WideOpenWest Inc
NYSE:WOW
Income Statement
Earnings Waterfall
WideOpenWest Inc
Revenue
|
686.7m
USD
|
Operating Expenses
|
-694.9m
USD
|
Operating Income
|
-8.2m
USD
|
Other Expenses
|
-279.5m
USD
|
Net Income
|
-287.7m
USD
|
Income Statement
WideOpenWest Inc
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 |
1 237
N/A
|
1 235
0%
|
1 225
-1%
|
1 211
-1%
|
1 188
-2%
|
1 174
-1%
|
1 167
-1%
|
1 161
-1%
|
1 154
-1%
|
1 156
+0%
|
1 154
0%
|
1 148
-1%
|
727
-37%
|
621
-15%
|
510
-18%
|
408
-20%
|
730
+79%
|
731
+0%
|
734
+0%
|
734
+0%
|
726
-1%
|
719
-1%
|
713
-1%
|
703
-1%
|
705
+0%
|
703
0%
|
699
0%
|
698
0%
|
687
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(993)
|
(991)
|
(984)
|
(974)
|
(964)
|
(967)
|
(969)
|
(965)
|
(960)
|
(920)
|
(920)
|
(914)
|
(690)
|
(648)
|
(587)
|
(526)
|
(726)
|
(739)
|
(741)
|
(743)
|
(721)
|
(712)
|
(695)
|
(678)
|
(671)
|
(745)
|
(710)
|
(709)
|
(695)
|
|
Selling, General & Administrative |
(116)
|
(121)
|
(126)
|
(131)
|
(139)
|
(148)
|
(155)
|
(154)
|
(154)
|
(162)
|
(172)
|
(179)
|
(159)
|
(155)
|
(147)
|
(144)
|
(178)
|
(169)
|
(173)
|
(178)
|
(183)
|
(171)
|
(165)
|
(160)
|
(172)
|
(213)
|
(217)
|
(215)
|
(208)
|
|
Depreciation & Amortization |
(207)
|
(205)
|
(203)
|
(202)
|
(198)
|
(194)
|
(190)
|
(187)
|
(187)
|
(190)
|
(195)
|
(199)
|
(133)
|
(120)
|
(106)
|
(93)
|
(151)
|
(156)
|
(161)
|
(166)
|
(169)
|
(172)
|
(174)
|
(177)
|
(178)
|
(180)
|
(183)
|
(187)
|
(194)
|
|
Other Operating Expenses |
(670)
|
(665)
|
(655)
|
(641)
|
(628)
|
(625)
|
(625)
|
(624)
|
(619)
|
(568)
|
(553)
|
(536)
|
(397)
|
(373)
|
(334)
|
(289)
|
(397)
|
(414)
|
(406)
|
(400)
|
(368)
|
(369)
|
(356)
|
(342)
|
(321)
|
(353)
|
(310)
|
(307)
|
(294)
|
|
Operating Income |
244
N/A
|
244
+0%
|
241
-1%
|
237
-2%
|
224
-6%
|
207
-8%
|
198
-4%
|
196
-1%
|
194
-1%
|
235
+21%
|
234
0%
|
234
0%
|
37
-84%
|
(27)
N/A
|
(76)
-181%
|
(118)
-55%
|
4
N/A
|
(8)
N/A
|
(7)
+12%
|
(9)
-21%
|
5
N/A
|
7
+44%
|
18
+159%
|
24
+36%
|
34
+41%
|
(43)
N/A
|
(11)
+75%
|
(10)
+6%
|
(8)
+19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(209)
|
(201)
|
(192)
|
(171)
|
(152)
|
(135)
|
(124)
|
(126)
|
(133)
|
(139)
|
(142)
|
(143)
|
(142)
|
(140)
|
(136)
|
(133)
|
(130)
|
(128)
|
(124)
|
(115)
|
(94)
|
(70)
|
(49)
|
(37)
|
(39)
|
(46)
|
(56)
|
(64)
|
(71)
|
|
Non-Reccuring Items |
(38)
|
(43)
|
(42)
|
(40)
|
(85)
|
(297)
|
(296)
|
(268)
|
(215)
|
4
|
5
|
(5)
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(35)
|
0
|
(163)
|
(295)
|
(307)
|
|
Gain/Loss on Disposition of Assets |
0
|
39
|
38
|
38
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
4
|
4
|
2
|
2
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
10
|
18
|
24
|
24
|
17
|
10
|
4
|
3
|
2
|
|
Pre-Tax Income |
(1)
N/A
|
42
N/A
|
50
+20%
|
67
+34%
|
27
-60%
|
(225)
N/A
|
(220)
+2%
|
(197)
+11%
|
(152)
+23%
|
103
N/A
|
99
-3%
|
88
-11%
|
(116)
N/A
|
(163)
-40%
|
(210)
-29%
|
(248)
-18%
|
(139)
+44%
|
(135)
+3%
|
(131)
+3%
|
(121)
+7%
|
(82)
+32%
|
(45)
+45%
|
(7)
+84%
|
11
N/A
|
(23)
N/A
|
(79)
-246%
|
(225)
-185%
|
(366)
-63%
|
(384)
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
53
|
35
|
36
|
55
|
73
|
87
|
97
|
62
|
17
|
5
|
(3)
|
34
|
45
|
56
|
63
|
31
|
32
|
32
|
21
|
14
|
5
|
(7)
|
(3)
|
20
|
33
|
73
|
109
|
96
|
|
Income from Continuing Operations |
(34)
|
94
|
85
|
103
|
82
|
(152)
|
(132)
|
(100)
|
(91)
|
120
|
105
|
85
|
(82)
|
(118)
|
(154)
|
(186)
|
(108)
|
(103)
|
(99)
|
(100)
|
(69)
|
(40)
|
(14)
|
8
|
(3)
|
(46)
|
(152)
|
(257)
|
(288)
|
|
Net Income (Common) |
(34)
N/A
|
94
N/A
|
85
-10%
|
103
+21%
|
184
+78%
|
(50)
N/A
|
(31)
+39%
|
2
N/A
|
(91)
N/A
|
120
N/A
|
105
-13%
|
85
-18%
|
36
-57%
|
28
-22%
|
21
-25%
|
19
-10%
|
14
-24%
|
24
+66%
|
34
+43%
|
543
+1 492%
|
771
+42%
|
767
-1%
|
758
-1%
|
241
-68%
|
(3)
N/A
|
(46)
-1 748%
|
(152)
-229%
|
(257)
-69%
|
(288)
-12%
|
|
EPS (Diluted) |
-0.51
N/A
|
1.09
N/A
|
1.14
+5%
|
1.18
+4%
|
2.33
+97%
|
-0.59
N/A
|
-0.37
+37%
|
0.02
N/A
|
-1.11
N/A
|
1.47
N/A
|
1.29
-12%
|
1.06
-18%
|
0.45
-58%
|
0.34
-24%
|
0.25
-26%
|
0.23
-8%
|
0.17
-26%
|
0.28
+65%
|
0.41
+46%
|
6.54
+1 495%
|
9.31
+42%
|
8.87
-5%
|
8.73
-2%
|
2.77
-68%
|
-0.03
N/A
|
-0.55
-1 733%
|
-1.85
-236%
|
-3.17
-71%
|
-3.53
-11%
|