Financhill
Sell
20

CAR Quote, Financials, Valuation and Earnings

Last price:
$96.45
Seasonality move :
25.34%
Day range:
$90.92 - $96.86
52-week range:
$54.03 - $212.81
Dividend yield:
0%
P/E ratio:
8.19x
P/S ratio:
0.29x
P/B ratio:
--
Volume:
2.4M
Avg. volume:
710.2K
1-year change:
2.81%
Market cap:
$3.4B
Revenue:
$11.7B
EPS (TTM):
-$25.34
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) 72.4% 28.79% 0.12% -1.82% -1.16%
 
Cost of Revenues $5.9B $7.2B $8.1B $8.8B $8.8B
Gross Profit $3.4B $4.8B $3.9B $3B $2.8B
Gross Profit Margin 36.39% 39.76% 32.7% 25.43% 24.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.4B $1.4B --
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 $2.4B $1.5B $1.3B
 
Net Interest Expenses $547M $700M $1.1B $1.3B $1.4B
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 -$995M
 
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) $19.80 $58.44 $42.61 -$51.30 -$25.26
Diluted EPS (Cont. Ops) $19.44 $57.11 $42.06 -$51.30 -$25.26
Weighted Average Basic Share $64.9M $47.3M $38.3M $35.5M $35.2M
Weighted Average Diluted Share $66.1M $48.4M $38.8M $35.5M $35.2M
 
EBITDA $4.6B $6.1B $5.8B $5.5B $5.3B
EBIT $2.1B $3.3B $2.4B $1.5B $1.3B
 
Revenue (Reported) $9.3B $12B $12B $11.8B $11.7B
Operating Income (Reported) $2.1B $3.3B $2.4B $1.5B $1.3B
Operating Income (Adjusted) $2.1B $3.3B $2.4B $1.5B $1.3B
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 $513M
Gross Profit Margin 34.92% 32.88% 28.04% 16.64% 19.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $322M $309M $312M --
Other Inc / (Exp) -$19M -$12M -$10M -$2.5B --
Operating Expenses $335M $357M $350M $348M $345M
Operating Income $562M $554M $425M $103M $168M
 
Net Interest Expenses $136M $160M $304M $302M $378M
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 -$856M
 
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 $1.1B
EBIT $562M $554M $425M $103M $168M
 
Revenue (Reported) $2.6B $2.8B $2.8B $2.7B $2.7B
Operating Income (Reported) $562M $554M $425M $103M $168M
Operating Income (Adjusted) $562M $554M $425M $103M $168M
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 $1.7B
Operating Income $2.1B $3.3B $2.3B $1.5B $1.3B
 
Net Interest Expenses $551M $701M $1B $1.3B $1.4B
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 -$995M
 
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 $5.2B
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 $1.7B --
Operating Income $3.3B $2.3B $1.5B $1.3B --
 
Net Interest Expenses $701M $1B $1.3B $1.4B --
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 -$995M --
 
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 $5.2B --
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $537M $572M $559M $537M $524M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $775M $810M $900M $838M $878M
Inventory -- -- -- -- --
Prepaid Expenses $205M $252M $239M $239M $248M
Other Current Assets $95M $112M $253M $236M --
Total Current Assets $1.8B $1.9B $2.1B $2B $2.1B
 
Property Plant And Equipment $15.6B $18.6B $23.9B $20.8B $22.3B
Long-Term Investments $383M $629M $671M $587M $781M
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 $32.2B
 
Accounts Payable $407M $466M $487M $450M $453M
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 $2.9B
 
Long-Term Debt $17.3B $20.3B $25.8B $25.4B $27.9B
Capital Leases -- -- -- -- --
Total Liabilities $22.8B $26.6B $33.8B $32.3B $35.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -$220M -$703M -$349M -$2.3B -$3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $3M $6M $10M $87M
Total Equity -$209M -$700M -$343M -$2.3B -$3B
 
Total Liabilities and Equity $22.6B $25.9B $33.4B $30B $32.2B
Cash and Short Terms $537M $572M $559M $537M $524M
Total Debt $17.3B $20.4B $25.9B $25.4B $27.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $537M $572M $559M $537M $524M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $775M $810M $900M $838M $878M
Inventory -- -- -- -- --
Prepaid Expenses $205M $252M $239M $239M $248M
Other Current Assets $95M $112M $253M $236M --
Total Current Assets $1.8B $1.9B $2.1B $2B $2.1B
 
Property Plant And Equipment $15.6B $18.6B $23.9B $20.8B $22.3B
Long-Term Investments $383M $629M $671M $587M $781M
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 $32.2B
 
Accounts Payable $407M $466M $487M $450M $453M
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 $2.9B
 
Long-Term Debt $17.3B $20.3B $25.8B $25.4B $27.9B
Capital Leases -- -- -- -- --
Total Liabilities $22.8B $26.6B $33.8B $32.3B $35.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $3M $6M $10M $87M
Total Equity -$209M -$700M -$343M -$2.3B -$3B
 
Total Liabilities and Equity $22.6B $25.9B $33.4B $30B $32.2B
Cash and Short Terms $537M $572M $559M $537M $524M
Total Debt $17.3B $20.4B $25.9B $25.4B $27.9B
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 -$995M
Depreciation & Amoritzation $2.5B $2.8B $3.5B $4B $4B
Stock-Based Compensation $30M $25M $30M $19M $19M
Change in Accounts Receivable -$143M -$97M -$43M $51M $60M
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 $15.3B
Cash Acquisitions $46M $3M $65M $3M --
Cash From Investing -$6.3B -$4.3B -$7.3B -$2.8B -$5B
 
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 $7M
Other Financing Activities -$11M $6M -$66M -$72M --
Cash From Financing $2.6B -$400M $3.5B -$781M $1.7B
 
Beginning Cash (CF) $537M $572M $559M $537M $524M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139M $16M $2M -$47M $21M
Ending Cash (CF) $387M $556M $575M $459M $576M
 
Levered Free Cash Flow -$6.7B -$6B -$11.6B -$6.5B -$12B
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 -$856M
Depreciation & Amoritzation $738M $774M $832M $1.1B $960M
Stock-Based Compensation $5M $6M $6M $5M $3M
Change in Accounts Receivable $32M $97M $41M $113M $40M
Change in Inventories -- -- -- -- --
Cash From Operations $943M $845M $793M $772M $437M
 
Capital Expenditures $2.1B $2.7B $2.7B $1.8B $3.6B
Cash Acquisitions $29M $2M $13M -- --
Cash From Investing -$1.4B -$683M -$416M -$57M -$339M
 
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 $3M
Other Financing Activities -$14M -$4M -$18M -$2M --
Cash From Financing $109M -$262M -$472M -$738M -$120M
 
Beginning Cash (CF) $537M $572M $559M $537M $524M
Foreign Exchange Rate Adjustment $4M $21M $18M -$29M $1M
Additions / Reductions -$319M -$79M -$77M -$52M -$21M
Ending Cash (CF) $222M $514M $500M $456M $504M
 
Levered Free Cash Flow -$1.1B -$1.8B -$1.9B -$1B -$3.1B
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 -$995M
Depreciation & Amoritzation $2.5B $2.8B $3.5B $4B $4B
Stock-Based Compensation $30M $25M $30M $19M $19M
Change in Accounts Receivable -$143M -$97M -$43M $51M $60M
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 $15.3B
Cash Acquisitions $46M $3M $65M $3M --
Cash From Investing -$6.3B -$4.3B -$7.3B -$2.8B -$5B
 
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 $7M
Other Financing Activities -$11M $6M -$66M -$72M --
Cash From Financing $2.6B -$400M $3.5B -$781M $1.7B
 
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 -$12B
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 -$995M --
Depreciation & Amoritzation $2.8B $3.5B $4B $4B --
Stock-Based Compensation $25M $30M $19M $19M --
Change in Accounts Receivable -$97M -$43M $51M $60M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $3.8B $3.5B $3.3B --
 
Capital Expenditures $10.7B $15.5B $10.1B $15.3B --
Cash Acquisitions $3M $65M $3M -- --
Cash From Investing -$4.3B -$7.3B -$2.8B -$5B --
 
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 $7M --
Other Financing Activities $6M -$66M -$72M -$27M --
Cash From Financing -$400M $3.5B -$781M $1.7B --
 
Beginning Cash (CF) $2.3B $2.3B $2.2B $2.2B --
Foreign Exchange Rate Adjustment -$32M $14M -$31M $31M --
Additions / Reductions $16M $2M -$47M $21M --
Ending Cash (CF) $2.3B $2.3B $2.1B $2.2B --
 
Levered Free Cash Flow -$6B -$11.6B -$6.5B -$12B --

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
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock