XNYSWOW
Market cap400mUSD
Dec 24, Last price
4.73USD
1D
1.28%
1Q
-9.39%
IPO
-73.05%
Name
WideOpenWest Inc
Chart & Performance
Profile
WideOpenWest, Inc. provides high speed data, cable television, and digital telephony services to residential and business services customers in the United States. Its video services include basic cable services that comprise local broadcast television and local community programming; digital cable services; WOW tv+ that offers traditional cable video and cloud DVR functionality, voice remote with Google Assistant, and Netflix integration along with access to various streaming services and apps through the Google Play Store; and ultra-video products, as well as offers commercial-free movies, TV shows, sports, and other special event entertainment programs. The company's telephony services consist of local and long-distance telephone services; business telephony and data services include fiber based, office-to-office metro Ethernet, session initiated protocol trunking, colocation infrastructure, cloud computing, managed backup, and recovery services. As of December 31, 2021, it served approximately 1.9 million home and business, and 532,900 customers in the states of Alabama, Florida, Georgia, Michigan, South Carolina, and Tennessee. The company was formerly known as WideOpenWest Kite, Inc. and changed its name to WideOpenWest, Inc. in March 2017. WideOpenWest, Inc. was founded in 2001 and is based in Englewood, Colorado.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 686,700 -2.58% | 704,900 -2.87% | 725,700 -36.81% | |||||||
Cost of revenue | 508,900 | 492,400 | 551,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 177,800 | 212,500 | 174,100 | |||||||
NOPBT Margin | 25.89% | 30.15% | 23.99% | |||||||
Operating Taxes | (96,100) | (20,300) | (13,800) | |||||||
Tax Rate | ||||||||||
NOPAT | 273,900 | 232,800 | 187,900 | |||||||
Net income | (287,700) 11,408.00% | (2,500) -96.36% | (68,600) -576.39% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (46,300) | (19,400) | (8,500) | |||||||
BB yield | 14.01% | 2.54% | 0.48% | |||||||
Debt | ||||||||||
Debt current | 27,400 | 22,600 | 23,000 | |||||||
Long-term debt | 943,600 | 753,100 | 756,200 | |||||||
Deferred revenue | 225,300 | 400 | ||||||||
Other long-term liabilities | 165,600 | (209,600) | 19,700 | |||||||
Net debt | 947,600 | 744,700 | 843,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 135,100 | 33,800 | 174,000 | |||||||
CAPEX | (268,900) | (167,200) | (207,700) | |||||||
Cash from investing activities | (268,800) | (165,800) | 1,559,300 | |||||||
Cash from financing activities | 126,100 | (30,200) | (1,552,500) | |||||||
FCF | 173,500 | 236,800 | 512,400 | |||||||
Balance | ||||||||||
Cash | 23,400 | 31,000 | 193,200 | |||||||
Long term investments | (257,600) | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 21,300 | 309,000 | 311,500 | |||||||
Invested Capital | 1,372,500 | 1,344,200 | 1,218,500 | |||||||
ROIC | 20.16% | 18.17% | 9.96% | |||||||
ROCE | 12.95% | 13.54% | 11.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 81,596 | 83,931 | 82,721 | |||||||
Price | 4.05 -55.54% | 9.11 -57.67% | 21.52 101.69% | |||||||
Market cap | 330,463 -56.78% | 764,611 -57.05% | 1,780,154 104.55% | |||||||
EV | 1,278,063 | 1,509,311 | 2,623,754 | |||||||
EBITDA | 370,900 | 391,800 | 384,400 | |||||||
EV/EBITDA | 3.45 | 3.85 | 6.83 | |||||||
Interest | 71,100 | 38,700 | 93,500 | |||||||
Interest/NOPBT | 39.99% | 18.21% | 53.70% |