Financhill
Sell
35

LUMN Quote, Financials, Valuation and Earnings

Last price:
$5.80
Seasonality move :
0.81%
Day range:
$5.85 - $6.46
52-week range:
$0.97 - $10.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
17.57x
Volume:
43M
Avg. volume:
14.8M
1-year change:
256.63%
Market cap:
$6B
Revenue:
$14.6B
EPS (TTM):
-$2.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.5B $20.7B $19.7B $17.5B $14.6B
Revenue Growth (YoY) -4.97% -3.48% -4.95% -11.22% -16.71%
 
Cost of Revenues $9.1B $8.9B $8.5B $7.9B $7.1B
Gross Profit $12.3B $11.8B $11.2B $9.6B $7.4B
Gross Profit Margin 57.43% 56.87% 56.89% 54.98% 50.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7B $3.5B $2.9B $3.1B $3.4B
Other Inc / (Exp) -$6.5B -$2.7B -$62M -$3B -$10.2B
Operating Expenses $8.5B $8.2B $6.9B $6.3B $6.3B
Operating Income $3.8B $3.6B $4.3B $3.3B $1.1B
 
Net Interest Expenses $2B $1.7B $1.5B $1.3B $1.1B
EBT. Incl. Unusual Items -$4.8B -$782M $2.7B -$991M -$10.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $503M $450M $668M $557M $61M
Net Income to Company -$5.3B -$1.2B $2B -$1.5B -$10.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3B -$1.2B $2B -$1.5B -$10.3B
 
Basic EPS (Cont. Ops) -$4.92 -$1.14 $1.92 -$1.54 -$10.48
Diluted EPS (Cont. Ops) -$4.92 -$1.14 $1.91 -$1.54 -$10.48
Weighted Average Basic Share $1.1B $1.1B $1.1B $1B $983.1M
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1B $983.1M
 
EBITDA $2.1B $5.6B $8.2B $3.6B -$6.1B
EBIT -$2.7B $886M $4.2B $341M -$9.1B
 
Revenue (Reported) $21.5B $20.7B $19.7B $17.5B $14.6B
Operating Income (Reported) $3.8B $3.6B $4.3B $3.3B $1.1B
Operating Income (Adjusted) -$2.7B $886M $4.2B $341M -$9.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2B $4.9B $4.4B $3.6B $3.2B
Revenue Growth (YoY) -3.42% -5.42% -10.17% -17.06% -11.54%
 
Cost of Revenues $2.2B $2.2B $2B $1.9B $1.7B
Gross Profit $2.9B $2.7B $2.4B $1.8B $1.5B
Gross Profit Margin 56.73% 55.99% 54.47% 49.19% 47.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $859M $686M $790M $830M $734M
Other Inc / (Exp) $10M -$6M $507M -$81M $73M
Operating Expenses $2.1B $1.6B $1.6B $1.6B $1.4B
Operating Income $879M $1.1B $793M $206M $88M
 
Net Interest Expenses $409M $377M $363M $291M $333M
EBT. Incl. Unusual Items $480M $716M $937M -$85M -$172M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114M $172M $359M -$7M -$24M
Net Income to Company $366M $544M $578M -$78M -$148M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366M $544M $578M -$78M -$148M
 
Basic EPS (Cont. Ops) $0.34 $0.51 $0.57 -$0.08 -$0.15
Diluted EPS (Cont. Ops) $0.34 $0.51 $0.57 -$0.08 -$0.15
Weighted Average Basic Share $1.1B $1.1B $1B $983.6M $988.8M
Weighted Average Diluted Share $1.1B $1.1B $1B $983.6M $988.8M
 
EBITDA $2.1B $2B $2.1B $965M $886M
EBIT $889M $1.1B $1.3B $210M $179M
 
Revenue (Reported) $5.2B $4.9B $4.4B $3.6B $3.2B
Operating Income (Reported) $879M $1.1B $793M $206M $88M
Operating Income (Adjusted) $889M $1.1B $1.3B $210M $179M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.9B $20B $18.5B $14.8B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $8.6B $8.1B $7.2B $6.7B
Gross Profit $11.9B $11.3B $10.4B $7.6B $6.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3B $3.1B $3.1B $3.3B
Other Inc / (Exp) -$78M -$2.6B $360M -$11.7B -$1.4B
Operating Expenses $8.3B $7.4B $6.5B $6.1B $6.3B
Operating Income $3.6B $4B $3.9B $1.5B $301M
 
Net Interest Expenses $1.8B $1.5B $1.4B $1.1B $1.2B
EBT. Incl. Unusual Items $1.8B -$186M $2.9B -$11.3B -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495M $578M $841M $95M -$118M
Net Income to Company $1.3B -$764M $2B -$11.4B -$2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B -$764M $2B -$11.4B -$2.1B
 
Basic EPS (Cont. Ops) $1.19 -$0.70 $2.00 -$11.52 -$2.17
Diluted EPS (Cont. Ops) $1.19 -$0.71 $2.00 -$11.52 -$2.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $8.3B $5.7B $7.6B -$7.1B $2B
EBIT $3.5B $1.4B $4.3B -$10.1B -$948M
 
Revenue (Reported) $20.9B $20B $18.5B $14.8B $13.3B
Operating Income (Reported) $3.6B $4B $3.9B $1.5B $301M
Operating Income (Adjusted) $3.5B $1.4B $4.3B -$10.1B -$948M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.6B $14.8B $13.7B $11B $9.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $6.4B $6B $5.4B $5B
Gross Profit $8.9B $8.4B $7.6B $5.6B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.2B $2.4B $2.4B $2.4B
Other Inc / (Exp) -$64M $29M $451M -$8.3B $605M
Operating Expenses $6.1B $5.3B $4.8B $4.7B $4.6B
Operating Income $2.8B $3.1B $2.8B $980M $209M
 
Net Interest Expenses $1.3B $1.2B $1.1B $847M $925M
EBT. Incl. Unusual Items $1.4B $2B $2.2B -$8.1B -$111M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $369M $497M $670M $208M $29M
Net Income to Company $1.1B $1.5B $1.5B -$8.3B -$140M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.5B $1.5B -$8.3B -$140M
 
Basic EPS (Cont. Ops) $0.98 $1.42 $1.50 -$8.44 -$0.14
Diluted EPS (Cont. Ops) $0.98 $1.41 $1.50 -$8.44 -$0.14
Weighted Average Basic Share $3.2B $3.2B $3B $2.9B $3B
Weighted Average Diluted Share $3.2B $3.3B $3B $2.9B $3B
 
EBITDA $6.2B $6.3B $5.7B -$5B $3.1B
EBIT $2.7B $3.2B $3.2B -$7.2B $904M
 
Revenue (Reported) $15.6B $14.8B $13.7B $11B $9.8B
Operating Income (Reported) $2.8B $3.1B $2.8B $980M $209M
Operating Income (Adjusted) $2.7B $3.2B $3.2B -$7.2B $904M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.7B $406M $354M $1.3B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.7B $1.3B $1.3B $1.2B
Inventory $105M $105M $96M $236M $209M
Prepaid Expenses $274M $290M $295M $319M $395M
Other Current Assets $70M $53M $11M $5M $14M
Total Current Assets $4.8B $3.2B $11.5B $5.5B $4.8B
 
Property Plant And Equipment $26.1B $26.3B $20.9B $19.2B $19.8B
Long-Term Investments -- -- -- -- --
Goodwill $21.5B $18.9B $16B $12.7B $2B
Other Intangibles $9.6B $8.2B $7B $6.2B $5.5B
Other Long-Term Assets $2.8B $2.8B $2.6B $2.2B $2.1B
Total Assets $64.7B $59.4B $58B $45.6B $34B
 
Accounts Payable $1.7B $1.1B $758M $1B $1.1B
Accrued Expenses $1.3B $1.3B $1.1B $873M $864M
Current Portion Of Long-Term Debt $2.3B $2.4B $1.6B $154M $157M
Current Portion Of Capital Lease Obligations $416M $379M $385M $344M $268M
Other Current Liabilities $386M $328M $2.5B $728M $213M
Total Current Liabilities $7.3B $6.6B $7.2B $4.9B $3.5B
 
Long-Term Debt $32.4B $29.4B $27.4B $20.4B $19.8B
Capital Leases -- -- -- -- --
Total Liabilities $51.3B $48.2B $46.2B $35.2B $33.6B
 
Common Stock $1.1B $1.1B $1B $1B $1B
Other Common Equity Adj -$2.7B -$2.8B -$2.2B -$1.1B -$810M
Common Equity $13.5B $11.2B $11.8B $10.4B $417M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.5B $11.2B $11.8B $10.4B $417M
 
Total Liabilities and Equity $64.7B $59.4B $58B $45.6B $34B
Cash and Short Terms $1.7B $406M $354M $1.3B $2.2B
Total Debt $34.7B $31.8B $29B $20.6B $20B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $526M $635M $252M $311M $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $1.5B $1.5B $1.4B $1.2B
Inventory $112M $103M $179M $227M $173M
Prepaid Expenses $312M $294M $371M $392M $357M
Other Current Assets $81M $22M $14M $15M $19M
Total Current Assets $3.5B $11.7B $9.4B $4.6B $4.7B
 
Property Plant And Equipment $26.3B $20.9B $20.7B $19.6B $20.3B
Long-Term Investments -- -- -- -- --
Goodwill $21.5B $16B $15.9B $3.9B $2B
Other Intangibles $8.6B $7.2B $6.4B $5.7B $5B
Other Long-Term Assets $2.8B $2.5B $2.4B $2.1B $2B
Total Assets $62.6B $58.3B $54.8B $35.9B $34B
 
Accounts Payable $1.4B $829M $1B $1B $905M
Accrued Expenses $1.2B $1.1B $972M $872M $936M
Current Portion Of Long-Term Debt $1.5B $2.5B $3.5B $155M $415M
Current Portion Of Capital Lease Obligations $401M $389M $396M $296M $263M
Other Current Liabilities $335M $2.6B $2B $652M $179M
Total Current Liabilities $5.9B $8.3B $8.7B $3.9B $3.9B
 
Long-Term Debt $31.1B $27.3B $21.8B $19.7B $18.1B
Capital Leases -- -- -- -- --
Total Liabilities $48.9B $47.1B $42.2B $33.7B $33.6B
 
Common Stock $1.1B $1B $1B $1B $1B
Other Common Equity Adj -$2.8B -$2.6B -$2.2B -$1.1B -$766M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.7B $11.2B $12.6B $2.2B $342M
 
Total Liabilities and Equity $62.6B $58.3B $54.8B $35.9B $34B
Cash and Short Terms $526M $635M $252M $311M $2.6B
Total Debt $32.6B $29.8B $25.2B $19.9B $18.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.3B -$1.2B $2B -$1.5B -$10.3B
Depreciation & Amoritzation $4.8B $4.7B $4B $3.2B $3B
Stock-Based Compensation $162M $175M $120M $98M $52M
Change in Accounts Receivable $15M $142M -$77M $814M -$1.1B
Change in Inventories -- -- -- -- --
Cash From Operations $6.7B $6.5B $6.5B $4.7B $2.2B
 
Capital Expenditures $3.6B $3.7B $2.9B $3B $3.1B
Cash Acquisitions -- -- -- $8.4B $1.7B
Cash From Investing -$3.6B -$3.6B -$2.7B $5.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$1.1B -$780M -$11M
Special Dividend Paid
Long-Term Debt Issued $3.7B $4.4B $1.9B -- --
Long-Term Debt Repaid -$4.2B -$7.3B -$3.6B -$8.1B -$185M
Repurchase of Common Stock -- -- -$1B -$200M --
Other Financing Activities -$61M -$87M -$53M -$40M -$22M
Cash From Financing -$1.9B -$4.3B -$3.8B -$9.3B -$18M
 
Beginning Cash (CF) $518M $1.7B $427M $409M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.3B -$18M $898M $941M
Ending Cash (CF) $1.7B $427M $409M $1.3B $2.2B
 
Levered Free Cash Flow $3.1B $2.8B $3.6B $1.7B -$940M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $366M $544M $578M -$78M -$148M
Depreciation & Amoritzation $1.2B $951M $808M $755M $707M
Stock-Based Compensation $31M $27M $23M $16M $10M
Change in Accounts Receivable $61M $52M -$47M $54M -$104M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.7B $1.1B $881M $2B
 
Capital Expenditures $988M $690M $845M $843M $850M
Cash Acquisitions -- -- $2.7B -- $20M
Cash From Investing -$942M -$654M $1.9B -$827M -$805M
 
Dividends Paid (Ex Special Dividend) -$275M -$266M -$255M -$1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $832M -- -$600M -$200M --
Long-Term Debt Repaid -$2.6B $10M -$2.4B -$45M $128M
Repurchase of Common Stock -- -$909M -- -- --
Other Financing Activities -$8M -$3M -$1M -$2M -$9M
Cash From Financing -$2.1B -$1.3B -$3.1B -$173M -$81M
 
Beginning Cash (CF) $1.8B $946M $421M $469M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B -$242M -$156M -$119M $1.1B
Ending Cash (CF) $547M $704M $265M $350M $2.7B
 
Levered Free Cash Flow $806M $1B $278M $38M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B -$764M $2B -$11.4B -$2.1B
Depreciation & Amoritzation $4.7B $4.3B $3.3B $3B $2.9B
Stock-Based Compensation $168M $144M $102M $66M $34M
Change in Accounts Receivable -$53M $113M -$106M -$177M $389M
Change in Inventories -- -- -- -- --
Cash From Operations $6.8B $6.6B $5.5B $2.2B $4.4B
 
Capital Expenditures $3.9B $2.8B $3B $3.1B $3.1B
Cash Acquisitions -- -- $2.7B $5.7B $1.8B
Cash From Investing -$3.7B -$2.7B -$169M $2.7B -$968M
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$1B -$10M -$4M
Special Dividend Paid
Long-Term Debt Issued $5.8B $3B -- -- $1.3B
Long-Term Debt Repaid -$9B -$3.6B -$4.9B -$4.3B -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107M -$56M -$34M -$28M -$295M
Cash From Financing -$3.9B -$3.7B -$5.8B -$4.8B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$884M $157M -$439M $85M $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $3.8B $2.5B -$895M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1.5B $1.5B -$8.3B -$140M
Depreciation & Amoritzation $3.5B $3.1B $2.4B $2.2B $2.2B
Stock-Based Compensation $120M $89M $71M $39M $21M
Change in Accounts Receivable $56M $27M -$2M -$993M $479M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8B $4.9B $3.9B $1.4B $3.6B
 
Capital Expenditures $3B $2.1B $2.2B $2.3B $2.3B
Cash Acquisitions -- -- $2.7B $3M $15M
Cash From Investing -$2.8B -$1.9B $594M -$2.2B -$2B
 
Dividends Paid (Ex Special Dividend) -$837M -$834M -$780M -$10M -$3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.3B $1.9B -- -- $1.3B
Long-Term Debt Repaid -$6.3B -$2.6B -$3.9B -$145M -$2.1B
Repurchase of Common Stock -- -$909M -- -- --
Other Financing Activities -$83M -$52M -$33M -$21M -$294M
Cash From Financing -$3.2B -$2.7B -$4.6B -$101M -$1.2B
 
Beginning Cash (CF) $5.1B $1.9B $1.3B $3B $5.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $277M -$144M -$957M $405M
Ending Cash (CF) $3.9B $2.2B $1.1B $2B $5.8B
 
Levered Free Cash Flow $1.9B $2.8B $1.7B -$903M $1.3B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.18% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.29% over the past day.

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

Show me the best stock