Company logo

VIV - Vivendi SE

PAR -> Communication Services -> Broadcasting
Paris, France
Type: Equity

VIV price evolution
VIV
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 1 May 2023
Current assets
Cash $68.34 $40.73 $41.53 $32.71
Short term investments
Net receivables $12267.87 $11646.88 $11293.04 $11728.1
Inventory $822.81 $888.35 $760.81 $1131.92
Total current assets $19244.96 $19401.28 $19903.63 $20852.86
Long term investments
Property, plant & equipment $46318.15 $45478.51 $44467 $45079.7
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $120737.98 $119991.18 $120157.4 $121842.52
Current liabilities
Accounts payable $8169.94 $9003.9 $8791.7 $9502.45
Deferred revenue
Short long term debt
Total current liabilities $20084.18 $21043.75 $22825.42 $23543.23
Long term debt $14261.57 $13376.78 $12421.72 $13462.5
Total noncurrent liabilities
Total debt
Total liabilities $51171.18 $50721.25 $51506.02 $53074.32
Shareholders' equity
Retained earnings $5948.86 $5939.58 $5253.44 $4392.08
Other shareholder equity $46.71 $45.5 $39.9 $49.94
Total shareholder equity
(in millions $) 31 Jan 2024 31 Jan 2023 31 Jan 2022 31 Dec 2020
Current assets
Cash $68.34 $53.45 $103.54 $976
Short term investments $30.11 $135
Net receivables $12267.87 $12137.89 $12500.25 $5610
Inventory $822.81 $789.72 $639.83 $366
Total current assets $19244.96 $17283.91 $21060.17 $8433
Long term investments $356.29 $7789
Property, plant & equipment $46318.15 $45898.18 $44408.49 $2193
Goodwill & intangible assets
Total noncurrent assets $17397.44
Total investments
Total assets $120737.98 $119121.48 $115663.53 $38122
Current liabilities
Accounts payable $8169.94 $7415.8 $7132.4 $4498
Deferred revenue $98.32
Short long term debt $4003.95 $2425
Total current liabilities $20084.18 $22170.72 $22459.4 $13308
Long term debt $14261.57 $13281.85 $10027.09 $5223
Total noncurrent liabilities $4133.47
Total debt
Total liabilities $51171.18 $50717.74 $45736.34 $22363
Shareholders' equity
Retained earnings $5948.86 $4560.85 $4865.64 $9309
Other shareholder equity $46.71 $52.18 $68.16 $943.59
Total shareholder equity $69927.2 $15759
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 1 May 2023
Revenue
Total revenue $13534.73 $13111.81 $12732.71 $12720.91
Cost of revenue
Gross Profit $5830.15 $5659.46 $5687.63 $5507.51
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $4014.84 $3817.42 $4056.69 $3965.06
Operating income
Income from continuing operations
EBIT
Income tax expense $12.88 $71.51 $265.65 $183.91
Interest expense -$477.74 -$90.38 -$351.97 -$539.16
Net income
Net income $1600.65 $1471.54 $1122.53 $834.67
Income (for common shares)
(in millions $) 31 Jan 2024 31 Jan 2023 30 Dec 2021 31 Dec 2020
Revenue
Total revenue $52100.15 $44032.61 $16090
Cost of revenue $23077.13 $8812
Gross Profit $22684.75 $20955.48 $7278
Operating activities
Research & development
Selling, general & administrative $14127.56 $5685
Total operating expenses $15854.01 $37658.04 $14634
Operating income $6374.57 $1456
Income from continuing operations
EBIT $6374.57
Income tax expense $533.94 -$269.83 $575
Interest expense -$927.87 -$1118.44 $18
Net income
Net income $5029.39 $6239.36 $1440
Income (for common shares) $6239.36 $1440
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 1 May 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$7850.99 -$5596.03 -$3523.94 -$1177.85
Financing activities
Dividends paid -$3832.61 -$3503.59 -$1723.67 -$1.32
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$8850.49 -$7073.57 -$3557.02 -$687.47
Effect of exchange rate
Change in cash and equivalents $2084.44 $2281.68 $3130.99 $2905.06
(in millions $) 31 Jan 2024 31 Jan 2023 30 Dec 2021 31 Dec 2020
Net income $6239.36 $1468
Operating activities
Depreciation $10413.8 $818
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $18072.6 $1226
Investing activities
Capital expenditures -$9295.48 -$438
Investments $244.14
Total cash flows from investing -$7850.99 -$14203.03 -$8127.77 -$1645
Financing activities
Dividends paid -$3832.61 -$5709.26 -$4901.33 -$690
Sale and purchase of stock -$2004
Net borrowings -$3901.15 -$583
Total cash flows from financing -$8850.49 -$8913.55 -$9258.43 -$675
Effect of exchange rate -$60
Change in cash and equivalents $2084.44 -$4174.65 $686.4 -$1154
Fundamentals
Market cap $16.12B
Enterprise value N/A
Shares outstanding 1.65B
Revenue $52.10B
EBITDA N/A
EBIT N/A
Net Income $5.03B
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio 3.20
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.31
P/B ratio N/A
Book/Share N/A
Cash/Share 0.04
EPS $3.05
ROA 4.17%
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio 0.96
Quick ratio 0.92