Financhill
Sell
44

CAR Quote, Financials, Valuation and Earnings

Last price:
$134.81
Seasonality move :
1.53%
Day range:
$131.67 - $135.00
52-week range:
$54.03 - $212.81
Dividend yield:
0%
P/E ratio:
8.19x
P/S ratio:
0.40x
P/B ratio:
--
Volume:
305K
Avg. volume:
899.3K
1-year change:
31.91%
Market cap:
$4.7B
Revenue:
$11.8B
EPS (TTM):
-$59.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $9.3B $12B $12B $11.8B
Revenue Growth (YoY) -39.93% 72.4% 28.79% 0.12% -1.82%
 
Cost of Revenues $1.8B $5.9B $7.2B $8.1B $8.8B
Gross Profit $3.7B $3.4B $4.8B $3.9B $3B
Gross Profit Margin 66.85% 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 $4.3B $1.3B $1.5B $1.6B $1.5B
Operating Income -$595M $2.1B $3.3B $2.4B $1.5B
 
Net Interest Expenses $231M $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) -$9.71 $19.80 $58.44 $42.61 -$51.30
Diluted EPS (Cont. Ops) -$9.71 $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 $1.8B $4.6B $6.1B $5.8B $5.5B
EBIT -$725M $2.1B $3.3B $2.4B $1.5B
 
Revenue (Reported) $5.6B $9.3B $12B $12B $11.8B
Operating Income (Reported) -$595M $2.1B $3.3B $2.4B $1.5B
Operating Income (Adjusted) -$725M $2.1B $3.3B $2.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.5B $3.6B $3.5B $3.5B
Revenue Growth (YoY) 95.63% 18.19% 0.48% -2.36% 1.12%
 
Cost of Revenues $1.7B $2B $2.2B $2.4B $2.2B
Gross Profit $1.3B $1.6B $1.4B $1.1B $1.3B
Gross Profit Margin 43.85% 44.35% 37.94% 32.3% 36.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $361M $384M $397M $367M $422M
Other Inc / (Exp) -$13M $7M -$7M -$9M --
Operating Expenses $404M $422M $445M $408M $565M
Operating Income $912M $1.2B $907M $716M $708M
 
Net Interest Expenses $137M $198M $293M $329M $349M
EBT. Incl. Unusual Items $929M $1.3B $757M $329M $473M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $255M $311M $130M $91M $113M
Net Income to Company $674M $1B $627M $238M $360M
 
Minority Interest in Earnings -$1M -$3M $1M $1M $1M
Net Income to Common Excl Extra Items $674M $1B $627M $238M $360M
 
Basic EPS (Cont. Ops) $10.60 $22.09 $16.96 $6.68 $10.20
Diluted EPS (Cont. Ops) $10.45 $21.68 $16.78 $6.64 $10.11
Weighted Average Basic Share $63.7M $46.8M $36.9M $35.5M $35.2M
Weighted Average Diluted Share $64.6M $47.7M $37.3M $35.7M $35.5M
 
EBITDA $1.4B $1.9B $1.9B $1.8B $1.7B
EBIT $912M $1.2B $907M $716M $708M
 
Revenue (Reported) $3B $3.5B $3.6B $3.5B $3.5B
Operating Income (Reported) $912M $1.2B $907M $716M $708M
Operating Income (Adjusted) $912M $1.2B $907M $716M $708M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1B $11.8B $12B $11.8B $11.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $7B $8B $8.6B $8.8B
Gross Profit $2.7B $4.8B $4B $3.3B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $991M $1.3B $1.4B $1.3B $1.4B
Other Inc / (Exp) -$215M -$27M -$26M -$42M --
Operating Expenses $1.2B $1.5B $1.6B $1.5B $1.7B
Operating Income $1.6B $3.3B $2.5B $1.8B $1.2B
 
Net Interest Expenses $537M $677M $891M $1.3B $1.3B
EBT. Incl. Unusual Items $1B $3.7B $2.3B $376M -$3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218M $950M $469M -$24M -$934M
Net Income to Company $812M $2.7B $1.8B $400M -$2.1B
 
Minority Interest in Earnings -$1M -$10M $3M $4M $4M
Net Income to Common Excl Extra Items $812M $2.7B $1.8B $400M -$2.1B
 
Basic EPS (Cont. Ops) $12.57 $54.87 $46.29 $11.06 -$59.66
Diluted EPS (Cont. Ops) $12.36 $53.72 $45.61 $10.94 -$59.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $6.1B $5.8B $5.6B $5.3B
EBIT $1.6B $3.3B $2.5B $1.8B $1.2B
 
Revenue (Reported) $8.1B $11.8B $12B $11.8B $11.7B
Operating Income (Reported) $1.6B $3.3B $2.5B $1.8B $1.2B
Operating Income (Adjusted) $1.6B $3.3B $2.5B $1.8B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8B $9.2B $9.2B $9.1B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $5.4B $6.1B $6.6B $6.6B
Gross Profit $4.3B $3.9B $3.1B $2.5B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $837M $1B $1.1B $1B $1.1B
Other Inc / (Exp) -$186M -$8M -$14M -$32M -$95M
Operating Expenses $2.9B $1.1B $1.2B $1.2B $1.3B
Operating Income $1.4B $2.7B $1.9B $1.4B $1.1B
 
Net Interest Expenses $257M $541M $731M $985M $1B
EBT. Incl. Unusual Items $1.2B $3.1B $1.8B $214M -$189M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $263M $788M $377M $74M -$50M
Net Income to Company $902M $2.3B $1.4B $140M -$139M
 
Minority Interest in Earnings -$1M -$9M $2M $3M $3M
Net Income to Common Excl Extra Items $902M $2.3B $1.4B $140M -$139M
 
Basic EPS (Cont. Ops) $13.86 $48.10 $35.97 $3.87 -$4.03
Diluted EPS (Cont. Ops) $13.65 $47.10 $35.52 $3.83 -$4.12
Weighted Average Basic Share $203.5M $148.4M $115.6M $106.7M $105.6M
Weighted Average Diluted Share $205.1M $151.7M $117.2M $107M $106.1M
 
EBITDA $3B $4.8B $4.5B $4.3B $4.1B
EBIT $1.3B $2.7B $1.9B $1.4B $1.1B
 
Revenue (Reported) $6.8B $9.2B $9.2B $9.1B $9B
Operating Income (Reported) $1.4B $2.7B $1.9B $1.4B $1.1B
Operating Income (Adjusted) $1.3B $2.7B $1.9B $1.4B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $692M $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 $667M $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 $11B $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 $692M $537M $572M $559M $537M
Total Debt $11.1B $17.3B $20.4B $25.9B $25.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $890M $582M $575M $605M $568M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $813M $869M $918M $917M $859M
Inventory -- -- -- -- --
Prepaid Expenses $208M $252M $300M $266M $183M
Other Current Assets $98M $127M $160M $242M --
Total Current Assets $2.3B $2B $2.2B $2.3B $2.2B
 
Property Plant And Equipment $14.7B $17.8B $24B $24.3B $23.1B
Long-Term Investments $312M $617M $872M $608M $794M
Goodwill $1.1B $1B $1.1B $1.1B --
Other Intangibles $738M $662M $658M $647M --
Other Long-Term Assets $419M $931M $1.1B $963M --
Total Assets $21.6B $25.2B $32.3B $32.7B $32.5B
 
Accounts Payable $461M $501M $514M $516M $597M
Accrued Expenses $395M $506M $486M $428M --
Current Portion Of Long-Term Debt $18M $27M $30M $540M --
Current Portion Of Capital Lease Obligations $484M $488M $521M $583M --
Other Current Liabilities $610M $690M $655M $666M --
Total Current Liabilities $2.5B $2.7B $2.8B $3.3B $3.2B
 
Long-Term Debt $16.6B $19.5B $25.6B $25.7B $27.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $25.7B $32.3B $33B $34.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13M $2M $5M $9M $25M
Total Equity -$198M -$507M -$28M -$229M -$2.4B
 
Total Liabilities and Equity $21.6B $25.2B $32.3B $32.7B $32.5B
Cash and Short Terms $890M $582M $575M $605M $568M
Total Debt $17.1B $19.5B $25.6B $25.7B $27.9B
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 -- $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) $900M $537M $572M $559M $537M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177M -$139M $16M $2M -$47M
Ending Cash (CF) $765M $387M $556M $575M $459M
 
Levered Free Cash Flow -$4.8B -$6.7B -$6B -$11.6B -$6.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $674M $1B $627M $238M $360M
Depreciation & Amoritzation $525M $737M $990M $1.1B $1B
Stock-Based Compensation $11M $7M $8M $1M $4M
Change in Accounts Receivable -$58M -$55M -$32M $32M $76M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.5B $1.3B $1.3B $1.4B
 
Capital Expenditures $1.9B $1.7B $3.8B $1.3B $2.9B
Cash Acquisitions $12M -- $19M $1M --
Cash From Investing -$858M $294M -$1.7B -$141M -$686M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4B $4.2B $6.8B $4.8B --
Long-Term Debt Repaid -$3.3B -$5.1B -$5.8B -$5.8B --
Repurchase of Common Stock $975M $826M $490M $9M $1M
Other Financing Activities $30M $30M -$18M -$14M --
Cash From Financing -$890M -$1.7B $512M -$1.1B -$676M
 
Beginning Cash (CF) $890M $582M $575M $605M $568M
Foreign Exchange Rate Adjustment -$11M -$28M -$10M $13M -$5M
Additions / Reductions -$466M $37M $39M $66M $36M
Ending Cash (CF) $413M $591M $604M $684M $599M
 
Levered Free Cash Flow -$572M -$230M -$2.6B -$22M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $812M $2.7B $1.8B $400M -$2.1B
Depreciation & Amoritzation $2.3B $2.8B $3.4B $3.8B $4.1B
Stock-Based Compensation $28M $24M $30M $20M $21M
Change in Accounts Receivable -$216M -$162M $13M -$21M $133M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $4.8B $3.9B $3.5B $3.6B
 
Capital Expenditures $8.8B $10.1B $15.5B $11B $13.5B
Cash Acquisitions $23M $30M $54M $16M --
Cash From Investing -$4.2B -$5B -$7.6B -$3.1B -$4.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- $355M --
Special Dividend Paid
Long-Term Debt Issued $13.9B $16.7B $23B $24.4B --
Long-Term Debt Repaid -$12B -$13.6B -$17.7B -$24.2B --
Repurchase of Common Stock $997M $3B $1.4B $286M $49M
Other Financing Activities -$5M -$4M -$52M -$88M --
Cash From Financing $878M -$29M $3.7B -$515M $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$715M -$224M -- -$72M -$10M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.2B -$5.3B -$11.6B -$7.4B -$9.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $902M $2.3B $1.4B $140M -$139M
Depreciation & Amoritzation $1.7B $2B $2.6B $2.9B $3B
Stock-Based Compensation $25M $19M $24M $14M $16M
Change in Accounts Receivable -$217M -$194M -$84M -$62M $20M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3.9B $3B $2.7B $2.9B
 
Capital Expenditures $8.1B $8.1B $12.8B $8.3B $11.7B
Cash Acquisitions $12M $1M $52M $3M --
Cash From Investing -$4.9B -$3.6B -$6.9B -$2.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.7B $13.8B $18.7B $18.1B $15.2B
Long-Term Debt Repaid -$9.1B -$11.4B -$13.9B -$18.1B -$12.7B
Repurchase of Common Stock $953M $2.6B $690M $25M $4M
Other Financing Activities $3M $10M -$48M -$70M -$27M
Cash From Financing $2.5B -$138M $4B -$43M $1.8B
 
Beginning Cash (CF) $2.3B $1.7B $1.7B $1.6B $1.6B
Foreign Exchange Rate Adjustment -$15M -$53M -$4M -$2M $30M
Additions / Reductions $184M $95M $79M $5M $42M
Ending Cash (CF) $2.5B $1.8B $1.8B $1.6B $1.7B
 
Levered Free Cash Flow -$5.6B -$4.2B -$9.8B -$5.5B -$8.9B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock