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's financial performance over the last four years, based on quarterly data through Q1 2025, shows a mixed trend with significant fluctuations in net income and cash flows, impacted by interest expenses and special charges.
Positive highlights:
- Q1 2025 Net Income Attributable to Common Shareholders improved markedly to $86.8 million, compared to negative or near-zero income in several quarters throughout 2023 and early 2024, indicating a strong rebound.
- Consistent positive total revenue, around $350 million to $375 million quarterly, driven by stable non-interest income near $440 million to $460 million in recent quarters.
- Depreciation and amortization expenses remain steady, reflecting the underlying asset base with premises and equipment net value steady around $10 billion.
- The company shows strong operating cash flows, with Q1 2025 net cash from operating activities at $52 million, indicating positive cash generation from core business.
- Significant reduction in net loss and return to profitability compared to Q4 and Q3 2023, when net income attributable to common shareholders was deeply negative (e.g., -$61 million in Q4 2023).
- Total equity and noncontrolling interests increased to $5.49 billion in Q1 2025, up from about $5.73 billion in Q1 2023, indicating relatively stable shareholder equity amidst business fluctuations.
- Vornado maintained a large asset base with total assets around $15.6 billion in Q1 2025, showing a strong asset position despite some decline from prior years.
Neutral observations:
- Weighted average diluted shares outstanding remained fairly stable around 190-200 million shares, suggesting no major dilution or share buybacks recently.
- Preferred stock dividends consistently paid around $15.5 million quarterly, reflecting ongoing dividend obligations for preferred equity.
- Net interest expense remains high (e.g., Q1 2025 interest expense $95.8 million vs. interest income $8.2 million), reflecting leverage but stable relative to prior periods.
Negative factors:
- High interest expense ($95.8 million in Q1 2025) relative to interest income ($8.3 million) results in significant net interest expense, which pressures profitability.
- Total non-interest expenses remain elevated, with Q1 2025 at $282.5 million, including recurring depreciation and significant “other special charges” (notably negative $96.9 million, which may indicate credit or adjustments).
- Frequent quarterly losses observed in 2023 and early 2024 with large negative net income, notably Q4 2023 net loss attributable to common shareholders was -$61 million.
- Substantial debt level with long-term debt around $7.2 billion as of Q1 2025, and significant repayment activity impacting cash flows (e.g., Q1 2025 net repayment $574 million).
- Net cash used in financing activities was large in Q1 2025 (-$470 million), driven by debt repayments exceeding new issuances, which could constrain financial flexibility.
- Restricted cash remains a large portion of cash assets (~$238 million), which may limit cash liquidity.
- Retained earnings remain deeply negative (-$4.05 billion in Q1 2025), reflecting accumulated losses and prior earnings deficits which could weigh on equity strength.
- Negative earnings per share in many quarters in 2023 and early 2024, indicating volatility and earnings pressure over time.
In summary, Vornado Realty has shown meaningful recovery in profitability and maintained a stable asset base, but ongoing high interest expenses, significant leverage, and volatile earnings remain risks to consider. Investors should watch how management addresses debt levels and operational costs to sustain the improved net income trend into future quarters.
10/09/25 01:51 AM ETAI Generated. May Contain Errors.