Financhill
Buy
52

LUMN Quote, Financials, Valuation and Earnings

Last price:
$4.27
Seasonality move :
5.53%
Day range:
$3.84 - $4.26
52-week range:
$0.97 - $10.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.32x
P/B ratio:
15.02x
Volume:
16M
Avg. volume:
14.1M
1-year change:
220.45%
Market cap:
$4.3B
Revenue:
$13.1B
EPS (TTM):
-$0.31
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 $3.2B $3B
Other Inc / (Exp) -$2.7B -$62M -$3B -$10.4B $546M
Operating Expenses $8.2B $6.9B $6.3B $6.2B $5.9B
Operating Income $3.6B $4.3B $3.3B $1.2B $477M
 
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 $1.2B $477M
Operating Income (Adjusted) $886M $4.2B $341M -$9.1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5B $4.7B $3.7B $3.3B $3.2B
Revenue Growth (YoY) -3.81% -7.02% -20.06% -11.99% -3.28%
 
Cost of Revenues $2.1B $2B $1.8B $1.7B $1.7B
Gross Profit $2.9B $2.7B $1.9B $1.6B $1.5B
Gross Profit Margin 57.53% 57.55% 51.39% 49.79% 46.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $732M $800M $721M $823M $675M
Other Inc / (Exp) $10M $70M $479M $268M -$26M
Operating Expenses $1.9B $1.6B $1.5B $1.6B $1.4B
Operating Income $1B $1.1B $467M $67M $107M
 
Net Interest Expenses $389M $352M $266M $233M $326M
EBT. Incl. Unusual Items $632M $801M $680M $102M -$245M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157M $202M $169M $45M -$44M
Net Income to Company $475M $599M $511M $57M -$201M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $475M $599M $511M $57M -$201M
 
Basic EPS (Cont. Ops) $0.44 $0.59 $0.52 $0.06 -$0.20
Diluted EPS (Cont. Ops) $0.44 $0.59 $0.52 $0.06 -$0.20
Weighted Average Basic Share $1.1B $1B $981.6M $984.9M $991.3M
Weighted Average Diluted Share $1.1B $1B $982.3M $986.3M $991.3M
 
EBITDA $2.2B $2B $1.7B $1.1B $815M
EBIT $1B $1.2B $959M $393M $102M
 
Revenue (Reported) $5B $4.7B $3.7B $3.3B $3.2B
Operating Income (Reported) $1B $1.1B $467M $67M $107M
Operating Income (Adjusted) $1B $1.2B $959M $393M $102M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20.5B $19.3B $16.5B $14.1B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8B $8.3B $7.7B $7B $6.7B
Gross Profit $11.7B $11B $8.8B $7.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $2.9B $3B $3.3B $2.8B
Other Inc / (Exp) -$2.6B -$26M -$2.5B -$10.6B $252M
Operating Expenses $8.1B $6.6B $6.2B $6.3B $5.7B
Operating Income $3.6B $4.4B $2.7B $830M $517M
 
Net Interest Expenses $1.6B $1.5B $1.2B $1.1B $1.3B
EBT. Incl. Unusual Items -$583M $2.9B -$1.1B -$10.8B -$577M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $488M $713M $524M -$63M -$264M
Net Income to Company -$1.1B $2.2B -$1.6B -$10.8B -$313M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1B $2.2B -$1.6B -$10.8B -$313M
 
Basic EPS (Cont. Ops) -$0.99 $2.07 -$1.65 -$10.93 -$0.31
Diluted EPS (Cont. Ops) -$0.99 $2.06 -$1.65 -$10.93 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.7B $8B $3.3B -$6.6B $3.8B
EBIT $1B $4.4B $147M -$9.6B $851M
 
Revenue (Reported) $20.5B $19.3B $16.5B $14.1B $13B
Operating Income (Reported) $3.6B $4.4B $2.7B $830M $517M
Operating Income (Adjusted) $1B $4.4B $147M -$9.6B $851M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5B $4.7B $3.7B $3.3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2B $1.8B $1.7B $1.7B
Gross Profit $2.9B $2.7B $1.9B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $732M $800M $721M $823M $675M
Other Inc / (Exp) $10M $70M $479M $268M -$26M
Operating Expenses $1.9B $1.6B $1.5B $1.6B $1.4B
Operating Income $1B $1.1B $467M $67M $107M
 
Net Interest Expenses $389M $352M $266M $233M $326M
EBT. Incl. Unusual Items $632M $801M $680M $102M -$245M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157M $202M $169M $45M -$44M
Net Income to Company $475M $599M $511M $57M -$201M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $475M $599M $511M $57M -$201M
 
Basic EPS (Cont. Ops) $0.44 $0.59 $0.52 $0.06 -$0.20
Diluted EPS (Cont. Ops) $0.44 $0.59 $0.52 $0.06 -$0.20
Weighted Average Basic Share $1.1B $1B $981.6M $984.9M $991.3M
Weighted Average Diluted Share $1.1B $1B $982.3M $986.3M $991.3M
 
EBITDA $2.2B $2B $1.7B $1.1B $815M
EBIT $1B $1.2B $959M $393M $102M
 
Revenue (Reported) $5B $4.7B $3.7B $3.3B $3.2B
Operating Income (Reported) $1B $1.1B $467M $67M $107M
Operating Income (Adjusted) $1B $1.2B $959M $393M $102M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $486M $366M $1.1B $1.6B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $1.4B $1.4B $1.3B $1.2B
Inventory $100M $128M $223M $193M $124M
Prepaid Expenses $403M $410M $410M $481M $411M
Other Current Assets $66M $11M $10M $18M $17M
Total Current Assets $3.3B $11.8B $5.4B $3.9B $4.3B
 
Property Plant And Equipment $26.1B $20.8B $19.3B $19.9B $20.6B
Long-Term Investments -- -- -- -- --
Goodwill $18.9B $16B $12.7B $2B $2B
Other Intangibles $7.9B $6.8B $6B $5.3B $4.7B
Other Long-Term Assets $2.7B $2.7B $2.1B $2.1B $2.1B
Total Assets $58.8B $58B $45.5B $33.2B $33.5B
 
Accounts Payable $1B $902M $1.1B $1.2B $773M
Accrued Expenses $1.1B $894M $678M $688M $800M
Current Portion Of Long-Term Debt $3.8B $156M $153M $86M $330M
Current Portion Of Capital Lease Obligations $387M $383M $326M $282M $263M
Other Current Liabilities $307M $2.4B $650M $172M $198M
Total Current Liabilities $7.8B $5.7B $4.8B $3.8B $3.5B
 
Long-Term Debt $27.6B $28.4B $19.7B $18.6B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $47.5B $45.8B $34.5B $32.7B $33.2B
 
Common Stock $1.1B $1B $1B $1B $19.2B
Other Common Equity Adj -$2.8B -$2B -$1.1B -$799M -$700M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.3B $12.3B $11B $504M $289M
 
Total Liabilities and Equity $58.8B $58B $45.5B $33.2B $33.5B
Cash and Short Terms $486M $366M $1.1B $1.6B $1.9B
Total Debt $31.4B $28.6B $19.9B $18.7B $17.7B
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 -$201M
Depreciation & Amoritzation $1.2B $808M $733M $748M $713M
Stock-Based Compensation $20M $23M $14M $14M $10M
Change in Accounts Receivable $76M $165M $157M $747M $171M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $595M $1.1B $1.1B
 
Capital Expenditures $716M $577M $640M $713M $791M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675M -$569M -$616M -$698M -$769M
 
Dividends Paid (Ex Special Dividend) -$294M -$271M -$8M -$3M -$1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891M $1B -- $1.3B $2.3B
Long-Term Debt Repaid -$1.2B -$1.5B -$61M -$2.1B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45M -$31M -$17M -$280M -$90M
Cash From Financing -$774M -$776M -$86M -$1.1B -$314M
 
Beginning Cash (CF) $427M $409M $1.3B $2.2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M $30M -$107M -$656M $12M
Ending Cash (CF) $503M $439M $1.2B $1.6B $1.9B
 
Levered Free Cash Flow $809M $798M -$45M $389M $304M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.1B $2.2B -$1.6B -$10.8B -$313M
Depreciation & Amoritzation $4.7B $3.7B $3.2B $3B $2.9B
Stock-Based Compensation $126M $123M $89M $52M $25M
Change in Accounts Receivable $174M $12M $806M -$493M -$746M
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $6.4B $4B $2.7B $4.3B
 
Capital Expenditures $3.5B $2.8B $3.1B $3.2B $3.3B
Cash Acquisitions -- -- $8.4B $1.7B $15M
Cash From Investing -$3.3B -$2.6B $5.4B -$1.3B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$517M -$6M -$1M
Special Dividend Paid
Long-Term Debt Issued $4B $2B -$1B $1.3B $2.3B
Long-Term Debt Repaid -$6B -$3.9B -$6.7B -$2.2B -$3.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$63M -$39M -$26M -$285M -$105M
Cash From Financing -$4.5B -$3.8B -$8.6B -$992M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$64M $761M $392M $320M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.3B $3.6B $876M -$506M $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 -$201M
Depreciation & Amoritzation $1.2B $808M $733M $748M $713M
Stock-Based Compensation $20M $23M $14M $14M $10M
Change in Accounts Receivable $76M $165M $157M $747M $171M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $595M $1.1B $1.1B
 
Capital Expenditures $716M $577M $640M $713M $791M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$675M -$569M -$616M -$698M -$769M
 
Dividends Paid (Ex Special Dividend) -$294M -$271M -$8M -$3M -$1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $891M $1B -- $1.3B $2.3B
Long-Term Debt Repaid -$1.2B -$1.5B -$61M -$2.1B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45M -$31M -$17M -$280M -$90M
Cash From Financing -$774M -$776M -$86M -$1.1B -$314M
 
Beginning Cash (CF) $427M $409M $1.3B $2.2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M $30M -$107M -$656M $12M
Ending Cash (CF) $503M $439M $1.2B $1.6B $1.9B
 
Levered Free Cash Flow $809M $798M -$45M $389M $304M

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

GET BETTER TRADE IDEAS

Popular

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 73.72% over the past day.

Buy
63
SKX alert for May 6

Skechers USA [SKX] is down 0.07% over the past day.

Sell
20
PTCT alert for May 6

PTC Therapeutics [PTCT] is down 11% over the past day.

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

Show me the best stock