Stock Scorer

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.

FigureValueXBRL tagAs 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.

RatioValue
cash operating margin46.56
current ratio0.95
current ratio reported0.91
deferred revenue growth54.84
dilution pct-0.94
ebit cagr8.9
ebit yoy29.64
ev ebit4.84
ev owner earnings11.83
ev sales1.58
fcf margin14.09
growth cv1.16
interest cover2.69
net debt ebitda0.7
operating margin32.71
owner earnings margin13.39
revenue growth9.87
revenue growth per share10.91
roic41.32
rule of 4042.58
sbc pct revenue0.7

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.

ElementNewestAs of PeriodsUnit
UndrawnBorrowingFacilities43,500,000,0002025-12-31 1KZT
Assets9,215,000,0002025-12-31 38USD
EquityAndLiabilities9,215,000,0002025-12-31 38USD
OperatingExpense8,532,000,0002018-12-31 10USD
RevenueFromRenderingOfMobileTelephoneServices8,366,000,0002018-12-31 6USD
FinancialLiabilitiesAtFairValue7,920,000,0002018-12-31 6USD
NoncurrentAssets6,102,000,0002025-12-31 38USD
FinancialLiabilities5,145,000,0002025-12-31 36USD
FinancialLiabilitiesAtAmortisedCost5,118,000,0002025-12-31 2USD
LiabilitiesArisingFromFinancingActivities4,947,000,0002025-12-31 22USD
RevenueFromContractsWithCustomers4,399,000,0002025-12-31 21USD
RevenueFromRenderingOfServices4,335,000,0002025-12-31 51USD
CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale4,272,000,0002021-09-30 4USD
NoncurrentLiabilities4,145,000,0002025-12-31 38USD
NoncurrentFinancialLiabilities4,043,000,0002025-12-31 38USD
PropertyPlantAndEquipmentIncludingRightofuseAssets3,757,000,0002025-12-31 17USD
CurrentAssets3,553,000,0002021-12-31 18USD
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslationOfForeignOperationsAndHedgesOfNetInvestmentsInForeignOperations3,414,000,0002023-12-31 3USD
Borrowings3,143,000,0002025-12-31 20USD
PropertyPlantAndEquipment2,726,000,0002023-06-30 39USD
ProceedsFromContributionsOfNoncontrollingInterests2,307,000,0002015-12-31 1USD
LeaseLiabilities2,003,000,0002019-01-01 3USD
SellingGeneralAndAdministrativeExpense1,883,000,0002025-12-31 63USD
AdjustedWeightedAverageShares1,794,000,0002025-12-31 27shares
WeightedAverageShares1,746,000,0002025-12-31 27shares
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition1,732,000,0002025-12-31 68USD
CashOnHand1,732,000,0002025-12-31 2USD
IntangibleAssetsOtherThanGoodwill1,729,000,0002019-06-30 12USD
NoncurrentLeaseLiabilities1,638,000,0002019-01-01 3USD
Equity1,634,000,0002025-12-31 94USD
IntangibleAssetsAndGoodwill1,549,000,0002025-12-31 49USD
AdjustmentsForDepreciationExpense1,454,000,0002017-12-31 3USD
TradeAndOtherCurrentPayables1,442,000,0002025-12-31 38USD
ProfitLossFromOperatingActivities1,439,000,0002025-12-31 63USD
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment1,309,000,0002025-12-31 31USD
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipmentIncludingRightofuseAssets1,309,000,0002025-12-31 4USD
RepaymentsOfBorrowingsClassifiedAsFinancingActivities1,296,000,0002025-12-31 45USD
CashFlowsFromUsedInOperatingActivities1,199,000,0002021-06-30 20USD
CashFlowsFromUsedInInvestingActivities-1,134,000,0002021-06-30 20USD
CurrentFinancialLiabilities1,102,000,0002025-12-31 38USD
ShorttermDepositsClassifiedAsCashEquivalents1,030,000,0002025-12-31 36USD
CapitalCommitments861,000,0002017-12-31 2USD
RightofuseAssets861,000,0002024-12-31 17USD
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss811,000,0002025-12-31 42USD
CashFlowsFromUsedInInvestingActivitiesContinuingOperations-791,000,0002025-12-31 25USD
AccountingProfit785,000,0002025-12-31 27USD
ImpairmentLoss785,000,0002020-12-31 15USD
ProfitLossBeforeTax785,000,0002025-12-31 63USD
CurrentDepositsFromCustomers756,000,0002025-12-31 2USD
RevenueFromRenderingOfLandLineTelephoneServices720,000,0002018-12-31 6USD
ReceivablesFromContractsWithCustomers708,000,0002025-12-31 16USD
Cash702,000,0002025-12-31 36USD
IncomeFromContinuingOperationsAttributableToOwnersOfParent694,000,0002025-06-30 8USD
PropertyPlantAndEquipmentPledgedAsSecurity668,000,0002025-12-31 18USD
FinancialAssets633,000,0002025-12-31 36USD
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease632,000,0002018-12-31 5USD
TradeAndOtherCurrentReceivables601,000,0002025-12-31 30USD
FinancialAssetsAtAmortisedCost595,000,0002025-12-31 2USD
ProfitLoss591,000,0002025-12-31 63USD
ProfitLossFromContinuingOperations591,000,0002025-12-31 51USD
CurrentTradeReceivables584,000,0002025-12-31 11USD
DepreciationExpense578,000,0002025-12-31 63USD
DepreciationPropertyPlantAndEquipmentIncludingRightofuseAssets578,000,0002025-12-31 4USD
CashFlowsFromUsedInFinancingActivitiesContinuingOperations-548,000,0002025-12-31 25USD
CashFlowsFromUsedInFinancingActivities-547,000,0002021-06-30 20USD
TradeReceivables545,000,0002018-12-31 2USD
AdditionsOtherThanThroughBusinessCombinationsRightofuseAssets540,000,0002025-12-31 8USD
OtherCurrentLiabilities539,000,0002025-12-31 38USD
AdjustmentsForAmortisationExpense537,000,0002017-12-31 3USD
AdjustmentsForFinanceCosts535,000,0002025-12-31 45USD
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntity532,000,0002025-12-31 47USD
CurrentFinancialAssets489,000,0002025-12-31 36USD
EmployeeBenefitsExpense481,000,0002025-12-31 27USD
RestrictedCashAndCashEquivalents458,000,0002025-12-31 32USD
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities441,000,0002025-12-31 21USD
RentalExpense425,000,0002018-12-31 9USD
DeferredTaxAssets418,000,0002025-12-31 38USD
PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets413,000,0002023-06-30 29USD
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates400,000,0002025-12-31 36USD
GainsLossesRecognisedWhenControlInSubsidiaryIsLost400,000,0002025-12-31 25USD
Goodwill399,000,0002025-12-31 47USD
InterestPaidClassifiedAsFinancingActivities399,000,0002025-12-31 14USD
InterestPaidClassifiedAsOperatingActivities399,000,0002025-12-31 45USD
IncomeTaxesPaidClassifiedAsOperatingActivities379,000,0002025-12-31 45USD
DeferredTaxLiabilityAsset-377,000,0002025-12-31 9USD
CurrentLeaseLiabilities361,000,0002019-01-01 3USD
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax355,000,0002025-12-31 26USD
EstimatedFinancialEffectOfContingentLiabilities355,000,0002024-06-30 2USD
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity350,000,0002015-12-31 1USD
OtherGainsLosses350,000,0002019-12-31 17USD
OtherComprehensiveIncome-340,000,0002025-12-31 63USD
TradeAndOtherCurrentPayablesToTradeSuppliers328,000,0002025-12-31 2USD
AdditionsToRightofuseAssets318,000,0002023-12-31 15USD
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised309,000,0002025-12-31 19USD
CurrentTaxExpenseIncome306,000,0002025-12-31 63USD
OtherProvisions304,000,0002025-12-31 27USD
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods303,000,0002025-12-31 27USD
NoncontrollingInterests294,000,0002025-12-31 38USD
CurrentPayablesForPurchaseOfNoncurrentAssets291,000,0002025-12-31 2USD
DepreciationPropertyPlantAndEquipment280,000,0002025-06-30 17USD
IncreaseDecreaseThroughChangeInEquityOfSubsidiaries268,000,0002025-12-31 2USD
CurrentProvisions261,000,0002025-12-31 38USD
OtherShorttermProvisions261,000,0002025-12-31 18USD
ComprehensiveIncome251,000,0002025-12-31 63USD
ComprehensiveIncomeFromContinuingOperations251,000,0002025-12-31 20USD
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities250,000,0002025-12-31 4USD
NetDeferredTaxAssets238,000,0002022-12-31 10USD
OtherNoncurrentAssets234,000,0002025-12-31 38USD
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill-230,000,0002018-12-31 2USD
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity230,000,0002021-06-30 8USD
AmortisationExpense224,000,0002025-12-31 63USD
ContractLiabilities224,000,0002025-12-31 16USD
OtherCurrentAssets216,000,0002025-12-31 36USD
ServicesExpense216,000,0002025-06-30 60USD
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities216,000,0002025-12-31 16USD
NewProvisionsOtherProvisions200,000,0002025-12-31 18USD
TaxEffectOfRevenuesExemptFromTaxation2011198,000,0002021-12-31 15USD
IncomeTaxExpenseContinuingOperations194,000,0002025-12-31 63USD
DividendsPaidOrdinaryShares193,000,0002017-09-06 3USD
DepositsFromCustomers192,000,0002018-12-31 4USD
ComprehensiveIncomeAttributableToOwnersOfParent189,000,0002025-12-31 63USD
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill174,000,0002025-12-31 1USD
AcquisitionsThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill162,000,0002025-06-30 8USD
ShorttermInvestmentsClassifiedAsCashEquivalents160,000,0002025-12-31 36USD
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities157,000,0002025-12-31 18USD
DepreciationRightofuseAssets155,000,0002024-12-31 11USD
DeferredIncomeClassifiedAsCurrent151,000,0002018-12-31 4USD
FinancialAssetsAtFairValue146,000,0002018-12-31 6USD
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables-145,000,0002025-12-31 45USD
CurrentContractLiabilities144,000,0002025-12-31 14USD
NoncurrentFinancialAssets144,000,0002025-12-31 36USD
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables142,000,0002025-12-31 45USD
ContractualCommitmentsForAcquisitionOfPropertyPlantAndEquipment130,000,0002025-12-31 16USD
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax129,000,0002025-12-31 11USD
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences-128,000,0002025-12-31 27USD
AmortisationIntangibleAssetsOtherThanGoodwill114,000,0002025-06-30 22USD
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities114,000,0002025-12-31 17USD
CurrentTaxAssets112,000,0002018-12-31 2USD
DeferredTaxExpenseIncome-109,000,0002025-12-31 63USD
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss109,000,0002025-12-31 18USD
PaymentsToAcquireOrRedeemEntitysShares105,000,0002025-12-31 8USD
IncreaseDecreaseThroughTreasuryShareTransactions-105,000,0002025-12-31 3USD
AdditionalRecognitionGoodwill104,000,0002025-06-30 8USD
CurrentProvisionsForEmployeeBenefits102,000,0002025-12-31 6USD
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities101,000,0002015-12-31 1USD
DonationsAndSubsidiesExpense100,000,0002023-12-21 1UAH
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipmentIncludingRightofuseAssets97,000,0002025-12-31 4USD
AdjustmentsForProvisions96,000,0002025-12-31 45USD
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipment96,000,0002025-06-30 9USD
DividendPayables95,000,0002021-12-31 1USD
AssetsRecognisedFromCostsToObtainOrFulfilContractsWithCustomers94,000,0002025-12-31 16USD
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss94,000,0002025-12-31 31USD
GainsOnLitigationSettlements92,000,0002022-10-13 1USD
CurrentTaxLiabilitiesCurrent88,000,0002025-12-31 34USD
UndrawnBorrowingFacilities87,000,0002025-12-31 2USD
CurrentAdvancesToSuppliers85,000,0002025-12-31 18USD
OtherNoncurrentNonfinancialAssets85,000,0002025-12-31 14USD
OtherRevenue82,000,0002025-06-30 57USD
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill77,000,0002022-12-31 9USD
ReversalOfImpairmentLoss77,000,0002022-12-31 1USD
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation-76,000,0002024-06-30 56USD
CurrentAdvances73,000,0002025-12-31 18USD
RestrictedCashAndCashEquivalents71,000,0002021-12-31 1DZD
TaxExpenseIncomeAtApplicableTaxRate71,000,0002025-12-31 27USD
DividendsPaid67,000,0002025-12-31 61USD
DividendsPaidToNoncontrollingInterests67,000,0002025-12-31 21USD
OtherCurrentPayables67,000,0002025-12-31 2USD
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss66,000,0002017-12-31 3USD
RevenueFromSaleOfGoods64,000,0002025-12-31 60USD
ComprehensiveIncomeAttributableToNoncontrollingInterests62,000,0002025-12-31 63USD
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax-62,000,0002024-06-30 7USD
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets-60,000,0002024-12-31 2USD
NetDeferredTaxLiabilities-59,000,0002020-12-31 11USD
ProfitLossAttributableToNoncontrollingInterests59,000,0002025-12-31 63USD
TaxExpenseOtherThanIncomeTaxExpense59,000,0002025-12-31 27USD
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill58,000,0002025-06-30 28USD
DecreaseThroughClassifiedAsHeldForSaleGoodwill58,000,0002025-06-30 3USD
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsOtherThanGoodwill58,000,0002025-06-30 6USD
LossesOnDisposalsOfNoncurrentAssets57,000,0002018-12-31 10USD
MinimumFinanceLeasePaymentsPayableAtPresentValue54,000,0002018-12-31 2USD
CurrentFinancialAssetsAtAmortisedCost54,000,0002022-12-31 1USD
AdjustmentsForFinanceIncome52,000,0002025-12-31 45USD
FinanceIncome52,000,0002025-12-31 63USD
GoodwillDerecognisedWithoutHavingPreviouslyBeenIncludedInDisposalGroupClassifiedAsHeldForSale51,000,0002021-12-31 2USD
CurrentValueAddedTaxReceivables50,000,0002025-12-31 18USD
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome-48,000,0002018-12-31 4USD
ContractAssets45,000,0002025-12-31 16USD
DisposalsAndRetirementsPropertyPlantAndEquipment44,000,0002018-06-30 4USD
InterestReceivedClassifiedAsOperatingActivities44,000,0002025-12-31 45USD
CurrentTaxAssetsCurrent43,000,0002025-12-31 34USD
NoncurrentProvisions43,000,0002025-12-31 38USD
OtherLongtermProvisions43,000,0002025-12-31 18USD
RecoverableAmountOfAssetOrCashgeneratingUnit42,000,0002019-09-30 1USD
DeferredTaxLiabilities41,000,0002025-12-31 38USD
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss-41,000,0002025-12-31 63USD
ReversedUnsettledLiabilitiesContingentLiabilitiesRecognisedInBusinessCombination41,000,0002020-12-31 2USD
AdjustmentsForUnrealisedForeignExchangeLossesGains41,000,0002025-12-31 6USD
FinancialAssetsAtFairValueThroughOtherComprehensiveIncome38,000,0002025-12-31 2USD
GainsLossesOnDisposalsOfPropertyPlantAndEquipment37,000,0002018-06-30 4USD
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised37,000,0002024-12-31 18USD
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment35,000,0002022-06-30 17USD
DisposalsPropertyPlantAndEquipmentIncludingRightofuseAssets35,000,0002025-12-31 4USD
CurrentTaxAssetsNoncurrent33,000,0002018-06-30 4USD
Inventories32,000,0002025-12-31 36USD
TaxEffectOfForeignTaxRates31,000,0002025-12-31 27USD
IncreaseDecreaseThroughTransfersAndOtherChangesEquity30,000,0002025-12-31 54USD
OtherAssets30,000,0002025-12-31 18USD
ExposureToCreditRiskOnLoanCommitmentsAndFinancialGuaranteeContracts30,000,0002022-03-31 3USD
OtherIndividuallyImmaterialComponentsOfOtherComprehensiveIncomeNetOfTax27,000,0002022-12-31 34USD
OtherComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossBeforeTax27,000,0002022-12-31 1USD
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets27,000,0002025-12-31 4USD
FinancialLiabilitiesAtFairValueThroughProfitOrLoss27,000,0002025-12-31 2USD
ContractualCommitmentsForAcquisitionOfIntangibleAssets26,000,0002025-12-31 16USD
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets26,000,0002025-12-31 15USD
GainsOnDisposalsOfInvestments25,000,0002017-12-31 2USD
NoncurrentReceivablesFromTaxesOtherThanIncomeTax24,000,0002025-12-31 6USD
EffectOfExchangeRateChangesOnCashAndCashEquivalents-23,000,0002021-12-31 25USD
InterestIncomeOnDeposits23,000,0002025-12-31 18USD
DeferredTaxExpenseArisingFromWritedownOrReversalOfWritedownOfDeferredTaxAsset22,000,0002025-12-31 24USD
GainsLossesOnChangeInFairValueOfDerivatives-22,000,0002018-06-30 6USD
IncreaseDecreaseThroughDisposalOfSubsidiary-22,000,0002024-12-31 18USD
KeyManagementPersonnelCompensation22,000,0002025-12-31 27USD
ProceedsFromDisposalOfNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleAndDiscontinuedOperations22,000,0002018-06-30 1USD
LegalProceedingsProvision22,000,0002022-07-05 1USD
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment-21,000,0002025-06-30 17USD
MiscellaneousOtherOperatingIncome20,000,0002025-12-31 38USD
ProvisionUsedOtherProvisions19,000,0002024-12-31 17USD
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners18,000,0002019-06-30 2USD
OtherNoncurrentLiabilities18,000,0002025-12-31 38USD
CostOfMerchandiseSold17,000,0002025-06-30 60USD
OtherCurrentReceivables17,000,0002025-12-31 20USD
ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets17,000,0002018-12-31 8USD
AdjustmentsForDecreaseIncreaseInInventories-16,000,0002025-12-31 45USD
DisposalsPropertyPlantAndEquipment16,000,0002025-06-30 21USD
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense16,000,0002018-12-31 4USD
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges14,000,0002025-12-31 46USD
KeyManagementPersonnelCompensationSharebasedPayment13,000,0002025-12-31 26USD
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset12,000,0002018-12-31 4USD
DisposalsRightofuseAssets12,000,0002024-12-31 2USD
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets12,000,0002025-12-31 4USD
LiabilitiesFromSharebasedPaymentTransactions201112,000,0002025-12-31 6USD
DecreaseThroughTransferToLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSaleOtherProvisions11,000,0002025-12-31 7USD
RevenueFromSaleOfGoodsRelatedPartyTransactions11,000,0002018-06-30 7USD
DeferredIncomeClassifiedAsNoncurrent10,000,0002018-12-31 4USD
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities10,000,0002025-12-31 10USD
IncreaseDecreaseThroughTransfersRightofuseAssets-10,000,0002024-12-31 2USD
KeyManagementPersonnelCompensationShorttermEmployeeBenefits9,000,0002025-12-31 27USD
PaymentsForDebtIssueCosts9,000,0002025-12-31 44USD
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss9,000,0002025-12-31 15USD
ForeignExchangeGain9,000,0002024-12-31 3USD
IncreaseDecreaseThroughAcquisitionOfSubsidiary8,000,0002022-12-31 7USD
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl8,000,0002022-12-31 21USD
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments8,000,0002025-12-31 10USD
SharesInEntityHeldByEntityOrByItsSubsidiariesOrAssociates7,603,7312018-06-30 2shares
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions7,000,0002023-12-31 11USD
NoncurrentContractLiabilities7,000,0002025-12-31 14USD
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised7,000,0002022-06-30 1USD
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax7,000,0002025-12-31 17USD
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipment-7,000,0002025-06-30 2USD
AcquisitionsThroughBusinessCombinationsOtherProvisions6,000,0002016-12-31 1USD
UnusedProvisionReversedOtherProvisions6,000,0002025-12-31 18USD
OtherComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax-6,000,0002024-06-30 7USD
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill-5,000,0002025-12-31 28USD
ServicesReceivedRelatedPartyTransactions5,000,0002018-06-30 6USD
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax-5,000,0002023-06-30 1USD
ExpenseFromCashsettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets5,000,0002025-12-31 7USD
CurrentDividendPayables4,000,0002022-06-30 6USD
DecreaseThroughLossOfControlOfSubsidiaryOtherProvisions4,000,0002016-12-31 1USD
LeaseCommitmentsForShorttermLeasesForWhichRecognitionExemptionHasBeenUsed4,000,0002018-12-31 3USD
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale4,000,0002025-12-31 31USD
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill4,000,0002025-12-31 10USD
TerminationBenefitsExpense3,103,2042021-12-31 1USD
AdjustmentsForCurrentTaxOfPriorPeriod-3,000,0002025-12-31 27USD
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill3,000,0002025-12-31 27USD
InterestCostsCapitalised3,000,0002017-12-31 2USD
WritedownsReversalsOfPropertyPlantAndEquipment3,000,0002025-06-30 6USD
DonationsAndSubsidiesExpense3,000,0002023-12-21 1USD
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipmentIncludingRightofuseAssets-3,000,0002025-12-31 4USD
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets3,000,0002025-12-31 4USD
NumberOfInstrumentsGrantedInSharebasedPaymentArrangement2,659,7402022-09-30 1shares
AdjustmentsForDeferredTaxOfPriorPeriods-2,000,0002025-12-31 25USD
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets-2,000,0002025-12-31 43USD
AmountsPayableRelatedPartyTransactions2,000,0002018-06-30 4USD
GainsLossesOnDisposalsOfNoncurrentAssets2,000,0002025-12-31 53USD
ImpairmentLossOnFinancialAssets2,000,0002018-12-31 5USD
IncreaseDecreaseThroughChangeInDiscountRateOtherProvisions-2,000,0002025-12-31 18USD
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions2,000,0002025-12-31 18USD
IncreaseDecreaseThroughOtherChangesIntangibleAssetsAndGoodwill2,000,0002024-06-30 12USD
IncreaseDecreaseThroughOtherChangesPropertyPlantAndEquipment-2,000,0002024-06-30 12USD
NumberOfInstrumentsOtherEquityInstrumentsGranted1,761,1002023-07-19 1shares
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares1,000,0002015-12-31 1shares
DisposalsIntangibleAssetsAndGoodwill1,000,0002025-12-31 12USD
IncreaseDecreaseThroughTransfersIntangibleAssetsOtherThanGoodwill-1,000,0002021-12-31 4USD
OtherComponentsOfDeferredTaxExpenseIncome-1,000,0002025-12-31 25USD
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome1,000,0002025-12-31 27USD
ImpairmentLossRecognisedInProfitOrLossRightofuseAssets1,000,0002024-12-31 1USD
ReversalOfImpairmentLossRecognisedInProfitOrLossRightofuseAssets1,000,0002024-12-31 2USD
NumberOfSharesRepresentedByOneDepositaryReceipt252023-02-06 4pure
TaxRateEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss12017-06-30 2pure
BasicEarningsLossPerShare02025-12-31 39USD/shares
BasicEarningsLossPerShareFromContinuingOperations02025-12-31 43USD/shares
DilutedEarningsLossPerShare02025-12-31 39USD/shares
DilutedEarningsLossPerShareFromContinuingOperations02025-12-31 43USD/shares
DividendsPaidOrdinarySharesPerShare02020-03-31 8USD/shares
ApplicableTaxRate02019-12-31 9pure
AverageEffectiveTaxRate02025-12-31 63pure
BasicAndDilutedEarningsLossPerShare-02020-12-31 24USD/shares
BasicAndDilutedEarningsLossPerShareFromContinuingOperations-02020-12-31 20USD/shares
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare02019-02-25 2USD/shares
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS1602019-01-01 3pure
CapitalisationRateOfBorrowingCostsEligibleForCapitalisation02017-12-31 2pure
BorrowingsInterestRate02019-10-09 1pure
BankOverdraftsClassifiedAsCashEquivalents02025-12-31 41USD
BasicAndDilutedEarningsLossPerShareFromDiscontinuedOperations02020-12-31 20USD/shares
BasicEarningsLossPerShareFromDiscontinuedOperations02025-12-31 43USD/shares
CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale02025-12-31 31USD
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations02025-12-31 28USD
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations02025-12-31 28USD
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations02025-12-31 28USD
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax02022-12-31 5EUR
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes02025-12-31 27USD
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity02018-12-31 3USD
DilutedEarningsLossPerShareFromDiscontinuedOperations02025-12-31 43USD/shares
DisposalsAndRetirementsIntangibleAssetsOtherThanGoodwill02025-06-30 10USD
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities02022-12-31 30USD
DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities02025-12-31 45USD
DividendsRecognisedAsDistributionsToOwnersPerShare02025-12-31 38USD/shares
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation02020-12-31 12USD
GainsLossesOnIneffectivenessOfCashFlowHedgesRecognisedInProfitOrLoss02022-12-31 9USD
ImpairmentLossRecognisedInProfitOrLoss02025-12-31 63USD
ImpairmentLossRecognisedInProfitOrLossGoodwill02024-06-30 21USD
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill02023-06-30 13USD
IncreaseDecreaseThroughTransfersAndOtherChangesGoodwill02022-06-30 5USD
IntangibleAssetsPledgedAsSecurityForLiabilities02017-12-31 1USD
IntangibleAssetsWhoseTitleIsRestricted02017-12-31 1USD
InvestmentsInSubsidiariesJointVenturesAndAssociates02018-12-31 7USD
KeyManagementPersonnelCompensationOtherLongtermBenefits02022-12-31 16USD
KeyManagementPersonnelCompensationTerminationBenefits02025-12-31 27USD
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale02025-12-31 29USD
OtherComprehensiveIncomeNetOfTaxCashFlowHedges02019-06-30 11USD
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities02025-12-31 37USD
ProceedsFromSalesOfInterestsInAssociates02020-12-31 9USD
ProfitLossFromDiscontinuedOperations02025-12-31 47USD
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntity02025-12-31 46USD
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax02018-12-31 4USD
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax02020-12-31 16USD
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod02019-12-31 11USD
TaxEffectFromChangeInTaxRate02025-12-31 27USD
TransfersIntoLevel3OfFairValueHierarchyAssets02018-06-30 3USD
TransfersIntoLevel3OfFairValueHierarchyLiabilities02018-06-30 3USD
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyAssets02018-06-30 3USD
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyLiabilities02018-06-30 3USD
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets02018-06-30 3USD
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyLiabilities02018-06-30 3USD
TransfersOutOfLevel3OfFairValueHierarchyAssets02018-06-30 3USD
TransfersOutOfLevel3OfFairValueHierarchyLiabilities02018-06-30 3USD
DividendsRecognisedAsDistributionsToNoncontrollingInterests02025-06-30 8USD
ComprehensiveIncomeFromDiscontinuedOperations02025-12-31 20USD
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities02023-06-30 2USD
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss02023-12-31 3USD
OtherComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax02025-12-31 9USD
IncomeFromDiscontinuedOperationsAttributableToOwnersOfParent02024-06-30 4USD

What to be careful about

What this model itself distrusts about VEON's figures. Written by the derivation as it ran, not added afterwards.