Annual Income Statements for Credit Acceptance
This table shows Credit Acceptance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Credit Acceptance
This table shows Credit Acceptance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-47 |
79 |
152 |
106 |
Consolidated Net Income / (Loss) |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-47 |
79 |
152 |
106 |
Net Income / (Loss) Continuing Operations |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-47 |
79 |
152 |
106 |
Total Pre-Tax Income |
|
122 |
163 |
127 |
28 |
97 |
116 |
86 |
-55 |
107 |
192 |
142 |
Total Revenue |
|
419 |
373 |
399 |
415 |
408 |
413 |
416 |
410 |
439 |
898 |
456 |
Net Interest Income / (Expense) |
|
-42 |
-86 |
-54 |
-63 |
-71 |
-79 |
-93 |
-105 |
-111 |
308 |
-115 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
42 |
86 |
54 |
63 |
71 |
79 |
93 |
105 |
111 |
-308 |
115 |
Long-Term Debt Interest Expense |
|
42 |
- |
54 |
63 |
71 |
79 |
93 |
105 |
111 |
- |
115 |
Total Non-Interest Income |
|
460 |
459 |
454 |
478 |
479 |
492 |
508 |
515 |
550 |
590 |
571 |
Service Charges on Deposit Accounts |
|
- |
- |
- |
441 |
442 |
- |
469 |
498 |
508 |
518 |
527 |
Other Service Charges |
|
23 |
26 |
15 |
17 |
16 |
18 |
17 |
16 |
18 |
23 |
21 |
Premiums Earned |
|
16 |
17 |
17 |
20 |
21 |
22 |
22 |
24 |
25 |
25 |
24 |
Provision for Credit Losses |
|
180 |
- |
137 |
251 |
185 |
164 |
186 |
321 |
185 |
123 |
162 |
Total Non-Interest Expense |
|
116 |
57 |
135 |
137 |
127 |
133 |
143 |
145 |
148 |
583 |
153 |
Salaries and Employee Benefits |
|
67 |
65 |
77 |
70 |
67 |
66 |
79 |
76 |
77 |
78 |
89 |
Marketing Expense |
|
20 |
18 |
22 |
26 |
23 |
21 |
24 |
25 |
23 |
22 |
25 |
Property & Liability Insurance Claims |
|
13 |
12 |
18 |
20 |
17 |
17 |
17 |
20 |
19 |
18 |
16 |
Other Operating Expenses |
|
17 |
-16 |
18 |
21 |
21 |
27 |
24 |
23 |
29 |
465 |
22 |
Other Special Charges |
|
0.00 |
-23 |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
1.20 |
Income Tax Expense |
|
35 |
36 |
27 |
5.70 |
26 |
23 |
22 |
-8.20 |
28 |
40 |
35 |
Basic Earnings per Share |
|
$6.53 |
$9.96 |
$7.62 |
$1.70 |
$5.47 |
$7.30 |
$5.15 |
($3.83) |
$6.42 |
$12.38 |
$8.79 |
Weighted Average Basic Shares Outstanding |
|
13.29M |
13.56M |
13.06M |
13.05M |
12.93M |
12.95M |
12.48M |
12.28M |
12.27M |
12.32M |
12.09M |
Diluted Earnings per Share |
|
$6.49 |
$9.95 |
$7.61 |
$1.69 |
$5.43 |
$7.26 |
$5.08 |
($3.83) |
$6.35 |
$12.28 |
$8.66 |
Weighted Average Diluted Shares Outstanding |
|
13.36M |
13.63M |
13.07M |
13.10M |
13.04M |
13.01M |
12.65M |
12.28M |
12.42M |
12.47M |
12.28M |
Weighted Average Basic & Diluted Shares Outstanding |
|
12.92M |
12.83M |
12.84M |
12.82M |
12.57M |
12.30M |
12.11M |
12.11M |
12.11M |
12.03M |
11.60M |
Annual Cash Flow Statements for Credit Acceptance
This table details how cash moves in and out of Credit Acceptance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-0.10 |
66 |
25 |
66 |
188 |
-122 |
38 |
-17 |
53 |
374 |
Net Cash From Operating Activities |
|
404 |
507 |
566 |
704 |
812 |
985 |
1,069 |
1,239 |
1,204 |
1,138 |
Net Cash From Continuing Operating Activities |
|
404 |
507 |
566 |
704 |
812 |
985 |
1,069 |
1,239 |
1,204 |
1,138 |
Net Income / (Loss) Continuing Operations |
|
300 |
333 |
470 |
574 |
656 |
421 |
958 |
536 |
286 |
248 |
Consolidated Net Income / (Loss) |
|
300 |
333 |
470 |
574 |
656 |
421 |
958 |
536 |
286 |
248 |
Provision For Loan Losses |
|
42 |
90 |
129 |
57 |
76 |
557 |
8.40 |
481 |
736 |
815 |
Depreciation Expense |
|
5.70 |
6.10 |
6.00 |
5.40 |
7.30 |
8.80 |
9.70 |
9.00 |
8.90 |
6.70 |
Amortization Expense |
|
8.50 |
9.20 |
10 |
14 |
15 |
15 |
17 |
17 |
18 |
21 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
7.50 |
16 |
10 |
9.20 |
13 |
24 |
37 |
42 |
70 |
Changes in Operating Assets and Liabilities, net |
|
36 |
61 |
-65 |
43 |
48 |
-29 |
52 |
159 |
113 |
-22 |
Net Cash From Investing Activities |
|
-640 |
-878 |
-872 |
-1,238 |
-1,024 |
-674 |
437 |
-461 |
-1,417 |
-1,721 |
Net Cash From Continuing Investing Activities |
|
-640 |
-878 |
-872 |
-1,238 |
-1,024 |
-674 |
437 |
-461 |
-1,417 |
-1,721 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-4.00 |
-5.50 |
-8.40 |
-25 |
-27 |
-8.50 |
-7.60 |
-3.10 |
-4.00 |
-1.80 |
Purchase of Investment Securities |
|
-406 |
-793 |
-939 |
-1,225 |
-1,388 |
-1,477 |
-1,148 |
-1,145 |
-1,257 |
-1,099 |
Sale and/or Maturity of Investments |
|
1,778 |
1,998 |
2,223 |
2,608 |
3,012 |
3,208 |
3,849 |
3,449 |
3,061 |
3,258 |
Other Investing Activities, net |
|
-2,008 |
-2,077 |
-2,147 |
-2,596 |
-2,622 |
-2,396 |
-2,257 |
-2,761 |
-3,217 |
-3,879 |
Net Cash From Financing Activities |
|
235 |
437 |
330 |
600 |
400 |
-433 |
-1,469 |
-795 |
266 |
957 |
Net Cash From Continuing Financing Activities |
|
235 |
437 |
330 |
600 |
400 |
-433 |
-1,469 |
-795 |
266 |
957 |
Issuance of Debt |
|
3,152 |
3,785 |
5,892 |
4,959 |
7,043 |
8,176 |
3,393 |
8,165 |
10,794 |
9,745 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
12 |
15 |
5.20 |
16 |
Repayment of Debt |
|
-2,831 |
-3,258 |
-5,435 |
-4,230 |
-6,342 |
-8,128 |
-3,401 |
-8,206 |
-10,337 |
-8,473 |
Repurchase of Common Equity |
|
-87 |
-122 |
-124 |
-129 |
-300 |
-481 |
-1,472 |
-785 |
-203 |
-313 |
Other Financing Activities, Net |
|
0.70 |
32 |
-2.50 |
- |
-0.60 |
-0.80 |
-0.80 |
16 |
6.40 |
-17 |
Cash Interest Paid |
|
62 |
88 |
109 |
141 |
176 |
192 |
149 |
147 |
242 |
393 |
Cash Income Taxes Paid |
|
147 |
111 |
175 |
169 |
172 |
142 |
213 |
73 |
32 |
104 |
Quarterly Cash Flow Statements for Credit Acceptance
This table details how cash moves in and out of Credit Acceptance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-35 |
22 |
70 |
-76 |
26 |
33 |
97 |
-50 |
199 |
129 |
276 |
Net Cash From Operating Activities |
|
326 |
287 |
297 |
283 |
313 |
311 |
310 |
204 |
318 |
306 |
346 |
Net Cash From Continuing Operating Activities |
|
326 |
287 |
297 |
283 |
313 |
311 |
310 |
204 |
318 |
306 |
346 |
Net Income / (Loss) Continuing Operations |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-47 |
79 |
152 |
106 |
Consolidated Net Income / (Loss) |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-47 |
79 |
152 |
106 |
Provision For Loan Losses |
|
180 |
130 |
137 |
251 |
185 |
164 |
186 |
321 |
185 |
123 |
162 |
Depreciation Expense |
|
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.30 |
2.20 |
2.00 |
1.30 |
1.20 |
1.20 |
Amortization Expense |
|
4.00 |
4.10 |
4.20 |
4.20 |
4.90 |
4.40 |
4.90 |
4.90 |
5.60 |
5.70 |
5.70 |
Non-Cash Adjustments to Reconcile Net Income |
|
6.80 |
6.00 |
34 |
7.50 |
23 |
-23 |
43 |
23 |
24 |
-20 |
16 |
Changes in Operating Assets and Liabilities, net |
|
46 |
17 |
19 |
-3.90 |
28 |
70 |
9.40 |
-99 |
23 |
44 |
55 |
Net Cash From Investing Activities |
|
-173 |
-122 |
-344 |
-368 |
-360 |
-345 |
-584 |
-526 |
-424 |
-187 |
-292 |
Net Cash From Continuing Investing Activities |
|
-173 |
-122 |
-344 |
-368 |
-360 |
-345 |
-584 |
-526 |
-424 |
-187 |
-292 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.90 |
-1.20 |
-0.90 |
-1.50 |
0.10 |
-1.70 |
-0.30 |
-0.40 |
-0.40 |
-0.70 |
-0.30 |
Purchase of Investment Securities |
|
-287 |
-256 |
-361 |
-341 |
-304 |
-252 |
-329 |
-291 |
-265 |
-214 |
-287 |
Sale and/or Maturity of Investments |
|
826 |
751 |
831 |
774 |
-1,585 |
3,041 |
835 |
799 |
-1,598 |
3,222 |
8.80 |
Other Investing Activities, net |
|
-711 |
-615 |
-814 |
-799 |
1,529 |
-3,132 |
-1,089 |
-1,034 |
1,439 |
-3,195 |
-13 |
Net Cash From Financing Activities |
|
-189 |
-143 |
118 |
9.00 |
73 |
66 |
371 |
272 |
305 |
9.70 |
221 |
Net Cash From Continuing Financing Activities |
|
-189 |
-143 |
118 |
9.00 |
73 |
66 |
371 |
272 |
305 |
9.70 |
221 |
Issuance of Debt |
|
2,109 |
1,449 |
2,123 |
2,587 |
2,823 |
3,261 |
3,105 |
3,651 |
2,098 |
892 |
1,160 |
Issuance of Common Equity |
|
1.30 |
2.70 |
4.10 |
- |
0.30 |
0.80 |
15 |
- |
- |
1.00 |
5.60 |
Repayment of Debt |
|
-2,279 |
-1,488 |
-1,997 |
-2,567 |
-2,633 |
-3,140 |
-2,565 |
-3,314 |
-1,801 |
-793 |
-814 |
Repurchase of Common Equity |
|
-27 |
-105 |
-15 |
-7.80 |
-126 |
-54 |
-191 |
-61 |
- |
-61 |
-164 |
Other Financing Activities, Net |
|
5.90 |
-1.60 |
2.60 |
-3.60 |
9.10 |
-1.70 |
7.60 |
-4.10 |
8.00 |
-29 |
34 |
Cash Interest Paid |
|
38 |
42 |
51 |
57 |
65 |
69 |
78 |
105 |
97 |
113 |
100 |
Cash Income Taxes Paid |
|
12 |
23 |
3.40 |
15 |
1.40 |
12 |
5.20 |
96 |
0.80 |
1.70 |
6.50 |
Annual Balance Sheets for Credit Acceptance
This table presents Credit Acceptance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,373 |
4,218 |
4,986 |
6,237 |
7,423 |
7,489 |
7,051 |
6,905 |
7,610 |
8,855 |
Cash and Due from Banks |
|
6.30 |
15 |
8.20 |
26 |
187 |
16 |
23 |
7.70 |
13 |
344 |
Restricted Cash |
|
216 |
270 |
302 |
362 |
390 |
380 |
411 |
410 |
458 |
501 |
Trading Account Securities |
|
- |
- |
- |
- |
- |
66 |
62 |
72 |
93 |
106 |
Loans and Leases, Net of Allowance |
|
3,102 |
3,887 |
4,620 |
5,763 |
6,685 |
6,788 |
6,336 |
6,298 |
-3,065 |
-3,439 |
Allowance for Loan and Lease Losses |
|
244 |
320 |
429 |
462 |
536 |
3,337 |
3,014 |
2,868 |
3,065 |
3,439 |
Premises and Equipment, Net |
|
19 |
18 |
21 |
40 |
60 |
59 |
57 |
51 |
47 |
15 |
Other Assets |
|
30 |
29 |
36 |
46 |
101 |
179 |
161 |
66 |
10,064 |
11,327 |
Total Liabilities & Shareholders' Equity |
|
3,373 |
4,218 |
4,986 |
6,237 |
7,423 |
7,489 |
7,051 |
6,905 |
7,610 |
8,855 |
Total Liabilities |
|
2,445 |
3,044 |
3,450 |
4,247 |
5,068 |
5,187 |
5,227 |
5,281 |
5,857 |
7,105 |
Short-Term Debt |
|
58 |
0.00 |
14 |
184 |
11 |
96 |
2.60 |
40 |
88 |
0.10 |
Other Short-Term Payables |
|
128 |
144 |
152 |
186 |
206 |
- |
- |
261 |
319 |
316 |
Long-Term Debt |
|
2,010 |
2,604 |
3,057 |
3,637 |
4,528 |
4,513 |
4,614 |
4,551 |
4,980 |
6,353 |
Other Long-Term Liabilities |
|
249 |
297 |
227 |
239 |
323 |
578 |
610 |
429 |
470 |
436 |
Total Equity & Noncontrolling Interests |
|
928 |
1,174 |
1,536 |
1,991 |
2,355 |
2,303 |
1,824 |
1,624 |
1,754 |
1,750 |
Total Preferred & Common Equity |
|
928 |
1,174 |
1,536 |
1,991 |
2,355 |
2,303 |
1,824 |
1,624 |
1,754 |
1,750 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
928 |
1,174 |
1,536 |
1,991 |
2,355 |
2,303 |
1,824 |
1,624 |
1,754 |
1,750 |
Common Stock |
|
101 |
132 |
146 |
155 |
158 |
162 |
197 |
246 |
279 |
335 |
Retained Earnings |
|
827 |
1,042 |
1,390 |
1,836 |
2,197 |
2,139 |
1,627 |
1,381 |
1,476 |
1,415 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.10 |
-0.20 |
-0.20 |
-0.30 |
0.80 |
1.60 |
0.20 |
-2.90 |
-1.00 |
-0.30 |
Quarterly Balance Sheets for Credit Acceptance
This table presents Credit Acceptance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,892 |
7,155 |
7,206 |
7,397 |
8,097 |
8,255 |
8,683 |
9,258 |
Cash and Due from Banks |
|
11 |
8.10 |
3.20 |
3.10 |
8.40 |
8.30 |
160 |
529 |
Restricted Cash |
|
385 |
480 |
409 |
435 |
559 |
509 |
557 |
592 |
Trading Account Securities |
|
68 |
76 |
81 |
86 |
100 |
106 |
114 |
109 |
Loans and Leases, Net of Allowance |
|
6,312 |
6,500 |
6,610 |
6,781 |
7,346 |
7,548 |
-3,416 |
-3,499 |
Allowance for Loan and Lease Losses |
|
2,875 |
2,884 |
2,989 |
3,032 |
3,138 |
3,337 |
3,416 |
3,499 |
Premises and Equipment, Net |
|
52 |
50 |
49 |
47 |
45 |
16 |
15 |
14 |
Other Assets |
|
65 |
40 |
52 |
45 |
39 |
68 |
11,254 |
11,513 |
Total Liabilities & Shareholders' Equity |
|
6,892 |
7,155 |
7,206 |
7,397 |
8,097 |
8,255 |
8,683 |
9,258 |
Total Liabilities |
|
5,303 |
5,432 |
5,459 |
5,696 |
6,445 |
6,701 |
7,037 |
7,547 |
Short-Term Debt |
|
198 |
154 |
178 |
111 |
178 |
84 |
1.00 |
1.40 |
Long-Term Debt |
|
4,428 |
4,567 |
4,569 |
4,830 |
5,434 |
5,862 |
6,248 |
6,704 |
Other Long-Term Liabilities |
|
677 |
711 |
712 |
755 |
833 |
754 |
788 |
842 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,589 |
1,723 |
1,747 |
1,701 |
1,652 |
1,555 |
1,647 |
1,711 |
Total Preferred & Common Equity |
|
1,589 |
1,723 |
1,747 |
1,701 |
1,652 |
1,555 |
1,647 |
1,711 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,589 |
1,723 |
1,747 |
1,701 |
1,652 |
1,555 |
1,647 |
1,711 |
Common Stock |
|
236 |
252 |
262 |
271 |
304 |
314 |
325 |
352 |
Retained Earnings |
|
1,357 |
1,473 |
1,488 |
1,432 |
1,350 |
1,242 |
1,321 |
1,359 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3.40 |
-2.10 |
-2.70 |
-2.90 |
-1.20 |
-1.20 |
0.90 |
0.60 |
Annual Metrics And Ratios for Credit Acceptance
This table displays calculated financial ratios and metrics derived from Credit Acceptance's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
14.07% |
17.44% |
2.13% |
29.91% |
0.54% |
28.55% |
1.80% |
-1.54% |
-1.82% |
32.22% |
EBITDA Growth |
|
12.58% |
11.83% |
9.83% |
29.06% |
13.39% |
-34.73% |
124.52% |
-42.72% |
-46.53% |
-9.36% |
EBIT Growth |
|
12.73% |
11.95% |
9.90% |
29.34% |
13.35% |
-35.80% |
129.46% |
-43.56% |
-48.35% |
-10.36% |
NOPAT Growth |
|
12.58% |
11.04% |
41.29% |
22.08% |
14.30% |
-35.83% |
127.62% |
-44.09% |
-46.60% |
-13.35% |
Net Income Growth |
|
12.58% |
11.04% |
41.29% |
22.08% |
14.30% |
-35.83% |
127.62% |
-44.09% |
-46.60% |
-13.35% |
EPS Growth |
|
19.80% |
14.22% |
47.39% |
22.25% |
17.63% |
-32.11% |
153.60% |
-33.94% |
-44.07% |
-9.60% |
Operating Cash Flow Growth |
|
10.68% |
25.48% |
11.59% |
24.36% |
15.40% |
21.29% |
8.55% |
15.83% |
-2.82% |
-5.47% |
Free Cash Flow Firm Growth |
|
-425.00% |
-85.80% |
19.99% |
-75.82% |
32.48% |
194.79% |
253.69% |
-46.70% |
-142.07% |
-222.53% |
Invested Capital Growth |
|
22.05% |
26.09% |
21.95% |
26.16% |
18.62% |
0.25% |
-6.81% |
-3.51% |
9.76% |
18.78% |
Revenue Q/Q Growth |
|
-2.18% |
4.13% |
-8.26% |
15.83% |
-4.27% |
22.19% |
-8.75% |
-3.00% |
2.49% |
28.91% |
EBITDA Q/Q Growth |
|
4.00% |
3.02% |
-3.04% |
-5.98% |
-3.81% |
0.24% |
74.77% |
-39.22% |
-66.21% |
26.88% |
EBIT Q/Q Growth |
|
4.13% |
3.05% |
-3.18% |
-6.29% |
-3.93% |
0.16% |
77.47% |
-40.05% |
-67.76% |
29.72% |
NOPAT Q/Q Growth |
|
2.39% |
2.34% |
23.51% |
-4.21% |
1.55% |
1.06% |
5.66% |
-14.42% |
-10.54% |
30.75% |
Net Income Q/Q Growth |
|
2.39% |
2.34% |
23.51% |
-4.21% |
1.55% |
1.06% |
5.66% |
-14.42% |
-10.54% |
30.75% |
EPS Q/Q Growth |
|
3.18% |
3.16% |
24.56% |
-4.30% |
2.34% |
2.67% |
10.41% |
-10.84% |
-10.90% |
33.78% |
Operating Cash Flow Q/Q Growth |
|
2.30% |
8.52% |
1.38% |
7.89% |
0.17% |
-0.21% |
-6.23% |
14.38% |
2.07% |
-0.44% |
Free Cash Flow Firm Q/Q Growth |
|
22.40% |
-32.59% |
-21.37% |
45.07% |
-422.88% |
289.21% |
12.17% |
-21.64% |
-200.00% |
2.89% |
Invested Capital Q/Q Growth |
|
-0.55% |
2.76% |
5.84% |
-4.74% |
4.22% |
-0.24% |
-1.84% |
-0.01% |
2.70% |
2.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
59.21% |
56.39% |
60.64% |
60.24% |
67.94% |
34.50% |
76.08% |
44.26% |
24.10% |
16.52% |
EBIT Margin |
|
57.49% |
54.81% |
58.98% |
58.73% |
66.21% |
33.06% |
74.53% |
42.72% |
22.48% |
15.24% |
Profit (Net Income) Margin |
|
36.31% |
34.34% |
47.50% |
44.64% |
50.75% |
25.33% |
56.64% |
32.16% |
17.49% |
11.46% |
Tax Burden Percent |
|
63.16% |
62.65% |
80.54% |
76.02% |
76.66% |
76.62% |
76.00% |
75.28% |
77.83% |
75.24% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.84% |
37.35% |
19.46% |
23.98% |
23.34% |
23.38% |
24.00% |
24.72% |
22.17% |
24.76% |
Return on Invested Capital (ROIC) |
|
11.00% |
9.83% |
11.22% |
11.02% |
10.33% |
6.10% |
14.35% |
8.47% |
4.39% |
3.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.00% |
9.83% |
11.22% |
11.02% |
10.33% |
6.10% |
14.35% |
8.47% |
4.39% |
3.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
25.77% |
21.84% |
23.49% |
21.53% |
19.86% |
11.98% |
32.09% |
22.61% |
12.55% |
10.83% |
Return on Equity (ROE) |
|
36.77% |
31.67% |
34.71% |
32.55% |
30.19% |
18.08% |
46.44% |
31.08% |
16.94% |
14.15% |
Cash Return on Invested Capital (CROIC) |
|
-8.86% |
-13.25% |
-8.56% |
-12.12% |
-6.71% |
5.85% |
21.40% |
12.04% |
-4.92% |
-13.85% |
Operating Return on Assets (OROA) |
|
15.41% |
14.00% |
12.69% |
13.46% |
12.53% |
7.37% |
17.34% |
10.20% |
5.07% |
4.00% |
Return on Assets (ROA) |
|
9.73% |
8.77% |
10.22% |
10.23% |
9.61% |
5.65% |
13.18% |
7.68% |
3.94% |
3.01% |
Return on Common Equity (ROCE) |
|
36.77% |
31.67% |
34.71% |
32.55% |
30.19% |
18.08% |
46.44% |
31.08% |
16.94% |
14.15% |
Return on Equity Simple (ROE_SIMPLE) |
|
32.29% |
28.35% |
30.62% |
28.83% |
27.86% |
18.28% |
52.53% |
32.99% |
16.31% |
14.17% |
Net Operating Profit after Tax (NOPAT) |
|
300 |
333 |
470 |
574 |
656 |
421 |
958 |
536 |
286 |
248 |
NOPAT Margin |
|
36.31% |
34.34% |
47.50% |
44.64% |
50.75% |
25.33% |
56.64% |
32.16% |
17.49% |
11.46% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
19.67% |
18.15% |
20.05% |
18.32% |
20.38% |
15.40% |
16.75% |
20.27% |
22.74% |
18.66% |
Operating Expenses to Revenue |
|
42.51% |
45.19% |
27.96% |
41.27% |
27.89% |
66.94% |
24.97% |
28.38% |
32.51% |
47.09% |
Earnings before Interest and Taxes (EBIT) |
|
475 |
531 |
584 |
755 |
856 |
550 |
1,261 |
712 |
368 |
330 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
489 |
547 |
600 |
775 |
878 |
573 |
1,287 |
737 |
394 |
357 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.75 |
3.77 |
4.07 |
3.70 |
3.53 |
2.65 |
5.48 |
3.78 |
3.82 |
3.25 |
Price to Tangible Book Value (P/TBV) |
|
4.75 |
3.77 |
4.07 |
3.70 |
3.53 |
2.65 |
5.48 |
3.78 |
3.82 |
3.25 |
Price to Revenue (P/Rev) |
|
5.34 |
4.56 |
6.31 |
5.73 |
6.43 |
3.68 |
5.91 |
3.68 |
4.09 |
2.63 |
Price to Earnings (P/E) |
|
14.71 |
13.29 |
13.28 |
12.84 |
12.67 |
14.51 |
10.43 |
11.44 |
23.40 |
22.94 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
6.80% |
7.53% |
7.53% |
7.79% |
7.89% |
6.89% |
9.58% |
8.74% |
4.27% |
4.36% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.09 |
1.78 |
1.96 |
1.86 |
1.78 |
1.49 |
2.20 |
1.66 |
1.66 |
1.38 |
Enterprise Value to Revenue (EV/Rev) |
|
7.58 |
6.95 |
9.10 |
8.40 |
9.50 |
6.21 |
8.38 |
6.19 |
6.90 |
5.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.80 |
12.33 |
15.01 |
13.95 |
13.98 |
18.00 |
11.02 |
13.98 |
28.64 |
31.33 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.18 |
12.69 |
15.43 |
14.31 |
14.34 |
18.78 |
11.25 |
14.48 |
30.72 |
33.97 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.87 |
20.25 |
19.16 |
18.82 |
18.71 |
24.52 |
14.80 |
19.23 |
39.47 |
45.16 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.47 |
13.29 |
15.91 |
15.35 |
15.11 |
10.48 |
13.26 |
8.32 |
9.38 |
9.84 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
25.55 |
9.92 |
13.53 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.23 |
2.22 |
2.00 |
1.92 |
1.93 |
2.00 |
2.53 |
2.83 |
2.89 |
3.63 |
Long-Term Debt to Equity |
|
2.17 |
2.22 |
1.99 |
1.83 |
1.92 |
1.96 |
2.53 |
2.80 |
2.84 |
3.63 |
Financial Leverage |
|
2.34 |
2.22 |
2.09 |
1.95 |
1.92 |
1.96 |
2.24 |
2.67 |
2.86 |
3.26 |
Leverage Ratio |
|
3.78 |
3.61 |
3.40 |
3.18 |
3.14 |
3.20 |
3.52 |
4.05 |
4.30 |
4.70 |
Compound Leverage Factor |
|
3.78 |
3.61 |
3.40 |
3.18 |
3.14 |
3.20 |
3.52 |
4.05 |
4.30 |
4.70 |
Debt to Total Capital |
|
69.02% |
68.93% |
66.66% |
65.74% |
65.84% |
66.68% |
71.68% |
73.87% |
74.29% |
78.41% |
Short-Term Debt to Total Capital |
|
1.93% |
0.00% |
0.30% |
3.16% |
0.16% |
1.39% |
0.04% |
0.64% |
1.28% |
0.00% |
Long-Term Debt to Total Capital |
|
67.10% |
68.93% |
66.36% |
62.58% |
65.67% |
65.30% |
71.64% |
73.23% |
73.01% |
78.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
30.98% |
31.07% |
33.34% |
34.26% |
34.16% |
33.32% |
28.32% |
26.13% |
25.71% |
21.59% |
Debt to EBITDA |
|
4.23 |
4.76 |
5.12 |
4.93 |
5.17 |
8.04 |
3.59 |
6.23 |
12.86 |
17.78 |
Net Debt to EBITDA |
|
3.78 |
4.24 |
4.60 |
4.43 |
4.51 |
7.35 |
3.25 |
5.66 |
11.66 |
15.42 |
Long-Term Debt to EBITDA |
|
4.11 |
4.76 |
5.09 |
4.70 |
5.15 |
7.87 |
3.58 |
6.17 |
12.63 |
17.78 |
Debt to NOPAT |
|
6.90 |
7.82 |
6.53 |
6.66 |
6.92 |
10.95 |
4.82 |
8.57 |
17.71 |
25.63 |
Net Debt to NOPAT |
|
6.16 |
6.97 |
5.87 |
5.98 |
6.04 |
10.01 |
4.36 |
7.79 |
16.07 |
22.22 |
Long-Term Debt to NOPAT |
|
6.71 |
7.82 |
6.50 |
6.34 |
6.90 |
10.72 |
4.81 |
8.49 |
17.41 |
25.63 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-242 |
-449 |
-359 |
-631 |
-426 |
404 |
1,429 |
762 |
-320 |
-1,033 |
Operating Cash Flow to CapEx |
|
10,105.00% |
9,221.82% |
6,738.10% |
2,804.38% |
3,030.97% |
11,590.59% |
14,071.05% |
39,958.06% |
30,095.00% |
63,216.67% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-2.99 |
0.00 |
-2.17 |
0.00 |
8.70 |
4.57 |
-1.20 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
4.71 |
0.00 |
4.14 |
0.00 |
6.51 |
7.44 |
4.52 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.64 |
0.00 |
4.00 |
0.00 |
6.47 |
7.42 |
4.50 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.27 |
0.26 |
0.22 |
0.23 |
0.19 |
0.22 |
0.23 |
0.24 |
0.23 |
0.26 |
Fixed Asset Turnover |
|
41.47 |
52.25 |
51.15 |
42.37 |
25.88 |
27.91 |
28.99 |
30.65 |
33.41 |
70.67 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,996 |
3,777 |
4,607 |
5,812 |
6,894 |
6,911 |
6,441 |
6,215 |
6,821 |
8,103 |
Invested Capital Turnover |
|
0.30 |
0.29 |
0.24 |
0.25 |
0.20 |
0.24 |
0.25 |
0.26 |
0.25 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
541 |
782 |
829 |
1,205 |
1,082 |
17 |
-471 |
-226 |
607 |
1,281 |
Enterprise Value (EV) |
|
6,254 |
6,741 |
9,007 |
10,805 |
12,276 |
10,322 |
14,181 |
10,304 |
11,291 |
11,194 |
Market Capitalization |
|
4,408 |
4,422 |
6,246 |
7,372 |
8,314 |
6,109 |
9,999 |
6,131 |
6,695 |
5,686 |
Book Value per Share |
|
$45.06 |
$57.74 |
$79.53 |
$103.10 |
$125.30 |
$130.46 |
$125.46 |
$125.65 |
$139.55 |
$144.45 |
Tangible Book Value per Share |
|
$45.06 |
$57.74 |
$79.53 |
$103.10 |
$125.30 |
$130.46 |
$125.46 |
$125.65 |
$139.55 |
$144.45 |
Total Capital |
|
2,996 |
3,777 |
4,607 |
5,812 |
6,894 |
6,911 |
6,441 |
6,215 |
6,821 |
8,103 |
Total Debt |
|
2,068 |
2,604 |
3,071 |
3,821 |
4,539 |
4,609 |
4,616 |
4,591 |
5,068 |
6,353 |
Total Long-Term Debt |
|
2,010 |
2,604 |
3,057 |
3,637 |
4,528 |
4,513 |
4,614 |
4,551 |
4,980 |
6,353 |
Net Debt |
|
1,846 |
2,319 |
2,761 |
3,433 |
3,962 |
4,212 |
4,182 |
4,173 |
4,597 |
5,508 |
Capital Expenditures (CapEx) |
|
4.00 |
5.50 |
8.40 |
25 |
27 |
8.50 |
7.60 |
3.10 |
4.00 |
1.80 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,068 |
2,604 |
3,071 |
3,821 |
4,539 |
4,609 |
4,616 |
4,591 |
5,068 |
6,353 |
Total Depreciation and Amortization (D&A) |
|
14 |
15 |
16 |
20 |
22 |
24 |
26 |
26 |
27 |
28 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14.35 |
$16.37 |
$24.12 |
$29.52 |
$34.71 |
$23.57 |
$59.57 |
$39.50 |
$22.09 |
$20.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
20.89M |
20.33M |
19.50M |
19.45M |
18.90M |
17.86M |
16.09M |
13.56M |
12.95M |
12.32M |
Adjusted Diluted Earnings per Share |
|
$14.28 |
$16.31 |
$24.04 |
$29.39 |
$34.57 |
$23.47 |
$59.52 |
$39.32 |
$21.99 |
$19.88 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
20.98M |
20.41M |
19.56M |
19.53M |
18.98M |
17.94M |
16.10M |
13.63M |
13.01M |
12.47M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$34.71 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.13M |
19.88M |
19.31M |
18.78M |
18.15M |
16.82M |
14.11M |
12.83M |
12.30M |
12.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
300 |
333 |
470 |
617 |
657 |
848 |
958 |
536 |
288 |
248 |
Normalized NOPAT Margin |
|
36.31% |
34.34% |
47.50% |
48.01% |
50.86% |
51.01% |
56.64% |
32.16% |
17.58% |
11.46% |
Pre Tax Income Margin |
|
57.49% |
54.81% |
58.98% |
58.73% |
66.21% |
33.06% |
74.53% |
42.72% |
22.48% |
15.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
4.86 |
0.00 |
4.36 |
0.00 |
7.68 |
4.27 |
1.38 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
3.91 |
0.00 |
3.34 |
0.00 |
5.84 |
3.22 |
1.07 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.79 |
0.00 |
4.23 |
0.00 |
7.63 |
4.25 |
1.36 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.84 |
0.00 |
3.21 |
0.00 |
5.79 |
3.20 |
1.06 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
28.86% |
36.57% |
26.27% |
22.49% |
45.79% |
114.20% |
153.58% |
146.42% |
70.81% |
126.38% |
Quarterly Metrics And Ratios for Credit Acceptance
This table displays calculated financial ratios and metrics derived from Credit Acceptance's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.74% |
-12.13% |
-12.35% |
-0.81% |
-2.49% |
10.64% |
4.03% |
-1.23% |
7.60% |
117.49% |
9.84% |
EBITDA Growth |
|
-62.15% |
10.85% |
-54.24% |
-76.92% |
-19.25% |
-61.88% |
-29.80% |
-241.11% |
9.46% |
61.49% |
58.93% |
EBIT Growth |
|
-63.25% |
11.20% |
-55.43% |
-80.37% |
-20.97% |
-63.23% |
-31.86% |
-298.21% |
10.36% |
64.86% |
64.00% |
NOPAT Growth |
|
-65.28% |
-41.50% |
-53.57% |
-79.33% |
-18.43% |
-26.47% |
-35.38% |
-274.37% |
11.30% |
62.29% |
65.32% |
Net Income Growth |
|
-65.28% |
-41.50% |
-53.57% |
-79.33% |
-18.43% |
-26.47% |
-35.38% |
-312.16% |
11.30% |
62.29% |
65.32% |
EPS Growth |
|
-58.90% |
-32.45% |
-49.06% |
-78.72% |
-16.33% |
-27.04% |
-33.25% |
-326.63% |
16.94% |
69.15% |
70.47% |
Operating Cash Flow Growth |
|
20.94% |
118.76% |
-21.16% |
13.31% |
-3.95% |
8.51% |
4.55% |
-27.84% |
1.37% |
-1.61% |
11.68% |
Free Cash Flow Firm Growth |
|
-29.88% |
-48.69% |
-97.51% |
-116.43% |
-182.25% |
-245.26% |
-3,355.60% |
-557.83% |
-230.21% |
-120.20% |
-38.50% |
Invested Capital Growth |
|
-5.27% |
-3.51% |
1.20% |
2.87% |
6.86% |
9.76% |
12.72% |
15.52% |
18.88% |
18.78% |
15.87% |
Revenue Q/Q Growth |
|
0.00% |
-10.85% |
7.05% |
3.93% |
-1.69% |
1.15% |
0.65% |
-1.32% |
7.10% |
104.46% |
-49.16% |
EBITDA Q/Q Growth |
|
-13.66% |
151.68% |
-58.75% |
-74.25% |
202.04% |
18.82% |
-24.05% |
-151.76% |
334.30% |
75.31% |
-25.25% |
EBIT Q/Q Growth |
|
-14.07% |
159.30% |
-59.95% |
-78.00% |
245.88% |
20.62% |
-25.77% |
-164.00% |
292.59% |
80.19% |
-26.16% |
NOPAT Q/Q Growth |
|
-19.18% |
46.66% |
-21.84% |
-77.69% |
218.92% |
32.20% |
-31.30% |
-160.20% |
303.57% |
92.77% |
-30.02% |
Net Income Q/Q Growth |
|
-19.18% |
46.66% |
-21.84% |
-77.69% |
218.92% |
32.20% |
-31.30% |
-173.25% |
267.30% |
92.77% |
-30.02% |
EPS Q/Q Growth |
|
-18.26% |
53.31% |
-23.52% |
-77.79% |
221.30% |
33.70% |
-30.03% |
-175.39% |
265.80% |
93.39% |
-29.48% |
Operating Cash Flow Q/Q Growth |
|
30.78% |
-12.11% |
3.38% |
-4.65% |
10.86% |
-0.70% |
-0.39% |
-34.19% |
55.74% |
-3.62% |
13.06% |
Free Cash Flow Firm Q/Q Growth |
|
-55.32% |
-18.38% |
-93.43% |
-785.78% |
-123.63% |
-44.15% |
-47.26% |
-38.57% |
-12.26% |
3.87% |
7.38% |
Invested Capital Q/Q Growth |
|
-1.54% |
-0.01% |
3.69% |
0.77% |
2.28% |
2.70% |
6.49% |
3.27% |
5.25% |
2.62% |
3.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
30.66% |
86.55% |
33.35% |
8.26% |
25.39% |
29.82% |
22.50% |
-11.80% |
25.83% |
22.14% |
32.56% |
EBIT Margin |
|
29.18% |
84.86% |
31.75% |
6.72% |
23.65% |
28.20% |
20.79% |
-13.49% |
24.25% |
21.37% |
31.05% |
Profit (Net Income) Margin |
|
20.74% |
34.12% |
24.91% |
5.35% |
17.35% |
22.67% |
15.48% |
-11.49% |
17.95% |
16.92% |
23.29% |
Tax Burden Percent |
|
71.09% |
78.10% |
78.47% |
79.57% |
73.37% |
80.41% |
74.42% |
85.17% |
73.99% |
79.16% |
75.02% |
Interest Burden Percent |
|
100.00% |
51.48% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
28.91% |
21.90% |
21.53% |
20.43% |
26.63% |
19.59% |
25.58% |
0.00% |
26.01% |
20.84% |
24.98% |
Return on Invested Capital (ROIC) |
|
5.58% |
8.98% |
6.26% |
1.34% |
4.31% |
5.69% |
3.73% |
-2.22% |
4.14% |
4.90% |
6.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.58% |
8.98% |
6.26% |
1.34% |
4.31% |
5.69% |
3.73% |
-2.38% |
4.14% |
4.90% |
6.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.53% |
23.98% |
17.66% |
3.92% |
12.52% |
16.27% |
11.41% |
-7.70% |
13.84% |
15.98% |
23.97% |
Return on Equity (ROE) |
|
20.11% |
32.97% |
23.92% |
5.26% |
16.83% |
21.96% |
15.14% |
-9.92% |
17.99% |
20.89% |
30.52% |
Cash Return on Invested Capital (CROIC) |
|
15.21% |
12.04% |
5.38% |
2.41% |
-1.66% |
-4.92% |
-8.30% |
-11.81% |
-14.64% |
-13.85% |
-11.00% |
Operating Return on Assets (OROA) |
|
7.11% |
20.26% |
7.20% |
1.52% |
5.28% |
6.35% |
4.50% |
-2.87% |
5.06% |
5.61% |
7.88% |
Return on Assets (ROA) |
|
5.06% |
8.15% |
5.65% |
1.21% |
3.87% |
5.11% |
3.35% |
-2.45% |
3.74% |
4.44% |
5.91% |
Return on Common Equity (ROCE) |
|
20.11% |
32.97% |
23.92% |
5.26% |
16.83% |
21.96% |
15.14% |
-9.92% |
17.99% |
20.89% |
30.52% |
Return on Equity Simple (ROE_SIMPLE) |
|
39.40% |
0.00% |
24.43% |
19.22% |
18.80% |
0.00% |
15.19% |
11.68% |
11.52% |
0.00% |
16.94% |
Net Operating Profit after Tax (NOPAT) |
|
87 |
127 |
100 |
22 |
71 |
94 |
64 |
-39 |
79 |
152 |
106 |
NOPAT Margin |
|
20.74% |
34.12% |
24.91% |
5.35% |
17.35% |
22.67% |
15.48% |
-9.44% |
17.95% |
16.92% |
23.29% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
20.69% |
22.25% |
24.86% |
23.25% |
21.86% |
21.05% |
24.65% |
24.68% |
22.87% |
11.09% |
24.85% |
Operating Expenses to Revenue |
|
27.74% |
15.14% |
33.85% |
32.93% |
31.12% |
32.15% |
34.44% |
35.29% |
33.68% |
64.88% |
33.48% |
Earnings before Interest and Taxes (EBIT) |
|
122 |
317 |
127 |
28 |
97 |
116 |
86 |
-55 |
107 |
192 |
142 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
128 |
323 |
133 |
34 |
104 |
123 |
94 |
-48 |
113 |
199 |
149 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.56 |
3.78 |
3.25 |
3.73 |
3.47 |
3.82 |
4.20 |
4.01 |
3.26 |
3.25 |
3.63 |
Price to Tangible Book Value (P/TBV) |
|
3.56 |
3.78 |
3.25 |
3.73 |
3.47 |
3.82 |
4.20 |
4.01 |
3.26 |
3.25 |
3.63 |
Price to Revenue (P/Rev) |
|
3.30 |
3.68 |
3.48 |
4.06 |
3.70 |
4.09 |
4.20 |
3.79 |
3.20 |
2.63 |
2.82 |
Price to Earnings (P/E) |
|
9.04 |
11.44 |
13.29 |
19.42 |
18.45 |
23.40 |
27.63 |
34.32 |
28.32 |
22.94 |
21.43 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
11.06% |
8.74% |
7.52% |
5.15% |
5.42% |
4.27% |
3.62% |
2.91% |
3.53% |
4.36% |
4.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
1.66 |
1.53 |
1.67 |
1.57 |
1.66 |
1.65 |
1.55 |
1.38 |
1.38 |
1.40 |
Enterprise Value to Revenue (EV/Rev) |
|
5.76 |
6.19 |
6.11 |
6.76 |
6.52 |
6.90 |
7.25 |
7.08 |
6.50 |
5.18 |
5.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.15 |
13.98 |
8.20 |
9.15 |
8.92 |
28.64 |
33.78 |
42.91 |
38.72 |
31.33 |
28.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.33 |
14.48 |
8.38 |
9.35 |
9.12 |
30.72 |
36.60 |
47.80 |
42.92 |
33.97 |
30.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.80 |
19.23 |
23.35 |
32.33 |
32.53 |
39.47 |
47.73 |
64.22 |
57.50 |
45.16 |
40.69 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.13 |
8.32 |
8.48 |
9.10 |
8.82 |
9.38 |
9.84 |
10.24 |
9.54 |
9.84 |
10.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.18 |
13.53 |
28.51 |
70.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.91 |
2.83 |
2.74 |
2.72 |
2.90 |
2.89 |
3.40 |
3.82 |
3.80 |
3.63 |
3.92 |
Long-Term Debt to Equity |
|
2.79 |
2.80 |
2.65 |
2.62 |
2.84 |
2.84 |
3.29 |
3.77 |
3.79 |
3.63 |
3.92 |
Financial Leverage |
|
2.61 |
2.67 |
2.82 |
2.92 |
2.91 |
2.86 |
3.06 |
3.24 |
3.34 |
3.26 |
3.66 |
Leverage Ratio |
|
3.98 |
4.05 |
4.23 |
4.34 |
4.34 |
4.30 |
4.52 |
4.68 |
4.80 |
4.70 |
5.16 |
Compound Leverage Factor |
|
3.98 |
2.08 |
4.23 |
4.34 |
4.34 |
4.30 |
4.52 |
4.68 |
4.80 |
4.70 |
5.16 |
Debt to Total Capital |
|
74.43% |
73.87% |
73.26% |
73.10% |
74.39% |
74.29% |
77.25% |
79.27% |
79.15% |
78.41% |
79.67% |
Short-Term Debt to Total Capital |
|
3.18% |
0.64% |
2.39% |
2.73% |
1.67% |
1.28% |
2.45% |
1.12% |
0.01% |
0.00% |
0.02% |
Long-Term Debt to Total Capital |
|
71.25% |
73.23% |
70.87% |
70.36% |
72.73% |
73.01% |
74.81% |
78.15% |
79.13% |
78.41% |
79.65% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
25.57% |
26.13% |
26.74% |
26.90% |
25.61% |
25.71% |
22.75% |
20.73% |
20.85% |
21.59% |
20.33% |
Debt to EBITDA |
|
3.81 |
6.23 |
3.94 |
4.00 |
4.24 |
12.86 |
15.83 |
21.88 |
22.19 |
17.78 |
16.26 |
Net Debt to EBITDA |
|
3.49 |
5.66 |
3.53 |
3.65 |
3.86 |
11.66 |
14.23 |
19.97 |
19.65 |
15.42 |
13.54 |
Long-Term Debt to EBITDA |
|
3.65 |
6.17 |
3.81 |
3.85 |
4.14 |
12.63 |
15.33 |
21.57 |
22.19 |
17.78 |
16.26 |
Debt to NOPAT |
|
7.39 |
8.57 |
11.21 |
14.14 |
15.45 |
17.71 |
22.37 |
32.75 |
32.96 |
25.63 |
23.13 |
Net Debt to NOPAT |
|
6.76 |
7.79 |
10.05 |
12.91 |
14.08 |
16.07 |
20.10 |
29.90 |
29.18 |
22.22 |
19.26 |
Long-Term Debt to NOPAT |
|
7.07 |
8.49 |
10.85 |
13.61 |
15.10 |
17.41 |
21.66 |
32.28 |
32.95 |
25.63 |
23.12 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
433 |
353 |
23 |
-159 |
-356 |
-513 |
-755 |
-1,047 |
-1,175 |
-1,129 |
-1,046 |
Operating Cash Flow to CapEx |
|
36,255.56% |
23,900.00% |
32,944.44% |
18,846.67% |
0.00% |
18,305.88% |
103,333.33% |
51,000.00% |
79,425.00% |
43,742.86% |
115,400.00% |
Free Cash Flow to Firm to Interest Expense |
|
10.35 |
4.11 |
0.43 |
-2.53 |
-5.05 |
-6.51 |
-8.17 |
-10.02 |
-10.57 |
0.00 |
-9.12 |
Operating Cash Flow to Interest Expense |
|
7.81 |
3.34 |
5.45 |
4.50 |
4.45 |
3.95 |
3.35 |
1.95 |
2.86 |
0.00 |
3.02 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.78 |
3.32 |
5.43 |
4.48 |
4.45 |
3.93 |
3.35 |
1.95 |
2.85 |
0.00 |
3.02 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.24 |
0.23 |
0.23 |
0.22 |
0.23 |
0.22 |
0.21 |
0.21 |
0.26 |
0.25 |
Fixed Asset Turnover |
|
31.03 |
30.65 |
30.14 |
31.16 |
32.07 |
33.41 |
34.88 |
50.27 |
53.85 |
70.67 |
75.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,215 |
6,215 |
6,444 |
6,494 |
6,642 |
6,821 |
7,264 |
7,502 |
7,895 |
8,103 |
8,416 |
Invested Capital Turnover |
|
0.27 |
0.26 |
0.25 |
0.25 |
0.25 |
0.25 |
0.24 |
0.24 |
0.23 |
0.29 |
0.28 |
Increase / (Decrease) in Invested Capital |
|
-346 |
-226 |
76 |
181 |
427 |
607 |
820 |
1,008 |
1,254 |
1,281 |
1,152 |
Enterprise Value (EV) |
|
9,890 |
10,304 |
9,828 |
10,855 |
10,402 |
11,291 |
11,975 |
11,662 |
10,903 |
11,194 |
11,797 |
Market Capitalization |
|
5,660 |
6,131 |
5,596 |
6,521 |
5,900 |
6,695 |
6,931 |
6,233 |
5,370 |
5,686 |
6,213 |
Book Value per Share |
|
$122.99 |
$125.65 |
$134.29 |
$136.09 |
$132.65 |
$139.55 |
$132.38 |
$128.39 |
$135.95 |
$144.45 |
$142.20 |
Tangible Book Value per Share |
|
$122.99 |
$125.65 |
$134.29 |
$136.09 |
$132.65 |
$139.55 |
$132.38 |
$128.39 |
$135.95 |
$144.45 |
$142.20 |
Total Capital |
|
6,215 |
6,215 |
6,444 |
6,494 |
6,642 |
6,821 |
7,264 |
7,502 |
7,895 |
8,103 |
8,416 |
Total Debt |
|
4,626 |
4,591 |
4,721 |
4,747 |
4,941 |
5,068 |
5,612 |
5,947 |
6,249 |
6,353 |
6,705 |
Total Long-Term Debt |
|
4,428 |
4,551 |
4,567 |
4,569 |
4,830 |
4,980 |
5,434 |
5,862 |
6,248 |
6,353 |
6,704 |
Net Debt |
|
4,231 |
4,173 |
4,233 |
4,335 |
4,503 |
4,597 |
5,044 |
5,429 |
5,533 |
5,508 |
5,585 |
Capital Expenditures (CapEx) |
|
0.90 |
1.20 |
0.90 |
1.50 |
-0.10 |
1.70 |
0.30 |
0.40 |
0.40 |
0.70 |
0.30 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.39 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
4,626 |
4,591 |
4,721 |
4,747 |
4,941 |
5,068 |
5,612 |
5,947 |
6,249 |
6,353 |
6,705 |
Total Depreciation and Amortization (D&A) |
|
6.20 |
6.30 |
6.40 |
6.40 |
7.10 |
6.70 |
7.10 |
6.90 |
6.90 |
6.90 |
6.90 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.53 |
$9.96 |
$7.62 |
$1.70 |
$5.47 |
$7.30 |
$5.15 |
($3.83) |
$6.42 |
$12.38 |
$8.79 |
Adjusted Weighted Average Basic Shares Outstanding |
|
13.29M |
13.56M |
13.06M |
13.05M |
12.93M |
12.95M |
12.48M |
12.28M |
12.27M |
12.32M |
12.09M |
Adjusted Diluted Earnings per Share |
|
$6.49 |
$9.95 |
$7.61 |
$1.69 |
$5.43 |
$7.26 |
$5.08 |
($3.83) |
$6.35 |
$12.28 |
$8.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
13.36M |
13.63M |
13.07M |
13.10M |
13.04M |
13.01M |
12.65M |
12.28M |
12.42M |
12.47M |
12.28M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
12.92M |
12.83M |
12.84M |
12.82M |
12.57M |
12.30M |
12.11M |
12.11M |
12.11M |
12.03M |
11.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
87 |
109 |
100 |
22 |
71 |
94 |
64 |
-39 |
79 |
152 |
107 |
Normalized NOPAT Margin |
|
20.74% |
29.24% |
24.91% |
5.35% |
17.35% |
22.67% |
15.48% |
-9.44% |
17.95% |
16.92% |
23.49% |
Pre Tax Income Margin |
|
29.18% |
43.69% |
31.75% |
6.72% |
23.65% |
28.20% |
20.79% |
-13.49% |
24.25% |
21.37% |
31.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.92 |
3.69 |
2.33 |
0.44 |
1.37 |
1.48 |
0.93 |
-0.53 |
0.96 |
0.00 |
1.24 |
NOPAT to Interest Expense |
|
2.08 |
1.48 |
1.83 |
0.35 |
1.00 |
1.19 |
0.70 |
-0.37 |
0.71 |
0.00 |
0.93 |
EBIT Less CapEx to Interest Expense |
|
2.90 |
3.67 |
2.31 |
0.42 |
1.37 |
1.46 |
0.93 |
-0.53 |
0.95 |
0.00 |
1.23 |
NOPAT Less CapEx to Interest Expense |
|
2.06 |
1.47 |
1.81 |
0.33 |
1.01 |
1.17 |
0.69 |
-0.37 |
0.71 |
0.00 |
0.92 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
168.84% |
146.42% |
89.41% |
46.01% |
79.52% |
70.81% |
150.98% |
237.78% |
161.13% |
126.38% |
98.86% |
Key Financial Trends
Credit Acceptance Corp (NASDAQ: CACC) has displayed several notable trends over the last four years based on the quarterly financial data from 2022 through Q1 2025.
Positive Trends:
- The company’s total revenue has generally increased from approximately $373 million in Q4 2022 to $456 million in Q1 2025, demonstrating growth in top-line performance.
- Net income has shown resilience, with Q1 2025 net income at $106 million despite some fluctuations, indicating the company’s ability to generate solid profits over multiple quarters.
- Cash and cash equivalents rose significantly over time, reaching $528.8 million by Q1 2025, improving the company’s liquidity position.
- Total equity increased steadily, from about $1.59 billion in Q3 2022 to $1.71 billion in Q1 2025, highlighting strengthening shareholder value.
- Operating cash flow remains robust, with Q1 2025 showing $346 million of net cash from continuing operating activities, supporting business operations and growth investments.
- Issuance of debt has been consistent, providing capital for growth initiatives, with debt issuance of about $1.16 billion in Q1 2025 aiding liquidity needs.
- Common stock equity has increased, reflecting possible retained earnings and issuance activities benefiting the capital structure.
- Provision for credit losses appears to be well-controlled relative to total assets, with Q1 2025 at $161.9 million reflecting ongoing risk management efforts.
- Diluted earnings per share have generally improved, with $8.66 in Q1 2025 compared to previous quarters, indicating increasing profitability on a per-share basis.
- The company has maintained a conservative investment in property and equipment relative to assets, indicating focus on efficiency and asset utilization.
Neutral Trends:
- Interest expense related to long-term debt is substantial (around $114 million in Q1 2025) but is balanced by the business model and interest income characteristics.
- Marketing and employee expenses have grown but remain proportionate to company revenue changes, reflecting controlled operational scaling.
- Cash flows from investing activities are persistently negative due to ongoing purchases of investment securities, a core part of the company’s asset management strategy.
- Repurchase of common equity has occurred regularly, indicating active capital return strategies, though this reduces cash balances.
- The company's overall debt level has increased, with long-term debt rising to about $6.7 billion by Q1 2025, which enhances leverage but also increases financial risk.
Negative Trends:
- There was a significant net loss in Q2 2024 (-$47.1 million), which was an outlier in an otherwise profitable stream and could indicate heightened credit risk or operational challenges during that quarter.
- Provision for credit losses spiked in some quarters, notably $320.6 million in Q2 2024, pressuring profitability and highlighting exposure to credit risk.
- Other operating expenses showed a large and unusual increase in Q4 2024 (approx. $465 million) compared to other quarters, which may indicate one-time charges or inefficiencies.
- Fluctuations in non-cash adjustments and changes in operating assets and liabilities indicate some volatility in working capital and accruals, potentially impacting cash flow predictability.
- Cash paid for income taxes and interest has increased over time, which could reduce net cash available for reinvestment or return to shareholders.
Summary: Credit Acceptance has demonstrated strong revenue and net income growth over the last four years, with improving profitability metrics per share and enhanced liquidity. However, the company faces challenges from credit loss provisions volatility, occasional quarterly losses, and rising interest expenses due to increased leverage. Operational expense management appears mixed, with occasional spikes in other operating costs. Overall, the financials suggest a company with solid underlying growth and profitability but also elevated risk factors related to credit and cost management that investors should monitor closely.
08/29/25 08:22 PM ETAI Generated. May Contain Errors.