All-time record annual Revenue of $18 billion
Record fourth quarter Revenue of $4.7 billion, growth of 4%
Record fourth quarter Gross Profit of $793 million, growth of 6%
Same store Used Retail GPU of $1,749, growth of 18%
Same store Used Retail Gross Profit of $51 million, growth of 4%
EPS of $3.10 per diluted share; adjusted EPS, a non-GAAP measure, of $6.67 per diluted share
Net income of $60 million; adjusted net income, a non-GAAP measure, of $129 million
Repurchased approximately 212,000 shares for $50 million
Resumed Tekion transition with implementation across 15 additional stores

Asbury Automotive Group, Inc. (NYSE:ABG) (the "Company"), one of the largest automotive retail and service companies in the U.S., reported financial results for the fourth quarter of 2025.

"Our fourth quarter results wrapped up a productive year for Asbury," said David Hult, Asbury's President and Chief Executive Officer. "This year, we acquired $2.9 billion in annualized revenue, repurchased $100 million in shares and continued our transition to Tekion. We invested in our stores by deploying $186 million in capital expenditures and ended the year ahead of our leverage forecast, showing our discipline in running the business today with an eye towards our sustainable growth trajectory."

The Company reported fourth quarter 2025 net income of $60 million ($3.10 per diluted share), a decrease of 53% from $129 million ($6.54 per diluted share) in fourth quarter 2024. The Company reported fourth quarter 2025 adjusted net income, a non-GAAP measure, of $129 million ($6.67 per diluted share), a decrease of 10% from $143 million ($7.26 per diluted share) in fourth quarter 2024. The Company also divested four stores during the fourth quarter 2025 as part of ongoing capital allocation and portfolio optimization efforts. These stores contributed an estimated annualized revenue of $150 million.

The financial measures discussed below include both GAAP and adjusted (non-GAAP) financial measures. Please see "Non-GAAP Financial Disclosure and Reconciliation, Same Store Data and Other Data" and the reconciliations for non-GAAP metrics used herein.

Adjusted net income for fourth quarter 2025 excludes, net of tax, non-cash asset impairments of $87 million ($4.50 per diluted share), net gain on divestitures of $26 million ($1.35 per diluted share), $5 million ($0.25 per diluted share) related to Tekion implementation expenses, $3 million ($0.15 per diluted share) related to non-cash fixed asset write-offs, and $1 million ($0.03 per diluted share) of professional fees related to the acquisition of the Herb Chambers Automotive Group.

Adjusted net income for fourth quarter 2024 excludes, net of tax, $11 million ($0.55 per diluted share) of non-cash asset impairments, $5 million ($0.25 per diluted share) of losses related to Hurricane Milton, and $1 million ($0.07 per diluted share) related to proceeds from the termination of a franchise.

Fourth Quarter 2025 Operational Summary

Total Company vs. 4^th Quarter 2024:

Revenue of $4.7 billion, increase of 4%
Gross profit of $793 million, increase of 6%
Gross margin increased 31 bps to 17.0%
New vehicle revenue increase of 3%
Used vehicle retail revenue increase of 1%; used vehicle retail gross profit increase of 16%
Finance and insurance (F&I) per vehicle retailed (PVR) of $2,334
Parts and service revenue increase of 12%; gross profit increase of 13%
Selling, General and Administrative expenses (SG&A) as a percentage of gross profit of 66.7%
Adjusted SG&A as a percentage of gross profit of 65.3%
Operating margin of 2.7%
Adjusted operating margin of 5.4%

Same Store vs. 4^th Quarter 2024:

Revenue of $4.0 billion, decrease of 6%
Gross profit of $683 million, decrease of 5%
Gross margin increased 26 bps to 17.0%
New vehicle revenue decrease of 6%
Used vehicle retail revenue decrease of 10%; used vehicle retail gross profit increase of 4%
F&I PVR of $2,335
Parts and service revenue increase of 2%; gross profit increase of 2%
SG&A as a percentage of gross profit of 65.5%
Adjusted SG&A as a percentage of gross profit of 64.1%
Operating margin of 2.5%
Adjusted operating margin of 5.6%

Full Year 2025 Results

For the full year 2025, the Company reported net income of $492 million ($25.13 per diluted share) compared to $430 million ($21.50 per diluted share) in the prior year, a 17% increase in EPS. Adjusted net income (a non-GAAP measure) for 2025 was $550 million ($28.10 per diluted share) compared to $545 million ($27.24 per diluted share) in the prior year, a 3% increase in adjusted EPS.

Total revenue for the full year 2025 was an all-time record of $18 billion. Transaction adjusted EBITDA for the full year 2025 was $1.1 billion. Adjusted operating cash flow for the full year was $651 million.

Liquidity and Leverage

As of December 31, 2025, the Company had cash and floorplan offset accounts of $180 million (which excludes $12 million of cash at Total Care Auto, Powered by Asbury) and availability under the used vehicle floorplan line and revolver of $747 million for a total of $927 million in liquidity. The Company's transaction adjusted net leverage ratio was 3.2x at quarter end.

Share Repurchases

The Company repurchased approximately 212,000 shares for $50 million during the fourth quarter 2025. For the full year 2025, the Company repurchased approximately 433,000 shares for $100 million. As of December 31, 2025, the Company had approximately $176 million remaining on its share repurchase authorization.

The shares may be purchased from time to time in the open market, in privately negotiated transactions or in other manners as permitted by federal securities laws and other legal and contractual requirements. The extent to which the Company repurchases its shares, the number of shares and the timing of any repurchase will depend on such factors as Asbury's stock price, general economic and market conditions, the potential impact on its capital structure, the expected return on competing uses of capital such as strategic dealership acquisitions and capital investments and other considerations. The program does not require the Company to repurchase any specific number of shares, and may be modified, suspended or terminated at any time without further notice.

Earnings Call

Additional commentary regarding the fourth quarter results will be provided during the earnings conference call on Thursday, February 5, 2026, at 9:00 a.m. ET.

The conference call will be simulcast live on the internet. The webcast, together with supplemental materials, and can be accessed by logging onto https://investors.asburyauto.com. A replay and the accompanying materials will be available on this site for at least 30 days.

In addition, live audio will be accessible to the public. Participants may enter the conference call five to ten minutes prior to the scheduled start of the call by dialing:

Domestic:	(877) 407-2988
International:	+1 (201) 389-0923
Passcode:	13758044

About Asbury Automotive Group, Inc.

Asbury Automotive Group, Inc. (NYSE:ABG), a Fortune 500 company headquartered in Atlanta, GA, is one of the largest automotive retailers in the U.S. In late 2020, Asbury embarked on a multi-year plan to increase revenue and profitability strategically through organic operations, acquisitive growth and innovative technologies, with its guest-centric approach as Asbury's constant North Star. As of December 31, 2025, Asbury operated 171 new vehicle dealerships, consisting of 223 franchises and representing 36 domestic and foreign brands of vehicles. Asbury also operates Total Care Auto, Powered by Asbury, a leading provider of service contracts and other vehicle protection products, and 39 collision repair centers. Asbury offers an extensive range of automotive products and services, including new and used vehicles; parts and service, which includes vehicle repair and maintenance services, replacement parts and collision repair services; and finance and insurance products, including arranging vehicle financing through third parties and aftermarket products, such as extended service contracts, guaranteed asset protection debt cancellation, and prepaid maintenance. Asbury is recognized as one of America's Fastest Growing Companies 2024 by the Financial Times, one of the World's Most Trustworthy Companies 2024 and 2025 by Newsweek, and one of America's Most Successful Small-Cap Companies by Forbes for 2026.

For additional information, visit www.asburyauto.com.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements other than historical fact, and may include statements relating to goals, plans, objectives, beliefs, expectations and assumptions, projections regarding Asbury's financial position, liquidity, results of operations, cash flows, leverage, market position, the timing and amount of any stock repurchases, optimization of our dealership portfolio, revenue enhancement strategies, operational improvements, projections regarding the expected benefits of present and new technologies, the ability to implement those technologies, and the ability to transition to new technologies from existing systems; management's plans, projections and objectives for future operations, scale and performance, integration plans and expected synergies from acquisitions, capital allocation strategy, and business strategy. These statements are based on management's current expectations and beliefs and involve significant risks and uncertainties that may cause results to differ materially from those set forth in the statements. These risks and uncertainties include, among other things, adverse outcomes with respect to current and future litigation and other proceedings; our inability to realize the benefits expected from recently completed transactions; our inability to promptly and effectively integrate completed transactions and the diversion of management's attention from ongoing business and regular business responsibilities; our inability to complete future acquisitions or divestitures and the risks resulting therefrom; any supply chain disruptions impacting our industry and business; market factors and changes thereto, including changes related to trade; Asbury's relationships with, and the financial and operational stability of, vehicle manufacturers and other suppliers, including in response to the imposition of tariffs; acts of God and other natural disasters, including hurricanes; acts of war or similar incidents; the shortage of automotive parts and components, which may adversely impact supply from vehicle manufacturers and/or present retail sales challenges; risks associated with Asbury's indebtedness and our ability to comply with applicable covenants in our various financing agreements, or to obtain waivers of these covenants as necessary; risks associated with technology integration and implementation; risks related to competition in the automotive retail and service industries, general economic conditions both nationally and locally; governmental regulations and legislation, including changes in automotive state franchise laws and tariffs; our ability to execute our strategic and operational strategies and initiatives; our ability to leverage gains from Asbury's dealership portfolio; our ability to capitalize on opportunities to repurchase Asbury's debt and equity securities or purchase properties that Asbury currently leases; and our ability to stay within Asbury's targeted range for capital expenditures. There can be no guarantees that Asbury's plans for future operations will be successfully implemented or that they will prove to be commercially successful.

These and other risk factors that could cause actual results to differ materially from those expressed or implied in our forward-looking statements are and will be discussed in Asbury's filings with the U.S. Securities and Exchange Commission from time to time, including its most recent annual report on Form 10-K and any subsequently filed quarterly reports on Form 10-Q. These forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this press release. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Disclosure and Reconciliation, Same Store Data and Other Data

In addition to evaluating the financial condition and results of our operations in accordance with GAAP, from time to time management evaluates and analyzes results and any impact on the Company of strategic decisions and actions relating to, among other things, cost reduction, growth, and profitability improvement initiatives, and other events outside of normal or "core" business and operations, by considering certain alternative financial measures not prepared in accordance with GAAP. These measures include "Adjusted income from operations," "Adjusted net income," "Adjusted operating margins," "Adjusted EBITDA," "Adjusted diluted earnings per share ("EPS")," "Adjusted SG&A," "Adjusted operating cash flow," "Transaction adjusted EBITDA" and "Transaction adjusted net leverage ratio." Further, management assesses the organic growth of our revenue and gross profit on a same store basis. We believe that our assessment on a same store basis represents an important indicator of comparative financial performance and provides relevant information to assess our performance at our existing locations.

Non-GAAP measures do not have definitions under GAAP and may be defined differently by and not be comparable to similarly titled measures used by other companies. As a result, any non-GAAP financial measures considered and evaluated by management are reviewed in conjunction with a review of the most directly comparable measures calculated in accordance with GAAP. Management cautions investors not to place undue reliance on such non-GAAP measures, but also to consider them with the most directly comparable GAAP measures. In their evaluation of results from time to time, management excludes items that do not arise directly from core operations or are otherwise of an unusual or non-recurring nature. Because these non-core, unusual or non-recurring charges and gains materially affect Asbury's financial condition or results in the specific period in which they are recognized, management also evaluates and makes resource allocation and performance evaluation decisions based on the related non-GAAP measures excluding such items. In addition to using such non-GAAP measures to evaluate results in a specific period, management believes that such measures may provide more complete and consistent comparisons of operational performance on a period-over-period historical basis and a better indication of expected future trends. Management discloses these non-GAAP measures, and the related reconciliations, because it believes investors use these metrics in evaluating longer-term period-over-period performance, and to allow investors to better understand and evaluate the information used by management to assess operating performance.

Due to the significant effects that dealership acquisitions and divestitures have on our results of operations, and in order to provide more meaningful comparisons, we present herein "Transaction adjusted EBITDA" and "Transaction adjusted net leverage ratio" (collectively, the "Transaction Adjusted Metrics"), which reflect the effects of the dealership acquisitions and divestitures, if any, as if they had occurred on the first day of the last twelve-month periods being presented. For acquisitions, the pre-acquisition period amount being included in Transaction adjusted EBITDA is determined by pro-rating the forecasted adjusted EBITDA for the year following the acquisition(s). For divestitures, including divestitures due to requirements in connection with an acquisition, the adjusted EBITDA associated with the divestiture(s) is excluded from Transaction adjusted EBITDA. We believe the Transaction Adjusted Metrics provide relevant information to assess our performance at our existing dealership locations for the last twelve-month periods being presented.

The Transaction Adjusted Metrics do not include any adjustments for other events attributable to the dealership acquisitions or divestitures unless otherwise described. We cannot assure you that such financial information would not be materially different if such information were audited or that our actual results would not differ materially from the Transaction Adjusted Metrics if the dealership acquisitions or divestitures had been completed as of the beginning of the last twelve-month periods being presented.

Same store amounts consist of information from dealerships for identical months in each comparative period, commencing with the first month we owned the dealership. Additionally, amounts related to divested dealerships are excluded from each comparative period.

Amounts presented herein have been calculated using non-rounded amounts for all periods presented and therefore certain amounts may not compute or tie to prior presentation due to rounding.

ASBURY AUTOMOTIVE GROUP, INC. CONSOLIDATED STATEMENTS OF INCOME (In millions, except per share data) (Unaudited)

	For the Three Months Ended December 31,					% Change		For the Twelve Months Ended December 31,						% Change
	2025			2024		% Change		2025			2024			% Change
REVENUE:
New vehicle	$	2,525.3		$	2,457.1	3	%	$	9,496.2		$	8,849.7		7	%
Used vehicle:
Retail		1,114.6			1,098.9	1	%		4,549.6			4,605.9		(1	)%
Wholesale		177.0			159.6	11	%		675.7			612.3		10	%
Total used vehicle		1,291.6			1,258.5	3	%		5,225.4			5,218.2		NM
Parts and service		658.3			590.4	12	%		2,506.8			2,354.7		6	%
Finance and insurance, net		201.4			198.5	1	%		770.6			766.0		1	%
TOTAL REVENUE		4,676.5			4,504.5	4	%		17,999.0			17,188.6		5	%
COST OF SALES:
New vehicle		2,367.4			2,285.0	4	%		8,874.2			8,209.3		8	%
Used vehicle:
Retail		1,055.2			1,047.7	1	%		4,310.3			4,377.3		(2	)%
Wholesale		176.1			157.7	12	%		656.0			595.4		10	%
Total used vehicle		1,231.3			1,205.4	2	%		4,966.3			4,972.7		NM
Parts and service		272.5			250.4	9	%		1,034.3			1,003.5		3	%
Finance and insurance		12.4			13.9	(11	)%		52.5			54.4		(3	)%
TOTAL COST OF SALES		3,883.5			3,754.7	3	%		14,927.3			14,240.0		5	%
GROSS PROFIT		793.0			749.9	6	%		3,071.7			2,948.6		4	%
OPERATING EXPENSES:
Selling, general and administrative		528.7			476.9	11	%		1,987.6			1,888.5		5	%
Depreciation and amortization		23.0			19.2	20	%		82.4			75.0		10	%
Asset impairments		115.0			14.1	NM			141.0			149.5		(6	)%
INCOME FROM OPERATIONS		126.4			239.7	(47	)%		860.6			835.6		3	%
OTHER EXPENSES:
Floor plan interest expense		25.6			23.7	8	%		91.2			89.9		1	%
Other interest expense, net		52.4			44.2	18	%		187.5			179.1		5	%
Gain on dealership divestitures, net		(34.5	)		—	NM			(80.2	)		(8.6	)	NM
Total other expenses, net		43.6			68.0	(36	)%		198.4			260.3		(24	)%
INCOME BEFORE INCOME TAXES		82.8			171.7	(52	)%		662.2			575.3		15	%
Income tax expense		22.7			42.9	(47	)%		170.2			145.0		17	%
NET INCOME	$	60.0		$	128.8	(53	)%	$	492.0		$	430.3		14	%
EARNINGS PER SHARE:
Basic—
Net income	$	3.11		$	6.58	(53	)%	$	25.20		$	21.58		17	%
Diluted—
Net income	$	3.10		$	6.54	(53	)%	$	25.13		$	21.50		17	%
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic		19.3			19.6				19.5			19.9
Restricted stock		—			0.1				—			—
Performance share units		0.1			—				0.1			0.1
Diluted		19.4			19.7				19.6			20.0
_____________________________
NM—Not Meaningful

ASBURY AUTOMOTIVE GROUP, INC. Additional Disclosures-Consolidated (In millions) (Unaudited)

	December 31, 2025		December 31, 2024		Increase (Decrease)			% Change
SELECTED BALANCE SHEET DATA
Cash and cash equivalents	$	40.4	$	69.4	$	(29.0	)	(42	)%
Inventory, net (a)		2,135.8		1,978.8		157.0		8	%
Total current assets		3,380.2		3,137.9		242.3		8	%
Floor plan notes payable		2,027.0		1,694.7		332.3		20	%
Total current liabilities		3,559.5		2,836.3		723.2		25	%
CAPITALIZATION:
Long-term debt (including current portion)	$	3,572.0	$	3,138.6	$	433.4		14	%
Shareholders' equity		3,891.9		3,502.1		389.8		11	%
Total	$	7,463.9	$	6,640.7	$	823.2		12	%
_____________________________
(a) Excluding $96.5 million and $58.7 million of inventory classified as assets held for sale as of December 31, 2025 and December 31, 2024, respectively.

	December 31, 2025	September 30, 2025	December 31, 2024
Days Supply
New vehicle inventory	52	58	49
Used vehicle inventory	38	35	37
_____________________________
Days supply of inventory is calculated based on new and used inventory, in units, at the end of each reporting period and a 30-day historical unit sales.

Brand Mix - New Vehicle Revenue by Brand

	For the Three Months Ended December 31,
	2025		2024
Luxury
Lexus	11	%	10	%
Mercedes-Benz	8	%	8	%
BMW	5	%	3	%
Porsche	3	%	2	%
Land Rover	2	%	2	%
Other luxury	7	%	6	%
Total luxury	36	%	32	%
Imports
Toyota	19	%	18	%
Honda	9	%	8	%
Hyundai	5	%	6	%
Kia	2	%	2	%
Other imports	4	%	5	%
Total imports	38	%	40	%
Domestic
Ford	12	%	13	%
Chrysler, Dodge, Jeep, Ram	7	%	8	%
Chevrolet, Buick, GMC	6	%	8	%
Total domestic	26	%	28	%
Total New Vehicle Revenue	100	%	100	%

	For the Three Months Ended December 31,
	2025		2024
Revenue mix
New vehicle	54.0	%	54.5	%
Used vehicle retail	23.8	%	24.4	%
Used vehicle wholesale	3.8	%	3.5	%
Parts and service	14.1	%	13.1	%
Finance and insurance, net	4.3	%	4.4	%
Total revenue	100.0	%	100.0	%
Gross profit mix
New vehicle	19.9	%	22.9	%
Used vehicle retail	7.5	%	6.8	%
Used vehicle wholesale	0.1	%	0.3	%
Parts and service	48.7	%	45.3	%
Finance and insurance, net	23.8	%	24.6	%
Total gross profit	100.0	%	100.0	%

ASBURY AUTOMOTIVE GROUP, INC. OPERATING HIGHLIGHTS-CONSOLIDATED (In millions) (Unaudited)

	For the Three Months Ended December 31,						% Change		For the Twelve Months Ended December 31,						% Change
	2025			2024			% Change		2025			2024			% Change
Revenue
New vehicle	$	2,525.3		$	2,457.1		3	%	$	9,496.2		$	8,849.7		7	%
Used vehicle:
Retail		1,114.6			1,098.9		1	%		4,549.6			4,605.9		(1	)%
Wholesale		177.0			159.6		11	%		675.7			612.3		10	%
Total used vehicle		1,291.6			1,258.5		3	%		5,225.4			5,218.2		NM
Parts and service		658.3			590.4		12	%		2,506.8			2,354.7		6	%
Finance and insurance, net		201.4			198.5		1	%		770.6			766.0		1	%
Total revenue	$	4,676.5		$	4,504.5		4	%	$	17,999.0		$	17,188.6		5	%
Gross profit
New vehicle	$	157.9		$	172.1		(8	)%	$	621.9		$	640.4		(3	)%
Used vehicle:
Retail		59.4			51.2		16	%		239.4			228.6		5	%
Wholesale		0.9			1.9		(50	)%		19.7			16.8		17	%
Total used vehicle		60.3			53.1		14	%		259.1			245.4		6	%
Parts and service		385.9			340.1		13	%		1,472.5			1,351.2		9	%
Finance and insurance, net		189.0			184.6		2	%		718.1			711.6		1	%
Total gross profit	$	793.0		$	749.9		6	%	$	3,071.7		$	2,948.6		4	%
Unit sales
New vehicle:
Luxury		11,888			10,579		12	%		40,818			36,827		11	%
Import		24,065			24,593		(2	)%		93,726			91,243		3	%
Domestic		11,248			12,083		(7	)%		46,660			45,148		3	%
Total new vehicle		47,201			47,255		NM			181,204			173,218		5	%
Used vehicle retail		33,782			35,328		(4	)%		143,126			150,698		(5	)%
Used to new ratio		71.6	%		74.8	%				79.0	%		87.0	%
Average selling price
New vehicle	$	53,500		$	51,996		3	%	$	52,406		$	51,090		3	%
Used vehicle retail	$	32,993		$	31,106		6	%	$	31,788		$	30,564		4	%
Average gross profit per unit
New vehicle:
Luxury	$	6,772		$	7,118		(5	)%	$	6,814		$	7,018		(3	)%
Import		2,022			2,495		(19	)%		2,302			2,601		(11	)%
Domestic		2,551			2,931		(13	)%		2,743			3,203		(14	)%
Total new vehicle		3,344			3,641		(8	)%		3,432			3,697		(7	)%
Used vehicle retail		1,758			1,449		21	%		1,672			1,517		10	%
Finance and insurance		2,334			2,236		4	%		2,214			2,197		1	%
Front end yield (1)		5,016			4,939		2	%		4,870			4,880		NM
Gross margin
Total new vehicle		6.3	%		7.0	%	(75) bps			6.5	%		7.2	%	(69) bps
Used vehicle retail		5.3	%		4.7	%	67 bps			5.3	%		5.0	%	30 bps
Parts and service		58.6	%		57.6	%	102 bps			58.7	%		57.4	%	136 bps
Total gross profit margin		17.0	%		16.6	%	31 bps			17.1	%		17.2	%	(9) bps
Operating expenses
Selling, general and administrative	$	528.7		$	476.9		11	%	$	1,987.6		$	1,888.5		5	%
Adjusted selling, general and administrative	$	517.8		$	472.4		10	%	$	1,974.9		$	1,877.0		5	%
SG&A as a % of gross profit		66.7	%		63.6	%	307 bps			64.7	%		64.0	%	66 bps
Adjusted SG&A as a % of gross profit		65.3	%		63.0	%	230 bps			64.3	%		63.7	%	64 bps
Income from operations as a % of revenue		2.7	%		5.3	%	(262) bps			4.8	%		4.9	%	(8) bps
Income from operations as a % of gross profit		15.9	%		32.0	%	(1,603) bps			28.0	%		28.3	%	(32) bps
Adjusted income from operations as a % of revenue		5.4	%		5.7	%	(34) bps			5.6	%		5.8	%	(16) bps
Adjusted income from operations as a % of gross profit		31.8	%		34.4	%	(264) bps			33.0	%		33.8	%	(78) bps
_____________________________
(1) Front end yield is calculated as gross profit from new vehicles, used retail vehicles and finance and insurance (net), divided by combined new and used retail unit sales.

ASBURY AUTOMOTIVE GROUP, INC. SAME STORE OPERATING HIGHLIGHTS-CONSOLIDATED (In millions) (Unaudited)

	For the Three Months Ended December 31,						% Change		For the Twelve Months Ended December 31,						% Change
	2025			2024			% Change		2025			2024			% Change
Revenue
New vehicle	$	2,186.2		$	2,333.8		(6	)%	$	8,636.1		$	8,320.1		4	%
Used vehicle:
Retail		941.9			1,049.2		(10	)%		4,136.9			4,347.8		(5	)%
Wholesale		144.5			156.2		(7	)%		620.8			594.9		4	%
Total used vehicle		1,086.4			1,205.4		(10	)%		4,757.7			4,942.7		(4	)%
Parts and service		569.0			558.4		2	%		2,286.4			2,212.7		3	%
Finance and insurance, net		178.6			191.7		(7	)%		715.7			733.3		(2	)%
Total revenue	$	4,020.2		$	4,289.3		(6	)%	$	16,395.9		$	16,208.8		1	%
Gross profit
New vehicle	$	130.9		$	163.7		(20	)%	$	556.8		$	605.8		(8	)%
Used vehicle:
Retail		51.5			49.6		4	%		218.5			219.8		(1	)%
Wholesale		3.1			2.0		53	%		20.9			17.0		23	%
Total used vehicle		54.6			51.7		6	%		239.4			236.8		1	%
Parts and service		330.7			323.8		2	%		1,343.4			1,276.2		5	%
Finance and insurance, net		166.3			177.8		(6	)%		663.2			678.9		(2	)%
Total gross profit	$	682.5		$	717.0		(5	)%	$	2,802.7		$	2,797.8		NM
Unit sales
New vehicle:
Luxury		9,294			10,120		(8	)%		34,845			34,990		NM
Import		22,121			23,311		(5	)%		88,404			85,178		4	%
Domestic		10,345			11,324		(9	)%		43,376			42,065		3	%
Total new vehicle		41,760			44,755		(7	)%		166,625			162,233		3	%
Used vehicle retail		29,444			33,564		(12	)%		131,615			141,131		(7	)%
Used to new ratio		70.5	%		75.0	%				79.0	%		87.0	%
Average selling price
New vehicle	$	52,351		$	52,146		NM		$	51,830		$	51,285		1	%
Used vehicle retail	$	31,990		$	31,261		2	%	$	31,432		$	30,807		2	%
Average gross profit per unit
New vehicle:
Luxury	$	6,739		$	7,138		(6	)%	$	6,874		$	7,042		(2	)%
Import		1,950			2,487		(22	)%		2,268			2,622		(14	)%
Domestic		2,433			2,960		(18	)%		2,692			3,235		(17	)%
Total new vehicle		3,135			3,658		(14	)%		3,342			3,734		(11	)%
Used vehicle retail		1,749			1,478		18	%		1,660			1,558		7	%
Finance and insurance		2,335			2,270		3	%		2,224			2,238		(1	)%
Front end yield (1)		4,897			4,995		(2	)%		4,823			4,960		(3	)%
Gross margin
Total new vehicle		6.0	%		7.0	%	(103) bps			6.4	%		7.3	%	(83) bps
Used vehicle retail		5.5	%		4.7	%	74 bps			5.3	%		5.1	%	22 bps
Parts and service		58.1	%		58.0	%	13 bps			58.8	%		57.7	%	108 bps
Total gross profit margin		17.0	%		16.7	%	26 bps			17.1	%		17.3	%	(17) bps
Operating expenses
Selling, general and administrative	$	447.3		$	454.0		(1	)%	$	1,785.4		$	1,777.8		NM
Adjusted selling, general and administrative	$	437.1		$	447.6		(2	)%	$	1,782.9		$	1,764.3		1	%
SG&A as a % of gross profit		65.5	%		63.3	%	222 bps			63.7	%		63.5	%	16 bps
Adjusted SG&A as a % of gross profit		64.1	%		62.4	%	162 bps			63.6	%		63.1	%	55 bps
_____________________________
(1) Front end yield is calculated as gross profit from new vehicles, used retail vehicles and finance and insurance (net), divided by combined new and used retail unit sales.

ASBURY AUTOMOTIVE GROUP, INC. SEGMENT REPORTING (Unaudited)

	For the Three Months Ended December 31, 2025							For the Three Months Ended December 31, 2024
	Dealerships		TCA		Total			Dealerships		TCA		Total
	(In millions)
Revenue from external customers	$	4,595.1	$	81.5	$	4,676.5		$	4,427.4	$	77.1	$	4,504.5
Intersegment revenue		69.0		—		69.0			55.5		—		55.5
	$	4,664.1	$	81.5	$	4,745.6		$	4,483.0	$	77.1	$	4,560.1
Reconciliation of revenue
Elimination of inter-segment revenue						(69.0	)						(55.5	)
Total consolidated revenue					$	4,676.5						$	4,504.5

Less:
Cost of sales
New vehicle		2,367.4		—					2,285.0		—
Used vehicle		1,231.3		—					1,205.4		—
Parts and service		280.8		—					260.2		—
Finance and insurance		—		59.2					—		57.7
Selling, general and administrative expenses
Personnel costs		332.4		—					317.0		—
Rent and related expenses		42.3		—					39.2		—
Advertising		17.8		—					14.0		—
Other selling, general and administrative expense