Financhill
Sell
14

CAR.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$36.74
Seasonality move :
3.89%
Day range:
$36.56 - $36.87
52-week range:
$35.32 - $46.29
Dividend yield:
4.2%
P/E ratio:
95.35x
P/S ratio:
5.76x
P/B ratio:
0.65x
Volume:
396.5K
Avg. volume:
751K
1-year change:
-13.48%
Market cap:
$5.7B
Revenue:
$1.1B
EPS (TTM):
$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $892.2M $943M $1B $1.1B $1.1B
Revenue Growth (YoY) 13.11% 5.69% 7.05% 5.53% 4.45%
 
Cost of Revenues $360.6M $407.9M $424.7M $443.5M $449.5M
Gross Profit $531.7M $535.1M $584.8M $621.8M $663.2M
Gross Profit Margin 59.59% 56.74% 57.93% 58.37% 59.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $597M $1.1B -$394.2M -$894.1M -$108M
Operating Expenses $33.4M -$18.8M -$104.8M $40.3M $12.4M
Operating Income $498.3M $553.9M $689.6M $581.6M $650.9M
 
Net Interest Expenses $164.6M $143M $180.4M $211.7M $220.2M
EBT. Incl. Unusual Items $937.3M $1.5B $3M -$488.1M $332.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.6M $81.2M -$10M -$76.5M $39.4M
Net Income to Company $925.9M $1.4B $13.6M -$411.6M $292.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $925.9M $1.4B $13.6M -$411.6M $292.7M
 
Basic EPS (Cont. Ops) $5.41 $8.03 $0.08 -$2.43 $1.74
Diluted EPS (Cont. Ops) -- $8.00 $0.08 -$2.43 $1.74
Weighted Average Basic Share $171.1M $173.5M $174.4M $169.6M $168.6M
Weighted Average Diluted Share $171.7M $174M $174.8M $169.6M $168.6M
 
EBITDA $506.6M $562.7M $697.1M $587.8M $657.2M
EBIT $498.3M $553.9M $689.6M $581.6M $650.9M
 
Revenue (Reported) $892.2M $943M $1B $1.1B $1.1B
Operating Income (Reported) $498.3M $553.9M $689.6M $581.6M $650.9M
Operating Income (Adjusted) $498.3M $553.9M $689.6M $581.6M $650.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $238.6M $252M $268.4M $282.4M $252.3M
Revenue Growth (YoY) 6.6% 5.62% 6.49% 5.24% -10.66%
 
Cost of Revenues $98.3M $99.6M $108.6M $111.5M $98.3M
Gross Profit $140.3M $152.4M $159.8M $170.9M $154M
Gross Profit Margin 58.79% 60.47% 59.55% 60.52% 61.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $121.1M -$40.1M -$467M -$49.1M --
Operating Expenses $472K -$59M -$14.4M $56.3M -$1.9M
Operating Income $139.8M $211.4M $174.2M $114.6M $155.9M
 
Net Interest Expenses $36.8M $45.3M $53.4M $55.8M $48.2M
EBT. Incl. Unusual Items $217.7M $66.1M -$362.5M $64.4M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $2.9M -$5M $17M $8.8M
Net Income to Company $190.2M $63.2M -$357.5M $47.4M $26.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $190.2M $63.2M -$357.5M $47.4M $26.2M
 
Basic EPS (Cont. Ops) $1.10 $0.36 -$2.11 $0.28 $0.17
Diluted EPS (Cont. Ops) $1.09 $0.36 -$2.11 $0.28 $0.17
Weighted Average Basic Share $173.5M $174.2M $169.2M $169M $158M
Weighted Average Diluted Share $174M $174.6M $169.2M $169.6M $158.7M
 
EBITDA $142M $213.4M $175.7M $116.2M $157.4M
EBIT $139.8M $211.4M $174.2M $114.6M $155.9M
 
Revenue (Reported) $238.6M $252M $268.4M $282.4M $252.3M
Operating Income (Reported) $139.8M $211.4M $174.2M $114.6M $155.9M
Operating Income (Adjusted) $139.8M $211.4M $174.2M $114.6M $155.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $927.6M $993.3M $1.1B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $394.5M $424.9M $444.6M $448.1M $426.5M
Gross Profit $533.1M $568.4M $605.5M $660.4M $609.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $931.5M $171.8M -$765.7M -$70.9M --
Operating Expenses $1.6M -$155.3M $109.3M $67.2M -$15.5M
Operating Income $531.5M $723.7M $496.2M $593.3M $625.4M
 
Net Interest Expenses $161.7M $163.1M $192.6M $221.4M $197.5M
EBT. Incl. Unusual Items $1.3B $560.1M -$360.3M $365.5M $90.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.3M $57.6M -$95.1M $14.8M $30.8M
Net Income to Company $1.2B $503.1M -$265.3M $350.8M $59.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $503.1M -$265.3M $350.8M $59.8M
 
Basic EPS (Cont. Ops) $7.14 $2.88 -$1.58 $2.07 $0.39
Diluted EPS (Cont. Ops) $4.31 $2.87 -$1.58 $2.07 $0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $540.1M $731.9M $502.6M $599.5M $631.6M
EBIT $531.5M $723.7M $496.2M $593.3M $625.4M
 
Revenue (Reported) $927.6M $993.3M $1.1B $1.1B $1B
Operating Income (Reported) $531.5M $723.7M $496.2M $593.3M $625.4M
Operating Income (Adjusted) $531.5M $723.7M $496.2M $593.3M $625.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $699.9M $752.6M $793.1M $836.4M $760.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $300.6M $317.6M $336.6M $334.8M $311.8M
Gross Profit $399.3M $435M $456.5M $501.6M $448.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $510.1M -$416.5M -$788.3M $34.7M -$105.6M
Operating Expenses -$22M -$148.9M $57.5M $64M $33.9M
Operating Income $421.4M $584M $399M $437.6M $414.4M
 
Net Interest Expenses $105.1M $125.2M $147.1M $166.2M $143.5M
EBT. Incl. Unusual Items $781.9M -$121.9M -$485.2M $368.4M $126.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.1M $20.6M -$64.4M $26.8M $18.2M
Net Income to Company $747.8M -$141.9M -$420.8M $341.6M $108.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $747.8M -$141.9M -$420.8M $341.6M $108.6M
 
Basic EPS (Cont. Ops) $4.32 -$0.80 -$2.48 $2.02 $0.68
Diluted EPS (Cont. Ops) $4.31 -$0.80 -$2.48 $2.01 $0.68
Weighted Average Basic Share $518.9M $525.5M $509.2M $507.2M $480.4M
Weighted Average Diluted Share $520.6M $526.4M $509.7M $508.9M $482.4M
 
EBITDA $428M $590M $403.7M $442.3M $419M
EBIT $421.4M $584M $399M $437.6M $414.4M
 
Revenue (Reported) $699.9M $752.6M $793.1M $836.4M $760.1M
Operating Income (Reported) $421.4M $584M $399M $437.6M $414.4M
Operating Income (Adjusted) $421.4M $584M $399M $437.6M $414.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $131.1M $84.4M $61.3M $46M $158M
Short Term Investments -- -- $4.4M $5.7M $10.5M
Accounts Receivable, Net -- -- $15.9M $16.5M $17.4M
Inventory -- $8.1M $16.2M $6.4M --
Prepaid Expenses $20.2M $18.3M -- -- --
Other Current Assets -- -- $23.8M $17M $34M
Total Current Assets $166.7M $128.7M $249.6M $178.5M $517.2M
 
Property Plant And Equipment $17.7M $17.2M $15.7M $15.5M $12.1M
Long-Term Investments $295.2M $328.7M $266.5M $208.9M $21.4M
Goodwill $16.5M $15.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $15.5B $17.7B $17.7B $17B $15.6B
 
Accounts Payable $58.4M $56.8M $55.3M $41.7M $44.1M
Accrued Expenses $62.3M $79.8M $80M $80.8M $72.8M
Current Portion Of Long-Term Debt $603.8M $643.5M $613.3M $651.4M $644.3M
Current Portion Of Capital Lease Obligations $1.2M $1.1M -- -- --
Other Current Liabilities $73.2M $147.2M $167.2M $348M $290.1M
Total Current Liabilities $846.9M $988.4M $956.4M $981.4M $1.1B
 
Long-Term Debt $5B $5.8B $6.4B $6.5B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7B $7.5B $7.5B $6.5B
 
Common Stock $4.1B $4.2B $4.2B $4.2B $4.2B
Other Common Equity Adj $70M -$43.4M -$25.9M -$12.5M $9.5M
Common Equity $9.3B $10.4B $10B $9.3B $9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $328.5M $356.7M $242.6M $186.5M --
Total Equity $9.6B $10.8B $10.2B $9.5B $9B
 
Total Liabilities and Equity $15.5B $17.7B $17.7B $17B $15.6B
Cash and Short Terms $131.1M $84.4M $61.3M $46M $158M
Total Debt $5.6B $6.5B $7B $7.1B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $149.5M $112.5M $63.8M $46.3M $122.7M
Short Term Investments -- $1.6M $4.8M $11.3M --
Accounts Receivable, Net -- -- $16.2M $19.9M --
Inventory -- $11.2M $8.9M -- --
Prepaid Expenses $97.7M $43.6M $31.6M -- --
Other Current Assets -- -- $1.5M $35.3M --
Total Current Assets $265.6M $186M $224.2M $2B $219.8M
 
Property Plant And Equipment $15.5M $15.8M $14.5M $13.5M $9.2M
Long-Term Investments $311M $306.2M $206.8M $31.3M $22.3M
Goodwill $15.6M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $17B $17.5B $16.9B $17.2B $14.9B
 
Accounts Payable $48.9M $45.2M $43.1M $40.3M --
Accrued Expenses $67.5M $78.9M $74.6M $69.3M --
Current Portion Of Long-Term Debt $511.4M $623.4M $741.7M $590.8M --
Current Portion Of Capital Lease Obligations $1.2M $1.2M $1.3M -- --
Other Current Liabilities $146.8M $116.3M $130.7M $419.6M --
Total Current Liabilities $835.8M $914.3M $1B $1.2B $1.2B
 
Long-Term Debt $5.9B $6.3B $6.3B $6.5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $7.4B $7.4B $7.7B $6B
 
Common Stock $4.2B $4.1B $4.1B $4.2B $4.1B
Other Common Equity Adj -$1.8M -$136.6M -$34.6M $20.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $348.4M $236.2M $198.3M $234.6M --
Total Equity $10.2B $10.1B $9.5B $9.7B $8.8B
 
Total Liabilities and Equity $17B $17.5B $16.9B $17.4B $14.9B
Cash and Short Terms $149.5M $112.5M $63.8M $46.3M $122.7M
Total Debt $6.4B $6.9B $7.1B $7.1B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $925.9M $1.4B $13.6M -$411.6M $292.7M
Depreciation & Amoritzation $8.3M $8.9M $7.5M $6.2M $6.4M
Stock-Based Compensation $5.2M $15.1M -$3.4M $7.8M $6.3M
Change in Accounts Receivable -$614K -$864K $490K -$2.8M -$2.2M
Change in Inventories -- -$8.1M -$8.1M $2.4M $471K
Cash From Operations $362.6M $427.2M $451.9M $441.3M $452.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.1B -$514.5M -$147.3M $1.7B
 
Dividends Paid (Ex Special Dividend) $180.1M $177.8M $219.8M $234.1M $240M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.5B $1.4B $770.1M $887.9M
Long-Term Debt Repaid -$994.5M -$677.5M -$887.2M -$715.2M -$2.3B
Repurchase of Common Stock -- -- $237.8M $100.9M $327.1M
Other Financing Activities -$35M -$23.4M -$56K -$1.8M -$125.9M
Cash From Financing $315.9M $646.2M $23.9M -$310.6M -$2.1B
 
Beginning Cash (CF) $131.1M $84.4M $57M $40.3M $147.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$355.3M -$45.5M -$27.5M -$16.7M $107.2M
Ending Cash (CF) -$225.3M $34.6M $40.7M $23.6M $256.6M
 
Levered Free Cash Flow $362.6M $427.2M $451.9M $441.3M $452.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $190.2M $63.2M -$357.5M $47.4M $26.2M
Depreciation & Amoritzation $2.2M $1.7M $1.5M $1.6M $1.5M
Stock-Based Compensation $3.5M $60K $2.5M $2.2M $1.7M
Change in Accounts Receivable $458K -$254K $2.1M -$803K $4.8M
Change in Inventories -- -$1.2M -$7.7M -$179K --
Cash From Operations $126M $124.4M $129.3M $116.2M $96.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$330.2M -$115.1M -$658K $20M $554.7M
 
Dividends Paid (Ex Special Dividend) $44.2M $64.2M $57.7M $60.2M $59.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $535.3M $138.2M $122.1M $371.7M --
Long-Term Debt Repaid -$261M $531.7M $187.1M $357.6M --
Repurchase of Common Stock -- $134.7M -- -- $27.3M
Other Financing Activities -$6.6M -$605.5M -$359.8M -$842.3M --
Cash From Financing $220.8M -$134.1M -$113.8M -$192.2M -$578.7M
 
Beginning Cash (CF) $149.5M $110.9M $59M $34.9M $112.6M
Foreign Exchange Rate Adjustment $266K -$543K $572K $1.8M $776K
Additions / Reductions $16.9M -$125.4M $15.4M -$54.1M $73.4M
Ending Cash (CF) $166.6M -$15.1M $75M -$17.4M $186.8M
 
Levered Free Cash Flow $126M $124.4M $129.3M $116.2M $96.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $503.1M -$265.3M $350.8M $59.8M
Depreciation & Amoritzation $8.8M $8M $6.4M $6.2M $6.2M
Stock-Based Compensation $16.1M -$2.5M $7.9M $5.5M $10.5M
Change in Accounts Receivable $174K -$675K -$1.2M -$4.4M $5.4M
Change in Inventories -- -$11.2M -$2.9M $827K --
Cash From Operations $382.8M $434.5M $444.6M $449.3M $398.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$644.6M -$135.3M $2.4M $2.3B
 
Dividends Paid (Ex Special Dividend) $176.4M $201.1M $240.4M $236.5M $240.8M
Special Dividend Paid
Long-Term Debt Issued $2.3B $1.5B $664.7M $1B --
Long-Term Debt Repaid -$1.3B -$255.1M -$886.3M -$711.1M --
Repurchase of Common Stock -- $201.8M $136.9M $27.1M $506.6M
Other Financing Activities -$43.8M -- $243.3M -$497.5M --
Cash From Financing $756M $173.8M -$376M -$477.9M -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90.3M -$41.7M -$51.8M -$24.1M $77.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $382.8M $434.5M $444.6M $449.3M $398.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $747.8M -$141.9M -$420.8M $341.6M $108.6M
Depreciation & Amoritzation $6.6M $5.7M $4.7M $4.7M $4.6M
Stock-Based Compensation $12.4M -$5.2M $6.2M $3.9M $8M
Change in Accounts Receivable -$1M -$860K -$2.5M -$4.1M $3.6M
Change in Inventories -- -$3.1M $2.1M $471K --
Cash From Operations $314.5M $321.8M $314.5M $322.5M $267.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$886.9M -$416.9M -$37.6M $112.1M $712.6M
 
Dividends Paid (Ex Special Dividend) $132.5M $155.8M $176.4M $178.9M $179.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.2B $504M $766.3M $194.4M
Long-Term Debt Repaid -$548.1M -$125.7M -$124.8M -$120.7M -$327.8M
Repurchase of Common Stock -- $201.8M $100.9M $27.1M $206.6M
Other Financing Activities -$19M -$605.5M -$362.1M -$857.8M -$2.5M
Cash From Financing $597.8M $125.4M -$274.5M -$441.7M -$1B
 
Beginning Cash (CF) $343M $421.7M $137.1M $193.4M $281.3M
Foreign Exchange Rate Adjustment -$2.7M -$3.9M -$262K $1.7M $414K
Additions / Reductions $22.6M $26.4M $2.1M -$5.4M -$34.9M
Ending Cash (CF) $362.9M $444.3M $138.9M $189.7M $246.8M
 
Levered Free Cash Flow $314.5M $321.8M $314.5M $322.5M $267.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock