Cable One, Inc. balance sheet
At the end of fiscal 2025, Cable One, Inc. had total assets of $5.59bn, total liabilities of $4.15bn and shareholders' equity of $1.43bn. It held $153m in cash against $3.21bn of debt: net debt of $3.06bn.
Balance sheet
| Fiscal year | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 6 | 6 | 119 | 138 | 162 | 264 | 125 | 575 | 389 | 215 | 190 | 154 | 153 | 166 |
| Receivables | — | 30 | 31 | 29 | 25 | 30 | 33 | 33 | 42 | 49 | 94 | 58 | 59 | 56 |
| Inventory | — | — | — | — | — | — | — | — | 0 | — | — | — | — | — |
| Total current assets | — | 50 | 165 | 186 | 224 | 318 | 181 | 673 | 501 | 347 | 342 | 279 | 307 | 284 |
| Goodwill | — | 85 | 85 | 85 | 172 | 172 | 430 | 431 | 968 | 929 | 929 | 930 | 841 | 769 |
| Total assets | — | 1,262 | 1,399 | 1,421 | 2,205 | 2,303 | 3,152 | 4,488 | 6,954 | 6,886 | 6,760 | 6,526 | 5,588 | 4,623 |
| Accounts payable | — | 17 | 31 | 17 | 22 | 21 | — | — | — | 40 | 45 | 32 | 28 | 26 |
| Deferred revenue (current) | — | 21 | 22 | 22 | 15 | 19 | 24 | 21 | 27 | 24 | 27 | 28 | 23 | 17 |
| Total current liabilities | — | 96 | 127 | 111 | 147 | 134 | 190 | 222 | 269 | 244 | 203 | 214 | 759 | 597 |
| Short-term debt | — | — | 4 | 6 | 14 | 21 | — | — | — | — | — | — | — | — |
| Long-term debt | — | — | 549 | 545 | 1,195 | 1,180 | 1,753 | 2,192 | 3,882 | 3,844 | 3,675 | 3,612 | 3,209 | 3,055 |
| Total debt | 0 | 0 | 553 | 545 | 1,195 | 1,180 | 1,759 | 2,197 | 3,888 | 3,849 | 3,681 | 3,617 | 3,212 | 3,058 |
| Total liabilities | — | 409 | 963 | 952 | 1,528 | 1,528 | 2,310 | 2,993 | 5,161 | 5,149 | 4,950 | 4,730 | 4,155 | 4,296 |
| Shareholders' equity | 835 | 863 | 453 | 473 | 676 | 775 | 842 | 1,495 | 1,793 | 1,737 | 1,809 | 1,796 | 1,434 | 326 |
| Net debt (negative = net cash) | −6 | −6 | 434 | 407 | 1,033 | 916 | 1,634 | 1,622 | 3,499 | 3,634 | 3,490 | 3,463 | 3,059 | 2,892 |
| Shares outstanding | — | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 58 | 58 | 48 | 58 | 60 | 59 | 50 | 56 |
| Total current assets | 335 | 279 | 282 | 287 | 301 | 307 | 300 | 284 |
| Goodwill | 929 | 930 | 930 | 841 | 841 | 841 | 841 | 769 |
| Total assets | 6,661 | 6,526 | 6,423 | 5,774 | 5,694 | 5,588 | 5,530 | 4,623 |
| Accounts payable | 33 | 32 | 34 | 30 | 34 | 28 | 33 | 26 |
| Deferred revenue (current) | 26 | 28 | 28 | 26 | 23 | 23 | 21 | 17 |
| Total current liabilities | 360 | 214 | 775 | 777 | 781 | 759 | 171 | 597 |
| Long-term debt | 3,512 | 3,612 | 3,568 | 3,497 | 3,299 | 3,209 | 3,118 | 3,055 |
| Total debt | 3,512 | 3,612 | 3,568 | 3,497 | 3,299 | 3,209 | 3,118 | 3,055 |
| Total liabilities | 4,776 | 4,730 | 4,648 | 4,436 | 4,263 | 4,155 | 4,051 | 4,296 |
| Shareholders' equity | 1,885 | 1,796 | 1,775 | 1,337 | 1,432 | 1,434 | 1,479 | 326 |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Compare with peers
- Liberty Global Ltd. balance sheet
- Optimum Communications, Inc. balance sheet
- Charter Communications balance sheet
- Comcast balance sheet
Head to head: CABO vs LBTYKCABO vs OPTUCABO vs CHTR
More: Cable & Satellite stocks compared, Communication Services sector, rankings of US companies