Sonic Automotive Inc
NYSE:SAH
Income Statement
Earnings Waterfall
Sonic Automotive Inc
Revenue
|
14.3B
USD
|
Cost of Revenue
|
-12B
USD
|
Gross Profit
|
2.2B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
504.2m
USD
|
Other Expenses
|
-331.7m
USD
|
Net Income
|
172.5m
USD
|
Income Statement
Sonic Automotive 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 |
8 896
N/A
|
9 047
+2%
|
9 161
+1%
|
9 197
+0%
|
9 296
+1%
|
9 367
+1%
|
9 505
+1%
|
9 624
+1%
|
9 623
0%
|
9 582
0%
|
9 645
+1%
|
9 732
+1%
|
9 785
+1%
|
9 808
+0%
|
9 756
-1%
|
9 867
+1%
|
9 980
+1%
|
10 080
+1%
|
10 045
0%
|
9 952
-1%
|
9 940
0%
|
10 048
+1%
|
10 280
+2%
|
10 454
+2%
|
10 373
-1%
|
9 871
-5%
|
9 717
-2%
|
9 767
+1%
|
10 246
+5%
|
11 486
+12%
|
12 010
+5%
|
12 396
+3%
|
13 066
+5%
|
13 220
+1%
|
13 595
+3%
|
14 001
+3%
|
14 036
+0%
|
14 183
+1%
|
14 378
+1%
|
14 372
0%
|
14 265
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 579)
|
(7 707)
|
(7 805)
|
(7 831)
|
(7 924)
|
(7 986)
|
(8 106)
|
(8 210)
|
(8 199)
|
(8 160)
|
(8 224)
|
(8 303)
|
(8 351)
|
(8 367)
|
(8 311)
|
(8 410)
|
(8 520)
|
(8 619)
|
(8 586)
|
(8 506)
|
(8 487)
|
(8 577)
|
(8 782)
|
(8 933)
|
(8 861)
|
(8 432)
|
(8 289)
|
(8 343)
|
(8 772)
|
(9 809)
|
(10 238)
|
(10 482)
|
(10 981)
|
(11 057)
|
(11 324)
|
(11 684)
|
(11 737)
|
(11 904)
|
(12 098)
|
(12 127)
|
(12 037)
|
|
Gross Profit |
1 318
N/A
|
1 341
+2%
|
1 356
+1%
|
1 366
+1%
|
1 372
+0%
|
1 381
+1%
|
1 399
+1%
|
1 415
+1%
|
1 425
+1%
|
1 423
0%
|
1 421
0%
|
1 429
+1%
|
1 434
+0%
|
1 442
+1%
|
1 445
+0%
|
1 458
+1%
|
1 460
+0%
|
1 462
+0%
|
1 460
0%
|
1 446
-1%
|
1 453
+0%
|
1 472
+1%
|
1 498
+2%
|
1 521
+2%
|
1 513
-1%
|
1 439
-5%
|
1 429
-1%
|
1 424
0%
|
1 474
+4%
|
1 677
+14%
|
1 773
+6%
|
1 914
+8%
|
2 085
+9%
|
2 163
+4%
|
2 271
+5%
|
2 317
+2%
|
2 299
-1%
|
2 279
-1%
|
2 281
+0%
|
2 246
-2%
|
2 228
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 078)
|
(1 100)
|
(1 116)
|
(1 125)
|
(1 135)
|
(1 153)
|
(1 166)
|
(1 179)
|
(1 195)
|
(1 189)
|
(1 194)
|
(1 188)
|
(1 199)
|
(1 219)
|
(1 223)
|
(1 237)
|
(1 252)
|
(1 238)
|
(1 243)
|
(1 238)
|
(1 180)
|
(1 197)
|
(1 205)
|
(1 193)
|
