Viatris Inc. logo

Viatris Inc.

VTRS | NASDAQ
Chart Builder DCF Calculator
$18.77
-$0.27 (-1.39%)
Nov 2, 2026, 3:40 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
-3.51B -634.2M 54.7M 2.08B -1.27B -669.9M
Depreciation & Amortization
2.8B 2.71B 2.74B 3.03B 4.51B 2.22B
Stock-Based Compensation
177.7M 146.1M 180.7M 116.4M 111.2M 79.2M
Other Working Capital
-2.56B 68.7M -491.3M -593M -1.37B 49.6M
Other Non-Cash Items
5.84B 1.17B 922.1M -1.28B 797.4M 515.9M
Deferred Income Tax
-476.5M -767.6M -387.1M -25.9M 675.7M -213.2M
Change in Working Capital
-2.5B -318.6M -711.3M -922.6M -1.8B -696.3M
Operating Cash Flow
2.32B 2.3B 2.8B 3B 3.02B 1.23B
Capital Expenditures
-378.8M -326M -474.5M -489.4M -509.4M -681.2M
Cash Acquisitions
n/a -350M -667.7M n/a 277M 415.8M
Purchase of Investments
-23.9M -26M -26.3M -30.2M -30.2M -104.8M
Sales Maturities Of Investments
23.9M 26M 26.3M 29.9M 29.8M 47M
Other Investing Acitivies
-48.9M 2.48B 280.6M 1.96B 115M 22.1M
Investing Cash Flow
-427.7M 1.8B -764.1M 1.47B -117.8M -301.1M
Debt Repayment
100K -3.71B -1.25B -3.28B -2.1B -401.3M
Common Stock Repurchased
-500.5M -250M -250M n/a -17.4M n/a
Dividend Paid
-561.2M -574.8M -575.6M -581.6M -399M n/a
Other Financial Acitivies
-234.9M 205.6M -229.8M -19.5M -496.5M -205M
Financial Cash Flow
-1.29B -4.33B -2.3B -3.88B -3.01B -605.7M
Net Cash Flow
611.9M -257.5M -268.9M 556.3M -143.8M 358.9M
Free Cash Flow
1.94B 1.98B 2.33B 2.51B 2.51B 550.6M
Adj. Free Cash Flow
1.76B 1.83B 2.14B 2.39B 2.4B 471.4M
Maintenance CapEx
-378.8M -326M -474.5M -489.4M n/a -581.49M
Growth CapEx
n/a n/a n/a n/a -509.4M -99.71M
Owner Earnings
1.94B 1.98B 2.33B 2.51B 3.02B 650.31M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.