Financhill
Buy
53

CAR Quote, Financials, Valuation and Earnings

Last price:
$134.50
Seasonality move :
3.51%
Day range:
$130.70 - $135.33
52-week range:
$54.03 - $135.33
Dividend yield:
0%
P/E ratio:
8.19x
P/S ratio:
0.43x
P/B ratio:
--
Volume:
2M
Avg. volume:
1.3M
1-year change:
20.28%
Market cap:
$4.7B
Revenue:
$11.6B
EPS (TTM):
-$62.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $9.7B $13B $12.7B $11.6B
Revenue Growth (YoY) -39.93% 74.02% 34.52% -2.68% -8.23%
 
Cost of Revenues $1.8B $1.9B $2.2B $3.1B $3.8B
Gross Profit $3.7B $7.8B $10.8B $9.5B $7.9B
Gross Profit Margin 66.85% 80.66% 82.72% 75.28% 67.73%
 
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 $5.7B $6.9B $7.3B $7.6B
Operating Income -$595M $2.1B $3.9B $2.2B $269M
 
Net Interest Expenses $231M $218M $250M $296M $358M
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 $19.79 $58.41 $42.57 -$51.23
Diluted EPS (Cont. Ops) -$9.71 $19.44 $57.16 $42.08 -$51.23
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 $4.4B $6.7B $5.7B $1.7B
EBIT -$725M $1.9B $3.9B $2.2B -$2.3B
 
Revenue (Reported) $5.6B $9.7B $13B $12.7B $11.6B
Operating Income (Reported) -$595M $2.1B $3.9B $2.2B $269M
Operating Income (Adjusted) -$725M $1.9B $3.9B $2.2B -$2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2.7B $2.8B $2.5B $2.1B
Revenue Growth (YoY) -19.44% 92.47% 2.63% -10.51% -16.56%
 
Cost of Revenues $378M $491M $648M $836M $931M
Gross Profit $1B $2.2B $2.2B $1.7B $1.2B
Gross Profit Margin 73.4% 82.05% 76.92% 66.72% 55.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182M $283M $324M $325M $308M
Other Inc / (Exp) -$150M -$8M -$2M -$5M -$28M
Operating Expenses $1.1B $1.5B $1.7B $1.7B $1.7B
Operating Income -$39M $756M $472M -$54M -$552M
 
Net Interest Expenses $61M $53M $73M $83M $97M
EBT. Incl. Unusual Items -$250M $695M $397M -$142M -$677M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80M $168M $85M -$29M -$173M
Net Income to Company -$170M $527M $312M -$113M -$504M
 
Minority Interest in Earnings -- $2M -- -$1M -$1M
Net Income to Common Excl Extra Items -$170M $529M $312M -$114M -$505M
 
Basic EPS (Cont. Ops) -$2.43 $9.96 $7.88 -$3.21 -$14.35
Diluted EPS (Cont. Ops) -$2.43 $9.71 $7.72 -$3.21 -$14.35
Weighted Average Basic Share $69.9M $53.1M $39.6M $35.6M $35.2M
Weighted Average Diluted Share $69.9M $54.5M $40.4M $35.6M $35.2M
 
EBITDA $374M $1.4B $1.3B $866M $431M
EBIT -$189M $748M $470M -$59M -$580M
 
Revenue (Reported) $1.4B $2.7B $2.8B $2.5B $2.1B
Operating Income (Reported) -$39M $756M $472M -$54M -$552M
Operating Income (Adjusted) -$189M $748M $470M -$59M -$580M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $11B $13.1B $12.4B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.4B $3.3B $3.8B
Gross Profit $3.5B $9B $10.7B $9.1B $7.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634M $1.2B $1.4B $1.4B $1.3B
Other Inc / (Exp) -$230M -$63M -$14M -$27M -$2.6B
Operating Expenses $4B $6.1B $7.1B $7.3B $7.6B
Operating Income -$467M $2.9B $3.6B $1.7B -$229M
 
Net Interest Expenses $244M $210M $270M $306M $372M
EBT. Incl. Unusual Items -$941M $2.7B $3.3B $1.4B -$3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$245M $673M $797M $165M -$954M
Net Income to Company -$696M $2B $2.5B $1.2B -$2.2B
 
Minority Interest in Earnings -- $4M $6M -$4M -$4M
Net Income to Common Excl Extra Items -$696M $2B $2.5B $1.2B -$2.2B
 
Basic EPS (Cont. Ops) -$9.99 $33.01 $56.33 $32.06 -$62.93
Diluted EPS (Cont. Ops) -$10.00 $32.42 $55.20 $31.68 -$62.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $5.4B $6.6B $5.3B $1.3B
EBIT -$697M $2.9B $3.6B $1.7B -$2.8B
 
Revenue (Reported) $5.2B $11B $13.1B $12.4B $11.2B
Operating Income (Reported) -$467M $2.9B $3.6B $1.7B -$229M
Operating Income (Adjusted) -$697M $2.9B $3.6B $1.7B -$2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2.7B $2.8B $2.5B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $378M $491M $648M $836M $931M
Gross Profit $1B $2.2B $2.2B $1.7B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $182M $283M $324M $325M $308M
Other Inc / (Exp) -$150M -$8M -$2M -$5M -$28M
Operating Expenses $1.1B $1.5B $1.7B $1.7B $1.7B
Operating Income -$39M $756M $472M -$54M -$552M
 
Net Interest Expenses $61M $53M $73M $83M $97M
EBT. Incl. Unusual Items -$250M $695M $397M -$142M -$677M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80M $168M $85M -$29M -$173M
Net Income to Company -$170M $527M $312M -$113M -$504M
 
Minority Interest in Earnings -- $2M -- -$1M -$1M
Net Income to Common Excl Extra Items -$170M $529M $312M -$114M -$505M
 
Basic EPS (Cont. Ops) -$2.43 $9.96 $7.88 -$3.21 -$14.35
Diluted EPS (Cont. Ops) -$2.43 $9.71 $7.72 -$3.21 -$14.35
Weighted Average Basic Share $69.9M $53.1M $39.6M $35.6M $35.2M
Weighted Average Diluted Share $69.9M $54.5M $40.4M $35.6M $35.2M
 
EBITDA $374M $1.4B $1.3B $866M $431M
EBIT -$189M $748M $470M -$59M -$580M
 
Revenue (Reported) $1.4B $2.7B $2.8B $2.5B $2.1B
Operating Income (Reported) -$39M $756M $472M -$54M -$552M
Operating Income (Adjusted) -$189M $748M $470M -$59M -$580M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $692M $534M $570M $555M $534M
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 $842M $1.1B $1.3B $1.4B
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 $32.6B $29B
 
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 $15.4B $18.5B $23.7B $22.9B
Capital Leases -- -- -- -- --
Total Liabilities $17.7B $22.8B $26.6B $32.9B $31.4B
 
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 $32.6B $29B
Cash and Short Terms $692M $534M $570M $555M $534M
Total Debt $11.1B $15.4B $18.5B $23.8B $22.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $576M $550M $548M $522M $516M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $786M $779M $801M $1B $873M
Inventory -- -- -- -- --
Prepaid Expenses $204M $246M $274M $312M $174M
Other Current Assets $163M $87M $161M $246M $231M
Total Current Assets $1.9B $1.8B $2B $2.3B $2B
 
Property Plant And Equipment $12.1B $16.8B $20.1B $25B $21.2B
Long-Term Investments $666M $953M $1.1B $1.3B $1.4B
Goodwill $1.1B $1.1B $1.1B $1.1B $1.1B
Other Intangibles $750M $706M $659M $658M $598M
Other Long-Term Assets $465M $567M $717M $949M $692M
Total Assets $18.6B $23.6B $27.4B $33.5B $29B
 
Accounts Payable $458M $513M $510M $504M $499M
Accrued Expenses $260M $423M $476M $431M $571M
Current Portion Of Long-Term Debt $19M $27M $34M $405M $508M
Current Portion Of Capital Lease Obligations $519M $536M $533M $558M $627M
Other Current Liabilities $569M $656M $627M $651M $613M
Total Current Liabilities $2.2B $2.7B $2.7B $3.1B $3.4B
 
Long-Term Debt $12.1B $16.8B $19.4B $24.2B $22.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.9B $24.6B $27.8B $34B $31.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9M $3M $7M $11M
Total Equity -$316M -$983M -$441M -$508M -$2.8B
 
Total Liabilities and Equity $18.6B $23.6B $27.4B $33.5B $29B
Cash and Short Terms $576M $550M $548M $522M $516M
Total Debt $12.1B $16.8B $19.5B $24.6B $23.2B
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 -- -- -- -- --
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 $2.7B -$360M $3.5B -$781M
 
Beginning Cash (CF) $900M $765M $626M $642M $644M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177M -$128M $48M -$12M -$16M
Ending Cash (CF) $765M $626M $642M $644M $597M
 
Levered Free Cash Flow -$4.8B -$6.7B -$6B -$11.6B -$6.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$170M $527M $312M -$113M -$504M
Depreciation & Amoritzation $563M $633M $784M $925M $1B
Stock-Based Compensation $4M $6M $8M $7M $6M
Change in Accounts Receivable -$56M $167M $100M -$8M $40M
Change in Inventories -- -- -- -- --
Cash From Operations $336M $1.1B $819M $589M $619M
 
Capital Expenditures $3B $2.8B $3.9B $4.1B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$1.2B -$1.7B -$1.5B -$715M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $4.7B $5.3B $7.3B $7.4B
Long-Term Debt Repaid -$3.6B -$3.4B -$4.4B -$6.3B -$7.3B
Repurchase of Common Stock -$19M -$1.3B -$51M -$15M -$3M
Other Financing Activities -$12M -$8M -$14M -$47M -$4M
Cash From Financing $914M $30M $841M $897M $98M
 
Beginning Cash (CF) $765M $626M $642M $644M $597M
Foreign Exchange Rate Adjustment -$10M -$2M $5M -$13M $8M
Additions / Reductions -$116M $13M -$18M -$32M $2M
Ending Cash (CF) $639M $637M $629M $599M $607M
 
Levered Free Cash Flow -$2.7B -$1.6B -$3.1B -$3.5B -$3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$696M $2B $2.5B $1.2B -$2.2B
Depreciation & Amoritzation $2.4B $2.6B $3B $3.6B $4.1B
Stock-Based Compensation $15M $32M $27M $29M $18M
Change in Accounts Receivable -$104M $80M -$164M -$151M $99M
Change in Inventories -- -- -- -- --
Cash From Operations $657M $4.3B $4.4B $3.6B $3.5B
 
Capital Expenditures $4.7B $9.9B $11.9B $15.7B $9.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.3B -$6.1B -$4.8B -$7.2B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.5B $15.7B $18.7B $26.9B $23.1B
Long-Term Debt Repaid -$17.5B -$11.2B -$16.1B -$22B -$24.6B
Repurchase of Common Stock -$20M -$2.7B -$2.1B -$915M -$58M
Other Financing Activities -$47M -$7M -- -$99M -$29M
Cash From Financing -$4.1B $1.8B $451M $3.6B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$143M $1M $17M -$26M $18M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.1B -$5.6B -$7.5B -$12.1B -$6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$170M $527M $312M -$113M -$504M
Depreciation & Amoritzation $563M $633M $784M $925M $1B
Stock-Based Compensation $4M $6M $8M $7M $6M
Change in Accounts Receivable -$56M $167M $100M -$8M $40M
Change in Inventories -- -- -- -- --
Cash From Operations $336M $1.1B $819M $589M $619M
 
Capital Expenditures $3B $2.8B $3.9B $4.1B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$1.2B -$1.7B -$1.5B -$715M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $4.7B $5.3B $7.3B $7.4B
Long-Term Debt Repaid -$3.6B -$3.4B -$4.4B -$6.3B -$7.3B
Repurchase of Common Stock -$19M -$1.3B -$51M -$15M -$3M
Other Financing Activities -$12M -$8M -$14M -$47M -$4M
Cash From Financing $914M $30M $841M $897M $98M
 
Beginning Cash (CF) $765M $626M $642M $644M $597M
Foreign Exchange Rate Adjustment -$10M -$2M $5M -$13M $8M
Additions / Reductions -$116M $13M -$18M -$32M $2M
Ending Cash (CF) $639M $637M $629M $599M $607M
 
Levered Free Cash Flow -$2.7B -$1.6B -$3.1B -$3.5B -$3.2B

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

GET BETTER TRADE IDEAS

Popular

How High Will Take-Two Stock Go?
How High Will Take-Two Stock Go?

Take-Two Interactive (NASDAQ:TTWO) is the video game development company behind…

Where Will Target’s Stock Be in 10 Years?
Where Will Target’s Stock Be in 10 Years?

If you could hop into a time machine and land…

Why Did Stan Druckenmiller Buy DocuSign?
Why Did Stan Druckenmiller Buy DocuSign?

Billionaire Stanley Druckenmiller’s Duquesne Family Office portfolio is always worth…

Stock Ideas

Buy
64
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
37
RGC alert for Jun 21

Regencell Bioscience Holdings [RGC] is down 40.02% over the past day.

Buy
83
GMS alert for Jun 21

GMS [GMS] is up 23.79% over the past day.

Buy
57
QNTM alert for Jun 21

Quantum BioPharma [QNTM] is up 13.82% over the past day.

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

Show me the best stock