Financhill
Sell
35

CABO Quote, Financials, Valuation and Earnings

Last price:
$370.97
Seasonality move :
-6.92%
Day range:
$363.46 - $373.99
52-week range:
$311.28 - $574.53
Dividend yield:
3.16%
P/E ratio:
9.33x
P/S ratio:
1.40x
P/B ratio:
1.11x
Volume:
54.8K
Avg. volume:
77.3K
1-year change:
-32.34%
Market cap:
$2.1B
Revenue:
$1.7B
EPS (TTM):
$40.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $1.3B $1.6B $1.7B $1.7B
Revenue Growth (YoY) 8.93% 13.46% 21.17% 6.24% -1.64%
 
Cost of Revenues $388.6M $418.7M $455.4M $470.9M $440.9M
Gross Profit $779.4M $906.5M $1.2B $1.2B $1.2B
Gross Profit Margin 66.73% 68.41% 71.64% 72.4% 73.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $245.1M $255.2M $347.1M $350.3M $354.7M
Other Inc / (Exp) -$17.9M $60M -$25.4M -$34.9M $23.4M
Operating Expenses $461.8M $520.8M $686.1M $700.8M $697.6M
Operating Income $317.6M $385.7M $464.4M $534.4M $539.6M
 
Net Interest Expenses $66M $66.3M $101.9M $124M $151.6M
EBT. Incl. Unusual Items $233.8M $379.3M $337.1M $375.4M $411.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.2M $76.3M $45.8M $119.7M $72.8M
Net Income to Company $178.6M $304.4M $291.8M $213.1M $224.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $178.6M $304.4M $291.8M $213.1M $224.6M
 
Basic EPS (Cont. Ops) $31.45 $51.73 $48.49 $36.16 $39.76
Diluted EPS (Cont. Ops) $31.12 $51.27 $46.49 $34.73 $38.08
Weighted Average Basic Share $5.7M $5.9M $6M $5.9M $5.6M
Weighted Average Diluted Share $5.7M $5.9M $6.4M $6.3M $6.1M
 
EBITDA $522.2M $718.6M $789.6M $863.5M $924.4M
EBIT $305.5M $452.9M $450.6M $513.1M $581.5M
 
Revenue (Reported) $1.2B $1.3B $1.6B $1.7B $1.7B
Operating Income (Reported) $317.6M $385.7M $464.4M $534.4M $539.6M
Operating Income (Adjusted) $305.5M $452.9M $450.6M $513.1M $581.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $339M $430.2M $424.7M $420.3M $393.6M
Revenue Growth (YoY) 18.94% 26.93% -1.28% -1.03% -6.37%
 
Cost of Revenues $107.3M $121.7M $120.5M $109.7M $104.6M
Gross Profit $231.7M $308.6M $304.2M $310.7M $289M
Gross Profit Margin 68.34% 71.72% 71.63% 73.91% 73.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.6M $95.1M $86M $92.7M $88.4M
Other Inc / (Exp) $1.7M -$29M -$5.5M -$27.9M $207K
Operating Expenses $134M $187.7M $173.2M $175.6M $173.6M
Operating Income $97.6M $120.9M $131M $135M $115.3M
 
Net Interest Expenses $17.6M $27.7M $33M $38.5M $34.2M
EBT. Incl. Unusual Items $81.8M $64.2M $92.5M $68.6M $81.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.5M $13M $21.9M $17.3M $15.9M
Net Income to Company $66.3M $52.3M $70.6M $30.3M $44.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.3M $52.3M $70.6M $30.3M $44.2M
 
Basic EPS (Cont. Ops) $11.04 $8.68 $12.10 $5.40 $7.86
Diluted EPS (Cont. Ops) $10.96 $8.33 $11.53 $5.29 $7.58
Weighted Average Basic Share $6M $6M $5.8M $5.6M $5.6M
Weighted Average Diluted Share $6.1M $6.5M $6.3M $6M $6M
 
EBITDA $170.8M $187.3M $216.1M $190.1M $200.7M
EBIT $99.4M $94.7M $128.9M $107.2M $115.6M
 
Revenue (Reported) $339M $430.2M $424.7M $420.3M $393.6M
Operating Income (Reported) $97.6M $120.9M $131M $135M $115.3M
Operating Income (Adjusted) $99.4M $94.7M $128.9M $107.2M $115.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.5B $1.7B $1.7B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $422.7M $434.9M $478.2M $447.3M $423.2M
Gross Profit $884.5M $1.1B $1.2B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.2M $316.9M $359.5M $351.4M $358.6M
Other Inc / (Exp) $2.5M $34.9M $83.3M -$169.6M $52.8M
Operating Expenses $516.7M $626.3M $716M $693.9M $702.1M
Operating Income $367.8M $448.8M $518.9M $550.7M $478.9M
 
Net Interest Expenses $66.1M $88.1M $116M $149.8M $142M
EBT. Incl. Unusual Items $304.1M $395.6M $486.2M $231.2M $389.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $63.3M $109.8M $86.1M $67.8M
Net Income to Company $251.8M $333.2M $376.2M $22.9M $223.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $251.8M $333.2M $376.2M $22.9M $223.2M
 
Basic EPS (Cont. Ops) $43.36 $55.43 $62.99 $7.98 $41.86
Diluted EPS (Cont. Ops) $42.96 $53.74 $60.03 $7.30 $40.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $637.6M $808.8M $971.7M $727.4M $893.7M
EBIT $376M $499.4M $615.2M $384.9M $550.3M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.7B $1.6B
Operating Income (Reported) $367.8M $448.8M $518.9M $550.7M $478.9M
Operating Income (Adjusted) $376M $499.4M $615.2M $384.9M $550.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $988.5M $1.2B $1.3B $1.3B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $319.3M $335.5M $358.3M $334.6M $317M
Gross Profit $669.2M $837.8M $922.2M $931.6M $875.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $190.5M $252.2M $264.6M $265.6M $269.6M
Other Inc / (Exp) $9.7M -$15.3M $93.3M -$41.3M -$11.9M
Operating Expenses $392.8M $498.2M $528.1M $521.2M $525.7M
Operating Income $276.4M $339.6M $394.1M $410.4M $349.6M
 
Net Interest Expenses $52.8M $74.6M $88.7M $114.5M $105M
EBT. Incl. Unusual Items $233.3M $249.6M $398.7M $254.6M $232.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.2M $22.1M $86.2M $52.6M $47.5M
Net Income to Company $198.2M $227M $311.3M $121.1M $119.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $198.2M $227M $311.3M $121.1M $119.7M
 
Basic EPS (Cont. Ops) $33.93 $37.74 $52.23 $21.36 $21.30
Diluted EPS (Cont. Ops) $33.64 $36.20 $49.49 $20.68 $20.62
Weighted Average Basic Share $17.5M $18M $17.8M $17M $16.9M
Weighted Average Diluted Share $17.7M $19.1M $19.1M $18.2M $18.1M
 
EBITDA $488.5M $578.7M $760.8M $624.6M $593.9M
EBIT $286.2M $332.7M $497.3M $369.1M $337.8M
 
Revenue (Reported) $988.5M $1.2B $1.3B $1.3B $1.2B
Operating Income (Reported) $276.4M $339.6M $394.1M $410.4M $349.6M
Operating Income (Adjusted) $286.2M $332.7M $497.3M $369.1M $337.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $125.3M $574.9M $388.8M $215.2M $190.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $33.5M $32.8M $41.9M $49M $72.1M
Inventory -- -- -- -- --
Prepaid Expenses $8.3M $9.2M $17.2M $18.6M $23.6M
Other Current Assets $3.8M $4.6M $10.2M $8.2M $4.7M
Total Current Assets $181.5M $672.8M $501M $346.7M $342.4M
 
Property Plant And Equipment $1.2B $1.3B $1.9B $1.7B $1.8B
Long-Term Investments $206K $807.8M $727.6M $1.2B $1B
Goodwill $429.6M $430.5M $967.9M $928.9M $928.9M
Other Intangibles $1.3B $1.3B $2.9B $2.7B $2.6B
Other Long-Term Assets $2.5M $4.2M $7.8M $3.7M $5.8M
Total Assets $3.2B $4.5B $7B $6.9B $6.8B
 
Accounts Payable $36.4M $22.7M $35.7M $39.6M $45M
Accrued Expenses $41.9M $47.8M $56M $51.3M $53M
Current Portion Of Long-Term Debt $28.9M $26.4M $38.8M $55.9M $19M
Current Portion Of Capital Lease Obligations $4.6M $3.8M $5.6M $3.9M $3.4M
Other Current Liabilities $11M $30.6M $26.7M -- --
Total Current Liabilities $189.5M $221.6M $269.1M $244.2M $202.8M
 
Long-Term Debt $1.7B $2.1B $3.8B $3.8B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3B $5.2B $5.1B $5B
 
Common Stock $59K $62K $62K $62K $62K
Other Common Equity Adj -$68.2M -$140.7M -$82.8M $50M $36.7M
Common Equity $841.6M $1.5B $1.8B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $841.6M $1.5B $1.8B $1.7B $1.8B
 
Total Liabilities and Equity $3.2B $4.5B $7B $6.9B $6.8B
Cash and Short Terms $125.3M $574.9M $388.8M $215.2M $190.3M
Total Debt $1.7B $2.2B $3.8B $3.8B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $625.3M $489.5M $255.7M $239.6M $226.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.4M $50.8M $47.6M $70M $44.5M
Inventory -- -- $5.1M -- --
Prepaid Expenses $13.8M $18.1M $21.4M $26M $24M
Other Current Assets $3.5M $10.8M $11.3M $5.3M $6M
Total Current Assets $739.8M $598.8M $381.6M $394.4M $335.1M
 
Property Plant And Equipment $1.3B $1.8B $1.7B $1.8B $1.8B
Long-Term Investments $62.1M $699.1M $1.2B $1.1B $1B
Goodwill $434.9M $944.9M $928.9M $928.9M $929.4M
Other Intangibles $1.3B $2.8B $2.7B $2.6B $2.6B
Other Long-Term Assets $20.3M $3.5M $3.3M $6.1M $5.3M
Total Assets $3.8B $6.9B $6.9B $6.9B $6.7B
 
Accounts Payable $31.3M $40.5M $39.7M $42.9M $33M
Accrued Expenses $39.8M $62.6M $61.6M $57.2M $60.7M
Current Portion Of Long-Term Debt $33.4M $34.6M $51.7M $19M $18.9M
Current Portion Of Capital Lease Obligations $4M $5.6M $3.8M $3.4M $3M
Other Current Liabilities $30.5M $30.6M -- -- $153.5M
Total Current Liabilities $226.5M $297.6M $268.8M $218.2M $359.8M
 
Long-Term Debt $1.7B $3.8B $3.8B $3.7B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $5.2B $5B $5.1B $4.8B
 
Common Stock $62K $62K $62K $62K $62K
Other Common Equity Adj -$156.4M -$91.7M $54.5M $72.4M $23.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.7B $1.9B $1.8B $1.9B
 
Total Liabilities and Equity $3.8B $6.9B $6.9B $6.9B $6.7B
Cash and Short Terms $625.3M $489.5M $255.7M $239.6M $226.6M
Total Debt $1.7B $3.8B $3.8B $3.7B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $178.6M $304.4M $291.8M $213.1M $224.6M
Depreciation & Amoritzation $216.7M $265.7M $339M $350.5M $342.9M
Stock-Based Compensation $12.3M $14.6M $20.1M $22.5M $29.4M
Change in Accounts Receivable $5M -$39M $19.7M $2.7M -$19.6M
Change in Inventories -- -- -- -- --
Cash From Operations $491.7M $574.4M $704.3M $738M $663.2M
 
Capital Expenditures $257.8M $303.9M $384.5M $410.7M $370.5M
Cash Acquisitions -$883.4M -$650.4M -$2.1B $9.2M $56.7M
Cash From Investing -$1.1B -$954.9M -$2.5B -$448.3M -$341.9M
 
Dividends Paid (Ex Special Dividend) -$48.5M -$56.6M -$63.5M -$66.3M -$66.3M
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.1B $1.7B -- $638M
Long-Term Debt Repaid -$702.9M -$612M -$30.5M -$38.8M -$807.6M
Repurchase of Common Stock -$5.1M -- -- -$353.3M -$99.6M
Other Financing Activities -$14.9M -$40M -$20.8M -$5M -$10.6M
Cash From Financing $503.7M $830.2M $1.6B -$463.4M -$346.1M
 
Beginning Cash (CF) $264.1M $125.3M $574.9M $388.8M $215.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$138.8M $449.6M -$186.1M -$173.7M -$24.9M
Ending Cash (CF) $125.3M $574.9M $388.8M $215.2M $190.3M
 
Levered Free Cash Flow $233.9M $270.4M $319.8M $327.3M $292.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $66.3M $52.3M $70.6M $30.3M $44.2M
Depreciation & Amoritzation $71.4M $92.6M $87.2M $82.9M $85.2M
Stock-Based Compensation $3.9M $5.4M $5.9M $10.2M $8.4M
Change in Accounts Receivable -$37.1M -$4M $12.1M -$11.7M $7.8M
Change in Inventories -- -- -- -- --
Cash From Operations $126.8M $182.7M $216.7M $180.2M $176.2M
 
Capital Expenditures $79.5M $116.8M $101.6M $69.2M $75.1M
Cash Acquisitions -$48.3M -- -- $56.7M -$4.3M
Cash From Investing -$121.8M -$116.8M -$100.3M -$12.9M -$79.3M
 
Dividends Paid (Ex Special Dividend) -$15.1M -$16.6M -$16.7M -$16.7M -$17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.1M -$8.5M -$8.5M -$55M -$54.7M
Repurchase of Common Stock -- -- -$115.3M -$16.5M --
Other Financing Activities -$38K -$177K -$105K -$89K -$38K
Cash From Financing -$22.2M -$25.3M -$140.6M -$88.3M -$71.8M
 
Beginning Cash (CF) $642.6M $449M $280M $160.7M $201.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.2M $40.6M -$24.3M $78.9M $25.1M
Ending Cash (CF) $625.3M $489.5M $255.7M $239.6M $226.6M
 
Levered Free Cash Flow $47.3M $65.9M $115.1M $110.9M $101.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $251.8M $333.2M $376.2M $22.9M $223.2M
Depreciation & Amoritzation $261.6M $309.4M $356.5M $342.5M $343.4M
Stock-Based Compensation $13.7M $18.9M $22.2M $27.3M $30.5M
Change in Accounts Receivable -$56.4M $35M $10.4M -$21.7M $28.1M
Change in Inventories -- -- -- -- --
Cash From Operations $555.5M $705.7M $743.8M $679.7M $648.2M
 
Capital Expenditures $303.7M $349.7M $418.4M $362.2M $336.6M
Cash Acquisitions -$602.1M -$2.5B -$97.8M $56.7M -$4.3M
Cash From Investing -$906.5M -$2.9B -$564.4M -$345.2M -$371.5M
 
Dividends Paid (Ex Special Dividend) -$54.4M -$61.9M -$66.4M -$66M -$67.7M
Special Dividend Paid
Long-Term Debt Issued $550M $2.6B -- $638M --
Long-Term Debt Repaid -$129M -$512.2M -$34.6M -$766M -$219.1M
Repurchase of Common Stock -- -- -$307M -$145.9M --
Other Financing Activities -$25M -$35.4M -$5.3M -$10.7M -$2.9M
Cash From Financing $830.4M $2B -$413.3M -$350.6M -$289.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $479.5M -$135.8M -$233.8M -$16.1M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $251.8M $356M $325.4M $317.5M $311.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $198.2M $227M $311.3M $121.1M $119.7M
Depreciation & Amoritzation $202.3M $246M $263.6M $255.6M $256.1M
Stock-Based Compensation $10.5M $14.8M $17M $21.8M $22.9M
Change in Accounts Receivable -$52.1M $21.8M $12.5M -$11.9M $35.7M
Change in Inventories -- -- -- -- --
Cash From Operations $399M $530.3M $569.8M $511.5M $496.5M
 
Capital Expenditures $223.6M $269.4M $303.3M $254.7M $220.9M
Cash Acquisitions -$75.5M -$2B $9.2M $56.7M -$4.3M
Cash From Investing -$299.8M -$2.2B -$315.5M -$212.5M -$242.1M
 
Dividends Paid (Ex Special Dividend) -$41.5M -$46.8M -$49.8M -$49.5M -$51M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M $1.7B -- $638M --
Long-Term Debt Repaid -$121.5M -$21.7M -$25.8M -$752.9M -$164.4M
Repurchase of Common Stock -- -- -$307M -$99.6M --
Other Financing Activities -$24.8M -$20.3M -$4.8M -$10.5M -$2.8M
Cash From Financing $400.9M $1.6B -$387.4M -$274.6M -$218.1M
 
Beginning Cash (CF) $1B $2.6B $1B $578.6M $602.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $500.1M -$85.4M -$133.1M $24.5M $36.4M
Ending Cash (CF) $1.5B $2.5B $903.9M $603.1M $638.9M
 
Levered Free Cash Flow $175.3M $260.9M $266.5M $256.8M $275.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock