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) presents a mixed but somewhat improving financial picture over the past four years through Q1 2025, characterized by volatile net income, high depreciation expenses, and significant debt-related interest costs. Here are the key financial insights for retail investors to consider:
- Q1 2025 shows a solid consolidated net income of $99.8 million, a substantial improvement compared to consecutive quarters in 2024, where income ranged from losses to small profits.
- Total revenue in Q1 2025 was $374 million, slightly higher than recent quarters, driven largely by consistent non-interest income (~$461 million), demonstrating diversified income sources beyond interest earnings.
- Operating cash flow remains healthy; Q1 2025 net cash from operating activities was $52 million, indicating positive cash generation despite mixed earnings.
- Depreciation expenses remained high but stable, around $108-$121 million quarterly, reflecting ongoing investments in property and equipment, which aligns with the company’s real estate operations.
- Long-term debt remains substantial, around $7.2 billion as of Q1 2025, with high associated interest expense (~$95.8 million in Q1 2025), affecting net interest income negatively (reported net interest expense of about -$87.5 million in Q1 2025).
- The company maintains strong total assets (~$15.6 billion in Q1 2025) primarily composed of premises and equipment (~$10 billion), intangible assets, and other assets, supporting its real estate portfolio.
- Total equity decreased slightly to $5.49 billion by Q1 2025 from higher levels in prior quarters, partly due to accumulated losses and dividends paid out to preferred shareholders.
- Net income/loss has been highly volatile over the past years, including large net losses in Q4 2023 (-$100.6 million) and Q3 2024 (-$19.4 million), reflecting challenges in the real estate market or operational costs.
- The company consistently pays significant preferred stock dividends (~$15.5 million per quarter), which reduces net income available to common shareholders, affecting EPS and investor returns.
- Cash flow from financing activities shows substantial debt repayments and dividend payments resulting in significant cash outflows, e.g., cash used in financing activities was -$470 million in Q1 2025, which may pressure liquidity if sustained.
Summary: Vornado Realty Trust is navigating a challenging operating environment with volatile earnings but shows signs of recovery in early 2025 with positive net income and steady cash flow from operations. The high debt load and related interest expenses remain a concern, as does the impact of preferred dividends on earnings available to common shareholders. Investors should watch for continued earnings stabilization, efficient debt management, and operational improvements going forward.
08/09/25 04:41 AMAI Generated. May Contain Errors.