Viatris Inc. logo

Viatris Inc.

VTRS | NASDAQ
Chart Builder DCF Calculator
$18.75
-$0.29 (-1.50%)
Nov 2, 2026, 2:58 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-118.8M 176.4M -340.1M -128.2M -4.6M -3.04B -516.5M 94.8M -326.4M 113.9M -765.6M 331.6M 264M 224.7M 1.01B 354.3M 313.9M 399.2M -263.8M 311.5M -279.2M -1.04B
Depreciation & Amortization
672.3M 676.1M 766.8M 688.5M 678.3M 664.7M 746.2M 669.7M 786.3M 691M 644.4M 679.4M 686.7M 730M 869.8M 699.5M 722.3M 736M 749.8M 1.02B 1.32B 1.42B
Stock-Based Compensation
38.7M 48.2M 49.4M 36M 37.1M 55.2M 32.3M 32.4M 34.7M 46.7M 55.8M 43.1M 39.2M 42.6M 29.6M 29.1M 29.4M 28.3M 22.5M 25M 31M 32.7M
Other Working Capital
-100.1M -486.3M -1.73B 108M -642.4M -297.8M -155.9M 366.7M 182.6M -114.1M -309M 255.9M -159.5M -278.7M -487.7M -118.9M -186.1M 199.7M -291.2M -643.7M -571.2M 140M
Other Non-Cash Items
261.4M 260.2M 2.01B 159.8M 538.7M 3.12B 314.9M 203.3M 253.5M 1.7M 1.03B -142.2M 14.8M 32M -1.52B 185.1M -29.1M 42.9M 407M 109.9M 206.4M 74.1M
Deferred Income Tax
-124.5M -69.7M -248.2M -137.2M -47.5M -43.6M -248.9M -312.4M -154.4M -51.9M -207.2M -85M -68.2M -26.7M 153.6M -21.9M -104.8M -52.8M -52.9M 147M 293.2M 288.4M
Change in Working Capital
-347.3M -702.9M -1.43B 126M -982.3M -221.9M 154.7M 138.7M -214.6M -186.8M -276.8M 8.3M -411.4M -31.4M -401.2M -377.1M -129.2M -15.1M -339.5M -524.9M -1.01B 68.7M
Operating Cash Flow
381.8M 388.3M 815.8M 744.9M 219.7M 535.5M 482.7M 826.5M 379.1M 614.6M 479.4M 835.2M 525.1M 971.2M 142.6M 869M 802.5M 1.14B 523.1M 1.09B 559.4M 848.8M
Capital Expenditures
-52.8M -39.9M -265.3M -99.7M -54.1M -76.4M -153.4M -85.4M -58.8M -50.8M -200.9M -103.2M -99.2M -82.5M -165.9M -115.7M -89.5M -71.9M -221.4M -131.9M -89.3M -53.2M
Cash Acquisitions
-1.6M 1.6M n/a n/a n/a n/a -2.6M n/a 437.8M -350M 364.7M n/a n/a -667.7M n/a n/a n/a n/a n/a n/a 86.4M 277M
Purchase of Investments
7.5M -7.5M -5.8M -7.2M -6.3M -4.6M -4.3M -8.4M -5.6M -7.7M -5.4M -4.3M -7.6M -9M -6.9M -10.1M -4.6M -8.6M -3.9M -6.8M -7.2M -12.3M
Sales Maturities Of Investments
-7.5M 407.5M 5.8M 7.2M 6.3M 4.6M 4.3M 8.4M 5.6M 7.7M 5.4M 4.3M 7.6M 9M 6.9M 10.2M 4.3M 8.5M 3.8M 6.8M 6.9M 12.3M
Other Investing Acitivies
-79.2M -2.3M 54.1M 800K 1.6M 11.3M -12.7M 1.83B -3.2M 246.5M -48M 48.3M 12.4M 700K 1.95B 600K 7.7M 5.1M 2.4M 13.7M n/a 12.5M
Investing Cash Flow
-51.6M 277.4M -211.2M -98.9M -52.5M -65.1M -168.7M 1.75B 375.8M -154.3M 115.8M -54.9M -86.8M -749.5M 1.78B -115M -82.1M -66.9M -219.1M -118.2M -16.8M 236.3M
Debt Repayment
-922.2M n/a -1.6M 300K n/a 1.4M -1.38B -1.54B -801.7M n/a -500.2M -22.9M -181.5M -545.5M -1.2B -614.1M -627.2M -838.3M -600K -1.14B -87.2M -1.06B
Common Stock Repurchased
-150M n/a -85.1M -65M -175M -175.4M n/a n/a n/a -250M n/a n/a n/a -250M n/a n/a n/a n/a -300K -3.6M n/a n/a
Dividend Paid
-139.8M -139.6M -138.2M -139.9M -139.8M -143.3M -143.3M -143.2M -145.5M -142.8M -144M -143.9M -143.9M -143.8M -145.5M -145.5M -145.5M -145.1M -133M -133M -133M n/a
Other Financial Acitivies
-31.3M -64.7M -12.1M -24.2M -48.3M -150.3M 98.3M 42.1M 98.6M -33.4M -282.5M 68.4M 21.1M -36.3M 15M -900K -7.6M -25.6M -215.3M 399.1M -473.1M -28.1M
Financial Cash Flow
-1.24B -203.8M -236.4M -228.1M -362.4M -467M -1.42B -1.64B -847.9M -425.6M -926.1M -97.6M -303.5M -974.7M -1.33B -758.7M -779.6M -1.01B -349.2M -877.5M -685.5M -1.1B
Net Cash Flow
-914.2M 456.2M 344.5M 435.7M -188.5M 20.2M -1.14B 961.6M -97.4M 22.3M -318.2M 680.4M 120.7M -751.8M 612.1M -19M -88M 51.2M -55.5M 82.6M -134M -36.9M
Free Cash Flow
329M 348.4M 550.5M 645.2M 165.6M 459.1M 329.3M 741.1M 320.3M 563.8M 278.5M 732M 425.9M 888.7M -23.3M 753.3M 713M 1.07B 301.7M 953.7M 470.1M 795.6M
Adj. Free Cash Flow
290.3M 300.2M 501.1M 609.2M 128.5M 403.9M 297M 708.7M 285.6M 517.1M 222.7M 688.9M 386.7M 846.1M -52.9M 724.2M 683.6M 1.04B 279.2M 928.7M 439.1M 762.9M
Maintenance CapEx
-52.8M -39.9M -227.88M -97.85M -54.1M -76.4M -153.4M -85.4M -58.8M -50.8M -200.9M -103.2M -99.2M -82.5M -165.9M -115.7M -89.5M -71.9M -65.59M n/a n/a n/a
Growth CapEx
n/a n/a -37.42M -1.85M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -155.81M -131.9M -89.3M -53.2M
Owner Earnings
329M 348.4M 587.92M 647.05M 165.6M 459.1M 329.3M 741.1M 320.3M 563.8M 278.5M 732M 425.9M 888.7M -23.3M 753.3M 713M 1.07B 457.51M 1.09B 559.4M 848.8M

© 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.