Financhill
Sell
28

CCI Quote, Financials, Valuation and Earnings

Last price:
$97.60
Seasonality move :
5.63%
Day range:
$100.80 - $109.00
52-week range:
$84.20 - $120.92
Dividend yield:
6.2%
P/E ratio:
33.72x
P/S ratio:
6.69x
P/B ratio:
7.80x
Volume:
4.8M
Avg. volume:
4.1M
1-year change:
-0.33%
Market cap:
$44B
Revenue:
$6.6B
EPS (TTM):
-$8.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.3B $7B $7B $6.6B
Revenue Growth (YoY) 1.34% 8.56% 10.19% -0.07% -5.92%
 
Cost of Revenues $2B $2B $2.1B $2B $1.8B
Gross Profit $3.9B $4.3B $4.9B $5B $4.7B
Gross Profit Margin 66.28% 68.57% 70.4% 71.64% 71.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $678M $680M $750M $759M $706M
Other Inc / (Exp) -$89M -$43M -$46M -$125M -$5.2B
Operating Expenses $2B $2.5B $2.5B $2.5B $2.4B
Operating Income $1.9B $1.9B $2.4B $2.5B $2.3B
 
Net Interest Expenses $687M $656M $696M $835M $913M
EBT. Incl. Unusual Items $1.1B $1.2B $1.7B $1.5B -$3.9B
Earnings of Discontinued Ops. -- -$62M -- -- --
Income Tax Expense $20M $21M $16M $26M $24M
Net Income to Company $1.1B $1.2B $1.7B $1.5B -$3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.1B $1.7B $1.5B -$3.9B
 
Basic EPS (Cont. Ops) $2.36 $2.54 $3.87 $3.46 -$8.98
Diluted EPS (Cont. Ops) $2.35 $2.53 $3.86 $3.46 -$8.98
Weighted Average Basic Share $423M $432M $433M $434M $434M
Weighted Average Diluted Share $425M $434M $434M $434M $434M
 
EBITDA $3.4B $3.5B $4.1B $4.1B -$1.2B
EBIT $1.7B $1.8B $2.4B $2.3B -$3B
 
Revenue (Reported) $5.8B $6.3B $7B $7B $6.6B
Operating Income (Reported) $1.9B $1.9B $2.4B $2.5B $2.3B
Operating Income (Adjusted) $1.7B $1.8B $2.4B $2.3B -$3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.7B $1.8B $1.7B $1.6B
Revenue Growth (YoY) 4.7% 10.78% 6.65% -5.1% -1.49%
 
Cost of Revenues $522M $524M $520M $453M $464M
Gross Profit $971M $1.1B $1.2B $1.2B $1.2B
Gross Profit Margin 65.04% 68.32% 70.52% 72.94% 71.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185M $180M $192M $178M $166M
Other Inc / (Exp) -$67M -$17M $14M -$18M -$5.1B
Operating Expenses $224M $595M $651M $617M $603M
Operating Income $747M $535M $593M $604M $582M
 
Net Interest Expenses $168M $164M $191M $218M $235M
EBT. Incl. Unusual Items $512M $354M $416M $368M -$4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $1M $2M $5M $5M
Net Income to Company $508M $353M $414M $363M -$4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $508M $353M $414M $363M -$4.8B
 
Basic EPS (Cont. Ops) $1.17 $0.82 $0.95 $0.84 -$10.97
Diluted EPS (Cont. Ops) $1.17 $0.81 $0.95 $0.83 -$10.97
Weighted Average Basic Share $432M $432M $433M $434M $434M
Weighted Average Diluted Share $434M $434M $434M $434M $434M
 
EBITDA $1.1B $927M $1B $1B -$4.1B
EBIT $674M $512M $602M $584M -$4.5B
 
Revenue (Reported) $1.5B $1.7B $1.8B $1.7B $1.6B
Operating Income (Reported) $747M $535M $593M $604M $582M
Operating Income (Adjusted) $674M $512M $602M $584M -$4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.3B $7B $7B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2B $2.1B $2B $1.8B
Gross Profit $3.9B $4.3B $4.9B $5B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $678M $680M $750M $759M $706M
Other Inc / (Exp) -$89M -$44M -$46M -$126M -$5.2B
Operating Expenses $2B $2.5B $2.5B $2.5B $2.4B
Operating Income $1.9B $1.9B $2.4B $2.5B $2.3B
 
Net Interest Expenses $687M $656M $696M $835M $913M
EBT. Incl. Unusual Items $1.1B $1.2B $1.7B $1.5B -$3.9B
Earnings of Discontinued Ops. -- -$62M -- -- --
Income Tax Expense $20M $21M $16M $26M $24M
Net Income to Company $1.1B $1.2B $1.7B $1.5B -$3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.1B $1.7B $1.5B -$3.9B
 
Basic EPS (Cont. Ops) $2.34 $2.53 $3.86 $3.47 -$8.97
Diluted EPS (Cont. Ops) $2.34 $2.52 $3.86 $3.46 -$8.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $3.5B $4.1B $4.1B -$1.2B
EBIT $1.7B $1.8B $2.4B $2.3B -$3B
 
Revenue (Reported) $5.8B $6.3B $7B $7B $6.6B
Operating Income (Reported) $1.9B $1.9B $2.4B $2.5B $2.3B
Operating Income (Adjusted) $1.7B $1.8B $2.4B $2.3B -$3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3B $7B $7B $6.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.1B $2B $1.8B --
Gross Profit $4.3B $4.9B $5B $4.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $680M $750M $759M $706M --
Other Inc / (Exp) -$44M -$46M -$126M -$5.2B --
Operating Expenses $2.5B $2.5B $2.5B $2.4B --
Operating Income $1.9B $2.4B $2.5B $2.3B --
 
Net Interest Expenses $656M $696M $835M $913M --
EBT. Incl. Unusual Items $1.2B $1.7B $1.5B -$3.9B --
Earnings of Discontinued Ops. -$62M -- -- -- --
Income Tax Expense $21M $16M $26M $24M --
Net Income to Company $1.2B $1.7B $1.5B -$3.9B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.7B $1.5B -$3.9B --
 
Basic EPS (Cont. Ops) $2.53 $3.86 $3.47 -$8.97 --
Diluted EPS (Cont. Ops) $2.52 $3.86 $3.46 -$8.98 --
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 $3.5B $4.1B $4.1B -$1.2B --
EBIT $1.8B $2.4B $2.3B -$3B --
 
Revenue (Reported) $6.3B $7B $7B $6.6B --
Operating Income (Reported) $1.9B $2.4B $2.5B $2.3B --
Operating Income (Adjusted) $1.8B $2.4B $2.3B -$3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $232M $292M $156M $105M $119M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $431M $635M $720M $597M $654M
Inventory -- -- -- -- --
Prepaid Expenses $95M $105M $102M $103M $106M
Other Current Assets $202M $53M $73M $56M $40M
Total Current Assets $1.1B $1.3B $1.2B $1B $1.1B
 
Property Plant And Equipment $21.6B $22B $21.9B $21.9B $21.3B
Long-Term Investments -- -- -- -- --
Goodwill $10.1B $10.1B $10.1B $10.1B $5.1B
Other Intangibles $4.4B $4B $3.6B $3.2B $2.8B
Other Long-Term Assets $119M $123M $136M $139M $103M
Total Assets $38.8B $39B $38.9B $38.5B $32.7B
 
Accounts Payable $230M $246M $236M $252M $192M
Accrued Expenses $577M $583M $590M $561M $603M
Current Portion Of Long-Term Debt $129M $72M $819M $835M $610M
Current Portion Of Capital Lease Obligations $329M $349M $350M $332M $296M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2B $2.7B $2.6B $2.2B
 
Long-Term Debt $19.2B $20.6B $20.9B $22.1B $23.5B
Capital Leases -- -- -- -- --
Total Liabilities $29.3B $30.8B $31.5B $32.1B $32.9B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$4M -$4M -$5M -$4M -$5M
Common Equity $9.5B $8.3B $7.4B $6.4B -$133M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.5B $8.3B $7.4B $6.4B -$133M
 
Total Liabilities and Equity $38.8B $39B $38.9B $38.5B $32.7B
Cash and Short Terms $232M $292M $156M $105M $119M
Total Debt $19.3B $20.6B $21.7B $22.9B $24.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $232M $292M $156M $105M $119M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $431M $635M $720M $597M $654M
Inventory -- -- -- -- --
Prepaid Expenses $95M $105M $102M $103M $106M
Other Current Assets $202M $53M $73M $56M $40M
Total Current Assets $1.1B $1.3B $1.2B $1B $1.1B
 
Property Plant And Equipment $21.6B $22B $21.9B $21.9B $21.3B
Long-Term Investments -- -- -- -- --
Goodwill $10.1B $10.1B $10.1B $10.1B $5.1B
Other Intangibles $4.4B $4B $3.6B $3.2B $2.8B
Other Long-Term Assets $119M $123M $136M $139M $103M
Total Assets $38.8B $39B $38.9B $38.5B $32.7B
 
Accounts Payable $230M $246M $236M $252M $192M
Accrued Expenses $577M $583M $590M $561M $603M
Current Portion Of Long-Term Debt $129M $72M $819M $835M $610M
Current Portion Of Capital Lease Obligations $329M $349M $350M $332M $296M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2B $2.7B $2.6B $2.2B
 
Long-Term Debt $19.2B $20.6B $20.9B $22.1B $23.5B
Capital Leases -- -- -- -- --
Total Liabilities $29.3B $30.8B $31.5B $32.1B $32.9B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$4M -$4M -$5M -$4M -$5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.5B $8.3B $7.4B $6.4B -$133M
 
Total Liabilities and Equity $38.8B $39B $38.9B $38.5B $32.7B
Cash and Short Terms $232M $292M $156M $105M $119M
Total Debt $19.3B $20.6B $21.7B $22.9B $24.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.7B $1.5B -$3.9B
Depreciation & Amoritzation $1.6B $1.6B $1.7B $1.8B $1.7B
Stock-Based Compensation $138M $129M $156M $157M $131M
Change in Accounts Receivable $166M -$113M -$49M $115M $6M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $2.7B $2.9B $3.1B $2.9B
 
Capital Expenditures $1.6B $1.2B $1.3B $1.4B $1.2B
Cash Acquisitions -$107M -$111M -$35M -$96M -$8M
Cash From Investing -$1.7B -$1.3B -$1.4B -$1.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$2.2B -$2.4B -$2.6B -$2.7B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $6.3B $5.2B $4.2B $7.5B $1.2B
Long-Term Debt Repaid -$5.3B -$4.1B -$4.2B -$5.1B -$1.5B
Repurchase of Common Stock -$76M -$70M -$65M -$30M -$33M
Other Financing Activities -$38M -$42M -$14M -$39M -$12M
Cash From Financing -$1.3B -$1.3B -$1.7B -$1.7B -$1.7B
 
Beginning Cash (CF) $338M $381M $466M $327M $281M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43M $85M -$139M -$47M $15M
Ending Cash (CF) $381M $466M $327M $281M $295M
 
Levered Free Cash Flow $1.4B $1.5B $1.6B $1.7B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $508M $353M $414M $363M -$4.8B
Depreciation & Amoritzation $401M $415M $431M $439M $437M
Stock-Based Compensation $30M $29M $36M $31M $23M
Change in Accounts Receivable $25M -$51M -$57M $28M -$63M
Change in Inventories -- -- -- -- --
Cash From Operations $985M $734M $840M $868M $877M
 
Capital Expenditures $386M $337M $389M $357M $276M
Cash Acquisitions -$21M -$84M -$20M -$3M --
Cash From Investing -$405M -$421M -$406M -$364M -$273M
 
Dividends Paid (Ex Special Dividend) -$574M -$635M -$678M -$679M -$680M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $420M $285M -$459M $1.6B -$1.3B
Long-Term Debt Repaid -$465M -$39M -$294M -$181M -$28M
Repurchase of Common Stock -$1M -$1M -$1M -$1M -$1M
Other Financing Activities -- $1M -- -$16M --
Cash From Financing -$620M -$389M -$456M -$513M -$680M
 
Beginning Cash (CF) $421M $542M $347M $289M $371M
Foreign Exchange Rate Adjustment -- -- $2M $1M --
Additions / Reductions -$40M -$76M -$22M -$9M -$76M
Ending Cash (CF) $381M $466M $327M $281M $295M
 
Levered Free Cash Flow $599M $397M $451M $511M $601M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.2B $1.7B $1.5B -$3.9B
Depreciation & Amoritzation $1.6B $1.6B $1.7B $1.8B $1.7B
Stock-Based Compensation $138M $129M $156M $157M $131M
Change in Accounts Receivable $166M -$113M -$49M $115M $6M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $2.7B $2.9B $3.1B $2.9B
 
Capital Expenditures $1.6B $1.2B $1.3B $1.4B $1.2B
Cash Acquisitions -$107M -$111M -$35M -$96M -$8M
Cash From Investing -$1.7B -$1.3B -$1.4B -$1.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$2.2B -$2.4B -$2.6B -$2.7B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $6.3B $5.2B $4.2B $7.5B $1.2B
Long-Term Debt Repaid -$5.3B -$4.1B -$4.2B -$5.1B -$1.5B
Repurchase of Common Stock -$76M -$70M -$65M -$30M -$33M
Other Financing Activities -- -$42M -$14M -$39M --
Cash From Financing -$1.3B -$1.3B -$1.7B -$1.7B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43M $85M -$139M -$47M $15M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.5B $1.6B $1.7B $1.7B
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 --
Depreciation & Amoritzation $1.6B $1.7B $1.8B $1.7B --
Stock-Based Compensation $129M $156M $157M $131M --
Change in Accounts Receivable -$113M -$49M $115M $6M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.9B $3.1B $2.9B --
 
Capital Expenditures $1.2B $1.3B $1.4B $1.2B --
Cash Acquisitions -$111M -$35M -$96M -$8M --
Cash From Investing -$1.3B -$1.4B -$1.5B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$2.4B -$2.6B -$2.7B -$2.7B --
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 --
Other Financing Activities -$42M -$14M -$39M -$12M --
Cash From Financing -$1.3B -$1.7B -$1.7B -$1.7B --
 
Beginning Cash (CF) $1.9B $1.7B $1.5B $1.3B --
Foreign Exchange Rate Adjustment -- -- $1M -$1M --
Additions / Reductions $85M -$139M -$47M $15M --
Ending Cash (CF) $2B $1.6B $1.4B $1.3B --
 
Levered Free Cash Flow $1.5B $1.6B $1.7B $1.7B --

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

GET BETTER TRADE IDEAS

Popular

Is Sweetgreen Stock Worth Holding For the Next Five Years?
Is Sweetgreen Stock Worth Holding For the Next Five Years?

Sweetgreen (NYSE:SG) is an up-and-coming quick service restaurant chain focused…

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 7

Regencell Bioscience Holdings [RGC] is down 8.2% over the past day.

Sell
25
GDXU alert for Apr 7

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 0.26% over the past day.

Buy
76
SOXS alert for Apr 7

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is down 7.23% over the past day.

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

Show me the best stock