Annual Income Statements for Vornado Realty Trust
This table shows Vornado Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Vornado Realty Trust
This table shows Vornado Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
5.17 |
46 |
53 |
-61 |
-9.03 |
35 |
-19 |
1.20 |
87 |
Consolidated Net Income / (Loss) |
|
11 |
63 |
60 |
-101 |
-6.27 |
40 |
-19 |
5.76 |
100 |
Net Income / (Loss) Continuing Operations |
|
12 |
63 |
60 |
-51 |
-5.62 |
43 |
-19 |
6.99 |
100 |
Total Pre-Tax Income |
|
16 |
67 |
71 |
-92 |
0.47 |
45 |
-15 |
12 |
107 |
Total Revenue |
|
369 |
398 |
378 |
360 |
358 |
362 |
355 |
369 |
374 |
Net Interest Income / (Expense) |
|
-77 |
-74 |
-73 |
-82 |
-79 |
-88 |
-89 |
-89 |
-88 |
Total Interest Income |
|
9.58 |
13 |
15 |
5.83 |
12 |
11 |
12 |
11 |
8.26 |
Investment Securities Interest Income |
|
9.58 |
13 |
15 |
5.83 |
12 |
11 |
12 |
11 |
8.26 |
Total Interest Expense |
|
86 |
87 |
88 |
88 |
90 |
98 |
101 |
100 |
96 |
Long-Term Debt Interest Expense |
|
86 |
87 |
88 |
88 |
90 |
98 |
101 |
100 |
96 |
Total Non-Interest Income |
|
446 |
472 |
451 |
442 |
436 |
450 |
443 |
458 |
462 |
Other Non-Interest Income |
|
446 |
472 |
451 |
442 |
436 |
450 |
443 |
458 |
462 |
Total Non-Interest Expense |
|
360 |
332 |
362 |
410 |
357 |
330 |
369 |
356 |
283 |
Salaries and Employee Benefits |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Other Operating Expenses |
|
270 |
262 |
270 |
266 |
264 |
268 |
272 |
273 |
263 |
Depreciation Expense |
|
107 |
107 |
110 |
110 |
109 |
110 |
116 |
113 |
116 |
Other Special Charges |
|
-17 |
-37 |
-18 |
34 |
-16 |
-48 |
-18 |
-30 |
-97 |
Nonoperating Income / (Expense), net |
|
7.52 |
0.94 |
56 |
6.61 |
0.00 |
16 |
0.00 |
- |
16 |
Income Tax Expense |
|
4.67 |
4.50 |
12 |
8.37 |
6.74 |
5.28 |
4.88 |
5.82 |
7.19 |
Preferred Stock Dividends Declared |
|
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.43 |
3.61 |
4.74 |
-5.41 |
-0.79 |
3.20 |
-1.69 |
0.14 |
7.89 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
-9.93 |
-2.78 |
-14 |
-50 |
-12 |
-14 |
-14 |
-11 |
-10 |
Basic Earnings per Share |
|
$0.03 |
$0.24 |
$0.28 |
($0.32) |
($0.05) |
$0.19 |
($0.10) |
- |
$0.45 |
Weighted Average Basic Shares Outstanding |
|
191.87M |
191.47M |
190.36M |
191.01M |
190.43M |
190.49M |
190.56M |
190.54M |
191.37M |
Diluted Earnings per Share |
|
$0.03 |
$0.24 |
$0.28 |
($0.32) |
($0.05) |
$0.18 |
($0.10) |
$0.01 |
$0.43 |
Weighted Average Diluted Shares Outstanding |
|
191.88M |
194.80M |
192.92M |
191.86M |
190.43M |
194.41M |
190.56M |
196.63M |
200.74M |
Weighted Average Basic & Diluted Shares Outstanding |
|
191.88M |
- |
- |
190.39M |
190.48M |
190.51M |
190.65M |
190.85M |
191.95M |
Annual Cash Flow Statements for Vornado Realty Trust
This table details how cash moves in and out of Vornado Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
559 |
-344 |
315 |
-949 |
890 |
123 |
200 |
-909 |
240 |
-312 |
Net Cash From Operating Activities |
|
672 |
995 |
860 |
1,333 |
663 |
424 |
762 |
799 |
648 |
538 |
Net Cash From Continuing Operating Activities |
|
672 |
995 |
860 |
1,333 |
663 |
424 |
762 |
799 |
648 |
538 |
Net Income / (Loss) Continuing Operations |
|
859 |
982 |
264 |
845 |
3,334 |
-462 |
208 |
-383 |
33 |
20 |
Consolidated Net Income / (Loss) |
|
859 |
982 |
264 |
845 |
3,334 |
-462 |
208 |
-383 |
33 |
20 |
Provision For Loan Losses |
|
- |
- |
- |
0.00 |
0.00 |
13 |
0.00 |
0.00 |
8.27 |
0.00 |
Depreciation Expense |
|
566 |
595 |
530 |
946 |
439 |
418 |
433 |
526 |
458 |
469 |
Amortization Expense |
|
-79 |
-53 |
-47 |
77 |
-20 |
-17 |
-9.24 |
-4.75 |
5.72 |
39 |
Non-Cash Adjustments to Reconcile Net Income |
|
-416 |
-453 |
180 |
998 |
-3,076 |
593 |
116 |
559 |
152 |
53 |
Changes in Operating Assets and Liabilities, net |
|
-259 |
-76 |
-67 |
-117 |
-15 |
-121 |
15 |
101 |
-8.56 |
-44 |
Net Cash From Investing Activities |
|
-732 |
-893 |
-206 |
-62 |
2,463 |
-88 |
-532 |
-907 |
-129 |
-597 |
Net Cash From Continuing Investing Activities |
|
-732 |
-893 |
-206 |
-62 |
2,463 |
-88 |
-532 |
-907 |
-129 |
-597 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-777 |
-994 |
-386 |
- |
-509 |
-396 |
-3.00 |
-3.00 |
-33 |
0.00 |
Purchase of Investment Securities |
|
-795 |
-235 |
-312 |
- |
-901 |
-767 |
-750 |
-1,997 |
-822 |
-631 |
Sale and/or Maturity of Investments |
|
804 |
187 |
126 |
1,288 |
2,599 |
1,073 |
239 |
1,059 |
722 |
34 |
Other Investing Activities, net |
|
36 |
149 |
366 |
205 |
25 |
2.39 |
106 |
34 |
4.65 |
0.00 |
Net Cash From Financing Activities |
|
619 |
-446 |
-338 |
-2,220 |
-2,236 |
-213 |
-29 |
-801 |
-279 |
-252 |
Net Cash From Continuing Financing Activities |
|
619 |
-446 |
-338 |
-2,220 |
-2,236 |
-213 |
-29 |
-801 |
-279 |
-252 |
Issuance of Debt |
|
4,469 |
2,404 |
1,056 |
2,452 |
1,108 |
1,056 |
3,248 |
1,030 |
0.00 |
75 |
Repayment of Debt |
|
-3,018 |
-1,937 |
-647 |
0.00 |
-2,757 |
-1,078 |
-1,584 |
-1,251 |
-148 |
-97 |
Repurchase of Common Equity |
|
-7.47 |
-0.19 |
-0.42 |
- |
-8.69 |
-0.14 |
-1.57 |
0.00 |
-29 |
0.00 |
Payment of Dividends |
|
-658 |
-687 |
-671 |
1,221 |
-634 |
-983 |
-663 |
-553 |
-230 |
-221 |
Other Financing Activities, Net |
|
-166 |
20 |
-385 |
286 |
57 |
501 |
-1,021 |
-26 |
128 |
-8.51 |
Cash Interest Paid |
|
377 |
369 |
339 |
624 |
284 |
210 |
189 |
252 |
381 |
323 |
Cash Income Taxes Paid |
|
8.29 |
9.72 |
6.73 |
124 |
60 |
15 |
9.16 |
7.95 |
10 |
7.61 |
Quarterly Cash Flow Statements for Vornado Realty Trust
This table details how cash moves in and out of Vornado Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
13 |
278 |
-50 |
-0.90 |
-113 |
-32 |
-88 |
-79 |
-143 |
Net Cash From Operating Activities |
|
92 |
283 |
62 |
211 |
31 |
195 |
105 |
206 |
52 |
Net Cash From Continuing Operating Activities |
|
92 |
283 |
62 |
211 |
31 |
195 |
105 |
206 |
52 |
Net Income / (Loss) Continuing Operations |
|
11 |
63 |
60 |
-101 |
-6.27 |
40 |
-19 |
5.76 |
100 |
Consolidated Net Income / (Loss) |
|
11 |
63 |
60 |
-101 |
-6.27 |
40 |
-19 |
5.76 |
100 |
Depreciation Expense |
|
113 |
113 |
116 |
116 |
114 |
116 |
121 |
118 |
121 |
Amortization Expense |
|
-0.94 |
0.38 |
0.70 |
5.58 |
11 |
9.99 |
9.14 |
8.76 |
7.64 |
Non-Cash Adjustments to Reconcile Net Income |
|
32 |
28 |
-33 |
125 |
27 |
-20 |
33 |
13 |
-90 |
Changes in Operating Assets and Liabilities, net |
|
-63 |
78 |
-81 |
57 |
-114 |
48 |
-39 |
60 |
-87 |
Net Cash From Investing Activities |
|
126 |
27 |
-87 |
-195 |
-129 |
-178 |
-180 |
-110 |
276 |
Net Cash From Continuing Investing Activities |
|
126 |
27 |
-87 |
-195 |
-129 |
-178 |
-180 |
-110 |
276 |
Purchase of Investment Securities |
|
-201 |
-226 |
-204 |
-191 |
-129 |
-212 |
-180 |
-110 |
-95 |
Sale and/or Maturity of Investments |
|
119 |
475 |
117 |
10 |
0.00 |
34 |
- |
- |
29 |
Other Investing Activities, net |
|
209 |
-190 |
0.36 |
-14 |
0.00 |
- |
- |
- |
342 |
Net Cash From Financing Activities |
|
-205 |
-31 |
-25 |
-18 |
-16 |
-48 |
-13 |
-175 |
-470 |
Net Cash From Continuing Financing Activities |
|
-205 |
-31 |
-25 |
-18 |
-16 |
-48 |
-13 |
-175 |
-470 |
Issuance of Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
120 |
Repayment of Debt |
|
-110 |
-5.40 |
-3.60 |
-29 |
0.00 |
-96 |
- |
-1.74 |
-574 |
Payment of Dividends |
|
-94 |
-19 |
-16 |
-102 |
-16 |
-16 |
-17 |
-174 |
-16 |
Other Financing Activities, Net |
|
-0.55 |
16 |
-0.10 |
113 |
0.11 |
-12 |
3.38 |
-0.09 |
0.13 |
Cash Interest Paid |
|
85 |
79 |
142 |
75 |
70 |
82 |
85 |
86 |
83 |
Cash Income Taxes Paid |
|
2.18 |
2.57 |
3.98 |
1.64 |
1.61 |
2.83 |
1.57 |
1.60 |
1.80 |
Annual Balance Sheets for Vornado Realty Trust
This table presents Vornado Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
21,143 |
20,815 |
17,398 |
17,181 |
18,287 |
16,222 |
17,267 |
16,493 |
16,188 |
15,999 |
Cash and Due from Banks |
|
1,836 |
1,501 |
1,818 |
571 |
1,515 |
1,624 |
1,760 |
890 |
997 |
734 |
Restricted Cash |
|
108 |
95 |
97 |
146 |
92 |
106 |
170 |
131 |
265 |
216 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
14,672 |
11,606 |
11,871 |
12,612 |
9,143 |
8,918 |
9,841 |
9,844 |
10,048 |
10,066 |
Intangible Assets |
|
708 |
545 |
563 |
537 |
385 |
397 |
547 |
513 |
482 |
473 |
Other Assets |
|
3,669 |
6,864 |
2,867 |
3,163 |
7,119 |
5,176 |
4,948 |
5,115 |
4,396 |
4,510 |
Total Liabilities & Shareholders' Equity |
|
21,143 |
20,815 |
17,398 |
17,181 |
18,287 |
16,222 |
17,267 |
16,493 |
16,188 |
15,999 |
Total Liabilities |
|
12,438 |
11,918 |
11,405 |
11,289 |
10,087 |
8,667 |
10,063 |
9,980 |
9,844 |
9,827 |
Short-Term Debt |
|
550 |
116 |
0.00 |
80 |
575 |
575 |
575 |
575 |
575 |
575 |
Other Short-Term Payables |
|
444 |
397 |
416 |
431 |
- |
427 |
- |
451 |
411 |
374 |
Long-Term Debt |
|
10,541 |
9,331 |
10,185 |
9,757 |
6,832 |
6,824 |
8,041 |
7,814 |
7,676 |
7,668 |
Other Long-Term Liabilities |
|
903 |
2,074 |
805 |
1,022 |
2,681 |
841 |
1,447 |
1,140 |
1,181 |
1,210 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
1,229 |
1,278 |
985 |
784 |
889 |
606 |
689 |
437 |
638 |
835 |
Total Equity & Noncontrolling Interests |
|
7,476 |
7,618 |
5,008 |
5,108 |
7,311 |
6,948 |
6,515 |
6,076 |
5,705 |
5,337 |
Total Preferred & Common Equity |
|
6,698 |
6,899 |
4,338 |
4,465 |
6,732 |
6,533 |
6,236 |
5,840 |
5,509 |
5,158 |
Preferred Stock |
|
1,277 |
1,038 |
892 |
891 |
891 |
1,182 |
1,182 |
1,182 |
1,182 |
1,182 |
Total Common Equity |
|
5,421 |
5,860 |
3,446 |
3,574 |
5,841 |
5,351 |
5,054 |
4,657 |
4,327 |
3,976 |
Common Stock |
|
7,141 |
7,161 |
7,500 |
7,733 |
7,835 |
8,200 |
8,151 |
8,377 |
8,271 |
8,060 |
Retained Earnings |
|
-1,767 |
-1,419 |
-4,183 |
-4,167 |
-1,954 |
-2,774 |
-3,079 |
-3,895 |
-4,009 |
-4,142 |
Accumulated Other Comprehensive Income / (Loss) |
|
47 |
119 |
129 |
7.66 |
-40 |
-75 |
-18 |
175 |
65 |
58 |
Noncontrolling Interest |
|
778 |
720 |
670 |
643 |
579 |
415 |
279 |
237 |
196 |
179 |
Quarterly Balance Sheets for Vornado Realty Trust
This table presents Vornado Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
16,272 |
16,207 |
16,210 |
16,083 |
15,599 |
Cash and Due from Banks |
|
891 |
893 |
873 |
784 |
569 |
Restricted Cash |
|
143 |
256 |
244 |
245 |
238 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9,928 |
10,071 |
10,053 |
10,062 |
10,040 |
Intangible Assets |
|
504 |
481 |
477 |
473 |
502 |
Other Assets |
|
4,806 |
4,507 |
4,563 |
4,519 |
4,250 |
Total Liabilities & Shareholders' Equity |
|
16,272 |
16,207 |
16,210 |
16,083 |
15,599 |
Total Liabilities |
|
9,909 |
9,830 |
9,799 |
9,816 |
9,371 |
Short-Term Debt |
|
575 |
575 |
575 |
575 |
575 |
Other Short-Term Payables |
|
442 |
389 |
363 |
362 |
388 |
Long-Term Debt |
|
7,703 |
7,680 |
7,662 |
7,666 |
7,217 |
Other Long-Term Liabilities |
|
1,189 |
1,186 |
1,198 |
1,212 |
1,191 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
431 |
643 |
593 |
808 |
738 |
Total Equity & Noncontrolling Interests |
|
5,933 |
5,734 |
5,818 |
5,459 |
5,490 |
Total Preferred & Common Equity |
|
5,692 |
5,539 |
5,626 |
5,278 |
5,314 |
Preferred Stock |
|
1,182 |
1,182 |
1,182 |
1,182 |
1,182 |
Total Common Equity |
|
4,509 |
4,357 |
4,444 |
4,096 |
4,132 |
Common Stock |
|
8,375 |
8,269 |
8,322 |
8,098 |
8,160 |
Retained Earnings |
|
-3,961 |
-4,018 |
-3,983 |
-4,002 |
-4,055 |
Accumulated Other Comprehensive Income / (Loss) |
|
96 |
106 |
105 |
-0.48 |
27 |
Noncontrolling Interest |
|
241 |
195 |
192 |
181 |
176 |
Annual Metrics And Ratios for Vornado Realty Trust
This table displays calculated financial ratios and metrics derived from Vornado Realty Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-15.42% |
-5.52% |
24.10% |
-2.54% |
145.37% |
-70.81% |
-2.15% |
8.45% |
-2.49% |
-4.11% |
EBITDA Growth |
|
7.10% |
8.57% |
-1.17% |
33.08% |
160.19% |
-100.63% |
2,680.27% |
-85.28% |
450.58% |
6.99% |
EBIT Growth |
|
27.34% |
6.18% |
7.84% |
-27.14% |
647.99% |
-112.37% |
146.99% |
-315.14% |
109.68% |
-22.99% |
NOPAT Growth |
|
50.21% |
-9.26% |
-52.49% |
53.94% |
690.18% |
-108.93% |
169.73% |
-255.67% |
98.51% |
361.42% |
Net Income Growth |
|
-14.83% |
14.25% |
-73.10% |
60.00% |
688.98% |
-113.85% |
144.94% |
-284.34% |
108.60% |
-38.83% |
EPS Growth |
|
-14.83% |
14.25% |
-80.41% |
136.47% |
706.47% |
-111.29% |
128.96% |
-501.89% |
110.80% |
-82.61% |
Operating Cash Flow Growth |
|
-40.80% |
48.06% |
-13.56% |
55.01% |
-50.31% |
-35.97% |
79.57% |
4.88% |
-18.87% |
-17.04% |
Free Cash Flow Firm Growth |
|
-224.88% |
352.80% |
20.22% |
-64.28% |
296.52% |
-89.72% |
-285.38% |
190.24% |
-49.18% |
-36.12% |
Invested Capital Growth |
|
7.84% |
-7.34% |
-11.81% |
-2.78% |
-0.77% |
-4.18% |
5.79% |
-5.80% |
-2.06% |
-1.24% |
Revenue Q/Q Growth |
|
-20.07% |
2.73% |
38.92% |
-2.96% |
1.00% |
-27.04% |
0.00% |
0.00% |
0.00% |
0.60% |
EBITDA Q/Q Growth |
|
-3.16% |
27.38% |
4.72% |
41.23% |
-17.87% |
-114.25% |
0.00% |
0.00% |
0.00% |
14.53% |
EBIT Q/Q Growth |
|
-0.21% |
59.03% |
13.89% |
-16.95% |
2.82% |
-346.43% |
0.00% |
0.00% |
0.00% |
204.92% |
NOPAT Q/Q Growth |
|
0.38% |
60.54% |
-50.43% |
12.02% |
1.93% |
-1,264.18% |
0.00% |
0.00% |
0.00% |
121.49% |
Net Income Q/Q Growth |
|
-25.39% |
75.06% |
-71.14% |
11.70% |
1.92% |
-399.60% |
0.00% |
0.00% |
0.00% |
123.32% |
EPS Q/Q Growth |
|
-25.39% |
75.06% |
-57.71% |
22.56% |
112.45% |
-731.03% |
0.00% |
0.00% |
0.00% |
113.79% |
Operating Cash Flow Q/Q Growth |
|
-10.42% |
24.23% |
-20.67% |
94.20% |
-53.32% |
51.58% |
0.00% |
0.00% |
0.00% |
-0.94% |
Free Cash Flow Firm Q/Q Growth |
|
-150.61% |
442.43% |
-45.30% |
275.98% |
16.19% |
-64.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
6.63% |
-6.01% |
3.64% |
-0.17% |
-2.77% |
-0.55% |
0.00% |
0.00% |
0.00% |
-0.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
58.40% |
67.11% |
53.44% |
72.98% |
77.38% |
-1.66% |
43.78% |
5.94% |
33.54% |
37.42% |
EBIT Margin |
|
30.99% |
34.83% |
30.27% |
22.63% |
68.98% |
-29.23% |
14.04% |
-27.85% |
2.76% |
2.22% |
Profit (Net Income) Margin |
|
48.35% |
58.47% |
12.67% |
20.81% |
66.90% |
-31.75% |
14.58% |
-24.79% |
2.18% |
1.39% |
Tax Burden Percent |
|
156.00% |
167.87% |
82.61% |
91.95% |
96.99% |
108.61% |
105.33% |
106.00% |
52.95% |
46.95% |
Interest Burden Percent |
|
100.00% |
100.00% |
50.69% |
100.00% |
100.00% |
100.00% |
98.62% |
83.97% |
149.30% |
133.73% |
Effective Tax Rate |
|
-15.43% |
1.35% |
13.25% |
8.19% |
3.01% |
0.00% |
-5.33% |
0.00% |
47.05% |
53.05% |
Return on Invested Capital (ROIC) |
|
3.33% |
3.03% |
1.59% |
2.65% |
21.28% |
-1.95% |
1.35% |
-2.10% |
-0.03% |
0.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.50% |
6.97% |
1.49% |
2.65% |
21.28% |
-4.17% |
1.35% |
-2.80% |
0.42% |
0.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.47% |
8.13% |
1.96% |
4.47% |
26.04% |
-3.92% |
1.46% |
-3.48% |
0.54% |
0.23% |
Return on Equity (ROE) |
|
9.80% |
11.16% |
3.55% |
7.11% |
47.32% |
-5.86% |
2.81% |
-5.58% |
0.51% |
0.32% |
Cash Return on Invested Capital (CROIC) |
|
-4.21% |
10.64% |
14.14% |
5.46% |
22.06% |
2.33% |
-4.28% |
3.87% |
2.05% |
1.33% |
Operating Return on Assets (OROA) |
|
2.60% |
2.79% |
3.30% |
2.66% |
19.39% |
-2.46% |
1.19% |
-2.55% |
0.25% |
0.20% |
Return on Assets (ROA) |
|
4.06% |
4.68% |
1.38% |
2.44% |
18.80% |
-2.68% |
1.24% |
-2.27% |
0.20% |
0.13% |
Return on Common Equity (ROCE) |
|
6.09% |
7.15% |
2.22% |
4.20% |
31.62% |
-4.17% |
1.98% |
-3.95% |
0.36% |
0.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.83% |
14.23% |
6.09% |
9.46% |
49.53% |
-7.07% |
3.33% |
-6.55% |
0.60% |
0.39% |
Net Operating Profit after Tax (NOPAT) |
|
636 |
577 |
274 |
422 |
3,334 |
-298 |
208 |
-323 |
-4.81 |
13 |
NOPAT Margin |
|
35.78% |
34.36% |
13.15% |
20.77% |
66.90% |
-20.46% |
14.58% |
-20.93% |
-0.32% |
0.87% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.17% |
-3.94% |
0.10% |
-0.01% |
0.00% |
2.22% |
0.00% |
0.70% |
-0.45% |
-0.09% |
SG&A Expenses to Revenue |
|
0.00% |
0.31% |
0.00% |
-0.12% |
0.23% |
0.44% |
0.69% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
69.01% |
65.17% |
69.73% |
77.37% |
31.02% |
129.23% |
85.96% |
127.85% |
97.24% |
97.78% |
Earnings before Interest and Taxes (EBIT) |
|
551 |
585 |
631 |
460 |
3,438 |
-425 |
200 |
-430 |
42 |
32 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,038 |
1,127 |
1,114 |
1,482 |
3,857 |
-24 |
623 |
92 |
505 |
540 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.37 |
2.35 |
3.10 |
2.47 |
1.74 |
1.13 |
1.42 |
0.82 |
1.23 |
2.02 |
Price to Tangible Book Value (P/TBV) |
|
2.72 |
2.59 |
3.71 |
2.90 |
1.86 |
1.22 |
1.59 |
0.92 |
1.39 |
2.29 |
Price to Revenue (P/Rev) |
|
7.21 |
8.21 |
5.13 |
4.34 |
2.04 |
4.17 |
5.03 |
2.47 |
3.54 |
5.55 |
Price to Earnings (P/E) |
|
18.86 |
16.74 |
65.98 |
22.90 |
3.28 |
0.00 |
70.76 |
0.00 |
122.89 |
968.57 |
Dividend Yield |
|
3.70% |
3.45% |
4.18% |
5.44% |
8.62% |
13.66% |
5.68% |
10.65% |
2.43% |
1.76% |
Earnings Yield |
|
5.30% |
5.97% |
1.52% |
4.37% |
30.50% |
0.00% |
1.41% |
0.00% |
0.81% |
0.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
1.35 |
1.33 |
1.29 |
1.17 |
0.93 |
1.01 |
0.88 |
0.98 |
1.21 |
Enterprise Value to Revenue (EV/Rev) |
|
14.21 |
14.69 |
10.32 |
9.97 |
3.67 |
9.58 |
11.23 |
8.45 |
9.53 |
12.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
24.33 |
21.89 |
19.31 |
13.66 |
4.75 |
0.00 |
25.66 |
142.22 |
28.40 |
32.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
45.84 |
42.18 |
34.10 |
44.06 |
5.33 |
0.00 |
80.02 |
0.00 |
344.64 |
546.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.72 |
42.76 |
78.46 |
47.99 |
5.49 |
0.00 |
77.03 |
0.00 |
0.00 |
1,391.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
37.58 |
24.80 |
25.00 |
15.19 |
27.64 |
32.85 |
20.99 |
16.32 |
22.12 |
32.55 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.16 |
8.81 |
23.23 |
5.30 |
39.21 |
0.00 |
21.93 |
47.45 |
90.68 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.27 |
1.06 |
1.70 |
1.67 |
0.90 |
0.98 |
1.20 |
1.29 |
1.30 |
1.34 |
Long-Term Debt to Equity |
|
1.21 |
1.05 |
1.70 |
1.66 |
0.83 |
0.90 |
1.12 |
1.20 |
1.21 |
1.24 |
Financial Leverage |
|
1.18 |
1.17 |
1.32 |
1.68 |
1.22 |
0.94 |
1.09 |
1.24 |
1.29 |
1.32 |
Leverage Ratio |
|
2.41 |
2.38 |
2.57 |
2.91 |
2.52 |
2.19 |
2.27 |
2.46 |
2.54 |
2.57 |
Compound Leverage Factor |
|
2.41 |
2.38 |
1.30 |
2.91 |
2.52 |
2.19 |
2.24 |
2.07 |
3.80 |
3.44 |
Debt to Total Capital |
|
56.03% |
51.50% |
62.96% |
62.54% |
47.46% |
49.48% |
54.46% |
56.29% |
56.54% |
57.18% |
Short-Term Debt to Total Capital |
|
2.78% |
0.63% |
0.00% |
0.51% |
3.68% |
3.85% |
3.63% |
3.86% |
3.94% |
3.99% |
Long-Term Debt to Total Capital |
|
53.25% |
50.87% |
62.96% |
62.03% |
43.77% |
45.64% |
50.83% |
52.44% |
52.60% |
53.19% |
Preferred Equity to Total Capital |
|
6.45% |
5.66% |
5.51% |
5.67% |
5.71% |
7.91% |
7.47% |
7.93% |
8.10% |
8.20% |
Noncontrolling Interests to Total Capital |
|
10.14% |
10.89% |
10.23% |
9.07% |
9.41% |
6.83% |
6.12% |
4.52% |
5.72% |
7.03% |
Common Equity to Total Capital |
|
27.38% |
31.95% |
21.30% |
22.72% |
37.43% |
35.78% |
31.95% |
31.25% |
29.64% |
27.58% |
Debt to EBITDA |
|
10.68 |
8.38 |
9.14 |
6.64 |
1.92 |
-306.36 |
13.83 |
91.48 |
16.34 |
15.26 |
Net Debt to EBITDA |
|
8.81 |
6.97 |
7.43 |
6.15 |
1.50 |
-234.72 |
10.73 |
80.35 |
13.84 |
13.50 |
Long-Term Debt to EBITDA |
|
10.15 |
8.28 |
9.14 |
6.58 |
1.77 |
-282.56 |
12.90 |
85.21 |
15.20 |
14.20 |
Debt to NOPAT |
|
17.44 |
16.37 |
37.16 |
23.31 |
2.22 |
-24.86 |
41.51 |
-25.96 |
-1,714.50 |
655.17 |
Net Debt to NOPAT |
|
14.38 |
13.61 |
30.17 |
21.61 |
1.74 |
-19.04 |
32.21 |
-22.80 |
-1,452.37 |
579.69 |
Long-Term Debt to NOPAT |
|
16.58 |
16.17 |
37.16 |
23.12 |
2.05 |
-22.93 |
38.74 |
-24.18 |
-1,595.03 |
609.46 |
Noncontrolling Interest Sharing Ratio |
|
37.89% |
35.91% |
37.50% |
40.93% |
33.19% |
28.96% |
29.50% |
29.20% |
30.12% |
33.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-803 |
2,030 |
2,440 |
872 |
3,456 |
355 |
-659 |
595 |
302 |
193 |
Operating Cash Flow to CapEx |
|
86.47% |
100.10% |
222.57% |
0.00% |
130.26% |
107.08% |
25,393.53% |
26,631.47% |
1,955.50% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-2.60 |
6.15 |
7.06 |
2.50 |
12.06 |
1.55 |
-2.85 |
2.13 |
0.87 |
0.49 |
Operating Cash Flow to Interest Expense |
|
2.17 |
3.01 |
2.49 |
3.83 |
2.31 |
1.85 |
3.30 |
2.86 |
1.86 |
1.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.34 |
0.00 |
1.37 |
6.24 |
0.54 |
0.12 |
3.28 |
2.85 |
1.76 |
1.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.08 |
0.11 |
0.12 |
0.28 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
Fixed Asset Turnover |
|
0.13 |
0.13 |
0.18 |
0.17 |
0.46 |
0.16 |
0.15 |
0.16 |
0.15 |
0.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
19,796 |
18,344 |
16,178 |
15,728 |
15,607 |
14,953 |
15,820 |
14,902 |
14,595 |
14,415 |
Invested Capital Turnover |
|
0.09 |
0.09 |
0.12 |
0.13 |
0.32 |
0.10 |
0.09 |
0.10 |
0.10 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
1,439 |
-1,453 |
-2,166 |
-450 |
-122 |
-653 |
866 |
-918 |
-307 |
-180 |
Enterprise Value (EV) |
|
25,256 |
24,674 |
21,508 |
20,249 |
18,316 |
13,935 |
15,988 |
13,042 |
14,338 |
17,504 |
Market Capitalization |
|
12,824 |
13,786 |
10,690 |
8,812 |
10,157 |
6,063 |
7,153 |
3,818 |
5,331 |
8,015 |
Book Value per Share |
|
$28.75 |
$31.01 |
$18.15 |
$18.78 |
$30.60 |
$27.98 |
$26.38 |
$24.29 |
$22.55 |
$20.85 |
Tangible Book Value per Share |
|
$24.99 |
$28.13 |
$15.18 |
$15.96 |
$28.59 |
$25.90 |
$23.53 |
$21.61 |
$20.04 |
$18.37 |
Total Capital |
|
19,796 |
18,344 |
16,178 |
15,728 |
15,607 |
14,953 |
15,820 |
14,902 |
14,595 |
14,415 |
Total Debt |
|
11,091 |
9,447 |
10,185 |
9,837 |
7,407 |
7,399 |
8,616 |
8,389 |
8,251 |
8,243 |
Total Long-Term Debt |
|
10,541 |
9,331 |
10,185 |
9,757 |
6,832 |
6,824 |
8,041 |
7,814 |
7,676 |
7,668 |
Net Debt |
|
9,148 |
7,851 |
8,270 |
9,120 |
5,799 |
5,669 |
6,686 |
7,368 |
6,990 |
7,293 |
Capital Expenditures (CapEx) |
|
777 |
994 |
386 |
-836 |
509 |
396 |
3.00 |
3.00 |
33 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-224 |
-405 |
9.98 |
-0.64 |
0.03 |
164 |
0.00 |
60 |
-38 |
-7.53 |
Net Nonoperating Obligations (NNO) |
|
11,091 |
9,447 |
10,185 |
9,837 |
7,407 |
7,399 |
8,616 |
8,389 |
8,251 |
8,243 |
Total Depreciation and Amortization (D&A) |
|
487 |
542 |
483 |
1,023 |
419 |
401 |
423 |
522 |
463 |
508 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.93 |
$3.54 |
$1.69 |
$4.04 |
$16.23 |
($1.83) |
$0.53 |
($2.13) |
$0.23 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
232.12M |
232.72M |
390.74M |
392.29M |
190.80M |
191.15M |
191.55M |
191.78M |
191.01M |
190.54M |
Adjusted Diluted Earnings per Share |
|
$2.91 |
$3.52 |
$0.85 |
$2.01 |
$16.21 |
($1.83) |
$0.53 |
($2.13) |
$0.23 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
233.61M |
234.36M |
191.26M |
191.29M |
191.05M |
191.15M |
192.12M |
191.78M |
191.86M |
196.63M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.83 |
$2.00 |
$16.23 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
232.39M |
0.00 |
203.30M |
203.41M |
0.00 |
0.00 |
191.72M |
191.87M |
190.39M |
190.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
874 |
1,095 |
1,032 |
1,327 |
4,251 |
607 |
605 |
-0.16 |
-25 |
-60 |
Normalized NOPAT Margin |
|
49.17% |
65.17% |
49.50% |
65.33% |
85.30% |
41.72% |
42.48% |
-0.01% |
-1.68% |
-4.15% |
Pre Tax Income Margin |
|
30.99% |
34.83% |
15.34% |
22.63% |
68.98% |
-29.23% |
13.84% |
-23.38% |
4.13% |
2.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.78 |
1.77 |
1.82 |
1.32 |
11.99 |
-1.85 |
0.86 |
-1.54 |
0.12 |
0.08 |
NOPAT to Interest Expense |
|
2.06 |
1.75 |
0.79 |
1.21 |
11.63 |
-1.30 |
0.90 |
-1.15 |
-0.01 |
0.03 |
EBIT Less CapEx to Interest Expense |
|
-0.73 |
-1.24 |
0.71 |
3.72 |
10.22 |
-3.58 |
0.85 |
-1.55 |
0.02 |
0.08 |
NOPAT Less CapEx to Interest Expense |
|
-0.46 |
-1.26 |
-0.33 |
3.62 |
9.86 |
-3.03 |
0.89 |
-1.17 |
-0.11 |
0.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
76.59% |
69.93% |
253.93% |
-288.98% |
19.02% |
-212.86% |
319.37% |
-144.63% |
699.81% |
1,100.47% |
Augmented Payout Ratio |
|
77.45% |
69.95% |
254.09% |
-288.98% |
19.28% |
-212.89% |
320.13% |
-144.63% |
788.54% |
1,100.47% |
Quarterly Metrics And Ratios for Vornado Realty Trust
This table displays calculated financial ratios and metrics derived from Vornado Realty Trust's official financial filings.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-7.99% |
0.00% |
0.00% |
0.00% |
-3.15% |
-9.03% |
-6.05% |
2.40% |
4.59% |
EBITDA Growth |
|
-33.76% |
0.00% |
0.00% |
0.00% |
4.40% |
-11.87% |
-12.94% |
95.89% |
75.00% |
EBIT Growth |
|
-85.19% |
0.00% |
0.00% |
0.00% |
-87.56% |
-50.70% |
-192.26% |
126.02% |
8,070.45% |
NOPAT Growth |
|
-88.96% |
0.00% |
0.00% |
0.00% |
-206.50% |
-58.10% |
-180.78% |
108.32% |
1,460.09% |
Net Income Growth |
|
-79.02% |
0.00% |
0.00% |
0.00% |
-156.02% |
-36.08% |
-132.68% |
105.72% |
1,691.33% |
EPS Growth |
|
-78.57% |
0.00% |
0.00% |
0.00% |
-266.67% |
-25.00% |
-135.71% |
103.13% |
960.00% |
Operating Cash Flow Growth |
|
-46.28% |
0.00% |
0.00% |
0.00% |
-65.73% |
-31.18% |
69.60% |
-2.41% |
65.27% |
Free Cash Flow Firm Growth |
|
-198.00% |
0.00% |
0.00% |
0.00% |
100.02% |
0.00% |
0.00% |
0.00% |
24,085.47% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.06% |
0.00% |
0.00% |
-1.24% |
-4.18% |
Revenue Q/Q Growth |
|
0.00% |
7.87% |
-5.21% |
-4.65% |
-0.67% |
1.33% |
-2.11% |
3.92% |
1.46% |
EBITDA Q/Q Growth |
|
0.00% |
49.05% |
-26.05% |
-46.26% |
76.26% |
25.82% |
-26.95% |
20.92% |
57.46% |
EBIT Q/Q Growth |
|
0.00% |
636.69% |
-75.98% |
-411.69% |
102.26% |
2,819.29% |
-144.95% |
187.91% |
608.22% |
NOPAT Q/Q Growth |
|
0.00% |
950.22% |
-79.57% |
-647.45% |
90.93% |
513.19% |
-139.39% |
156.40% |
1,381.73% |
Net Income Q/Q Growth |
|
0.00% |
460.22% |
-5.04% |
-268.90% |
93.77% |
739.23% |
-148.55% |
129.58% |
1,633.66% |
EPS Q/Q Growth |
|
0.00% |
700.00% |
16.67% |
-214.29% |
84.38% |
460.00% |
-155.56% |
110.00% |
4,200.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
207.89% |
-78.03% |
240.03% |
-85.10% |
518.32% |
-45.87% |
95.66% |
-74.76% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
-507,307.02% |
0.71% |
101.28% |
274.47% |
Invested Capital Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.25% |
0.11% |
-0.96% |
-0.65% |
-2.74% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.67% |
45.14% |
35.22% |
19.85% |
35.22% |
43.73% |
32.63% |
37.97% |
58.93% |
EBIT Margin |
|
2.44% |
16.65% |
4.22% |
-13.79% |
0.31% |
9.02% |
-4.14% |
3.50% |
24.47% |
Profit (Net Income) Margin |
|
3.03% |
15.75% |
15.78% |
-27.95% |
-1.75% |
11.07% |
-5.49% |
1.56% |
26.69% |
Tax Burden Percent |
|
70.58% |
93.31% |
83.60% |
109.08% |
-1,343.25% |
88.36% |
133.48% |
49.72% |
93.28% |
Interest Burden Percent |
|
176.22% |
101.37% |
447.27% |
185.76% |
41.70% |
138.80% |
99.23% |
89.62% |
116.95% |
Effective Tax Rate |
|
29.42% |
6.69% |
16.40% |
0.00% |
1,443.25% |
11.64% |
0.00% |
50.28% |
6.72% |
Return on Invested Capital (ROIC) |
|
0.33% |
0.00% |
0.00% |
-1.98% |
-0.18% |
1.42% |
-0.57% |
0.16% |
2.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.46% |
0.00% |
0.00% |
-2.36% |
-0.18% |
1.77% |
-0.79% |
0.16% |
2.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.60% |
0.00% |
0.00% |
-3.07% |
-0.23% |
2.27% |
-1.04% |
0.20% |
3.19% |
Return on Equity (ROE) |
|
0.92% |
0.00% |
0.00% |
-5.06% |
-0.41% |
3.69% |
-1.61% |
0.36% |
5.51% |
Cash Return on Invested Capital (CROIC) |
|
-203.88% |
0.00% |
0.00% |
2.07% |
0.02% |
0.00% |
0.00% |
1.33% |
4.97% |
Operating Return on Assets (OROA) |
|
0.23% |
0.00% |
0.00% |
-1.27% |
0.03% |
0.81% |
-0.37% |
0.31% |
2.25% |
Return on Assets (ROA) |
|
0.28% |
0.00% |
0.00% |
-2.57% |
-0.16% |
1.00% |
-0.49% |
0.14% |
2.45% |
Return on Common Equity (ROCE) |
|
0.66% |
0.00% |
0.00% |
-3.53% |
-0.29% |
2.56% |
-1.05% |
0.24% |
3.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
-7.46% |
0.00% |
0.00% |
0.00% |
0.28% |
-0.13% |
-1.63% |
0.00% |
2.38% |
Net Operating Profit after Tax (NOPAT) |
|
5.89 |
62 |
13 |
-69 |
-6.27 |
26 |
-10 |
5.76 |
85 |
NOPAT Margin |
|
1.60% |
15.53% |
3.35% |
-19.22% |
-1.75% |
7.15% |
-2.88% |
1.56% |
22.81% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.13% |
0.00% |
0.00% |
0.38% |
0.00% |
-0.34% |
0.22% |
0.00% |
-0.18% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
97.56% |
83.35% |
95.78% |
113.79% |
99.69% |
90.98% |
104.14% |
96.50% |
75.53% |
Earnings before Interest and Taxes (EBIT) |
|
9.00 |
66 |
16 |
-50 |
1.12 |
33 |
-15 |
13 |
92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
121 |
180 |
133 |
71 |
126 |
158 |
116 |
140 |
220 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.64 |
0.00 |
0.00 |
1.23 |
1.25 |
1.11 |
1.80 |
2.02 |
1.71 |
Price to Tangible Book Value (P/TBV) |
|
0.72 |
0.00 |
0.00 |
1.39 |
1.40 |
1.24 |
2.04 |
2.29 |
1.94 |
Price to Revenue (P/Rev) |
|
1.90 |
0.00 |
0.00 |
3.54 |
3.63 |
3.38 |
5.14 |
5.55 |
4.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
122.89 |
186.08 |
272.71 |
0.00 |
968.57 |
67.78 |
Dividend Yield |
|
13.13% |
11.13% |
8.90% |
2.43% |
2.39% |
2.61% |
1.74% |
1.76% |
2.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.81% |
0.54% |
0.37% |
0.00% |
0.10% |
1.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.00 |
0.00 |
0.98 |
0.99 |
0.96 |
1.16 |
1.21 |
1.15 |
Enterprise Value to Revenue (EV/Rev) |
|
7.92 |
0.00 |
0.00 |
9.53 |
9.75 |
9.61 |
11.69 |
12.13 |
11.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
396.26 |
0.00 |
0.00 |
28.40 |
28.53 |
28.66 |
35.55 |
32.40 |
25.43 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
344.64 |
431.67 |
153,987.22 |
0.00 |
546.34 |
131.84 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
895.28 |
0.00 |
1,391.28 |
162.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.63 |
0.00 |
0.00 |
22.12 |
24.76 |
28.05 |
30.89 |
32.55 |
28.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4,093.09 |
0.00 |
0.00 |
90.68 |
22.69 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.30 |
0.00 |
0.00 |
1.30 |
1.29 |
1.28 |
1.31 |
1.34 |
1.25 |
Long-Term Debt to Equity |
|
1.21 |
0.00 |
0.00 |
1.21 |
1.20 |
1.20 |
1.22 |
1.24 |
1.16 |
Financial Leverage |
|
1.30 |
0.00 |
0.00 |
1.30 |
1.30 |
1.28 |
1.31 |
1.32 |
1.27 |
Leverage Ratio |
|
2.56 |
0.00 |
0.00 |
2.54 |
2.55 |
2.53 |
2.57 |
2.57 |
2.52 |
Compound Leverage Factor |
|
4.51 |
0.00 |
0.00 |
4.72 |
1.06 |
3.51 |
2.55 |
2.30 |
2.95 |
Debt to Total Capital |
|
56.54% |
0.00% |
0.00% |
56.54% |
56.42% |
56.23% |
56.80% |
57.18% |
55.58% |
Short-Term Debt to Total Capital |
|
3.93% |
0.00% |
0.00% |
3.94% |
3.93% |
3.93% |
3.96% |
3.99% |
4.10% |
Long-Term Debt to Total Capital |
|
52.61% |
0.00% |
0.00% |
52.60% |
52.49% |
52.31% |
52.84% |
53.19% |
51.48% |
Preferred Equity to Total Capital |
|
8.08% |
0.00% |
0.00% |
8.10% |
8.08% |
8.07% |
8.15% |
8.20% |
8.43% |
Noncontrolling Interests to Total Capital |
|
4.59% |
0.00% |
0.00% |
5.72% |
5.73% |
5.36% |
6.82% |
7.03% |
6.52% |
Common Equity to Total Capital |
|
30.80% |
0.00% |
0.00% |
29.64% |
29.77% |
30.34% |
28.23% |
27.58% |
29.47% |
Debt to EBITDA |
|
274.08 |
0.00 |
0.00 |
16.34 |
16.18 |
16.85 |
17.47 |
15.26 |
12.28 |
Net Debt to EBITDA |
|
239.85 |
0.00 |
0.00 |
13.84 |
13.93 |
14.57 |
15.29 |
13.50 |
11.01 |
Long-Term Debt to EBITDA |
|
255.04 |
0.00 |
0.00 |
15.20 |
15.05 |
15.67 |
16.25 |
14.20 |
11.37 |
Debt to NOPAT |
|
-29.14 |
0.00 |
0.00 |
-1,714.50 |
-1,474.13 |
526.28 |
-140.78 |
655.17 |
78.30 |
Net Debt to NOPAT |
|
-25.50 |
0.00 |
0.00 |
-1,452.37 |
-1,268.96 |
454.92 |
-123.20 |
579.69 |
70.19 |
Long-Term Debt to NOPAT |
|
-27.11 |
0.00 |
0.00 |
-1,595.03 |
-1,371.45 |
489.54 |
-130.95 |
609.46 |
72.52 |
Noncontrolling Interest Sharing Ratio |
|
29.14% |
0.00% |
0.00% |
30.12% |
30.41% |
30.69% |
34.65% |
33.66% |
32.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-14,636 |
0.00 |
0.00 |
0.00 |
2.88 |
-14,623 |
-14,519 |
186 |
697 |
Operating Cash Flow to CapEx |
|
9,187.20% |
879.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-169.71 |
0.00 |
0.00 |
0.00 |
0.03 |
-148.60 |
-143.88 |
1.85 |
7.28 |
Operating Cash Flow to Interest Expense |
|
1.07 |
3.25 |
0.71 |
2.41 |
0.35 |
1.98 |
1.04 |
2.05 |
0.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.05 |
2.88 |
0.71 |
2.41 |
0.35 |
1.98 |
1.04 |
2.05 |
0.54 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.00 |
0.00 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
Fixed Asset Turnover |
|
0.15 |
0.00 |
0.00 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14,641 |
0.00 |
0.00 |
14,595 |
14,632 |
14,649 |
14,509 |
14,415 |
14,020 |
Invested Capital Turnover |
|
0.21 |
0.00 |
0.00 |
0.10 |
0.10 |
0.20 |
0.20 |
0.10 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
14,641 |
0.00 |
0.00 |
0.00 |
-9.16 |
14,649 |
14,509 |
-180 |
-612 |
Enterprise Value (EV) |
|
11,969 |
0.00 |
0.00 |
14,338 |
14,556 |
14,013 |
16,765 |
17,504 |
16,141 |
Market Capitalization |
|
2,870 |
3,388 |
4,236 |
5,331 |
5,429 |
4,925 |
7,382 |
8,015 |
7,059 |
Book Value per Share |
|
$23.50 |
$0.00 |
$0.00 |
$22.55 |
$22.88 |
$23.33 |
$21.50 |
$20.85 |
$21.65 |
Tangible Book Value per Share |
|
$20.87 |
$0.00 |
$0.00 |
$20.04 |
$20.35 |
$20.83 |
$19.02 |
$18.37 |
$19.02 |
Total Capital |
|
14,641 |
0.00 |
0.00 |
14,595 |
14,632 |
14,649 |
14,509 |
14,415 |
14,020 |
Total Debt |
|
8,278 |
0.00 |
0.00 |
8,251 |
8,255 |
8,237 |
8,241 |
8,243 |
7,792 |
Total Long-Term Debt |
|
7,703 |
0.00 |
0.00 |
7,676 |
7,680 |
7,662 |
7,666 |
7,668 |
7,217 |
Net Debt |
|
7,244 |
0.00 |
0.00 |
6,990 |
7,106 |
7,120 |
7,212 |
7,293 |
6,985 |
Capital Expenditures (CapEx) |
|
1.00 |
32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-5.31 |
-0.87 |
-47 |
31 |
0.00 |
-14 |
9.26 |
0.00 |
-15 |
Net Nonoperating Obligations (NNO) |
|
8,278 |
0.00 |
0.00 |
8,251 |
8,255 |
8,237 |
8,241 |
8,243 |
7,792 |
Total Depreciation and Amortization (D&A) |
|
112 |
113 |
117 |
121 |
125 |
126 |
130 |
127 |
129 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.03 |
$0.00 |
$0.00 |
($0.32) |
($0.05) |
$0.19 |
($0.10) |
$0.00 |
$0.45 |
Adjusted Weighted Average Basic Shares Outstanding |
|
191.87M |
0.00 |
0.00 |
191.01M |
190.43M |
190.49M |
190.56M |
190.54M |
191.37M |
Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.00 |
$0.00 |
($0.32) |
($0.05) |
$0.18 |
($0.10) |
$0.01 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
191.88M |
0.00 |
0.00 |
191.86M |
190.43M |
194.41M |
190.56M |
196.63M |
200.74M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
191.88M |
0.00 |
0.00 |
190.39M |
190.48M |
190.51M |
190.65M |
190.85M |
191.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.87 |
27 |
-2.63 |
-46 |
-11 |
-16 |
-23 |
-13 |
-5.14 |
Normalized NOPAT Margin |
|
-1.59% |
6.80% |
-0.70% |
-12.70% |
-3.10% |
-4.54% |
-6.48% |
-3.50% |
-1.37% |
Pre Tax Income Margin |
|
4.30% |
16.88% |
18.87% |
-25.62% |
0.13% |
12.52% |
-4.11% |
3.14% |
28.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.10 |
0.76 |
0.18 |
-0.57 |
0.01 |
0.33 |
-0.15 |
0.13 |
0.96 |
NOPAT to Interest Expense |
|
0.07 |
0.71 |
0.14 |
-0.79 |
-0.07 |
0.26 |
-0.10 |
0.06 |
0.89 |
EBIT Less CapEx to Interest Expense |
|
0.09 |
0.39 |
0.18 |
-0.57 |
0.01 |
0.33 |
-0.15 |
0.13 |
0.96 |
NOPAT Less CapEx to Interest Expense |
|
0.06 |
0.34 |
0.14 |
-0.79 |
-0.07 |
0.26 |
-0.10 |
0.06 |
0.89 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-114.55% |
0.00% |
0.00% |
699.81% |
985.25% |
-2,064.63% |
-173.88% |
1,100.47% |
175.71% |
Augmented Payout Ratio |
|
-114.55% |
0.00% |
0.00% |
788.54% |
985.25% |
-2,146.83% |
-173.88% |
1,100.47% |
175.71% |
Key Financial Trends
Vornado Realty Trust (NYSE: VNO) has displayed notable trends in its financials over recent quarters and years. Here's a summary of key points based on the last four years of income statements, cash flow, and balance sheets:
- Q1 2025 net income attributable to common shareholders was $86.8 million, a significant improvement compared to previous quarters, indicating recent positive momentum.
- Total revenue remained relatively stable, around $360 million to $375 million quarterly in 2024 and early 2025, supported mainly by steady non-interest income exceeding $440 million per quarter.
- Depreciation expense, a non-cash charge, consistently exceeded $100 million per quarter, supporting strong operating cash flow despite reported net losses in some quarters.
- Strong operating cash flow: For instance, Q1 2025 cash flow from operating activities was approximately $52 million, showing ongoing ability to generate cash from core operations.
- Investing activities showed variability, but recent quarters included sales/maturities of investments offsetting some purchases, with net investing cash of $275 million inflow in Q1 2025, likely from portfolio adjustments or asset sales.
- Vornado maintains substantial long-term debt, around $7.2 to $7.7 billion, which has fluctuated somewhat but remains a significant capital structure component.
- Preferred stock equity is stable above $1.18 billion, which can impact earnings available to common shareholders and dividend obligations.
- Total assets remained around $15.6 billion to $16.2 billion over recent periods, with premises and equipment (real estate holdings) representing the largest asset class, approximately $10 billion.
- Net interest expense is consistently high, approximately $87 to $89 million per quarter recently, driven by interest on long-term debt exceeding $90 million, which pressures earnings.
- Net income has been volatile historically, with several quarters showing losses (e.g., Q4 2023 loss of over $100 million), reflecting challenges in profitability and potential risks to investor returns.
- Cash flows from financing activities have been negative in recent quarters, showing large repayments of debt (e.g., $574 million repayment in Q1 2025) and dividend payments, which impact liquidity and capital allocation.
- Stockholders' equity showed some fluctuation, with retained earnings remaining negative (around -$4 billion), indicating accumulated losses or dividends exceeding earnings over time.
In summary, Vornado Realty Trust's financials indicate steady revenue generation and robust operating cash flow capacity, supported by substantial real estate assets and portfolio management activities. However, heavy debt loads and interest expenses create pressure on profitability, as seen in the earnings volatility. Recent quarters have shown improving net income and cash flow trends, which may suggest operational improvements or portfolio optimization. Investors should weigh the company's strong asset base and cash flow against the risks posed by debt servicing costs and fluctuating earnings.
08/29/25 08:17 AM ETAI Generated. May Contain Errors.