Viatris Inc. logo

Viatris Inc.

VTRS | NASDAQ
Chart Builder DCF Calculator
$18.79
-$0.25 (-1.29%)
Nov 2, 2026, 2:12 PM ET · Market open
TTM
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
-410.7M -296.5M -3.51B -3.69B -3.47B -3.79B -634.2M -883.3M -646.5M -56.1M 54.7M 1.83B 1.85B 1.9B 2.08B 803.6M 760.8M 167.7M -1.27B -1.92B -2.05B -1.73B
Depreciation & Amortization
2.8B 2.81B 2.8B 2.78B 2.76B 2.87B 2.89B 2.79B 2.8B 2.7B 2.74B 2.97B 2.99B 3.02B 3.03B 2.91B 3.23B 3.82B 4.51B 4.39B 3.8B 2.9B
Stock-Based Compensation
172.3M 170.7M 177.7M 160.6M 157M 154.6M 146.1M 169.6M 180.3M 184.8M 180.7M 154.5M 140.5M 130.7M 116.4M 109.3M 105.2M 106.8M 111.2M 88.7M 78.8M 63.1M
Other Working Capital
-2.21B -2.75B -2.56B -988.1M -729.4M 95.6M 279.3M 126.2M 15.4M -326.7M -491.3M -670M -1.04B -1.07B -593M -396.5M -921.3M -1.31B -1.37B -1.32B -475.5M 103.8M
Other Non-Cash Items
2.7B 2.97B 5.84B 4.14B 4.18B 3.89B 773.4M 1.49B 1.14B 903.1M 933.4M -1.62B -1.29B -1.33B -1.32B 605.9M 530.7M 766.2M 797.4M 1.04B 987.9M 886.8M
Deferred Income Tax
-579.6M -502.6M -476.5M -477.2M -652.4M -759.3M -767.6M -725.9M -498.5M -412.3M -387.1M -26.3M 36.8M 200K -25.9M -232.4M -63.5M 334.5M 675.7M 725.8M 488.1M 119.1M
Change in Working Capital
-2.35B -2.99B -2.5B -923.5M -910.8M -143.1M -108M -539.5M -669.9M -866.7M -711.3M -835.7M -1.22B -938.9M -922.6M -860.9M -1.01B -1.89B -1.8B -1.79B -1.34B -454.2M
Operating Cash Flow
2.33B 2.17B 2.32B 1.98B 2.06B 2.22B 2.3B 2.3B 2.31B 2.45B 2.81B 2.47B 2.51B 2.79B 2.95B 3.33B 3.55B 3.31B 3.02B 2.53B 1.97B 1.79B
Capital Expenditures
-457.7M -459M -495.5M -383.6M -369.3M -374M -348.4M -395.9M -413.7M -454.1M -485.8M -450.8M -463.3M -453.6M -443M -498.5M -514.7M -514.5M -495.8M -391.3M -297.6M -262.1M
Cash Acquisitions
n/a 1.6M n/a -2.6M -2.6M 435.2M 85.2M 452.5M 452.5M 14.7M -303M -667.7M -667.7M -667.7M n/a n/a n/a 86.4M 363.4M 799.2M 800M 713.6M
Purchase of Investments
-13M -26.8M -23.9M -22.4M -23.6M -22.9M -26M -27.1M -23M -25M -26.3M -27.8M -33.6M -30.6M -30.2M -27.2M -23.9M -26.5M -30.2M -35M -34.1M -63.5M
Sales Maturities Of Investments
413M 426.8M 23.9M 22.4M 23.6M 22.9M 26M 27.1M 23M 25M 26.3M 27.8M 33.7M 30.4M 29.9M 26.8M 23.4M 26M 29.8M 34.4M 33.1M 41.2M
Other Investing Acitivies
-26.6M 54.2M 67.8M 1M 1.83B 1.83B 2.06B 2.03B 243.6M 259.2M 13.4M 2.01B 1.96B 1.96B 1.96B 15.8M 28.9M 21.2M 28.6M 123.5M 88.9M 89.8M
Investing Cash Flow
-84.3M -85.2M -427.7M -385.2M 1.46B 1.89B 1.8B 2.09B 282.4M -180.2M -775.4M 893.3M 833.2M 837.9M 1.52B -483.1M -486.3M -421M -117.8M 79M 138.5M 80.8M
Debt Repayment
-923.5M -1.3M 100K -1.37B -2.91B -3.71B -3.71B -2.84B -1.32B -704.6M -1.25B -1.95B -2.54B -2.99B -3.28B -2.08B -2.61B -2.07B -2.29B -2.14B -997.4M -1.47B
Common Stock Repurchased
-300.1M -325.1M -500.5M -415.4M -350.4M -175.4M -250M -250M -250M -250M -250M -250M -250M -250M n/a -300K -3.9M -3.9M -3.9M -3.6M n/a n/a
Dividend Paid
-557.5M -557.5M -561.2M -566.3M -569.6M -575.3M -574.8M -575.5M -576.2M -574.6M -575.6M -577.1M -578.7M -580.3M -581.6M -569.1M -556.6M -544.1M -399M -266M -133M n/a
Other Financial Acitivies
-132.3M -149.3M -234.9M -124.5M -58.2M 88.7M 205.6M -175.2M -148.9M -226.4M -229.3M 68.2M -1.1M -29.8M -19.1M -249.4M 150.6M -314.9M -317.4M -106.9M -651.5M -206.8M
Financial Cash Flow
-1.91B -1.03B -1.29B -2.48B -3.89B -4.37B -4.33B -3.84B -2.3B -1.75B -2.3B -2.71B -3.37B -3.84B -3.88B -2.9B -3.02B -2.92B -3.01B -2.51B -1.78B -1.68B
Net Cash Flow
322.2M 1.05B 611.9M -876.6M -350.7M -259.6M -257.5M 568.3M 287.1M 505.2M -268.9M 661.4M -38M -246.7M 556.3M -111.3M -9.7M -55.7M -143.8M 94.6M 354.4M 225.2M
Free Cash Flow
1.87B 1.71B 1.82B 1.6B 1.7B 1.85B 1.95B 1.9B 1.89B 2B 2.33B 2.02B 2.04B 2.33B 2.51B 2.83B 3.04B 2.79B 2.52B 2.14B 1.67B 1.53B
Adj. Free Cash Flow
1.7B 1.54B 1.64B 1.44B 1.54B 1.7B 1.81B 1.73B 1.71B 1.82B 2.14B 1.87B 1.9B 2.2B 2.39B 2.73B 2.93B 2.69B 2.41B 2.05B 1.59B 1.46B
Maintenance CapEx
-418.43M -419.73M -456.23M -381.75M -369.3M -374M -348.4M -395.9M -413.7M -454.1M -485.8M -450.8M -463.3M -453.6M -443M -342.69M -226.99M -137.49M -65.59M -20.28M -56.15M -109.95M
Growth CapEx
-39.27M -39.27M -39.27M -1.85M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -155.81M -287.71M -377.01M -430.21M -371.02M -241.45M -152.15M
Owner Earnings
1.91B 1.75B 1.86B 1.6B 1.7B 1.85B 1.95B 1.9B 1.89B 2B 2.33B 2.02B 2.04B 2.33B 2.51B 2.99B 3.32B 3.17B 2.95B 2.51B 1.91B 1.68B

© 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.