Financhill
Sell
43

VIV Quote, Financials, Valuation and Earnings

Last price:
$7.89
Seasonality move :
4.77%
Day range:
$7.88 - $8.01
52-week range:
$7.47 - $11.43
Dividend yield:
6.36%
P/E ratio:
12.27x
P/S ratio:
1.20x
P/B ratio:
0.99x
Volume:
745.6K
Avg. volume:
1.1M
1-year change:
-23.57%
Market cap:
$12.6B
Revenue:
$10.4B
EPS (TTM):
$0.63
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.2B $8.4B $8.2B $9.3B $10.4B
Revenue Growth (YoY) -6.1% -24.75% -3.23% 13.95% 12.03%
 
Cost of Revenues $5.6B $4.4B $4.6B $5.3B $5.9B
Gross Profit $5.6B $4B $3.6B $4B $4.5B
Gross Profit Margin 49.94% 47.38% 43.72% 42.9% 43.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $2.6B $1.9B $2.1B $2.3B
Other Inc / (Exp) $33.4M $104.5M -$47.7M -$116.1M -$212.9M
Operating Expenses $3.9B $2.9B $2.3B $2.6B $2.8B
Operating Income $1.7B $1.1B $1.3B $1.4B $1.7B
 
Net Interest Expenses $94.5M $76M $164.3M $312.8M $374.7M
EBT. Incl. Unusual Items $1.6B $1.2B $1.1B $937M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.5M $242.5M -$50.1M $150M $107M
Net Income to Company $1.6B $1.2B $1.1B $937M $1.1B
 
Minority Interest in Earnings -- -- $1.9M $5.3M -$2.1M
Net Income to Common Excl Extra Items $1.3B $934.7M $1.2B $792.2M $1B
 
Basic EPS (Cont. Ops) $0.71 $0.57 $0.69 $0.47 $0.61
Diluted EPS (Cont. Ops) $0.71 $0.57 $0.69 $0.47 $0.61
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.7B
 
EBITDA $4.4B $3.4B $3.4B $3.5B $3.9B
EBIT $1.7B $1.2B $1.1B $1B $1.2B
 
Revenue (Reported) $11.2B $8.4B $8.2B $9.3B $10.4B
Operating Income (Reported) $1.7B $1.1B $1.3B $1.4B $1.7B
Operating Income (Adjusted) $1.7B $1.2B $1.1B $1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.1B $2.3B $2.7B $2.5B
Revenue Growth (YoY) -27.83% 5.02% 10.27% 15.31% -5.74%
 
Cost of Revenues $1.1B $1.2B $1.3B $1.5B $1.4B
Gross Profit $918.9M $926.8M $982.5M $1.2B $1.1B
Gross Profit Margin 45.72% 43.9% 42.21% 43.16% 44.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $474.3M $492.2M $514.1M $595.3M $543.7M
Other Inc / (Exp) -$47.6M $44.4M $83.3M -$82.4M -$87.7M
Operating Expenses $573.5M $623.4M $650.4M $630.5M $622M
Operating Income $345.4M $303.4M $332.1M $528M $503.2M
 
Net Interest Expenses $14.3M $33.3M $93M $128.7M $98M
EBT. Incl. Unusual Items $283.5M $314.4M $322.3M $316.9M $317.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.8M $62.9M $48.2M $14.6M $16.9M
Net Income to Company $282.7M $321.1M $299.3M $323.6M $283.4M
 
Minority Interest in Earnings -- $587.4K $634.7K -$1M -$112.6K
Net Income to Common Excl Extra Items $225.7M $252.1M $274.7M $301.2M $300.5M
 
Basic EPS (Cont. Ops) $0.13 $0.15 $0.16 $0.18 $0.18
Diluted EPS (Cont. Ops) $0.13 $0.15 $0.16 $0.18 $0.18
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 $809.9M $908M $956.9M $1.1B $1B
EBIT $291.5M $323.8M $341.4M $383.3M $364.7M
 
Revenue (Reported) $2B $2.1B $2.3B $2.7B $2.5B
Operating Income (Reported) $345.4M $303.4M $332.1M $528M $503.2M
Operating Income (Adjusted) $291.5M $323.8M $341.4M $383.3M $364.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $8.2B $9B $10.1B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.5B $5.1B $5.7B $5.9B
Gross Profit $5.3B $3.7B $3.8B $4.4B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.5B $2B $2.2B $2.3B
Other Inc / (Exp) -$99.4M $282M -$171.3M -$323.2M -$203.8M
Operating Expenses $3.8B $2.7B $2.4B $2.6B $3B
Operating Income $1.5B $998.1M $1.4B $1.8B $1.7B
 
Net Interest Expenses $78.9M $124.1M $289.1M $436.3M $301.4M
EBT. Incl. Unusual Items $1.3B $1.2B $935.9M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304.2M $238.1M -$103.9M $147.6M $173.6M
Net Income to Company $1.3B $1.2B $908.7M $1.1B $1.2B
 
Minority Interest in Earnings -- $587.4K $6.5M -$622.2K -$3.5M
Net Income to Common Excl Extra Items $1B $918.5M $1B $902.5M $1B
 
Basic EPS (Cont. Ops) $0.59 $0.54 $0.63 $0.54 $0.63
Diluted EPS (Cont. Ops) $0.59 $0.54 $0.63 $0.54 $0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.8B $3.4B $3.4B $3.9B $4B
EBIT $1.4B $1.2B $997.8M $1.3B $1.3B
 
Revenue (Reported) $9.1B $8.2B $9B $10.1B $10.6B
Operating Income (Reported) $1.5B $998.1M $1.4B $1.8B $1.7B
Operating Income (Adjusted) $1.4B $1.2B $997.8M $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.4B $6.1B $6.9B $7.7B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.4B $3.9B $4.3B $4.4B
Gross Profit $3.9B $2.7B $3B $3.4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $1.5B $1.6B $1.7B $1.7B
Other Inc / (Exp) -$156M -$60.5M -$108M -$256.4M -$249.3M
Operating Expenses $2.8B $1.7B $2B $2B $2B
Operating Income $1.1B $997.4M $1B $1.4B $1.5B
 
Net Interest Expenses $47.6M $89.8M $225M $356.3M $331M
EBT. Incl. Unusual Items $871.6M $847.1M $674.6M $792.8M $889M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.6M $168.8M $105.3M $103.7M $171M
Net Income to Company $808.7M $861M $663M $809.2M $842.6M
 
Minority Interest in Earnings -- $587.4K $5.3M -$709.1K -$2.1M
Net Income to Common Excl Extra Items $694M $678.9M $574.6M $688.4M $715.9M
 
Basic EPS (Cont. Ops) $0.41 $0.40 $0.34 $0.42 $0.44
Diluted EPS (Cont. Ops) $0.41 $0.40 $0.34 $0.42 $0.44
Weighted Average Basic Share $5.1B $5.1B $5B $5B $4.9B
Weighted Average Diluted Share $5.1B $5.1B $5B $5B $4.9B
 
EBITDA $2.6B $2.6B $2.6B $3B $3.1B
EBIT $916.7M $867.9M $721.6M $1B $1.1B
 
Revenue (Reported) $6.4B $6.1B $6.9B $7.7B $7.9B
Operating Income (Reported) $1.1B $997.4M $1B $1.4B $1.5B
Operating Income (Adjusted) $916.7M $867.9M $721.6M $1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $843.2M $1.1B $1.2B $430M $898M
Short Term Investments -- -- $5.4M $192.1K $236.6K
Accounts Receivable, Net $2.2B $1.6B $1.5B $1.6B $1.9B
Inventory $143.6M $121.8M $114.8M $149.3M $169.5M
Prepaid Expenses $170.6M $165.4M $180.6M $215.9M $295.5M
Other Current Assets $95.1M $78.5M $111.8M $92.1M $111.1M
Total Current Assets $4.6B $3.7B $3.8B $3.3B $4B
 
Property Plant And Equipment $10.6B $8.5B $8B $8.7B $9.5B
Long-Term Investments $25.9M $36.7M $70.6M $77.9M $97.9M
Goodwill $5.7B $4.4B $4.1B $5B $5.4B
Other Intangibles $4.5B $3.4B $3.8B $4.4B $4.7B
Other Long-Term Assets $917.6M $567.6M $585.7M $589.5M $614.8M
Total Assets $26.9B $20.9B $20.8B $22.5B $24.9B
 
Accounts Payable $1.7B $1.3B $1.3B $1.4B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $521.1M $273.2M $717.6M $273M $123.3M
Current Portion Of Capital Lease Obligations $504.2M $435.1M $521.7M $662.5M $798.9M
Other Current Liabilities $91.2M $80M $84.5M $130M $106.4M
Total Current Liabilities $4.4B $3.4B $4B $4.2B $4.1B
 
Long-Term Debt $630.2M $192.3M $305.8M $898.8M $936M
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $7.5B $8.2B $9.6B $10.5B
 
Common Stock $15.8B $12.2B $11.4B $12B $13.1B
Other Common Equity Adj $1.7B $1.2B $1.1B $904M $1.2B
Common Equity $17.5B $13.4B $12.5B $12.9B $14.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $14.2M $9.9M $12.5M
Total Equity $17.5B $13.4B $12.6B $12.9B $14.3B
 
Total Liabilities and Equity $26.9B $20.9B $20.8B $22.5B $24.9B
Cash and Short Terms $843.2M $1.1B $1.2B $430.2M $898.3M
Total Debt $1.2B $465.5M $1B $1.4B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $1.5B $1.1B $904.6M $1.2B
Short Term Investments -- $7.4M $182.3K $221.6K --
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.8B $1.7B
Inventory $92.4M $108.6M $142.8M $176.4M $220.9M
Prepaid Expenses $166.6M $228.3M $283.7M $333.9M $412.1M
Other Current Assets $74.3M $107.1M $104.9M $103M $72.5M
Total Current Assets $4B $4.3B $3.9B $3.9B $4.2B
 
Property Plant And Equipment $7.4B $8.1B $8.4B $9B $8.4B
Long-Term Investments $26.5M $129.1M $72.7M $86.1M $96.9M
Goodwill $4.1B $4.2B $4.9B $5.2B $4.9B
Other Intangibles $3.1B $3.1B $4.3B $4.5B $4B
Other Long-Term Assets $539.9M $563M $577.1M $606.2M $549.6M
Total Assets $19.4B $20.8B $22.7B $23.8B $22.7B
 
Accounts Payable $1.2B $1.4B $1.4B $1.8B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $438.9M $813.9M $466.4M $166.5M $331.9M
Current Portion Of Capital Lease Obligations $413.2M -- $645M $702.8M $783.2M
Other Current Liabilities $89.3M $90.8M $95.7M $108.5M $125.5M
Total Current Liabilities $3.6B $4.1B $4.6B $4.2B $4.4B
 
Long-Term Debt $182.4M $1.5B $931.7M $890.7M $638.2M
Capital Leases -- -- -- -- --
Total Liabilities $7B $8B $9.9B $10.1B $10B
 
Common Stock $11.3B $11.7B $11.8B $12.6B $11.4B
Other Common Equity Adj $842.6M $754.6M $714.7M $797.5M $1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $9.8M $11.1M $13.3M
Total Equity $12.4B $12.8B $12.8B $13.8B $12.7B
 
Total Liabilities and Equity $19.4B $20.8B $22.7B $23.8B $22.7B
Cash and Short Terms $1.5B $1.5B $1.1B $904.8M $1.2B
Total Debt $621.3M $2.3B $1.4B $1.1B $970.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6B $1.2B $1.1B $937M $1.1B
Depreciation & Amoritzation $2.8B $2.2B $2.2B $2.5B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$505.1M $106.7M -$700.4M -$288.2M -$464.7M
Change in Inventories -$4M -$12.1M -$8.4M -$34.8M -$20.2M
Cash From Operations $4.5B $3.8B $3.4B $3.7B $3.8B
 
Capital Expenditures $2.2B $1.6B $1.7B $1.9B $1.8B
Cash Acquisitions -$16.5M -$1.3M -- -$951.7M -$12.8M
Cash From Investing -$2B -$1.3B -$1.5B -$2.8B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1B -$910.2M -$1.1B -$767.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $872.7M $6M
Long-Term Debt Repaid -$937.7M -$1B -$724.4M -$1.4B -$891.9M
Repurchase of Common Stock -- -$4.5M -$92.1M -$117.8M -$97.9M
Other Financing Activities $23.2M $3M $7.4M -$21.5M -$21.5M
Cash From Financing -$2.5B -$2.1B -$1.7B -$1.7B -$1.8B
 
Beginning Cash (CF) $857.7M $664.9M $1.1B $1.3B $455.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $464.1M $127.5M -$809.6M $417.6M
Ending Cash (CF) $860.7M $1.1B $1.2B $441M $873.2M
 
Levered Free Cash Flow $2.3B $2.2B $1.6B $1.8B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $368.5M $245.7M $274M $307.5M --
Depreciation & Amoritzation $652.8M $518.8M $662.2M $659M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $405.5M -$114.4M -$134.4M -$127.4M --
Change in Inventories -$50.3M -$7.4M -$5.1M $10.2M --
Cash From Operations $983.6M $679.8M $951.4M $703.1M --
 
Capital Expenditures $546.6M $471.8M $587.9M $506.9M --
Cash Acquisitions -$1.3M -- -$963.9M -$13.3M --
Cash From Investing -$442.8M -$418.5M -$655.3M -$427.4M --
 
Dividends Paid (Ex Special Dividend) -$449.3M -$491.9M -$673.8M -$50.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.1M $2.9M --
Long-Term Debt Repaid -$547.9M -$187.7M -$314.8M -$237M --
Repurchase of Common Stock -$4.5M -$18.8M -$30.5M -$39.3M --
Other Financing Activities $423.8K $4.7M -$20M -$1.2M --
Cash From Financing -$1B -$693.7M -$1B -$325.2M --
 
Beginning Cash (CF) $1.6B $1.7B $1.1B $932.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$460.3M -$432.4M -$729M -$49.5M --
Ending Cash (CF) $1.1B $1.2B $441M $873.2M --
 
Levered Free Cash Flow $437.1M $208M $363.4M $196.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $1.2B $908.7M $1.1B $1.2B
Depreciation & Amoritzation $2.3B $2.4B $2.3B $2.7B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$350M -$180.5M -$268.2M -$471.7M -$369.8M
Change in Inventories $70.4M -$51.3M -$37.2M -$35.5M -$64.5M
Cash From Operations $4.1B $3.7B $3.4B $4B $3.5B
 
Capital Expenditures $1.7B $1.8B $1.8B $1.8B $1.7B
Cash Acquisitions $1.4M -$1.3M $12.2M -$963.4M -$13.3M
Cash From Investing -$1.3B -$1.5B -$2.5B -$1.8B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$867.5M -$925.4M -$1.4B -$378.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $17.1M $17.9M
Long-Term Debt Repaid -$647.6M -$1.1B -$1.2B -$969.7M -$687.2M
Repurchase of Common Stock -- -$77.7M -$106.1M -$89.2M -$478.1M
Other Financing Activities $7.8M $3.1M $3.3M -$40.3M $5.3M
Cash From Financing -$2.1B -$2B -$1.4B -$2.5B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $633.3M $99.5M -$512.9M -$262M $390.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $1.9B $1.6B $2.2B $1.8B
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 $937M $1.1B $842.6M
Depreciation & Amoritzation $2.2B $2.2B $2.5B $2.7B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $106.7M -$700.4M -$288.2M -$464.7M -$242.4M
Change in Inventories -$12.1M -$8.4M -$34.8M -$20.2M -$74.8M
Cash From Operations $3.8B $3.4B $3.7B $3.8B $2.8B
 
Capital Expenditures $1.6B $1.7B $1.9B $1.8B $1.2B
Cash Acquisitions -$1.3M -- -$951.7M -$12.8M --
Cash From Investing -$1.3B -$1.5B -$2.8B -$1.6B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1B -$910.2M -$1.1B -$767.9M -$328.3M
Special Dividend Paid -- -- $230.3K -- --
Long-Term Debt Issued -- -- $872.7M $6M $15M
Long-Term Debt Repaid -$1B -$724.4M -$1.4B -$891.9M -$450.2M
Repurchase of Common Stock -$4.5M -$92.1M -$117.8M -$97.9M -$438.8M
Other Financing Activities $3M $7.4M -$21.5M -$21.5M $6.5M
Cash From Financing -$2.1B -$1.7B -$1.7B -$1.8B -$1.2B
 
Beginning Cash (CF) $5.1B $5.6B $4.2B $3.5B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $464.1M $127.5M -$809.6M $417.6M $439.8M
Ending Cash (CF) $5.4B $5.7B $3.5B $3.9B $4B
 
Levered Free Cash Flow $2.2B $1.6B $1.8B $2B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock