Financhill
Sell
39

CHTR Quote, Financials, Valuation and Earnings

Last price:
$351.56
Seasonality move :
7.5%
Day range:
$342.19 - $357.05
52-week range:
$236.08 - $415.27
Dividend yield:
0%
P/E ratio:
11.01x
P/S ratio:
0.94x
P/B ratio:
3.54x
Volume:
2.2M
Avg. volume:
1.2M
1-year change:
-7.8%
Market cap:
$50B
Revenue:
$54.6B
EPS (TTM):
$31.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $45.8B $48.1B $51.7B $54B $54.6B
Revenue Growth (YoY) 4.88% 5.1% 7.45% 4.53% 1.08%
 
Cost of Revenues $26.2B $26.9B $28.2B $29.3B $29.8B
Gross Profit $19.6B $21.2B $23.5B $24.7B $24.9B
Gross Profit Margin 42.79% 44.07% 45.39% 45.78% 45.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $3.3B $3.6B $3.7B
Other Inc / (Exp) -$386M -$313M -$430M -$225M -$464M
Operating Expenses $13B $12.7B $12.6B $12.5B $12.3B
Operating Income $6.6B $8.5B $10.9B $12.2B $12.5B
 
Net Interest Expenses $3.8B $3.8B $4B $4.6B $5.2B
EBT. Incl. Unusual Items $2.4B $4.3B $6.4B $7.5B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $439M $626M $1.1B $1.6B $1.6B
Net Income to Company $2B $3.7B $5.3B $5.8B $5.3B
 
Minority Interest in Earnings -$324M -$454M -$666M -$794M -$704M
Net Income to Common Excl Extra Items $1.7B $3.2B $4.7B $5.1B $4.6B
 
Basic EPS (Cont. Ops) $7.60 $15.85 $25.34 $31.30 $30.54
Diluted EPS (Cont. Ops) $7.45 $15.40 $24.47 $30.74 $29.99
Weighted Average Basic Share $219.5M $203.3M $183.7M $161.5M $149.2M
Weighted Average Diluted Share $223.8M $209.3M $193M $164.4M $152M
 
EBITDA $16.2B $17.9B $19.8B $20.9B $20.7B
EBIT $6.2B $8.2B $10.4B $12B $12B
 
Revenue (Reported) $45.8B $48.1B $51.7B $54B $54.6B
Operating Income (Reported) $6.6B $8.5B $10.9B $12.2B $12.5B
Operating Income (Adjusted) $6.2B $8.2B $10.4B $12B $12B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12B $13.1B $13.6B $13.6B $13.8B
Revenue Growth (YoY) 5.14% 9.2% 3.07% 0.25% 1.55%
 
Cost of Revenues $6.7B $7.2B $8.2B $8.3B $8.3B
Gross Profit $5.3B $6B $5.3B $5.3B $5.5B
Gross Profit Margin 44.39% 45.46% 39.14% 38.91% 39.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $788M $788M -- -- --
Other Inc / (Exp) -$131M -$148M -$239M -$44M -$165M
Operating Expenses $3.2B $3.1B $2.2B $2.1B $2.1B
Operating Income $2.2B $2.9B $3.1B $3.2B $3.4B
 
Net Interest Expenses $946M $1B $1.2B $1.3B $1.3B
EBT. Incl. Unusual Items $1.1B $1.8B $1.7B $1.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177M $347M $360M $369M $406M
Net Income to Company $932M $1.4B $1.4B $1.4B $1.5B
 
Minority Interest in Earnings -$118M -$190M -$182M -$181M -$194M
Net Income to Common Excl Extra Items $814M $1.2B $1.2B $1.3B $1.3B
 
Basic EPS (Cont. Ops) $4.01 $6.69 $7.51 $8.42 $8.99
Diluted EPS (Cont. Ops) $3.90 $6.50 $7.38 $8.25 $8.82
Weighted Average Basic Share $202.8M $181.9M $158M $149M $142.3M
Weighted Average Diluted Share $208.7M $187.2M $160.6M $152M $145.1M
 
EBITDA $4.4B $5B $5.1B $5.2B $5.3B
EBIT $2.1B $2.8B $2.9B $3.1B $3.2B
 
Revenue (Reported) $12B $13.1B $13.6B $13.6B $13.8B
Operating Income (Reported) $2.2B $2.9B $3.1B $3.2B $3.4B
Operating Income (Adjusted) $2.1B $2.8B $2.9B $3.1B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.2B $51.1B $53.6B $54.6B $54.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.5B $28.2B $29.8B $28.9B $28.6B
Gross Profit $20.7B $22.9B $23.8B $25.7B $26.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B -- -- --
Other Inc / (Exp) -$504M -$398M $15M -$334M -$659M
Operating Expenses $12.8B $12.5B $11.7B $13.2B $13.3B
Operating Income $7.9B $10.4B $12.1B $12.5B $13B
 
Net Interest Expenses $3.8B $4B $4.4B $5.1B $5.3B
EBT. Incl. Unusual Items $3.6B $6B $7.7B $7B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $482M $1.1B $1.4B $1.6B $1.7B
Net Income to Company $3.1B $4.9B $6.3B $5.4B $5.4B
 
Minority Interest in Earnings -$407M -$597M -$829M -$722M -$731M
Net Income to Common Excl Extra Items $2.7B $4.3B $5.5B $4.7B $4.7B
 
Basic EPS (Cont. Ops) $13.00 $22.72 $32.69 $31.10 $32.46
Diluted EPS (Cont. Ops) $12.67 $21.95 $32.01 $30.64 $31.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $17.2B $19.4B $21.1B $20.8B $21.1B
EBIT $7.4B $10B $12.1B $12.1B $12.4B
 
Revenue (Reported) $47.2B $51.1B $53.6B $54.6B $54.9B
Operating Income (Reported) $7.9B $10.4B $12.1B $12.5B $13B
Operating Income (Adjusted) $7.4B $10B $12.1B $12.1B $12.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.5B $38.5B $40.3B $40.9B $41.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.9B $21.3B $22.8B $24.2B $23.9B
Gross Profit $15.5B $17.2B $17.5B $16.7B $17.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.3B $1.7B $946M $920M
Other Inc / (Exp) -$436M -$521M -$76M -$185M -$380M
Operating Expenses $9.6B $9.3B $8.5B $7.5B $7.4B
Operating Income $6B $7.9B $9.1B $9.3B $9.8B
 
Net Interest Expenses $2.9B $3B $3.3B $3.9B $4B
EBT. Incl. Unusual Items $2.6B $4.3B $5.7B $5.2B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $372M $844M $1.2B $1.2B $1.3B
Net Income to Company $2.3B $3.5B $4.5B $4B $4.2B
 
Minority Interest in Earnings -$299M -$442M -$605M -$533M -$560M
Net Income to Common Excl Extra Items $2B $3B $3.9B $3.5B $3.6B
 
Basic EPS (Cont. Ops) $9.64 $16.39 $23.52 $23.31 $25.23
Diluted EPS (Cont. Ops) $9.39 $15.90 $23.08 $22.95 $24.86
Weighted Average Basic Share $616.4M $559.2M $492.7M $450.5M $430.1M
Weighted Average Diluted Share $632.4M $592.1M $502.2M $457.5M $436.6M
 
EBITDA $12.8B $14.4B $15.7B $15.6B $15.9B
EBIT $5.5B $7.3B $9B $9.1B $9.4B
 
Revenue (Reported) $35.5B $38.5B $40.3B $40.9B $41.2B
Operating Income (Reported) $6B $7.9B $9.1B $9.3B $9.8B
Operating Income (Adjusted) $5.5B $7.3B $9B $9.1B $9.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.5B $1B $601M $645M $709M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.5B $2.6B $2.9B $3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $761M $369M $386M $451M $458M
Total Current Assets $6.5B $3.9B $3.6B $4B $4.1B
 
Property Plant And Equipment $34.6B $34.4B $34.3B $36B $39.5B
Long-Term Investments -- -- -- -- --
Goodwill $29.6B $29.6B $29.6B $29.6B $29.7B
Other Intangibles $74.8B $72.9B $71.4B $70.1B $69.1B
Other Long-Term Assets $2.8B $3.4B $3.6B $4.8B $4.7B
Total Assets $148.2B $144.2B $142.5B $144.5B $147.2B
 
Accounts Payable $786M $763M $724M $952M $931M
Accrued Expenses $6.9B $6.9B $7.4B $8.4B $9.1B
Current Portion Of Long-Term Debt $3.5B $1B $3B $1.5B $2B
Current Portion Of Capital Lease Obligations $214M $235M $269M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.4B $9.9B $12.5B $12.1B $13.2B
 
Long-Term Debt $75.6B $81.7B $88.6B $96.1B $95.8B
Capital Leases -- -- -- -- --
Total Liabilities $109.4B $113.9B $124.3B $132B $132.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $31.4B $23.8B $14.1B $9.1B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.4B $6.5B $4.1B $3.4B $3.6B
Total Equity $38.8B $30.3B $18.2B $12.5B $14.7B
 
Total Liabilities and Equity $148.2B $144.2B $142.5B $144.5B $147.2B
Cash and Short Terms $3.5B $1B $601M $645M $709M
Total Debt $79.1B $82.8B $91.6B $97.6B $97.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $466M $480M $571M $721M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.6B $2.8B $2.9B $3.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $709M $387M $433M $613M $704M
Total Current Assets $4.1B $3.5B $3.8B $4.1B $4.5B
 
Property Plant And Equipment $34.2B $34.2B $35B $38.6B $41.8B
Long-Term Investments -- -- -- -- --
Goodwill $29.6B $29.6B $29.6B $29.7B $29.7B
Other Intangibles $73.8B $72.6B $70.4B $69.4B $68.6B
Other Long-Term Assets $2.6B $2.7B $4.9B $4.9B $4.8B
Total Assets $144.2B $142.5B $143.7B $146.7B $149.4B
 
Accounts Payable $728M $686M $740M $771M $855M
Accrued Expenses $6.5B $7.2B $7.8B $8.4B $9.3B
Current Portion Of Long-Term Debt $1.7B $3B $1.5B $2B --
Current Portion Of Capital Lease Obligations $233M $262M $291M $291M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.3B $12.2B $11.6B $12.6B $13.2B
 
Long-Term Debt $77.9B $85.4B $95.5B $95.8B $94.5B
Capital Leases -- -- -- -- --
Total Liabilities $110.5B $121B $131.3B $131.9B $131.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.8B $4.5B $3.5B $3.6B $4B
Total Equity $33.7B $21.5B $12.4B $14.7B $18.1B
 
Total Liabilities and Equity $144.2B $142.5B $143.7B $146.7B $149.4B
Cash and Short Terms $1.3B $466M $480M $571M $721M
Total Debt $79.7B $88.4B $97B $97.8B $96.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2B $3.7B $5.3B $5.8B $5.3B
Depreciation & Amoritzation $9.9B $9.7B $9.3B $8.9B $8.7B
Stock-Based Compensation $315M $351M $430M $470M $692M
Change in Accounts Receivable -$706M -$67M -$35M -$342M -$44M
Change in Inventories -- -- -- -- --
Cash From Operations $11.7B $14.6B $16.2B $14.9B $14.4B
 
Capital Expenditures $7.1B $8B $7.6B $8.8B $10.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.3B -$8.2B -$7.8B -$9.1B -$11.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.7B $15.8B $21B $25.6B $22.1B
Long-Term Debt Repaid -$13.3B -$12.1B -$12.1B -$19.3B -$21.9B
Repurchase of Common Stock -$6.9B -$11.2B -$15.4B -$10.3B -$3.2B
Other Financing Activities -$1.3B -$1.6B -$2.3B -$1.8B -$173M
Cash From Financing -$1.6B -$9B -$8.9B -$5.8B -$3.2B
 
Beginning Cash (CF) $765M $3.5B $1B $601M $645M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$2.5B -$400M $44M $64M
Ending Cash (CF) $3.5B $1B $601M $645M $709M
 
Levered Free Cash Flow $4.6B $6.6B $8.7B $6.1B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $932M $1.4B $1.4B $1.4B $1.5B
Depreciation & Amoritzation $2.4B $2.3B $2.2B $2.1B $2.1B
Stock-Based Compensation $83M $98M $109M $164M $146M
Change in Accounts Receivable -$95M -$62M -$62M -$68M -$66M
Change in Inventories -- -- -- -- --
Cash From Operations $3.7B $4.3B $3.8B $3.9B $3.9B
 
Capital Expenditures $1.9B $1.8B $2.1B $3B $2.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.8B -$2.3B -$2.9B -$2.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $4.3B $4.9B $3.5B $2.8B
Long-Term Debt Repaid -$1.8B -$3.9B -$3.7B -$3.7B -$4.1B
Repurchase of Common Stock -$3.4B -$3.7B -$2.2B -$783M -$222M
Other Financing Activities -$433M -$482M -$456M -$83M $183M
Cash From Financing -$2.5B -$3.7B -$1.5B -$957M -$1.4B
 
Beginning Cash (CF) $2.1B $1.7B $483M $478M $642M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$816M -$1.2B -$3M $93M $108M
Ending Cash (CF) $1.3B $466M $480M $571M $750M
 
Levered Free Cash Flow $1.8B $2.5B $1.6B $987M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.1B $4.9B $6.3B $5.4B $5.4B
Depreciation & Amoritzation $9.8B $9.5B $9B $8.7B $8.7B
Stock-Based Compensation $340M $420M $458M $650M $665M
Change in Accounts Receivable -$67M -$248M -$191M -$91M -$132M
Change in Inventories -- -- -- -- --
Cash From Operations $13.8B $16.2B $15.4B $14.4B $14.8B
 
Capital Expenditures $7.2B $8.1B $8.1B $10.9B $10.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.4B -$8.3B -$8.3B -$11.3B -$10.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $16.9B $20.6B $27.2B $18.7B $25.9B
Long-Term Debt Repaid -$12.1B -$12B -$18.2B -$18B -$27.5B
Repurchase of Common Stock -$9.2B -$15.2B -$13.8B -$3.1B -$2.3B
Other Financing Activities -$1.5B -$2.1B -$2.3B -$660M -$71M
Cash From Financing -$5.6B -$8.7B -$7B -$3B -$3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $689M -$820M $14M $91M $179M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.6B $8B $7.3B $3.5B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.3B $3.5B $4.5B $4B $4.2B
Depreciation & Amoritzation $7.3B $7.1B $6.7B $6.5B $6.5B
Stock-Based Compensation $263M $332M $360M $540M $513M
Change in Accounts Receivable $75M -$106M -$262M -$11M -$99M
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $12B $11.1B $10.6B $11B
 
Capital Expenditures $5.4B $5.6B $6.2B $8.3B $8.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.6B -$5.8B -$6.3B -$8.5B -$8.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.4B $15.3B $21.5B $14.6B $18.4B
Long-Term Debt Repaid -$9.7B -$9.7B -$15.7B -$14.4B -$19.9B
Repurchase of Common Stock -$6.9B -$10.8B -$9.2B -$2B -$1.1B
Other Financing Activities -$1.1B -$1.6B -$1.5B -$375M -$273M
Cash From Financing -$7.1B -$6.8B -$4.9B -$2.2B -$2.9B
 
Beginning Cash (CF) $8.6B $3.5B $3.5B $1.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3B -$535M -$121M -$74M $41M
Ending Cash (CF) $6.3B $2.9B $3.4B $1.6B $2.1B
 
Levered Free Cash Flow $5B $6.4B $5B $2.3B $2.8B

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock