 57 | 109 | 135 | 143 | 1 | 1,100 | 529 | 366 | 1,277 |
|---|
| Proceeds From Disposition Of Franchise Property And Equipment | 6 | 39 | 102 | 145 | 42 | 37 | 11 | 108 | 43 | 30 | 25 | 141 | 194 | 230 |
|---|
| Purchases of property and equipment | 61 | 88 | 103 | 150 | 120 | 157 | 216 | 141 | 192 | 103 | 144 | 156 | 185 | 245 |
|---|
| Proceeds from Divestiture of Businesses | - | - | - | - | - | - | - | - | - | - | - | 59 | - | - |
|---|
| Other | -1 | -3 | -2 | 5 | -6 | -3 | -2 | -1 | - | - | 33 | 1 | 8 | -10 |
|---|
| Net cash used in investing activities | -213 | -224 | -269 | -347 | -285 | -174 | -313 | -168 | -292 | -75 | -1,252 | -485 | -366 | -1,283 |
|---|
| Borrowings On Credit Facility Floorplan Line | 4,826 | 5,700 | 6,379 | 7,832 | 7,557 | 6,597 | 7,019 | 6,954 | 7,305 | 9,998 | 8,333 | 10,236 | 11,366 | 12,593 |
|---|
| Repayments on credit facility — floorplan line and other | 4,777 | 5,453 | 6,154 | 7,803 | 7,505 | 6,676 | 6,958 | 6,870 | 7,423 | 10,374 | 8,802 | 9,767 | 10,940 | 12,491 |
|---|
| Borrowings On Credit Facility Acquisition Line | - | - | 60 | 389 | 490 | 220 | 68 | 165 | 319 | 284 | 349 | 407 | 200 | 1,325 |
|---|
| Repayments on credit facility — acquisition line | - | - | - | 380 | 558 | 220 | 42 | 158 | 281 | 310 | 67 | 430 | 178 | 1,553 |
|---|
| Debt issuance costs | - | - | - | 2 | 1 | 4 | - | - | 5 | 9 | 3 | 5 | 0 | 11 |
|---|
| Borrowings of senior notes | - | - | - | - | - | - | - | - | - | 550 | 200 | - | - | 500 |
|---|
| Borrowings on other debt | 0 | 0 | 10 | 91 | 60 | 50 | 166 | 156 | 177 | 272 | 334 | 316 | 150 | 706 |
|---|
| Principal payments on other debt | 3 | 5 | 71 | 86 | 64 | 46 | 121 | 119 | 167 | 134 | 187 | 286 | 224 | 193 |
|---|
| Proceeds from employee stock purchase plan | - | - | - | - | - | - | - | - | - | - | 15 | 20 | 21 | 24 |
|---|
| Payments of tax withholding for stock-based compensation | - | - | - | - | - | - | - | - | 4 | 6 | 13 | 12 | 12 | 33 |
|---|
| Repurchases of common stock, amounts based on settlement date | 51 | 11 | 4 | 37 | 97 | 128 | 40 | 184 | 1 | 80 | 211 | 521 | 173 | 162 |
|---|
| Dividends paid | 11 | 13 | 16 | 17 | 20 | 20 | 20 | 21 | 20 | 11 | 24 | 24 | 25 | 25 |
|---|
| Other | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - |
|---|
| Net cash provided by (used in) financing activities | 9 | 291 | 236 | 172 | 121 | -205 | 121 | -110 | -67 | -668 | -74 | -67 | 185 | 681 |
|---|
| Effect of exchange rate changes on cash | - | - | - | - | - | - | - | -3 | -3 | -3 | -2 | -5 | 0 | -8 |
|---|
| Net (decrease) increase in cash and cash equivalents | - | - | - | - | - | - | - | -11 | 9 | 59 | -69 | 29 | 9 | -23 |
|---|