Financhill
Sell
38

CCI Quote, Financials, Valuation and Earnings

Last price:
$87.63
Seasonality move :
4.73%
Day range:
$89.26 - $91.95
52-week range:
$77.01 - $115.76
Dividend yield:
5.17%
P/E ratio:
19.87x
P/S ratio:
9.41x
P/B ratio:
7.80x
Volume:
3M
Avg. volume:
3.7M
1-year change:
4.43%
Market cap:
$40B
Revenue:
$4.3B
EPS (TTM):
$4.62
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3B $7B $7B $6.6B $4.3B
Revenue Growth (YoY) 8.56% 10.19% -0.07% -5.92% -35.08%
 
Cost of Revenues $3.6B $3.7B $3.7B $3.6B $1.8B
Gross Profit $2.7B $3.2B $3.3B $3B $2.5B
Gross Profit Margin 42.98% 46.36% 46.93% 45.8% 57.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$43M -$46M -$125M -$5.2B --
Operating Expenses $702M $778M $788M $731M $383M
Operating Income $2B $2.5B $2.5B $2.3B $2.1B
 
Net Interest Expenses $657M $699M $850M $932M $972M
EBT. Incl. Unusual Items $1.2B $1.7B $1.5B -$3.9B $1.1B
Earnings of Discontinued Ops. -$62M -- -- -- -$659M
Income Tax Expense $21M $16M $26M $24M $16M
Net Income to Company $1.2B $1.7B $1.5B -$3.9B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $1.7B $1.5B -$3.9B -$472M
 
Basic EPS (Cont. Ops) $2.68 $3.87 $3.46 -$8.99 $4.64
Diluted EPS (Cont. Ops) $2.67 $3.86 $3.46 -$8.99 $4.62
Weighted Average Basic Share $432M $433M $434M $434M $435M
Weighted Average Diluted Share $434M $434M $434M $434M $437M
 
EBITDA $3.7B $4.2B $4.2B $4B $2.8B
EBIT $2B $2.5B $2.5B $2.3B $2.1B
 
Revenue (Reported) $6.3B $7B $7B $6.6B $4.3B
Operating Income (Reported) $2B $2.5B $2.5B $2.3B $2.1B
Operating Income (Adjusted) $2B $2.5B $2.5B $2.3B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.7B $1.8B $1.7B $1.6B $1.1B
Revenue Growth (YoY) 10.78% 6.65% -5.1% -1.49% -34.99%
 
Cost of Revenues $934M $945M $888M $896M $451M
Gross Profit $720M $819M $786M $753M $621M
Gross Profit Margin 43.53% 46.43% 46.95% 45.66% 57.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$17M $14M -$18M -$5.1B --
Operating Expenses $186M $200M $184M $171M $94M
Operating Income $534M $619M $602M $582M $527M
 
Net Interest Expenses $164M $192M $223M $240M $243M
EBT. Incl. Unusual Items $354M $415M $366M -$4.8B $280M
Earnings of Discontinued Ops. -- -- -- -- $17M
Income Tax Expense $1M $2M $5M $5M $3M
Net Income to Company $353M $414M $363M -$4.8B $277M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $353M $413M $361M -$4.8B $15M
 
Basic EPS (Cont. Ops) $0.82 $0.95 $0.83 -$10.96 $1.28
Diluted EPS (Cont. Ops) $0.81 $0.95 $0.83 -$10.96 $1.27
Weighted Average Basic Share $432M $433M $434M $435M $435M
Weighted Average Diluted Share $434M $434M $434M $435M $437M
 
EBITDA $949M $1.1B $1B $1B $697M
EBIT $534M $619M $602M $582M $527M
 
Revenue (Reported) $1.7B $1.8B $1.7B $1.6B $1.1B
Operating Income (Reported) $534M $619M $602M $582M $527M
Operating Income (Adjusted) $534M $619M $602M $582M $527M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3B $7B $7B $5B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.7B $3.7B $2.3B $1.8B
Gross Profit $2.7B $3.2B $3.3B $2.7B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$44M -$46M -$126M -$5.2B --
Operating Expenses $702M $779M $789M $521M $387M
Operating Income $2B $2.5B $2.5B $2.2B $2.1B
 
Net Interest Expenses $658M $698M $850M $932M $969M
EBT. Incl. Unusual Items $1.2B $1.7B $1.5B -$3.9B $1.1B
Earnings of Discontinued Ops. -$62M -- -- $12M -$659M
Income Tax Expense $21M $16M $26M $19M $16M
Net Income to Company $1.2B $1.7B $1.5B -$3.9B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $1.7B $1.5B -$3.9B -$472M
 
Basic EPS (Cont. Ops) $2.68 $3.87 $3.46 -$8.97 $4.64
Diluted EPS (Cont. Ops) $2.67 $3.86 $3.45 -$8.97 $4.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B $4.2B $4.2B $3.2B $2.8B
EBIT $2B $2.5B $2.5B $2.2B $2.1B
 
Revenue (Reported) $6.3B $7B $7B $5B $4.3B
Operating Income (Reported) $2B $2.5B $2.5B $2.2B $2.1B
Operating Income (Adjusted) $2B $2.5B $2.5B $2.2B $2.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $7B $7B $5B $4.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $3.7B $2.3B $1.8B --
Gross Profit $3.2B $3.3B $2.7B $2.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$46M -$126M -$5.2B -$1M --
Operating Expenses $779M $789M $521M $387M --
Operating Income $2.5B $2.5B $2.2B $2.1B --
 
Net Interest Expenses $698M $850M $932M $969M --
EBT. Incl. Unusual Items $1.7B $1.5B -$3.9B $1.1B --
Earnings of Discontinued Ops. -- -- $12M -$659M --
Income Tax Expense $16M $26M $19M $16M --
Net Income to Company $1.7B $1.5B -$3.9B $1.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $1.5B -$3.9B -$472M --
 
Basic EPS (Cont. Ops) $3.87 $3.46 -$8.97 $4.64 --
Diluted EPS (Cont. Ops) $3.86 $3.45 -$8.97 $4.62 --
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B --
 
EBITDA $4.2B $4.2B $3.2B $2.8B --
EBIT $2.5B $2.5B $2.2B $2.1B --
 
Revenue (Reported) $7B $7B $5B $4.3B --
Operating Income (Reported) $2.5B $2.5B $2.2B $2.1B --
Operating Income (Adjusted) $2.5B $2.5B $2.2B $2.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $461M $322M $276M $290M $269M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $635M $720M $597M $654M --
Inventory -- -- -- -- --
Prepaid Expenses $105M $102M $103M $106M --
Other Current Assets $53M $73M $56M $40M --
Total Current Assets $1.3B $1.2B $1B $1.1B $1.1B
 
Property Plant And Equipment $22B $21.9B $21.9B $21.3B $11.7B
Long-Term Investments $5M $5M $5M $5M --
Goodwill $10.1B $10.1B $10.1B $5.1B --
Other Intangibles $4B $3.6B $3.2B $2.8B --
Other Long-Term Assets $123M $136M $139M $103M --
Total Assets $39B $38.9B $38.5B $32.7B $31.5B
 
Accounts Payable $246M $236M $252M $192M --
Accrued Expenses $583M $590M $561M $603M --
Current Portion Of Long-Term Debt $72M $819M $835M $610M --
Current Portion Of Capital Lease Obligations $349M $350M $332M $296M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.7B $2.6B $2.2B $4.5B
 
Long-Term Debt $26.6B $26.8B $27.6B $28.7B $26.5B
Capital Leases -- -- -- -- --
Total Liabilities $30.8B $31.5B $32.1B $32.9B $33.2B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$4M -$5M -$4M -$5M --
Common Equity $8.3B $7.4B $6.4B -$133M -$1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3B $7.4B $6.4B -$133M -$1.6B
 
Total Liabilities and Equity $39B $38.9B $38.5B $32.7B $31.5B
Cash and Short Terms $461M $322M $276M $290M $269M
Total Debt $26.7B $27.6B $28.5B $29.3B $29.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $461M $322M $276M $290M $269M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $635M $720M $597M $654M --
Inventory -- -- -- -- --
Prepaid Expenses $105M $102M $103M $106M --
Other Current Assets $53M $73M $56M $40M --
Total Current Assets $1.3B $1.2B $1B $1.1B $1.1B
 
Property Plant And Equipment $22B $21.9B $21.9B $21.3B $11.7B
Long-Term Investments $5M $5M $5M $5M --
Goodwill $10.1B $10.1B $10.1B $5.1B --
Other Intangibles $4B $3.6B $3.2B $2.8B --
Other Long-Term Assets $123M $136M $139M $103M --
Total Assets $39B $38.9B $38.5B $32.7B $31.5B
 
Accounts Payable $246M $236M $252M $192M --
Accrued Expenses $583M $590M $561M $603M --
Current Portion Of Long-Term Debt $72M $819M $835M $610M --
Current Portion Of Capital Lease Obligations $349M $350M $332M $296M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.7B $2.6B $2.2B $4.5B
 
Long-Term Debt $26.6B $26.8B $27.6B $28.7B $26.5B
Capital Leases -- -- -- -- --
Total Liabilities $30.8B $31.5B $32.1B $32.9B $33.2B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$4M -$5M -$4M -$5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3B $7.4B $6.4B -$133M -$1.6B
 
Total Liabilities and Equity $39B $38.9B $38.5B $32.7B $31.5B
Cash and Short Terms $461M $322M $276M $290M $269M
Total Debt $26.7B $27.6B $28.5B $29.3B $29.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.7B $1.5B -$3.9B $1.1B
Depreciation & Amoritzation $1.6B $1.7B $1.8B $1.7B $690M
Stock-Based Compensation $129M $156M $157M $131M $73M
Change in Accounts Receivable -$113M -$49M $115M $6M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.9B $3.1B $2.8B $3.1B
 
Capital Expenditures $1.2B $1.3B $1.4B $1.2B $182M
Cash Acquisitions $111M $35M $96M $8M --
Cash From Investing -$1.3B -$1.4B -$1.5B -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) $2.4B $2.6B $2.7B $2.7B $2.1B
Special Dividend Paid
Long-Term Debt Issued $5.2B $4.2B $7.5B $1.2B --
Long-Term Debt Repaid -$4.1B -$4.2B -$5.1B -$1.5B --
Repurchase of Common Stock $70M $65M $30M $33M $23M
Other Financing Activities -$42M -$14M -$39M -$12M --
Cash From Financing -$1.3B -$1.7B -$1.7B -$1.7B -$1.9B
 
Beginning Cash (CF) $461M $322M $276M $290M $269M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $147M -$139M -$3.1B $14M $13M
Ending Cash (CF) $608M $183M -$2.8B $303M $282M
 
Levered Free Cash Flow $1.6B $1.6B $1.7B $1.6B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $353M $414M $363M -$4.8B $277M
Depreciation & Amoritzation $415M $431M $439M $437M $170M
Stock-Based Compensation $29M $36M $31M $23M $18M
Change in Accounts Receivable -$51M -$57M $28M -$63M --
Change in Inventories -- -- -- -- --
Cash From Operations $734M $840M $868M $729M $870M
 
Capital Expenditures $337M $389M $357M $276M $59M
Cash Acquisitions $84M $20M $3M -- --
Cash From Investing -$421M -$406M -$364M -$273M -$353M
 
Dividends Paid (Ex Special Dividend) $635M $678M $679M $680M $465M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $285M -$459M $1.6B -$1.3B --
Long-Term Debt Repaid -$39M -$294M -$181M -$28M --
Repurchase of Common Stock $1M $1M $1M $1M --
Other Financing Activities $1M -- -$16M -- --
Cash From Financing -$389M -$456M -$513M -$680M -$464M
 
Beginning Cash (CF) $461M $322M $276M $290M $269M
Foreign Exchange Rate Adjustment -- $2M $1M -- --
Additions / Reductions -$76M -$20M -$3B -$76M $53M
Ending Cash (CF) $385M $304M -$2.8B $214M $322M
 
Levered Free Cash Flow $397M $451M $511M $453M $811M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.7B $1.5B -$3.9B $1.1B
Depreciation & Amoritzation $1.6B $1.7B $1.8B $989M $690M
Stock-Based Compensation $129M $156M $157M $92M $73M
Change in Accounts Receivable -$113M -$49M $115M -$13M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.9B $3.1B $2.8B $3.1B
 
Capital Expenditures $1.2B $1.3B $1.4B $400M $182M
Cash Acquisitions $111M $35M $96M $8M --
Cash From Investing -$1.3B -$1.4B -$1.5B -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) $2.4B $2.6B $2.7B $2.7B $2.1B
Special Dividend Paid
Long-Term Debt Issued $5.2B $4.2B $7.5B $1.2B --
Long-Term Debt Repaid -$4.1B -$4.2B -$5.1B -$1.5B --
Repurchase of Common Stock $70M $65M $30M $33M $23M
Other Financing Activities -$42M -$14M -$39M -- --
Cash From Financing -$1.3B -$1.7B -$1.7B -$1.7B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $147M -$139M -$3.1B $14M $13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.6B $1.7B $2.4B $2.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.7B $1.5B -$3.9B $1.1B --
Depreciation & Amoritzation $1.7B $1.8B $989M $690M --
Stock-Based Compensation $156M $157M $92M $73M --
Change in Accounts Receivable -$49M $115M -$13M $5M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $3.1B $2.8B $3.1B --
 
Capital Expenditures $1.3B $1.4B $400M $182M --
Cash Acquisitions $35M $96M $8M -- --
Cash From Investing -$1.4B -$1.5B -$1.2B -$1.2B --
 
Dividends Paid (Ex Special Dividend) $2.6B $2.7B $2.7B $2.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.2B $7.5B $1.2B $400M --
Long-Term Debt Repaid -$4.2B -$5.1B -$1.5B -$759M --
Repurchase of Common Stock $65M $30M $33M $23M --
Other Financing Activities -$14M -$39M -$12M -- --
Cash From Financing -$1.7B -$1.7B -$1.7B -$1.9B --
 
Beginning Cash (CF) $1.6B $1.4B $1.3B $991M --
Foreign Exchange Rate Adjustment -- $1M -$1M -- --
Additions / Reductions -$139M -$3.1B $14M $13M --
Ending Cash (CF) $1.4B -$1.7B $1.3B $1B --
 
Levered Free Cash Flow $1.6B $1.7B $2.4B $2.9B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
60
HYMC alert for Feb 18

Hycroft Mining Holding Corp. [HYMC] is up 21.1% over the past day.

Buy
67
ACLS alert for Feb 18

Axcelis Technologies, Inc. [ACLS] is down 16.57% over the past day.

Sell
40
GPN alert for Feb 18

Global Payments, Inc. [GPN] is up 16.5% over the past day.

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

Show me the best stock