VEON logo

VEON (VEON) Financials

Balance sheets

Sep 1, 2024Jun 30, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Jun 30, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Total Assets

-$7.3 B(-10.8%)$8.2 B-$13.0 B(-26.5%)$17.7 B(+11.1%)$15.9 B(+6.0%)$15.0 B(+1.8%)$14.8 B(+3.1%)$14.3 B(-1.7%)$14.6 B(+11.0%)$13.1 B(-11.0%)$14.7 B(+2.2%)$14.4 B(-10.2%)$16.1 B(+2.5%)$15.7 B(-5.2%)$16.5 B(-0.9%)$16.7 B(+18.3%)$14.1 B(-14.2%)$16.4 B(-5.8%)$17.4 B(-7.0%)$18.8 B(-3.8%)$19.5 B(-3.9%)$20.3 B(-3.6%)$21.0 B(+2.3%)$20.6 B

Current Assets

-$2.4 B(-24.2%)$3.2 B-$8.1 B(+42.5%)$5.7 B(+5.1%)$5.4 B(+8.7%)$5.0 B(+99.5%)$2.5 B(-2.7%)$2.6 B(-9.9%)$2.9 B(+26.0%)$2.3 B(-4.4%)$2.4 B(-13.5%)$2.7 B(+9.5%)$2.5 B(-2.1%)$2.6 B(-23.4%)$3.3 B(-3.5%)$3.5 B(+11.1%)$3.1 B(-34.5%)$4.7 B(-1.4%)$4.8 B(+41.5%)$3.4 B(-13.6%)$3.9 B(-16.9%)$4.7 B(-5.5%)$5.0 B(+29.6%)$3.9 B

Non Current Assets

-$4.9 B(-2.5%)$5.1 B-$4.9 B(-59.2%)$12.0 B(+14.2%)$10.5 B(+4.7%)$10.0 B(-18.1%)$12.3 B(+4.4%)$11.7 B(+0.3%)$11.7 B(+7.9%)$10.8 B(-12.3%)$12.4 B(+5.8%)$11.7 B(-13.8%)$13.6 B(+3.4%)$13.1 B(-0.6%)$13.2 B(-0.3%)$13.2 B(+20.3%)$11.0 B(-5.9%)$11.7 B(-7.5%)$12.6 B(-17.7%)$15.3 B(-1.3%)$15.5 B(+0.1%)$15.5 B(-3.0%)$16.0 B(-4.1%)$16.7 B

Total Liabilities

-$6.2 B(-13.2%)$7.1 B-$12.0 B(-25.5%)$16.1 B(+11.9%)$14.4 B(+4.9%)$13.7 B(+1.6%)$13.5 B(+2.8%)$13.2 B(-2.8%)$13.5 B(+10.3%)$12.3 B(-5.8%)$13.0 B(+0.8%)$12.9 B(-6.5%)$13.8 B(+2.6%)$13.5 B(-0.3%)$13.5 B(-0.8%)$13.6 B(+20.5%)$11.3 B(-15.5%)$13.4 B(-7.2%)$14.4 B(-4.5%)$15.1 B(-3.0%)$15.6 B(-1.3%)$15.8 B(-1.0%)$16.0 B(+5.9%)$15.1 B

Current Liabilities

-$3.1 B(-12.9%)$3.6 B-$8.1 B(+25.1%)$6.5 B(+36.3%)$4.8 B(-1.2%)$4.8 B(+8.0%)$4.5 B(+4.2%)$4.3 B(-2.6%)$4.4 B(-11.2%)$5.0 B(-9.3%)$5.5 B(-4.2%)$5.7 B(-0.9%)$5.8 B(-1.0%)$5.8 B(+7.3%)$5.4 B(+9.5%)$5.0 B(+12.4%)$4.4 B(-8.5%)$4.8 B(-2.5%)$4.9 B(+1.5%)$4.9 B(+4.8%)$4.7 B(-7.8%)$5.0 B(-14.0%)$5.9 B(-11.2%)$6.6 B

Long Term Liabilities

-$3.1 B(-13.5%)$3.6 B-$3.9 B(-59.6%)$9.6 B(-0.2%)$9.6 B(+8.2%)$8.9 B(-1.5%)$9.1 B(+2.1%)$8.9 B(-2.9%)$9.1 B(+24.9%)$7.3 B(-3.3%)$7.6 B(+4.7%)$7.2 B(-10.6%)$8.1 B(+5.3%)$7.7 B(-5.4%)$8.1 B(-6.7%)$8.7 B(+25.6%)$6.9 B(-19.4%)$8.6 B(-9.7%)$9.5 B(-7.4%)$10.3 B(-6.3%)$10.9 B(+1.8%)$10.8 B(+6.6%)$10.1 B(+19.2%)$8.5 B

Shareholders Equity

-$911.0 M(+6.2%)$858.0 M-$782.0 M(+32.3%)$591.0 M(+0.8%)$586.0 M(+54.6%)$379.0 M(-5.5%)$401.0 M(+34.6%)$298.0 M(+82.8%)$163.0 M(+752.0%)-$25.0 M(-103.1%)$811.0 M(+49.4%)$543.0 M(-55.7%)$1.2 B(-1.1%)$1.2 B(-69.0%)$4.0 B(+1.7%)$3.9 B(+7.2%)$3.7 B(-6.3%)$3.9 B(+10.3%)$3.5 B(-11.7%)$4.0 B(-7.2%)$4.3 B(-9.9%)$4.8 B(-10.2%)$5.4 B(-6.4%)$5.7 B

Book Value

-$911.0 M(+6.2%)$858.0 M-$782.0 M(+32.3%)$591.0 M(+0.8%)$586.0 M(+54.6%)$379.0 M(-5.5%)$401.0 M(+34.6%)$298.0 M(+82.8%)$163.0 M(+752.0%)-$25.0 M(-103.1%)$811.0 M(+49.4%)$543.0 M(-55.7%)$1.2 B(-1.1%)$1.2 B(-69.0%)$4.0 B(+1.7%)$3.9 B(+7.2%)$3.7 B(-6.3%)$3.9 B(+10.3%)$3.5 B(-11.7%)$4.0 B(-7.2%)$4.3 B(-9.9%)$4.8 B(-10.2%)$5.4 B(-6.4%)$5.7 B

Working Capital

--$730.0 M(-71.4%)-$426.0 M--$24.0 M(+97.0%)-$813.0 M(-226.4%)$643.0 M(+323.0%)$152.0 M(+107.7%)-$2.0 B(-14.6%)-$1.7 B(-10.6%)-$1.6 B(+42.3%)-$2.7 B(+12.9%)-$3.1 B(-4.3%)-$3.0 B(+8.9%)-$3.3 B(+0.1%)-$3.3 B(-56.1%)-$2.1 B(-39.3%)-$1.5 B(-15.5%)-$1.3 B(-1660.8%)-$74.0 M(+41.3%)-$126.0 M(+91.4%)-$1.5 B(-106.8%)-$709.0 M(-134.8%)-$302.0 M(+64.3%)-$846.0 M(+69.0%)-$2.7 B

Cash And Cash Equivalents

-$862.0 M(-54.7%)$1.9 B-$2.5 B(+5.0%)$2.3 B(+3.9%)$2.3 B(+50.3%)$1.5 B(+25.7%)$1.2 B(-0.1%)$1.2 B(-28.5%)$1.7 B(+54.4%)$1.1 B(-7.3%)$1.2 B(-21.5%)$1.5 B(+18.9%)$1.3 B(-5.1%)$1.3 B(-1.1%)$1.3 B(+5.2%)$1.3 B(-30.0%)$1.8 B(-46.4%)$3.4 B(+150.9%)$1.3 B(-3.6%)$1.4 B(+6.0%)$1.3 B(-48.8%)$2.6 B(-10.7%)$2.9 B(+32.3%)$2.2 B

Accounts Payable

-$1.1 B(-11.8%)$1.2 B-$1.0 B(-46.5%)$1.9 B(-7.9%)$2.0 B(+9.8%)$1.9 B(-6.0%)$2.0 B(+4.3%)$1.9 B(-3.1%)$1.9 B(+15.6%)$1.7 B(+9.7%)$1.5 B(+10.8%)$1.4 B(-25.0%)$1.8 B(+34.7%)$1.4 B(-12.4%)$1.6 B(+5.9%)$1.5 B(-9.0%)$1.6 B(+1.1%)$1.6 B(-2.3%)$1.6 B(+1.1%)$1.6 B(+5.3%)$1.5 B(0%)$1.5 B(+0.3%)$1.5 B(-18.3%)$1.9 B

Accounts Receivable

-$495.0 M(+20.1%)$412.0 M-$455.0 M(-41.9%)$783.0 M(+15.3%)$679.0 M(+1.2%)$671.0 M(-2.8%)$690.0 M(+11.1%)$621.0 M(+14.2%)$544.0 M(+2.1%)$533.0 M(+22.0%)$437.0 M(+3.5%)$422.0 M(-30.8%)$610.0 M(-1.8%)$621.0 M(-5.0%)$654.0 M(-22.6%)$845.0 M(+55.0%)$545.0 M(-13.2%)$628.0 M(-2.3%)$643.0 M(-4.9%)$676.0 M(+7.5%)$629.0 M(-15.6%)$745.0 M(+8.1%)$689.0 M(-3.0%)$710.0 M

Short Term Debt

-$1.4 B(-20.1%)$1.7 B-$1.9 B(-40.5%)$3.1 B(+153.0%)$1.2 B(-5.9%)$1.3 B(+8.6%)$1.2 B(+8.3%)$1.1 B(-10.5%)$1.3 B(-40.5%)$2.1 B(-25.0%)$2.8 B(-9.6%)$3.1 B(+20.3%)$2.6 B---$1.3 B-------

Long Term Debt

-$3.0 B(-13.8%)$3.5 B-$3.8 B(-59.8%)$9.4 B(+0.4%)$9.4 B(+9.2%)$8.6 B(-1.2%)$8.7 B(+1.8%)$8.6 B(-3.0%)$8.8 B(+25.1%)$7.1 B(-3.2%)$7.3 B(+5.1%)$6.9 B(-10.5%)$7.8 B(+5.4%)$7.4 B(-5.3%)$7.8 B-$6.6 B(-19.6%)$8.2 B(-9.7%)$9.0 B(-7.2%)$9.7 B(-6.0%)$10.4 B(+0.9%)$10.3 B(+7.2%)$9.6 B(+20.8%)$7.9 B

Total Debt

$0.0(-100.0%)$4.3 B(-15.8%)$5.2 B(+100.0%)$0.0(-100.0%)$5.7 B(-55.0%)$12.6 B(+18.2%)$10.6 B(+7.2%)$9.9 B(+0.0%)$9.9 B(+2.5%)$9.7 B(-4.0%)$10.1 B(+10.0%)$9.2 B(-9.3%)$10.1 B(+0.6%)$10.1 B(-2.8%)$10.3 B(+40.5%)$7.4 B(-5.3%)$7.8 B(+100.0%)$0.0(-100.0%)$7.9 B(-3.8%)$8.2 B(-9.7%)$9.0 B(-7.2%)$9.7 B(-6.0%)$10.4 B(+0.9%)$10.3 B(+7.2%)$9.6 B(+20.8%)$7.9 B

Debt To Equity

-4.8(-20.8%)6.0-7.2(-66.0%)21.3(+17.2%)18.2(-30.7%)26.2(+5.8%)24.8(-23.8%)32.5(-47.5%)61.9(+116.9%)-366.8(-3043.8%)12.5(-32.7%)18.5(+119.3%)8.4(+42.1%)5.9(+206.2%)1.9(+100.0%)0.0(-100.0%)2.1(+2.4%)2.1(-18.0%)2.5(+5.4%)2.4(+1.3%)2.4(+11.7%)2.1(+19.6%)1.8(+28.8%)1.4

Current Ratio

-0.8(-12.5%)0.9-1.0(+13.6%)0.9(-22.1%)1.1(+9.7%)1.0(+83.9%)0.6(-6.7%)0.6(-7.7%)0.7(+41.3%)0.5(+7.0%)0.4(-10.4%)0.5(+11.6%)0.4(-2.3%)0.4(-27.9%)0.6(-12.9%)0.7(0%)0.7(-28.6%)1.0(+1.0%)1.0(+38.6%)0.7(-17.6%)0.8(-9.6%)0.9(+9.3%)0.9(+45.8%)0.6

Quick Ratio

-0.8(-12.6%)0.9-1.0(+15.1%)0.9(-22.5%)1.1(+9.9%)1.0(+90.6%)0.5(-7.0%)0.6(-8.1%)0.6(+40.9%)0.4(+7.3%)0.4(-10.9%)0.5(+15.0%)0.4(-2.4%)0.4(-29.3%)0.6(-12.1%)0.7(-1.5%)0.7(-29.5%)0.9(+1.1%)0.9(+40.3%)0.7(-19.3%)0.8(-9.8%)0.9(+9.5%)0.8(+47.4%)0.6

Inventory

-$22.0 M(-4.3%)$23.0 M-$19.0 M(-83.5%)$115.0 M(+3.6%)$111.0 M(-0.9%)$112.0 M(-8.9%)$123.0 M(+11.8%)$110.0 M(-0.9%)$111.0 M(+13.3%)$98.0 M(-3.9%)$102.0 M(-10.5%)$114.0 M(-32.5%)$169.0 M(+1.2%)$167.0 M(-6.2%)$178.0 M(+7.2%)$166.0 M(+17.7%)$141.0 M(-23.4%)$184.0 M(0%)$184.0 M(+49.6%)$123.0 M(+70.8%)$72.0 M(-22.6%)$93.0 M(-19.8%)$116.0 M(-15.9%)$138.0 M

Retained Earnings

--$3.8 B(+3.1%)-$3.9 B--$819.0 M(+27.3%)-$1.1 B(+9.6%)-$1.2 B(+19.4%)-$1.5 B(+8.5%)-$1.7 B(+5.7%)-$1.8 B(+6.6%)-$1.9 B(+0.4%)-$1.9 B(-47.8%)-$1.3 B(+12.8%)-$1.5 B(-12.3%)-$1.3 B---$1.2 B(+13.8%)-$1.4 B(-3.4%)-$1.4 B(+31.1%)-$2.0 B(-8.6%)-$1.8 B(-22.9%)-$1.5 B(-30.5%)-$1.1 B(-6.5%)-$1.1 B(-35.8%)-$787.0 M

PB Ratio

-2.0(+27.2%)1.6-1.8(+34.6%)1.4(-73.5%)5.1(-46.6%)9.6(+20.3%)8.0(-23.2%)10.4(-35.9%)16.2(+118.4%)-88.2(-2372.2%)3.9(-20.2%)4.9(+34.6%)3.6(+6.5%)3.4(+177.9%)1.2(+31.2%)0.9(-17.0%)1.1(-13.8%)1.3(+11.1%)1.2(+1.7%)1.1(-25.8%)1.6(+2.0%)1.5(+18.8%)1.3(+3.2%)1.2

Income statements

Sep 1, 2024Jun 30, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Jun 30, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

EPS

-$1.0(+102.0%)-$50.7-$3.5(+75.0%)$2.0(-52.9%)$4.3(+88.9%)$2.3(+50.0%)$1.5(-14.3%)$1.8(+100.0%)$0.0(+100.0%)-$8.8(-488.9%)$2.3(+50.0%)$1.5(+377.1%)$0.3(-37.1%)$0.5(-50.0%)$1.0(-85.7%)$7.0(+2677.3%)-$0.3(-102.2%)$12.3(+712.5%)-$2.0(-33.3%)-$1.5(+67.7%)-$4.6(-365.4%)$1.8(+143.8%)-$4.0(-5494.4%)-$0.1

TTM EPS

--$49.7(-5.3%)-$47.2-$3.5(-58.8%)$8.5(-12.8%)$9.8(+77.3%)$5.5(+200.0%)-$5.5(-15.8%)-$4.8(+5.0%)-$5.0(-6.7%)-$4.7(-202.7%)$4.6(+37.7%)$3.3(-62.4%)$8.8(+7.1%)$8.2(-58.8%)$20.0(+17.7%)$17.0(+100.3%)$8.5(+106.5%)$4.1(+164.2%)-$6.4(+23.8%)-$8.4(-20.5%)-$7.0(-132.9%)$21.2(-17.5%)$25.7(-18.9%)$31.7

Revenue

$1.0 B(+1.1%)$1.0 B(+7.8%)$953.0 M(+0.8%)$945.0 M(+3.2%)$916.0 M(-4.3%)$957.0 M(+150.7%)-$1.9 B(-194.1%)$2.0 B(+5.4%)$1.9 B(-4.4%)$2.0 B(+200.4%)-$2.0 B(-208.8%)$1.8 B(-3.9%)$1.9 B(-9.8%)$2.1 B(+41.6%)$1.5 B(-33.4%)$2.2 B(-1.6%)$2.3 B(+6.5%)$2.1 B(-5.6%)$2.2 B(-2.9%)$2.3 B(+2.1%)$2.3 B(+0.9%)$2.3 B(-3.0%)$2.3 B(-5.5%)$2.5 B(+1.6%)$2.4 B(+6.0%)$2.3 B

TTM Revenue

$3.0 B(+3.2%)$2.9 B(+3.9%)$2.8 B(+51.2%)$1.9 B(+103.2%)$916.0 M(-14.9%)$1.1 B(-73.2%)$4.0 B(+2.4%)$3.9 B(+5.0%)$3.7 B(+0.3%)$3.7 B(-2.8%)$3.8 B(-47.5%)$7.3 B(-5.3%)$7.7 B(-4.6%)$8.1 B(-0.3%)$8.1 B(-8.7%)$8.9 B(-1.0%)$9.0 B(-0.1%)$9.0 B(-1.4%)$9.1 B(-0.8%)$9.2 B(-1.5%)$9.3 B(-1.6%)$9.4 B(-0.3%)$9.5 B(-0.4%)$9.5 B(+1.0%)$9.4 B(+2.9%)$9.1 B

Total Expenses

-$747.0 M--$685.0 M(-0.4%)$688.0 M(+138.2%)-$1.8 B(-213.4%)$1.6 B(+2.9%)$1.5 B(-3.6%)$1.6 B(+188.2%)-$1.8 B(-227.2%)$1.4 B(-8.4%)$1.6 B(-7.5%)$1.7 B(+43.4%)$1.2 B(-32.4%)$1.7 B(-2.8%)$1.8 B(+35.1%)$1.3 B(-30.8%)$1.9 B(-0.3%)$1.9 B(+2.0%)$1.9 B(+0.2%)$1.9 B(-6.1%)$2.0 B(+4.7%)$1.9 B(-5.5%)$2.0 B(+4.5%)$1.9 B

Operating Expenses

-$626.0 M--$575.0 M(+1.2%)$568.0 M(+162.9%)-$903.0 M(-181.9%)$1.1 B(+2.5%)$1.1 B(-5.2%)$1.1 B(+212.4%)-$1.0 B(-202.2%)$987.0 M(-11.8%)$1.1 B(-7.8%)$1.2 B(+50.1%)$809.0 M(-33.9%)$1.2 B(-4.5%)$1.3 B(+48.1%)$865.0 M(-36.9%)$1.4 B(+0.1%)$1.4 B(+1.6%)$1.3 B(-2.2%)$1.4 B(-5.2%)$1.5 B(+8.1%)$1.3 B(-9.2%)$1.5 B(+3.5%)$1.4 B

Cost Of Goods Sold

-$121.0 M--$110.0 M(-8.3%)$120.0 M(+113.4%)-$898.0 M(-284.8%)$486.0 M(+3.6%)$469.0 M(+0.4%)$467.0 M(+157.9%)-$806.0 M(-283.2%)$440.0 M(+0.2%)$439.0 M(-6.6%)$470.0 M(+28.8%)$365.0 M(-29.0%)$514.0 M(+1.6%)$506.0 M(+10.5%)$458.0 M(-15.3%)$541.0 M(-1.1%)$547.0 M(+3.0%)$531.0 M(+6.8%)$497.0 M(-8.5%)$543.0 M(-3.4%)$562.0 M(+5.0%)$535.0 M(+7.2%)$499.0 M

TTM Cost Of Goods Sold

-$121.0 M--$110.0 M(+137.7%)-$292.0 M(-155.7%)$524.0 M(-14.9%)$616.0 M(+8.1%)$570.0 M(+5.6%)$540.0 M(-0.6%)$543.0 M(-68.3%)$1.7 B(-4.1%)$1.8 B(-3.6%)$1.9 B(+0.7%)$1.8 B(-8.7%)$2.0 B(-1.6%)$2.1 B(-1.2%)$2.1 B(-1.8%)$2.1 B(-0.1%)$2.1 B(-0.7%)$2.1 B(-0.2%)$2.1 B(-0.1%)$2.1 B(+0.8%)$2.1 B(+0.7%)$2.1 B(+3.1%)$2.0 B

Gross Profit

-$906.0 M--$806.0 M(-3.7%)$837.0 M(+184.7%)-$988.0 M(-165.0%)$1.5 B(+6.0%)$1.4 B(-5.8%)$1.5 B(+229.6%)-$1.2 B(-185.1%)$1.4 B(-5.1%)$1.5 B(-10.7%)$1.6 B(+45.8%)$1.1 B(-34.7%)$1.7 B(-2.6%)$1.8 B(+5.3%)$1.7 B(-2.5%)$1.7 B(-3.5%)$1.8 B(+1.8%)$1.7 B(-0.8%)$1.8 B(-1.4%)$1.8 B(-6.2%)$1.9 B(+0.6%)$1.9 B(+5.6%)$1.8 B

TTM Gross Profit

-$906.0 M--$806.0 M(-41.1%)$1.4 B(-60.8%)$3.5 B(+5.6%)$3.3 B(+4.4%)$3.2 B(-0.6%)$3.2 B(-3.2%)$3.3 B(-41.1%)$5.6 B(-5.6%)$5.9 B(-4.9%)$6.2 B(-0.6%)$6.2 B(-8.7%)$6.8 B(-0.9%)$6.9 B(+0.2%)$6.9 B(-1.3%)$7.0 B(-1.0%)$7.0 B(-1.7%)$7.2 B(-2.0%)$7.3 B(-0.4%)$7.3 B(-0.7%)$7.4 B(+1.1%)$7.3 B(+2.8%)$7.1 B

Gross Margin

-88.2%--88.0%(+0.6%)87.5%(+66.9%)52.4%(-30.9%)75.8%(+0.6%)75.3%(-1.5%)76.5%(+29.1%)59.3%(-21.8%)75.8%(-1.3%)76.8%(-1.0%)77.6%(+3.0%)75.3%(-2.0%)76.9%(-0.9%)77.6%(-1.1%)78.4%(+3.3%)75.9%(-0.6%)76.4%(-0.3%)76.6%(-1.7%)77.9%(+1.7%)76.6%(-0.7%)77.1%(-1.0%)77.9%(-0.3%)78.1%

Operating Profit

-$280.0 M--$231.0 M(-14.1%)$269.0 M(+416.5%)-$85.0 M(-120.4%)$417.0 M(+16.5%)$358.0 M(-7.7%)$388.0 M(+335.1%)-$165.0 M(-142.1%)$392.0 M(+17.4%)$334.0 M(-19.1%)$413.0 M(+34.5%)$307.0 M(-37.0%)$487.0 M(+2.7%)$474.0 M(-40.8%)$801.0 M(+137.7%)$337.0 M(-15.8%)$400.0 M(+2.6%)$390.0 M(+4.3%)$374.0 M(+16.1%)$322.0 M(-41.2%)$548.0 M(+37.3%)$399.0 M(+14.3%)$349.0 M

TTM Operating Profit

-$280.0 M--$231.0 M(-61.6%)$601.0 M(-44.3%)$1.1 B(+8.0%)$998.0 M(+2.6%)$973.0 M(+2.5%)$949.0 M(-2.6%)$974.0 M(-32.6%)$1.4 B(-6.2%)$1.5 B(-8.3%)$1.7 B(-18.8%)$2.1 B(-1.4%)$2.1 B(+4.3%)$2.0 B(+4.4%)$1.9 B(+28.4%)$1.5 B(+1.0%)$1.5 B(-9.1%)$1.6 B(-0.6%)$1.6 B(+1.6%)$1.6 B(-0.6%)$1.6 B(+8.8%)$1.5 B(+7.8%)$1.4 B

Operating Margin

-27.3%--25.2%(-10.3%)28.1%(+523.3%)4.5%(-78.3%)20.8%(+10.5%)18.8%(-3.5%)19.5%(+134.2%)8.3%(-61.4%)21.6%(+22.1%)17.6%(-10.4%)19.7%(-5.0%)20.7%(-5.3%)21.9%(+4.5%)21.0%(-44.4%)37.7%(+151.7%)15.0%(-13.2%)17.3%(+0.5%)17.2%(+3.4%)16.6%(+19.7%)13.9%(-37.8%)22.3%(+35.1%)16.5%(+7.9%)15.3%

Net Income

-$68.0 M--$250.0 M(+83.8%)$136.0 M(-54.5%)$299.0 M(+106.2%)$145.0 M(+45.0%)$100.0 M(-23.1%)$130.0 M(+1757.1%)$7.0 M(+101.1%)-$620.0 M(-497.4%)$156.0 M(+44.4%)$108.0 M(+390.9%)$22.0 M(-37.1%)$35.0 M(-50.0%)$70.0 M(-85.9%)$495.0 M(+2705.3%)-$19.0 M(-102.2%)$855.0 M(+702.1%)-$142.0 M(-26.8%)-$112.0 M(+66.9%)-$338.0 M(-391.4%)$116.0 M(+141.7%)-$278.0 M(-5460.0%)-$5.0 M

TTM Net Income

-$68.0 M--$250.0 M(-56.9%)$580.0 M(-13.9%)$674.0 M(+76.4%)$382.0 M(+199.7%)-$383.0 M(-17.1%)-$327.0 M(+6.3%)-$349.0 M(-4.5%)-$334.0 M(-204.1%)$321.0 M(+36.6%)$235.0 M(-62.2%)$622.0 M(+7.1%)$581.0 M(-58.5%)$1.4 B(+17.8%)$1.2 B(+104.3%)$582.0 M(+121.3%)$263.0 M(+155.3%)-$476.0 M(+22.2%)-$612.0 M(-21.2%)-$505.0 M(-136.3%)$1.4 B(-19.1%)$1.7 B(-19.4%)$2.1 B

Net Margin

-6.6%--27.3%(+92.0%)14.2%(+189.7%)-15.8%(-319.2%)7.2%(+37.5%)5.3%(-19.6%)6.5%(+1968.6%)-0.3%(+99.0%)-34.1%(-513.1%)8.3%(+60.2%)5.2%(+245.6%)1.5%(-5.1%)1.6%(-49.4%)3.1%(-86.7%)23.3%(+2875.0%)-0.8%(-102.3%)36.9%(+689.5%)-6.3%(-25.7%)-5.0%(+65.8%)-14.6%(-408.7%)4.7%(+141.0%)-11.5%(-5127.3%)-0.2%

EBIT

-$259.0 M--$328.0 M(+28.1%)$256.0 M(+339.3%)-$107.0 M(-125.2%)$424.0 M(+17.4%)$361.0 M(-8.6%)$395.0 M(-29.1%)$557.0 M(+242.5%)-$391.0 M(-191.6%)$427.0 M(+6.2%)$402.0 M(+57.6%)$255.0 M(-32.9%)$380.0 M(-18.4%)$466.0 M(-43.2%)$820.0 M(+241.7%)$240.0 M(+157.7%)-$416.0 M(-213.0%)$368.0 M(-2.1%)$376.0 M(+235.7%)$112.0 M(-81.1%)$593.0 M(+378.2%)$124.0 M(-64.1%)$345.0 M

TTM EBIT

-$259.0 M--$328.0 M(-42.8%)$573.0 M(-46.6%)$1.1 B(-38.2%)$1.7 B(+88.4%)$922.0 M(-6.7%)$988.0 M(-0.7%)$995.0 M(+43.6%)$693.0 M(-52.7%)$1.5 B(-2.6%)$1.5 B(-21.8%)$1.9 B(+0.8%)$1.9 B(+71.7%)$1.1 B(+9.7%)$1.0 B(+78.2%)$568.0 M(+29.1%)$440.0 M(-69.6%)$1.4 B(+20.3%)$1.2 B(+2.6%)$1.2 B(+3.6%)$1.1 B(+19.0%)$952.0 M(-15.6%)$1.1 B

EBITDA

-$439.0 M--$512.0 M(+13.5%)$451.0 M(+167.0%)-$673.0 M(-175.1%)$896.0 M(+10.5%)$811.0 M(-8.8%)$889.0 M(+2714.7%)-$34.0 M(-104.6%)$738.0 M(-18.2%)$902.0 M(-0.9%)$910.0 M(+54.0%)$591.0 M(-39.1%)$970.0 M(-2.0%)$990.0 M(-25.2%)$1.3 B(+77.3%)$746.0 M(-8.2%)$813.0 M(-3.4%)$842.0 M(-2.0%)$859.0 M(+29.0%)$666.0 M(-38.7%)$1.1 B(+63.7%)$664.0 M(-22.5%)$857.0 M

TTM EBITDA

-$439.0 M--$512.0 M(-24.0%)$674.0 M(-65.0%)$1.9 B(-24.9%)$2.6 B(+6.6%)$2.4 B(-3.6%)$2.5 B(-0.8%)$2.5 B(-19.9%)$3.1 B(-6.9%)$3.4 B(-2.5%)$3.5 B(-10.7%)$3.9 B(-3.9%)$4.0 B(+4.0%)$3.9 B(+4.0%)$3.7 B(+14.2%)$3.3 B(+2.5%)$3.2 B(-7.9%)$3.5 B(+5.4%)$3.3 B(+0.1%)$3.3 B(-2.7%)$3.4 B(+6.1%)$3.2 B(-4.2%)$3.3 B

Selling, General & Administrative Expenses

-$446.0 M--$391.0 M(+4.8%)$373.0 M(+195.9%)-$389.0 M(-161.7%)$631.0 M(+0.8%)$626.0 M(-3.3%)$647.0 M(+246.4%)-$442.0 M(-178.8%)$561.0 M(-13.2%)$646.0 M(-8.5%)$706.0 M(+115.2%)$328.0 M(-54.6%)$723.0 M(-5.0%)$761.0 M(+6.0%)$718.0 M(+0.4%)$715.0 M(-22.4%)$922.0 M(+4.5%)$882.0 M(-1.9%)$899.0 M(+20.5%)$746.0 M(-12.4%)$852.0 M(-10.4%)$951.0 M(+3.3%)$921.0 M

TTM SGA

-$446.0 M--$391.0 M(-36.4%)$615.0 M(-59.4%)$1.5 B(+3.6%)$1.5 B(+5.0%)$1.4 B(-1.4%)$1.4 B(-4.0%)$1.5 B(-34.4%)$2.2 B(-6.7%)$2.4 B(-4.6%)$2.5 B(-0.5%)$2.5 B(-13.3%)$2.9 B(-6.4%)$3.1 B(-3.7%)$3.2 B(-5.3%)$3.4 B(-0.9%)$3.4 B(+2.1%)$3.4 B(-2.0%)$3.4 B(-0.6%)$3.5 B(+0.1%)$3.5 B(-1.8%)$3.5 B(+1.9%)$3.5 B

Depreciation And Amortization

-------$571.0 M(-221.0%)$472.0 M(+16.8%)$404.0 M(-18.2%)$494.0 M(+137.4%)-$1.3 B(-216.9%)$1.1 B(+137.7%)$475.0 M(-6.5%)$508.0 M(+51.2%)$336.0 M(-43.0%)$590.0 M(+12.6%)$524.0 M(+4.2%)$503.0 M(-0.6%)$506.0 M(-58.8%)$1.2 B(+159.3%)$474.0 M(-1.9%)$483.0 M(-12.8%)$554.0 M(+12.8%)$491.0 M(-9.1%)$540.0 M(+6.1%)$509.0 M

TTM D&A

------$799.0 M(+1498.0%)$50.0 M(-92.9%)$707.0 M(-9.1%)$778.0 M(-1.8%)$792.0 M(-67.7%)$2.4 B(+28.2%)$1.9 B(-2.5%)$2.0 B(+0.3%)$2.0 B(-8.0%)$2.1 B(-23.1%)$2.8 B(+1.8%)$2.7 B(+0.7%)$2.7 B(-1.8%)$2.7 B(+36.9%)$2.0 B(-3.2%)$2.1 B(-1.2%)$2.1 B(-5.9%)$2.2 B(+0.4%)$2.2 B(+1.5%)$2.2 B

Interest Expense

-$117.0 M--$140.0 M(-1.4%)$142.0 M(+69.0%)$84.0 M(-54.8%)$186.0 M(+18.5%)$157.0 M(-5.4%)$166.0 M(+1744.4%)$9.0 M(-94.8%)$174.0 M(-5.4%)$184.0 M(-11.1%)$207.0 M(+0.5%)$206.0 M(-17.3%)$249.0 M(+18.6%)$210.0 M(-0.5%)$211.0 M(+15.3%)$183.0 M(-12.9%)$210.0 M(+1.9%)$206.0 M(-5.1%)$217.0 M(-17.2%)$262.0 M(+15.9%)$226.0 M(-2.6%)$232.0 M(+7.9%)$215.0 M

TTM Interest Expense

-$117.0 M--$140.0 M(-66.0%)$412.0 M(-30.5%)$593.0 M(+14.5%)$518.0 M(+2.4%)$506.0 M(-5.1%)$533.0 M(-7.1%)$574.0 M(-25.6%)$771.0 M(-8.9%)$846.0 M(-3.0%)$872.0 M(-0.5%)$876.0 M(+2.7%)$853.0 M(+4.8%)$814.0 M(+0.5%)$810.0 M(-0.7%)$816.0 M(-8.8%)$895.0 M(-1.8%)$911.0 M(-2.8%)$937.0 M(+0.2%)$935.0 M(+4.8%)$892.0 M(0%)$892.0 M(+3.1%)$865.0 M

Income Tax

-$53.0 M--$40.0 M(-43.7%)$71.0 M(+16.4%)$61.0 M(-45.0%)$111.0 M(+30.6%)$85.0 M(-6.6%)$91.0 M(+102.2%)$45.0 M(-56.3%)$103.0 M(+51.5%)$68.0 M(-9.3%)$75.0 M(-26.5%)$102.0 M(+2.0%)$100.0 M(-44.8%)$181.0 M(+129.1%)$79.0 M(+229.2%)$24.0 M(-73.9%)$92.0 M(-32.4%)$136.0 M(+16.2%)$117.0 M(+25.8%)$93.0 M(-46.2%)$173.0 M(+166.2%)$65.0 M(-53.9%)$141.0 M

TTM Income Tax

-$53.0 M--$40.0 M(-83.5%)$243.0 M(-30.2%)$348.0 M(+4.8%)$332.0 M(+2.5%)$324.0 M(+5.5%)$307.0 M(+5.5%)$291.0 M(-16.4%)$348.0 M(+0.9%)$345.0 M(-24.7%)$458.0 M(-0.9%)$462.0 M(+20.3%)$384.0 M(+2.1%)$376.0 M(+13.6%)$331.0 M(-10.3%)$369.0 M(-15.8%)$438.0 M(-15.6%)$519.0 M(+15.8%)$448.0 M(-5.1%)$472.0 M(-27.2%)$648.0 M(+10.0%)$589.0 M(-10.6%)$659.0 M

PE Ratio

----5.8(+332.6%)1.4(-69.2%)4.4(-53.6%)9.4----9.9(-13.4%)11.4(+58.6%)7.2(-1.5%)7.3(+108.3%)3.5(+13.6%)3.1(-55.4%)6.9(-60.9%)17.7---4.9(+29.7%)3.8(+19.1%)3.2

PS Ratio

0.6(-1.6%)0.6(+31.3%)0.5(-35.1%)0.7(-52.9%)1.6(+109.3%)0.8(0%)0.8(-19.4%)0.9(+8.1%)0.9(+3.6%)0.8(+20.3%)0.7(+130.0%)0.3(-26.8%)0.4(+24.2%)0.3(-40.0%)0.6(+17.0%)0.5(-14.6%)0.6(+34.1%)0.4(-8.9%)0.5(-18.2%)0.6(+22.2%)0.5(-8.2%)0.5(-31.0%)0.7(-7.8%)0.8(+5.5%)0.7(-5.2%)0.8

Cashflow statements

Sep 1, 2024Jun 30, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Jun 30, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Cash From Operations

------$636.0 M(-20.8%)$803.0 M(+33.2%)$603.0 M(+1.2%)$596.0 M(+4.9%)$568.0 M(-26.2%)$770.0 M(+60.8%)$479.0 M(-23.5%)$626.0 M(-5.6%)$663.0 M(-7.9%)$720.0 M(-2.0%)$735.0 M(-11.4%)$830.0 M(+30.7%)$635.0 M(+9.9%)$578.0 M(-3.7%)$600.0 M(-14.5%)$702.0 M(+46.6%)$479.0 M(-42.6%)$834.0 M(+44.3%)$578.0 M(-1.0%)$584.0 M

TTM CFO

------$2.6 B(+2.6%)$2.6 B(+1.3%)$2.5 B(+5.1%)$2.4 B(-1.2%)$2.4 B(-3.7%)$2.5 B(+2.0%)$2.5 B(-9.3%)$2.7 B(-6.9%)$2.9 B(+1.0%)$2.9 B(+5.1%)$2.8 B(+5.1%)$2.6 B(+5.1%)$2.5 B(+6.6%)$2.4 B(-9.8%)$2.6 B(+0.8%)$2.6 B(+4.8%)$2.5 B(+1.4%)$2.4 B(-5.9%)$2.6 B(-3.8%)$2.7 B

Cash From Investing

------$309.0 M(+171.9%)-$430.0 M(+10.2%)-$479.0 M(+17.4%)-$580.0 M(-17.2%)-$495.0 M(-39.8%)-$354.0 M(+32.2%)-$522.0 M(-5.5%)-$495.0 M(-1.9%)-$486.0 M(-567.3%)$104.0 M(+122.8%)-$456.0 M(+55.9%)-$1.0 B(-137.9%)-$435.0 M(-117.3%)$2.5 B(+650.7%)-$458.0 M(-224.5%)$368.0 M(+127.8%)-$1.3 B(-252.7%)-$376.0 M(+48.1%)-$725.0 M(-23.1%)-$589.0 M

TTM CFI

-------$1.2 B(+40.5%)-$2.0 B(-4.0%)-$1.9 B(+2.2%)-$2.0 B(-4.6%)-$1.9 B(-0.5%)-$1.9 B(-32.7%)-$1.4 B(-5.0%)-$1.3 B(+28.8%)-$1.9 B(-2.8%)-$1.8 B(-405.7%)$596.0 M(+0.3%)$594.0 M(-70.3%)$2.0 B(+80.6%)$1.1 B(+161.7%)-$1.8 B(+13.0%)-$2.1 B(+31.7%)-$3.0 B(-12.1%)-$2.7 B(+4.2%)-$2.8 B(-3.6%)-$2.7 B

Cash From Financing

-------$147.0 M(-200.0%)-$49.0 M(+60.8%)-$125.0 M(+70.5%)-$423.0 M(-171.6%)$591.0 M(+193.4%)-$633.0 M(-242.2%)-$185.0 M(-249.2%)$124.0 M(+172.5%)-$171.0 M(+80.7%)-$885.0 M(-397.2%)-$178.0 M(+56.0%)-$405.0 M(+72.3%)-$1.5 B(-30.4%)-$1.1 B(-237.7%)-$332.0 M(+66.8%)-$1.0 B(-165.5%)-$377.0 M(+27.4%)-$519.0 M(-157.1%)$909.0 M(+221.8%)-$746.0 M

TTM CFF

-------$744.0 M(-12300.0%)-$6.0 M(+99.0%)-$590.0 M(+9.2%)-$650.0 M(-531.1%)-$103.0 M(+88.1%)-$865.0 M(+22.6%)-$1.1 B(-0.6%)-$1.1 B(+32.3%)-$1.6 B(+44.1%)-$2.9 B(+7.5%)-$3.2 B(+4.6%)-$3.3 B(+15.2%)-$3.9 B(-38.3%)-$2.8 B(-27.0%)-$2.2 B(-125.6%)-$988.0 M(-34.8%)-$733.0 M(+11.8%)-$831.0 M(-21.9%)-$682.0 M(+24.1%)-$898.0 M

Free Cash Flow

------$1.1 B(+141.8%)$457.0 M(+134.4%)$195.0 M(+747.8%)$23.0 M(-97.9%)$1.1 B(+141.2%)$454.0 M(+1197.1%)$35.0 M(-80.2%)$177.0 M(-36.3%)$278.0 M(-20.1%)$348.0 M(+16.4%)$299.0 M(-32.2%)$441.0 M(+130.9%)$191.0 M(-23.9%)$251.0 M(+153.5%)$99.0 M(+280.8%)$26.0 M(+2500.0%)$1.0 M(-99.8%)$471.0 M(+459.5%)-$131.0 M(-235.1%)$97.0 M

TTM FCF

------$1.8 B(+0.6%)$1.8 B(+0.2%)$1.8 B(+10.0%)$1.6 B(-8.8%)$1.8 B(+86.5%)$944.0 M(+12.7%)$838.0 M(-24.0%)$1.1 B(-19.3%)$1.4 B(+6.8%)$1.3 B(+8.2%)$1.2 B(+20.4%)$982.0 M(+73.2%)$567.0 M(+50.4%)$377.0 M(-36.9%)$597.0 M(+62.7%)$367.0 M(-16.2%)$438.0 M(+31.1%)$334.0 M(-27.7%)$462.0 M(-53.7%)$998.0 M

CAPEX

-------$469.0 M(-235.6%)$346.0 M(-15.2%)$408.0 M(-28.8%)$573.0 M(+208.7%)-$527.0 M(-266.8%)$316.0 M(-28.8%)$444.0 M(-1.1%)$449.0 M(+16.6%)$385.0 M(+3.5%)$372.0 M(-14.7%)$436.0 M(+12.1%)$389.0 M(-12.4%)$444.0 M(+35.8%)$327.0 M(-34.7%)$501.0 M(-25.9%)$676.0 M(+41.4%)$478.0 M(+31.7%)$363.0 M(-48.8%)$709.0 M(+45.6%)$487.0 M

TTM CAPEX

------$858.0 M(+7.3%)$800.0 M(+3.9%)$770.0 M(-4.5%)$806.0 M(+18.2%)$682.0 M(-57.2%)$1.6 B(-3.4%)$1.6 B(+0.5%)$1.6 B(+3.8%)$1.6 B(-3.6%)$1.6 B(+2.8%)$1.6 B(-3.9%)$1.7 B(-14.7%)$1.9 B(-1.7%)$2.0 B(-1.8%)$2.0 B(-9.3%)$2.2 B(+9.3%)$2.0 B(-3.3%)$2.1 B(-1.2%)$2.1 B(+25.5%)$1.7 B

Dividends Paid

-------$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(-100.0%)$14.0 M(-94.3%)$245.0 M(+100.0%)$0.0(-100.0%)$225.0 M(+1945.5%)$11.0 M(-96.1%)$284.0 M(+1252.4%)$21.0 M(-89.5%)$201.0 M(+100.0%)$0.0(-100.0%)$286.0 M(+100.0%)$0.0(-100.0%)$186.0 M(-44.0%)$332.0 M(+100.0%)$0.0

TTM Dividends Paid

-------$0.0(0%)$0.0(-100.0%)$14.0 M(-94.6%)$259.0 M(0%)$259.0 M(-46.5%)$484.0 M(+0.6%)$481.0 M(-7.5%)$520.0 M(-3.9%)$541.0 M(+4.6%)$517.0 M(+2.2%)$506.0 M(-0.4%)$508.0 M(+4.3%)$487.0 M(+3.2%)$472.0 M(-41.3%)$804.0 M(+55.2%)$518.0 M(-10.5%)$579.0 M(+47.3%)$393.0 M(+544.3%)$61.0 M

TTM Dividend Per Share

----------$3.75(0%)$3.75(-46.4%)$7.00(0%)$7.00(-6.7%)$7.50(0%)$7.50(+3.5%)$7.25(0%)$7.25(0%)$7.25(0%)$7.25(+3.6%)$7.00(0%)$7.00(-8.2%)$7.63(-10.3%)$8.50(+47.8%)$5.75(0%)$5.75

TTM Dividend Yield

----------9.9%(-16.6%)11.9%(-23.5%)15.6%(-16.1%)18.5%(+56.3%)11.9%(-5.1%)12.5%(+20.7%)10.4%(-25.4%)13.9%(+12.0%)12.4%(+23.9%)10.0%(-15.0%)11.8%(+10.8%)10.6%(+33.6%)7.9%(-2.3%)8.1%(+38.3%)5.9%(+3.5%)5.7%

Payout Ratio

-------0.0%(0%)0.0%(0%)0.0%(0%)0.0%(0%)0.0%(-100.0%)9.0%(-96.0%)226.8%(+100.0%)0.0%(-100.0%)642.9%(+3992.0%)15.7%(-72.6%)57.4%(+151.9%)-110.5%(-570.1%)23.5%(+100.0%)0.0%(+100.0%)-255.4%(-100.0%)0.0%(-100.0%)160.3%(+234.3%)-119.4%(-100.0%)0.0%