Financhill
Sell
37

VEON Quote, Financials, Valuation and Earnings

Last price:
$43.90
Seasonality move :
-2.27%
Day range:
$43.20 - $43.91
52-week range:
$25.83 - $58.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.76x
P/B ratio:
2.77x
Volume:
60.9K
Avg. volume:
262.3K
1-year change:
67.05%
Market cap:
$3B
Revenue:
$4B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.9B $3.8B $3.7B $4B
Revenue Growth (YoY) -56.95% 10.57% -2.47% -1.52% 8.28%
 
Cost of Revenues $454M $484M $476M $441M $515M
Gross Profit $3B $3.4B $3.3B $3.3B $3.5B
Gross Profit Margin 86.96% 87.43% 87.32% 88.08% 87.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.5B $1.6B $1.7B
Other Inc / (Exp) $6M -$13M $356M $139M $167M
Operating Expenses $2.1B $2.3B $2.3B $2.4B $2.5B
Operating Income $917M $1.1B $997M $891M $983M
 
Net Interest Expenses $550M $578M $551M $471M $446M
EBT. Incl. Unusual Items $373M $464M $802M $559M $704M
Earnings of Discontinued Ops. -$410M $681M -$742M -$2.8B --
Income Tax Expense $279M $344M $69M $179M $217M
Net Income to Company $373M $464M $802M $559M $704M
 
Minority Interest in Earnings -$33M -$127M -$153M -$78M -$72M
Net Income to Common Excl Extra Items -$349M $674M -$162M -$2.5B $415M
 
Basic EPS (Cont. Ops) -$5.00 $9.50 -$2.25 -$36.00 $5.75
Diluted EPS (Cont. Ops) -$5.00 $9.50 -$2.25 -$36.00 $5.75
Weighted Average Basic Share $70.1M $70.2M $70.1M $70.2M $70.8M
Weighted Average Diluted Share $70.4M $71.3M $70.4M $71.3M $72.4M
 
EBITDA $1.7B $1.9B $2.2B $1.8B $1.9B
EBIT $942M $1.1B $1.4B $1.1B $1.2B
 
Revenue (Reported) $3.5B $3.9B $3.8B $3.7B $4B
Operating Income (Reported) $917M $1.1B $997M $891M $983M
Operating Income (Adjusted) $942M $1.1B $1.4B $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$2B -$1.9B $940M $953M $998M
Revenue Growth (YoY) -- -- -50.58% -- 5.61%
 
Cost of Revenues -$806M -$898M -- -- --
Gross Profit -$1.2B -$988M -- -- --
Gross Profit Margin 59.29% 52.39% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$442M -$389M -- -- --
Other Inc / (Exp) $723M -$25M -- -- --
Operating Expenses -$1B -$903M -- -- --
Operating Income -$165M -$85M -- -- --
 
Net Interest Expenses $10M $81M -- -- --
EBT. Incl. Unusual Items $548M -$191M -- -- --
Earnings of Discontinued Ops. -$469M $593M -- -- --
Income Tax Expense $45M $61M -- -- --
Net Income to Company $548M -$191M -- -- --
 
Minority Interest in Earnings -$27M -$42M -- -- --
Net Income to Common Excl Extra Items $7M $299M -- -- --
 
Basic EPS (Cont. Ops) -- $4.25 -- -$50.74 $1.15
Diluted EPS (Cont. Ops) -- $4.25 -- -$50.74 $1.15
Weighted Average Basic Share $66.9M $66.7M -- $70.2M $70.6M
Weighted Average Diluted Share $68.2M $70.8M -- $70.2M $70.6M
 
EBITDA -$34M -$673M -- -- --
EBIT $557M -$107M -- -- --
 
Revenue (Reported) -$2B -$1.9B $940M $953M $998M
Operating Income (Reported) -$165M -$85M -- -- --
Operating Income (Adjusted) $557M -$107M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $4B $2B $3.8B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $543M $524M -- -- --
Gross Profit $3.3B $3.5B -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B -- -- --
Other Inc / (Exp) $2M -$17M -- $62M -$32M
Operating Expenses $2.3B $2.4B -- -- --
Operating Income $974M $1.1B -- -- --
 
Net Interest Expenses $555M $580M -- $260M $106M
EBT. Incl. Unusual Items $421M $480M -- -- --
Earnings of Discontinued Ops. -$445M $669M -- $264M --
Income Tax Expense $291M $348M -- -- --
Net Income to Company $373M $464M -- -- --
 
Minority Interest in Earnings -$34M -$127M -- -$69M -$21M
Net Income to Common Excl Extra Items -$349M $674M -- -- --
 
Basic EPS (Cont. Ops) -$5.00 $9.75 -- -- --
Diluted EPS (Cont. Ops) -$5.00 $9.75 -- -- --
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $1.9B -- -- --
EBIT $995M $1.1B -- -- --
 
Revenue (Reported) $3.8B $4B $2B $3.8B $4B
Operating Income (Reported) $974M $1.1B -- -- --
Operating Income (Adjusted) $995M $1.1B -- -- --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4B $1.9B $2.8B $3.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $524M $120M $110M $121M --
Gross Profit $3.5B $837M $806M $906M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $373M $391M $446M --
Other Inc / (Exp) -$17M -$18M $80M -$32M --
Operating Expenses $2.4B $568M $575M $626M --
Operating Income $1.1B $269M $231M $280M --
 
Net Interest Expenses $580M $137M $123M $106M --
EBT. Incl. Unusual Items $480M $114M $188M $142M --
Earnings of Discontinued Ops. $669M $141M $123M -- --
Income Tax Expense $348M $71M $40M $53M --
Net Income to Company $464M -- -- -- --
 
Minority Interest in Earnings -$127M -$48M -$21M -$21M --
Net Income to Common Excl Extra Items $674M $136M $250M $68M --
 
Basic EPS (Cont. Ops) $9.75 $2.00 -$47.24 $2.15 --
Diluted EPS (Cont. Ops) $9.75 $2.00 -$47.24 $2.15 --
Weighted Average Basic Share $272.1M $68M $211.9M $209.4M --
Weighted Average Diluted Share $276.2M $68M $211.9M $209.4M --
 
EBITDA $1.9B $451M $512M $439M --
EBIT $1.1B $256M $328M $259M --
 
Revenue (Reported) $4B $1.9B $2.8B $3.1B --
Operating Income (Reported) $1.1B $269M $231M $280M --
Operating Income (Adjusted) $1.1B $256M $328M $259M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $2.3B $3.1B $1.9B $1.7B
Short Term Investments $90M $86M $120M $433M $357M
Accounts Receivable, Net $544M $679M $446M $412M $452M
Inventory $111M $111M $18M $23M $15M
Prepaid Expenses $134M $126M $105M $95M $115M
Other Current Assets $42M $58M $54M $60M $80M
Total Current Assets $2.9B $5.4B $9.8B $3.2B $2.9B
 
Property Plant And Equipment $6.9B $6.7B $2.8B $2.9B $3B
Long-Term Investments $305M $99M $71M $53M $65M
Goodwill $2.7B $1.5B $394M $349M $338M
Other Intangibles $1.5B $1.7B $1.6B $1.3B $1.2B
Other Long-Term Assets $18M $34M $24M $74M $84M
Total Assets $14.6B $15.9B $15.1B $8.2B $8B
 
Accounts Payable $1.9B $2B $1.1B $1.2B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $200M $582M $4.4B $123M $138M
Total Current Liabilities $4.4B $4.8B $8.9B $3.6B $3.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $14.4B $14.3B $7.1B $6.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1.9B -$2B -$2B -$2B -$2B
Common Equity $163M $586M $569M $858M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $850M $919M $198M $213M $158M
Total Equity $1B $1.5B $767M $1.1B $1.3B
 
Total Liabilities and Equity $14.6B $15.9B $15.1B $8.2B $8B
Cash and Short Terms $1.8B $2.3B $3.2B $2.3B $2B
Total Debt $10.1B $10.6B $8.2B $5.2B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $2.3B -- $1.9B $1.7B
Short Term Investments $90M $86M -- $433M $357M
Accounts Receivable, Net $544M $679M -- $412M $452M
Inventory $111M $111M -- $23M $15M
Prepaid Expenses $134M $126M -- $95M $115M
Other Current Assets $42M $58M -- $60M $80M
Total Current Assets $2.9B $5.4B -- $3.2B $2.9B
 
