VEON LTD. |
(Registrant) |
By: | /s/ Sebastian Rice |
Name: | Sebastian Rice |
Title: | Acting Group General Counsel |








Six-month period | ||||
(In millions of U.S. dollars) | 2026 | 2025 | ||
Revenue * | 2,472 | 2,113 | ||
Cost of services, equipment and accessories * | (322) | (233) | ||
Selling, general and administrative expenses | (1,083) | (922) | ||
Depreciation | (309) | (280) | ||
Amortization | (125) | (114) | ||
Impairment loss | (4) | (3) | ||
Gain on disposal of non-current assets | 5 | — | ||
Gain on disposal of subsidiaries, net | 19 | 497 | ||
Other operating income | 2 | 1 | ||
Operating profit | 655 | 1,059 | ||
Finance costs | (317) | (246) | ||
Finance income | 48 | 20 | ||
Other non-operating (loss)/ gain, net | (16) | 31 | ||
Net foreign exchange gain/ (loss) | 13 | (52) | ||
Profit before tax | 383 | 812 | ||
Income taxes | (120) | (86) | ||
Profit for the period | 263 | 726 | ||
Attributable to: | ||||
The owners of the parent | 221 | 694 | ||
Non-controlling interest | 42 | 32 | ||
263 | 726 | |||

Six-month period ended June 30, | |||
(In millions of U.S. dollars) | 2026 | 2025 | |
Pakistan | 965 | 781 | |
Ukraine | 667 | 542 | |
Kazakhstan | 438 | 389 | |
Uzbekistan | 166 | 147 | |
Bangladesh | 236 | 228 | |
HQ, eliminations and Others | — | 26 | |
Total Revenue | 2,472 | 2,113 | |


Six-month period ended June 30 | |||
In millions of U.S. dollars | 2026 | 2025 | |
Pakistan | 426 | 326 | |
Ukraine | 363 | 309 | |
Kazakhstan | 180 | 195 | |
Uzbekistan | 61 | 56 | |
Bangladesh | 96 | 126 | |
HQ, eliminations and Others | (57) | (53) | |
Total | 1,069 | 959 | |
Six-month period ended June 30, | |||
In millions of U.S. dollars | 2026 | 2025 | |
Profit for the period | 263 | 726 | |
Adjustments to reconcile Profit for the period to Total Adjusted EBITDA | |||
Income taxes | 120 | 86 | |
Depreciation | 309 | 280 | |
Amortization | 125 | 114 | |
Impairment loss | 4 | 3 | |
Gain on disposal of non-current assets | (5) | — | |
Gain on disposal of subsidiaries, net | (19) | (497) | |
Finance costs | 317 | 246 | |
Finance income | (48) | (20) | |
Other non-operating loss / (gain), net | 16 | (31) | |
Net foreign exchange (gain) / loss | (13) | 52 | |
Total Adjusted EBITDA | 1,069 | 959 | |

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 965 | 781 | 23.5% | |||
Telecommunication and infrastructure | 600 | 519 | 15.6% | |||
Digital of which: | ||||||
Digital financial services | 261 | 175 | 49.7% | |||
Other digital services | 104 | 87 | 18.6% | |||
Operating expenses | 539 | 455 | 18.5% | |||
Adjusted EBITDA | 426 | 326 | 30.5% | |||
Adjusted EBITDA margin | 44.1% | 41.8% | 2.4% | |||
Six months ended June 30, | ||||||
In millions of PKR (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 269,451 | 219,123 | 23.0% | |||
Telecommunication and infrastructure | 167,517 | 145,631 | 15.0% | |||
Digital of which: | ||||||
Digital financial services | 73,013 | 49,000 | 49.0% | |||
Other digital services | 28,921 | 24,492 | 18.1% | |||
Operating expenses | 150,557 | 127,611 | 18.0% | |||
Adjusted EBITDA | 118,894 | 91,512 | 29.9% | |||
Adjusted EBITDA margin | 44.1% | 41.8% | 2.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 75.4 | 73.9 | 2.1% | |||
- of which mobile data (millions) | 63.4 | 61.0 | 3.8% | |||
ARPU in US$ | 1.8 | 1.5 | 22.4% | |||
ARPU in PKR | 513.2 | 421.1 | 21.9% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 667 | 542 | 22.9% | |||
Telecommunication and infrastructure | 526 | 483 | 8.8% | |||
Digital of which: | ||||||
Other digital services | 141 | 59 | 138.6% | |||
Other operating income | — | — | 0.0% | |||
Operating expenses | 304 | 233 | 29.9% | |||
Adjusted EBITDA | 363 | 309 | 17.6% | |||
Adjusted EBITDA margin | 54.5% | 56.9% | -2.4% | |||
Six months ended June 30, | ||||||
In millions of UAH (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 29,167 | 22,577 | 29.2% | |||
Telecommunication and infrastructure | 22,993 | 20,118 | 14.3% | |||
Digital of which: | ||||||
Other digital services | 6,174 | 2,459 | 151.1% | |||
Other operating income | 9 | 15 | -40.0% | |||
Operating expenses | 13,284 | 9,739 | 36.5% | |||
Adjusted EBITDA | 15,892 | 12,853 | 23.6% | |||
Adjusted EBITDA margin | 54.5% | 56.9% | -2.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 21.8 | 22.4 | -2.8% | |||
- of which mobile data (millions) | 17.1 | 16.8 | 1.4% | |||
ARPU in US$ | 4.7 | 3.7 | 26.4% | |||
ARPU in UAH | 204.7 | 154.1 | 32.8% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 438 | 389 | 12.6% | |||
Telecommunication and infrastructure | 357 | 325 | 9.6% | |||
Digital of which: | ||||||
Digital financial services | 13 | 17 | -19.5% | |||
Other digital services | 68 | 47 | 44.7% | |||
Operating expenses | 258 | 194 | 32.7% | |||
Adjusted EBITDA | 180 | 195 | -7.5% | |||
Adjusted EBITDA margin | 41.1% | 50.0% | -8.9% | |||
Six months ended June 30, | ||||||
In millions of KZT (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 212,980 | 199,192 | 6.9% | |||
Telecommunication and infrastructure | 173,419 | 166,553 | 4.1% | |||
Digital of which: | ||||||
Digital financial services | 6,535 | 8,536 | -23.4% | |||
Other digital services | 33,026 | 24,103 | 37.0% | |||
Other operating income | 68 | 16 | 325.0% | |||
Operating expenses | 125,460 | 99,300 | 26.3% | |||
Adjusted EBITDA | 87,588 | 99,908 | -12.3% | |||
Adjusted EBITDA margin | 41.1% | 50.2% | -9.0% | |||

Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 11.7 | 11.7 | -0.1% | |||
- of which mobile data (millions) | 9.9 | 10.1 | -1.7% | |||
ARPU in US$ | 4.8 | 4.7 | 3.3% | |||
ARPU in KZT | 2,337.1 | 2,382.8 | -1.9% | |||
Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 166 | 147 | 12.9% | |||
Telecommunication and infrastructure | 140 | 127 | 9.9% | |||
Digital of which: | ||||||
Digital financial services | 10 | 5 | 95.0% | |||
Other digital services | 16 | 15 | 8.0% | |||
Other operating income | — | — | 0.0% | |||
Operating expenses | 105 | 91 | 15.4% | |||
Adjusted EBITDA | 61 | 56 | 8.7% | |||
Adjusted EBITDA margin | 36.5% | 37.9% | -1.4% | |||

Six months ended June 30, | ||||||
In millions of UZS (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 2,009,879 | 1,896,950 | 6.0% | |||
Telecommunication and infrastructure | 1,691,604 | 1,639,495 | 3.2% | |||
Digital of which: | ||||||
Digital financial services | 128,072 | 69,903 | 83.2% | |||
Other digital services | 190,203 | 187,552 | 1.4% | |||
Other operating income | 810 | 1,689 | -52.0% | |||
Operating expenses | 1,277,241 | 1,179,718 | 8.4% | |||
Adjusted EBITDA | 733,448 | 718,921 | 2.0% | |||
Adjusted EBITDA margin | 36.5% | 37.9% | -1.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 7.7 | 7.9 | -2.6% | |||
- of which mobile data (millions) | 6.6 | 7.0 | -5.8% | |||
ARPU in US$ | 3.4 | 3.0 | 14.4% | |||
ARPU in UZS | 41,220.4 | 38,372.7 | 7.4% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 236 | 228 | 3.7% | |||
Telecommunication and infrastructure | 205 | 222 | -7.2% | |||
Digital of which: | ||||||
Other digital services | 31 | 6 | 380.2% | |||
Operating expenses | 140 | 102 | 37.8% | |||
Adjusted EBITDA | 96 | 126 | -24.0% | |||
Adjusted EBITDA margin | 40.5% | 55.2% | -14.7% | |||
Six months ended June 30, | ||||||
In millions of BDT (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 28,962 | 27,721 | 4.5% | |||
Telecommunication and infrastructure | 25,216 | 26,946 | -6.4% | |||
Digital of which: | ||||||
Other digital services | 3,746 | 775 | 383.6% | |||
Operating expenses | 17,234 | 12,404 | 38.9% | |||
Adjusted EBITDA | 11,728 | 15,317 | -23.4% | |||
Adjusted EBITDA margin | 40.5% | 55.3% | -14.8% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 35.0 | 34.8 | 0.4% | |||
- of which mobile data (millions) | 21.9 | 21.9 | 0.0% | |||
ARPU in US$ | 1.1 | 1.1 | 5.1% | |||
ARPU in BDT | 136.7 | 129.0 | 6.0% | |||


Entity | Type of debt/ original lenders | Interest rate | Debt currency | Outstanding debt (mln) | Outstanding debt (USD mln) | Maturity date |
VEON MidCo B.V. | Syndicated Loan Facility | 3M Term SOFR + 4.25% | USD | 210 | 210 | 03.29.2027 |
VEON MidCo B.V. | Notes | 3.3750% | USD | 125 | 125 | 11.25.2027 |
VEON MidCo B.V. | Notes | 9.0000% | USD | 200 | 200 | 07.15.2029 |
VEON MidCo B.V. | Notes | 6.9500% | USD | 700 | 700 | 06.01.2031 |
VEON MidCo B.V. | Notes | 7.4500% | USD | 700 | 700 | 06.01.2033 |
legacy notes, subject to potential conversion in new notes, but for which no further payments are due | ||||||
VEON MidCo B.V. | Legacy notes, no payments due, subject to potential conversion | 3.3750% | USD | 69 | 69 | 11.25.2027 |
TOTAL VEON HQ | 2,004 | |||||
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR | 4,231 | 15 | 09.02.2026 |
JazzWorld | Loan from Habib Bank Limited | 6M KIBOR + 0.55% | PKR | 1,796 | 6 | 09.02.2026 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR | 7,500 | 27 | 05.18.2028 |
JazzWorld | Syndicated Loan Facility | 3M KIBOR + 0.60% | PKR | 28,750 | 103 | 07.05.2031 |
JazzWorld | Loan from United Bank Limited | 3M KIBOR + 0.55% | PKR | 2,500 | 9 | 05.18.2028 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR | 40,000 | 144 | 04.19.2032 |
JazzWorld | Loan from United Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Loan from National Bank of Pakistan | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Loan from Meezan Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR | 75,000 | 270 | 05.24.2034 |
JazzWorld | Loan from Habib Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 04.30.2035 |

JazzWorld | Loan from Bank Alfalah Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 04.30.2035 |
JazzWorld | Loan from Faysal Bank Limited | 6M KIBOR + 0.60% | PKR | 15,000 | 54 | 05.18.2035 |
JazzWorld | Loan from Meezan Bank Limited | 6M KIBOR + 0.60% | PKR | 13,500 | 49 | 05.22.2035 |
JazzWorld | Loan from Askari Bank Limited | 6M KIBOR + 0.60% | PKR | 3,500 | 13 | 05.29.2035 |
TOTAL Jazzworld Pakistan Limited | 780 | |||||
Kyivstar Holdings B.V. | Legacy notes, no payments due, subject to potential conversion | 0.0000% | USD | 12 | 12 | 04.09.2027 |
Kyivstar Holdings B.V. | Legacy notes, no payments due, subject to potential conversion | 0.0000% | RUB | 1,139 | 14 | 06.18.2027 |
TOTAL Kyivstar Holdings B.V. | 26 | |||||
Banglalink | Syndicated Loan Facility | Average bank deposit rate + 4.25% | BDT | 2550 | 21 | 04.26.2027 |
Banglalink | Syndicated Loan Facility | 7% to 12% | BDT | 4,220 | 34 | 11.25.2028 |
Other | Short Term Facilities and Other | 215 | ||||
TOTAL Banglalink Digital Communications Ltd. | 270 | |||||
Unitel LLC | JSCB “TBC Bank” | 22.0000% - 23.0000% | UZS | 360,000 | 30 | 12.20.2030 |
Unitel LLC | Infinbank | 21.4900% | UZS | 188,871 | 16 | 12.29.2029 |
Unitel LLC | AKIB Ipoteka Bank | 22.0000% | UZS | 200,000 | 17 | 03.12.2031 |
Unitel LLC | Other | 53 | ||||
TOTAL Unitel LLC. | 116 | |||||
KaR-Tel | Loan from Forte Bank | 17.2500% - 20.5000 % | KZT | 24,126 | 50 | 01.29.2030 |
KaR-Tel | Loan from Forte Bank | 7.8000% | CNY | 108 | 16 | 04.14.2029 |
KaR-Tel | Loan from NurBank | 15.5000% - 16.5000 % | KZT | 15,123 | 31 | 09.28.2029 |
KaR-Tel | Loan from Bank RBK JSC | 20.5000% | KZT | 15,000 | 31 | 10.24.2030 |
KaR-Tel | Other | 86 | ||||
TOTAL KaR-Tel Limited Liability Partnership. | 214 | |||||
Other entities | Overdrawn accounts and other | 19 | ||||
Total VEON | 3,429 | |||||

Six-month period ended June 30, | ||
(In millions of U.S. dollars) | 2026 | 2025 |
Net cash flows from operating activities | 860 | 569 |
Net cash flows used in investing activities | (654) | (318) |
Net cash flows from / (used in) financing activities | 246 | (667) |
Net Increase / (decrease) in cash and cash equivalents | 452 | (416) |
Net foreign exchange difference | 9 | 2 |
Cash and cash equivalents classified as held for sale at the beginning of the period | — | 14 |
Cash and cash equivalents classified as held for sale at the end of the period | — | (6) |
Cash and cash equivalents at beginning of period, net of overdraft | 1,732 | 1,688 |
Cash and cash equivalents at end of period, net of overdraft | 2,193 | 1,282 |


Six-month period ended June 30, | ||
(In millions of U.S. dollars) | 2026 | 2025 |
Cash outflows for the purchase of property, plant and equipment and intangible assets | 477 | 424 |
Adjusted for: | ||
Cash outflow for purchase of licenses | — | (1) |
Difference in timing between accrual and payment for capital expenditures (excluding licenses and right-of- use assets) | (141) | (58) |
Capital expenditures (excluding licenses and right-of-use assets) * | 336 | 365 |

VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 1 |
1 | ||
2 | ||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | ||
12 | ||
13 | ||
14 | ||
15 | ||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 2 |
Six-month period | Three-month period | |||||||||
(In millions of U.S. dollars, except per share amounts) | Note | 2026 | 2025 | 2026 | 2025 | |||||
Revenue * | 2 | 2,472 | 2,113 | 1,271 | 1,087 | |||||
Cost of services, equipment and accessories * | (322) | (233) | (171) | (104) | ||||||
Selling, general and administrative expenses | (1,083) | (922) | (550) | (464) | ||||||
Depreciation | 6 | (309) | (280) | (159) | (142) | |||||
Amortization | 7 | (125) | (114) | (66) | (54) | |||||
Impairment loss | (4) | (3) | (2) | (1) | ||||||
Gain on disposal of non-current assets | 5 | — | 5 | — | ||||||
Gain on disposal of subsidiaries, net | 5 | 19 | 497 | 19 | 497 | |||||
Other operating income | 2 | 1 | 2 | 1 | ||||||
Operating profit | 655 | 1,059 | 349 | 820 | ||||||
Finance costs | (317) | (246) | (167) | (127) | ||||||
Finance income | 48 | 20 | 30 | 10 | ||||||
Other non-operating (loss)/ gain, net | 8 | (16) | 31 | (10) | 1 | |||||
Net foreign exchange gain/ (loss) | 13 | (52) | (2) | (22) | ||||||
Profit before tax | 383 | 812 | 200 | 682 | ||||||
Income taxes | 4 | (120) | (86) | (60) | (74) | |||||
Profit for the period | 263 | 726 | 140 | 608 | ||||||
Attributable to: | ||||||||||
The owners of the parent | 221 | 694 | 122 | 595 | ||||||
Non-controlling interest | 42 | 32 | 18 | 13 | ||||||
263 | 726 | 140 | 608 | |||||||
Basic and diluted earnings per share attributable to ordinary equity holders of the parent | $0.13 | $0.39 | $0.07 | $0.34 | ||||||
Weighted average common shares outstanding: | ||||||||||
for basic earnings per share (in millions) | 1,741 | 1,761 | 1,742 | 1,741 | ||||||
for diluted earnings per share (in millions) | 1,772 | 1,811 | 1,773 | 1,796 | ||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 3 |
Six-month period | Three-month period | |||||||||
(In millions of U.S. dollars) | Note | 2026 | 2025 | 2026 | 2025 | |||||
Profit for the period | 263 | 726 | 140 | 608 | ||||||
Items that may be reclassified to profit or loss | ||||||||||
Foreign currency translation | (64) | 9 | (33) | (18) | ||||||
Reclassification of accumulated foreign currency translation reserve to income statement upon disposal of subsidiary | 5 | (19) | (454) | (19) | (454) | |||||
Net loss on cash flow hedges | (1) | — | — | — | ||||||
Items that will not be reclassified to profit or loss | ||||||||||
Fair value re-measurement of financial instruments | (1) | 7 | (1) | 8 | ||||||
Other | 1 | — | 2 | — | ||||||
Other comprehensive loss for the period, net of tax | (84) | (438) | (51) | (464) | ||||||
Total comprehensive income for the period, net of tax | 179 | 288 | 89 | 144 | ||||||
Attributable to: | ||||||||||
The owners of the parent | 145 | 256 | 76 | 135 | ||||||
Non-controlling interest | 34 | 32 | 13 | 9 | ||||||
179 | 288 | 89 | 144 | |||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 4 |
(In millions of U.S. dollars) | Note | June 30, 2026 | December 31, 2025 | |||
Assets | ||||||
Non-current assets | ||||||
Property and equipment | 6 | 3,928 | 3,757 | |||
Intangible assets | 7 | 1,884 | 1,549 | |||
Investments and derivatives | 8 | 84 | 144 | |||
Deferred tax assets | 446 | 418 | ||||
Loans to customers * | 53 | 31 | ||||
Other assets * | 169 | 203 | ||||
Total non-current assets | 6,564 | 6,102 | ||||
Current assets | ||||||
Inventories | 32 | 32 | ||||
Trade and other receivables * | 331 | 266 | ||||
Investments and derivatives | 8 | 496 | 489 | |||
Current income tax assets | 53 | 43 | ||||
Loans to customers * | 374 | 335 | ||||
Other assets | 226 | 216 | ||||
Cash and cash equivalents | 9 | 2,193 | 1,732 | |||
Total current assets | 3,705 | 3,113 | ||||
Total assets | 10,269 | 9,215 | ||||
Equity and liabilities | ||||||
Equity | ||||||
Equity attributable to equity owners of the parent | 1,513 | 1,340 | ||||
Non-controlling interest | 408 | 294 | ||||
Total equity | 1,921 | 1,634 | ||||
Non-current liabilities | ||||||
Debt and derivatives | 8 | 4,417 | 4,043 | |||
Provisions | 43 | 43 | ||||
Deferred tax liabilities | 43 | 41 | ||||
Other liabilities | 16 | 18 | ||||
Total non-current liabilities | 4,519 | 4,145 | ||||
Current liabilities | ||||||
Trade and other payables | 1,716 | 1,442 | ||||
Debt and derivatives | 8 | 1,436 | 1,102 | |||
Provisions | 77 | 261 | ||||
Current income tax payables | 95 | 88 | ||||
Other liabilities | 505 | 539 | ||||
Total current liabilities | 3,829 | 3,432 | ||||
Liabilities associated with assets held for sale | 5 | — | 4 | |||
Total equity and liabilities | 10,269 | 9,215 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 5 |
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions ofU.S.dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of December 31, 2025 | 1,719,186,734 | 2 | 12,753 | (2,108) | (2,998) | (6,309) | 1,340 | 294 | 1,634 | |||||||||||
Profit for the period | — | — | — | — | 221 | — | 221 | 42 | 263 | |||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | (19) | (19) | — | (19) | ||||||||||
Other comprehensive loss | — | — | — | (1) | — | (56) | (57) | (8) | (65) | |||||||||||
Total comprehensive income / (loss) | — | — | — | (1) | 221 | (75) | 145 | 34 | 179 | |||||||||||
Share repurchases | 10 | (29,892,525) | — | — | (62) | — | — | (62) | — | (62) | ||||||||||
Sale of non-controlling interest | 8 | — | — | — | (67) | — | 127 | 60 | 80 | 140 | ||||||||||
Share issuance under ADG resolution | 8 | 13,794,400 | — | — | 27 | — | — | 27 | — | 27 | ||||||||||
Share-based payments and others | 3 | 18,441,275 | — | — | 3 | — | — | 3 | — | 3 | ||||||||||
As of June 30, 2026 | 1,721,529,884 | 2 | 12,753 | (2,208) | (2,777) | (6,257) | 1,513 | 408 | 1,921 | |||||||||||
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions ofU.S.dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of December 31, 2024 | 1,765,484,059 | 2 | 12,753 | (1,953) | (3,530) | (6,173) | 1,099 | 158 | 1,257 | |||||||||||
Profit for the period | — | — | — | — | 694 | — | 694 | 32 | 726 | |||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | (454) | (454) | — | (454) | ||||||||||
Other comprehensive income | — | — | — | 7 | — | 9 | 16 | — | 16 | |||||||||||
Total comprehensive income / (loss) | — | — | — | 7 | 694 | (445) | 256 | 32 | 288 | |||||||||||
Share repurchases | 10 | (36,639,125) | — | — | (68) | — | — | (68) | — | (68) | ||||||||||
Share-based payments and others | 3 | — | — | — | 19 | — | — | 19 | — | 19 | ||||||||||
As of June 30, 2025 | 1,728,844,934 | 2 | 12,753 | (1,995) | (2,836) | (6,618) | 1,306 | 190 | 1,496 | |||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 6 |
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of April 1, 2026 | 1,731,034,184 | 2 | 12,753 | (2,178) | (2,899) | (6,210) | 1,468 | 395 | 1,863 | |||||||||||
Profit for the period | — | — | — | — | 122 | — | 122 | 18 | 140 | |||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | (19) | (19) | — | (19) | ||||||||||
Other comprehensive income / (loss) | — | — | — | 1 | — | (28) | (27) | (5) | (32) | |||||||||||
Total comprehensive income / (loss) | — | — | — | 1 | 122 | (47) | 76 | 13 | 89 | |||||||||||
Share repurchases | (16,309,500) | — | — | (34) | — | — | (34) | — | (34) | |||||||||||
Share-based payments and others | 3 | 6,805,200 | — | — | 3 | — | — | 3 | — | 3 | ||||||||||
As of June 30, 2026 | 1,721,529,884 | 2 | 12,753 | (2,208) | (2,777) | (6,257) | 1,513 | 408 | 1,921 | |||||||||||
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of April 1, 2025 | 1,752,489,609 | 2 | 12,753 | (1,967) | (3,431) | (6,150) | 1,207 | 181 | 1,388 | |||||||||||
Profit for the period | — | — | — | — | 595 | — | 595 | 13 | 608 | |||||||||||
Transfer from OCI to income statement on disposal of subsidiary | — | — | — | — | — | (454) | (454) | — | (454) | |||||||||||
Other comprehensive income / (loss) | — | — | — | 8 | — | (14) | (6) | (4) | (10) | |||||||||||
Total comprehensive income / (loss) | — | — | — | 8 | 595 | (468) | 135 | 9 | 144 | |||||||||||
Share repurchases | 10 | (23,644,675) | — | — | (44) | — | — | (44) | — | (44) | ||||||||||
Share-based payments and others | 3 | — | — | — | 8 | — | — | 8 | — | 8 | ||||||||||
As of June 30, 2025 | 1,728,844,934 | 2 | 12,753 | (1,995) | (2,836) | (6,618) | 1,306 | 190 | 1,496 | |||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 7 |
Six-month period | ||||||
(In millions of U.S. dollars) | Note | 2026 | 2025 | |||
Operating activities | ||||||
Profit before tax | 383 | 812 | ||||
Non-cash adjustments to reconcile profit before tax to net cash flows | ||||||
Depreciation, amortization and impairment loss | 438 | 397 | ||||
Gain on disposal of non-current assets | (5) | — | ||||
Gain on disposal of subsidiaries, net | (19) | (497) | ||||
Finance costs | 317 | 246 | ||||
Finance income | (48) | (20) | ||||
Other non-operating loss/ (gain), net | 16 | (31) | ||||
Net foreign exchange (gain)/ loss | (13) | 52 | ||||
Changes in trade and other receivables and prepayments | (83) | (98) | ||||
Changes in inventories | — | (3) | ||||
Changes in trade and other payables | 163 | 79 | ||||
Changes in provisions, pensions and other | 45 | 48 | ||||
Interest paid | (206) | (192) | ||||
Interest received | 28 | 20 | ||||
Income tax paid | (156) | (244) | ||||
Net cash flows from operating activities | 860 | 569 | ||||
Investing activities | ||||||
Purchase of property, plant and equipment | (393) | (357) | ||||
Purchase of intangible assets | (84) | (67) | ||||
Payment / (receipt) on deposits | 18 | (20) | ||||
Investment (in)/ receipts from financial assets | (46) | 31 | ||||
Acquisition of subsidiaries, net of cash acquired | 5 | (234) | (141) | |||
Proceeds from sales of subsidiaries, net of cash | 5 | 120 | 280 | |||
Proceeds from sales of property, plant and equipment | 35 | 4 | ||||
Outflows on loans granted | (70) | (48) | ||||
Net cash used in investing activities | (654) | (318) | ||||
Financing activities | ||||||
Proceeds from borrowings, net of fees paid * | 1,606 | 562 | ||||
Repayment of debt *** | (1,178) | (1,055) | ||||
Repayment of lease liabilities *** | (140) | (106) | ||||
Proceeds from sale of non-controlling interest | 8 | 140 | — | |||
Share repurchases | 10 | (62) | (68) | |||
ADG resolution | 8 | (120) | — | |||
Net cash flows from / (used in) financing activities | 246 | (667) | ||||
Net Increase / (decrease) in cash and cash equivalents | 452 | (416) | ||||
Net foreign exchange difference | 9 | 2 | ||||
Cash and cash equivalents classified as held for sale at the beginning of the period | — | 14 | ||||
Cash and cash equivalents classified as held for sale at the end of the period | — | (6) | ||||
Cash and cash equivalents at beginning of the period, net of overdrafts ** | 1,732 | 1,688 | ||||
Cash and cash equivalents at end of the period, net of overdrafts | 9 | 2,193 | 1,282 | |||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 8 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 9 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 10 |
Telecommunication and infrastructure *** | Digital | Total Revenue ** | ||||||
Digital financial services * | Other digital services *** | |||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Pakistan | 600 | 519 | 261 | 175 | 104 | 87 | 965 | 781 |
Ukraine | 526 | 483 | — | — | 141 | 59 | 667 | 542 |
Kazakhstan | 357 | 325 | 13 | 17 | 68 | 47 | 438 | 389 |
Uzbekistan | 140 | 127 | 10 | 5 | 16 | 15 | 166 | 147 |
Bangladesh | 205 | 222 | — | — | 31 | 6 | 236 | 228 |
HQ, eliminations and Others | — | 23 | — | — | — | 3 | — | 26 |
Total | 1,828 | 1,699 | 284 | 197 | 360 | 217 | 2,472 | 2,113 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 11 |
Selling, General and Administrative Expenses | Adjusted EBITDA | CAPEX exc. licenses and ROU * | ||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||
Pakistan | 444 | 370 | 426 | 326 | 103 | 91 | ||
Ukraine | 232 | 183 | 363 | 309 | 137 | 152 | ||
Kazakhstan | 162 | 128 | 180 | 195 | 46 | 68 | ||
Uzbekistan | 80 | 72 | 61 | 56 | 25 | 37 | ||
Bangladesh | 107 | 94 | 96 | 126 | 23 | 12 | ||
HQ, eliminations and Others | 58 | 75 | (57) | (53) | 2 | 5 | ||
Total | 1,083 | 922 | 1,069 | 959 | 336 | 365 | ||
Telecommunication and infrastructure *** | Digital | Total Revenue ** | ||||||
Digital financial services * | Other digital services *** | |||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Pakistan | 307 | 262 | 139 | 93 | 54 | 40 | 500 | 395 |
Ukraine | 267 | 245 | — | — | 74 | 40 | 341 | 285 |
Kazakhstan | 181 | 169 | 6 | 9 | 39 | 24 | 226 | 202 |
Uzbekistan | 71 | 64 | 4 | 2 | 9 | 8 | 84 | 74 |
Bangladesh | 103 | 113 | — | — | 17 | 4 | 120 | 117 |
HQ, eliminations and Others | — | 11 | — | — | — | 3 | — | 14 |
Total | 929 | 864 | 149 | 104 | 193 | 119 | 1,271 | 1,087 |
Selling, General and Administrative Expenses | Adjusted EBITDA | CAPEX exc. licenses and ROU * | ||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||
Pakistan | 234 | 188 | 216 | 164 | 71 | 57 | ||
Ukraine | 114 | 93 | 189 | 166 | 66 | 95 | ||
Kazakhstan | 84 | 66 | 89 | 100 | 28 | 44 | ||
Uzbekistan | 40 | 37 | 31 | 29 | 17 | 28 | ||
Bangladesh | 54 | 40 | 49 | 88 | 14 | 5 | ||
HQ, eliminations and Others | 24 | 40 | (22) | (27) | 2 | 3 | ||
Total | 550 | 464 | 552 | 520 | 198 | 232 | ||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 12 |
Six-month period | Three-month period | |||||
2026 | 2025 | 2026 | 2025 | |||
Total Adjusted EBITDA | 1,069 | 959 | 552 | 520 | ||
Adjustments to reconcile Total Adjusted EBITDA to Profit for the period | ||||||
Income taxes | (120) | (86) | (60) | (74) | ||
Net foreign exchange gain/ (loss) | 13 | (52) | (2) | (22) | ||
Other non-operating (loss)/ gain, net | (16) | 31 | (10) | 1 | ||
Finance income | 48 | 20 | 30 | 10 | ||
Finance costs | (317) | (246) | (167) | (127) | ||
Gain on disposal of subsidiaries, net | 19 | 497 | 19 | 497 | ||
Gain on disposal of non-current assets | 5 | — | 5 | — | ||
Impairment loss | (4) | (3) | (2) | (1) | ||
Amortization | (125) | (114) | (66) | (54) | ||
Depreciation | (309) | (280) | (159) | (142) | ||
Profit for the period | 263 | 726 | 140 | 608 | ||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 13 |
Six-month period | Three-month period | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Equity-settled share-based payment expense | 10 | 17 | 4 | 7 | ||||
Cash-settled share-based payment expense | 1 | 2 | — | 2 | ||||
Total share-based compensation expense | 11 | 19 | 4 | 9 | ||||
June 30, 2026 | December 31, 2025 | |
Current liability | 3 | 7 |
Non-current liability | 1 | 5 |
Total liability for share-based payments | 4 | 12 |
Assumptions affecting inputs to fair value model | Equity-settled |
Annual risk-free rates of return and discount rates (%) | 3.55% - 4.17% |
Long-term dividend yield (%) | —% |
Volatility of share price (%) | 44.97% - 49.68% |
Share price (p) | $1.89 - $2.09 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 14 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 15 |
Six-month period | Three-month period | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Current income taxes | (152) | (220) | (76) | (168) | |||
Deferred income taxes | 32 | 134 | 16 | 94 | |||
Income taxes | (120) | (86) | (60) | (74) | |||
Effective tax rate | 31.3% | 10.6% | 30.0% | 10.9% | |||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 16 |
February 10, 2026 | |
Non-current assets | |
Intangible assets | 79 |
Current assets | |
Cash and cash equivalents | 2 |
Other current assets | 1 |
Fair value of identifiable net assets | 82 |
Goodwill resulting from acquisition | 79 |
Purchase consideration | 161 |
June 30, 2026 | |
Cash outflow, net of cash acquired | |
Cash consideration | 161 |
Less: balances acquired | |
Cash and cash equivalents | (2) |
Net outflow of cash - investing activities | 159 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 17 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 18 |
May 26, 2026 | |
Non-current assets | |
Property and equipment | 49 |
Intangible assets | 11 |
Deferred tax assets | 3 |
Current assets | |
Trade receivables and other assets | 6 |
Cash and cash equivalents | 2 |
Current liabilities | (11) |
Non-current liabilities | |
Deferred tax liability | (8) |
Other non-current liabilities | (1) |
Fair value of identifiable net assets | 51 |
Goodwill resulting from acquisition | 19 |
Purchase consideration | 70 |
June 30, 2026 | |
Cash outflow, net of cash acquired | |
Cash consideration | 70 |
Less: balances acquired | |
Cash and cash equivalents | (2) |
Net outflow of cash - investing activities | 68 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 19 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 20 |
April 2, 2025 | |
Non-current assets | |
Intangible assets | 58 |
Current assets | |
Trade and other receivables | 2 |
Cash and cash equivalents | 12 |
Non-current liabilities | |
Deferred tax liability | (7) |
Current liabilities | |
Trade and employee related payables | (6) |
Other current liabilities | (10) |
Fair value of identifiable net assets | 49 |
Goodwill resulting from acquisition | 109 |
Purchase consideration | 158 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 21 |
April 2, 2025 | |
Cash paid * | 141 |
Fair value of contingent consideration | 16 |
Put option liability | 1 |
Total purchase consideration | 158 |
June 30, 2025 | |
Cash consideration | 146 |
Less: balances acquired | |
Cash and cash equivalents | (12) |
Net outflow of cash - investing activities | 134 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 22 |
2025 | |
Sale consideration | 548 |
Carrying amount of net assets at disposal * | (200) |
Gain on sale before reclassification of foreign currency translation reserve and sale and lease back implication | 348 |
Right of use assets recognized | 333 |
Lease liabilities recognized | (633) |
Reclassification of foreign currency translation reserve | 454 |
Gain on disposal | 502 |
Deferred tax asset, net | 109 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 23 |
June 3, 2025 | |
Non-current assets | |
Property and equipment | 92 |
Goodwill | 58 |
Deferred tax assets | 65 |
Other non-current assets | 1 |
Current assets | |
Trade and other receivables | 357 |
Other current assets | 65 |
Total assets disposed | 638 |
Non-current liabilities | |
Debt and derivatives | 27 |
Other non-current liabilities | 9 |
Current liabilities | |
Trade and other payables | 388 |
Debt and derivatives | 14 |
Total liabilities disposed | 438 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 24 |
2026 | 2025 | ||
Balance as of January 1 | 3,757 | 3,016 | |
Acquisitions | 52 | — | |
Additions * | 392 | 783 | |
Modifications and re-assessments * | 83 | 70 | |
Disposals | (7) | (16) | |
Divestment and reclassification as held for sale | (31) | (96) | |
Depreciation | (309) | (280) | |
(Impairment) / reversal of impairment | (4) | (3) | |
Currency translation | (13) | (21) | |
Transfers | 8 | (7) | |
Balance as of June 30 | 3,928 | 3,446 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 25 |
2026 | 2025 | ||
Balance as of January 1 | 1,549 | 1,510 | |
Acquisition * | 199 | 167 | |
Additions ** | 293 | 58 | |
Divestment and reclassification to held for sale | — | (58) | |
Amortization | (125) | (114) | |
Currency translation | (24) | (15) | |
Transfers | (8) | 10 | |
Balance as of June 30 * | 1,884 | 1,558 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 26 |
June 30, 2026 | December 31, 2025 | |||
At fair value | ||||
Other equity investments | 38 | 38 | ||
38 | 38 | |||
At amortized cost | ||||
Security deposits and cash collateral | 139 | 159 | ||
Bank deposits | 3 | 2 | ||
Deferred consideration from sale of subsidiary | 138 | 250 | ||
Other investments | 262 | 184 | ||
542 | 595 | |||
Total investments and derivatives | 580 | 633 | ||
Non-current | 84 | 144 | ||
Current | 496 | 489 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 27 |
June 30, 2026 | December 31, 2025 | |||
At fair value | ||||
Derivatives designated as cash flow hedge | 1 | — | ||
Derivative relating to ADG resolution | 28 | — | ||
Warrants | 49 | 27 | ||
78 | 27 | |||
At amortized cost | ||||
Borrowings, of which | 3,506 | 3,143 | ||
i) Principal amount outstanding | 3,429 | 3,049 | ||
ii) Other Borrowings | 77 | 94 | ||
Interest accrued | 70 | 63 | ||
Discounts and unamortized fees | (33) | (19) | ||
Bank loans and bonds | 3,543 | 3,187 | ||
Lease liabilities | 1,857 | 1,760 | ||
Other financial liabilities | 375 | 171 | ||
5,775 | 5,118 | |||
Total debt and derivatives | 5,853 | 5,145 | ||
Non-current | 4,417 | 4,043 | ||
Current | 1,436 | 1,102 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 28 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 29 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 30 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 31 |
June 30, 2026 | December 31, 2025 | |||
Cash at banks and on hand | 618 | 702 | ||
Short-term deposits with original maturity of less than three months | 1,575 | 1,030 | ||
Cash and cash equivalents, net of overdrafts * (as presented in the consolidated statement of cash flows) | 2,193 | 1,732 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 32 |
June 30, 2026 | December 31, 2025 | |||
Authorized common shares (nominal value of US$0.001 per share) | 1,849,190,667 | 1,849,190,667 | ||
Issued shares, including 127,660,783 (2025: 130,003,933) shares held by a subsidiary of the Company | 1,849,190,667 | 1,849,190,667 | ||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 33 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 34 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 35 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 36 |