Sonic Automotive, Inc. (SAH)
NYSE: SAH · Real-Time Price · USD
61.06
+0.82 (1.36%)
Apr 28, 2025, 4:00 PM EDT - Market closed
Sonic Automotive 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 244.6 | 216 | 178.2 | 88.5 | 348.9 | -51.4 | Upgrade
|
| Depreciation & Amortization | 133.3 | 130.4 | 124.2 | 113.9 | 93.8 | 87.6 | Upgrade
|
| Other Amortization | 5.8 | 5.8 | 6.5 | 5.2 | 3.3 | 2.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.3 | 0.6 | -18.4 | -10.8 | -3.3 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.3 | 3.9 | 79.3 | 320.4 | 0.1 | 270 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.5 | -3.5 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 22.8 | 23.5 | 23.3 | 20.5 | 15 | 11.7 | Upgrade
|
| Other Operating Activities | -30.1 | -29.3 | -18 | -11.2 | 28 | -40.1 | Upgrade
|
| Change in Accounts Receivable | -83 | 42.6 | -57 | -50.4 | 0.5 | 64.8 | Upgrade
|
| Change in Inventory | -155 | -358.3 | -375.2 | 81.4 | 252.4 | 278.1 | Upgrade
|
| Change in Accounts Payable | 51 | 30.5 | 37.4 | -10.7 | -488.1 | -331.1 | Upgrade
|
| Change in Other Net Operating Assets | 44.4 | 47 | 4 | -140.7 | 55.7 | -11.4 | Upgrade
|
| Operating Cash Flow | 234.9 | 109.2 | -15.7 | 406.1 | 306.3 | 281.1 | Upgrade
|
| Operating Cash Flow Growth | 165.72% | - | - | 32.58% | 8.96% | 64.58% | Upgrade
|
| Capital Expenditures | -162.6 | -168.3 | -203.6 | -227.1 | - | - | Upgrade
|
| Sale of Property, Plant & Equipment | 60.7 | 55.6 | 7.8 | 29.7 | 13.1 | 37.1 | Upgrade
|
| Cash Acquisitions | -54.8 | -54.8 | -75.1 | -102.3 | -1,019 | -19.7 | Upgrade
|
| Divestitures | - | - | - | - | 6.6 | 9.6 | Upgrade
|
| Sale (Purchase) of Intangibles | 8.2 | 8.2 | 52.2 | - | - | - | Upgrade
|
| Investing Cash Flow | -174.4 | -178.3 | -218.7 | -299.7 | -1,297 | -100.2 | Upgrade
|
| Short-Term Debt Issued | - | 335.6 | 396.3 | - | 444.5 | 521.7 | Upgrade
|
| Long-Term Debt Issued | - | 78 | - | 327 | 1,167 | 57.9 | Upgrade
|
| Total Debt Issued | 387.1 | 413.6 | 396.3 | 327 | 1,611 | 579.6 | Upgrade
|
| Short-Term Debt Repaid | - | -77.5 | -61.4 | -65.9 | -4.9 | -460.9 | Upgrade
|
| Long-Term Debt Repaid | - | -174.1 | -94.2 | -141.9 | -358.9 | -66.8 | Upgrade
|
| Total Debt Repaid | -313.9 | -251.6 | -155.6 | -207.8 | -363.8 | -527.7 | Upgrade
|
| Net Debt Issued (Repaid) | 73.2 | 162 | 240.7 | 119.2 | 1,247 | 51.9 | Upgrade
|
| Issuance of Common Stock | 5.2 | 5.7 | 12.7 | 8.7 | 7.7 | - | Upgrade
|
| Repurchase of Common Stock | -42.7 | -34.4 | -177.6 | -261.9 | -93.3 | -71.7 | Upgrade
|
| Common Dividends Paid | -42.5 | -40.8 | -40 | -34.5 | -18.3 | -17.1 | Upgrade
|
| Other Financing Activities | -4.1 | -8.2 | -1.7 | -8.1 | -23.1 | -2.8 | Upgrade
|
| Financing Cash Flow | -10.9 | 84.3 | 34.1 | -176.6 | 1,120 | -39.7 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.1 | -0.1 | - | - | - | - | Upgrade
|
| Net Cash Flow | 49.5 | 15.1 | -200.3 | -70.2 | 129.1 | 141.2 | Upgrade
|
| Free Cash Flow | 72.3 | -59.1 | -219.3 | 179 | 306.3 | 281.1 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -41.56% | 8.96% | 64.58% | Upgrade
|
| Free Cash Flow Margin | 0.50% | -0.41% | -1.53% | 1.28% | 2.47% | 2.88% | Upgrade
|
| Free Cash Flow Per Share | 2.07 | -1.69 | -6.11 | 4.51 | 7.07 | 6.61 | Upgrade
|
| Cash Interest Paid | 198.8 | 199.2 | 172.2 | 116.9 | 57.4 | 69.3 | Upgrade
|
| Cash Income Tax Paid | 36.6 | 35.7 | 86.3 | 126.3 | 98.8 | 56.8 | Upgrade
|
| Levered Free Cash Flow | 3.19 | -123.79 | -213.6 | 218.18 | 453.03 | 579.49 | Upgrade
|
| Unlevered Free Cash Flow | 124.39 | -1.53 | -106.48 | 290.6 | 490.16 | 619.59 | Upgrade
|
| Change in Net Working Capital | 176.5 | 291.2 | 411.2 | 13.2 | -44.8 | -330.35 | Upgrade
|
Updated Apr 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.