Financhill
Sell
44

CAR Quote, Financials, Valuation and Earnings

Last price:
$74.69
Seasonality move :
17.37%
Day range:
$71.38 - $75.20
52-week range:
$54.03 - $132.25
Dividend yield:
0%
P/E ratio:
8.19x
P/S ratio:
0.23x
P/B ratio:
--
Volume:
3.2M
Avg. volume:
1.4M
1-year change:
-39.03%
Market cap:
$2.6B
Revenue:
$11.6B
EPS (TTM):
-$51.81
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $2.7B $2.9B $2.8B $2.7B
Revenue Growth (YoY) -36.14% 93.59% 9.11% -3.89% -5.57%
 
Cost of Revenues $384M $529M $633M $861M $971M
Gross Profit $1B $2.2B $2.3B $2B $1.7B
Gross Profit Margin 72.35% 80.33% 78.43% 69.47% 63.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154M $308M $322M $309M $312M
Other Inc / (Exp) -$29M -$19M -$12M -$10M -$2.5B
Operating Expenses $1B $1.5B $1.7B $1.7B $1.9B
Operating Income -$38M $613M $597M $247M -$243M
 
Net Interest Expenses $68M $51M $69M $75M $92M
EBT. Incl. Unusual Items -$135M $543M $516M $162M -$2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45M $162M $92M -$98M -$884M
Net Income to Company -$90M $381M $424M $260M -$2B
 
Minority Interest in Earnings -- $1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items -$90M $382M $423M $259M -$2B
 
Basic EPS (Cont. Ops) -$1.29 $6.78 $10.32 $7.18 -$55.66
Diluted EPS (Cont. Ops) -$1.29 $6.63 $10.10 $7.10 -$55.66
Weighted Average Basic Share $69.6M $56.2M $40.7M $35.9M $35.2M
Weighted Average Diluted Share $69.6M $58.6M $41.8M $36.7M $35.2M
 
EBITDA $507M $1.3B $1.4B $1.1B -$1.7B
EBIT -$67M $594M $585M $237M -$2.7B
 
Revenue (Reported) $1.4B $2.7B $2.9B $2.8B $2.7B
Operating Income (Reported) -$38M $613M $597M $247M -$243M
Operating Income (Adjusted) -$67M $594M $585M $237M -$2.7B
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 -$2M
Net Income to Common Excl Extra Items -$684M $1.3B $2.8B $1.6B -$1.8B
 
Basic EPS (Cont. Ops) -$9.72 $20.62 $58.41 $43.15 -$51.79
Diluted EPS (Cont. Ops) -$9.73 $20.28 $57.19 $42.61 -$51.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.7B $13B $12.7B $11.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $3.1B $3.8B --
Gross Profit $7.8B $10.8B $9.5B $7.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.4B $1.4B --
Other Inc / (Exp) -$205M -$20M -$24M -$2.5B --
Operating Expenses $5.7B $6.9B $7.3B $7.6B --
Operating Income $2.1B $3.9B $2.2B $269M --
 
Net Interest Expenses $218M $250M $296M $358M --
EBT. Incl. Unusual Items $1.7B $3.6B $1.9B -$2.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $425M $880M $279M -$810M --
Net Income to Company $1.3B $2.8B $1.6B -$1.8B --
 
Minority Interest in Earnings $2M $8M -$3M -$2M --
Net Income to Common Excl Extra Items $1.3B $2.8B $1.6B -$1.8B --
 
Basic EPS (Cont. Ops) $20.62 $58.41 $43.15 -$51.79 --
Diluted EPS (Cont. Ops) $20.28 $57.19 $42.61 -$51.81 --
Weighted Average Basic Share $259.7M $189.1M $151.5M $141.9M --
Weighted Average Diluted Share $263.7M $193.5M $153.9M $142.2M --
 
EBITDA $4.4B $6.7B $5.7B $1.7B --
EBIT $1.9B $3.9B $2.2B -$2.3B --
 
Revenue (Reported) $9.7B $13B $12.7B $11.6B --
Operating Income (Reported) $2.1B $3.9B $2.2B $269M --
Operating Income (Adjusted) $1.9B $3.9B $2.2B -$2.3B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$90M $381M $424M $260M -$2B
Depreciation & Amoritzation $574M $738M $774M $832M $1.1B
Stock-Based Compensation $3M $5M $6M $6M $5M
Change in Accounts Receivable $198M -$168M -$543M -$210M $75M
Change in Inventories -- -- -- -- --
Cash From Operations $59M $943M $845M $793M $772M
 
Capital Expenditures $671M $2.1B $2.7B $2.7B $1.8B
Cash Acquisitions -- -- $55M -- --
Cash From Investing $694M -$1.4B -$723M -$416M -$57M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $10M --
Long-Term Debt Issued $1.2B $2.9B $4.3B $6.3B $4.8B
Long-Term Debt Repaid -$2.9B -$2.3B -$3.8B -$6.1B -$5.5B
Repurchase of Common Stock -- -$463M -$755M -$261M -$45M
Other Financing Activities -$8M -$14M -$4M -$18M -$2M
Cash From Financing -$1.7B $109M -$222M -$472M -$738M
 
Beginning Cash (CF) $1.7B $945M $721M $721M $649M
Foreign Exchange Rate Adjustment $14M $4M $21M $18M -$29M
Additions / Reductions -$909M -$323M -$100M -$95M -$23M
Ending Cash (CF) $765M $626M $642M $644M $597M
 
Levered Free Cash Flow -$612M -$1.1B -$1.8B -$1.9B -$1B
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) -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177M -$128M $48M -$12M -$16M
Ending Cash (CF) -- -- -- -- --
 
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 $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 --
 
Capital Expenditures $10.2B $10.7B $15.5B $10.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.3B -$4.3B -$7.3B -$2.8B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- $10M -- --
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 $2.7B -$360M $3.5B -$781M --
 
Beginning Cash (CF) $3.8B $2.7B $2.7B $2.5B --
Foreign Exchange Rate Adjustment -$11M -$32M $14M -$31M --
Additions / Reductions -$128M $48M -$12M -$16M --
Ending Cash (CF) $3.6B $2.7B $2.7B $2.4B --
 
Levered Free Cash Flow -$6.7B -$6B -$11.6B -$6.5B --

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

GET BETTER TRADE IDEAS

Popular

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock