
Visteon (VC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
934.0M
Gross Profit
138.0M
14.78%
Operating Income
91.0M
9.74%
Net Income
67.0M
7.17%
EPS (Diluted)
$2.36
Balance Sheet Metrics
Total Assets
3.0B
Total Liabilities
1.6B
Shareholders Equity
1.4B
Debt to Equity
1.15
Cash Flow Metrics
Operating Cash Flow
72.0M
Free Cash Flow
35.0M
Revenue & Profitability Trend
Visteon Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.9B | 4.0B | 3.8B | 2.8B | 2.5B |
Cost of Goods Sold | 3.3B | 3.5B | 3.4B | 2.5B | 2.3B |
Gross Profit | 531.0M | 487.0M | 368.0M | 254.0M | 245.0M |
Gross Margin % | 13.7% | 12.3% | 9.8% | 9.2% | 9.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 207.0M | 207.0M | 188.0M | 175.0M | 193.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 207.0M | 207.0M | 188.0M | 175.0M | 193.0M |
Operating Income | 324.0M | 280.0M | 180.0M | 79.0M | 52.0M |
Operating Margin % | 8.4% | 7.1% | 4.8% | 2.8% | 2.0% |
Non-Operating Items | |||||
Interest Income | 17.0M | 10.0M | 4.0M | 2.0M | 5.0M |
Interest Expense | 15.0M | 17.0M | 14.0M | 10.0M | 16.0M |
Other Non-Operating Income | -28.0M | -16.0M | 5.0M | 10.0M | -61.0M |
Pre-tax Income | 298.0M | 257.0M | 175.0M | 81.0M | -20.0M |
Income Tax | 14.0M | -248.0M | 45.0M | 31.0M | 28.0M |
Effective Tax Rate % | 4.7% | -96.5% | 25.7% | 38.3% | 0.0% |
Net Income | 284.0M | 505.0M | 130.0M | 50.0M | -48.0M |
Net Margin % | 7.3% | 12.8% | 3.5% | 1.8% | -1.9% |
Key Metrics | |||||
EBITDA | 445.0M | 383.0M | 311.0M | 213.0M | 176.0M |
EPS (Basic) | $9.93 | $17.30 | $4.41 | $1.46 | $-2.01 |
EPS (Diluted) | $9.82 | $17.05 | $4.35 | $1.44 | $-2.01 |
Basic Shares Outstanding | 27600000 | 28100000 | 28100000 | 28000000 | 27900000 |
Diluted Shares Outstanding | 27600000 | 28100000 | 28100000 | 28000000 | 27900000 |
Income Statement Trend
Visteon Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 623.0M | 515.0M | 520.0M | 452.0M | 496.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 578.0M | 666.0M | 672.0M | 549.0M | 484.0M |
Inventory | 283.0M | 298.0M | 348.0M | 262.0M | 177.0M |
Other Current Assets | 5.0M | 4.0M | 10.0M | 12.0M | 11.0M |
Total Current Assets | 1.6B | 1.6B | 1.7B | 1.4B | 1.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 191.0M | 195.0M | 196.0M | 205.0M | 234.0M |
Goodwill | 233.0M | 134.0M | 144.0M | 168.0M | 176.0M |
Intangible Assets | 71.0M | 46.0M | 54.0M | 68.0M | 78.0M |
Long-term Investments | 8.0M | - | - | - | - |
Other Non-Current Assets | 527.0M | 459.0M | 104.0M | 104.0M | 126.0M |
Total Non-Current Assets | 1.3B | 1.1B | 740.0M | 810.0M | 930.0M |
Total Assets | 2.9B | 2.7B | 2.4B | 2.2B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 505.0M | 551.0M | 657.0M | 522.0M | 500.0M |
Short-term Debt | 47.0M | 48.0M | 42.0M | 32.0M | 32.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 81.0M | 80.0M | 75.0M | 37.0M | 30.0M |
Total Current Liabilities | 916.0M | 931.0M | 1.0B | 852.0M | 824.0M |
Non-Current Liabilities | |||||
Long-term Debt | 379.0M | 397.0M | 435.0M | 466.0M | 495.0M |
Deferred Tax Liabilities | 58.0M | 43.0M | 34.0M | 35.0M | 34.0M |
Other Non-Current Liabilities | 19.0M | 26.0M | 16.0M | 17.0M | 19.0M |
Total Non-Current Liabilities | 636.0M | 673.0M | 641.0M | 766.0M | 937.0M |
Total Liabilities | 1.6B | 1.6B | 1.7B | 1.6B | 1.8B |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 2.5B | 2.3B | 1.8B | 1.7B | 1.6B |
Treasury Stock | 2.4B | 2.3B | 2.3B | 2.3B | 2.3B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.3B | 1.1B | 774.0M | 616.0M | 510.0M |
Key Metrics | |||||
Total Debt | 426.0M | 445.0M | 477.0M | 498.0M | 527.0M |
Working Capital | 680.0M | 685.0M | 675.0M | 572.0M | 517.0M |
Balance Sheet Composition
Visteon Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 284.0M | 505.0M | 130.0M | 50.0M | -48.0M |
Depreciation & Amortization | 96.0M | 104.0M | 108.0M | 108.0M | 104.0M |
Stock-Based Compensation | 41.0M | 34.0M | 26.0M | 18.0M | 18.0M |
Working Capital Changes | 38.0M | -72.0M | -105.0M | -153.0M | 92.0M |
Operating Cash Flow | 419.0M | 252.0M | 158.0M | 37.0M | 173.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -55.0M | -1.0M | -3.0M | -5.0M | -2.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 0 | 12.0M | 4.0M | 8.0M |
Investing Cash Flow | -52.0M | 2.0M | 13.0M | 7.0M | 4.0M |
Financing Activities | |||||
Share Repurchases | -63.0M | -106.0M | 0 | 0 | -16.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 350.0M | 0 | 400.0M |
Debt Repayment | -18.0M | -13.0M | -350.0M | 0 | -400.0M |
Financing Cash Flow | -100.0M | -164.0M | -9.0M | -29.0M | -58.0M |
Free Cash Flow | 290.0M | 142.0M | 86.0M | -12.0M | 64.0M |
Net Change in Cash | 267.0M | 90.0M | 162.0M | 15.0M | 119.0M |
Cash Flow Trend
Visteon Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.80
Forward P/E
13.65
Price to Book
2.38
Price to Sales
0.88
PEG Ratio
-1.60
Profitability Ratios
Profit Margin
7.61%
Operating Margin
9.80%
Return on Equity
22.33%
Return on Assets
7.43%
Financial Health
Current Ratio
1.87
Debt to Equity
29.51
Beta
1.26
Per Share Data
EPS (TTM)
$10.50
Book Value per Share
$52.09
Revenue per Share
$139.49
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vc | 3.4B | 11.80 | 2.38 | 22.33% | 7.61% | 29.51 |
O'Reilly Automotive | 91.2B | 38.39 | -74.53 | -174.09% | 14.16% | -6.75 |
AutoZone | 72.3B | 29.24 | -18.21 | -56.06% | 13.56% | -3.17 |
Autoliv | 9.7B | 13.81 | 3.92 | 29.89% | 6.83% | 89.36 |
BorgWarner | 9.5B | 41.23 | 1.60 | 4.44% | 1.50% | 67.18 |
LKQ | 8.1B | 11.68 | 1.26 | 11.21% | 5.04% | 90.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.