Cable One Inc
NYSE:CABO
Income Statement
Earnings Waterfall
Cable One Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-440.9m
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-696.2m
USD
|
Operating Income
|
540.9m
USD
|
Other Expenses
|
-273.5m
USD
|
Net Income
|
267.4m
USD
|
Income Statement
Cable One Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
815
N/A
|
809
-1%
|
807
0%
|
805
0%
|
807
+0%
|
807
0%
|
809
+0%
|
816
+1%
|
819
+0%
|
824
+1%
|
860
+4%
|
909
+6%
|
960
+6%
|
1 018
+6%
|
1 046
+3%
|
1 060
+1%
|
1 072
+1%
|
1 085
+1%
|
1 103
+2%
|
1 119
+2%
|
1 168
+4%
|
1 211
+4%
|
1 253
+4%
|
1 307
+4%
|
1 325
+1%
|
1 345
+2%
|
1 419
+5%
|
1 510
+6%
|
1 606
+6%
|
1 691
+5%
|
1 719
+2%
|
1 713
0%
|
1 706
0%
|
1 701
0%
|
1 696
0%
|
1 692
0%
|
1 678
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(328)
|
(321)
|
(319)
|
(315)
|
(305)
|
(300)
|
(297)
|
(299)
|
(297)
|
(289)
|
(297)
|
(312)
|
(337)
|
(363)
|
(370)
|
(371)
|
(370)
|
(370)
|
(374)
|
(377)
|
(389)
|
(400)
|
(410)
|
(423)
|
(419)
|
(414)
|
(421)
|
(435)
|
(455)
|
(473)
|
(479)
|
(478)
|
(471)
|
(464)
|
(458)
|
(447)
|
(441)
|
|
Gross Profit |
487
N/A
|
488
+0%
|
488
+0%
|
491
+1%
|
502
+2%
|
507
+1%
|
512
+1%
|
518
+1%
|
523
+1%
|
535
+2%
|
563
+5%
|
596
+6%
|
623
+4%
|
656
+5%
|
675
+3%
|
690
+2%
|
702
+2%
|
715
+2%
|
729
+2%
|
742
+2%
|
779
+5%
|
811
+4%
|
843
+4%
|
885
+5%
|
907
+2%
|
931
+3%
|
998
+7%
|
1 075
+8%
|
1 151
+7%
|
1 218
+6%
|
1 239
+2%
|
1 235
0%
|
1 235
+0%
|
1 238
+0%
|
1 238
+0%
|
1 245
+1%
|
1 237
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(323)
|
(328)
|
(335)
|
(335)
|
(337)
|
(332)
|
(322)
|
(323)
|
(328)
|
(340)
|
(361)
|
(375)
|
(380)
|
(400)
|
(404)
|
(415)
|
(418)
|
(430)
|
(441)
|
(438)
|
(452)
|
(468)
|
(484)
|
(511)
|
(517)
|
(524)
|
(563)
|
(616)
|
(675)
|
(716)
|
(726)
|
(713)
|
(698)
|
(695)
|
(690)
|
(693)
|
(696)
|
|
Selling, General & Administrative |
(189)
|
(191)
|
(197)
|
(195)
|
(192)
|
(188)
|
(179)
|
(180)
|
(180)
|
(188)
|
(195)
|
(198)
|
(198)
|
(209)
|
(212)
|
(220)
|
(220)
|
(227)
|
(232)
|
(231)
|
(236)
|
(240)
|
(245)
|
(249)
|
(251)
|
(255)
|
(275)
|
(307)
|
(336)
|
(358)
|
(365)
|
(356)
|
(347)
|
(347)
|
(343)
|
(350)
|
(353)
|
|
Depreciation & Amortization |
(134)
|
(137)
|
(138)
|
(140)
|
(145)
|
(143)
|
(142)
|
(142)
|
(148)
|
(153)
|
(166)
|
(176)
|
(182)
|
(191)
|
(192)
|
(196)
|
(198)
|
(203)
|
(209)
|
(207)
|
(217)
|
(228)
|
(239)
|
(262)
|
(266)
|
(269)
|
(288)
|
(309)
|
(339)
|
(358)
|
(362)
|
(357)
|
(351)
|
(348)
|
(347)
|
(342)
|
(343)
|
|
Operating Income |
164
N/A
|
160
-2%
|
153
-5%
|
155
+2%
|
166
+7%
|
175
+6%
|
190
+8%
|
195
+3%
|
195
0%
|
195
+0%
|
202
+4%
|
222
+10%
|
243
+9%
|
256
+5%
|
271
+6%
|
274
+1%
|
284
+3%
|
285
+0%
|
287
+1%
|
305
+6%
|
327
+7%
|
342
+5%
|
359
+5%
|
374
+4%
|
390
+4%
|
407
+4%
|
