Financhill
Buy
87

VIV Quote, Financials, Valuation and Earnings

Last price:
$15.93
Seasonality move :
2.81%
Day range:
$15.71 - $16.47
52-week range:
$8.09 - $16.47
Dividend yield:
2.41%
P/E ratio:
23.96x
P/S ratio:
2.49x
P/B ratio:
1.97x
Volume:
2M
Avg. volume:
864.6K
1-year change:
74.78%
Market cap:
$25.3B
Revenue:
$10.4B
EPS (TTM):
$0.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.4B $8.2B $9.3B $10.4B $10.4B
Revenue Growth (YoY) -25.5% -2.4% 14% 12.13% -0.69%
 
Cost of Revenues $4.9B $5B $5.8B $6.4B $6.3B
Gross Profit $3.5B $3.1B $3.5B $4.1B $4.1B
Gross Profit Margin 41.9% 38.39% 38.01% 38.95% 39.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $2.6B $2.8B $3.1B $3B
Other Inc / (Exp) $104.5M -$47.7M $116.9M -$212.9M -$199.3M
Operating Expenses $2.5B $2.1B $2.5B $2.7B $2.5B
Operating Income $1B $1B $1B $1.4B $1.5B
 
Net Interest Expenses $150.8M $207.3M $446.1M $451.7M $426.6M
EBT. Incl. Unusual Items $1.2B $1.1B $940.1M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240M -$50M $149.8M $106.9M $223.8M
Net Income to Company $1.2B $1.1B $935.5M $1.1B $1.3B
 
Minority Interest in Earnings -- -$1.9M -$5.2M $2.1M $1.7M
Net Income to Common Excl Extra Items $924.9M $1.2B $785.7M $1B $1B
 
Basic EPS (Cont. Ops) $0.55 $0.69 $0.47 $0.61 $0.63
Diluted EPS (Cont. Ops) $0.55 $0.69 $0.47 $0.61 $0.63
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.6B
 
EBITDA $3.2B $3.3B $3.5B $4.1B $4.2B
EBIT $1B $1B $1B $1.4B $1.5B
 
Revenue (Reported) $8.4B $8.2B $9.3B $10.4B $10.4B
Operating Income (Reported) $1B $1B $1B $1.4B $1.5B
Operating Income (Adjusted) $1B $1B $1B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.3B $2.7B $2.5B $2.7B
Revenue Growth (YoY) 5.11% 10.24% 15.48% -5.73% 8.37%
 
Cost of Revenues $1.3B $1.5B $1.6B $1.5B $1.6B
Gross Profit $814.9M $870M $1B $1B $1.1B
Gross Profit Margin 38.63% 37.41% 38.6% 39.98% 41.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $677.7M $686.7M $780.7M $725.9M $1.4B
Other Inc / (Exp) $44.4M $83.3M -$82.4M -$87.7M --
Operating Expenses $571.6M $636.1M $677.7M $627.5M $682.2M
Operating Income $243.2M $233.9M $358.9M $384.6M $448.9M
 
Net Interest Expenses $52M $117.6M $122.5M $95.4M $115.4M
EBT. Incl. Unusual Items $291.1M $323M $317.8M $317.4M $385.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.9M $48.1M $14.6M $17M $39.5M
Net Income to Company $316.5M $317.8M $311.5M $324.5M $387.2M
 
Minority Interest in Earnings -$587K -$634K $1M $112.7K -$209K
Net Income to Common Excl Extra Items $251.4M $273.8M $302.4M $300.8M $346.4M
 
Basic EPS (Cont. Ops) $0.15 $0.16 $0.18 $0.18 $0.22
Diluted EPS (Cont. Ops) $0.15 $0.16 $0.18 $0.18 $0.22
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.6B $1.6B
 
EBITDA $827M $848.8M $1.1B $1B $1.1B
EBIT $243.2M $233.9M $358.9M $384.6M $448.9M
 
Revenue (Reported) $2.1B $2.3B $2.7B $2.5B $2.7B
Operating Income (Reported) $243.2M $233.9M $358.9M $384.6M $448.9M
Operating Income (Adjusted) $243.2M $233.9M $358.9M $384.6M $448.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2B $9B $10.1B $10.6B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5.6B $6.2B $6.4B $6.2B
Gross Profit $3.2B $3.4B $3.9B $4.2B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.7B $3B $3.1B $3.6B
Other Inc / (Exp) $282M -$171.3M -$95M -$203.8M --
Operating Expenses $2.1B $2.4B $2.6B $2.7B $2.6B
Operating Income $1.1B $947.4M $1.3B $1.5B $1.5B
 
Net Interest Expenses $189M $409.3M $459.9M $453.5M $444.4M
EBT. Incl. Unusual Items $1.1B $939M $1.1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237.8M -$103.9M $147.7M $173.6M $195.1M
Net Income to Company $1.1B $926.8M $1.1B $1.2B $1.3B
 
Minority Interest in Earnings -$587K -$6.5M $622.6K $3.5M -$1.8M
Net Income to Common Excl Extra Items $917M $1B $903.8M $1B $1.1B
 
Basic EPS (Cont. Ops) $0.54 $0.62 $0.54 $0.63 $0.66
Diluted EPS (Cont. Ops) $0.54 $0.62 $0.54 $0.63 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.3B $3.9B $4.3B $4.2B
EBIT $1.1B $947.4M $1.3B $1.5B $1.5B
 
Revenue (Reported) $8.2B $9B $10.1B $10.6B $10.3B
Operating Income (Reported) $1.1B $947.4M $1.3B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $947.4M $1.3B $1.5B $1.5B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $6.9B $7.7B $7.9B $7.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $4.7B $4.7B $4.6B --
Gross Profit $2.6B $3B $3.2B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.3B $2.8B --
Other Inc / (Exp) -$108M -$256.4M -$249.3M -- --
Operating Expenses $1.9B $2B $2B $2B --
Operating Income $724.8M $1B $1.2B $1.2B --
 
Net Interest Expenses $341M $354.1M $340.8M $336.3M --
EBT. Incl. Unusual Items $676.6M $796.1M $888.8M $902.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $103.7M $171M $139.2M --
Net Income to Company $669.5M $785.7M $897.5M $904M --
 
Minority Interest in Earnings -$5.3M $709.5K $2.1M -$1.5M --
Net Income to Common Excl Extra Items $568.6M $689.6M $718M $763.2M --
 
Basic EPS (Cont. Ops) $0.34 $0.42 $0.43 $0.47 --
Diluted EPS (Cont. Ops) $0.34 $0.42 $0.43 $0.47 --
Weighted Average Basic Share $5B $5B $4.9B $4.8B --
Weighted Average Diluted Share $5B $5B $4.9B $4.8B --
 
EBITDA $2.6B $3B $3.2B $3.1B --
EBIT $724.8M $1B $1.2B $1.2B --
 
Revenue (Reported) $6.9B $7.7B $7.9B $7.8B --
Operating Income (Reported) $724.8M $1B $1.2B $1.2B --
Operating Income (Adjusted) $724.8M $1B $1.2B $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $1.2B $543.1M $912.4M $1.1B
Short Term Investments -- $5.4M $192.1K $236.6K --
Accounts Receivable, Net $1.6B $1.5B $1.6B $1.9B $1.5B
Inventory $121.9M $114.9M $149.6M $169.4M $177.6M
Prepaid Expenses $165.5M $196.9M $216.2M $301.5M $314.4M
Other Current Assets $78.5M $111.8M $92.1M $111.1M $58.3M
Total Current Assets $3.7B $3.8B $3.3B $4B $3.7B
 
Property Plant And Equipment $8.5B $8B $8.7B $9.5B $7.6B
Long-Term Investments $654.9M $719.6M $724.8M $772.2M $627.5M
Goodwill $4.4B $4.1B $5B $5.4B $4.3B
Other Intangibles $3.4B $3.8B $4.4B $4.7B $3.5B
Other Long-Term Assets $567.6M $585.7M $589.5M $614.8M $521.2M
Total Assets $20.9B $20.8B $22.6B $24.9B $20.2B
 
Accounts Payable $1.3B $1.3B $1.4B $1.7B $1.5B
Accrued Expenses -- -- -- -- $361.9M
Current Portion Of Long-Term Debt $273.2M $717.6M $273M $123.3M $311.8M
Current Portion Of Capital Lease Obligations $435.1M $521.7M $662.5M $798.9M $731.4M
Other Current Liabilities $80M $84.5M $130M $106.4M $116.1M
Total Current Liabilities $3.4B $4B $4.2B $4.1B $3.9B
 
Long-Term Debt $1.8B $1.8B $2.5B $2.9B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $8.2B $9.6B $10.5B $8.9B
 
Common Stock $12.2B $11.4B $12B $13.1B $10B
Other Common Equity Adj $1.2B $1.1B $904M $1.2B $1.2B
Common Equity $13.4B $12.6B $13B $14.3B $11.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $14.2M $9.9M $12.5M $11.3M
Total Equity $13.4B $12.6B $13B $14.3B $11.3B
 
Total Liabilities and Equity $20.9B $20.8B $22.6B $24.9B $20.2B
Cash and Short Terms $1.1B $1.2B $543.1M $912.4M $1.1B
Total Debt $2.3B $2.3B $3.2B $3.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.6B $1.1B $980.3M $1.3B $1.3B
Short Term Investments $7.4M $182.3K $221.6K -- --
Accounts Receivable, Net $1.5B $1.6B $1.8B $1.7B $1.9B
Inventory $109.3M $142.5M $177.5M $220.5M $235.8M
Prepaid Expenses $227.5M $286.5M $342M $417.6M $506.9M
Other Current Assets $107.1M $104.9M $103M $72.5M --
Total Current Assets $4.4B $3.9B $3.9B $4.2B $4.6B
 
Property Plant And Equipment $8.1B $8.4B $9.1B $8.4B $8.4B
Long-Term Investments $724.6M $705.2M $749.2M $683.9M $701.5M
Goodwill $4.2B $4.9B $5.2B $4.9B --
Other Intangibles $3.1B $4.3B $4.5B $4B --
Other Long-Term Assets $563M $577.1M $606.2M $549.6M --
Total Assets $20.8B $22.6B $24B $22.7B $23.3B
 
Accounts Payable $1.4B $1.4B $1.8B $1.8B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $813.9M $466.4M $166.5M $331.9M --
Current Portion Of Capital Lease Obligations -- $645M $702.8M $783.2M --
Other Current Liabilities $90.8M $95.7M $108.5M $125.5M --
Total Current Liabilities $4.1B $4.6B $4.2B $4.4B $4.5B
 
Long-Term Debt $1.5B $2.5B $2.7B $2.4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $8B $9.8B $10.1B $10B $10.4B
 
Common Stock $11.7B $11.8B $12.7B $11.4B $11.3B
Other Common Equity Adj $754.6M $714.7M $797.5M $1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.2M $9.8M $11.2M $13.3M $11.7M
Total Equity $12.7B $12.8B $13.9B $12.7B $12.9B
 
Total Liabilities and Equity $20.8B $22.6B $24B $22.7B $23.3B
Cash and Short Terms $1.6B $1.1B $980.3M $1.3B $1.3B
Total Debt $2.1B $3.2B $3.4B $3.2B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $1.1B $935.5M $1.1B $1.3B
Depreciation & Amoritzation $2.2B $2.2B $2.5B $2.7B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $105.5M -$699M -$287.7M -$464.4M -$390.7M
Change in Inventories -$12M -$8.4M -$34.8M -$20.2M -$57.7M
Cash From Operations $3.7B $3.3B $3.7B $3.8B $3.7B
 
Capital Expenditures $1.6B $1.7B $1.9B $1.8B $1.7B
Cash Acquisitions $1.3M -- $963.6M $12.8M $31.3M
Cash From Investing -$1.2B -$1.5B -$2.8B -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) $1B $908.3M $1.1B $767.3M $469.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $872.7M $6M $15.5M
Long-Term Debt Repaid -$1B -$724.4M -$1.4B -$891.9M -$651.4M
Repurchase of Common Stock $4.4M $91.9M $117.6M $97.9M $512.1M
Other Financing Activities $3M $7.4M -$21.5M -$21.5M $14.2M
Cash From Financing -$2B -$1.7B -$1.7B -$1.8B -$1.6B
 
Beginning Cash (CF) $1.1B $1.2B $542.9M $912.1M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $459.2M $127.2M -$808.3M $417.3M $432.7M
Ending Cash (CF) $1.6B $1.3B -$265.5M $1.3B $1.5B
 
Levered Free Cash Flow $2.1B $1.6B $1.8B $2B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $257.3M $266M $330.2M $380.1M --
Depreciation & Amoritzation $541.9M $640.6M $715.9M $677.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$122.4M -$132.4M -$136.8M -$139.8M --
Change in Inventories -$7.4M -$4.7M $9.4M $21.1M --
Cash From Operations $716.1M $918.7M $789.4M $814.1M --
 
Capital Expenditures $488.5M $571.8M $542.2M $490.2M --
Cash Acquisitions -- $18.1M -$384K $19.8M --
Cash From Investing -$433M -$630.3M -$459.6M -$487.7M --
 
Dividends Paid (Ex Special Dividend) $496.8M $667.8M $71M $128.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.1M $2.9M $513.6K --
Long-Term Debt Repaid -$187.7M -$314.8M -$237M -$201.3M --
Repurchase of Common Stock $19.8M $29.5M $40.9M $53.4M --
Other Financing Activities $4.7M -$20M -$1.2M $7.7M --
Cash From Financing -$706.7M -$1B -$366M -$355.3M --
 
Beginning Cash (CF) $1.2B $542.9M $912.1M $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$423.6M -$726.9M -$36.2M -$29M --
Ending Cash (CF) $753.3M -$184.1M $876M $1.1B --
 
Levered Free Cash Flow $227.6M $346.9M $247.2M $323.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $926.8M $1.1B $1.2B $1.3B
Depreciation & Amoritzation $2.2B $2.4B $2.6B $2.7B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$149M -$277.7M -$459.9M -$395.1M -$413.8M
Change in Inventories -$54.1M -$37.5M -$34.3M -$70.3M -$118.2M
Cash From Operations $3.4B $3.5B $3.9B $3.7B $3.6B
 
Capital Expenditures $1.7B $1.8B $1.8B $1.8B $1.7B
Cash Acquisitions -- $945.5M $31.2M $11.7M $35.7M
Cash From Investing -$1.4B -$2.6B -$1.7B -$1.7B -$1.7B
 
Dividends Paid (Ex Special Dividend) $804.9M $934.5M $1.4B $420.6M $461.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $17.1M $17.9M --
Long-Term Debt Repaid -$1.1B -$1.2B -$969.7M -$687.2M --
Repurchase of Common Stock $76.5M $108M $86.4M $508.3M $649.6M
Other Financing Activities $3.1M $3.3M -$40.3M $5.3M --
Cash From Financing -$1.9B -$1.4B -$2.4B -$1.6B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14M -$505M -$273.5M $432.3M -$8.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.6B $2.1B $1.9B $1.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $935.5M $1.1B $1.3B $904M --
Depreciation & Amoritzation $2.5B $2.7B $2.7B $2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$287.7M -$464.4M -$398.1M -$274M --
Change in Inventories -$34.8M -$20.2M -$58.5M -$139.4M --
Cash From Operations $3.7B $3.8B $3.8B $2.8B --
 
Capital Expenditures $1.9B $1.8B $1.8B $1.3B --
Cash Acquisitions $963.6M $12.8M $31.9M $15.8M --
Cash From Investing -$2.8B -$1.6B -$1.7B -$1.2B --
 
Dividends Paid (Ex Special Dividend) $1.1B $767.3M $478.3M $332.6M --
Special Dividend Paid $230.3K -- -- $222.2K --
Long-Term Debt Issued $872.7M $6M $15.5M -- --
Long-Term Debt Repaid -$1.4B -$891.9M -$651.4M -- --
Repurchase of Common Stock $117.6M $97.9M $520.8M $596.3M --
Other Financing Activities -$21.5M -$21.5M $14.2M -- --
Cash From Financing -$1.7B -$1.8B -$1.6B -$1.6B --
 
Beginning Cash (CF) $3.7B $4.1B $5.1B $4.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$808.3M $417.3M $439.5M $20.3M --
Ending Cash (CF) $2.9B $4.5B $5.5B $4.5B --
 
Levered Free Cash Flow $1.8B $2B $2B $1.5B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock