Financhill
Buy
61

VNO Quote, Financials, Valuation and Earnings

Last price:
$38.92
Seasonality move :
5.27%
Day range:
$38.45 - $38.98
52-week range:
$22.42 - $46.63
Dividend yield:
1.9%
P/E ratio:
74.83x
P/S ratio:
4.22x
P/B ratio:
1.81x
Volume:
1M
Avg. volume:
1.5M
1-year change:
57.72%
Market cap:
$7.5B
Revenue:
$1.8B
EPS (TTM):
$0.52
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $380M $442.1M $445.9M $436.4M $461.6M
Revenue Growth (YoY) -14.52% 16.36% 0.86% -2.14% 5.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.2M $41.2M $41.6M $37.9M $38.6M
Other Inc / (Exp) $28.1M $44.9M $23.5M $15.7M $112.6M
Operating Expenses $330.5M $375.2M $376.9M $372.8M $379.5M
Operating Income $49.5M $66.9M $69M $63.6M $82.1M
 
Net Interest Expenses $48.5M $51.1M $76.6M $78.8M $87.7M
EBT. Incl. Unusual Items $29M $60.8M $15.9M $467K $107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $7.4M $4.7M $6.7M $7.2M
Net Income to Company $27M $53.4M $11.2M -$6.3M $99.8M
 
Minority Interest in Earnings -$6.4M -$11.4M $9.5M $12.8M $2.5M
Net Income to Common Excl Extra Items $20.6M $42M $20.7M $6.5M $102.4M
 
Basic EPS (Cont. Ops) $0.02 $0.14 $0.03 -$0.05 $0.45
Diluted EPS (Cont. Ops) $0.02 $0.14 $0.03 -$0.05 $0.43
Weighted Average Basic Share $191.4M $191.7M $191.9M $190.4M $191.4M
Weighted Average Diluted Share $192M $192M $191.9M $190.4M $200.7M
 
EBITDA $174.4M $230.3M $208.7M $199.6M $319M
EBIT $74.4M $108.1M $96.1M $85.6M $197.7M
 
Revenue (Reported) $380M $442.1M $445.9M $436.4M $461.6M
Operating Income (Reported) $49.5M $66.9M $69M $63.6M $82.1M
Operating Income (Adjusted) $74.4M $108.1M $96.1M $85.6M $197.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.7B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.9M $131.6M $134.1M $159.2M $149.2M
Other Inc / (Exp) -$224.2M $195.4M -$410.3M $52.9M $220.2M
Operating Expenses $1.3B $1.4B $1.5B $1.5B $1.5B
Operating Income $132.1M $262.5M $289.9M $295.2M $282.4M
 
Net Interest Expenses $212.4M $229M $285.4M $301.4M $353.2M
EBT. Incl. Unusual Items -$304.5M $228.9M -$405.9M $46.7M $149.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.8M -$5.1M $18.9M $31.3M $23.2M
Net Income to Company -$330.3M $233.9M -$424.8M $15.4M $126.2M
 
Minority Interest in Earnings $36.4M -$36.5M $57M $75.9M $40M
Net Income to Common Excl Extra Items -$293.9M $197.5M -$367.8M $91.3M $166.3M
 
Basic EPS (Cont. Ops) -$1.82 $0.65 -$2.24 $0.15 $0.55
Diluted EPS (Cont. Ops) -$1.82 $0.65 -$2.24 $0.15 $0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $318.1M $897.7M $401.6M $836.5M $1000M
EBIT -$103M $441.6M -$115M $377.5M $523.3M
 
Revenue (Reported) $1.5B $1.7B $1.8B $1.8B $1.8B
Operating Income (Reported) $132.1M $262.5M $289.9M $295.2M $282.4M
Operating Income (Adjusted) -$103M $441.6M -$115M $377.5M $523.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $380M $442.1M $445.9M $436.4M $461.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.2M $41.2M $41.6M $37.9M $38.6M
Other Inc / (Exp) $28.1M $44.9M $23.5M $15.7M $112.6M
Operating Expenses $330.5M $375.2M $376.9M $372.8M $379.5M
Operating Income $49.5M $66.9M $69M $63.6M $82.1M
 
Net Interest Expenses $48.5M $51.1M $76.6M $78.8M $87.7M
EBT. Incl. Unusual Items $29M $60.8M $15.9M $467K $107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $7.4M $4.7M $6.7M $7.2M
Net Income to Company $27M $53.4M $11.2M -$6.3M $99.8M
 
Minority Interest in Earnings -$6.4M -$11.4M $9.5M $12.8M $2.5M
Net Income to Common Excl Extra Items $20.6M $42M $20.7M $6.5M $102.4M
 
Basic EPS (Cont. Ops) $0.02 $0.14 $0.03 -$0.05 $0.45
Diluted EPS (Cont. Ops) $0.02 $0.14 $0.03 -$0.05 $0.43
Weighted Average Basic Share $191.4M $191.7M $191.9M $190.4M $191.4M
Weighted Average Diluted Share $192M $192M $191.9M $190.4M $200.7M
 
EBITDA $174.4M $230.3M $208.7M $199.6M $319M
EBIT $74.4M $108.1M $96.1M $85.6M $197.7M
 
Revenue (Reported) $380M $442.1M $445.9M $436.4M $461.6M
Operating Income (Reported) $49.5M $66.9M $69M $63.6M $82.1M
Operating Income (Adjusted) $74.4M $108.1M $96.1M $85.6M $197.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.6B $973.9M $891M $892.7M $568.9M
Short Term Investments -- -- $276.6M -- --
Accounts Receivable, Net $743.4M $760.8M $786.3M $782.9M $782.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $2B $2.1B $2B $1.6B
 
Property Plant And Equipment $365.9M $687.6M $685.2M $679M $677.3M
Long-Term Investments $3.4B $4B $2.6B $2.6B $2.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $397.3M $440.6M $387M $409.3M $369.2M
Total Assets $16.1B $17.5B $16.3B $16.2B $15.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.1B $994.9M $962.9M
 
Long-Term Debt $6.8B $8B $7.7B $7.7B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $10.3B $9.9B $9.8B $9.4B
 
Common Stock $1.2B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj -$60.8M $51.8M $95.6M $105.9M $27M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1B $671.6M $838.2M $914.1M
Total Equity $7.5B $7.2B $6.4B $6.4B $6.2B
 
Total Liabilities and Equity $16.1B $17.5B $16.3B $16.2B $15.6B
Cash and Short Terms $1.6B $973.9M $1.2B $892.7M $568.9M
Total Debt $7.4B $8.6B $8.3B $8.3B $7.8B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $27M $53.4M $11.2M -$6.3M $99.8M
Depreciation & Amoritzation $100M $122.3M $112.6M $114M $121.3M
Stock-Based Compensation $21.2M $13.2M $11.7M $7.5M $6M
Change in Accounts Receivable -$1.1M -$3.5M -$13.9M -$8.5M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $224.2M $171M $91.9M $31.5M $52M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $101.2M -$4.6M $2.7M -$2M -$12.3M
Cash From Investing -$56.5M -$794.6M $125.7M -$128.6M $275.5M
 
Dividends Paid (Ex Special Dividend) -$117.9M -$117.1M -$87.5M -$15.5M -$15.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M -- -- -- $120M
Long-Term Debt Repaid -$358.3M -$5.4M -$110.4M -- -$574.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.2M -$43.1M -$7M $5K -$372K
Cash From Financing -$142.4M -$165.5M -$204.8M -$15.5M -$470.3M
 
Beginning Cash (CF) $1.7B $1.9B $1B $1.3B $949.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.2M -$789.1M $12.7M -$112.7M -$142.7M
Ending Cash (CF) $1.8B $1.1B $1B $1.1B $806.9M
 
Levered Free Cash Flow $224.2M $171M $91.9M $31.5M $52M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$330.3M $233.9M -$424.8M $15.4M $126.2M
Depreciation & Amoritzation $421.1M $454.8M $516.6M $459M $476.7M
Stock-Based Compensation $44.1M $30.3M $27.8M $39M $28.7M
Change in Accounts Receivable $14.5M -$2.6M -$14.8M $14.7M -$215K
Change in Inventories -- -- -- -- --
Cash From Operations $597M $708.6M $719.8M $587.8M $558.3M
 
Capital Expenditures $296.3M -- -- -- --
Cash Acquisitions $95.7M -$138.7M $8.5M -$57.4M -$125.6M
Cash From Investing -$45M -$1.3B $13.4M -$383.1M -$193.2M
 
Dividends Paid (Ex Special Dividend) -$498.5M -$471.2M -$439M -$119.2M -$203.2M
Special Dividend Paid
Long-Term Debt Issued $853.3M -- -- -- $195M
Long-Term Debt Repaid -$1.4B -$1.2B -$1.4B -$37.6M -$671.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $313.1M -$1.2B -$74.9M $96.4M -$27M
Cash From Financing -$463.7M -$52.5M -$840.6M -$89.6M -$707.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.3M -$614.4M -$107.4M $115.1M -$342M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $597M $708.6M $719.8M $587.8M $558.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $27M $53.4M $11.2M -$6.3M $99.8M
Depreciation & Amoritzation $100M $122.3M $112.6M $114M $121.3M
Stock-Based Compensation $21.2M $13.2M $11.7M $7.5M $6M
Change in Accounts Receivable -$1.1M -$3.5M -$13.9M -$8.5M -$13.4M
Change in Inventories -- -- -- -- --
Cash From Operations $224.2M $171M $91.9M $31.5M $52M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $101.2M -$4.6M $2.7M -$2M -$12.3M
Cash From Investing -$56.5M -$794.6M $125.7M -$128.6M $275.5M
 
Dividends Paid (Ex Special Dividend) -$117.9M -$117.1M -$87.5M -$15.5M -$15.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M -- -- -- $120M
Long-Term Debt Repaid -$358.3M -$5.4M -$110.4M -- -$574.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.2M -$43.1M -$7M $5K -$372K
Cash From Financing -$142.4M -$165.5M -$204.8M -$15.5M -$470.3M
 
Beginning Cash (CF) $1.7B $1.9B $1B $1.3B $949.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.2M -$789.1M $12.7M -$112.7M -$142.7M
Ending Cash (CF) $1.8B $1.1B $1B $1.1B $806.9M
 
Levered Free Cash Flow $224.2M $171M $91.9M $31.5M $52M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock