VEON Ltd. (VEON)
Every figure this model derived for VEON, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 733,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 1,732,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 3,113,000,000 | CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners |
2025-12-31 |
| current liabilities | 3,432,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 1,340,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 535,000,000 | FinanceCosts |
2025-12-31 |
| ocf | 1,353,000,000 | CashFlowsFromUsedInOperatingActivitiesContinuingOperations |
2025-12-31 |
| revenue | 4,399,000,000 | Revenue |
2025-12-31 |
| sbc | 31,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up VEON on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 46.56 |
| current ratio | 0.95 |
| current ratio reported | 0.91 |
| deferred revenue growth | 54.84 |
| dilution pct | -0.94 |
| ebit cagr | 8.9 |
| ebit yoy | 29.64 |
| ev ebit | 4.84 |
| ev owner earnings | 11.83 |
| ev sales | 1.58 |
| fcf margin | 14.09 |
| growth cv | 1.16 |
| interest cover | 2.69 |
| net debt ebitda | 0.7 |
| operating margin | 32.71 |
| owner earnings margin | 13.39 |
| revenue growth | 9.87 |
| revenue growth per share | 10.91 |
| roic | 41.32 |
| rule of 40 | 42.58 |
| sbc pct revenue | 0.7 |
Everything else this filing tags
362 more elements from VEON's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
UndrawnBorrowingFacilities | 43,500,000,000 | 2025-12-31 | 1 | KZT |
Assets | 9,215,000,000 | 2025-12-31 | 38 | USD |
EquityAndLiabilities | 9,215,000,000 | 2025-12-31 | 38 | USD |
OperatingExpense | 8,532,000,000 | 2018-12-31 | 10 | USD |
RevenueFromRenderingOfMobileTelephoneServices | 8,366,000,000 | 2018-12-31 | 6 | USD |
FinancialLiabilitiesAtFairValue | 7,920,000,000 | 2018-12-31 | 6 | USD |
NoncurrentAssets | 6,102,000,000 | 2025-12-31 | 38 | USD |
FinancialLiabilities | 5,145,000,000 | 2025-12-31 | 36 | USD |
FinancialLiabilitiesAtAmortisedCost | 5,118,000,000 | 2025-12-31 | 2 | USD |
LiabilitiesArisingFromFinancingActivities | 4,947,000,000 | 2025-12-31 | 22 | USD |
RevenueFromContractsWithCustomers | 4,399,000,000 | 2025-12-31 | 21 | USD |
RevenueFromRenderingOfServices | 4,335,000,000 | 2025-12-31 | 51 | USD |
CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 4,272,000,000 | 2021-09-30 | 4 | USD |
NoncurrentLiabilities | 4,145,000,000 | 2025-12-31 | 38 | USD |
NoncurrentFinancialLiabilities | 4,043,000,000 | 2025-12-31 | 38 | USD |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 3,757,000,000 | 2025-12-31 | 17 | USD |
CurrentAssets | 3,553,000,000 | 2021-12-31 | 18 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslationOfForeignOperationsAndHedgesOfNetInvestmentsInForeignOperations | 3,414,000,000 | 2023-12-31 | 3 | USD |
Borrowings | 3,143,000,000 | 2025-12-31 | 20 | USD |
PropertyPlantAndEquipment | 2,726,000,000 | 2023-06-30 | 39 | USD |
ProceedsFromContributionsOfNoncontrollingInterests | 2,307,000,000 | 2015-12-31 | 1 | USD |
LeaseLiabilities | 2,003,000,000 | 2019-01-01 | 3 | USD |
SellingGeneralAndAdministrativeExpense | 1,883,000,000 | 2025-12-31 | 63 | USD |
AdjustedWeightedAverageShares | 1,794,000,000 | 2025-12-31 | 27 | shares |
WeightedAverageShares | 1,746,000,000 | 2025-12-31 | 27 | shares |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 1,732,000,000 | 2025-12-31 | 68 | USD |
CashOnHand | 1,732,000,000 | 2025-12-31 | 2 | USD |
IntangibleAssetsOtherThanGoodwill | 1,729,000,000 | 2019-06-30 | 12 | USD |
NoncurrentLeaseLiabilities | 1,638,000,000 | 2019-01-01 | 3 | USD |
Equity | 1,634,000,000 | 2025-12-31 | 94 | USD |
IntangibleAssetsAndGoodwill | 1,549,000,000 | 2025-12-31 | 49 | USD |
AdjustmentsForDepreciationExpense | 1,454,000,000 | 2017-12-31 | 3 | USD |
TradeAndOtherCurrentPayables | 1,442,000,000 | 2025-12-31 | 38 | USD |
ProfitLossFromOperatingActivities | 1,439,000,000 | 2025-12-31 | 63 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 1,309,000,000 | 2025-12-31 | 31 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipmentIncludingRightofuseAssets | 1,309,000,000 | 2025-12-31 | 4 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 1,296,000,000 | 2025-12-31 | 45 | USD |
CashFlowsFromUsedInOperatingActivities | 1,199,000,000 | 2021-06-30 | 20 | USD |
CashFlowsFromUsedInInvestingActivities | -1,134,000,000 | 2021-06-30 | 20 | USD |
CurrentFinancialLiabilities | 1,102,000,000 | 2025-12-31 | 38 | USD |
ShorttermDepositsClassifiedAsCashEquivalents | 1,030,000,000 | 2025-12-31 | 36 | USD |
CapitalCommitments | 861,000,000 | 2017-12-31 | 2 | USD |
RightofuseAssets | 861,000,000 | 2024-12-31 | 17 | USD |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 811,000,000 | 2025-12-31 | 42 | USD |
CashFlowsFromUsedInInvestingActivitiesContinuingOperations | -791,000,000 | 2025-12-31 | 25 | USD |
AccountingProfit | 785,000,000 | 2025-12-31 | 27 | USD |
ImpairmentLoss | 785,000,000 | 2020-12-31 | 15 | USD |
ProfitLossBeforeTax | 785,000,000 | 2025-12-31 | 63 | USD |
CurrentDepositsFromCustomers | 756,000,000 | 2025-12-31 | 2 | USD |
RevenueFromRenderingOfLandLineTelephoneServices | 720,000,000 | 2018-12-31 | 6 | USD |
ReceivablesFromContractsWithCustomers | 708,000,000 | 2025-12-31 | 16 | USD |
Cash | 702,000,000 | 2025-12-31 | 36 | USD |
IncomeFromContinuingOperationsAttributableToOwnersOfParent | 694,000,000 | 2025-06-30 | 8 | USD |
PropertyPlantAndEquipmentPledgedAsSecurity | 668,000,000 | 2025-12-31 | 18 | USD |
FinancialAssets | 633,000,000 | 2025-12-31 | 36 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 632,000,000 | 2018-12-31 | 5 | USD |
TradeAndOtherCurrentReceivables | 601,000,000 | 2025-12-31 | 30 | USD |
FinancialAssetsAtAmortisedCost | 595,000,000 | 2025-12-31 | 2 | USD |
ProfitLoss | 591,000,000 | 2025-12-31 | 63 | USD |
ProfitLossFromContinuingOperations | 591,000,000 | 2025-12-31 | 51 | USD |
CurrentTradeReceivables | 584,000,000 | 2025-12-31 | 11 | USD |
DepreciationExpense | 578,000,000 | 2025-12-31 | 63 | USD |
DepreciationPropertyPlantAndEquipmentIncludingRightofuseAssets | 578,000,000 | 2025-12-31 | 4 | USD |
CashFlowsFromUsedInFinancingActivitiesContinuingOperations | -548,000,000 | 2025-12-31 | 25 | USD |
CashFlowsFromUsedInFinancingActivities | -547,000,000 | 2021-06-30 | 20 | USD |
TradeReceivables | 545,000,000 | 2018-12-31 | 2 | USD |
AdditionsOtherThanThroughBusinessCombinationsRightofuseAssets | 540,000,000 | 2025-12-31 | 8 | USD |
OtherCurrentLiabilities | 539,000,000 | 2025-12-31 | 38 | USD |
AdjustmentsForAmortisationExpense | 537,000,000 | 2017-12-31 | 3 | USD |
AdjustmentsForFinanceCosts | 535,000,000 | 2025-12-31 | 45 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | 532,000,000 | 2025-12-31 | 47 | USD |
CurrentFinancialAssets | 489,000,000 | 2025-12-31 | 36 | USD |
EmployeeBenefitsExpense | 481,000,000 | 2025-12-31 | 27 | USD |
RestrictedCashAndCashEquivalents | 458,000,000 | 2025-12-31 | 32 | USD |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 441,000,000 | 2025-12-31 | 21 | USD |
RentalExpense | 425,000,000 | 2018-12-31 | 9 | USD |
DeferredTaxAssets | 418,000,000 | 2025-12-31 | 38 | USD |
PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 413,000,000 | 2023-06-30 | 29 | USD |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 400,000,000 | 2025-12-31 | 36 | USD |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | 400,000,000 | 2025-12-31 | 25 | USD |
Goodwill | 399,000,000 | 2025-12-31 | 47 | USD |
InterestPaidClassifiedAsFinancingActivities | 399,000,000 | 2025-12-31 | 14 | USD |
InterestPaidClassifiedAsOperatingActivities | 399,000,000 | 2025-12-31 | 45 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 379,000,000 | 2025-12-31 | 45 | USD |
DeferredTaxLiabilityAsset | -377,000,000 | 2025-12-31 | 9 | USD |
CurrentLeaseLiabilities | 361,000,000 | 2019-01-01 | 3 | USD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | 355,000,000 | 2025-12-31 | 26 | USD |
EstimatedFinancialEffectOfContingentLiabilities | 355,000,000 | 2024-06-30 | 2 | USD |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 350,000,000 | 2015-12-31 | 1 | USD |
OtherGainsLosses | 350,000,000 | 2019-12-31 | 17 | USD |
OtherComprehensiveIncome | -340,000,000 | 2025-12-31 | 63 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 328,000,000 | 2025-12-31 | 2 | USD |
AdditionsToRightofuseAssets | 318,000,000 | 2023-12-31 | 15 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 309,000,000 | 2025-12-31 | 19 | USD |
CurrentTaxExpenseIncome | 306,000,000 | 2025-12-31 | 63 | USD |
OtherProvisions | 304,000,000 | 2025-12-31 | 27 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 303,000,000 | 2025-12-31 | 27 | USD |
NoncontrollingInterests | 294,000,000 | 2025-12-31 | 38 | USD |
CurrentPayablesForPurchaseOfNoncurrentAssets | 291,000,000 | 2025-12-31 | 2 | USD |
DepreciationPropertyPlantAndEquipment | 280,000,000 | 2025-06-30 | 17 | USD |
IncreaseDecreaseThroughChangeInEquityOfSubsidiaries | 268,000,000 | 2025-12-31 | 2 | USD |
CurrentProvisions | 261,000,000 | 2025-12-31 | 38 | USD |
OtherShorttermProvisions | 261,000,000 | 2025-12-31 | 18 | USD |
ComprehensiveIncome | 251,000,000 | 2025-12-31 | 63 | USD |
ComprehensiveIncomeFromContinuingOperations | 251,000,000 | 2025-12-31 | 20 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 250,000,000 | 2025-12-31 | 4 | USD |
NetDeferredTaxAssets | 238,000,000 | 2022-12-31 | 10 | USD |
OtherNoncurrentAssets | 234,000,000 | 2025-12-31 | 38 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill | -230,000,000 | 2018-12-31 | 2 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 230,000,000 | 2021-06-30 | 8 | USD |
AmortisationExpense | 224,000,000 | 2025-12-31 | 63 | USD |
ContractLiabilities | 224,000,000 | 2025-12-31 | 16 | USD |
OtherCurrentAssets | 216,000,000 | 2025-12-31 | 36 | USD |
ServicesExpense | 216,000,000 | 2025-06-30 | 60 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 216,000,000 | 2025-12-31 | 16 | USD |
NewProvisionsOtherProvisions | 200,000,000 | 2025-12-31 | 18 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 198,000,000 | 2021-12-31 | 15 | USD |
IncomeTaxExpenseContinuingOperations | 194,000,000 | 2025-12-31 | 63 | USD |
DividendsPaidOrdinaryShares | 193,000,000 | 2017-09-06 | 3 | USD |
DepositsFromCustomers | 192,000,000 | 2018-12-31 | 4 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 189,000,000 | 2025-12-31 | 63 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 174,000,000 | 2025-12-31 | 1 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 162,000,000 | 2025-06-30 | 8 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 160,000,000 | 2025-12-31 | 36 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 157,000,000 | 2025-12-31 | 18 | USD |
DepreciationRightofuseAssets | 155,000,000 | 2024-12-31 | 11 | USD |
DeferredIncomeClassifiedAsCurrent | 151,000,000 | 2018-12-31 | 4 | USD |
FinancialAssetsAtFairValue | 146,000,000 | 2018-12-31 | 6 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -145,000,000 | 2025-12-31 | 45 | USD |
CurrentContractLiabilities | 144,000,000 | 2025-12-31 | 14 | USD |
NoncurrentFinancialAssets | 144,000,000 | 2025-12-31 | 36 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 142,000,000 | 2025-12-31 | 45 | USD |
ContractualCommitmentsForAcquisitionOfPropertyPlantAndEquipment | 130,000,000 | 2025-12-31 | 16 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 129,000,000 | 2025-12-31 | 11 | USD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -128,000,000 | 2025-12-31 | 27 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 114,000,000 | 2025-06-30 | 22 | USD |
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 114,000,000 | 2025-12-31 | 17 | USD |
CurrentTaxAssets | 112,000,000 | 2018-12-31 | 2 | USD |
DeferredTaxExpenseIncome | -109,000,000 | 2025-12-31 | 63 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 109,000,000 | 2025-12-31 | 18 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 105,000,000 | 2025-12-31 | 8 | USD |
IncreaseDecreaseThroughTreasuryShareTransactions | -105,000,000 | 2025-12-31 | 3 | USD |
AdditionalRecognitionGoodwill | 104,000,000 | 2025-06-30 | 8 | USD |
CurrentProvisionsForEmployeeBenefits | 102,000,000 | 2025-12-31 | 6 | USD |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 101,000,000 | 2015-12-31 | 1 | USD |
DonationsAndSubsidiesExpense | 100,000,000 | 2023-12-21 | 1 | UAH |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipmentIncludingRightofuseAssets | 97,000,000 | 2025-12-31 | 4 | USD |
AdjustmentsForProvisions | 96,000,000 | 2025-12-31 | 45 | USD |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipment | 96,000,000 | 2025-06-30 | 9 | USD |
DividendPayables | 95,000,000 | 2021-12-31 | 1 | USD |
AssetsRecognisedFromCostsToObtainOrFulfilContractsWithCustomers | 94,000,000 | 2025-12-31 | 16 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 94,000,000 | 2025-12-31 | 31 | USD |
GainsOnLitigationSettlements | 92,000,000 | 2022-10-13 | 1 | USD |
CurrentTaxLiabilitiesCurrent | 88,000,000 | 2025-12-31 | 34 | USD |
UndrawnBorrowingFacilities | 87,000,000 | 2025-12-31 | 2 | USD |
CurrentAdvancesToSuppliers | 85,000,000 | 2025-12-31 | 18 | USD |
OtherNoncurrentNonfinancialAssets | 85,000,000 | 2025-12-31 | 14 | USD |
OtherRevenue | 82,000,000 | 2025-06-30 | 57 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 77,000,000 | 2022-12-31 | 9 | USD |
ReversalOfImpairmentLoss | 77,000,000 | 2022-12-31 | 1 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -76,000,000 | 2024-06-30 | 56 | USD |
CurrentAdvances | 73,000,000 | 2025-12-31 | 18 | USD |
RestrictedCashAndCashEquivalents | 71,000,000 | 2021-12-31 | 1 | DZD |
TaxExpenseIncomeAtApplicableTaxRate | 71,000,000 | 2025-12-31 | 27 | USD |
DividendsPaid | 67,000,000 | 2025-12-31 | 61 | USD |
DividendsPaidToNoncontrollingInterests | 67,000,000 | 2025-12-31 | 21 | USD |
OtherCurrentPayables | 67,000,000 | 2025-12-31 | 2 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 66,000,000 | 2017-12-31 | 3 | USD |
RevenueFromSaleOfGoods | 64,000,000 | 2025-12-31 | 60 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 62,000,000 | 2025-12-31 | 63 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -62,000,000 | 2024-06-30 | 7 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | -60,000,000 | 2024-12-31 | 2 | USD |
NetDeferredTaxLiabilities | -59,000,000 | 2020-12-31 | 11 | USD |
ProfitLossAttributableToNoncontrollingInterests | 59,000,000 | 2025-12-31 | 63 | USD |
TaxExpenseOtherThanIncomeTaxExpense | 59,000,000 | 2025-12-31 | 27 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 58,000,000 | 2025-06-30 | 28 | USD |
DecreaseThroughClassifiedAsHeldForSaleGoodwill | 58,000,000 | 2025-06-30 | 3 | USD |
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsOtherThanGoodwill | 58,000,000 | 2025-06-30 | 6 | USD |
LossesOnDisposalsOfNoncurrentAssets | 57,000,000 | 2018-12-31 | 10 | USD |
MinimumFinanceLeasePaymentsPayableAtPresentValue | 54,000,000 | 2018-12-31 | 2 | USD |
CurrentFinancialAssetsAtAmortisedCost | 54,000,000 | 2022-12-31 | 1 | USD |
AdjustmentsForFinanceIncome | 52,000,000 | 2025-12-31 | 45 | USD |
FinanceIncome | 52,000,000 | 2025-12-31 | 63 | USD |
GoodwillDerecognisedWithoutHavingPreviouslyBeenIncludedInDisposalGroupClassifiedAsHeldForSale | 51,000,000 | 2021-12-31 | 2 | USD |
CurrentValueAddedTaxReceivables | 50,000,000 | 2025-12-31 | 18 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -48,000,000 | 2018-12-31 | 4 | USD |
ContractAssets | 45,000,000 | 2025-12-31 | 16 | USD |
DisposalsAndRetirementsPropertyPlantAndEquipment | 44,000,000 | 2018-06-30 | 4 | USD |
InterestReceivedClassifiedAsOperatingActivities | 44,000,000 | 2025-12-31 | 45 | USD |
CurrentTaxAssetsCurrent | 43,000,000 | 2025-12-31 | 34 | USD |
NoncurrentProvisions | 43,000,000 | 2025-12-31 | 38 | USD |
OtherLongtermProvisions | 43,000,000 | 2025-12-31 | 18 | USD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 42,000,000 | 2019-09-30 | 1 | USD |
DeferredTaxLiabilities | 41,000,000 | 2025-12-31 | 38 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -41,000,000 | 2025-12-31 | 63 | USD |
ReversedUnsettledLiabilitiesContingentLiabilitiesRecognisedInBusinessCombination | 41,000,000 | 2020-12-31 | 2 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 41,000,000 | 2025-12-31 | 6 | USD |
FinancialAssetsAtFairValueThroughOtherComprehensiveIncome | 38,000,000 | 2025-12-31 | 2 | USD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | 37,000,000 | 2018-06-30 | 4 | USD |
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised | 37,000,000 | 2024-12-31 | 18 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 35,000,000 | 2022-06-30 | 17 | USD |
DisposalsPropertyPlantAndEquipmentIncludingRightofuseAssets | 35,000,000 | 2025-12-31 | 4 | USD |
CurrentTaxAssetsNoncurrent | 33,000,000 | 2018-06-30 | 4 | USD |
Inventories | 32,000,000 | 2025-12-31 | 36 | USD |
TaxEffectOfForeignTaxRates | 31,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 30,000,000 | 2025-12-31 | 54 | USD |
OtherAssets | 30,000,000 | 2025-12-31 | 18 | USD |
ExposureToCreditRiskOnLoanCommitmentsAndFinancialGuaranteeContracts | 30,000,000 | 2022-03-31 | 3 | USD |
OtherIndividuallyImmaterialComponentsOfOtherComprehensiveIncomeNetOfTax | 27,000,000 | 2022-12-31 | 34 | USD |
OtherComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossBeforeTax | 27,000,000 | 2022-12-31 | 1 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets | 27,000,000 | 2025-12-31 | 4 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 27,000,000 | 2025-12-31 | 2 | USD |
ContractualCommitmentsForAcquisitionOfIntangibleAssets | 26,000,000 | 2025-12-31 | 16 | USD |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 26,000,000 | 2025-12-31 | 15 | USD |
GainsOnDisposalsOfInvestments | 25,000,000 | 2017-12-31 | 2 | USD |
NoncurrentReceivablesFromTaxesOtherThanIncomeTax | 24,000,000 | 2025-12-31 | 6 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -23,000,000 | 2021-12-31 | 25 | USD |
InterestIncomeOnDeposits | 23,000,000 | 2025-12-31 | 18 | USD |
DeferredTaxExpenseArisingFromWritedownOrReversalOfWritedownOfDeferredTaxAsset | 22,000,000 | 2025-12-31 | 24 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | -22,000,000 | 2018-06-30 | 6 | USD |
IncreaseDecreaseThroughDisposalOfSubsidiary | -22,000,000 | 2024-12-31 | 18 | USD |
KeyManagementPersonnelCompensation | 22,000,000 | 2025-12-31 | 27 | USD |
ProceedsFromDisposalOfNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleAndDiscontinuedOperations | 22,000,000 | 2018-06-30 | 1 | USD |
LegalProceedingsProvision | 22,000,000 | 2022-07-05 | 1 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -21,000,000 | 2025-06-30 | 17 | USD |
MiscellaneousOtherOperatingIncome | 20,000,000 | 2025-12-31 | 38 | USD |
ProvisionUsedOtherProvisions | 19,000,000 | 2024-12-31 | 17 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 18,000,000 | 2019-06-30 | 2 | USD |
OtherNoncurrentLiabilities | 18,000,000 | 2025-12-31 | 38 | USD |
CostOfMerchandiseSold | 17,000,000 | 2025-06-30 | 60 | USD |
OtherCurrentReceivables | 17,000,000 | 2025-12-31 | 20 | USD |
ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 17,000,000 | 2018-12-31 | 8 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -16,000,000 | 2025-12-31 | 45 | USD |
DisposalsPropertyPlantAndEquipment | 16,000,000 | 2025-06-30 | 21 | USD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 16,000,000 | 2018-12-31 | 4 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 14,000,000 | 2025-12-31 | 46 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 13,000,000 | 2025-12-31 | 26 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 12,000,000 | 2018-12-31 | 4 | USD |
DisposalsRightofuseAssets | 12,000,000 | 2024-12-31 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 12,000,000 | 2025-12-31 | 4 | USD |
LiabilitiesFromSharebasedPaymentTransactions2011 | 12,000,000 | 2025-12-31 | 6 | USD |
DecreaseThroughTransferToLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSaleOtherProvisions | 11,000,000 | 2025-12-31 | 7 | USD |
RevenueFromSaleOfGoodsRelatedPartyTransactions | 11,000,000 | 2018-06-30 | 7 | USD |
DeferredIncomeClassifiedAsNoncurrent | 10,000,000 | 2018-12-31 | 4 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 10,000,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseThroughTransfersRightofuseAssets | -10,000,000 | 2024-12-31 | 2 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 9,000,000 | 2025-12-31 | 27 | USD |
PaymentsForDebtIssueCosts | 9,000,000 | 2025-12-31 | 44 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 9,000,000 | 2025-12-31 | 15 | USD |
ForeignExchangeGain | 9,000,000 | 2024-12-31 | 3 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | 8,000,000 | 2022-12-31 | 7 | USD |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 8,000,000 | 2022-12-31 | 21 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments | 8,000,000 | 2025-12-31 | 10 | USD |
SharesInEntityHeldByEntityOrByItsSubsidiariesOrAssociates | 7,603,731 | 2018-06-30 | 2 | shares |
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions | 7,000,000 | 2023-12-31 | 11 | USD |
NoncurrentContractLiabilities | 7,000,000 | 2025-12-31 | 14 | USD |
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised | 7,000,000 | 2022-06-30 | 1 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | 7,000,000 | 2025-12-31 | 17 | USD |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipment | -7,000,000 | 2025-06-30 | 2 | USD |
AcquisitionsThroughBusinessCombinationsOtherProvisions | 6,000,000 | 2016-12-31 | 1 | USD |
UnusedProvisionReversedOtherProvisions | 6,000,000 | 2025-12-31 | 18 | USD |
OtherComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -6,000,000 | 2024-06-30 | 7 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | -5,000,000 | 2025-12-31 | 28 | USD |
ServicesReceivedRelatedPartyTransactions | 5,000,000 | 2018-06-30 | 6 | USD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | -5,000,000 | 2023-06-30 | 1 | USD |
ExpenseFromCashsettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 5,000,000 | 2025-12-31 | 7 | USD |
CurrentDividendPayables | 4,000,000 | 2022-06-30 | 6 | USD |
DecreaseThroughLossOfControlOfSubsidiaryOtherProvisions | 4,000,000 | 2016-12-31 | 1 | USD |
LeaseCommitmentsForShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 4,000,000 | 2018-12-31 | 3 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 4,000,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill | 4,000,000 | 2025-12-31 | 10 | USD |
TerminationBenefitsExpense | 3,103,204 | 2021-12-31 | 1 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | -3,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | 3,000,000 | 2025-12-31 | 27 | USD |
InterestCostsCapitalised | 3,000,000 | 2017-12-31 | 2 | USD |
WritedownsReversalsOfPropertyPlantAndEquipment | 3,000,000 | 2025-06-30 | 6 | USD |
DonationsAndSubsidiesExpense | 3,000,000 | 2023-12-21 | 1 | USD |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipmentIncludingRightofuseAssets | -3,000,000 | 2025-12-31 | 4 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 3,000,000 | 2025-12-31 | 4 | USD |
NumberOfInstrumentsGrantedInSharebasedPaymentArrangement | 2,659,740 | 2022-09-30 | 1 | shares |
AdjustmentsForDeferredTaxOfPriorPeriods | -2,000,000 | 2025-12-31 | 25 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | -2,000,000 | 2025-12-31 | 43 | USD |
AmountsPayableRelatedPartyTransactions | 2,000,000 | 2018-06-30 | 4 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | 2,000,000 | 2025-12-31 | 53 | USD |
ImpairmentLossOnFinancialAssets | 2,000,000 | 2018-12-31 | 5 | USD |
IncreaseDecreaseThroughChangeInDiscountRateOtherProvisions | -2,000,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | 2,000,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseThroughOtherChangesIntangibleAssetsAndGoodwill | 2,000,000 | 2024-06-30 | 12 | USD |
IncreaseDecreaseThroughOtherChangesPropertyPlantAndEquipment | -2,000,000 | 2024-06-30 | 12 | USD |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 1,761,100 | 2023-07-19 | 1 | shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 1,000,000 | 2015-12-31 | 1 | shares |
DisposalsIntangibleAssetsAndGoodwill | 1,000,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseThroughTransfersIntangibleAssetsOtherThanGoodwill | -1,000,000 | 2021-12-31 | 4 | USD |
OtherComponentsOfDeferredTaxExpenseIncome | -1,000,000 | 2025-12-31 | 25 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 1,000,000 | 2025-12-31 | 27 | USD |
ImpairmentLossRecognisedInProfitOrLossRightofuseAssets | 1,000,000 | 2024-12-31 | 1 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossRightofuseAssets | 1,000,000 | 2024-12-31 | 2 | USD |
NumberOfSharesRepresentedByOneDepositaryReceipt | 25 | 2023-02-06 | 4 | pure |
TaxRateEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 1 | 2017-06-30 | 2 | pure |
BasicEarningsLossPerShare | 0 | 2025-12-31 | 39 | USD/shares |
BasicEarningsLossPerShareFromContinuingOperations | 0 | 2025-12-31 | 43 | USD/shares |
DilutedEarningsLossPerShare | 0 | 2025-12-31 | 39 | USD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 0 | 2025-12-31 | 43 | USD/shares |
DividendsPaidOrdinarySharesPerShare | 0 | 2020-03-31 | 8 | USD/shares |
ApplicableTaxRate | 0 | 2019-12-31 | 9 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 63 | pure |
BasicAndDilutedEarningsLossPerShare | -0 | 2020-12-31 | 24 | USD/shares |
BasicAndDilutedEarningsLossPerShareFromContinuingOperations | -0 | 2020-12-31 | 20 | USD/shares |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare | 0 | 2019-02-25 | 2 | USD/shares |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 3 | pure |
CapitalisationRateOfBorrowingCostsEligibleForCapitalisation | 0 | 2017-12-31 | 2 | pure |
BorrowingsInterestRate | 0 | 2019-10-09 | 1 | pure |
BankOverdraftsClassifiedAsCashEquivalents | 0 | 2025-12-31 | 41 | USD |
BasicAndDilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2020-12-31 | 20 | USD/shares |
BasicEarningsLossPerShareFromDiscontinuedOperations | 0 | 2025-12-31 | 43 | USD/shares |
CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale | 0 | 2025-12-31 | 31 | USD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | 0 | 2025-12-31 | 28 | USD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | 0 | 2025-12-31 | 28 | USD |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2025-12-31 | 28 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 0 | 2022-12-31 | 5 | EUR |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 0 | 2025-12-31 | 27 | USD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2018-12-31 | 3 | USD |
DilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2025-12-31 | 43 | USD/shares |
DisposalsAndRetirementsIntangibleAssetsOtherThanGoodwill | 0 | 2025-06-30 | 10 | USD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 0 | 2022-12-31 | 30 | USD |
DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities | 0 | 2025-12-31 | 45 | USD |
DividendsRecognisedAsDistributionsToOwnersPerShare | 0 | 2025-12-31 | 38 | USD/shares |
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation | 0 | 2020-12-31 | 12 | USD |
GainsLossesOnIneffectivenessOfCashFlowHedgesRecognisedInProfitOrLoss | 0 | 2022-12-31 | 9 | USD |
ImpairmentLossRecognisedInProfitOrLoss | 0 | 2025-12-31 | 63 | USD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2024-06-30 | 21 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 0 | 2023-06-30 | 13 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesGoodwill | 0 | 2022-06-30 | 5 | USD |
IntangibleAssetsPledgedAsSecurityForLiabilities | 0 | 2017-12-31 | 1 | USD |
IntangibleAssetsWhoseTitleIsRestricted | 0 | 2017-12-31 | 1 | USD |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 0 | 2018-12-31 | 7 | USD |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 0 | 2022-12-31 | 16 | USD |
KeyManagementPersonnelCompensationTerminationBenefits | 0 | 2025-12-31 | 27 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale | 0 | 2025-12-31 | 29 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 0 | 2019-06-30 | 11 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 0 | 2025-12-31 | 37 | USD |
ProceedsFromSalesOfInterestsInAssociates | 0 | 2020-12-31 | 9 | USD |
ProfitLossFromDiscontinuedOperations | 0 | 2025-12-31 | 47 | USD |
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | 0 | 2025-12-31 | 46 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 0 | 2018-12-31 | 4 | USD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax | 0 | 2020-12-31 | 16 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 0 | 2019-12-31 | 11 | USD |
TaxEffectFromChangeInTaxRate | 0 | 2025-12-31 | 27 | USD |
TransfersIntoLevel3OfFairValueHierarchyAssets | 0 | 2018-06-30 | 3 | USD |
TransfersIntoLevel3OfFairValueHierarchyLiabilities | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyAssets | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyLiabilities | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyLiabilities | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel3OfFairValueHierarchyAssets | 0 | 2018-06-30 | 3 | USD |
TransfersOutOfLevel3OfFairValueHierarchyLiabilities | 0 | 2018-06-30 | 3 | USD |
DividendsRecognisedAsDistributionsToNoncontrollingInterests | 0 | 2025-06-30 | 8 | USD |
ComprehensiveIncomeFromDiscontinuedOperations | 0 | 2025-12-31 | 20 | USD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 0 | 2023-06-30 | 2 | USD |
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss | 0 | 2023-12-31 | 3 | USD |
OtherComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 0 | 2025-12-31 | 9 | USD |
IncomeFromDiscontinuedOperationsAttributableToOwnersOfParent | 0 | 2024-06-30 | 4 | USD |
What to be careful about
What this model itself distrusts about VEON's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 149.2B: 1.8B shares from the filing at the quoted price. The price feed reports 68.9M shares, and that count at this same price gives 5.6B, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- forward EPS growth -1.1% is analyst consensus, not a filing: consensus 2027 EPS 8.39 against trailing 8.58, over 2 year(s), from 6 analysts (taken 2026-10-11)
- PEG not measured: earnings are expected to grow -1.1%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it
- durability rests on 3 of 4 inputs; not tagged: gross margin stability