![]() | 5860 Trinity Parkway Centreville, VA 21020 www.mobilityglobal.c |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(dollars in millions except per share data) | 2026 | 2025 | % Chg | 2026 | 2025 | % Chg | |
(unaudited) | (unaudited) | ||||||
Revenue | |||||||
CARFAX | $312 | $289 | 8% | $610 | $564 | 8% | |
B2B | 156 | 150 | 4% | 313 | 295 | 6% | |
Total revenue | 468 | 439 | 7% | 923 | 859 | 7% | |
Subscription revenue | 383 | 358 | 7% | 755 | 701 | 8% | |
Non-subscription revenue | 85 | 81 | 5% | 168 | 158 | 6% | |
Profitability (GAAP) | — | ||||||
Operating profit | 82 | 96 | (15)% | 163 | 180 | (9)% | |
Net income | 53 | 65 | (18)% | 108 | 123 | (12)% | |
Net income margin | 11% | 15% | (27)% | 12% | 14% | (14)% | |
Diluted EPS | 0.18 | 0.22 | (18)% | 0.37 | 0.42 | (12)% | |
Non-GAAP measures | |||||||
Adjusted EBITDA | 202 | 188 | 7% | 386 | 357 | 8% | |
Adjusted EBITDA margin | 43% | 43% | —% | 42% | 42% | —% | |
Cash flow | |||||||
Net cash provided by operating activities | 135 | 166 | (19)% | 189 | 233 | (19)% | |
Free cash flow | 129 | 163 | (21)% | 177 | 225 | (21)% | |
Operating Performance | Full-Year 2026 Guidance |
Revenue | $1,870 - $1,885 million |
Revenue Growth | 6.9% - 7.7% |
Adjusted EBITDA | $745 - $760 million |
Adjusted EBITDA Margin | ~40% |
(unaudited) | Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||
2026 | 2025 | $ | % | 2026 | 2025 | $ | % | ||||||||
Revenue | $468 | $439 | $29 | 7% | $923 | $859 | $64 | 7% | |||||||
Expenses: | |||||||||||||||
Operating-related expenses | 134 | 132 | 2 | 2% | 270 | 259 | 11 | 4% | |||||||
Selling and general expenses | 175 | 134 | 41 | 31% | 335 | 265 | 70 | 26% | |||||||
Depreciation | 3 | 3 | — | —% | 7 | 7 | — | —% | |||||||
Amortization of intangibles | 74 | 74 | — | —% | 148 | 148 | — | —% | |||||||
Total expenses | 386 | 343 | 43 | 13% | 760 | 679 | 81 | 12% | |||||||
Operating profit | 82 | 96 | (14) | (15)% | 163 | 180 | (17) | (9)% | |||||||
Interest expense, net | 7 | 4 | 3 | 75% | 10 | 7 | 3 | 43% | |||||||
Income before provision for income taxes | 75 | 92 | (17) | (18)% | 153 | 173 | (20) | (12)% | |||||||
Provision for income taxes | 22 | 27 | (5) | (19)% | 45 | 50 | (5) | (10)% | |||||||
Net income | $53 | $65 | $(12) | (18)% | $108 | $123 | $(15) | (12)% | |||||||
Net income per common share: | |||||||||||||||
Basic | $0.18 | $0.22 | $(0.04) | (18)% | $0.37 | $0.42 | $(0.05) | (12)% | |||||||
Diluted | $0.18 | $0.22 | $(0.04) | (18)% | $0.37 | $0.42 | $(0.05) | (12)% | |||||||
(unaudited) | June 30, | December 31, | |
2026 | 2025 | ||
Assets: | |||
Current assets: | |||
Cash and cash equivalents | $186 | $38 | |
Due from related parties – current | 17 | 8 | |
Accounts receivable, net of allowance for doubtful accounts: 2026 – $2; 2025 – $2 | 216 | 203 | |
Prepaid and other current assets | 47 | 32 | |
Total current assets | 466 | 281 | |
Property and equipment, net of accumulated depreciation: 2026 – $84; 2025 – $81 | 18 | 19 | |
Right of use assets | 33 | 16 | |
Goodwill | 8,845 | 8,845 | |
Other intangible assets, net | 3,640 | 3,789 | |
Other non-current assets | 58 | 45 | |
Total assets | $13,060 | $12,995 | |
Liabilities and Equity: | |||
Accounts payable | $63 | $56 | |
Due to related parties – current | — | 19 | |
Accrued compensation and contributions to retirement plans | 41 | 64 | |
Unearned revenue | 102 | 78 | |
Other current liabilities | 42 | 45 | |
Total current liabilities | 248 | 262 | |
Long-term debt | 1,981 | — | |
Operating lease liabilities | 27 | 11 | |
Deferred tax liability, net | 967 | 1,006 | |
Due to related parties – non-current | — | 230 | |
Other non-current liabilities | 2 | 1 | |
Total liabilities | 3,225 | 1,510 | |
Commitments and Contingencies (Note 8) | |||
Equity: | |||
Parent company investment | 9,833 | 11,489 | |
Accumulated other comprehensive income (loss) | 2 | (4) | |
Total equity | 9,835 | 11,485 | |
Total liabilities and equity | $13,060 | $12,995 |
(unaudited) | 2026 | 2025 | |
Operating Activities: | |||
Net income | $108 | $123 | |
Adjustments to reconcile net income to cash provided by operating activities: | |||
Depreciation | 7 | 7 | |
Amortization of intangibles | 148 | 148 | |
Provision for losses on accounts receivable | 2 | 2 | |
Deferred income taxes | (38) | (43) | |
Stock-based compensation | 9 | 9 | |
Restructuring and other | (1) | — | |
Net changes in other operating assets and liabilities | (46) | (13) | |
Cash provided by operating activities | 189 | 233 | |
Investing Activities: | |||
Capital expenditures | (12) | (8) | |
Purchases of equity investments | (3) | (3) | |
Cash used for investing activities | (15) | (11) | |
Financing Activities: | |||
Proceeds from issuance of Senior Notes | 1,986 | — | |
Net transfers to Parent | (2,011) | (190) | |
Payments related to loan from related parties | — | (18) | |
Contingent consideration payments | — | (2) | |
Cash used for financing activities | (25) | (210) | |
Effect of exchange rate changes on cash | (1) | 1 | |
Net change in cash and cash equivalents | 148 | 13 | |
Cash and cash equivalents at beginning of period | 38 | 27 | |
Cash and cash equivalents at end of period | $186 | $40 |
(unaudited) | Three months ended June 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $312 | $156 | $— | $468 | |||
Expenses: | |||||||
Operating-related expenses | 68 | 66 | — | 134 | |||
Selling and general expenses | 93 | 60 | 22 | 175 | |||
Depreciation and amortization | 50 | 27 | — | 77 | |||
Total expenses | 211 | 153 | 22 | 386 | |||
Operating profit | $101 | $3 | $(22) | $82 | |||
Adjusted EBITDA | $153 | $53 | $(4) | $202 | |||
(unaudited) | Three months ended June 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $289 | $150 | $— | $439 | |||
Expenses: | |||||||
Operating-related expenses | 67 | 65 | — | 132 | |||
Selling and general expenses | 84 | 41 | 9 | 134 | |||
Depreciation and amortization | 49 | 28 | — | 77 | |||
Total expenses | 200 | 134 | 9 | 343 | |||
Operating profit | 89 | 16 | (9) | 96 | |||
Adjusted EBITDA | $142 | $49 | $(3) | $188 | |||
(unaudited) | Six months ended June 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $610 | $313 | $— | $923 | |||
Expenses: | |||||||
Operating-related expenses | 136 | 134 | — | 270 | |||
Selling and general expenses | 184 | 116 | 35 | 335 | |||
Depreciation and amortization | 100 | 55 | — | 155 | |||
Total expenses | 420 | 305 | 35 | 760 | |||
Operating profit | 190 | 8 | (35) | 163 | |||
Adjusted EBITDA | $293 | $102 | $(9) | $386 | |||
(unaudited) | Six months ended June 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $564 | $295 | $— | $859 | |||
Expenses: | |||||||
Operating-related expenses | 130 | 129 | — | 259 | |||
Selling and general expenses | 169 | 80 | 16 | 265 | |||
Depreciation and amortization | 99 | 56 | — | 155 | |||
Total expenses | 398 | 265 | 16 | 679 | |||
Operating profit | 166 | 30 | (16) | 180 | |||
Adjusted EBITDA | $272 | $93 | $(8) | $357 | |||
(unaudited) | Three months ended June 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $53 | ||||||
Interest expense, net | 7 | ||||||
Provision for income taxes | 22 | ||||||
Operating profit (GAAP) | 101 | 3 | (22) | 82 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 48 | 26 | — | 74 | |||
Depreciation | 2 | 1 | — | 3 | |||
Stock-based compensation | 2 | 3 | — | 5 | |||
Transaction costs | — | 20 | 16 | 36 | |||
Employee severance charges and other | — | — | 2 | 2 | |||
Adjusted EBITDA | $153 | $53 | $(4) | $202 | |||
% Adjusted EBITDA margin | 49% | 34% | N/M | 43% | |||
(unaudited) | Three months ended June 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $65 | ||||||
Interest expense, net | 4 | ||||||
Provision for income taxes | 27 | ||||||
Operating profit (GAAP) | 89 | 16 | (9) | 96 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 48 | 26 | — | 74 | |||
Depreciation | 2 | 1 | — | 3 | |||
Stock-based compensation | 2 | 2 | — | 4 | |||
Transaction costs | — | — | 2 | 2 | |||
Employee severance charges and other | 1 | 4 | 4 | 9 | |||
Adjusted EBITDA | $142 | $49 | $(3) | $188 | |||
% Adjusted EBITDA margin | 49% | 33% | N/M | 43% | |||
(unaudited) | Six months ended June 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $108 | ||||||
Interest expense, net | 10 | ||||||
Provision for income taxes | 45 | ||||||
Operating profit (GAAP) | 190 | 8 | (35) | 163 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 95 | 53 | — | 148 | |||
Depreciation | 5 | 2 | — | 7 | |||
Stock-based compensation | 3 | 6 | — | 9 | |||
Transaction costs | — | 33 | 24 | 57 | |||
Employee severance charges and other | — | — | 2 | 2 | |||
Adjusted EBITDA | $293 | $102 | $(9) | $386 | |||
% Adjusted EBITDA margin | 48% | 33% | N/M | 42% | |||
(unaudited) | Six months ended June 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $123 | ||||||
Interest expense, net | 7 | ||||||
Provision for income taxes | 50 | ||||||
Operating profit (GAAP) | 166 | 30 | (16) | 180 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 95 | 53 | — | 148 | |||
Depreciation | 5 | 2 | — | 7 | |||
Stock-based compensation | 5 | 4 | — | 9 | |||
Transaction costs | — | — | 2 | 2 | |||
Employee severance charges and other | 1 | 4 | 6 | 11 | |||
Adjusted EBITDA | $272 | $93 | $(8) | $357 | |||
% Adjusted EBITDA margin | 48% | 32% | N/M | 42% | |||
(unaudited) | Three Months Ended June 30, | Six Months Ended June 30, | |||||
2026 | 2025 | 2026 | 2025 | ||||
Cash provided by operating activities | 135 | 166 | 189 | 233 | |||
Capital expenditures | (6) | (3) | (12) | (8) | |||
Free cash flow | $129 | $163 | $177 | $225 | |||