(1 227)
|
(1 162)
|
(1 122)
|
(1 120)
|
(1 128)
|
(1 221)
|
(1 287)
|
(1 376)
|
(1 480)
|
(1 568)
|
(1 654)
|
(1 683)
|
(2 033)
|
(1 707)
|
(1 720)
|
(1 743)
|
(1 724)
|
|
Selling, General & Administrative |
(1 021)
|
(1 042)
|
(1 058)
|
(1 067)
|
(1 074)
|
(1 090)
|
(1 100)
|
(1 111)
|
(1 124)
|
(1 117)
|
(1 119)
|
(1 111)
|
(1 119)
|
(1 135)
|
(1 137)
|
(1 148)
|
(1 160)
|
(1 144)
|
(1 149)
|
(1 145)
|
(1 088)
|
(1 105)
|
(1 112)
|
(1 099)
|
(1 134)
|
(1 070)
|
(1 031)
|
(1 029)
|
(1 036)
|
(1 126)
|
(1 190)
|
(1 275)
|
(1 372)
|
(1 455)
|
(1 532)
|
(1 555)
|
(1 581)
|
(1 570)
|
(1 581)
|
(1 601)
|
(1 580)
|
|
Depreciation & Amortization |
(56)
|
(58)
|
(58)
|
(58)
|
(60)
|
(63)
|
(66)
|
(69)
|
(71)
|
(73)
|
(75)
|
(77)
|
(80)
|
(83)
|
(86)
|
(89)
|
(92)
|
(94)
|
(94)
|
(94)
|
(93)
|
(92)
|
(93)
|
(93)
|
(93)
|
(92)
|
(91)
|
(91)
|
(92)
|
(95)
|
(97)
|
(101)
|
(107)
|
(114)
|
(121)
|
(128)
|
(132)
|
(137)
|
(139)
|
(142)
|
(144)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(320)
|
0
|
0
|
0
|
0
|
|
Operating Income |
240
N/A
|
241
+0%
|
240
0%
|
241
+0%
|
237
-2%
|
227
-4%
|
233
+3%
|
235
+1%
|
230
-2%
|
233
+2%
|
228
-3%
|
241
+6%
|
236
-2%
|
223
-5%
|
222
0%
|
221
0%
|
208
-6%
|
224
+8%
|
216
-4%
|
208
-4%
|
273
+31%
|
275
+1%
|
293
+7%
|
329
+12%
|
285
-13%
|
277
-3%
|
307
+11%
|
304
-1%
|
346
+14%
|
457
+32%
|
486
+6%
|
539
+11%
|
605
+12%
|
594
-2%
|
618
+4%
|
634
+3%
|
266
-58%
|
573
+115%
|
561
-2%
|
503
-10%
|
504
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(76)
|
(74)
|
(73)
|
(71)
|
(71)
|
(70)
|
(71)
|
(72)
|
(72)
|
(73)
|
(75)
|
(77)
|
(80)
|
(84)
|
(86)
|
(88)
|
(91)
|
(94)
|
(97)
|
(102)
|
(105)
|
(106)
|
(105)
|
(101)
|
(96)
|
(86)
|
(77)
|
(68)
|
(63)
|
(60)
|
(58)
|
(64)
|
(74)
|
(87)
|
(107)
|
(124)
|
(141)
|
(160)
|
(174)
|
(182)
|
(188)
|
|
Non-Reccuring Items |
(38)
|
(38)
|
(38)
|
(7)
|
(13)
|
(23)
|
(23)
|
(18)
|
(12)
|
(2)
|
(8)
|
(8)
|
(9)
|
(11)
|
(5)
|
(9)
|
(13)
|
(20)
|
(20)
|
(30)
|
(28)
|
(18)
|
(19)
|
(21)
|
(287)
|
(288)
|
(287)
|
(270)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(320)
|
0
|
(383)
|
(383)
|
(79)
|
(80)
|
|
Total Other Income |
(1)
|
28
|
28
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
(7)
|
(8)
|
(7)
|
(7)
|
(1)
|
(0)
|
(1)
|
(1)
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Pre-Tax Income |
126
N/A
|
156
+24%
|
157
+1%
|
162
+3%
|
153
-5%
|
133
-13%
|
139
+4%
|
145
+5%
|
145
+0%
|
159
+9%
|
145
-9%
|
155
+7%
|
132
-15%
|
114
-14%
|
117
+2%
|
108
-7%
|
104
-4%
|
109
+5%
|
98
-10%
|
75
-23%
|
140
+87%
|
152
+8%
|
170
+12%
|
200
+18%
|
(105)
N/A
|
(104)
+1%
|
(64)
+39%
|
(35)
+45%
|
281
N/A
|
395
+40%
|
426
+8%
|
458
+7%
|
515
+12%
|
491
-5%
|
495
+1%
|
190
-62%
|
125
-34%
|
30
-76%
|
5
-84%
|
242
+4 940%
|
236
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(43)
|
(55)
|
(56)
|
(63)
|
(60)
|
(52)
|
(55)
|
(57)
|
(57)
|
(63)
|
(57)
|
(61)
|
(52)
|
(45)
|
(46)
|
(42)
|
(40)
|
(41)
|
(34)
|
(23)
|
(44)
|
(46)
|
(50)
|
(55)
|
8
|
12
|
2
|
(16)
|
(79)
|
(110)
|
(116)
|
(109)
|
(122)
|
(117)
|
(119)
|
(102)
|
(86)
|
(63)
|
(56)
|
(64)
|
(63)
|
|
Income from Continuing Operations |
83
|
101
|
101
|
99
|
93
|
81
|
84
|
88
|
88
|
96
|
88
|
95
|
80
|
69
|
70
|
66
|
64
|
69
|
64
|
52
|
97
|
106
|
120
|
145
|
(97)
|
(93)
|
(62)
|
(51)
|
202
|
285
|
310
|
349
|
393
|
373
|
376
|
89
|
39
|
(33)
|
(51)
|
178
|
173
|
|
Net Income (Common) |
79
N/A
|
97
+23%
|
99
+1%
|
97
-2%
|
92
-6%
|
79
-13%
|
81
+2%
|
86
+6%
|
87
+1%
|
95
+9%
|
87
-9%
|
93
+8%
|
78
-16%
|
67
-14%
|
69
+2%
|
93
+36%
|
91
-2%
|
96
+5%
|
92
-4%
|
52
-43%
|
96
+85%
|
106
+10%
|
120
+13%
|
144
+20%
|
(97)
N/A
|
(93)
+4%
|
(62)
+33%
|
(51)
+18%
|
202
N/A
|
285
+41%
|
310
+9%
|
349
+13%
|
392
+12%
|
373
-5%
|
376
+1%
|
89
-76%
|
39
-56%
|
(33)
N/A
|
(51)
-58%
|
178
N/A
|
173
-3%
|
|
EPS (Diluted) |
1.49
N/A
|
1.83
+23%
|
1.87
+2%
|
1.83
-2%
|
1.78
-3%
|
1.57
-12%
|
1.6
+2%
|
1.68
+5%
|
1.84
+10%
|
2.06
+12%
|
1.9
-8%
|
2.02
+6%
|
1.76
-13%
|
1.5
-15%
|
1.56
+4%
|
2.11
+35%
|
2.13
+1%
|
2.2
+3%
|
2.13
-3%
|
1.22
-43%
|
2.23
+83%
|
2.44
+9%
|
2.7
+11%
|
3.27
+21%
|
-2.28
N/A
|
-2.13
+7%
|
-1.39
+35%
|
-1.21
+13%
|
4.66
N/A
|
6.58
+41%
|
7.15
+9%
|
8.06
+13%
|
9.37
+16%
|
9.2
-2%
|
9.58
+4%
|
2.23
-77%
|
1.05
-53%
|
-0.9
N/A
|
-1.44
-60%
|
4.96
N/A
|
4.94
0%
|