Financhill
Buy
55

LUMN Quote, Financials, Valuation and Earnings

Last price:
$8.77
Seasonality move :
3.38%
Day range:
$8.81 - $9.63
52-week range:
$3.01 - $11.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.75x
P/B ratio:
13.17x
Volume:
17.5M
Avg. volume:
23.6M
1-year change:
41.99%
Market cap:
$9.8B
Revenue:
$13.1B
EPS (TTM):
-$1.66
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 $13.8B $12.7B $11.1B $10.1B $9.7B
Gross Profit $6.9B $7B $6.4B $4.4B $3.4B
Gross Profit Margin 33.42% 35.41% 36.45% 30.42% 26.31%
 
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 $3.3B $2.7B $3.1B $3.2B $3B
Operating Income $3.6B $4.3B $3.3B $1.2B $477M
 
Net Interest Expenses $1.6B $1.4B $1.3B $1.2B $1.4B
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 $8.7B $8.7B $6.5B $4.2B $3.4B
EBIT $3.6B $4.3B $3.3B $1.2B $477M
 
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) $3.6B $4.3B $3.3B $1.2B $477M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $4.4B $3.6B $3.2B $3.1B
Revenue Growth (YoY) -5.42% -10.17% -17.06% -11.54% -4.16%
 
Cost of Revenues $3.1B $2.8B $2.6B $2.4B $2.4B
Gross Profit $1.7B $1.5B $1B $822M $713M
Gross Profit Margin 35.77% 35.26% 28.45% 25.52% 23.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $654M $792M $791M $696M $829M
Other Inc / (Exp) -$38M $509M -$39M $35M --
Operating Expenses $617M $757M $791M $696M $829M
Operating Income $1.1B $791M $245M $126M -$116M
 
Net Interest Expenses $356M $363M $295M $351M $319M
EBT. Incl. Unusual Items $716M $937M -$85M -$172M -$813M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $359M -$7M -$24M -$192M
Net Income to Company $544M $578M -$78M -$148M -$621M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $544M $578M -$78M -$148M -$621M
 
Basic EPS (Cont. Ops) $0.51 $0.57 -$0.08 -$0.15 -$0.62
Diluted EPS (Cont. Ops) $0.51 $0.57 -$0.08 -$0.15 -$0.62
Weighted Average Basic Share $1.1B $1B $983.6M $988.8M $996M
Weighted Average Diluted Share $1.1B $1B $983.6M $988.8M $996M
 
EBITDA $2.2B $1.7B $1B $833M $558M
EBIT $1.1B $791M $245M $126M -$116M
 
Revenue (Reported) $4.9B $4.4B $3.6B $3.2B $3.1B
Operating Income (Reported) $1.1B $791M $245M $126M -$116M
Operating Income (Adjusted) $1.1B $791M $245M $126M -$116M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20B $18.5B $14.8B $13.3B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1B $11.6B $10.3B $9.7B $9.6B
Gross Profit $6.9B $6.9B $4.5B $3.6B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.1B $3B $3.2B $3B
Other Inc / (Exp) -$2.6B $347M -$11.8B -$1.5B --
Operating Expenses $2.9B $3B $2.9B $3.2B $3B
Operating Income $4B $3.9B $1.6B $456M $170M
 
Net Interest Expenses $1.5B $1.4B $1.1B $1.3B $1.4B
EBT. Incl. Unusual Items -$186M $2.9B -$11.3B -$2.3B -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578M $841M $95M -$118M -$674M
Net Income to Company -$764M $2B -$11.4B -$2.1B -$1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$764M $2B -$11.4B -$2.1B -$1.7B
 
Basic EPS (Cont. Ops) -$0.70 $2.01 -$11.52 -$2.17 -$1.66
Diluted EPS (Cont. Ops) -$0.71 $2.00 -$11.52 -$2.17 -$1.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.7B $7.6B $4.8B $3.4B $3B
EBIT $4B $3.9B $1.6B $456M $170M
 
Revenue (Reported) $20B $18.5B $14.8B $13.3B $12.7B
Operating Income (Reported) $4B $3.9B $1.6B $456M $170M
Operating Income (Adjusted) $4B $3.9B $1.6B $456M $170M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.8B $13.7B $11B $9.8B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.7B $8.6B $7.7B $7.2B $7.1B
Gross Profit $5.2B $5.1B $3.3B $2.6B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.3B $2.3B $2.3B
Other Inc / (Exp) $24M $457M -$8.3B $491M -$882M
Operating Expenses $2.1B $2.3B $2.2B $2.3B $2.3B
Operating Income $3.1B $2.8B $1.1B $323M $16M
 
Net Interest Expenses $1.1B $1B $868M $1B $1B
EBT. Incl. Unusual Items $2B $2.2B -$8.1B -$111M -$2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $497M $670M $208M $29M -$470M
Net Income to Company $1.5B $1.5B -$8.3B -$140M -$1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.5B -$8.3B -$140M -$1.7B
 
Basic EPS (Cont. Ops) $1.42 $1.50 -$8.44 -$0.14 -$1.75
Diluted EPS (Cont. Ops) $1.41 $1.50 -$8.44 -$0.14 -$1.75
Weighted Average Basic Share $3.2B $3B $2.9B $3B $3B
Weighted Average Diluted Share $3.3B $3B $2.9B $3B $3B
 
EBITDA $6.5B $5.5B $3.5B $2.5B $2.1B
EBIT $3.1B $2.8B $1.1B $323M $16M
 
Revenue (Reported) $14.8B $13.7B $11B $9.8B $9.4B
Operating Income (Reported) $3.1B $2.8B $1.1B $323M $16M
Operating Income (Adjusted) $3.1B $2.8B $1.1B $323M $16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $409M $356M $1.3B $2.2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $1.6B $1.4B $1.3B $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 $2.9B $11.3B $5.2B $4.6B $4.2B
 
Property Plant And Equipment $28B $20.9B $19.2B $19.8B $20.4B
Long-Term Investments -- $13M $12M $10M $9M
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 $805M $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 $30.8B $28.6B $21.5B $20.9B $18.5B
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 $409M $356M $1.3B $2.2B $1.9B
Total Debt $33.6B $30.2B $21.7B $21B $18.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $637M $253M $311M $2.6B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.5B $1.4B $1.2B $1.3B
Inventory $103M $179M $227M $173M $163M
Prepaid Expenses $294M $371M $392M $357M $370M
Other Current Assets $22M $14M $15M $19M --
Total Current Assets $11.5B $9.1B $4.4B $4.5B $8.5B
 
Property Plant And Equipment $20.9B $20.7B $19.6B $20.3B $19.1B
Long-Term Investments $28M $12M $11M $11M $8M
Goodwill $16B $15.9B $3.9B $2B --
Other Intangibles $7.2B $6.4B $5.7B $5B --
Other Long-Term Assets $2.5B $2.4B $2.1B $2B --
Total Assets $58.3B $54.8B $35.9B $34B $34.3B
 
Accounts Payable $829M $1B $1B $905M $1.1B
Accrued Expenses $1.1B $972M $872M $936M --
Current Portion Of Long-Term Debt $2.5B $3.5B $155M $415M --
Current Portion Of Capital Lease Obligations $389M $396M $296M $263M --
Other Current Liabilities $2.6B $2B $652M $179M --
Total Current Liabilities $8.3B $8.7B $3.9B $3.9B $3.9B
 
Long-Term Debt $27.3B $21.8B $19.7B $18.1B $17.6B
Capital Leases -- -- -- -- --
Total Liabilities $47.1B $42.2B $33.7B $33.6B $35.5B
 
Common Stock $1B $1B $1B $1B $19.2B
Other Common Equity Adj -$2.6B -$2.2B -$1.1B -$766M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2B $12.6B $2.2B $342M -$1.2B
 
Total Liabilities and Equity $58.3B $54.8B $35.9B $34B $34.3B
Cash and Short Terms $637M $253M $311M $2.6B $2.4B
Total Debt $30.2B $25.2B $19.9B $18.6B $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 $115M -$8M -$158M $102M $19M
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 -- -- -- -- --
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) $409M $356M $1.3B $2.2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$18M $898M $941M -$348M
Ending Cash (CF) -$881M $338M $2.1B $3.2B $1.5B
 
Levered Free Cash Flow $2.8B $3.6B $1.7B -$940M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $544M $578M -$78M -$148M -$621M
Depreciation & Amoritzation $951M $808M $755M $707M $674M
Stock-Based Compensation $27M $23M $16M $10M $13M
Change in Accounts Receivable $16M -$59M $39M $54M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.1B $9.7B $2B $2.5B
 
Capital Expenditures $690M $845M $843M $850M $1B
Cash Acquisitions -- -- -- -$5M --
Cash From Investing -$654M $1.9B -$827M -$805M -$1B
 
Dividends Paid (Ex Special Dividend) $266M $255M $1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$600M -$200M -- --
Long-Term Debt Repaid $10M -$2.4B -$45M $128M --
Repurchase of Common Stock $909M -- -- -- --
Other Financing Activities -$3M -$1M -$2M -$6M --
Cash From Financing -$1.3B -$3.1B -$173M -$81M -$651M
 
Beginning Cash (CF) $637M $253M $311M $2.6B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$242M -$156M -$119M $1.1B $833M
Ending Cash (CF) $395M $97M $192M $3.8B $3.2B
 
Levered Free Cash Flow $1B $278M $8.8B $1.2B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$764M $2B -$11.4B -$2.1B -$1.7B
Depreciation & Amoritzation $4.3B $3.3B $3B $2.9B $2.8B
Stock-Based Compensation $144M $102M $66M $34M $43M
Change in Accounts Receivable $169M -$55M -$128M $138M -$112M
Change in Inventories -- -- -- -- --
Cash From Operations $6.6B $5.5B $2.2B $4.4B $4.9B
 
Capital Expenditures $2.8B $3B $3.1B $3.1B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7B -$169M $2.7B -$968M -$3.5B
 
Dividends Paid (Ex Special Dividend) $1.1B $1B $10M $4M --
Special Dividend Paid
Long-Term Debt Issued $3B -- -- $1.3B --
Long-Term Debt Repaid -$3.6B -$4.9B -$4.3B -$2.1B --
Repurchase of Common Stock $909M $91M $200M -- --
Other Financing Activities -$56M -$34M -$28M -$295M --
Cash From Financing -$3.7B -$5.8B -$4.8B -$1.2B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157M -$439M $85M $2.3B -$241M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.8B $2.5B -$895M $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $1.5B -$8.3B -$140M -$1.7B
Depreciation & Amoritzation $3.1B $2.4B $2.2B $2.2B $2.1B
Stock-Based Compensation $89M $71M $39M $21M $35M
Change in Accounts Receivable $20M -$27M $3M $39M -$92M
Change in Inventories -- -- -- -- --
Cash From Operations $4.9B $3.9B $1.4B $3.6B $4.2B
 
Capital Expenditures $2.1B $2.2B $2.3B $2.3B $2.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B $594M -$2.2B -$2B -$2.7B
 
Dividends Paid (Ex Special Dividend) $834M $780M $10M $3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B -- -- $1.3B $4.3B
Long-Term Debt Repaid -$2.6B -$3.9B -$145M -$2.1B -$4.3B
Repurchase of Common Stock $909M -- -- -- --
Other Financing Activities -$52M -$33M -$21M -$294M -$321M
Cash From Financing -$2.7B -$4.6B -$101M -$1.2B -$995M
 
Beginning Cash (CF) $2.1B $982M $1.9B $5.7B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $277M -$144M -$957M $405M $512M
Ending Cash (CF) $2.3B $838M $913M $6.1B $6.4B
 
Levered Free Cash Flow $2.8B $1.7B -$903M $1.3B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock