Financhill
Buy
52

CCOI Quote, Financials, Valuation and Earnings

Last price:
$75.37
Seasonality move :
10.61%
Day range:
$74.04 - $77.57
52-week range:
$50.80 - $86.76
Dividend yield:
5.07%
P/E ratio:
99.15x
P/S ratio:
3.49x
P/B ratio:
11.72x
Volume:
1.4M
Avg. volume:
448.2K
1-year change:
7.4%
Market cap:
$3.8B
Revenue:
$940.9M
EPS (TTM):
$0.78
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $546.2M $568.1M $589.8M $599.6M $940.9M
Revenue Growth (YoY) 4.99% 4.02% 3.82% 1.66% 56.92%
 
Cost of Revenues $219.8M $219.2M $226.3M $228.2M $544.2M
Gross Profit $326.4M $348.9M $363.5M $371.5M $396.7M
Gross Profit Margin 59.76% 61.42% 61.63% 61.95% 42.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.9M $158.5M $162.4M $163M $275.3M
Other Inc / (Exp) $3.3M -$35.2M $16.2M -$25.7M $1.4B
Operating Expenses $227.2M $242M $251.6M $255.2M $507.5M
Operating Income $99.2M $107M $111.8M $116.2M -$110.8M
 
Net Interest Expenses $49.9M $61.5M $56.6M $64.1M $71.1M
EBT. Incl. Unusual Items $52.7M $10.3M $71.4M $26.4M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $4.1M $23.2M $21.2M -$54M
Net Income to Company $37.5M $6.2M $48.2M $5.1M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.5M $6.2M $48.2M $5.1M $1.3B
 
Basic EPS (Cont. Ops) $0.82 $0.14 $1.04 $0.11 $26.88
Diluted EPS (Cont. Ops) $0.81 $0.13 $1.03 $0.11 $26.62
Weighted Average Basic Share $45.5M $45.9M $46.4M $46.9M $47.4M
Weighted Average Diluted Share $46.1M $46.7M $47M $47.2M $47.8M
 
EBITDA $190.4M $156.3M $218.7M $186.2M $1.6B
EBIT $110.1M $72.8M $129.5M $94M $1.3B
 
Revenue (Reported) $546.2M $568.1M $589.8M $599.6M $940.9M
Operating Income (Reported) $99.2M $107M $111.8M $116.2M -$110.8M
Operating Income (Adjusted) $110.1M $72.8M $129.5M $94M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $142.3M $147.9M $150M $275.4M $257.2M
Revenue Growth (YoY) 3.91% 3.95% 1.4% 83.62% -6.62%
 
Cost of Revenues $54.5M $56.6M $57.2M $173.6M $161.6M
Gross Profit $87.8M $91.3M $92.8M $101.8M $95.7M
Gross Profit Margin 61.69% 61.71% 61.85% 36.97% 37.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.7M $40.1M $39.1M $65.3M $67.7M
Other Inc / (Exp) -$17.7M $7.1M -$19.6M -$3.7M --
Operating Expenses $61.3M $62.7M $62M $152M $153.5M
Operating Income $26.4M $28.6M $30.8M -$50.2M -$57.8M
 
Net Interest Expenses $15.3M $13.6M $18.2M $16.5M $22.2M
EBT. Incl. Unusual Items -$6.6M $22M -$7M -$70.3M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $8.7M $969K -$13.6M -$16.9M
Net Income to Company -$5M $13.3M -$8M -$56.7M -$63.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M $13.3M -$8M -$56.7M -$63.1M
 
Basic EPS (Cont. Ops) -$0.11 $0.29 -$0.17 -$1.20 -$1.33
Diluted EPS (Cont. Ops) -$0.11 $0.28 -$0.17 -$1.20 -$1.33
Weighted Average Basic Share $45.8M $46.3M $46.7M $47.2M $47.4M
Weighted Average Diluted Share $45.8M $46.9M $46.7M $47.2M $47.4M
 
EBITDA $30.8M $58.9M $34.1M $45.4M $33.8M
EBIT $9.2M $36.3M $11.2M -$41.3M -$52M
 
Revenue (Reported) $142.3M $147.9M $150M $275.4M $257.2M
Operating Income (Reported) $26.4M $28.6M $30.8M -$50.2M -$57.8M
Operating Income (Adjusted) $9.2M $36.3M $11.2M -$41.3M -$52M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $564.5M $586.5M $594.8M $820.8M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $220.3M $224.7M $227.6M $426.7M $661.2M
Gross Profit $344.2M $361.7M $367.2M $394.1M $394.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155.8M $162.2M $158.6M $237.9M $294M
Other Inc / (Exp) -$19.9M -$13.2M -$18M $1.2B $248.5M
Operating Expenses $236.8M $251.3M $249.8M $425.9M $592.5M
Operating Income $107.4M $110.4M $117.5M -$31.8M -$197.8M
 
Net Interest Expenses $59.2M $58.3M $59.8M $71.6M $75.5M
EBT. Incl. Unusual Items $28.3M $38.9M $39.6M $1.1B -$24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $15.8M $16.8M -$22.3M -$64.2M
Net Income to Company $20.3M $23.1M $22.8M $1.1B $39.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.3M $23.1M $22.8M $1.1B $39.4M
 
Basic EPS (Cont. Ops) $0.44 $0.51 $0.49 $22.79 $0.84
Diluted EPS (Cont. Ops) $0.43 $0.50 $0.48 $22.60 $0.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $171.8M $188.4M $190.9M $1.3B $385.4M
EBIT $90.7M $99.2M $99.7M $1.2B $86.9M
 
Revenue (Reported) $564.5M $586.5M $594.8M $820.8M $1.1B
Operating Income (Reported) $107.4M $110.4M $117.5M -$31.8M -$197.8M
Operating Income (Adjusted) $90.7M $99.2M $99.7M $1.2B $86.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $424.2M $442.6M $447.6M $668.8M $783.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $164.3M $169.9M $171.2M $369.7M $486.7M
Gross Profit $259.9M $272.7M $276.4M $299.1M $297.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119.2M $123M $119.1M $194M $212.7M
Other Inc / (Exp) -$16.1M $6M -$28.2M $1.2B -$2M
Operating Expenses $180.3M $189.6M $187.8M $358.4M $443.4M
Operating Income $79.6M $83M $88.7M -$59.4M -$146.3M
 
Net Interest Expenses $46M $42.9M $46.1M $53.5M $56.3M
EBT. Incl. Unusual Items $17.6M $46.2M $14.4M $1B -$204.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $16.5M $10.1M -$33.5M -$43.9M
Net Income to Company $12.8M $29.7M $4.3M $1.1B -$160.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $29.7M $4.3M $1.1B -$160.8M
 
Basic EPS (Cont. Ops) $0.28 $0.65 $0.09 $22.77 -$3.39
Diluted EPS (Cont. Ops) $0.27 $0.64 $0.09 $22.58 -$3.39
Weighted Average Basic Share $137.2M $138.6M $140M $141.4M $142.4M
Weighted Average Diluted Share $138.9M $139.6M $140.7M $142.1M $142.4M
 
EBITDA $125.8M $157.2M $129.4M $1.3B $107.2M
EBIT $64.8M $90.5M $60.7M $1.1B -$123.6M
 
Revenue (Reported) $424.2M $442.6M $447.6M $668.8M $783.8M
Operating Income (Reported) $79.6M $83M $88.7M -$59.4M -$146.3M
Operating Income (Adjusted) $64.8M $90.5M $60.7M $1.1B -$123.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $399.4M $371.3M $319.6M $223.8M $75.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.5M $44.2M $41.9M $44.1M $135.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.8M $40.9M $39M $45.9M $80.6M
Total Current Assets $475.7M $456.3M $409.6M $365.9M $513.6M
 
Property Plant And Equipment $442.4M $530M $559.6M $626M $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14M $14.1M $15.4M $18.2M $23.4M
Total Assets $932.1M $1B $984.6M $1B $3.2B
 
Accounts Payable $11.1M $9.8M $11.9M $27.2M $48.4M
Accrued Expenses $40.9M $40.5M $29.9M $36M $50.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.3M $26.9M $29.2M $29.2M $132.6M
Other Current Liabilities $9.1M $6.8M $785K $20.3M $21.6M
Total Current Liabilities $89.7M $94.4M $81M $120.3M $373.3M
 
Long-Term Debt $782.5M $869.7M $891.4M $944.3M $945.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.3B $1.4B $1.5B $2.6B
 
Common Stock $47K $47K $48K $48K $49K
Other Common Equity Adj -$12.3M -$1.3M -$11M -$19.2M -$14.4M
Common Equity -$203.7M -$293.2M -$373.1M -$518.6M $609.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$203.7M -$293.2M -$373.1M -$518.6M $609.6M
 
Total Liabilities and Equity $932.1M $1B $984.6M $1B $3.2B
Cash and Short Terms $399.4M $371.3M $319.6M $223.8M $75.1M
Total Debt $782.5M $869.7M $891.4M $944.3M $945.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $393.3M $351.9M $268.9M $109.7M $279.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $42.1M $43.7M $43.4M $87.2M $99.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $40M $37.5M $46.4M $73.5M $72.2M
Total Current Assets $475.4M $436.1M $413.5M $581.3M $569.4M
 
Property Plant And Equipment $511.7M $558.4M $589.8M $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $471.5M
Other Long-Term Assets $13.9M $14.3M $17.4M $22.1M $29.7M
Total Assets $1B $1B $1B $3B $3.2B
 
Accounts Payable $12M $11.6M $18.4M $29.4M $53.1M
Accrued Expenses $47.7M $57.5M $67.3M $120M $148.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $27.3M $28M $35.9M $131.7M $77.8M
Other Current Liabilities $8.3M $1.9M -- -- --
Total Current Liabilities $95.2M $99M $121.6M $355.7M $280.6M
 
Long-Term Debt $850.4M $899.6M $943.9M $945.2M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.5B $2.5B $2.9B
 
Common Stock $47K $48K $48K $49K $49K
Other Common Equity Adj -- -- -- -$19.8M -$12.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$260.7M -$356.8M -$491.8M $442.1M $323.6M
 
Total Liabilities and Equity $1B $1B $1B $3B $3.2B
Cash and Short Terms $393.3M $351.9M $268.9M $109.7M $279.2M
Total Debt $850.4M $899.6M $943.9M $945.2M $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $37.5M $6.2M $48.2M $5.1M $1.3B
Depreciation & Amoritzation $80.2M $83.5M $89.2M $92.2M $232.2M
Stock-Based Compensation $18.5M $23.5M $26.8M $24.4M $26.9M
Change in Accounts Receivable $1.1M -$2.7M $1.4M -$2.8M -$55.5M
Change in Inventories -- -- -- -- --
Cash From Operations $148.8M $140.3M $170.3M $173.7M $17.3M
 
Capital Expenditures $47M $56M $69.9M $79M $129.6M
Cash Acquisitions -- -- -- -- $2.2M
Cash From Investing -$47M -$56M -$69.9M -$79M $76.7M
 
Dividends Paid (Ex Special Dividend) -$112.6M -$129.4M -$150.3M -$169.9M -$181.7M
Special Dividend Paid
Long-Term Debt Issued $152.1M $240.3M $496.9M $446M --
Long-Term Debt Repaid -$9.1M -$213.2M -$482.4M -$420.8M -$77.4M
Repurchase of Common Stock -- -$4.5M -- -- --
Other Financing Activities -$10M -$10.5M -$6.9M -$790K --
Cash From Financing $22M -$116M -$140.8M -$144.8M -$257.9M
 
Beginning Cash (CF) $276.1M $399.4M $371.3M $328.6M $275.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.9M -$31.6M -$40.5M -$50.1M -$163.8M
Ending Cash (CF) $399.4M $371.3M $328.6M $275.9M $113.8M
 
Levered Free Cash Flow $101.9M $84.4M $100.3M $94.7M -$112.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5M $13.3M -$8M -$56.7M -$63.1M
Depreciation & Amoritzation $21.6M $22.6M $22.9M $86.7M $85.8M
Stock-Based Compensation $6.5M $6.6M $6.2M $7.4M $7.9M
Change in Accounts Receivable -$1M -$249K $426K -$8.1M $28.3M
Change in Inventories -- -- -- -- --
Cash From Operations $33M $47.4M $53.6M -$52.4M -$20.2M
 
Capital Expenditures $13.3M $22M $24M $25.4M $59.2M
Cash Acquisitions -- -- -- -$3K --
Cash From Investing -$13.3M -$22M -$24M $62.1M -$34.2M
 
Dividends Paid (Ex Special Dividend) -$32.7M -$37.7M -$42.7M -$45.1M -$47.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $6K
Long-Term Debt Repaid -$9.5M -$4.9M -$385.2M -$41.3M -$4.5M
Repurchase of Common Stock -$270K -- -- -- --
Other Financing Activities -$2.7M -$1.5M $375.4M -- --
Cash From Financing -$45M -$43.7M -$52.5M -$86M -$51M
 
Beginning Cash (CF) $417M $374M $349.8M $244M $426.2M
Foreign Exchange Rate Adjustment $1.6M -$787K -$3.3M -$1.5M -$4.7M
Additions / Reductions -$25.3M -$18.2M -$22.9M -$76.3M -$105.4M
Ending Cash (CF) $393.3M $355M $323.7M $166.1M $316.1M
 
Levered Free Cash Flow $19.7M $25.5M $29.6M -$77.8M -$79.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.3M $23.1M $22.8M $1.1B $39.4M
Depreciation & Amoritzation $81M $89.1M $91.2M $188M $298.6M
Stock-Based Compensation $22.6M $26.6M $24.2M $26.5M $25.1M
Change in Accounts Receivable $8K -$1.8M -$1.6M -$19.8M $5M
Change in Inventories -- -- -- -- --
Cash From Operations $148.8M $171.8M $173.4M $102.4M -$71.9M
 
Capital Expenditures $50M $70.5M $74.7M $105.6M $192.5M
Cash Acquisitions -- -- -- -$14M $28.6M
Cash From Investing -$50M -$70.5M -$74.7M -$3M $102.7M
 
Dividends Paid (Ex Special Dividend) -$124.7M -$145.2M -$165.4M -$179.3M -$187.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$210.7M -$480.7M -$402.5M -$83.1M -$180M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.5M -$8.5M -$1.9M -- --
Cash From Financing -$104.4M -$140.3M -$122.8M -$261.4M $116.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M -$39M -$24.1M -$162M $147.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $98.9M $101.4M $98.7M -$3.2M -$264.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.8M $29.7M $4.3M $1.1B -$160.8M
Depreciation & Amoritzation $61M $66.7M $68.7M $164.4M $230.7M
Stock-Based Compensation $17.7M $20.8M $18.2M $20.2M $18.4M
Change in Accounts Receivable -$1.1M -$159K -$3.1M -$20.1M $40.4M
Change in Inventories -- -- -- -- --
Cash From Operations $102.7M $134.3M $137.4M $66M -$23.2M
 
Capital Expenditures $40.1M $54.6M $59.4M $86M $148.9M
Cash Acquisitions -- -- -- -$14M $12.3M
Cash From Investing -$40.1M -$54.6M -$59.4M $16.6M $42.6M
 
Dividends Paid (Ex Special Dividend) -$95M -$110.7M -$125.9M -$135.4M -$141M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $240.3M $496.9M $446M -- $490.3M
Long-Term Debt Repaid -$208.6M -$476.1M -$396.3M -$58.5M -$161.2M
Repurchase of Common Stock -$270K -- -- -- -$8M
Other Financing Activities -$7.9M -$5.8M -$790K -- --
Cash From Financing -$70.2M -$94.6M -$76.5M -$193.1M $181.1M
 
Beginning Cash (CF) $1.2B $983.2M $990.2M $754.3M $703.3M
Foreign Exchange Rate Adjustment $1.4M -$1.4M -$6.4M $626K $1.8M
Additions / Reductions -$7.6M -$14.9M $1.5M -$110.5M $200.5M
Ending Cash (CF) $1.2B $966.9M $985.3M $644.4M $905.6M
 
Levered Free Cash Flow $62.7M $79.7M $78M -$20M -$172.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.55% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.38% over the past day.

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

Show me the best stock