Financhill
Sell
31

VRTS Quote, Financials, Valuation and Earnings

Last price:
$161.83
Seasonality move :
10.02%
Day range:
$159.06 - $163.05
52-week range:
$142.18 - $249.75
Dividend yield:
5.66%
P/E ratio:
8.30x
P/S ratio:
1.32x
P/B ratio:
1.19x
Volume:
61.1K
Avg. volume:
66.4K
1-year change:
-34.66%
Market cap:
$1.1B
Revenue:
$896.4M
EPS (TTM):
$19.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $609.1M $981.4M $834.6M $849.4M $896.4M
Revenue Growth (YoY) 7.03% 61.13% -14.96% 1.77% 5.54%
 
Cost of Revenues $111.8M $189.4M $178.3M $163.6M $161.5M
Gross Profit $497.3M $792M $656.3M $685.8M $734.9M
Gross Profit Margin 81.65% 80.7% 78.64% 80.74% 81.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.9M -$6M -$64M $8.4M -$4.4M
Operating Expenses $347.8M $451.9M $498.6M $534.8M $567.1M
Operating Income $149.5M $340M $157.7M $150.9M $167.8M
 
Net Interest Expenses $97.3M $69.6M $93.4M $178.8M $183.3M
EBT. Incl. Unusual Items $163.9M $353.7M $163.9M $186.6M $207.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.9M $90.8M $57.3M $45.1M $55.4M
Net Income to Company $120M $262.8M $106.6M $141.5M $152.5M
 
Minority Interest in Earnings $40M $54.7M -$10.9M $10.9M $30.7M
Net Income to Common Excl Extra Items $120M $262.8M $106.6M $141.5M $152.5M
 
Basic EPS (Cont. Ops) $10.49 $27.13 $15.90 $18.02 $17.19
Diluted EPS (Cont. Ops) $10.02 $26.01 $15.50 $17.71 $16.89
Weighted Average Basic Share $7.6M $7.7M $7.4M $7.2M $7.1M
Weighted Average Diluted Share $8M $8M $7.6M $7.4M $7.2M
 
EBITDA $184.3M $388.4M $223.4M $217.8M $233.1M
EBIT $149.5M $340M $157.7M $150.9M $167.8M
 
Revenue (Reported) $609.1M $981.4M $834.6M $849.4M $896.4M
Operating Income (Reported) $149.5M $340M $157.7M $150.9M $167.8M
Operating Income (Adjusted) $149.5M $340M $157.7M $150.9M $167.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $248.8M $199.3M $216.3M $226.5M $203.7M
Revenue Growth (YoY) 55.51% -19.87% 8.54% 4.68% -10.04%
 
Cost of Revenues $48M $42.4M $41M $39.4M $36.9M
Gross Profit $200.8M $157M $175.3M $187.1M $166.8M
Gross Profit Margin 80.71% 78.75% 81.03% 82.61% 81.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.3M -$15.6M -$3.5M $4M --
Operating Expenses $110.8M $119.9M $132.6M $136.4M $131.7M
Operating Income $90M $37.1M $42.7M $50.7M $35.1M
 
Net Interest Expenses $15.8M $23.9M $44.4M $43.9M $38.6M
EBT. Incl. Unusual Items $98.3M $38.2M $50.3M $64.9M $44.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.8M $10.8M $12.2M $15.8M $13.1M
Net Income to Company $72.5M $27.4M $38.2M $49.1M $31.3M
 
Minority Interest in Earnings $13.8M -$4.3M $7.2M $8.1M -$585K
Net Income to Common Excl Extra Items $72.5M $27.4M $38.2M $49.1M $31.3M
 
Basic EPS (Cont. Ops) $7.64 $4.34 $4.26 $5.80 $4.72
Diluted EPS (Cont. Ops) $7.36 $4.24 $4.19 $5.71 $4.65
Weighted Average Basic Share $7.7M $7.3M $7.3M $7.1M $6.8M
Weighted Average Diluted Share $8M $7.5M $7.4M $7.2M $6.9M
 
EBITDA $101.3M $52.6M $59.5M $65.9M $50M
EBIT $90M $37.1M $42.7M $50.7M $35.1M
 
Revenue (Reported) $248.8M $199.3M $216.3M $226.5M $203.7M
Operating Income (Reported) $90M $37.1M $42.7M $50.7M $35.1M
Operating Income (Adjusted) $90M $37.1M $42.7M $50.7M $35.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $898.6M $898.8M $836.3M $882.4M $855.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $167.5M $186.2M $163.1M $162.8M $151.2M
Gross Profit $731.1M $712.6M $673.2M $719.6M $704.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.6M -$73.9M $6.9M $1.1M --
Operating Expenses $424.7M $498.9M $523.2M $558.9M $548.2M
Operating Income $306.4M $213.8M $150.1M $160.7M $156M
 
Net Interest Expenses $67.1M $75.9M $167.5M $186.3M $162M
EBT. Incl. Unusual Items $340.1M $214.2M $173.9M $201.2M $198.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.5M $71.4M $45.1M $49.7M $56.9M
Net Income to Company $262.6M $142.8M $128.8M $151.5M $141.6M
 
Minority Interest in Earnings $61M $10.8M -$6.4M $32.2M $5.4M
Net Income to Common Excl Extra Items $262.6M $142.8M $128.8M $151.5M $141.6M
 
Basic EPS (Cont. Ops) $26.28 $17.59 $18.60 $16.76 $19.77
Diluted EPS (Cont. Ops) $25.16 $17.04 $18.27 $16.45 $19.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $348.2M $275.7M $215.5M $227.9M $216.3M
EBIT $306.4M $213.8M $150.1M $160.7M $156M
 
Revenue (Reported) $898.6M $898.8M $836.3M $882.4M $855.4M
Operating Income (Reported) $306.4M $213.8M $150.1M $160.7M $156M
Operating Income (Adjusted) $306.4M $213.8M $150.1M $160.7M $156M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $711.1M $628.5M $630.3M $663.3M $622.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.2M $135M $123M $122.3M $112M
Gross Profit $572.9M $493.6M $507.3M $541.1M $510.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7M -$66.2M $4.7M -$2.6M -$4.7M
Operating Expenses $332.9M $379.9M $401.2M $425.2M $406.3M
Operating Income $240M $113.7M $106M $115.8M $104M
 
Net Interest Expenses $49.3M $55.5M $129.6M $137.1M $115.8M
EBT. Incl. Unusual Items $264.2M $124.8M $134.8M $149.4M $140M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.4M $44M $31.8M $36.4M $37.9M
Net Income to Company $200.8M $80.8M $103M $113M $102.1M
 
Minority Interest in Earnings $42.5M -$1.3M $3.2M $24.5M -$810K
Net Income to Common Excl Extra Items $200.8M $80.8M $103M $113M $102.1M
 
Basic EPS (Cont. Ops) $20.61 $11.05 $13.73 $12.46 $15.03
Diluted EPS (Cont. Ops) $19.76 $10.75 $13.50 $12.24 $14.82
Weighted Average Basic Share $23M $22.3M $21.8M $21.3M $20.6M
Weighted Average Diluted Share $24M $22.9M $22.2M $21.7M $20.9M
 
EBITDA $273.2M $160.4M $155.8M $165.9M $149.1M
EBIT $240M $113.7M $106M $115.8M $104M
 
Revenue (Reported) $711.1M $628.5M $630.3M $663.3M $622.3M
Operating Income (Reported) $240M $113.7M $106M $115.8M $104M
Operating Income (Adjusted) $240M $113.7M $106M $115.8M $104M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $339.8M $586.1M $589.2M $341M $400.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.5M $123.9M $99.3M $109.1M $117.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $464.3M $790.4M $765.5M $547.4M $601.3M
 
Property Plant And Equipment $31.6M $49.8M $83.6M $89.4M $79.8M
Long-Term Investments $2.4B $2.2B $2.3B $2.2B $2.4B
Goodwill $290.4M $338.4M $348.8M $397.1M $397.1M
Other Intangibles $280.3M $500.6M $442.5M $432.1M $378.2M
Other Long-Term Assets $49.7M $104.3M $140.4M $69.4M $208.7M
Total Assets $3.5B $4B $4B $3.7B $4B
 
Accounts Payable $25.4M $48.5M $33.2M $56M $49.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $212.1M $446M $479.8M $367.3M $447M
 
Long-Term Debt $216.6M $302.5M $314M $311.6M $287.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3B $3.1B $2.8B $3B
 
Common Stock $118K $119K $120K $122K $122K
Other Common Equity Adj -- -- -- -- --
Common Equity $711.1M $828.3M $817M $863.9M $897.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $125.3M $147.3M $119.6M $109.2M $111.4M
Total Equity $836.5M $975.6M $936.7M $973.2M $1B
 
Total Liabilities and Equity $3.5B $4B $4B $3.7B $4B
Cash and Short Terms $339.8M $586.1M $589.2M $341M $400.3M
Total Debt $220.2M $305.2M $316.8M $314.4M $290M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $593.5M $395.6M $405.8M $311.9M $462.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $127M $104.7M $107M $112.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $798.6M $573.5M $631.3M $552M $679.3M
 
Property Plant And Equipment $12.4M $19.2M $25.5M $23.3M $99.6M
Long-Term Investments $2.3B $2.1B $2.2B $2.2B $2.4B
Goodwill $315.4M $348.8M $397.1M $397.1M --
Other Intangibles $370.4M $467.5M $452.3M $388.7M --
Other Long-Term Assets $68.1M $110M $132.3M $100.5M --
Total Assets $3.8B $3.5B $3.8B $3.6B $3.9B
 
Accounts Payable $41.7M $37.8M $32.7M $30.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $299.8M $271M $396.2M $313.5M $310.2M
 
Long-Term Debt $266.7M $255.4M $273.8M $237.5M $484.9M
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.6B $2.8B $2.6B $2.9B
 
Common Stock $119K $120K $122K $122K $123K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $140.5M $131.2M $101.7M $101.8M $104.3M
Total Equity $952.8M $930.4M $963.8M $990.8M $1B
 
Total Liabilities and Equity $3.8B $3.5B $3.8B $3.6B $3.9B
Cash and Short Terms $593.5M $395.6M $405.8M $311.9M $462.2M
Total Debt $266.7M $255.4M $273.8M $237.5M $484.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $120M $262.8M $106.6M $141.5M $152.5M
Depreciation & Amoritzation $38.9M $50.8M $67.4M $68.4M $69M
Stock-Based Compensation $21.5M $26.2M $24M $26.8M $32.8M
Change in Accounts Receivable -$9.7M -$30.1M $37.5M $6.8M $8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $183.4M $379.8M $260.5M $238.6M $247.8M
 
Capital Expenditures $1M $5.8M $6.6M $8.8M $5.6M
Cash Acquisitions -- $155.6M $20.6M $109M --
Cash From Investing -$407M $91.4M -$160.8M -$124.8M -$230.2M
 
Dividends Paid (Ex Special Dividend) $24.9M $31.4M $47.3M $52M $58.1M
Special Dividend Paid
Long-Term Debt Issued $780M $444.7M $306.3M $319.3M $1B
Long-Term Debt Repaid -$473.6M -$570.4M -$204.6M -$522.7M -$806.2M
Repurchase of Common Stock $32.5M $57.5M $90M $45M $44.9M
Other Financing Activities -$13.7M -$29.8M -$66.5M -$55.7M -$32.1M
Cash From Financing $242.6M -$241.1M -$96.5M -$362.2M $42.1M
 
Beginning Cash (CF) $339.8M $586.1M $589.2M $341M $400.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19M $230M $3M -$247.9M $59.2M
Ending Cash (CF) $358.9M $816.2M $592.1M $93.6M $459.1M
 
Levered Free Cash Flow $182.3M $373.9M $253.9M $229.7M $242.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $72.5M $27.4M $38.2M $49.1M $31.3M
Depreciation & Amoritzation $12M $15.9M $17.4M $16.3M $16.2M
Stock-Based Compensation $6M $5.1M $7.7M $8.2M $5.7M
Change in Accounts Receivable -- $1.9M -$2.1M -$261K $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $125.3M $99.3M $87.8M $115.1M $115.2M
 
Capital Expenditures $486K $1.1M $3.9M $407K $1.4M
Cash Acquisitions -- $171K -- -- --
Cash From Investing $54.4M $19.8M $39.3M -$40.7M -$14.1M
 
Dividends Paid (Ex Special Dividend) $6.3M $11.1M $12M $13.7M $15.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $81.2M -- $132.5M -- --
Long-Term Debt Repaid -$40.7M -$48M -$163M -$55.5M --
Repurchase of Common Stock $20M $10M $15M $14.9M --
Other Financing Activities $1K -$9.7M -$17.5M -$23.7M --
Cash From Financing $6.9M -$81.3M -$78.6M -$113.4M $118.1M
 
Beginning Cash (CF) $593.5M $395.6M $405.8M $311.9M $462.2M
Foreign Exchange Rate Adjustment -- -$344K -$451K $759K -$235K
Additions / Reductions $186.6M $37.4M $48.1M -$38.2M $218.9M
Ending Cash (CF) $780.1M $432.7M $453.4M $274.4M $680.9M
 
Levered Free Cash Flow $124.8M $98.1M $83.9M $114.7M $113.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $262.6M $142.8M $128.8M $151.5M $141.6M
Depreciation & Amoritzation $41.9M $63.7M $70.3M $70.3M $64.2M
Stock-Based Compensation $26.9M $23.7M $24.8M $31M $27.8M
Change in Accounts Receivable -- -- $8M $13.4M $13M
Change in Inventories -- -- -- -- --
Cash From Operations $317.9M $322.9M $222.1M $244.1M $251M
 
Capital Expenditures $5.1M $6.5M $7.5M $6M $7.9M
Cash Acquisitions -- $175.6M $109.6M -- --
Cash From Investing $228.8M -$114.6M -$142.5M -$115M -$173M
 
Dividends Paid (Ex Special Dividend) $26.4M $46.6M $50.4M $55.9M $64.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$209.6M -$556.2M -$412M -$925.6M --
Repurchase of Common Stock $40M $105M $35M $52.4M $62.5M
Other Financing Activities -$28.1M -$65.6M -$60.2M -$40.9M --
Cash From Financing -$223.2M -$404.9M -$70.4M -$223.9M $71.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.4M -$197.3M $9.7M -$93.5M $150M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $312.8M $316.4M $214.6M $238.1M $243.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $200.8M $80.8M $103M $113M $102.1M
Depreciation & Amoritzation $35.2M $48.1M $51M $52.9M $48.1M
Stock-Based Compensation $21.8M $19.3M $20.1M $24.3M $19.2M
Change in Accounts Receivable -- $32.9M $3.4M $10M $14.2M
Change in Inventories -- -- -- -- --
Cash From Operations $227.1M $170.2M $131.8M $137.4M $140.6M
 
Capital Expenditures $4.8M $5.5M $6.4M $3.7M $5.9M
Cash Acquisitions -- $19.9M $109M -- --
Cash From Investing $164.5M -$41.5M -$23.2M -$13.4M $43.8M
 
Dividends Paid (Ex Special Dividend) $20M $35.2M $38.4M $42.3M $48.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $81.2M -- $182.5M $738.1M --
Long-Term Debt Repaid -$156.3M -$142.1M -$349.4M -$752.3M -$124.3M
Repurchase of Common Stock $32.5M $80M $25M $32.4M $50M
Other Financing Activities -$25.8M -$61.7M -$55.4M -$40.6M -$13M
Cash From Financing -$154.1M -$317.9M -$291.7M -$153.4M -$123.7M
 
Beginning Cash (CF) $1.4B $1.1B $1.2B $910.3M $925.2M
Foreign Exchange Rate Adjustment -- -$650K -$68K $659K $1.4M
Additions / Reductions $237.5M -$189.9M -$183.2M -$28.7M $62M
Ending Cash (CF) $1.6B $899.9M $998.4M $882.2M $988.6M
 
Levered Free Cash Flow $222.2M $164.7M $125.4M $133.7M $134.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock