Acquired by Macquarie Infrastructure Partners V in September 2021
Company logo

CBB - Cincinnati Bell Inc.

NYSE -> Communication Services -> Telecom Services
Cincinnati, United States
Type: Equity

CBB price evolution
CBB
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Current assets
Cash $3.5 $6.7 $12.2 $8.8
Short term investments
Net receivables $296.3 $308.1 $369.6 $280.1
Inventory $51.3 $38.6 $35.5 $28.7
Total current assets $395.3 $398.9 $459.1 $361.6
Long term investments
Property, plant & equipment $1769.2 $1768.2 $1766.5 $1766.6
Goodwill & intangible assets $304.9 $307 $309.6 $302.7
Total noncurrent assets $2205.1 $2204.3 $2209.5 $2202.2
Total investments
Total assets $2600.4 $2603.2 $2668.6 $2563.8
Current liabilities
Accounts payable $339.5 $269.2 $299.2 $223.6
Deferred revenue $48.5 $52.5 $68.9 $50.3
Short long term debt $20.3 $23.1 $21.8 $21.6
Total current liabilities $549.7 $486.1 $546.1 $450.1
Long term debt $1924.4 $1985.6 $1983.5 $1967.3
Total noncurrent liabilities $2233.9 $2306.7 $2313.6 $2318.2
Total debt $1944.7 $2008.7 $2005.3 $1988.9
Total liabilities $2783.6 $2792.8 $2859.7 $2768.3
Shareholders' equity
Retained earnings -$2839.2 -$2834.6 -$2831.6 -$2826
Other shareholder equity -$139.2 -$151.9 -$159.7 -$179.9
Total shareholder equity -$183.2 -$189.6 -$191.1 -$204.5
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Current assets
Cash $12.2 $11.6 $15.4 $396.5
Short term investments
Net receivables $369.6 $307.7 $342.8 $239.8
Inventory $35.5 $44.6 $46.5 $44.3
Total current assets $459.1 $403.8 $445.9 $710.4
Long term investments
Property, plant & equipment $1766.5 $1816.6 $1844 $1129
Goodwill & intangible assets $309.6 $315.9 $325.1 $283.3
Total noncurrent assets $2209.5 $2250 $2284.3 $1452
Total investments
Total assets $2668.6 $2653.8 $2730.2 $2162.4
Current liabilities
Accounts payable $299.2 $284.6 $331.9 $185.6
Deferred revenue $68.9 $59.1 $55.9 $36.3
Short long term debt $21.8 $22.3 $20.2 $18.4
Total current liabilities $546.1 $523.5 $541.7 $357.3
Long term debt $1983.5 $1933.4 $1909.6 $1729.3
Total noncurrent liabilities $2313.6 $2270.3 $2263.5 $1948.2
Total debt $2005.3 $1955.7 $1929.8 $1747.7
Total liabilities $2859.7 $2793.8 $2805.2 $2305.5
Shareholders' equity
Retained earnings -$2831.6 -$2776 -$2709.4 -$2664.8
Other shareholder equity -$159.7 -$170.1 -$175.5 -$173.7
Total shareholder equity -$191.1 -$140 -$75 -$143.1
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Revenue
Total revenue $414.2 $409.9 $410.3 $389.5
Cost of revenue $224.8 $220.1 $211 $203.9
Gross Profit $189.4 $189.8 $199.3 $185.6
Operating activities
Research & development
Selling, general & administrative $85.4 $83.8 $91.2 $86
Total operating expenses $159 $157.2 $165.5 $160.9
Operating income $30.4 $32.6 $33.8 $24.7
Income from continuing operations
EBIT $28.9 $29.8 $28.7 $22.3
Income tax expense $0.4 $0.7 -$2.9
Interest expense $33.5 $32.4 $33.6 $33.4
Net income
Net income -$4.6 -$3 -$5.6 -$8.2
Income (for common shares) -$7.2 -$5.6 -$8.2 -$10.8
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Revenue
Total revenue $1559.8 $1536.7 $1378.2 $1288.5
Cost of revenue $802 $784.6 $698.7 $761.3
Gross Profit $757.8 $752.1 $679.5 $527.2
Operating activities
Research & development
Selling, general & administrative $346.5 $354.4 $313.4 $240.9
Total operating expenses $691.8 $679 $596.2 $489.1
Operating income $66 $73.1 $83.3 $38.1
Income from continuing operations
EBIT $53.1 $62.4 $71.1 $151.2
Income tax expense -$25.5 -$10.6 $9.4 $30.9
Interest expense $134.2 $139.6 $131.5 $85.2
Net income
Net income -$55.6 -$66.6 -$69.8 $35.1
Income (for common shares) -$66 -$77 -$80.2 $24.7
(in millions $) 30 Jun 2021 31 Mar 2021 31 Dec 2020 30 Sep 2020
Net income -$4.6 -$3 -$5.6 -$8.2
Operating activities
Depreciation $71.8 $71 $72.6 $71.9
Business acquisitions & disposals
Stock-based compensation $0.9 $1.3 $1.4 $1.2
Total cash flows from operations $120.3 $59.8 $67.2 $65.3
Investing activities
Capital expenditures -$59 -$60.7 -$64.4 -$59.8
Investments
Total cash flows from investing -$59 -$60.6 -$65.6 -$59.7
Financing activities
Dividends paid -$5.2 -$2.6 -$10.4 -$7.8
Sale and purchase of stock
Net borrowings -$62 $8.9 -$1.3
Total cash flows from financing -$64.6 -$4.6 $6.3 -$3.9
Effect of exchange rate $0.1 -$0.1 $0.5 $0.1
Change in cash and equivalents -$3.2 -$5.5 $8.4 $1.8
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Net income -$55.6 -$66.6 -$69.8 $35.1
Operating activities
Depreciation $293.4 $304.9 $252 $193
Business acquisitions & disposals -$216.8 -$26.3
Stock-based compensation $5.6 $7.4 $5.6 $5.9
Total cash flows from operations $206.1 $259.1 $214.7 $203.4
Investing activities
Capital expenditures -$223.6 -$223.8 -$220.6 -$210.5
Investments
Total cash flows from investing -$226.4 -$223.3 -$437.4 -$236.8
Financing activities
Dividends paid -$10.4 -$10.4 -$10.4 -$10.4
Sale and purchase of stock
Net borrowings $37.1 -$28.4 -$145.8 $431.4
Total cash flows from financing $25.6 -$39.6 -$158.1 $420.2
Effect of exchange rate $0.3 -$0.3
Change in cash and equivalents $5.6 -$3.8 -$381.1 $386.8
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 50.92M
Revenue $1.62B
EBITDA $397.00M
EBIT $109.70M
Net Income -$21.40M
Revenue Q/Q 9.00%
Revenue Y/Y 5.94%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share -0.86
Cash/Share 0.07
EPS -$0.42
ROA -0.82%
ROE 11.14%
Debt/Equity -14.96
Net debt/EBITDA 7.00
Current ratio 0.72
Quick ratio 0.63