Group 1 Automotive Inc. (GPI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
730 TOWN & COUNTRY BOULEVARD HOUSTON, TX 77024 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 55 - Automotive Dealers And Gasoline Service Stations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 34 | 57 | 48 | 15 | 87 | 24 | |||
| Cash and cash equivalent | 34 | 57 | 48 | 15 | 87 | 24 | |||
| Receivables | 303 | 238 | 199 | 178 | 200 | 225 | |||
| Inventory, net of allowances, customer advances and progress billings | 2,637 | 1,963 | 1,357 | 1,073 | 1,468 | 1,902 | |||
| Inventory | 2,637 | 1,963 | 1,357 | 1,073 | 1,468 | 1,902 | |||
| Prepaid expense | 68 | 39 | 31 | 31 | 19 | 96 | |||
| Contract with customer, asset, after allowance for credit loss | 59 | 55 | 48 | 38 | 35 | ||||
| Derivative instruments and hedges, assets | 2 | 1 | 0 | 2 | |||||
| Disposal group, including discontinued operation | 76 | 99 | 54 | 100 | |||||
| Other current assets | 19 | 25 | 19 | 50 | 18 | 16 | |||
| Other undisclosed current assets | 299 | 313 | 230 | 182 | 174 | 254 | |||
| Total current assets: | 3,497 | 2,791 | 1,985 | 1,666 | 2,004 | 2,516 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 311 | 271 | 221 | 169 | |||||
| Operating lease, right-of-use asset | 315 | 217 | 249 | 268 | 210 | 220 | |||
| Property, plant and equipment | 1,547 | ||||||||
| Intangible assets, net (including goodwill) | 3,006 | 2,353 | 2,178 | 1,813 | 997 | 1,008 | |||
| Goodwill | 2,058 | 1,652 | 1,662 | 1,420 | 997 | 1,008 | |||
| Intangible assets, net (excluding goodwill) | 948 | 701 | 516 | 392 | |||||
| Derivative instruments and hedges | 78 | 88 | 109 | 14 | |||||
| Deferred income tax assets | 4 | 8 | 6 | ||||||
| Other noncurrent assets | 149 | 165 | 177 | 45 | 37 | 25 | |||
| Other undisclosed noncurrent assets | 2,468 | 1,885 | 1,789 | 1,769 | 1,841 | 254 | |||
| Total noncurrent assets: | 6,327 | 4,983 | 4,732 | 4,083 | 3,085 | 3,054 | |||
| TOTAL ASSETS: | 9,824 | 7,774 | 6,718 | 5,749 | 5,089 | 5,570 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 1,157 | 803 | 760 | 716 | 670 | 734 | |||
| Accounts payable | 738 | 499 | 488 | 458 | 443 | 528 | |||
| Accrued liabilities | 419 | 303 | 272 | 259 | 227 | 207 | |||
| Debt | 175 | 109 | 130 | 220 | 57 | 59 | |||
| Deferred compensation liability | 8 | 8 | 4 | 6 | 5 | 3 | |||
| Derivative instruments and hedges, liabilities | 0 | 4 | 3 | ||||||
| Disposal group, including discontinued operation | 17 | 7 | 5 | 50 | |||||
| Other undisclosed current liabilities | 2,040 | 1,578 | 1,023 | 551 | 1,107 | 1,623 | |||
| Total current liabilities: | 3,397 | 2,506 | 1,921 | 1,544 | 1,843 | 2,422 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 2,738 | 1,989 | 1,952 | 1,815 | 1,295 | 1,432 | |||
| Finance lease, liability | 270 | 266 | 202 | 164 | 116 | 76 | |||
| Other undisclosed long-term debt and lease obligation | 2,468 | 1,723 | 1,751 | 1,394 | 972 | 1,145 | |||
| Liabilities, other than long-term debt | 715 | 605 | 606 | 320 | 295 | 254 | |||
| Deferred income tax liabilities | 296 | 257 | 238 | 181 | 141 | 146 | |||
| Other liabilities | 143 | 139 | 130 | 128 | 113 | 104 | |||
| Operating lease, liability | 276 | 209 | 238 | 257 | 208 | 211 | |||
| Derivative instruments and hedges, liabilities | 11 | 41 | 4 | ||||||
| Total noncurrent liabilities: | 3,453 | 2,594 | 2,559 | 2,135 | 1,590 | 1,686 | |||
| Total liabilities: | 6,850 | 5,100 | 4,480 | 3,679 | 3,432 | 4,108 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 2,974 | 2,674 | 2,238 | 1,825 | 1,450 | 1,256 | |||
| Common stock | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Treasury stock, value | (1,506) | (1,353) | (1,198) | (690) | (493) | (435) | |||
| Additional paid in capital | 356 | 349 | 339 | 326 | 308 | 295 | |||
| Accumulated other comprehensive income (loss) | 2 | 28 | 23 | (156) | (184) | (147) | |||
| Retained earnings | 4,122 | 3,650 | 3,074 | 2,346 | 1,818 | 1,542 | |||
| Other undisclosed equity, attributable to parent | 0 | (0) | (0) | (0) | (0) | ||||
| Total equity: | 2,974 | 2,674 | 2,238 | 1,825 | 1,450 | 1,256 | |||
| Other undisclosed liabilities and equity | (0) | 0 | 246 | 208 | 206 | ||||
| TOTAL LIABILITIES AND EQUITY: | 9,824 | 7,774 | 6,718 | 5,749 | 5,089 | 5,570 | |||
Income Statement (P&L) ($ in millions)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 19,934 | 17,874 | 16,222 | 13,482 | 10,852 | 12,044 | ||
| Cost of revenue (Cost of Product and Service Sold) | (16,693) | (14,853) | (13,257) | (11,041) | (9,083) | (10,228) | ||
| Other undisclosed gross profit | 0 | |||||||
| Gross profit: | 3,241 | 3,020 | 2,965 | 2,441 | 1,769 | 1,816 | ||
| Operating expenses | (2,196) | (1,927) | (1,783) | (1,477) | (1,207) | (1,381) | ||
| Other operating income, net | 10 | |||||||
| Other undisclosed operating loss | (146) | (125) | (91) | (79) | (76) | (72) | ||
| Operating income: | 909 | 969 | 1,091 | 884 | 486 | 364 | ||
| Nonoperating expense (Other Nonoperating expense) | ||||||||
| Interest and debt expense | (17) | (100) | (78) | (56) | (76) | (75) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (40) | (62) | ||||||
| Income from continuing operations before equity method investments, income taxes: | 892 | 869 | 1,014 | 829 | 370 | 227 | ||
| Other undisclosed loss from continuing operations before income taxes | (233) | (69) | (29) | (28) | ||||
| Income from continuing operations before income taxes: | 659 | 800 | 985 | 801 | 370 | 227 | ||
| Income tax expense | (162) | (198) | (231) | (176) | (84) | (53) | ||
| Income from continuing operations: | 497 | 602 | 754 | 625 | 287 | 174 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 625 | 287 | 174 | |
| Net income: | 497 | 602 | 754 | 625 | 287 | 174 | ||
| Other undisclosed net income (loss) attributable to parent | 1 | (0) | (3) | (73) | ||||
| Net income attributable to parent: | 498 | 602 | 752 | 552 | 287 | 174 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (10) | (6) | ||||||
| Other undisclosed net loss available to common stockholders, basic | (11) | (15) | (21) | (19) | ||||
| Net income available to common stockholders, basic: | 488 | 587 | 730 | 534 | 276 | 168 | ||
| Other undisclosed net income available to common stockholders, diluted | 0 | 0 | 0 | |||||
| Net income available to common stockholders, diluted: | 488 | 587 | 730 | 534 | 276 | 168 | ||
Comprehensive Income ($ in millions)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 497 | 602 | 754 | 625 | 287 | 174 | ||
| Other comprehensive income (loss) | (0) | (1) | 28 | (37) | (9) | |||
| Other undisclosed comprehensive loss | (73) | |||||||
| Comprehensive income: | 497 | 601 | 754 | 580 | 249 | 165 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (25) | 6 | 176 | |||||
| Comprehensive income, net of tax, attributable to parent: | 472 | 607 | 930 | 580 | 249 | 165 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.