Financhill
Buy
78

VEON Quote, Financials, Valuation and Earnings

Last price:
$37.15
Seasonality move :
1.15%
Day range:
$37.17 - $38.41
52-week range:
$18.50 - $39.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.66x
P/B ratio:
2.89x
Volume:
58.7K
Avg. volume:
62.3K
1-year change:
87.24%
Market cap:
$2.6B
Revenue:
$3.7B
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.1B $3.5B $3.9B $3.8B $3.7B
Revenue Growth (YoY) -10.97% -56.95% 10.57% -2.47% -1.52%
 
Cost of Revenues $1.8B $454M $484M $476M $441M
Gross Profit $6.2B $3B $3.4B $3.3B $3.3B
Gross Profit Margin 77.23% 86.96% 87.43% 87.32% 88.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $1.4B $1.5B $1.5B $1.6B
Other Inc / (Exp) -$202M $6M -$13M $356M $139M
Operating Expenses $4.2B $2.1B $2.3B $2.3B $2.4B
Operating Income $2.1B $917M $1.1B $997M $891M
 
Net Interest Expenses $824M $550M $578M $551M $471M
EBT. Incl. Unusual Items $1B $373M $464M $802M $559M
Earnings of Discontinued Ops. $101M -$410M $681M -$742M -$2.8B
Income Tax Expense $462M $279M $344M $69M $179M
Net Income to Company $1B $373M $464M $802M $559M
 
Minority Interest in Earnings -$62M -$33M -$127M -$153M -$78M
Net Income to Common Excl Extra Items $621M -$349M $674M -$162M -$2.5B
 
Basic EPS (Cont. Ops) $9.00 -$5.00 $9.50 -$2.25 -$36.00
Diluted EPS (Cont. Ops) $9.00 -$5.00 $9.50 -$2.25 -$36.00
Weighted Average Basic Share $70M $70.1M $70.2M $70.2M $70.2M
Weighted Average Diluted Share $70M $70.4M $71.3M $71.3M $71.3M
 
EBITDA $3.9B $1.7B $1.9B $2.2B $1.8B
EBIT $1.9B $942M $1.1B $1.4B $1.1B
 
Revenue (Reported) $8.1B $3.5B $3.9B $3.8B $3.7B
Operating Income (Reported) $2.1B $917M $1.1B $997M $891M
Operating Income (Adjusted) $1.9B $942M $1.1B $1.4B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2B -- $945M $1B
Revenue Growth (YoY) -18.21% 10.23% -- -52.87% 13.32%
 
Cost of Revenues $440M $486M -- -- --
Gross Profit $1.4B $1.5B -- -- --
Gross Profit Margin 75.81% 75.76% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $561M $631M -- -- --
Other Inc / (Exp) -$788M $2M -- -- --
Operating Expenses $987M $1.1B -- -- --
Operating Income $392M $417M -- -- --
 
Net Interest Expenses $169M $181M -- -- --
EBT. Incl. Unusual Items -$565M $238M -- -- --
Earnings of Discontinued Ops. $24M $68M -- -- --
Income Tax Expense $103M $111M -- -- --
Net Income to Company -$613M $238M -- -- --
 
Minority Interest in Earnings $24M -$50M -- -- --
Net Income to Common Excl Extra Items -$620M $145M -- -- --
 
Basic EPS (Cont. Ops) -$8.75 $2.25 -- -- --
Diluted EPS (Cont. Ops) -$8.75 $2.25 -- -- --
Weighted Average Basic Share $70.9M $64.4M -- $70.2M $70.7M
Weighted Average Diluted Share $70.9M $64.4M -- $70.2M $70.7M
 
EBITDA $738M $896M -- -- --
EBIT -$391M $424M -- -- --
 
Revenue (Reported) $1.8B $2B -- $945M $1B
Operating Income (Reported) $392M $417M -- -- --
Operating Income (Adjusted) -$391M $424M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.3B $3.9B -- $932M $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $616M -- -- --
Gross Profit $5.6B $3.3B -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $1.5B -- -- --
Other Inc / (Exp) -$781M $731M -- $37M -$32M
Operating Expenses $4.1B $2.3B -- -- --
Operating Income $1.4B $998M -- -- --
 
Net Interest Expenses $743M $509M -- $341M $106M
EBT. Incl. Unusual Items -$78M $1.2B -- -- --
Earnings of Discontinued Ops. $24M -$393M -- $857M --
Income Tax Expense $348M $332M -- -- --
Net Income to Company -$126M $1.2B -- -- --
 
Minority Interest in Earnings -$33M -$112M -- -$111M -$21M
Net Income to Common Excl Extra Items -$334M $382M -- -- --
 
Basic EPS (Cont. Ops) -$4.69 $5.50 -- -- --
Diluted EPS (Cont. Ops) -$4.69 $5.50 -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.1B $2.6B -- -- --
EBIT $693M $1.7B -- -- --
 
Revenue (Reported) $7.3B $3.9B -- $932M $4B
Operating Income (Reported) $1.4B $998M -- -- --
Operating Income (Adjusted) $693M $1.7B -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $5.9B $957M $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $120M $110M $121M
Gross Profit $4.5B $4.5B $837M $806M $906M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $373M $391M $446M
Other Inc / (Exp) -$721M $8M -$18M $80M -$32M
Operating Expenses $3.3B $3.3B $568M $575M $626M
Operating Income $1.1B $1.2B $269M $231M $280M
 
Net Interest Expenses $545M $499M $137M $123M $106M
EBT. Incl. Unusual Items -$127M $671M $114M $188M $142M
Earnings of Discontinued Ops. $24M $76M $141M $123M --
Income Tax Expense $246M $287M $71M $40M $53M
Net Income to Company -$175M $655M -- -- --
 
Minority Interest in Earnings -$7M -$85M -$48M -$21M -$21M
Net Income to Common Excl Extra Items -$356M $375M $136M $250M $68M
 
Basic EPS (Cont. Ops) -$5.00 $5.50 $2.00 $3.50 $1.00
Diluted EPS (Cont. Ops) -$5.00 $5.50 $2.00 $3.50 $1.00
Weighted Average Basic Share $212.2M $205.4M $68M $141.7M $138.7M
Weighted Average Diluted Share $212.2M $205.4M $68M $141.7M $138.7M
 
EBITDA $2.6B $2.6B $451M $512M $439M
EBIT $438M $1.2B $256M $328M $259M
 
Revenue (Reported) $5.8B $5.9B $957M $1.9B $2.1B
Operating Income (Reported) $1.1B $1.2B $269M $231M $280M
Operating Income (Adjusted) $438M $1.2B $256M $328M $259M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3B $1.7B $2.3B $3.1B $1.9B
Short Term Investments $82M $90M $86M $120M $433M
Accounts Receivable, Net $610M $544M $679M $446M $412M
Inventory $169M $111M $111M $18M $23M
Prepaid Expenses $156M $134M $126M $105M $95M
Other Current Assets $40M $42M $58M $54M $60M
Total Current Assets $2.5B $2.9B $5.4B $9.8B $3.2B
 
Property Plant And Equipment $7.3B $6.9B $6.7B $2.8B $2.9B
Long-Term Investments $235M $305M $99M $71M $53M
Goodwill $4B $2.7B $1.5B $394M $349M
Other Intangibles $1.7B $1.5B $1.7B $1.6B $1.3B
Other Long-Term Assets $32M $18M $34M $24M $74M
Total Assets $16.1B $14.6B $15.9B $15.1B $8.2B
 
Accounts Payable $1.8B $1.9B $2B $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $279M $200M $582M $4.4B $123M
Total Current Liabilities $5.8B $4.4B $4.8B $8.9B $3.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $13.5B $14.4B $14.3B $7.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1.9B -$1.9B -$2B -$2B -$2B
Common Equity $1.2B $163M $586M $569M $858M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $994M $850M $919M $198M $213M
Total Equity $2.2B $1B $1.5B $767M $1.1B
 
Total Liabilities and Equity $16.1B $14.6B $15.9B $15.1B $8.2B
Cash and Short Terms $1.3B $1.8B $2.3B $3.2B $2.3B
Total Debt $10.3B $10.1B $10.6B $8.2B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $1.5B -- -- --
Short Term Investments $216M $32M -- -- --
Accounts Receivable, Net $533M $671M -- -- --
Inventory $98M $112M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $303M $315M -- -- --
Total Current Assets $2.3B $5B -- -- --
 
Property Plant And Equipment $6.2B $6.4B -- -- --
Long-Term Investments $287M $57M -- -- --
Goodwill $2.6B $2.7B -- -- --
Other Intangibles $1.5B $467M -- -- --
Other Long-Term Assets $165M $200M -- -- --
Total Assets $13.1B $15B -- -- --
 
Accounts Payable $1.7B $1.9B -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $844M $1.3B -- -- --
Total Current Liabilities $5B $4.8B -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.3B $13.7B -- -- --
 
Common Stock $2M $2M -- -- --
Other Common Equity Adj -$1.9B -$2B -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $857M $898M -- -- --
Total Equity $832M $1.3B -- -- --
 
Total Liabilities and Equity $13.1B $15B -- -- --
Cash and Short Terms $1.3B $1.5B -- -- --
Total Debt $9.2B $9.9B -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B $373M $464M $802M $559M
Depreciation & Amoritzation $2B $792M $799M $778M $735M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$158M -$18M -$141M -$154M -$1M
Change in Inventories -$28M -$5M -$4M -$12M -$19M
Cash From Operations $2.9B $2.4B $2.6B $2.6B $2.1B
 
Capital Expenditures $1.6B $682M $858M $1B $766M
Cash Acquisitions -- -$10M -- $24M --
Cash From Investing -$1.9B -$1.9B -$1.2B -$1.7B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$520M -$259M -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.6B $2.1B $2.1B $194M
Long-Term Debt Repaid -$2.9B -$4.1B -$2B -$1.6B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$682M -$40M -$296M -$12M -$15M
Cash From Financing -$1.6B -$103M -$744M $116M -$1.1B
 
Beginning Cash (CF) $1.8B $1.2B $1.7B $2.2B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$564M $474M $596M $963M -$1.2B
Ending Cash (CF) $1.2B $1.7B $2.2B $3.1B $1.9B
 
Levered Free Cash Flow $1.4B $1.8B $1.8B $1.5B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$613M $238M -- -- --
Depreciation & Amoritzation $1.1B $472M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $33M -$60M -- -- --
Change in Inventories -- $6M -- -- --
Cash From Operations $770M $803M -- -- --
 
Capital Expenditures $316M $346M -- -- --
Cash Acquisitions -- $13M -- -- --
Cash From Investing -$354M -$430M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $261M $398M -- -- --
Long-Term Debt Repaid -$805M -$385M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$12M -- -- --
Cash From Financing -$633M -$49M -- -- --
 
Beginning Cash (CF) $1.2B $1.2B -- -- --
Foreign Exchange Rate Adjustment -$22M -$17M -- -- --
Additions / Reductions -$217M $323M -- -- --
Ending Cash (CF) $989M $1.5B -- -- --
 
Levered Free Cash Flow $454M $457M -- -- --
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$175M $655M -- -- --
Depreciation & Amoritzation $2.1B $1.4B -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$67M -$170M -- -- --
Change in Inventories $45M -$8M -- -- --
Cash From Operations $1.9B $2B -- -- --
 
Capital Expenditures $1.2B $1.3B -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$1.5B -- -- --
 
Dividends Paid (Ex Special Dividend) -$259M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $835M -- -- --
Long-Term Debt Repaid -$3.5B -$1.1B -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$44M -$285M -- -- --
Cash From Financing -$694M -$597M -- -- --
 
Beginning Cash (CF) $3.8B $3.9B -- -- --
Foreign Exchange Rate Adjustment -$59M -$17M -- -- --
Additions / Reductions -$190M -$84M -- -- --
Ending Cash (CF) $3.6B $3.8B -- -- --
 
Levered Free Cash Flow $666M $675M -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock