
Altice USA (ATUS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.2B
Gross Profit
1.5B
68.85%
Operating Income
365.1M
16.96%
Net Income
-71.3M
-3.31%
EPS (Diluted)
$-0.16
Balance Sheet Metrics
Total Assets
31.7B
Total Liabilities
32.2B
Shareholders Equity
-526.2M
Cash Flow Metrics
Operating Cash Flow
336.4M
Free Cash Flow
-168.6M
Revenue & Profitability Trend
Altice USA Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 9.0B | 9.2B | 9.6B | 10.1B | 9.9B |
Cost of Goods Sold | 2.9B | 3.0B | 3.2B | 3.4B | 3.3B |
Gross Profit | 6.1B | 6.2B | 6.4B | 6.7B | 6.6B |
Gross Margin % | 67.7% | 67.2% | 66.8% | 66.5% | 66.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 2.7B | 2.6B | 2.7B | 2.4B | 2.3B |
Total Operating Expenses | 2.7B | 2.6B | 2.7B | 2.4B | 2.3B |
Operating Income | 1.7B | 1.9B | 1.9B | 2.5B | 2.2B |
Operating Margin % | 19.0% | 20.7% | 20.0% | 25.2% | 22.3% |
Non-Operating Items | |||||
Interest Income | - | - | - | 160.0K | 2.2M |
Interest Expense | 1.8B | 1.6B | 1.3B | 1.3B | 1.4B |
Other Non-Operating Income | -23.0M | -159.0M | -84.5M | 30.7M | -272.8M |
Pre-tax Income | -82.3M | 118.6M | 516.7M | 1.3B | 583.2M |
Income Tax | -4.1M | 39.5M | 295.8M | 295.0M | 139.7M |
Effective Tax Rate % | 0.0% | 33.3% | 57.3% | 22.6% | 24.0% |
Net Income | -78.3M | 79.0M | 220.9M | 1.0B | 443.5M |
Net Margin % | -0.9% | 0.9% | 2.3% | 10.0% | 4.5% |
Key Metrics | |||||
EBITDA | 3.3B | 3.6B | 3.7B | 4.3B | 4.3B |
EPS (Basic) | $-0.22 | $0.12 | $0.43 | $2.16 | $0.75 |
EPS (Diluted) | $-0.22 | $0.12 | $0.43 | $2.14 | $0.75 |
Basic Shares Outstanding | 459888000 | 454723000 | 453244000 | 458311000 | 581057000 |
Diluted Shares Outstanding | 459888000 | 454723000 | 453244000 | 458311000 | 581057000 |
Income Statement Trend
Altice USA Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 256.5M | 302.1M | 305.5M | 195.7M | 278.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 332.3M | 357.6M | 366.0M | 407.0M | 442.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 141.6M | 174.5M | 130.1M | 183.7M | 251.0M |
Total Current Assets | 731.0M | 834.8M | 2.6B | 789.6M | 976.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.4B | 13.7B | 12.6B | 11.1B | 10.2B |
Goodwill | 30.3B | 30.6B | 31.3B | 31.8B | 32.2B |
Intangible Assets | 14.2B | 14.5B | 14.9B | 15.4B | 15.8B |
Long-term Investments | - | - | - | - | 4.8M |
Other Non-Current Assets | 94.4M | 195.1M | 259.7M | 2.2B | 2.3B |
Total Non-Current Assets | 31.0B | 31.1B | 31.1B | 32.4B | 32.4B |
Total Assets | 31.7B | 31.9B | 33.7B | 33.2B | 33.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 971.5M | 937.0M | 1.2B | 1.0B | 795.6M |
Short-term Debt | 185.5M | 359.4M | 2.1B | 917.3M | 1.2B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 398.5M | 398.6M | 257.7M | 329.9M | 552.8M |
Total Current Liabilities | 2.3B | 2.3B | 4.0B | 2.7B | 3.1B |
Non-Current Liabilities | |||||
Long-term Debt | 25.1B | 25.0B | 24.8B | 25.9B | 25.7B |
Deferred Tax Liabilities | 4.5B | 4.8B | 5.1B | 5.0B | 5.0B |
Other Non-Current Liabilities | 320.4M | 221.2M | 274.6M | 159.1M | 192.6M |
Total Non-Current Liabilities | 29.9B | 30.0B | 30.1B | 31.4B | 31.5B |
Total Liabilities | 32.2B | 32.4B | 34.2B | 34.1B | 34.6B |
Equity | |||||
Common Stock | 4.6M | 4.6M | 4.6M | 4.5M | 4.8M |
Retained Earnings | -704.0M | -601.1M | -654.3M | -848.8M | -985.6M |
Treasury Stock | 10.0K | 0 | 0 | 0 | 163.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -456.8M | -434.4M | -503.9M | -870.9M | -1.2B |
Key Metrics | |||||
Total Debt | 25.3B | 25.3B | 26.8B | 26.8B | 27.0B |
Working Capital | -1.5B | -1.5B | -1.5B | -1.9B | -2.1B |
Balance Sheet Composition
Altice USA Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -78.3M | 79.0M | 220.9M | 1.0B | 443.5M |
Depreciation & Amortization | 1.6B | 1.6B | 1.8B | 1.8B | 2.1B |
Stock-Based Compensation | 67.2M | 47.9M | 160.0M | 98.3M | 125.1M |
Working Capital Changes | 15.9M | 55.0M | -369.0M | -347.5M | 16.9M |
Operating Cash Flow | 1.3B | 1.6B | 1.9B | 2.7B | 2.9B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -38.5M | 0 | -2.1M | -340.4M | -150.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -22.5M | -1.7M | -7.2M | -341.9M | -146.5M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -804.9M | -4.8B |
Dividends Paid | - | - | - | - | 0 |
Debt Issuance | 4.2B | 2.7B | 4.3B | 4.6B | 8.0B |
Debt Repayment | -4.4B | -2.8B | -4.6B | -5.1B | -6.2B |
Financing Cash Flow | -172.0M | -122.6M | -335.9M | -1.4B | -2.2B |
Free Cash Flow | 149.4M | 121.6M | 452.6M | 1.6B | 1.9B |
Net Change in Cash | 1.1B | 1.5B | 1.6B | 981.4M | 542.1M |
Cash Flow Trend
Altice USA Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
188.00
Forward P/E
73.33
Price to Book
-1.78
Price to Sales
0.12
PEG Ratio
-0.24
Profitability Ratios
Profit Margin
-3.07%
Operating Margin
17.18%
Return on Equity
22.53%
Return on Assets
3.03%
Financial Health
Current Ratio
0.33
Debt to Equity
-40.85
Beta
1.56
Per Share Data
EPS (TTM)
$-0.58
Book Value per Share
$-1.33
Revenue per Share
$18.90
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
atus | 1.0B | 188.00 | -1.78 | 22.53% | -3.07% | -40.85 |
T-Mobile US | 283.5B | 23.81 | 4.65 | 19.74% | 14.53% | 194.22 |
AT&T | 205.7B | 16.44 | 1.96 | 11.53% | 10.29% | 123.19 |
Cogent | 1.8B | 105.01 | 38.25 | -93.59% | -23.46% | 5,741.03 |
Liberty Latin | 1.6B | 8.19 | 2.58 | -68.26% | -26.61% | 779.84 |
Liberty Latin | 1.6B | 8.30 | 2.63 | -68.26% | -26.61% | 779.84 |
Financial data is updated regularly. All figures are in the company's reporting currency.