Penske Automotive Group, Inc. (FRA:UA9)
Germany · Delayed Price · Currency is EUR 130.00
-3.00 (-2.26%)
Last updated: Jan 29, 2026, 7:40 PM CET
Penske Automotive Group Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 943.7 | 918.9 | 1,053 | 1,380 | 1,188 | 543.6 |
Depreciation & Amortization | 165.9 | 158 | 141 | 127.3 | 121.5 | 115.5 |
Asset Writedown & Restructuring Costs | - | - | 40.7 | - | - | - |
Loss (Gain) From Sale of Investments | - | - | - | - | 11.4 | - |
Loss (Gain) on Equity Investments | -124.5 | -127.9 | -174.6 | -183.3 | -234.9 | -115 |
Stock-Based Compensation | 31.3 | 29.4 | 28.1 | 26.7 | - | - |
Other Operating Activities | 19 | -8.5 | 107.2 | 130.4 | 205.4 | 204.2 |
Change in Accounts Receivable | 24.7 | 125.4 | -194.7 | -192.9 | 75.6 | 152.7 |
Change in Inventory | 147 | -196.7 | -666.2 | -444.4 | 402.6 | 805.4 |
Change in Accounts Payable | 76.4 | 42.9 | -13 | 81.7 | 139 | 125 |
Change in Other Net Operating Assets | -161.6 | 238.3 | 771.9 | 533.5 | -616.4 | -629.9 |
Operating Cash Flow | 1,070 | 1,180 | 1,094 | 1,459 | 1,293 | 1,202 |
Operating Cash Flow Growth | 3.49% | 7.88% | -25.05% | 12.81% | 7.61% | 131.74% |
Capital Expenditures | -312.6 | -368.7 | -375.3 | -282.5 | -248.9 | -185.9 |
Sale of Property, Plant & Equipment | 32.8 | 26.2 | 30.7 | 32.3 | 54.9 | 19.8 |
Cash Acquisitions | -170.3 | -786.2 | -214.9 | -393.4 | -431.8 | - |
Divestitures | 134 | 82.1 | - | 13.1 | 4.3 | 40.6 |
Investment in Securities | 36.7 | 20.7 | - | - | - | - |
Other Investing Activities | 9.6 | -11.1 | -12.8 | -11.2 | -1.6 | -11 |
Investing Cash Flow | -269.8 | -1,037 | -572.3 | -641.7 | -623.1 | -136.5 |
Short-Term Debt Issued | - | - | 46.5 | 82.9 | 38.9 | - |
Long-Term Debt Issued | - | 4,415 | 3,224 | 2,261 | 2,356 | 2,347 |
Total Debt Issued | 5,513 | 4,415 | 3,270 | 2,344 | 2,395 | 2,347 |
Short-Term Debt Repaid | - | -15.4 | - | - | - | -230.2 |
Long-Term Debt Repaid | - | -4,183 | -3,228 | -2,101 | -2,568 | -3,028 |
Total Debt Repaid | -5,832 | -4,198 | -3,228 | -2,101 | -2,568 | -3,259 |
Net Debt Issued (Repaid) | -319.5 | 216.6 | 42.2 | 243 | -173.3 | -911.6 |
Repurchase of Common Stock | -142.6 | -77.5 | -382.2 | -886.5 | -293.5 | -29.4 |
Common Dividends Paid | -332.4 | -274.4 | -189.1 | -154.1 | -142.5 | -68.1 |
Other Financing Activities | -20.9 | -29.4 | -2 | -0.4 | -6.2 | -44.8 |
Financing Cash Flow | -815.4 | -164.7 | -531.1 | -798 | -615.5 | -1,054 |
Foreign Exchange Rate Adjustments | 4 | -2.1 | -0.3 | -13.5 | -3.5 | 10 |
Net Cash Flow | -11.6 | -24 | -10.1 | 5.8 | 51.2 | 21.4 |
Free Cash Flow | 757 | 811.1 | 718.3 | 1,177 | 1,044 | 1,016 |
Free Cash Flow Growth | 16.88% | 12.92% | -38.95% | 12.65% | 2.80% | 271.72% |
Free Cash Flow Margin | 2.47% | 2.66% | 2.43% | 4.23% | 4.09% | 4.97% |
Free Cash Flow Per Share | 11.39 | 12.13 | 10.57 | 15.81 | 13.10 | 12.61 |
Cash Interest Paid | 268.3 | 271.6 | 214.3 | 112.8 | 95.3 | 168.5 |
Cash Income Tax Paid | 278.4 | 317.4 | 288.1 | 343.4 | 160.1 | 17.9 |
Levered Free Cash Flow | 780.19 | 166.7 | -467.64 | 145.33 | 1,264 | 1,341 |
Unlevered Free Cash Flow | 945.88 | 340.2 | -326.58 | 222.08 | 1,323 | 1,439 |
Change in Working Capital | 86.5 | 209.9 | -102 | -22.1 | 0.8 | 453.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.