Financhill
Sell
7

CABO Quote, Financials, Valuation and Earnings

Last price:
$226.96
Seasonality move :
3.74%
Day range:
$225.94 - $238.10
52-week range:
$225.94 - $452.72
Dividend yield:
5.21%
P/E ratio:
118.58x
P/S ratio:
0.87x
P/B ratio:
0.71x
Volume:
196.7K
Avg. volume:
179.7K
1-year change:
-46.9%
Market cap:
$1.3B
Revenue:
$1.6B
EPS (TTM):
$1.91
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $336.8M $432.6M $425.5M $411.8M $387.2M
Revenue Growth (YoY) 5.65% 28.45% -1.64% -3.22% -5.97%
 
Cost of Revenues $99.4M $119.9M $112.6M $106.3M $99.9M
Gross Profit $237.3M $312.7M $312.9M $305.6M $287.4M
Gross Profit Margin 70.47% 72.29% 73.53% 74.2% 74.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.7M $94.9M $85.7M $89M $96.4M
Other Inc / (Exp) $50.2M -$10.1M -$128.3M $64.7M -$61M
Operating Expenses $128.1M $187.9M $172.6M $176.3M $182M
Operating Income $109.3M $124.8M $140.3M $129.2M $105.4M
 
Net Interest Expenses $13.5M $27.3M $35.3M $37.1M $33M
EBT. Incl. Unusual Items $146M $87.5M -$23.4M $156.8M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.1M $23.6M $33.5M $20.3M -$22.3M
Net Income to Company $106.2M $64.8M -$98.3M $103.5M -$105.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.2M $64.8M -$98.3M $103.5M -$105.2M
 
Basic EPS (Cont. Ops) $17.69 $10.76 -$13.38 $20.56 -$18.71
Diluted EPS (Cont. Ops) $17.54 $10.54 -$13.38 $19.39 -$18.71
Weighted Average Basic Share $6M $6M $5.8M $5.6M $5.6M
Weighted Average Diluted Share $6.1M $6.5M $6.2M $6M $6M
 
EBITDA $230.1M $210.9M $89M $281.2M $130M
EBIT $166.8M $117.9M $2.1M $193.9M $44.4M
 
Revenue (Reported) $336.8M $432.6M $425.5M $411.8M $387.2M
Operating Income (Reported) $109.3M $124.8M $140.3M $129.2M $105.4M
Operating Income (Adjusted) $166.8M $117.9M $2.1M $193.9M $44.4M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) $51.62 $48.50 $38.85 $41.92 $2.59
Diluted EPS (Cont. Ops) $51.18 $46.74 $36.11 $40.07 $1.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.7B $1.7B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $455.4M $470.9M $440.9M $416.8M --
Gross Profit $1.2B $1.2B $1.2B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $347.1M $350.3M $354.7M $366M --
Other Inc / (Exp) -$25.4M -$34.9M $23.4M -$72.8M --
Operating Expenses $686.1M $700.8M $697.6M $707.7M --
Operating Income $464.4M $534.4M $539.6M $455M --
 
Net Interest Expenses $101.9M $124M $151.6M $138M --
EBT. Incl. Unusual Items $337.1M $375.4M $411.4M $244.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.8M $119.7M $72.8M $25.2M --
Net Income to Company $291.8M $213.1M $224.6M $14.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $291.8M $213.1M $224.6M $14.5M --
 
Basic EPS (Cont. Ops) $48.50 $38.85 $41.92 $2.59 --
Diluted EPS (Cont. Ops) $46.74 $36.11 $40.07 $1.91 --
Weighted Average Basic Share $24.1M $23.6M $22.6M $22.5M --
Weighted Average Diluted Share $25.5M $25.3M $24.3M $24.1M --
 
EBITDA $789.6M $849.9M $905.9M $723.9M --
EBIT $450.6M $499.4M $563M $382.2M --
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.6B --
Operating Income (Reported) $464.4M $534.4M $539.6M $455M --
Operating Income (Adjusted) $450.6M $499.4M $563M $382.2M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.2M $64.8M -$98.3M $103.5M -$105.2M
Depreciation & Amoritzation $63.4M $93M $86.9M $87.3M $85.6M
Stock-Based Compensation $4.1M $5.2M $5.5M $7.6M $8.8M
Change in Accounts Receivable $13.2M -$2.1M -$9.8M -$7.6M $707K
Change in Inventories -- -- -- -- --
Cash From Operations $175.4M $174.1M $168.2M $151.7M $167.6M
 
Capital Expenditures $80.3M $115.2M $107.5M $115.7M $74.8M
Cash Acquisitions -$574.9M -$107M -- -- --
Cash From Investing -$655.1M -$248.9M -$132.8M -$129.4M -$322.4M
 
Dividends Paid (Ex Special Dividend) -$15.1M -$16.6M -$16.5M -$16.8M -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- -- $175M
Long-Term Debt Repaid -$490.5M -$8.8M -$13.1M -$54.7M -$74.6M
Repurchase of Common Stock -- -- -$46.3M -- --
Other Financing Activities -$15.2M -$483K -$210K -$93K -$1.7M
Cash From Financing $429.3M -$25.9M -$76.1M -$71.6M $81.8M
 
Beginning Cash (CF) $625.3M $489.5M $255.7M $239.6M $226.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.4M -$100.7M -$40.6M -$49.3M -$73M
Ending Cash (CF) $574.9M $388.8M $215.2M $190.3M $153.6M
 
Levered Free Cash Flow $95.1M $58.9M $60.8M $35.9M $92.8M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $449.6M -$186.1M -$173.7M -$24.9M -$36.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $270.4M $319.8M $327.3M $292.7M $368.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $291.8M $213.1M $224.6M $14.5M --
Depreciation & Amoritzation $339M $350.5M $342.9M $341.8M --
Stock-Based Compensation $20.1M $22.5M $29.4M $31.7M --
Change in Accounts Receivable $19.7M $2.7M -$19.6M $36.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $704.3M $738M $663.2M $664.1M --
 
Capital Expenditures $384.5M $410.7M $370.5M $295.7M --
Cash Acquisitions -$2.1B $9.2M $56.7M -$4.3M --
Cash From Investing -$2.5B -$448.3M -$341.9M -$564.4M --
 
Dividends Paid (Ex Special Dividend) -$63.5M -$66.3M -$66.3M -$67.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- $638M $175M --
Long-Term Debt Repaid -$30.5M -$38.8M -$807.6M -$239M --
Repurchase of Common Stock -- -$353.3M -$99.6M -- --
Other Financing Activities -$20.8M -$5M -$10.6M -$4.5M --
Cash From Financing $1.6B -$463.4M -$346.1M -$136.3M --
 
Beginning Cash (CF) $3.1B $1.3B $818.2M $829.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$186.1M -$173.7M -$24.9M -$36.7M --
Ending Cash (CF) $2.9B $1.1B $793.4M $792.5M --
 
Levered Free Cash Flow $319.8M $327.3M $292.7M $368.5M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock