VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VEONVEON Ltd.
$51.66$3.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksVEONCash Flow

VEON Ltd. (VEON) Cash Flow Statement

19Y historyFree accessUpdated daily

Free cash flow remains inconsistent, swinging from a negative $663 million in 2023Q4 to a positive $254.8 million in 2025Q4, while capital expenditure continues to consume 22% of quarterly revenue.

VEON Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations1.32B1.38B1.15B2.11B2.56B2.64B2.44B2.95B2.52B2.48B1.9B2.03B5.28B6.35B7.26B6.11B3.7B3.51B3.46B3.04B
Operating CF Growth %-10.86%19.67%-45.52%-17.44%-3.07%7.98%-17.13%16.91%1.55%30.48%-6.03%-61.64%-16.88%-12.48%18.85%64.94%5.39%1.47%13.97%-
Operating CF / Revenue %28.85%30.76%28.72%57.08%68.1%68.52%70.16%36.62%27.75%26.21%21.42%21.08%39.14%39.78%31.47%30.15%35.21%40.36%34.22%42.36%
Net Income532.12M541.13M415M307M656M75M373M1.04B-398.05M-115.38M-385.69M-913.44M-647M-2.63B1.54B543M1.81B1.12B530.49M1.46B
Depreciation & Amortization817.03M815.77M728M735M778M799M792M1.95B1.84B2.03B1.97B2.06B4.32B4.84B5.01B4.79B2.01B1.69B1.9B1.39B
Deferred Taxes0000000000000000-190.95M0032.86M
Other Non-Cash Items-71.27M-59M-106M821M1.19B1.86B1.28B53M758.01M485.58M576.51M1.04B1.63B4.2B267M691M171.95M495.29M1.56B43.69M
Working Capital Changes46.63M78.32M113M248M-66M-96M2M-102M322.85M78.26M-252.73M-156.39M-20M-60M445M87M-98M201.48M-533.93M-63.35M
Capital Expenditures-794.91M-745.58M-627M-2.24B-1.66B-1.46B-1.87B-1.58B-1.95B-3.29B-2.72B-2.2B-4.49B-3.96B-3.89B-6.26B-1.81B-1.43B-7.26B-1.61B
CapEx / Revenue %17.7%21.57%22.65%60.49%44.1%37.9%53.59%19.65%21.5%34.68%30.57%22.89%33.29%24.77%16.85%30.91%17.26%16.47%71.78%22.4%
CapEx / D&A0.99x1.18x1.25x3.04x2.13x1.83x2.36x0.81x1.06x1.61x1.38x1.07x1.04x0.82x0.78x1.31x0.90x0.85x3.82x1.15x
CapEx Coverage (OCF/CapEx)1.63x1.43x1.27x0.94x1.54x1.81x1.31x1.86x1.29x0.76x0.70x0.92x1.18x1.61x1.87x0.98x2.04x2.45x0.48x1.89x
Cash from Investing-740.74M-804.58M-778M-2.24B-1.66B-1.46B-1.87B-1.87B2B-3.29B-2.72B-329.72M-3.98B-4.21B-4.01B-6.95B-1.38B-1.43B-7.26B-2.23B
Acquisitions88.63M299.05M136M024M-279M-10M019.05M-239.78M-312.61M2.3B91M125M-33M-804M-13M0-4.18B-301.36M
Purchase of Investments000-147M-14M-48M000-101.33M-88.3M0-23M0000-12.5M-497.03M0
Sale of Investments0092M000002.9B0073.71M00025M455.19M000
Other Investing-16.57M-138.33M-99M-1.32B-656M-274M-1.31B-291M1.04B-900.94M-639.44M-500.05M444M-383M-89M94M-10.19M-529.38M-162.11M-327.12M
Cash from Financing-614.42M-557.41M-551M-1.15B116M-465M-103M-1.64B-3.93B-475.55M-122.81M-3.73B1.33B-2.58B-587M2.58B-2.86B-1.55B3.79B-193.74M
Dividends Paid000000-259M-520M-509.35M-519.7M-61.91M-60.76M-71M-4.05B0-1.22B-578M-315.64M-594.19M-331.88M
Dividend Payout Ratio %-------83.6%87.52%-2.66%----223.94%32%28.14%113.32%22.69%
Debt Issuance (Net)0-1000K-1000K-1000K1000K1000K1000K-1000K-1000K1000K1000K-1000K1000K1000K-1000K1000K-1000K-1000K1000K1000K
Stock Issued-172.77K134.27M0000000001.99M01.39B05M7M025.79M39.79M
Share Repurchases-108.89M-106.8M-8M000000000000-1M-480M-18.2M-1.12B-81.07M
Other Financing-305.67M-254.29M-15M-241M-352M-569M-317M-838M-93.25M-447.46M-127.89M-891.53M-16M-12M-31M-13M-85M4.17M0-14.38M
Net Change in Cash-22.25M42.99M-213M-1.21B855M583M423M-572M493.36M-1.63B-671.76M-2.73B1.89B1.21B1.55B1.28B-1.03B532.29M914.66M659.22M
Exchange Rate Effect10M28.75M-34M66M-162M-131M-51M-8M-104.22M-349.51M264.05M-696.46M-743M1.64B-1.11B-465M-487.95M-1.63M919.18M49.82M
Cash at Beginning1.73B1.69B1.9B3.11B2.25B1.67B1.24B1.81B1.31B2.94B3.61B6.34B4.45B3.25B1.69B415M1.45B914.66M0344.49M
Cash at End1.75B1.73B1.69B1.9B3.11B2.25B1.66B1.24B1.81B1.31B2.94B3.61B6.34B4.45B3.25B1.69B415M1.45B914.66M1B
Free Cash Flow529.02M630.64M523M-126M901M1.18B577M1.37B568.5M-802.62M-813M-173.32M790M2.4B3.37B-154M1.89B2.08B-3.8B1.43B
FCF Growth %3.32%20.58%515.08%-113.98%-23.58%104.33%-57.76%140.28%170.83%1.28%-369.06%-121.94%-67.03%-28.92%2288.96%-108.16%-9.2%154.73%-365.39%-
FCF Margin %11.52%14.09%13.06%-3.41%23.99%30.62%16.57%16.97%6.26%-8.47%-9.15%-1.8%5.86%15.01%14.62%-0.76%17.96%23.89%-37.56%19.96%
FCF / Net Income %99.42%116.54%126.02%4.98%-556.17%174.93%-165.33%219.61%97.68%158.93%-34.92%26.46%-122.1%-120.28%219.04%-28.36%104.54%185.35%-724.62%97.87%

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Currency and geopolitical volatility

Earnings Quality Masked by Volatility

As reported in recent financial statements, VEON's operating cash flow frequently decouples from net income, with the OCF/NI ratio exhibiting extreme variance, such as the -14.93x multiple observed in 2025Q4, which highlights the significant impact of non-cash items and currency translation on reported profitability metrics.

The persistent gap between net income and operating cash flow suggests that reported earnings are heavily influenced by non-operating adjustments rather than core operational cash generation. Investors should monitor this divergence, as it indicates that the company's accounting bottom line may not accurately reflect the underlying cash-generating capacity of its digital operator business model.

FCF Trajectory Remains Highly Erratic

Based on the provided cash flow data, VEON's free cash flow trajectory has been inconsistent, swinging from a negative $663 million in 2023Q4 to a positive $254.8 million in 2025Q4, reflecting the company's ongoing struggle to maintain stable cash margins amidst significant capital expenditure requirements.

The volatility in free cash flow margins suggests that the company's ability to self-fund its digital transformation is highly sensitive to external shocks and lumpy investment cycles. This inconsistency warrants further investigation into whether the current cash flow profile can support long-term debt service obligations without further external financing.

Capital Intensity Remains a Burden

According to historical cash flow filings, VEON's capital expenditure as a percentage of revenue has remained elevated, peaking at 112.7% in 2023Q4 and maintaining a 22% intensity in 2026Q1, which underscores the heavy infrastructure requirements inherent in its frontier market telecommunications operations.

The high capital intensity suggests that the company is still in a heavy investment phase to maintain its network moat, which limits the amount of cash available for shareholder returns. The persistent need for significant reinvestment may indicate that the digital operator strategy has yet to achieve the scale necessary to reduce physical asset dependency.

Working Capital Fluctuations Impact Liquidity

As evidenced by the quarterly cash flow data, working capital changes have been a significant driver of cash flow volatility, with swings ranging from a $225 million inflow in 2023Q4 to a $64 million outflow in 2024Q2, indicating inconsistent efficiency in managing receivables and payables.

These fluctuations suggest that the company's cash conversion cycle is susceptible to the macroeconomic instability of its operating regions. Investors should monitor whether these working capital movements represent temporary timing differences or a more structural challenge in collecting cash from subsidiaries in markets with strict capital controls.

VEON — Frequently Asked Questions

Quick answers to the most common questions about buying VEON stock.

How much cash does VEON Ltd. (VEON) generate from operations?

VEON Ltd. (VEON) generated $1.38B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is VEON Ltd.'s free cash flow?

VEON Ltd. (VEON) generated $630.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is VEON Ltd.'s capital expenditure (CapEx)?

VEON Ltd. (VEON) spent $965.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does VEON Ltd. distribute cash to shareholders?

In 2025, VEON Ltd. (VEON) spent $106.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.