AutoNation Inc
NYSE:AN
Income Statement
Earnings Waterfall
AutoNation Inc
Revenue
|
27B
USD
|
Cost of Revenue
|
-22B
USD
|
Gross Profit
|
5B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-626.4m
USD
|
Net Income
|
922.5m
USD
|
Income Statement
AutoNation Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
17 785
N/A
|
18 147
+2%
|
18 585
+2%
|
19 109
+3%
|
19 690
+3%
|
20 125
+2%
|
20 570
+2%
|
20 862
+1%
|
21 037
+1%
|
21 255
+1%
|
21 468
+1%
|
21 609
+1%
|
21 629
+0%
|
21 467
-1%
|
21 332
-1%
|
21 535
+1%
|
21 655
+1%
|
21 768
+1%
|
21 685
0%
|
21 413
-1%
|
21 135
-1%
|
21 087
0%
|
21 199
+1%
|
21 336
+1%
|
21 021
-1%
|
20 210
-4%
|
20 154
0%
|
20 390
+1%
|
21 627
+6%
|
24 072
+11%
|
25 047
+4%
|
25 844
+3%
|
26 693
+3%
|
26 584
0%
|
26 870
+1%
|
26 985
+0%
|
26 631
-1%
|
26 652
+0%
|
26 879
+1%
|
26 949
+0%
|
27 036
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 981)
|
(15 295)
|
(15 677)
|
(16 120)
|
(16 608)
|
(16 970)
|
(17 337)
|
(17 601)
|
(17 750)
|
(17 944)
|
(18 152)
|
(18 296)
|
(18 322)
|
(18 175)
|
(18 031)
|
(18 176)
|
(18 274)
|
(18 361)
|
(18 268)
|
(18 016)
|
(17 731)
|
(17 643)
|
(17 723)
|
(17 813)
|
(17 534)
|
(16 819)
|
(16 679)
|
(16 824)
|
(17 841)
|
(19 755)
|
(20 429)
|
(20 891)
|
(21 464)
|
(21 320)
|
(21 565)
|
(21 720)
|
(21 388)
|
(21 435)
|
(21 680)
|
(21 817)
|
(21 993)
|
|
Gross Profit |
2 803
N/A
|
2 852
+2%
|
2 908
+2%
|
2 989
+3%
|
3 081
+3%
|
3 155
+2%
|
3 233
+2%
|
3 262
+1%
|
3 288
+1%
|
3 310
+1%
|
3 316
+0%
|
3 313
0%
|
3 307
0%
|
3 291
0%
|
3 301
+0%
|
3 359
+2%
|
3 382
+1%
|
3 407
+1%
|
3 417
+0%
|
3 397
-1%
|
3 404
+0%
|
3 443
+1%
|
3 475
+1%
|
3 523
+1%
|
3 487
-1%
|
3 391
-3%
|
3 475
+2%
|
3 566
+3%
|
3 786
+6%
|
4 317
+14%
|
4 618
+7%
|
4 953
+7%
|
5 229
+6%
|
5 264
+1%
|
5 305
+1%
|
5 265
-1%
|
5 243
0%
|
5 216
-1%
|
5 198
0%
|
5 132
-1%
|
5 043
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 043)
|
(2 075)
|
(2 111)
|
(2 181)
|
(2 236)
|
(2 286)
|
(2 335)
|
(2 380)
|
(2 419)
|
(2 442)
|
(2 465)
|
(2 484)
|
(2 476)
|
(2 496)
|
(2 508)
|
(2 593)
|
(2 639)
|
(2 646)
|
(2 685)
|
(2 651)
|
(2 639)
|
(2 667)
|
(2 686)
|
(2 719)
|
(2 718)
|
(2 641)
|
(2 653)
|
(2 625)
|
(2 667)
|
(2 867)
|
(2 936)
|
(3 065)
|
(3 144)
|
(3 151)
|
(3 173)
|
(3 267)
|
(3 294)
|
(3 387)
|
(3 471)
|
(3 486)
|
(3 494)
|
|
Selling, General & Administrative |
(1 962)
|
(1 993)
|
(2 030)
|
(2 080)
|
(2 137)
|
(2 181)
|
(2 227)
|
(2 264)
|
(2 295)
|
(2 311)
|
(2 334)
|
(2 349)
|
(2 356)
|
(2 382)
|
(2 398)
|
(2 436)
|
(2 468)
|
(2 482)
|
(2 500)
|
(2 510)
|
(2 506)
|
(2 518)
|
(2 545)
|
(2 559)
|
(2 536)
|
(2 447)
|
(2 435)
|
(2 423)
|
(2 469)
|
(2 670)
|
(2 753)
|
(2 876)
|
(2 970)
|
(2 976)
|
(3 015)
|
(3 026)
|
(3 067)
|
(3 156)
|
(3 212)
|
(3 253)
|
(3 264)
|
|
Depreciation & Amortization |
(98)
|
(101)
|
(104)
|
(107)
|
(110)
|
(116)
|
(122)
|
(127)
|
(134)
|
(137)
|
(141)
|
(143)
|
(146)
|
(149)
|
(154)
|
(159)
|
(161)
|
(163)
|
(165)
|
(166)
|
(170)
|
(174)
|
(176)
|
(181)
|
(185)
|
(189)
|
(196)
|
(199)
|
(199)
|
(198)
|
(193)
|
(193)
|
(195)
|
(196)
|
(199)
|
(200)
|
(203)
|
(209)
|
(215)
|
(221)
|
(226)
|
|
Other Operating Expenses |
17
|
19
|
23
|
6
|
11
|
11
|
14
|
11
|
9
|
6
|
9
|
9
|
26
|
35
|
45
|
1
|
(10)
|
(1)
|
(20)
|
24
|
38
|
25
|
35
|
20
|
3
|
(5)
|
(23)
|
(4)
|
1
|
1
|
10
|
4
|
21
|
21
|
41
|
(40)
|
(24)
|
(22)
|
(45)
|
(12)
|
(5)
|
|
Operating Income |
760
N/A
|
777
+2%
|
797
+3%
|
808
+1%
|
845
+5%
|
870
+3%
|
898
+3%
|
881
-2%
|
869
-1%
|
868
0%
|
851
-2%
|
830
-2%
|
831
+0%
|
795
-4%
|
793
0%
|
765
-4%
|
743
-3%
|
761
+3%
|
731
-4%
|
746
+2%
|
766
+3%
|
777
+1%
|
789
+2%
|
804
+2%
|
769
-4%
|
750
-3%
|
822
+10%
|
941
+14%
|
1 119
+19%
|
1 450
+30%
|
1 682
+16%
|
1 888
+12%
|
2 085
+10%
|
2 113
+1%
|
2 132
+1%
|
1 999
-6%
|
1 949
-3%
|
1 830
-6%
|
1 727
-6%
|
1 646
-5%
|
1 549
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(141)
|
(140)
|
(140)
|
(140)
|
(140)
|
(141)
|
(142)
|
(149)
|
(162)
|
(174)
|
(184)
|
(191)
|
(194)
|
(199)
|
(207)
|
(216)
|
(227)
|
(235)
|
(241)
|
(249)
|
(255)
|
(258)
|
(256)
|
(245)
|
(227)
|
(201)
|
(177)
|
(157)
|
(131)
|
(116)
|
(111)
|
(119)
|
(120)
|
(135)
|
(151)
|
(176)
|
(210)
|
(249)
|
(291)
|
(326)
|
(352)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
10
|
(0)
|
(0)
|
(0)
|
(11)
|
(3)
|
2
|
2
|
60
|
58
|
63
|
57
|
78
|
80
|
56
|
79
|
32
|
17
|
19
|
(4)
|
20
|
(356)
|
(339)
|
(333)
|
(378)
|
0
|
(2)
|
(2)
|
15
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
6
|
0
|
|
Total Other Income |
6
|
5
|
7
|
4
|
3
|
2
|
(3)
|
2
|
(6)
|
(2)
|
5
|
4
|
10
|
8
|
7
|
9
|
7
|
6
|
6
|
0
|
1
|
1
|
1
|
34
|
29
|
244
|
247
|
144
|
151
|
(58)
|
(66)
|
24
|
4
|
(16)
|
(20)
|
(15)
|
(3)
|
15
|
15
|
24
|
26
|
|
Pre-Tax Income |
624
N/A
|
642
+3%
|
664
+3%
|
682
+3%
|
708
+4%
|
731
+3%
|
752
+3%
|
723
-4%
|
698
-3%
|
694
-1%
|
674
-3%
|
702
+4%
|
705
+0%
|
667
-5%
|
650
-3%
|
637
-2%
|
603
-5%
|
588
-3%
|
575
-2%
|
529
-8%
|
529
+0%
|
538
+2%
|
530
-1%
|
613
+16%
|
215
-65%
|
454
+111%
|
560
+23%
|
550
-2%
|
1 139
+107%
|
1 274
+12%
|
1 504
+18%
|
1 808
+20%
|
1 969
+9%
|
1 962
0%
|
1 962
N/A
|
1 834
-7%
|
1 736
-5%
|
1 596
-8%
|
1 450
-9%
|
1 350
-7%
|
1 223
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(236)
|
(243)
|
(252)
|
(263)
|
(272)
|
(280)
|
(289)
|
(279)
|
(270)
|
(269)
|
(260)
|
(271)
|
(272)
|
(258)
|
(251)
|
(246)
|
(217)
|
(192)
|
(165)
|
(139)
|
(140)
|
(145)
|
(149)
|
(162)
|
(89)
|
(148)
|
(172)
|
(168)
|
(285)
|
(315)
|
(366)
|
(435)
|
(473)
|
(474)
|
(483)
|
(456)
|
(433)
|
(397)
|
(360)
|
(330)
|
(301)
|
|
Income from Continuing Operations |
388
|
399
|
413
|
420
|
436
|
451
|
463
|
444
|
428
|
425
|
414
|
432
|
434
|
409
|
399
|
391
|
386
|
396
|
410
|
391
|
390
|
393
|
381
|
451
|
127
|
305
|
388
|
382
|
854
|
959
|
1 138
|
1 373
|
1 496
|
1 488
|
1 479
|
1 378
|
1 303
|
1 199
|
1 090
|
1 020
|
923
|
|
Net Income (Common) |
387
N/A
|
398
+3%
|
411
+3%
|
419
+2%
|
435
+4%
|
450
+3%
|
462
+3%
|
443
-4%
|
427
-4%
|
424
-1%
|
413
-3%
|
431
+4%
|
433
+0%
|
408
-6%
|
399
-2%
|
435
+9%
|
430
-1%
|
440
+2%
|
455
+3%
|
396
-13%
|
394
0%
|
398
+1%
|
385
-3%
|
450
+17%
|
126
-72%
|
305
+142%
|
388
+27%
|
382
-1%
|
853
+123%
|
958
+12%
|
1 137
+19%
|
1 373
+21%
|
1 496
+9%
|
1 487
-1%
|
1 478
-1%
|
1 377
-7%
|
1 304
-5%
|
1 200
-8%
|
1 091
-9%
|
1 021
-6%
|
923
-10%
|
|
EPS (Diluted) |
3.19
N/A
|
3.29
+3%
|
3.47
+5%
|
3.53
+2%
|
3.78
+7%
|
3.89
+3%
|
4.06
+4%
|
3.9
-4%
|
3.97
+2%
|
4.09
+3%
|
4.02
-2%
|
4.16
+3%
|
4.24
+2%
|
4.02
-5%
|
4.07
+1%
|
4.43
+9%
|
4.64
+5%
|
4.82
+4%
|
5
+4%
|
4.35
-13%
|
4.34
0%
|
4.4
+1%
|
4.25
-3%
|
4.94
+16%
|
1.39
-72%
|
3.45
+148%
|
4.36
+26%
|
4.3
-1%
|
10.17
+137%
|
12.02
+18%
|
16.08
+34%
|
18.31
+14%
|
23.89
+30%
|
25.59
+7%
|
26.44
+3%
|
24.15
-9%
|
27.62
+14%
|
26.49
-4%
|
24.8
-6%
|
22.74
-8%
|
21.8
-4%
|