First Time Loading...

Vivendi SE
PAR:VIV

Watchlist Manager
Vivendi SE Logo
Vivendi SE
PAR:VIV
Watchlist
Price: 9.946 EUR
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

10.5B
-11%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+21%
5 Years
-25%
7 Years
-3%
10 Years
+3%
681m
-77%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+99%
5 Years
-47%
7 Years
+14%
10 Years
-35%
405m
-61%
Net Income
Growth Rates:
1 Year
-
3 Years
-72%
5 Years
+219%
7 Years
-68%
10 Years
-79%

Earnings Waterfall
Vivendi SE

Revenue
10.5B EUR
Cost of Revenue
-5.7B EUR
Gross Profit
4.8B EUR
Operating Expenses
-4.1B EUR
Operating Income
681m EUR
Other Expenses
-276m EUR
Net Income
405m EUR

Income Statement
Vivendi SE

Rotate your device to view
Income Statement
Currency: EUR
Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Sep-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
28 476
N/A
28 878
+1%
29 138
+1%
29 149
+0%
29 039
0%
28 813
-1%
27 185
-6%
25 568
-6%
24 130
-6%
22 577
-6%
19 847
-12%
17 314
-13%
14 820
-14%
10 252
-31%
9 743
-5%
9 213
-5%
8 780
-5%
10 089
+15%
10 264
+2%
10 478
+2%
10 586
+1%
10 762
+2%
10 761
0%
10 711
0%
10 859
+1%
10 819
0%
11 237
+4%
12 501
+11%
13 527
+8%
13 932
+3%
14 822
+6%
15 898
+7%
16 121
+1%
8 668
-46%
5 486
-37%
8 717
+59%
8 852
+2%
11 218
+27%
9 595
-14%
11 786
+23%
10 510
-11%
Gross Profit
Cost of Revenue
(14 268)
(14 561)
(14 606)
(14 608)
(14 445)
(14 391)
(13 977)
(13 536)
(13 136)
(12 672)
(11 264)
(9 966)
(8 709)
(6 097)
(5 906)
(5 667)
(5 478)
(6 121)
(6 183)
(6 348)
(6 474)
(6 555)
(6 555)
(6 574)
(6 676)
(6 829)
(7 164)
(7 285)
(7 452)
(7 618)
(8 107)
(8 845)
(8 892)
(4 904)
(3 181)
(4 866)
(4 919)
0
(5 351)
(5 259)
(5 693)
Gross Profit
14 208
N/A
14 317
+1%
14 532
+2%
14 541
+0%
14 594
+0%
14 422
-1%
13 208
-8%
12 032
-9%
10 994
-9%
9 905
-10%
8 583
-13%
7 348
-14%
6 111
-17%
4 155
-32%
3 837
-8%
3 546
-8%
3 302
-7%
3 968
+20%
4 081
+3%
4 130
+1%
4 112
0%
4 207
+2%
4 206
0%
4 137
-2%
4 183
+1%
3 990
-5%
4 073
+2%
5 216
+28%
6 075
+16%
6 314
+4%
6 715
+6%
7 053
+5%
7 229
+2%
3 764
-48%
2 305
-39%
3 851
+67%
3 933
+2%
0
N/A
4 244
N/A
4 161
-2%
4 817
+16%
Operating Income
Operating Expenses
(8 790)
(8 761)
(7 984)
(7 952)
(7 844)
(7 672)
(8 075)
(7 643)
(7 172)
(6 918)
(6 346)
(5 628)
(4 786)
(3 111)
(2 910)
(2 801)
(2 560)
(3 213)
(3 122)
(2 477)
(2 773)
(3 609)
(2 815)
(3 570)
(3 499)
(3 395)
(4 023)
(4 281)
(4 912)
(5 022)
(5 296)
(5 495)
(5 620)
(3 421)
(2 379)
(3 322)
(3 388)
0
(3 668)
(3 571)
(4 136)
Selling, General & Administrative
(8 537)
(8 456)
(8 535)
(8 510)
(8 451)
(8 401)
(7 948)
(7 495)
(7 172)
(6 701)
(6 118)
(5 448)
(4 626)
(3 451)
(3 275)
(3 141)
(3 073)
(3 209)
(3 294)
(3 374)
(3 459)
(3 571)
(3 518)
(3 518)
(3 485)
(3 395)
(3 478)
(4 281)
(4 912)
(5 022)
(5 296)
(5 495)
(5 620)
(3 421)
(2 379)
(3 322)
(3 388)
0
(3 668)
(3 571)
(4 136)
Other Operating Expenses
(253)
(305)
551
558
607
729
(127)
(148)
0
(217)
(228)
(180)
(160)
340
365
340
513
(4)
172
897
686
(38)
703
(52)
(14)
0
(545)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
5 418
N/A
5 556
+3%
6 548
+18%
6 589
+1%
6 750
+2%
6 750
N/A
5 133
-24%
4 389
-14%
3 822
-13%
2 987
-22%
2 237
-25%
1 720
-23%
1 325
-23%
1 044
-21%
927
-11%
745
-20%
742
0%
755
+2%
959
+27%
1 653
+72%
1 339
-19%
598
-55%
1 391
+133%
567
-59%
684
+21%
595
-13%
50
-92%
935
+1 770%
1 163
+24%
1 292
+11%
1 419
+10%
1 558
+10%
1 609
+3%
343
-79%
(74)
N/A
529
N/A
545
+3%
2 070
+280%
576
-72%
2 956
+413%
681
-77%
Pre-Tax Income
Interest Income Expense
(298)
(290)
(219)
(270)
(355)
(387)
(506)
(526)
(510)
(575)
(498)
(428)
(367)
(221)
(164)
(115)
(84)
65
(96)
(79)
(33)
730
(6)
42
110
820
197
122
84
481
600
201
560
177
(247)
191
539
0
419
145
165
Non-Reccuring Items
(1 415)
(540)
(550)
(551)
(560)
(1 068)
(1 037)
(1 097)
(922)
(2 182)
(2 107)
(2 008)
(2 138)
(407)
(351)
(298)
(193)
(894)
(206)
(169)
(174)
(109)
121
116
139
120
(80)
(63)
(116)
(1 185)
(95)
(235)
(198)
(95)
(84)
(1 014)
(977)
0
(1 435)
(1 435)
(100)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
0
18
18
0
0
0
0
0
0
0
0
0
0
Total Other Income
(774)
(162)
(141)
(139)
(210)
(190)
(181)
(210)
(159)
(167)
(126)
(197)
(232)
(287)
(317)
(204)
(143)
(33)
(726)
(707)
(766)
(33)
512
502
563
(214)
413
(100)
(107)
(92)
(1 163)
(47)
(66)
(26)
(59)
(68)
(94)
309
(108)
(126)
(66)
Pre-Tax Income
2 931
N/A
4 564
+56%
5 638
+24%
5 629
0%
5 625
0%
5 105
-9%
3 409
-33%
2 556
-25%
2 231
-13%
63
-97%
(494)
N/A
(913)
-85%
(1 412)
-55%
129
N/A
95
-26%
128
+35%
322
+152%
(107)
N/A
(69)
+36%
698
N/A
366
-48%
1 186
+224%
2 018
+70%
1 227
-39%
1 496
+22%
1 332
-11%
580
-56%
894
+54%
1 024
+15%
514
-50%
779
+52%
1 477
+90%
1 905
+29%
399
-79%
(464)
N/A
(362)
+22%
13
N/A
2 379
+18 200%
(548)
N/A
1 540
N/A
680
-56%
Net Income
Tax Provision
(956)
(1 042)
(979)
(881)
(1 191)
(1 378)
(1 370)
(1 292)
(1 038)
(604)
(404)
(126)
122
17
(60)
(230)
(195)
(130)
(139)
(292)
(428)
(441)
(430)
(294)
(150)
(77)
(66)
355
214
(357)
(274)
140
23
(163)
4
(206)
(198)
0
(99)
(106)
(190)
Income from Continuing Operations
1 975
3 522
4 659
4 748
4 434
3 727
2 039
1 264
1 193
(541)
(898)
(1 039)
(1 290)
146
35
(102)
127
(237)
(208)
406
(62)
745
1 588
933
1 346
1 255
514
1 249
1 238
157
505
1 617
1 928
236
(460)
(568)
(185)
2 181
(647)
1 434
490
Income to Minority Interest
(1 294)
(1 324)
(1 325)
(1 259)
(1 076)
(1 046)
(659)
(372)
(239)
(113)
(107)
0
(246)
360
379
359
567
(53)
(56)
(53)
(52)
(46)
(42)
(33)
(24)
(19)
(15)
(33)
(33)
(30)
(23)
(34)
(108)
(167)
(192)
(183)
(105)
0
(65)
(64)
(53)
Net Income (Common)
681
N/A
2 198
+223%
3 334
+52%
3 489
+5%
3 358
-4%
2 681
-20%
1 646
-39%
1 288
-22%
1 540
+20%
179
-88%
14
-92%
49
+250%
(68)
N/A
1 967
N/A
1 864
-5%
2 845
+53%
3 308
+16%
4 744
+43%
4 346
-8%
4 822
+11%
3 782
-22%
1 932
-49%
2 761
+43%
852
-69%
1 317
+55%
1 256
-5%
521
-59%
1 216
+133%
1 205
-1%
127
-89%
482
+280%
1 583
+228%
1 820
+15%
1 440
-21%
1 171
-19%
24 692
+2 009%
24 695
+0%
27 061
+10%
(1 010)
N/A
1 039
N/A
405
-61%
EPS (Diluted)
0.53
N/A
1.69
+219%
2.6
+54%
2.71
+4%
2.61
-4%
2.09
-20%
1.27
-39%
1
-21%
1.18
+18%
0.13
-89%
0.01
-92%
0.03
+200%
-0.05
N/A
1.38
N/A
1.39
+1%
2.1
+51%
2.45
+17%
3.52
+44%
3.19
-9%
3.52
+10%
2.76
-22%
1.41
-49%
2.11
+50%
0.68
-68%
1.04
+53%
0.97
-7%
0.4
-59%
0.97
+143%
0.95
-2%
0.1
-89%
0.38
+280%
1.28
+237%
1.57
+23%
1.26
-20%
1.07
-15%
22.94
+2 044%
23.76
+4%
0
N/A
-0.97
N/A
1.01
N/A
0.39
-61%

See Also

Summary
VIV intrinsic value, competitors valuation, and company profile.
DCF Valuation
VIV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VIV stock valuation using valuation multiples.
Wall Street Estimates
VIV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VIV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.