Financhill
Sell
23

CAR Quote, Financials, Valuation and Earnings

Last price:
$96.33
Seasonality move :
25.34%
Day range:
$92.68 - $104.76
52-week range:
$54.03 - $212.81
Dividend yield:
0%
P/E ratio:
8.19x
P/S ratio:
0.29x
P/B ratio:
--
Volume:
3.1M
Avg. volume:
644.7K
1-year change:
2.71%
Market cap:
$3.4B
Revenue:
$11.7B
EPS (TTM):
-$25.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.4B $9.3B $12B $12B $11.8B
Revenue Growth (YoY) -41.1% 72.4% 28.79% 0.12% -1.82%
 
Cost of Revenues $4.8B $5.9B $7.2B $8.1B $8.8B
Gross Profit $596M $3.4B $4.8B $3.9B $3B
Gross Profit Margin 11.03% 36.39% 39.76% 32.7% 25.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703M $1.1B $1.3B $1.4B $1.4B
Other Inc / (Exp) -$130M -$205M -$20M -$24M -$2.5B
Operating Expenses $893M $1.3B $1.5B $1.6B $1.5B
Operating Income -$297M $2.1B $3.3B $2.4B $1.5B
 
Net Interest Expenses $569M $547M $700M $1.1B $1.3B
EBT. Incl. Unusual Items -$956M $1.7B $3.6B $1.9B -$2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$272M $425M $880M $279M -$810M
Net Income to Company -$684M $1.3B $2.8B $1.6B -$1.8B
 
Minority Interest in Earnings -- -$2M -$8M $3M $4M
Net Income to Common Excl Extra Items -$684M $1.3B $2.8B $1.6B -$1.8B
 
Basic EPS (Cont. Ops) -$9.70 $19.80 $58.44 $42.61 -$51.30
Diluted EPS (Cont. Ops) -$9.70 $19.44 $57.11 $42.06 -$51.30
Weighted Average Basic Share $70.5M $64.9M $47.3M $38.3M $35.5M
Weighted Average Diluted Share $70.5M $66.1M $48.4M $38.8M $35.5M
 
EBITDA $2.3B $4.6B $6.1B $5.8B $5.5B
EBIT -$297M $2.1B $3.3B $2.4B $1.5B
 
Revenue (Reported) $5.4B $9.3B $12B $12B $11.8B
Operating Income (Reported) -$297M $2.1B $3.3B $2.4B $1.5B
Operating Income (Adjusted) -$297M $2.1B $3.3B $2.4B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $2.8B $2.8B $2.7B $2.7B
Revenue Growth (YoY) 89.59% 7.86% -0.25% -1.95% -1.7%
 
Cost of Revenues $1.7B $1.9B $2B $2.3B $2.2B
Gross Profit $897M $911M $775M $451M $499M
Gross Profit Margin 34.92% 32.88% 28.04% 16.64% 18.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $322M $309M $312M --
Other Inc / (Exp) -$19M -$12M -$10M -$2.5B --
Operating Expenses $335M $357M $350M $348M $320M
Operating Income $562M $554M $425M $103M $179M
 
Net Interest Expenses $136M $160M $304M $302M $337M
EBT. Incl. Unusual Items $543M $516M $162M -$2.8B -$740M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162M $92M -$98M -$884M $116M
Net Income to Company $381M $424M $260M -$2B --
 
Minority Interest in Earnings -$1M $1M $1M $1M -$109M
Net Income to Common Excl Extra Items $381M $424M $260M -$2B -$856M
 
Basic EPS (Cont. Ops) $6.77 $10.32 $7.19 -$55.63 -$21.22
Diluted EPS (Cont. Ops) $6.62 $10.10 $7.12 -$55.63 -$21.22
Weighted Average Basic Share $56.4M $41M $36M $35.2M $35.2M
Weighted Average Diluted Share $57.7M $41.9M $36.4M $35.2M $35.2M
 
EBITDA $1.3B $1.3B $1.3B $1.2B $882M
EBIT $562M $554M $425M $103M $179M
 
Revenue (Reported) $2.6B $2.8B $2.8B $2.7B $2.7B
Operating Income (Reported) $562M $554M $425M $103M $179M
Operating Income (Adjusted) $562M $554M $425M $103M $179M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.3B $12B $12B $11.8B $11.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $7.2B $8.1B $8.8B $8.7B
Gross Profit $3.4B $4.8B $3.9B $3B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.4B $1.4B $1.1B
Other Inc / (Exp) -$205M -$20M -$24M -$2.5B --
Operating Expenses $1.3B $1.5B $1.6B $1.5B $1.6B
Operating Income $2.1B $3.3B $2.3B $1.5B $1.3B
 
Net Interest Expenses $551M $701M $1B $1.3B $1.3B
EBT. Incl. Unusual Items $1.7B $3.6B $1.9B -$2.6B -$929M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $425M $880M $279M -$810M $66M
Net Income to Company $1.3B $2.8B $1.6B -$1.8B --
 
Minority Interest in Earnings -$2M -$8M $3M $4M -$106M
Net Income to Common Excl Extra Items $1.3B $2.8B $1.6B -$1.8B -$995M
 
Basic EPS (Cont. Ops) $20.63 $58.41 $43.16 -$51.76 -$25.26
Diluted EPS (Cont. Ops) $20.27 $57.20 $42.63 -$51.80 -$25.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $6.1B $5.8B $5.5B $5B
EBIT $2.1B $3.3B $2.3B $1.5B $1.3B
 
Revenue (Reported) $9.3B $12B $12B $11.8B $11.7B
Operating Income (Reported) $2.1B $3.3B $2.3B $1.5B $1.3B
Operating Income (Adjusted) $2.1B $3.3B $2.3B $1.5B $1.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $12B $12B $11.8B $11.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $8.1B $8.8B $8.7B --
Gross Profit $4.8B $3.9B $3B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.4B $1.1B --
Other Inc / (Exp) -$20M -$24M -$2.5B -$95M --
Operating Expenses $1.5B $1.6B $1.5B $1.6B --
Operating Income $3.3B $2.3B $1.5B $1.3B --
 
Net Interest Expenses $701M $1B $1.3B $1.3B --
EBT. Incl. Unusual Items $3.6B $1.9B -$2.6B -$929M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $880M $279M -$810M $66M --
Net Income to Company $2.8B $1.6B -$1.8B -$139M --
 
Minority Interest in Earnings -$8M $3M $4M -$106M --
Net Income to Common Excl Extra Items $2.8B $1.6B -$1.8B -$995M --
 
Basic EPS (Cont. Ops) $58.41 $43.16 -$51.76 -$25.26 --
Diluted EPS (Cont. Ops) $57.20 $42.63 -$51.80 -$25.34 --
Weighted Average Basic Share $189.4M $151.6M $141.9M $140.8M --
Weighted Average Diluted Share $193.6M $153.6M $142.2M $141.3M --
 
EBITDA $6.1B $5.8B $5.5B $5B --
EBIT $3.3B $2.3B $1.5B $1.3B --
 
Revenue (Reported) $12B $12B $11.8B $11.7B --
Operating Income (Reported) $3.3B $2.3B $1.5B $1.3B --
Operating Income (Adjusted) $3.3B $2.3B $1.5B $1.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $693M $537M $572M $559M $537M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $647M $775M $810M $900M $838M
Inventory -- -- -- -- --
Prepaid Expenses $161M $205M $252M $239M $239M
Other Current Assets $148M $95M $112M $253M $236M
Total Current Assets $1.8B $1.8B $1.9B $2.1B $2B
 
Property Plant And Equipment $11.1B $15.6B $18.6B $23.9B $20.8B
Long-Term Investments $424M $383M $629M $671M $587M
Goodwill $1.1B $1.1B $1.1B $1.1B $1.1B
Other Intangibles $774M $724M $666M $670M $601M
Other Long-Term Assets $596M $636M $809M $1.2B $976M
Total Assets $17.5B $22.6B $25.9B $33.4B $30B
 
Accounts Payable $394M $407M $466M $487M $450M
Accrued Expenses $239M $411M $473M $605M $564M
Current Portion Of Long-Term Debt $19M $19M $27M $32M $20M
Current Portion Of Capital Lease Obligations $514M $496M $555M $576M $628M
Other Current Liabilities $602M $577M $619M $540M $604M
Total Current Liabilities $2.1B $2.4B $2.6B $2.7B $2.7B
 
Long-Term Debt $13.1B $17.3B $20.3B $25.8B $25.4B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $22.8B $26.6B $33.8B $32.3B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -$155M -$220M -$703M -$349M -$2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $11M $3M $6M $10M
Total Equity -$155M -$209M -$700M -$343M -$2.3B
 
Total Liabilities and Equity $17.5B $22.6B $25.9B $33.4B $30B
Cash and Short Terms $693M $537M $572M $559M $537M
Total Debt $13.1B $17.3B $20.4B $25.9B $25.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $537M $572M $559M $537M $618M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $775M $810M $900M $838M --
Inventory -- -- -- -- --
Prepaid Expenses $205M $252M $239M $239M --
Other Current Assets $95M $112M $253M $236M --
Total Current Assets $1.8B $1.9B $2.1B $2B --
 
Property Plant And Equipment $15.6B $18.6B $23.9B $20.8B $18.7B
Long-Term Investments $383M $629M $671M $587M --
Goodwill $1.1B $1.1B $1.1B $1.1B --
Other Intangibles $724M $666M $670M $601M --
Other Long-Term Assets $636M $809M $1.2B $976M --
Total Assets $22.6B $25.9B $33.4B $30B --
 
Accounts Payable $407M $466M $487M $450M --
Accrued Expenses $411M $473M $605M $564M --
Current Portion Of Long-Term Debt $19M $27M $32M $20M --
Current Portion Of Capital Lease Obligations $496M $555M $576M $628M --
Other Current Liabilities $577M $619M $540M $604M --
Total Current Liabilities $2.4B $2.6B $2.7B $2.7B --
 
Long-Term Debt $17.3B $20.3B $25.8B $25.4B $25.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.8B $26.6B $33.8B $32.3B --
 
Common Stock $1M $1M $1M $1M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $3M $6M $10M --
Total Equity -$209M -$700M -$343M -$2.3B -$3.1B
 
Total Liabilities and Equity $22.6B $25.9B $33.4B $30B -$3.1B
Cash and Short Terms $537M $572M $559M $537M $618M
Total Debt $17.3B $20.4B $25.9B $25.4B $25.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$684M $1.3B $2.8B $1.6B -$1.8B
Depreciation & Amoritzation $2.6B $2.5B $2.8B $3.5B $4B
Stock-Based Compensation $9M $30M $25M $30M $19M
Change in Accounts Receivable $115M -$143M -$97M -$43M $51M
Change in Inventories -- -- -- -- --
Cash From Operations $691M $3.5B $4.7B $3.8B $3.5B
 
Capital Expenditures $5.5B $10.2B $10.7B $15.5B $10.1B
Cash Acquisitions $69M $46M $3M $65M $3M
Cash From Investing $3.2B -$6.3B -$4.3B -$7.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- $355M --
Special Dividend Paid
Long-Term Debt Issued $14.5B $15.6B $18.1B $24.9B $22.9B
Long-Term Debt Repaid -$18.4B -$11.4B -$15.2B -$20B -$23.5B
Repurchase of Common Stock $119M $1.5B $3.3B $951M $70M
Other Financing Activities -$44M -$11M $6M -$66M -$72M
Cash From Financing -$4B $2.6B -$400M $3.5B -$781M
 
Beginning Cash (CF) $693M $537M $572M $559M $537M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$135M -$139M $16M $2M -$47M
Ending Cash (CF) $600M $387M $556M $575M $459M
 
Levered Free Cash Flow -$4.8B -$6.7B -$6B -$11.6B -$6.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $381M $424M $260M -$2B --
Depreciation & Amoritzation $738M $774M $832M $1.1B --
Stock-Based Compensation $5M $6M $6M $5M --
Change in Accounts Receivable $32M $97M $41M $113M --
Change in Inventories -- -- -- -- --
Cash From Operations $943M $845M $793M $772M $437M
 
Capital Expenditures $2.1B $2.7B $2.7B $1.8B -$6.8B
Cash Acquisitions $29M $2M $13M -- --
Cash From Investing -$1.4B -$683M -$416M -$57M -$522M
 
Dividends Paid (Ex Special Dividend) -- -- $355M -- --
Special Dividend Paid -- -- $10M -- --
Long-Term Debt Issued $2.9B $4.3B $6.3B $4.8B --
Long-Term Debt Repaid -$2.3B -$3.8B -$6.1B -$5.5B --
Repurchase of Common Stock $463M $755M $261M $45M --
Other Financing Activities -$14M -$4M -$18M -$2M --
Cash From Financing $109M -$262M -$472M -$738M $63M
 
Beginning Cash (CF) $537M $572M $559M $537M $618M
Foreign Exchange Rate Adjustment $4M $21M $18M -$29M $1M
Additions / Reductions -$319M -$79M -$77M -$52M -$21M
Ending Cash (CF) $222M $514M $500M $456M $598M
 
Levered Free Cash Flow -$1.1B -$1.8B -$1.9B -$1B $7.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $2.8B $1.6B -$1.8B --
Depreciation & Amoritzation $2.5B $2.8B $3.5B $4B --
Stock-Based Compensation $30M $25M $30M $19M --
Change in Accounts Receivable -$143M -$97M -$43M $51M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $4.7B $3.8B $3.5B $3.3B
 
Capital Expenditures $10.2B $10.7B $15.5B $10.1B $4.9B
Cash Acquisitions $46M $3M $65M $3M --
Cash From Investing -$6.3B -$4.3B -$7.3B -$2.8B -$5.2B
 
Dividends Paid (Ex Special Dividend) -- -- $355M -- --
Special Dividend Paid
Long-Term Debt Issued $15.6B $18.1B $24.9B $22.9B --
Long-Term Debt Repaid -$11.4B -$15.2B -$20B -$23.5B --
Repurchase of Common Stock $1.5B $3.3B $951M $70M --
Other Financing Activities -$11M $6M -$66M -$72M --
Cash From Financing $2.6B -$400M $3.5B -$781M $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139M $16M $2M -$47M $21M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.7B -$6B -$11.6B -$6.5B -$1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2.8B $1.6B -$1.8B -$139M --
Depreciation & Amoritzation $2.8B $3.5B $4B $3B --
Stock-Based Compensation $25M $30M $19M $16M --
Change in Accounts Receivable -$97M -$43M $51M $20M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $3.8B $3.5B $3.3B --
 
Capital Expenditures $10.7B $15.5B $10.1B $4.9B --
Cash Acquisitions $3M $65M $3M -- --
Cash From Investing -$4.3B -$7.3B -$2.8B -$5.2B --
 
Dividends Paid (Ex Special Dividend) -- $355M -- -- --
Special Dividend Paid -- $10M -- -- --
Long-Term Debt Issued $18.1B $24.9B $22.9B $15.2B --
Long-Term Debt Repaid -$15.2B -$20B -$23.5B -$12.7B --
Repurchase of Common Stock $3.3B $951M $70M $4M --
Other Financing Activities $6M -$66M -$72M -$27M --
Cash From Financing -$400M $3.5B -$781M $1.9B --
 
Beginning Cash (CF) $2.3B $2.3B $2.2B $2.3B --
Foreign Exchange Rate Adjustment -$32M $14M -$31M $31M --
Additions / Reductions $16M $2M -$47M $21M --
Ending Cash (CF) $2.3B $2.3B $2.1B $2.3B --
 
Levered Free Cash Flow -$6B -$11.6B -$6.5B -$1.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 21.87% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is up 3.81% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 16.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock