Altice USA Inc. logo

Altice USA Inc.

ATUS | NYSE
Chart Builder DCF Calculator
$1.80
-$0.09 (-4.76%)
Jan 20, 2026, 09:30 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-4.85B -1.78B -1.85B -1.84B -254.21M -150.86M -100.78M -164.47M -48.12M 22.66M 75.02M 416K 22.52M 49.92M 220.89M 674.01M 847.14M 934.53M 1.01B 1.08B 807.22M 717.76M
Depreciation & Amortization
1.23B 825.01M 1.25B 1.73B 1.7B 1.69B 1.66B 1.61B 1.63B 1.64B 1.66B 1.68B 1.73B 1.75B 1.77B 1.79B 1.79B 1.79B 1.79B 1.85B 1.9B 1.98B
Stock-Based Compensation
32.63M 28.18M 43.63M 60.44M 68.6M 68.85M 67.16M 68.91M 64.85M 64.31M 47.93M 74.94M 96.18M 116.83M 159.99M 132.43M 119.43M 110.55M 98.3M 80.28M 91.85M 97.31M
Other Working Capital
-85.53M 88.03M -51.62M 190.37M 264.6M 125.17M 168.34M 73.3M 63.91M 45M 131.74M 36.32M -81.76M -70.14M -226.62M -393.29M -358.23M -379.63M -170.29M 31.31M -46.99M 219.81M
Other Non-Cash Items
5.22B 2.35B 2.2B 1.69B 140.1M 144.43M 169.29M 332.81M 331.24M 346.37M 313.63M 132.72M 256.38M 365.13M 447.87M 522.4M 413.72M 332.75M 263.48M 190.56M 404.01M 338.05M
Deferred Income Tax
-117.99M -50.3M -177.71M -566.64M -646.85M -610.06M -396.05M -46.75M -123.33M -83.07M -226.92M -61.67M -19.3M -4.71M 36.39M -145.59M -115.79M -4.61M 40.7M 105.58M 123.18M 74.45M
Change in Working Capital
-478.98M -157.7M -237.2M 109.71M 470.35M 223.17M 177.85M -163.49M -175.19M -180.49M -39.04M -38.75M -136.86M -98.17M -271.9M -388.2M -402.48M -456.19M -346.49M -324.02M -386.64M -59M
Operating Cash Flow
1.03B 1.21B 1.23B 1.19B 1.48B 1.37B 1.58B 1.64B 1.68B 1.81B 1.83B 1.79B 1.95B 2.18B 2.37B 2.58B 2.65B 2.7B 2.85B 2.98B 2.94B 3.15B
Capital Expenditures
-953.89M -1.02B -1.07B -1.46B -1.49B -1.45B -1.43B -1.34B -1.33B -1.46B -1.7B -1.95B -2.09B -2.1B -1.91B -1.76B -1.57B -1.41B -1.23B -1.19B -1.08B -987.32M
Cash Acquisitions
n/a n/a -7.62M -40.4M -44.12M -46.15M -45.79M -13.01M -9.29M -7.26M n/a n/a -2.06M -2.06M -2.06M -2.06M 126K 126K 126K 268K -149.97M -149.97M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a -292K -292K -292K -292K n/a n/a n/a n/a n/a n/a n/a n/a -73.45M -78.92M -77.46M -77.46M
Other Investing Acitivies
65.9M 65.57M 62.73M 76.02M 17.79M 15.91M 16.32M 3M 106K -904K -1.71M -3.86M -6.14M -6.25M -5.17M -2.14M -980K -343.27M -268.56M -265.9M -466.32M -351.4M
Investing Cash Flow
-887.99M -951.82M -1.01B -1.42B -1.52B -1.48B -1.46B -1.35B -1.34B -1.47B -1.71B -1.96B -2.1B -2.11B -1.92B -1.76B -1.57B -1.75B -1.57B -1.53B -1.57B -1.13B
Debt Repayment
1.28B 946.31M 1.16B 1.14B -29.01M 129.59M -135.83M -236.1M -112.05M -194.31M -98.4M 169.18M 117.98M -75.67M -327.51M -787.37M -972.11M -660.49M -546.06M 702.12M 162.26M 1.66B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -79.41M -301.28M -804.93M -3.81B -4.16B -4.59B
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-208.55M 11.27M -108.75M -112.36M -47.29M -21.97M -28.89M -72.81M -78.31M -83.3M -24.19M 15.15M 22.53M 29.8M -8.4M -14.44M -12.88M -11.93M -11.54M 895.39M 887.77M 882.55M
Financial Cash Flow
1.36B 957.58M 1.05B 1.03B -76.31M 107.63M -164.72M -308.91M -190.35M -277.61M -122.59M 184.33M 140.51M -45.87M -335.91M -801.81M -1.06B -973.71M -1.36B -2.2B -3.1B -2.04B
Net Cash Flow
1.02B 735.89M 786.84M 793.37M -114.81M -5.3M -45.51M -18.36M 142.99M 64.02M -3.41M 17.81M -13.83M 24.81M 109.78M 18.13M 11.65M -24.92M -82.71M -751.61M -1.73B -23.92M
Free Cash Flow
73.53M 193.87M 162.65M -269.03M -13.45M -82.82M 149.39M 300.47M 344.88M 351.2M 121.59M -161.42M -147.09M 78.72M 452.62M 824.61M 1.08B 1.29B 1.62B 1.79B 1.86B 2.16B
Adj. Free Cash Flow
40.9M 165.69M 119.02M -329.47M -82.04M -151.67M 82.23M 231.56M 280.03M 286.9M 73.66M -236.36M -243.27M -38.11M 292.63M 692.18M 958.72M 1.18B 1.52B 1.71B 1.77B 2.07B
Maintenance CapEx
-646.19M -709.68M -1.07B -1.46B -1.49B -1.45B -1.43B -1.34B -1.33B -1.46B -1.7B -1.95B -2.09B -2.1B -1.91B -1.76B -1.48B -1.29B -1.09B -1.01B -997.34M -914.68M
Growth CapEx
-307.7M -307.7M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -92.42M -119.34M -138.08M -176.79M -84.36M -72.64M
Owner Earnings
381.23M 501.58M 162.65M -269.03M -13.45M -82.82M 149.39M 300.47M 344.88M 351.2M 121.59M -161.42M -147.09M 78.72M 452.62M 824.61M 1.17B 1.41B 1.76B 1.97B 1.95B 2.24B

© 2026 bestshares.com. All rights reserved.