
Charter (CHTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
13.8B
Gross Profit
6.8B
49.54%
Operating Income
3.4B
24.41%
Net Income
1.5B
10.86%
EPS (Diluted)
$9.18
Balance Sheet Metrics
Total Assets
151.0B
Total Liabilities
130.4B
Shareholders Equity
20.5B
Debt to Equity
6.36
Cash Flow Metrics
Operating Cash Flow
3.5B
Free Cash Flow
999.0M
Revenue & Profitability Trend
Charter Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 55.1B | 54.6B | 54.0B | 51.7B | 48.1B |
Cost of Goods Sold | 24.3B | 29.8B | 29.3B | 28.2B | 26.9B |
Gross Profit | 30.8B | 24.9B | 24.7B | 23.5B | 21.2B |
Gross Margin % | 55.9% | 45.5% | 45.8% | 45.4% | 44.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 4.4B | 3.7B | 3.6B | 3.3B | 3.0B |
Other Operating Expenses | 4.5B | - | - | - | - |
Total Operating Expenses | 8.9B | 3.7B | 3.6B | 3.3B | 3.0B |
Operating Income | 13.2B | 12.5B | 12.2B | 10.9B | 8.5B |
Operating Margin % | 24.0% | 22.9% | 22.7% | 21.0% | 17.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 5.2B | 5.2B | 4.6B | 4.0B | 3.8B |
Other Non-Operating Income | -514.0M | -464.0M | -225.0M | -430.0M | -313.0M |
Pre-tax Income | 7.5B | 6.9B | 7.5B | 6.4B | 4.3B |
Income Tax | 1.6B | 1.6B | 1.6B | 1.1B | 626.0M |
Effective Tax Rate % | 22.0% | 23.2% | 21.6% | 16.7% | 14.6% |
Net Income | 5.9B | 5.3B | 5.8B | 5.3B | 3.7B |
Net Margin % | 10.6% | 9.6% | 10.8% | 10.3% | 7.6% |
Key Metrics | |||||
EBITDA | 21.6B | 20.6B | 21.3B | 20.3B | 18.1B |
EPS (Basic) | $35.53 | $30.54 | $31.30 | $25.34 | $15.85 |
EPS (Diluted) | $34.97 | $29.99 | $30.74 | $24.47 | $15.40 |
Basic Shares Outstanding | 143061337 | 149208188 | 161501355 | 183669369 | 203316483 |
Diluted Shares Outstanding | 143061337 | 149208188 | 161501355 | 183669369 | 203316483 |
Income Statement Trend
Charter Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 459.0M | 709.0M | 645.0M | 601.0M | 1.0B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.1B | 3.0B | 2.9B | 2.6B | 2.5B |
Inventory | - | - | - | - | - |
Other Current Assets | 677.0M | 458.0M | 451.0M | 386.0M | 369.0M |
Total Current Assets | 4.2B | 4.1B | 4.0B | 3.6B | 3.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 66.5B | 61.6B | 56.8B | 53.8B | 51.4B |
Goodwill | 127.8B | 128.5B | 129.3B | 130.5B | 132.0B |
Intangible Assets | 68.4B | 69.1B | 70.1B | 71.4B | 72.9B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 4.8B | 4.7B | 4.8B | 3.6B | 3.4B |
Total Non-Current Assets | 145.8B | 143.1B | 140.5B | 138.9B | 140.3B |
Total Assets | 150.0B | 147.2B | 144.5B | 142.5B | 144.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 880.0M | 931.0M | 952.0M | 724.0M | 763.0M |
Short-term Debt | 2.6B | 2.0B | 1.5B | 3.3B | 1.2B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.9B | - | - | - | - |
Total Current Liabilities | 13.5B | 13.2B | 12.1B | 12.5B | 9.9B |
Non-Current Liabilities | |||||
Long-term Debt | 93.2B | 95.8B | 96.1B | 88.6B | 81.7B |
Deferred Tax Liabilities | 18.8B | 19.0B | 19.1B | 19.1B | 18.1B |
Other Non-Current Liabilities | 4.8B | 4.5B | 4.8B | 4.2B | 4.2B |
Total Non-Current Liabilities | 116.8B | 119.3B | 119.9B | 111.9B | 104.0B |
Total Liabilities | 130.3B | 132.5B | 132.0B | 124.3B | 113.9B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -7.8B | -12.3B | -14.8B | -12.7B | -5.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 19.7B | 14.7B | 12.5B | 18.2B | 30.3B |
Key Metrics | |||||
Total Debt | 95.8B | 97.8B | 97.6B | 91.8B | 83.0B |
Working Capital | -9.3B | -9.1B | -8.0B | -8.9B | -6.0B |
Balance Sheet Composition
Charter Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.9B | 5.3B | 5.8B | 5.3B | 3.7B |
Depreciation & Amortization | 8.7B | 8.7B | 8.9B | 9.3B | 9.7B |
Stock-Based Compensation | 651.0M | 692.0M | 470.0M | 430.0M | 351.0M |
Working Capital Changes | -439.0M | 125.0M | -194.0M | 327.0M | 224.0M |
Operating Cash Flow | 15.0B | 15.0B | 15.1B | 16.4B | 14.6B |
Investing Activities | |||||
Capital Expenditures | -11.3B | -11.1B | -9.4B | -7.6B | -7.4B |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -10.7B | -11.3B | -9.7B | -7.8B | -7.6B |
Financing Activities | |||||
Share Repurchases | -1.2B | -3.2B | -10.3B | -15.4B | -11.2B |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 27.0B | 22.1B | 25.6B | 21.0B | 15.8B |
Debt Repayment | -29.7B | -21.9B | -19.3B | -12.1B | -12.1B |
Financing Cash Flow | -4.0B | -3.3B | -5.8B | -8.9B | -9.1B |
Free Cash Flow | 3.2B | 3.5B | 6.1B | 8.7B | 6.6B |
Net Change in Cash | 374.0M | 442.0M | -312.0M | -357.0M | -2.2B |
Cash Flow Trend
Charter Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.02
Forward P/E
7.17
Price to Book
2.16
Price to Sales
0.63
PEG Ratio
7.17
Profitability Ratios
Profit Margin
9.53%
Operating Margin
24.41%
Return on Equity
32.65%
Return on Assets
5.62%
Financial Health
Current Ratio
0.33
Debt to Equity
472.72
Beta
1.02
Per Share Data
EPS (TTM)
$36.54
Book Value per Share
$118.67
Revenue per Share
$391.52
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
chtr | 35.0B | 7.02 | 2.16 | 32.65% | 9.53% | 472.72 |
T-Mobile US | 275.7B | 23.13 | 4.52 | 19.74% | 14.53% | 194.22 |
AT&T | 200.8B | 16.05 | 1.91 | 11.53% | 10.29% | 123.19 |
Verizon | 181.9B | 10.03 | 1.77 | 18.45% | 13.28% | 167.44 |
Comcast | 116.9B | 5.25 | 1.21 | 24.92% | 18.44% | 104.18 |
Telus | 24.5B | 34.21 | 1.61 | 3.82% | 4.73% | 207.27 |
Financial data is updated regularly. All figures are in the company's reporting currency.