Property Plant And Equipment $6.9B $6.7B -- $2.9B $3B
Long-Term Investments $305M $99M -- $53M $65M
Goodwill $2.7B $1.5B -- $349M $338M
Other Intangibles $1.5B $1.7B -- $1.3B $1.2B
Other Long-Term Assets $18M $34M -- $74M $84M
Total Assets $14.6B $15.9B -- $8.2B $8B
 
Accounts Payable $1.9B $2B -- $1.2B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $200M $582M -- $123M $138M
Total Current Liabilities $4.4B $4.8B -- $3.6B $3.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $14.4B -- $7.1B $6.8B
 
Common Stock $2M $2M -- $2M $2M
Other Common Equity Adj -$1.9B -$2B -- -$2B -$2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $850M $919M -- $213M $158M
Total Equity $1B $1.5B -- $1.1B $1.3B
 
Total Liabilities and Equity $14.6B $15.9B -- $8.2B $8B
Cash and Short Terms $1.8B $2.3B $4B $2.3B $2B
Total Debt $10.1B $10.6B -- $5.2B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $373M $464M $802M $559M $704M
Depreciation & Amoritzation $792M $799M $671M $729M $731M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$18M -$141M -$154M -$1M -$81M
Change in Inventories -$5M -$4M -$12M -$19M -$9M
Cash From Operations $2.4B $2.6B $2.6B $2.1B $1.2B
 
Capital Expenditures $682M $858M $1B $766M $907M
Cash Acquisitions -$10M -- $24M -- $34M
Cash From Investing -$1.9B -$1.2B -$1.7B -$2.2B -$778M
 
Dividends Paid (Ex Special Dividend) -$259M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.6B $2.1B $2.1B $194M $955M
Long-Term Debt Repaid -$4.1B -$2B -$1.6B -$1.1B -$1.5B
Repurchase of Common Stock -- -- -- -- -$8M
Other Financing Activities -$40M -$296M -$12M -$15M -$15M
Cash From Financing -$103M -$744M $116M -$1.1B -$551M
 
Beginning Cash (CF) $1.2B $1.7B $2.2B $3.1B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $474M $596M $963M -$1.2B -$193M
Ending Cash (CF) $1.7B $2.2B $3.1B $1.9B $1.7B
 
Levered Free Cash Flow $1.8B $1.8B $1.5B $1.3B $243M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $188M -- -- -- --
Depreciation & Amoritzation $404M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$26M -- -- -- --
Change in Inventories -$13M -- -- -- --
Cash From Operations $603M -- -- -- --
 
Capital Expenditures $408M -- -- -- --
Cash Acquisitions -$13M -- -- -- --
Cash From Investing -$479M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $235M -- -- -- --
Long-Term Debt Repaid -$348M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$125M -- -- -- --
 
Beginning Cash (CF) $1.2B -- -- -- --
Foreign Exchange Rate Adjustment -$1M -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) $1.2B -- -- -- --
 
Levered Free Cash Flow $195M -- -- -- --
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders $1.1B -$126M $1.2B -- --
Depreciation & Amoritzation $2.1B $2.4B $50M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$208M -$44M -$121M -- --
Change in Inventories $18M $36M -$58M -- --
Cash From Operations $2.9B $2.5B $2.6B -- --
 
Capital Expenditures $1.6B $1.6B $800M -- -$469M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$1.9B -$2B -- --
 
Dividends Paid (Ex Special Dividend) -$541M -$259M -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $3.9B $2.2B -- --
Long-Term Debt Repaid -$3.5B -$4.3B -$1.7B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$739M $12M -$281M -- --
Cash From Financing -$2.9B -$865M -$6M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$184M $580M -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $944M $1.8B -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $417M -- -- -- --
Depreciation & Amoritzation $898M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$110M -- -- -- --
Change in Inventories -$14M -- -- -- --
Cash From Operations $1.2B -- -- -- --
 
Capital Expenditures $981M -- -- -- --
Cash Acquisitions -$13M -- -- -- --
Cash From Investing -$1.1B -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $437M -- -- -- --
Long-Term Debt Repaid -$700M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$273M -- -- -- --
Cash From Financing -$548M -- -- -- --
 
Beginning Cash (CF) $2.8B -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$407M -- -- -- --
Ending Cash (CF) $2.4B -- -- -- --
 
Levered Free Cash Flow $218M -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock