Financhill
Buy
52

VNO Quote, Financials, Valuation and Earnings

Last price:
$38.53
Seasonality move :
4.99%
Day range:
$37.32 - $38.14
52-week range:
$22.42 - $46.63
Dividend yield:
1.96%
P/E ratio:
944.00x
P/S ratio:
4.10x
P/B ratio:
1.81x
Volume:
909.8K
Avg. volume:
1.4M
1-year change:
45.12%
Market cap:
$7.2B
Revenue:
$1.8B
EPS (TTM):
$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.6B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -20.61% 4.01% 13.26% 0.62% -1.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.5M $134.5M $133.7M $162.9M $148.5M
Other Inc / (Exp) -$353.1M $178.5M -$388.9M $60.8M $123.2M
Operating Expenses $1.4B $1.3B $1.5B $1.5B $1.5B
Operating Income $144.3M $245M $287.9M $300.6M $263.9M
 
Net Interest Expenses $216.4M $226.5M $259.9M $299.3M $344.2M
EBT. Incl. Unusual Items -$425.2M $197.1M -$361M $62.1M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.6M -$10.5M $21.7M $29.2M $22.7M
Net Income to Company -$461.8M $207.6M -$382.6M $32.9M $20.1M
 
Minority Interest in Earnings $164.8M -$31.6M $36.1M $72.6M $50.3M
Net Income to Common Excl Extra Items -$297M $176M -$346.5M $105.5M $70.4M
 
Basic EPS (Cont. Ops) -$1.83 $0.53 -$2.13 $0.23 $0.04
Diluted EPS (Cont. Ops) -$1.83 $0.53 -$2.13 $0.23 $0.04
Weighted Average Basic Share $191.1M $191.6M $191.8M $191M $190.5M
Weighted Average Diluted Share $191.1M $192.1M $191.8M $191.9M $196.6M
 
EBITDA $203.5M $840.5M $423.3M $845.6M $880.6M
EBIT -$214.4M $407.9M -$103M $388M $411.2M
 
Revenue (Reported) $1.5B $1.6B $1.8B $1.8B $1.8B
Operating Income (Reported) $144.3M $245M $287.9M $300.6M $263.9M
Operating Income (Adjusted) -$214.4M $407.9M -$103M $388M $411.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $376.4M $421.1M $446.9M $441.9M $457.8M
Revenue Growth (YoY) -18.34% 11.86% 6.14% -1.13% 3.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.3M $34.2M $31.4M $46M $36.6M
Other Inc / (Exp) -$176.6M $61.5M -$508.5M -$76.2M $28.7M
Operating Expenses $357.3M $363.3M $378.8M $384.4M $385.7M
Operating Income $19.1M $57.8M $68.2M $57.5M $72M
 
Net Interest Expenses $53.1M $77.3M $77.7M $73.5M $89.2M
EBT. Incl. Unusual Items -$210.5M $42M -$518M -$92.2M $11.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8M $10.1M $7M $8.4M $5.8M
Net Income to Company -$208.7M $32M -$525M -$100.6M $5.8M
 
Minority Interest in Earnings $13.7M -$4.5M $47.3M $55.1M $11M
Net Income to Common Excl Extra Items -$195M $27.4M -$477.8M -$45.5M $16.7M
 
Basic EPS (Cont. Ops) -$1.09 $0.06 -$2.57 -$0.32 $0.01
Diluted EPS (Cont. Ops) -$1.09 $0.06 -$2.57 -$0.32 $0.01
Weighted Average Basic Share $191.3M $191.7M $191.8M $190.3M $190.7M
Weighted Average Diluted Share $191.3M $192M $191.8M $190.3M $200.1M
 
EBITDA -$48.8M $246.6M -$292.1M $109.7M $228M
EBIT -$160.9M $113.7M -$435.5M -$9.9M $106.8M
 
Revenue (Reported) $376.4M $421.1M $446.9M $441.9M $457.8M
Operating Income (Reported) $19.1M $57.8M $68.2M $57.5M $72M
Operating Income (Adjusted) -$160.9M $113.7M -$435.5M -$9.9M $106.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.6B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.5M $134.5M $133.7M $162.9M $148.5M
Other Inc / (Exp) -$353.1M $178.5M -$388.9M $60.8M $123.2M
Operating Expenses $1.4B $1.3B $1.5B $1.5B $1.5B
Operating Income $144.3M $245M $287.9M $300.6M $263.9M
 
Net Interest Expenses $216.4M $226.5M $259.9M $299.3M $344.2M
EBT. Incl. Unusual Items -$425.2M $197.1M -$361M $62.1M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.6M -$10.5M $21.7M $29.2M $22.7M
Net Income to Company -$461.8M $207.6M -$382.6M $32.9M $20.1M
 
Minority Interest in Earnings $164.8M -$31.6M $36.1M $72.6M $50.3M
Net Income to Common Excl Extra Items -$297M $176M -$346.5M $105.5M $70.4M
 
Basic EPS (Cont. Ops) -$1.81 $0.53 -$2.13 $0.23 $0.05
Diluted EPS (Cont. Ops) -$1.81 $0.53 -$2.13 $0.23 $0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $203.5M $841.8M $423.3M $845.6M $880.6M
EBIT -$214.4M $407.9M -$103M $388M $411.2M
 
Revenue (Reported) $1.5B $1.6B $1.8B $1.8B $1.8B
Operating Income (Reported) $144.3M $245M $287.9M $300.6M $263.9M
Operating Income (Adjusted) -$214.4M $407.9M -$103M $388M $411.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.8B $1.8B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.5M $133.7M $162.9M $148.5M --
Other Inc / (Exp) $178.5M -$388.9M $60.8M $123.2M --
Operating Expenses $1.3B $1.5B $1.5B $1.5B --
Operating Income $245M $287.9M $300.6M $263.9M --
 
Net Interest Expenses $226.5M $259.9M $299.3M $344.2M --
EBT. Incl. Unusual Items $197.1M -$361M $62.1M $42.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.5M $21.7M $29.2M $22.7M --
Net Income to Company $207.6M -$382.6M $32.9M $20.1M --
 
Minority Interest in Earnings -$31.6M $36.1M $72.6M $50.3M --
Net Income to Common Excl Extra Items $176M -$346.5M $105.5M $70.4M --
 
Basic EPS (Cont. Ops) $0.53 -$2.13 $0.23 $0.05 --
Diluted EPS (Cont. Ops) $0.53 -$2.13 $0.23 $0.04 --
Weighted Average Basic Share $766.2M $767.1M $764M $762.2M --
Weighted Average Diluted Share $768.5M $767.9M $769.9M $775.5M --
 
EBITDA $841.8M $423.3M $845.6M $880.6M --
EBIT $407.9M -$103M $388M $411.2M --
 
Revenue (Reported) $1.6B $1.8B $1.8B $1.8B --
Operating Income (Reported) $245M $287.9M $300.6M $263.9M --
Operating Income (Adjusted) $407.9M -$103M $388M $411.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.8B $889.7M $997M $733.9M
Short Term Investments -- -- $472M -- --
Accounts Receivable, Net $751.7M $736M $776.1M $771.2M $765.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $2.7B $2.3B $2B $1.7B
 
Property Plant And Equipment $367.4M $337.2M $684.4M $680M $678.8M
Long-Term Investments $3.5B $3.3B $2.7B $2.6B $2.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $434M $512.7M $474.1M $333.8M $373.5M
Total Assets $16.2B $17.3B $16.5B $16.2B $16B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.2B $1.1B $1B $977.4M
 
Long-Term Debt $6.8B $8B $7.8B $7.7B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $10.1B $10B $9.8B $9.8B
 
Common Stock $1.2B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj -$75.1M -$17.5M $175M $65.1M $57.7M
Common Equity $5.4B $5.1B $4.7B $4.3B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $967.6M $673.4M $834.7M $1B
Total Equity $7.6B $7.2B $6.5B $6.3B $6.2B
 
Total Liabilities and Equity $16.2B $17.3B $16.5B $16.2B $16B
Cash and Short Terms $1.6B $1.8B $1.4B $997M $733.9M
Total Debt $7.4B $8.6B $8.4B $8.3B $8.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.8B $889.7M $997M $733.9M
Short Term Investments -- -- $472M -- --
Accounts Receivable, Net $751.7M $736M $776.1M $771.2M $765.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $2.7B $2.3B $2B $1.7B
 
Property Plant And Equipment $367.4M $337.2M $684.4M $680M $678.8M
Long-Term Investments $3.5B $3.3B $2.7B $2.6B $2.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $434M $512.7M $474.1M $333.8M $373.5M
Total Assets $16.2B $17.3B $16.5B $16.2B $16B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.2B $1.1B $1B $977.4M
 
Long-Term Debt $6.8B $8B $7.8B $7.7B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $10.1B $10B $9.8B $9.8B
 
Common Stock $1.2B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj -$75.1M -$17.5M $175M $65.1M $57.7M
Common Equity -- -- -- -- --
Total Preferred Equity $291.2M -$300M -- -- --
Minority Interest, Total $1B $967.6M $673.4M $834.7M $1B
Total Equity $7.6B $7.2B $6.5B $6.3B $6.2B
 
Total Liabilities and Equity $16.2B $17.3B $16.5B $16.2B $16B
Cash and Short Terms $1.6B $1.8B $1.4B $997M $733.9M
Total Debt $7.4B $8.6B $8.4B $8.3B $8.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$461.8M $207.6M -$382.6M $32.9M $20.1M
Depreciation & Amoritzation $417.9M $432.6M $526.3M $457.6M $469.4M
Stock-Based Compensation $48.7M $38.3M $29.2M $43.2M $30.2M
Change in Accounts Receivable -$5.3M -$187K -$4.4M $9.4M $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $424.2M $761.8M $798.9M $648.2M $537.7M
 
Capital Expenditures $395.1M -- -- -- --
Cash Acquisitions -$6.6M -$32.9M $1.2M -$52.6M -$115.4M
Cash From Investing -$87.8M -$532.3M -$906.9M -$128.8M -$597.4M
 
Dividends Paid (Ex Special Dividend) -$891.6M -$472M -$468.7M -$191.2M -$203.2M
Special Dividend Paid
Long-Term Debt Issued $1.1B $3.2B $1B -- $75M
Long-Term Debt Repaid -$1.1B -$1.6B -$1.3B -$148M -$97.4M
Repurchase of Common Stock -- -$301.6M -- -$29.2M --
Other Financing Activities $392.7M -$1.2B -$111M $89.4M -$26.7M
Cash From Financing -$213.2M -$29.5M -$801.3M -$278.9M -$252.3M
 
Beginning Cash (CF) $1.6B $1.7B $1.9B $1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.2M $200M -$909.2M $240.4M -$312M
Ending Cash (CF) $1.7B $1.9B $1B $1.3B $949.6M
 
Levered Free Cash Flow $29.2M $761.8M $798.9M $648.2M $537.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$208.7M $32M -$525M -$100.6M $5.8M
Depreciation & Amoritzation $112M $132.8M $143.4M $119.6M $121.1M
Stock-Based Compensation $9M $5.4M $6.4M $10M $7.4M
Change in Accounts Receivable $21.8M $11.9M -$2.3M $17.6M $11.8M
Change in Inventories -- -- -- -- --
Cash From Operations $232.9M $283.7M $239.1M $211.3M $206.2M
 
Capital Expenditures $117.9M -- -- -- --
Cash Acquisitions -$1.5M -$2.6M -$4.3M -$27.7M -$6.1M
Cash From Investing -$211.2M -$139.7M -$57.1M -$194.6M -$110.3M
 
Dividends Paid (Ex Special Dividend) -$115.5M -$118.1M -$117.2M -$72.6M -$156.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500.4M $950M -- -- --
Long-Term Debt Repaid -$553.1M -$5.4M -$5.4M -$28.6M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $95.1M -$1B -$14.7M $83.7M -$17M
Cash From Financing $218.4M -$481.8M -$137.9M -$17.6M -$175.4M
 
Beginning Cash (CF) $1.5B $2.3B $977M $1.3B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $240M -$337.8M $44.1M -$896K -$79.5M
Ending Cash (CF) $1.7B $1.9B $1B $1.3B $949.6M
 
Levered Free Cash Flow $115M $283.7M $239.1M $211.3M $206.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$461.8M $207.6M -$382.6M $32.9M $20.1M
Depreciation & Amoritzation $417.9M $432.6M $526.3M $457.6M $469.4M
Stock-Based Compensation $48.7M $38.3M $29.2M $43.2M $30.2M
Change in Accounts Receivable -$5.3M -$187K -$4.4M $9.4M $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $424.2M $761.8M $798.9M $648.2M $537.7M
 
Capital Expenditures $395.1M -- -- -- --
Cash Acquisitions -$6.6M -$32.9M $1.2M -$52.6M -$115.4M
Cash From Investing -$87.8M -$532.3M -$906.9M -$128.8M -$597.4M
 
Dividends Paid (Ex Special Dividend) -$891.6M -$472M -$468.7M -$191.2M -$203.2M
Special Dividend Paid
Long-Term Debt Issued $1.1B $3.2B -- -- --
Long-Term Debt Repaid -$1.1B -$1.6B -$1.3B -$148M -$97.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $392.7M -$1.2B -$111M $89.4M -$26.7M
Cash From Financing -$213.2M -$29.5M -$801.3M -$278.9M -$252.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.2M $200M -$909.2M $240.4M -$312M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $29.2M $761.8M $798.9M $648.2M $537.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $207.6M -$382.6M $32.9M $20.1M --
Depreciation & Amoritzation $432.6M $526.3M $457.6M $469.4M --
Stock-Based Compensation $38.3M $29.2M $43.2M $30.2M --
Change in Accounts Receivable -$187K -$4.4M $9.4M $4.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $761.8M $798.9M $648.2M $537.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$32.9M $1.2M -$52.6M -$115.4M --
Cash From Investing -$532.3M -$906.9M -$128.8M -$597.4M --
 
Dividends Paid (Ex Special Dividend) -$472M -$468.7M -$191.2M -$203.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $1B -- $75M --
Long-Term Debt Repaid -$1.6B -$1.3B -$148M -$97.4M --
Repurchase of Common Stock -- -- -$29.2M -- --
Other Financing Activities -$1.2B -$111M $89.4M -$26.7M --
Cash From Financing -$29.5M -$801.3M -$278.9M -$252.3M --
 
Beginning Cash (CF) $8.1B $5.2B $4.6B $4.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $200M -$909.2M $240.4M -$312M --
Ending Cash (CF) $8.3B $4.3B $4.9B $4.2B --
 
Levered Free Cash Flow $761.8M $798.9M $648.2M $537.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock