Company logo

VRTV - Veritiv Corporation

NYSE -> Industrials -> Conglomerates
Atlanta, United States
Type: Equity

VRTV price evolution
VRTV
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Jan 2023
Current assets
Cash $40.2 $43.9 $33 $40.6
Short term investments
Net receivables $756.9 $750.5 $789.8 $889.6
Inventory $455.8 $487 $470.9 $423.9
Total current assets $1353.6 $1376.4 $1394.9 $1457.8
Long term investments
Property, plant & equipment $127.6 $124.2 $124.2 $431.8
Goodwill & intangible assets $128.7 $129.7 $130.8 $131.9
Total noncurrent assets $641.8 $645.9 $632 $631.8
Total investments
Total assets $1995.4 $2022.3 $2026.9 $2089.6
Current liabilities
Accounts payable $434.4 $418.1 $444.6 $452.9
Deferred revenue
Short long term debt $13.7 $14.2 $13.6 $13.4
Total current liabilities $669.2 $626.3 $646.5 $726.6
Long term debt $61.2 $171.6 $231.9 $264.8
Total noncurrent liabilities $388.7 $512.7 $563.1 $606.9
Total debt $74.9 $185.8 $245.5 $278.2
Total liabilities $1057.9 $1139 $1209.6 $1333.5
Shareholders' equity
Retained earnings $647.2 $595 $532.8 $472.6
Other shareholder equity -$12.2 -$9.7 -$9.9 -$12.7
Total shareholder equity $937.5 $883.3 $817.3 $756.1
(in millions $) 31 Jan 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $40.6 $49.3 $120.6 $38
Short term investments
Net receivables $947 $1011.2 $849.5 $913.6
Inventory $423.9 $484.5 $465.4 $552.9
Total current assets $1457.8 $1677.7 $1555 $1630.6
Long term investments $7.3 $7.1
Property, plant & equipment $431.8 $162.9 $194.7 $216.9
Goodwill & intangible assets $131.9 $142.3 $147 $151.8
Total noncurrent assets $631.8 $760.7 $780 $880.5
Total investments
Total assets $2089.6 $2438.4 $2335 $2511.1
Current liabilities
Accounts payable $452.9 $561.9 $471.9 $481.2
Deferred revenue
Short long term debt $13.4 $16 $14.7 $12.6
Total current liabilities $726.6 $873.6 $749.4 $731.5
Long term debt $264.8 $499.7 $589.1 $742.4
Total noncurrent liabilities $606.9 $929 $1002.5 $1243.4
Total debt $278.2 $515.7 $603.8 $755
Total liabilities $1333.5 $1802.6 $1751.9 $1974.9
Shareholders' equity
Retained earnings $472.6 $143.2 -$1.4 -$35.3
Other shareholder equity -$12.7 -$24.3 -$33.5 -$33.1
Total shareholder equity $756.1 $635.8 $583.1 $536.2
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Revenue
Total revenue $1461 $1457.3 $1510.2 $1663.4
Cost of revenue $1098.3 $1096.6 $1144.1 $1271.4
Gross Profit $362.7 $360.7 $366.1 $392
Operating activities
Research & development
Selling, general & administrative $269.1 $252.2 $261.1 $283.9
Total operating expenses $278.5 $261.8 $271.2 $290.3
Operating income $84.2 $98.9 $94.9 $101.7
Income from continuing operations
EBIT $86.1 $100.8 $93.9 $102.9
Income tax expense $21.9 $25.8 $20.5 $25.9
Interest expense $3.4 $4.3 $4.7 $5.4
Net income
Net income $60.8 $70.7 $68.7 $71.6
Income (for common shares) $60.8 $70.7 $68.7 $71.6
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $7146.3 $6850.5 $6345.6 $7659.4
Cost of revenue $5526 $5417.9 $5040.2 $6206.2
Gross Profit $1620.3 $1432.6 $1305.4 $1453.2
Operating activities
Research & development
Selling, general & administrative $1161.2 $1152 $1147.7 $1332.5
Total operating expenses $1179.1 $1222.6 $1257.6 $1432.3
Operating income $441.2 $210 $47.8 $20.9
Income from continuing operations
EBIT $449.6 $214.7 $68.1 $9.3
Income tax expense $94 $52.9 $8.8 $0.7
Interest expense $17.7 $17.2 $25.1 $38.1
Net income
Net income $337.9 $144.6 $34.2 -$29.5
Income (for common shares) $337.9 $144.6 $34.2 -$29.5
(in millions $) 30 Sep 2023 30 Jun 2023 31 Mar 2023 31 Dec 2022
Net income $60.8 $70.7 $68.7 $71.6
Operating activities
Depreciation $9.4 $9.6 $10.1 $11
Business acquisitions & disposals $0.4 $0.1 $0.2 $28.5
Stock-based compensation $4.5 $3.6 $1.8 $1.8
Total cash flows from operations $124 $94.4 $70.9 $93.5
Investing activities
Capital expenditures -$4.7 -$3.1 -$2.9 -$3.8
Investments
Total cash flows from investing -$4.3 -$2.9 -$2.7 $24.6
Financing activities
Dividends paid -$8.6 -$8.5 -$8.5 -$8.5
Sale and purchase of stock
Net borrowings -$113.4 -$72.3 -$64.2 -$103.1
Total cash flows from financing -$122.9 -$80.3 -$76.5 -$112.1
Effect of exchange rate -$0.5 -$0.3 $0.7 $0.8
Change in cash and equivalents -$3.7 $10.9 -$7.6 $6.8
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income $337.9 $144.6 $34.2 -$29.5
Operating activities
Depreciation $45.6 $55.2 $57.7 $53.5
Business acquisitions & disposals $186.7 $16.1
Stock-based compensation $9.5 $7.4 $17.7 $14.6
Total cash flows from operations $252.4 $154.7 $289.2 $281
Investing activities
Capital expenditures -$21.9 -$20.4 -$23.6 -$34.1
Investments
Total cash flows from investing $168 -$4.3 -$5.3 -$33.6
Financing activities
Dividends paid -$8.5
Sale and purchase of stock -$200 -$100 -$3.5
Net borrowings -$189.4 -$110.4 -$182.8 -$243.4
Total cash flows from financing -$428.6 -$221.4 -$202.6 -$273.9
Effect of exchange rate -$0.5 -$0.3 $1.3 $0.2
Change in cash and equivalents -$8.7 -$71.3 $82.6 -$26.3
Fundamentals
Market cap $2.30B
Enterprise value $2.34B
Shares outstanding 13.55M
Revenue $6.09B
EBITDA $423.80M
EBIT $383.70M
Net Income $271.80M
Revenue Q/Q -19.02%
Revenue Y/Y -17.09%
P/E ratio 8.48
EV/Sales 0.38
EV/EBITDA 5.52
EV/EBIT 6.09
P/S ratio 0.38
P/B ratio 2.43
Book/Share 70.08
Cash/Share 2.97
EPS $20.06
ROA 13.37%
ROE 32.03%
Debt/Equity 1.76
Net debt/EBITDA 2.40
Current ratio 2.02
Quick ratio 1.34