435
+7%
|
459
+5%
|
475
+4%
|
501
+6%
|
513
+2%
|
522
+2%
|
538
+3%
|
542
+1%
|
548
+1%
|
552
+1%
|
541
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
(9)
|
(16)
|
(24)
|
(30)
|
(30)
|
(30)
|
(30)
|
(35)
|
(41)
|
(47)
|
(54)
|
(57)
|
(59)
|
(60)
|
(64)
|
(67)
|
(68)
|
(72)
|
(72)
|
(70)
|
(72)
|
(74)
|
(79)
|
(91)
|
(104)
|
(102)
|
(32)
|
(27)
|
(32)
|
(164)
|
(255)
|
(276)
|
(305)
|
(112)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
3
|
3
|
0
|
(7)
|
(13)
|
(16)
|
(16)
|
(16)
|
(14)
|
(13)
|
(13)
|
(17)
|
(7)
|
(7)
|
(6)
|
80
|
72
|
68
|
66
|
15
|
4
|
(2)
|
(1)
|
1
|
(23)
|
(14)
|
(14)
|
(14)
|
|
Total Other Income |
74
|
74
|
74
|
(1)
|
(0)
|
0
|
0
|
5
|
5
|
5
|
4
|
0
|
1
|
1
|
2
|
3
|
5
|
6
|
(5)
|
(5)
|
(5)
|
(5)
|
6
|
8
|
(16)
|
(10)
|
0
|
(26)
|
(51)
|
(14)
|
(26)
|
(3)
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Pre-Tax Income |
238
N/A
|
235
-1%
|
226
-4%
|
145
-36%
|
147
+1%
|
152
+3%
|
160
+6%
|
169
+6%
|
162
-4%
|
173
+7%
|
175
+1%
|
182
+4%
|
190
+5%
|
190
0%
|
201
+6%
|
203
+1%
|
212
+4%
|
213
+0%
|
202
-5%
|
219
+8%
|
234
+7%
|
258
+10%
|
288
+12%
|
304
+6%
|
379
+25%
|
390
+3%
|
413
+6%
|
396
-4%
|
337
-15%
|
460
+36%
|
458
0%
|
486
+6%
|
375
-23%
|
262
-30%
|
255
-3%
|
231
-9%
|
411
+78%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(91)
|
(90)
|
(86)
|
(56)
|
(55)
|
(55)
|
(58)
|
(66)
|
(62)
|
(68)
|
(68)
|
(65)
|
(69)
|
(60)
|
(55)
|
(50)
|
(47)
|
(50)
|
(47)
|
(52)
|
(55)
|
(49)
|
(53)
|
(52)
|
(76)
|
(88)
|
(66)
|
(63)
|
(46)
|
(70)
|
(101)
|
(110)
|
(126)
|
(107)
|
(105)
|
(104)
|
(90)
|
|
Income from Continuing Operations |
147
|
145
|
140
|
90
|
92
|
97
|
102
|
103
|
100
|
105
|
107
|
117
|
121
|
130
|
146
|
153
|
165
|
163
|
155
|
167
|
179
|
209
|
235
|
252
|
303
|
303
|
348
|
332
|
291
|
390
|
357
|
376
|
249
|
155
|
150
|
127
|
322
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
1
|
1
|
5
|
1
|
(0)
|
(15)
|
(35)
|
(44)
|
(52)
|
(54)
|
|
Net Income (Common) |
147
N/A
|
145
-1%
|
140
-4%
|
90
-36%
|
92
+2%
|
97
+5%
|
102
+5%
|
103
+1%
|
100
-3%
|
105
+5%
|
107
+1%
|
117
+9%
|
235
+102%
|
244
+4%
|
260
+7%
|
267
+3%
|
165
-38%
|
163
-1%
|
155
-5%
|
167
+7%
|
179
+7%
|
209
+17%
|
235
+12%
|
252
+7%
|
304
+21%
|
304
0%
|
347
+14%
|
333
-4%
|
292
-12%
|
395
+35%
|
358
-9%
|
376
+5%
|
234
-38%
|
120
-49%
|
106
-12%
|
75
-29%
|
267
+257%
|
|
EPS (Diluted) |
25.39
N/A
|
25.01
-1%
|
24.06
-4%
|
15.22
-37%
|
15.55
+2%
|
16.67
+7%
|
17.56
+5%
|
17.81
+1%
|
17.29
-3%
|
18.49
+7%
|
18.71
+1%
|
20.12
+8%
|
41.26
+105%
|
42.77
+4%
|
45.56
+7%
|
46.85
+3%
|
28.91
-38%
|
28.56
-1%
|
27.26
-5%
|
29.28
+7%
|
31.33
+7%
|
36.05
+15%
|
39.86
+11%
|
41.26
+4%
|
51.59
+25%
|
48.96
-5%
|
53.43
+9%
|
51.27
-4%
|
45.59
-11%
|
61.68
+35%
|
55.9
-9%
|
59.69
+7%
|
37.15
-38%
|
19.67
-47%
|
17.37
-12%
|
12.48
-28%
|
44.11
+253%
|