Financhill
Sell
20

VEON Quote, Financials, Valuation and Earnings

Last price:
$40.04
Seasonality move :
-2.96%
Day range:
$39.62 - $40.65
52-week range:
$25.31 - $58.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.70x
P/B ratio:
2.55x
Volume:
186.6K
Avg. volume:
317.9K
1-year change:
52.03%
Market cap:
$2.8B
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 $209.3M --
Weighted Average Diluted Share $276.2M $68M $211.9M $209.3M --
 
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $229M -- -- -- --
Depreciation & Amoritzation $494M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84M -- -- -- --
Change in Inventories -$1M -- -- -- --
Cash From Operations $596M -- -- -- --
 
Capital Expenditures $573M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$580M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $202M -- -- -- --
Long-Term Debt Repaid -$352M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$273M -- -- -- --
Cash From Financing -$423M -- -- -- --
 
Beginning Cash (CF) $1.6B -- -- -- --
Foreign Exchange Rate Adjustment $1M -- -- -- --
Additions / Reductions -$407M -- -- -- --
Ending Cash (CF) $1.2B -- -- -- --
 
Levered Free Cash Flow $23M -- -- -- --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $229M -- -- -- --
Depreciation & Amoritzation $494M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84M -- -- -- --
Change in Inventories -$1M -- -- -- --
Cash From Operations $596M -- -- -- --
 
Capital Expenditures $573M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$580M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $202M -- -- -- --
Long-Term Debt Repaid -$352M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$273M -- -- -- --
Cash From Financing -$423M -- -- -- --
 
Beginning Cash (CF) $1.6B -- -- -- --
Foreign Exchange Rate Adjustment $1M -- -- -- --
Additions / Reductions -$407M -- -- -- --
Ending Cash (CF) $1.2B -- -- -- --
 
Levered Free Cash Flow $23M -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

How High Will Take-Two Stock Go?
How High Will Take-Two Stock Go?

Take-Two Interactive (NASDAQ:TTWO) is the video game development company behind…

Where Will Target’s Stock Be in 10 Years?
Where Will Target’s Stock Be in 10 Years?

If you could hop into a time machine and land…

Why Did Stan Druckenmiller Buy DocuSign?
Why Did Stan Druckenmiller Buy DocuSign?

Billionaire Stanley Druckenmiller’s Duquesne Family Office portfolio is always worth…

Stock Ideas

Buy
64
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Sell
37
RGC alert for Jun 21

Regencell Bioscience Holdings [RGC] is down 40.02% over the past day.

Buy
83
GMS alert for Jun 21

GMS [GMS] is up 23.79% over the past day.

Buy
57
QNTM alert for Jun 21

Quantum BioPharma [QNTM] is up 13.82% over the past day.

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

Show me the best stock