Financhill
Sell
31

LUMN Quote, Financials, Valuation and Earnings

Last price:
$3.46
Seasonality move :
1.3%
Day range:
$3.37 - $3.57
52-week range:
$0.97 - $10.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.26x
P/B ratio:
7.56x
Volume:
6.4M
Avg. volume:
15.2M
1-year change:
140.28%
Market cap:
$3.5B
Revenue:
$13.1B
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.7B $19.7B $17.5B $14.6B $13.1B
Revenue Growth (YoY) -3.48% -4.95% -11.22% -16.71% -9.95%
 
Cost of Revenues $8.9B $8.5B $7.9B $7.1B $6.7B
Gross Profit $11.8B $11.2B $9.6B $7.4B $6.4B
Gross Profit Margin 56.87% 56.89% 54.98% 50.92% 48.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $2.9B $3.1B $3.4B $3.1B
Other Inc / (Exp) -$2.7B -$62M -$3B -$10.2B $698M
Operating Expenses $8.2B $6.9B $6.3B $6.3B $6.1B
Operating Income $3.6B $4.3B $3.3B $1.1B $325M
 
Net Interest Expenses $1.7B $1.5B $1.3B $1.1B $1.3B
EBT. Incl. Unusual Items -$782M $2.7B -$991M -$10.2B -$230M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $450M $668M $557M $61M -$175M
Net Income to Company -$1.2B $2B -$1.5B -$10.3B -$55M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B $2B -$1.5B -$10.3B -$55M
 
Basic EPS (Cont. Ops) -$1.14 $1.92 -$1.54 -$10.48 -$0.06
Diluted EPS (Cont. Ops) -$1.14 $1.91 -$1.54 -$10.48 -$0.06
Weighted Average Basic Share $1.1B $1.1B $1B $983.1M $987.7M
Weighted Average Diluted Share $1.1B $1.1B $1B $983.1M $987.7M
 
EBITDA $5.6B $8.2B $3.6B -$6.1B $4.1B
EBIT $886M $4.2B $341M -$9.1B $1.1B
 
Revenue (Reported) $20.7B $19.7B $17.5B $14.6B $13.1B
Operating Income (Reported) $3.6B $4.3B $3.3B $1.1B $325M
Operating Income (Adjusted) $886M $4.2B $341M -$9.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $4.8B $3.8B $3.5B $3.3B
Revenue Growth (YoY) -3.41% -5.42% -21.6% -7.45% -5.35%
 
Cost of Revenues $2.2B $2.1B $1.8B $1.7B $1.7B
Gross Profit $2.9B $2.8B $2B $1.8B $1.6B
Gross Profit Margin 56.47% 56.96% 51.95% 50.61% 48.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $878M $742M $677M $937M $749M
Other Inc / (Exp) -$2.6B -$91M -$3.4B -$2B $93M
Operating Expenses $2.1B $1.6B $1.5B $1.7B $1.5B
Operating Income $821M $1.1B $501M $92M $116M
 
Net Interest Expenses $396M $372M $280M $270M $328M
EBT. Incl. Unusual Items -$2.2B $679M -$3.2B -$2.1B -$119M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81M $171M -$113M -$147M -$204M
Net Income to Company -$2.3B $508M -$3.1B -$2B $85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3B $508M -$3.1B -$2B $85M
 
Basic EPS (Cont. Ops) -$2.12 $0.50 -$3.08 -$2.03 $0.09
Diluted EPS (Cont. Ops) -$2.12 $0.50 -$3.08 -$2.03 $0.09
Weighted Average Basic Share $1.1B $1B $995.6M $983.8M $989.8M
Weighted Average Diluted Share $1.1B $1B $995.6M $983.8M $989.8M
 
EBITDA -$617M $1.9B -$2.1B -$1.1B $996M
EBIT -$1.8B $1.1B -$2.9B -$1.9B $238M
 
Revenue (Reported) $5.1B $4.8B $3.8B $3.5B $3.3B
Operating Income (Reported) $821M $1.1B $501M $92M $116M
Operating Income (Adjusted) -$1.8B $1.1B -$2.9B -$1.9B $238M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.7B $19.7B $17.5B $14.6B $13.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $8.5B $7.9B $7.1B $6.7B
Gross Profit $11.8B $11.2B $9.6B $7.4B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $2.9B $3.1B $3.4B $3.1B
Other Inc / (Exp) -$2.7B -$62M -$3B -$10.3B $698M
Operating Expenses $8.2B $6.9B $6.3B $6.3B $6.1B
Operating Income $3.6B $4.3B $3.3B $1.1B $325M
 
Net Interest Expenses $1.7B $1.5B $1.3B $1.1B $1.3B
EBT. Incl. Unusual Items -$782M $2.7B -$991M -$10.2B -$230M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $450M $668M $557M $61M -$175M
Net Income to Company -$1.2B $2B -$1.5B -$10.3B -$55M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B $2B -$1.5B -$10.3B -$55M
 
Basic EPS (Cont. Ops) -$1.14 $1.92 -$1.58 -$10.47 -$0.05
Diluted EPS (Cont. Ops) -$1.14 $1.91 -$1.58 -$10.47 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.6B $8.2B $3.6B -$6.1B $4.1B
EBIT $886M $4.2B $341M -$9.1B $1.1B
 
Revenue (Reported) $20.7B $19.7B $17.5B $14.6B $13.1B
Operating Income (Reported) $3.6B $4.3B $3.3B $1.1B $325M
Operating Income (Adjusted) $886M $4.2B $341M -$9.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.7B $17.5B $14.6B $13.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $7.9B $7.1B $6.7B --
Gross Profit $11.2B $9.6B $7.4B $6.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.1B $3.4B $3.1B --
Other Inc / (Exp) -$62M -$3B -$10.3B $698M --
Operating Expenses $6.9B $6.3B $6.3B $6.1B --
Operating Income $4.3B $3.3B $1.1B $325M --
 
Net Interest Expenses $1.5B $1.3B $1.1B $1.3B --
EBT. Incl. Unusual Items $2.7B -$991M -$10.2B -$230M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $668M $557M $61M -$175M --
Net Income to Company $2B -$1.5B -$10.3B -$55M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B -$1.5B -$10.3B -$55M --
 
Basic EPS (Cont. Ops) $1.92 -$1.58 -$10.47 -$0.05 --
Diluted EPS (Cont. Ops) $1.91 -$1.58 -$10.47 -$0.05 --
Weighted Average Basic Share $4.2B $4B $3.9B $4B --
Weighted Average Diluted Share $4.3B $4B $3.9B $4B --
 
EBITDA $8.2B $3.6B -$6.1B $4.1B --
EBIT $4.2B $341M -$9.1B $1.1B --
 
Revenue (Reported) $19.7B $17.5B $14.6B $13.1B --
Operating Income (Reported) $4.3B $3.3B $1.1B $325M --
Operating Income (Adjusted) $4.2B $341M -$9.1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406M $354M $1.3B $2.2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.3B $1.3B $1.2B $1.2B
Inventory $105M $96M $236M $209M $146M
Prepaid Expenses $290M $295M $319M $395M $372M
Other Current Assets $53M $11M $5M $14M $22M
Total Current Assets $3.2B $11.5B $5.5B $4.8B $4.4B
 
Property Plant And Equipment $26.3B $20.9B $19.2B $19.8B $20.4B
Long-Term Investments -- -- -- -- --
Goodwill $18.9B $16B $12.7B $2B $2B
Other Intangibles $8.2B $7B $6.2B $5.5B $4.8B
Other Long-Term Assets $2.8B $2.6B $2.2B $2.1B $1.9B
Total Assets $59.4B $58B $45.6B $34B $33.5B
 
Accounts Payable $1.1B $758M $1B $1.1B $749M
Accrued Expenses $1.3B $1.1B $873M $864M $913M
Current Portion Of Long-Term Debt $2.4B $1.6B $154M $157M $412M
Current Portion Of Capital Lease Obligations $379M $385M $344M $268M $253M
Other Current Liabilities $328M $2.5B $728M $213M $179M
Total Current Liabilities $6.6B $7.2B $4.9B $3.5B $3.6B
 
Long-Term Debt $29.4B $27.4B $20.4B $19.8B $17.5B
Capital Leases -- -- -- -- --
Total Liabilities $48.2B $46.2B $35.2B $33.6B $33B
 
Common Stock $1.1B $1B $1B $1B $19.1B
Other Common Equity Adj -$2.8B -$2.2B -$1.1B -$810M -$723M
Common Equity $11.2B $11.8B $10.4B $417M $464M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2B $11.8B $10.4B $417M $464M
 
Total Liabilities and Equity $59.4B $58B $45.6B $34B $33.5B
Cash and Short Terms $406M $354M $1.3B $2.2B $1.9B
Total Debt $31.8B $29B $20.6B $20B $17.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406M $354M $1.3B $2.2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.3B $1.3B $1.2B $1.2B
Inventory $105M $96M $236M $209M $146M
Prepaid Expenses $290M $295M $319M $395M $372M
Other Current Assets $53M $11M $5M $14M $22M
Total Current Assets $3.2B $11.5B $5.5B $4.8B $4.4B
 
Property Plant And Equipment $26.3B $20.9B $19.2B $19.8B $20.4B
Long-Term Investments -- -- -- -- --
Goodwill $18.9B $16B $12.7B $2B $2B
Other Intangibles $8.2B $7B $6.2B $5.5B $4.8B
Other Long-Term Assets $2.8B $2.6B $2.2B $2.1B $1.9B
Total Assets $59.4B $58B $45.6B $34B $33.5B
 
Accounts Payable $1.1B $758M $1B $1.1B $749M
Accrued Expenses $1.3B $1.1B $873M $864M $913M
Current Portion Of Long-Term Debt $2.4B $1.6B $154M $157M $412M
Current Portion Of Capital Lease Obligations $379M $385M $344M $268M $253M
Other Current Liabilities $328M $2.5B $728M $213M $179M
Total Current Liabilities $6.6B $7.2B $4.9B $3.5B $3.6B
 
Long-Term Debt $29.4B $27.4B $20.4B $19.8B $17.5B
Capital Leases -- -- -- -- --
Total Liabilities $48.2B $46.2B $35.2B $33.6B $33B
 
Common Stock $1.1B $1B $1B $1B $19.1B
Other Common Equity Adj -$2.8B -$2.2B -$1.1B -$810M -$723M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2B $11.8B $10.4B $417M $464M
 
Total Liabilities and Equity $59.4B $58B $45.6B $34B $33.5B
Cash and Short Terms $406M $354M $1.3B $2.2B $1.9B
Total Debt $31.8B $29B $20.6B $20B $17.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2B $2B -$1.5B -$10.3B -$55M
Depreciation & Amoritzation $4.7B $4B $3.2B $3B $3B
Stock-Based Compensation $175M $120M $98M $52M $29M
Change in Accounts Receivable $142M -$77M $814M -$1.1B -$170M
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $6.5B $4.7B $2.2B $4.3B
 
Capital Expenditures $3.7B $2.9B $3B $3.1B $3.2B
Cash Acquisitions -- -- $8.4B $1.7B $15M
Cash From Investing -$3.6B -$2.7B $5.5B -$1.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$780M -$11M -$3M
Special Dividend Paid
Long-Term Debt Issued $4.4B $1.9B -- -- $1.3B
Long-Term Debt Repaid -$7.3B -$3.6B -$8.1B -$185M -$2.7B
Repurchase of Common Stock -- -$1B -$200M -- --
Other Financing Activities -$87M -$53M -$40M -$22M -$295M
Cash From Financing -$4.3B -$3.8B -$9.3B -$18M -$1.9B
 
Beginning Cash (CF) $1.7B $427M $409M $1.3B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$18M $898M $941M -$348M
Ending Cash (CF) $427M $409M $1.3B $2.2B $1.9B
 
Levered Free Cash Flow $2.8B $3.6B $1.7B -$940M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $475M $599M $511M $57M --
Depreciation & Amoritzation $1.2B $808M $733M $748M --
Stock-Based Compensation $20M $23M $14M $14M --
Change in Accounts Receivable $76M $165M $157M $747M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $595M $1.1B --
 
Capital Expenditures $716M $577M $640M $713M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675M -$569M -$616M -$698M --
 
Dividends Paid (Ex Special Dividend) -$294M -$271M -$8M -$3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891M $1B -- $1.3B --
Long-Term Debt Repaid -$1.2B -$1.5B -$61M -$2.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45M -$31M -$17M -$280M --
Cash From Financing -$774M -$776M -$86M -$1.1B --
 
Beginning Cash (CF) $427M $409M $1.3B $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M $30M -$107M -$656M --
Ending Cash (CF) $503M $439M $1.2B $1.6B --
 
Levered Free Cash Flow $809M $798M -$45M $389M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2B $2B -$1.5B -$10.3B -$55M
Depreciation & Amoritzation $4.7B $4B $3.2B $3B $3B
Stock-Based Compensation $175M $120M $98M $52M $29M
Change in Accounts Receivable $142M -$77M $814M -$1.1B -$170M
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $6.5B $4.7B $2.2B $4.3B
 
Capital Expenditures $3.7B $2.9B $3B $3.1B $3.2B
Cash Acquisitions -- -- $8.4B $1.7B $15M
Cash From Investing -$3.6B -$2.7B $5.5B -$1.2B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$780M -$11M -$3M
Special Dividend Paid
Long-Term Debt Issued $4.4B $1.9B -- -- $1.3B
Long-Term Debt Repaid -$7.3B -$3.6B -$8.1B -$185M -$2.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$87M -$53M -$40M -$22M -$295M
Cash From Financing -$4.3B -$3.8B -$9.3B -$18M -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$18M $898M $941M -$348M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $3.6B $1.7B -$940M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $475M $599M $511M $57M --
Depreciation & Amoritzation $1.2B $808M $733M $748M --
Stock-Based Compensation $20M $23M $14M $14M --
Change in Accounts Receivable $76M $165M $157M $747M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $595M $1.1B --
 
Capital Expenditures $716M $577M $640M $713M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675M -$569M -$616M -$698M --
 
Dividends Paid (Ex Special Dividend) -$294M -$271M -$8M -$3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891M $1B -- $1.3B --
Long-Term Debt Repaid -$1.2B -$1.5B -$61M -$2.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45M -$31M -$17M -$280M --
Cash From Financing -$774M -$776M -$86M -$1.1B --
 
Beginning Cash (CF) $427M $409M $1.3B $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M $30M -$107M -$656M --
Ending Cash (CF) $503M $439M $1.2B $1.6B --
 
Levered Free Cash Flow $809M $798M -$45M $389M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock