Financhill
Sell
6

CABO Quote, Financials, Valuation and Earnings

Last price:
$147.89
Seasonality move :
7.7%
Day range:
$142.63 - $149.51
52-week range:
$140.69 - $437.00
Dividend yield:
8%
P/E ratio:
137.17x
P/S ratio:
0.56x
P/B ratio:
0.47x
Volume:
181.6K
Avg. volume:
237.8K
1-year change:
-59.72%
Market cap:
$830.4M
Revenue:
$1.6B
EPS (TTM):
-$4.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.7B $1.7B $1.6B
Revenue Growth (YoY) 13.46% 21.17% 6.24% -1.64% -5.87%
 
Cost of Revenues $418.7M $455.4M $470.9M $440.9M $416.8M
Gross Profit $906.5M $1.2B $1.2B $1.2B $1.2B
Gross Profit Margin 68.41% 71.64% 72.4% 73.73% 73.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.2M $347.1M $350.3M $354.7M $366M
Other Inc / (Exp) $60M -$25.4M -$34.9M $23.4M -$72.8M
Operating Expenses $520.8M $686.1M $700.8M $697.6M $707.7M
Operating Income $385.7M $464.4M $534.4M $539.6M $455M
 
Net Interest Expenses $66.3M $101.9M $124M $151.6M $138M
EBT. Incl. Unusual Items $379.3M $337.1M $375.4M $411.4M $244.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.3M $45.8M $119.7M $72.8M $25.2M
Net Income to Company $304.4M $291.8M $213.1M $224.6M $14.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $304.4M $291.8M $213.1M $224.6M $14.5M
 
Basic EPS (Cont. Ops) $51.73 $48.49 $36.16 $39.76 $2.58
Diluted EPS (Cont. Ops) $51.27 $46.49 $34.73 $38.08 $2.58
Weighted Average Basic Share $5.9M $6M $5.9M $5.6M $5.6M
Weighted Average Diluted Share $5.9M $6.4M $6.3M $6.1M $6M
 
EBITDA $718.6M $789.6M $849.9M $905.9M $723.9M
EBIT $452.9M $450.6M $499.4M $563M $382.2M
 
Revenue (Reported) $1.3B $1.6B $1.7B $1.7B $1.6B
Operating Income (Reported) $385.7M $464.4M $534.4M $539.6M $455M
Operating Income (Adjusted) $452.9M $450.6M $499.4M $563M $382.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $341.3M $426.7M $421.9M $404.3M $380.6M
Revenue Growth (YoY) 6.25% 25.04% -1.13% -4.17% -5.87%
 
Cost of Revenues $101.5M $119.4M $112.2M $106.5M $99.9M
Gross Profit $239.8M $307.3M $309.7M $297.8M $280.8M
Gross Profit Margin 70.27% 72.02% 73.42% 73.66% 73.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69M $87.8M $86.7M $90.4M $95.4M
Other Inc / (Exp) $5M $104.2M -$4.1M -$9M -$5.6M
Operating Expenses $137.6M $175.7M $172.2M $176M $180.9M
Operating Income $102.2M $131.6M $137.6M $121.8M $99.9M
 
Net Interest Expenses $20.4M $26.6M $37.2M $35.8M $34.5M
EBT. Incl. Unusual Items $86.9M $209.2M $96.2M $77M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.7M $41.5M $18.5M $17.6M $203K
Net Income to Company $68.6M $171.5M $46.6M $37.4M $2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.6M $171.5M $46.6M $37.4M $2.6M
 
Basic EPS (Cont. Ops) $11.41 $28.49 $8.15 $6.65 $0.46
Diluted EPS (Cont. Ops) $11.19 $26.85 $7.85 $6.46 $0.46
Weighted Average Basic Share $6M $6M $5.7M $5.6M $5.6M
Weighted Average Diluted Share $6.2M $6.4M $6.1M $6M $5.6M
 
EBITDA $179M $327.2M $218.9M $198.4M $179.7M
EBIT $110.4M $239.3M $133.5M $112.7M $94.3M
 
Revenue (Reported) $341.3M $426.7M $421.9M $404.3M $380.6M
Operating Income (Reported) $102.2M $131.6M $137.6M $121.8M $99.9M
Operating Income (Adjusted) $110.4M $239.3M $133.5M $112.7M $94.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.7B $1.7B $1.7B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $414.2M $473.3M $463.7M $435.3M $410.2M
Gross Profit $931.1M $1.2B $1.2B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $261.3M $365.8M $349.3M $358.3M $371M
Other Inc / (Exp) $57.6M $73.8M -$143.3M $18.4M -$69.4M
Operating Expenses $530.2M $724.2M $697.3M $701.4M $712.6M
Operating Income $400.8M $493.8M $540.3M $523.8M $433.1M
 
Net Interest Expenses $68M $108.2M $134.6M $150.1M $136.7M
EBT. Incl. Unusual Items $390.4M $459.5M $262.4M $392.1M $227M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.6M $69.6M $96.7M $71.9M $7.8M
Net Income to Company $303.6M $394.7M $88.2M $215.4M -$20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $303.6M $394.7M $88.2M $215.4M -$20.3M
 
Basic EPS (Cont. Ops) $50.86 $65.58 $18.51 $40.42 -$3.60
Diluted EPS (Cont. Ops) $50.32 $62.40 $17.11 $38.68 -$4.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $737.8M $937.8M $741.6M $885.4M $705.3M
EBIT $468.9M $579.4M $393.6M $542.3M $363.7M
 
Revenue (Reported) $1.3B $1.7B $1.7B $1.7B $1.6B
Operating Income (Reported) $400.8M $493.8M $540.3M $523.8M $433.1M
Operating Income (Adjusted) $468.9M $579.4M $393.6M $542.3M $363.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $341.3M $426.7M $421.9M $404.3M $380.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.5M $119.4M $112.2M $106.5M $99.9M
Gross Profit $239.8M $307.3M $309.7M $297.8M $280.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69M $87.8M $86.7M $90.4M $95.4M
Other Inc / (Exp) $5M $104.2M -$4.1M -$9M -$5.6M
Operating Expenses $137.6M $175.7M $172.2M $176M $180.9M
Operating Income $102.2M $131.6M $137.6M $121.8M $99.9M
 
Net Interest Expenses $20.4M $26.6M $37.2M $35.8M $34.5M
EBT. Incl. Unusual Items $86.9M $209.2M $96.2M $77M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.7M $41.5M $18.5M $17.6M $203K
Net Income to Company $68.6M $171.5M $46.6M $37.4M $2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.6M $171.5M $46.6M $37.4M $2.6M
 
Basic EPS (Cont. Ops) $11.41 $28.49 $8.15 $6.65 $0.46
Diluted EPS (Cont. Ops) $11.19 $26.85 $7.85 $6.46 $0.46
Weighted Average Basic Share $6M $6M $5.7M $5.6M $5.6M
Weighted Average Diluted Share $6.2M $6.4M $6.1M $6M $5.6M
 
EBITDA $179M $327.2M $218.9M $198.4M $179.7M
EBIT $110.4M $239.3M $133.5M $112.7M $94.3M
 
Revenue (Reported) $341.3M $426.7M $421.9M $404.3M $380.6M
Operating Income (Reported) $102.2M $131.6M $137.6M $121.8M $99.9M
Operating Income (Adjusted) $110.4M $239.3M $133.5M $112.7M $94.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $574.9M $388.8M $215.2M $190.3M $153.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.8M $41.9M $49M $72.1M $43.4M
Inventory -- -- -- -- --
Prepaid Expenses $9.2M $17.2M $18.6M $23.6M $39.3M
Other Current Assets $4.6M $10.2M $8.2M $4.7M $4.8M
Total Current Assets $672.8M $501M $346.7M $342.4M $279.2M
 
Property Plant And Equipment $1.3B $1.9B $1.7B $1.8B $1.8B
Long-Term Investments $807.8M $727.6M $1.2B $1B $818.2M
Goodwill $430.5M $967.9M $928.9M $928.9M $929.6M
Other Intangibles $1.3B $2.9B $2.7B $2.6B $2.5B
Other Long-Term Assets $4.2M $7.8M $3.7M $5.8M $11.2M
Total Assets $4.5B $7B $6.9B $6.8B $6.5B
 
Accounts Payable $22.7M $35.7M $39.6M $45M $31.9M
Accrued Expenses $47.8M $56M $51.3M $53M $59.1M
Current Portion Of Long-Term Debt $26.4M $38.8M $55.9M $19M $18.7M
Current Portion Of Capital Lease Obligations $3.8M $5.6M $3.9M $3.4M $2.8M
Other Current Liabilities $30.6M $26.7M -- -- --
Total Current Liabilities $221.6M $269.1M $244.2M $202.8M $213.9M
 
Long-Term Debt $2.1B $3.8B $3.8B $3.6B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $3B $5.2B $5.1B $5B $4.7B
 
Common Stock $62K $62K $62K $62K $62K
Other Common Equity Adj -$140.7M -$82.8M $50M $36.7M $48.1M
Common Equity $1.5B $1.8B $1.7B $1.8B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $1.7B $1.8B $1.8B
 
Total Liabilities and Equity $4.5B $7B $6.9B $6.8B $6.5B
Cash and Short Terms $574.9M $388.8M $215.2M $190.3M $153.6M
Total Debt $2.2B $3.8B $3.8B $3.6B $3.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $368.2M $202.7M $210.7M $149.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.3M $38.2M $40.5M $48.7M $37.8M
Inventory -- -- -- -- --
Prepaid Expenses $19.6M $23.7M $38M $36M $58.1M
Other Current Assets $6.6M $13.7M $14.9M $6.3M $5.8M
Total Current Assets $1.6B $467.4M $330.2M $347.3M $282.4M
 
Property Plant And Equipment $1.3B $1.6B $1.7B $1.8B $1.8B
Long-Term Investments $807.1M $1.2B $1.2B $1.1B $753.9M
Goodwill $430.5M $928M $928.9M $928.9M $929.6M
Other Intangibles $1.3B $2.8B $2.7B $2.6B $2.5B
Other Long-Term Assets $3.2M $6.4M $4.8M $4.8M $10.9M
Total Assets $5.4B $7B $6.9B $6.8B $6.4B
 
Accounts Payable $26.6M $35.6M $34.1M $37.3M $33.8M
Accrued Expenses $58.7M $67.1M $56.7M $56.4M $63.3M
Current Portion Of Long-Term Debt $26.5M $43.1M $18.9M $19M $593.6M
Current Portion Of Capital Lease Obligations $4.5M $4.4M $4M $3.1M $2.8M
Other Current Liabilities $30.5M $11.1M -- -- --
Total Current Liabilities $225.4M $249.3M $189.1M $186.7M $775.5M
 
Long-Term Debt $3B $3.8B $3.8B $3.6B $3B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $5B $5.1B $4.9B $4.6B
 
Common Stock $62K $62K $62K $62K $62K
Other Common Equity Adj -$85.2M -$25.4M $32.1M $55M $33.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.9B $1.7B $1.9B $1.8B
 
Total Liabilities and Equity $5.4B $7B $6.9B $6.8B $6.4B
Cash and Short Terms $1.5B $368.2M $202.7M $210.7M $149.1M
Total Debt $3.1B $3.8B $3.8B $3.6B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $304.4M $291.8M $213.1M $224.6M $14.5M
Depreciation & Amoritzation $265.7M $339M $350.5M $342.9M $341.8M
Stock-Based Compensation $14.6M $20.1M $22.5M $29.4M $31.7M
Change in Accounts Receivable -$39M $19.7M $2.7M -$19.6M $36.4M
Change in Inventories -- -- -- -- --
Cash From Operations $574.4M $704.3M $738M $663.2M $664.1M
 
Capital Expenditures $303.9M $384.5M $410.7M $370.5M $295.7M
Cash Acquisitions -$650.4M -$2.1B $9.2M $56.7M -$4.3M
Cash From Investing -$954.9M -$2.5B -$448.3M -$341.9M -$564.4M
 
Dividends Paid (Ex Special Dividend) -$56.6M -$63.5M -$66.3M -$66.3M -$67.9M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.7B -- $638M $175M
Long-Term Debt Repaid -$612M -$30.5M -$38.8M -$807.6M -$239M
Repurchase of Common Stock -- -- -$353.3M -$99.6M --
Other Financing Activities -$40M -$20.8M -$5M -$10.6M -$4.5M
Cash From Financing $830.2M $1.6B -$463.4M -$346.1M -$136.3M
 
Beginning Cash (CF) $125.3M $574.9M $388.8M $215.2M $190.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $449.6M -$186.1M -$173.7M -$24.9M -$36.7M
Ending Cash (CF) $574.9M $388.8M $215.2M $190.3M $153.6M
 
Levered Free Cash Flow $270.4M $319.8M $327.3M $292.7M $368.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68.6M $171.5M $46.6M $37.4M $2.6M
Depreciation & Amoritzation $68.5M $87.9M $85.4M $85.6M $85.5M
Stock-Based Compensation $4.1M $5.2M $5.6M $7.5M $11.3M
Change in Accounts Receivable $34.5M $19.4M $28.2M $33.4M $9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $164M $188.7M $161.8M $164.8M $116.3M
 
Capital Expenditures $66.8M $99.2M $100.9M $72.4M $67.5M
Cash Acquisitions -- -- -- -- $10.7M
Cash From Investing -$66.7M -$109.6M -$100.7M -$70M -$56.6M
 
Dividends Paid (Ex Special Dividend) -$15.1M -$16.7M -$16.5M -$16.8M -$17.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $895.9M -- $638M -- --
Long-Term Debt Repaid -$6.6M -$8.7M -$643.2M -$54.8M -$44.8M
Repurchase of Common Stock -- -$69.7M -$41.8M -- --
Other Financing Activities -$9M -$4.7M -$10.1M -$2.7M -$2.3M
Cash From Financing $865.1M -$99.7M -$73.5M -$74.3M -$64.3M
 
Beginning Cash (CF) $574.9M $388.8M $215.2M $190.3M $153.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $962.4M -$20.6M -$12.4M $20.4M -$4.5M
Ending Cash (CF) $1.5B $368.2M $202.7M $210.7M $149.1M
 
Levered Free Cash Flow $97.1M $89.5M $60.9M $92.3M $48.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $303.6M $394.7M $88.2M $215.4M -$20.3M
Depreciation & Amoritzation $268.9M $358.4M $348M $343.1M $341.6M
Stock-Based Compensation $15.5M $21.1M $22.9M $31.3M $35.6M
Change in Accounts Receivable $6.4M $4.5M $11.5M -$14.4M $12.7M
Change in Inventories -- -- -- -- --
Cash From Operations $619.9M $729.1M $711.1M $666.1M $615.7M
 
Capital Expenditures $297.8M $416.9M $412.4M $342M $290.7M
Cash Acquisitions -$650.4M -$2.1B $9.2M $56.7M $6.4M
Cash From Investing -$945.6M -$2.5B -$439.3M -$311.2M -$551M
 
Dividends Paid (Ex Special Dividend) -$58.9M -$65M -$66.1M -$66.6M -$68.3M
Special Dividend Paid
Long-Term Debt Issued $1.8B $800M $638M -- --
Long-Term Debt Repaid -$611.4M -$32.5M -$673.3M -$219.3M -$228.9M
Repurchase of Common Stock -- -$69.7M -$325.3M -$57.9M --
Other Financing Activities -$43.2M -$16.4M -$10.4M -$3.2M -$4.1M
Cash From Financing $1.6B $616.3M -$437.2M -$347M -$126.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.2B -$165.4M $8M -$61.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $322.1M $312.2M $298.7M $324.1M $325M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68.6M $171.5M $46.6M $37.4M $2.6M
Depreciation & Amoritzation $68.5M $87.9M $85.4M $85.6M $85.5M
Stock-Based Compensation $4.1M $5.2M $5.6M $7.5M $11.3M
Change in Accounts Receivable $34.5M $19.4M $28.2M $33.4M $9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $164M $188.7M $161.8M $164.8M $116.3M
 
Capital Expenditures $66.8M $99.2M $100.9M $72.4M $67.5M
Cash Acquisitions -- -- -- -- $10.7M
Cash From Investing -$66.7M -$109.6M -$100.7M -$70M -$56.6M
 
Dividends Paid (Ex Special Dividend) -$15.1M -$16.7M -$16.5M -$16.8M -$17.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $895.9M -- $638M -- --
Long-Term Debt Repaid -$6.6M -$8.7M -$643.2M -$54.8M -$44.8M
Repurchase of Common Stock -- -$69.7M -$41.8M -- --
Other Financing Activities -$9M -$4.7M -$10.1M -$2.7M -$2.3M
Cash From Financing $865.1M -$99.7M -$73.5M -$74.3M -$64.3M
 
Beginning Cash (CF) $574.9M $388.8M $215.2M $190.3M $153.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $962.4M -$20.6M -$12.4M $20.4M -$4.5M
Ending Cash (CF) $1.5B $368.2M $202.7M $210.7M $149.1M
 
Levered Free Cash Flow $97.1M $89.5M $60.9M $92.3M $48.8M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is up 31.3% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 24.16% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 0.36% over the past day.

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

Show me the best stock