Vornado Realty Trust Financial Ratios — VNO-PL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	10.53	9.46	7.08	14.3	12.49	14.73	3.48	11.38	65.81	-6.23	2.12	-8.42	0.97	0.2	19.2
Return on Assets (%)	3.23	2.9	2.26	4.19	3.6	4.32	1.19	2.6	17.75	-1.72	1.05	-2.05	0.65	0.44	5.74
Return on Capital (%)	5.63	5.13	- -	5.85	- -	5.9	2.71	4.88	20.21	- -	- -	- -	2.26	1.93	8.06
Return on Invested Capital (%)	4.32	3.84	- -	3.76	- -	3.08	3.15	3.57	2.55	- -	- -	- -	1.03	0.81	1.8
Gross Margin (%)	94.6	91.45	98.6	100	100	57.85	57.46	55.47	52.31	48.36	49.83	51.45	50.02	100	100
EBITDA Margin (%)	52.85	49.5	54.86	55.86	60.34	59.38	55.04	50.13	44.51	36.8	42.64	45.23	41.86	41.02	41.63
Operating Margin (%)	31.36	28.45	30.42	30.63	31.83	29.67	29.62	28.28	21.7	9.44	15.42	15.99	16.6	14.76	15.03
Incremental Operating Margin (%)	-14.5	175.3	15.48	66.89	23.36	-205.05	28.42	-6.98	81.21	68.91	164.37	20.33	113.98	156.37	36.41
Pretax Margin (%)	22.14	18.2	-0.53	18.71	27.75	29.19	15.34	21.24	178.61	-27.83	12.4	-20.05	3.43	2.4	52.51
Profit Margin (%)	24.5	23.3	20.7	37.4	38.3	45.26	10.91	20.8	163.55	-19.44	11.07	-19.25	5.82	3.94	49.99
Net Income to Common Margin (%)	22.08	20.4	17.1	33.88	34.24	41.47	7.77	18.46	160.95	-22.82	6.93	-22.7	2.4	0.46	46.56
Effective Tax Rate (%)	4	1.69	- -	2.15	- -	1.35	13.25	8.19	3.01	- -	- -	- -	47.05	53.05	1.42
Dvd Payout Ratio (%)	86.02	146.77	20,954.89	112.71	72.55	83.35	199.3	140.66	14.52	-123.79	234.44	-84.55	-126.74	-152.93	15.57
Sustainable Growth Rate (%)	1.47	-4.43	-1,477.55	-1.82	3.43	2.45	-3.46	-4.63	56.25	-13.95	-2.85	-15.53	2.19	0.5	16.21

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10,077	11,127	9,979	9,530	11,091	9,447	9,729	9,837	7,905	7,800	8,986	9,125	8,984	8,993	7,885
ST Debt	138	1,170	296	- -	550	116	- -	80	575	575	575	575	575	575	720
LT Debt	9,939	9,957	9,683	9,530	10,541	9,331	9,729	9,757	7,330	7,225	8,411	8,550	8,409	8,418	7,165
Total Debt/EBITDA	7.05	8.48	7.91	7.38	9.26	7.94	8.48	9.07	9.23	13.87	13.26	11.21	11.85	12.26	10.46
Net Debt/EBITDA	6.63	7.75	7.45	6.45	7.72	6.68	6.9	8.54	6.88	10.27	10.12	9.21	9.57	10.24	8.42
Total Debt/EBIT	11.89	14.77	14.27	13.45	17.55	15.89	15.76	16.08	18.93	54.05	36.68	31.7	29.89	34.08	28.97
Net Debt/EBIT	11.17	13.49	13.43	11.76	14.65	13.37	12.82	15.14	14.11	40.01	27.98	26.05	24.13	28.46	23.31
EBITDA to Interest Expense	2.86	2.84	3.14	3.52	4.28	3.99	3.68	3.43	3.26	2.67	3.21	3.16	2.33	1.99	2.25
EBITDA-CapEx/Interest Expense	2.16	2.84	3.14	3.52	2.58	3.99	2.54	3.43	3.26	2.67	3.21	3.16	2.33	1.99	2.25
EBIT to Interest Expense	1.7	1.63	1.74	1.93	2.26	1.99	1.98	1.94	1.59	0.68	1.16	1.12	0.92	0.72	0.81
Interest Expense	500	462	402	367	280	298	312	316	263	211	211	258	326	368	335
Common Equity/Total Assets	28.4	25.43	27.31	25.85	25.64	28.16	19.81	20.8	31.94	32.99	29.27	28.24	26.73	24.85	30.95
Long-Term Debt/Equity (%)	114.64	112.53	112.61	107.97	121.09	104.88	162.36	165.61	89.39	95.64	116.76	131.27	132.56	136.39	105.3
Long-Term Debt/Capital (%)	53.02	49.85	52.12	51.92	53.25	50.87	61.88	62.03	45.51	47.05	51.95	54.67	54.86	55.51	48.77
Long-Term Debt/Total Assets (%)	48.61	45.13	48.18	45.04	49.86	44.83	55.92	56.79	40.08	44.54	48.71	51.84	51.95	52.61	46.16
Total Debt/Equity (%)	116.24	125.76	116.05	107.97	127.41	106.18	162.36	166.96	96.4	103.25	124.74	140.1	141.62	145.7	115.88
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt/Total Assets (%)	49.28	50.43	49.65	45.04	52.46	45.38	55.92	57.25	43.23	48.08	52.04	55.33	55.5	56.21	50.8
Net Debt to Equity	109.24	114.9	109.27	94.39	106.32	89.31	132.03	157.27	71.85	76.44	95.17	115.14	114.36	121.66	93.24
Net Debt/Capital (%)	52.21	53.47	52.21	48.56	51.53	47.18	56.9	61.13	40.38	42.06	47.51	50.85	50.62	52.03	45.81
EBITDA	1,429	1,311	1,261	1,292	1,198	1,190	1,147	1,085	857	562	678	814	758	733	754
EBITDA-CapEx	1,079	1,311	1,261	1,292	722	1,190	791	1,085	857	562	678	814	758	733	754
Operating Income (Loss)	848	754	699	708	632	595	617	612	418	144	245	288	301	264	272

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.4	0.58	0.81	2.68	2	2.93	4.37	1.12	1.07	1.62	1.42	1.28	0.98	0.77	0.77
Current Ratio	3.07	1.4	2.45	5.07	2.99	4.96	6.98	3.57	2.02	2.6	2.2	2.17	2	1.81	1.8
Quick Ratio	4.22	1.29	2.08	4.68	3.03	4.77	6.74	3.09	1.66	2.37	2.02	2.01	1.74	1.58	1.67
CFO/Avg Current Liab	0.75	0.74	0.88	1.95	0.93	1.32	1.85	1.73	0.69	0.35	0.68	0.69	0.62	0.55	1.23
Common Equity/Total Assets	28.4	25.43	27.31	25.85	25.64	28.16	19.81	20.8	31.94	32.99	29.27	28.24	26.73	24.85	30.95
Long-Term Debt/Equity (%)	114.64	112.53	112.61	107.97	121.09	104.88	162.36	165.61	89.39	95.64	116.76	131.27	132.56	136.39	105.3
Long-Term Debt/Capital (%)	53.02	49.85	52.12	51.92	53.25	50.87	61.88	62.03	45.51	47.05	51.95	54.67	54.86	55.51	48.77
Long-Term Debt/Total Assets (%)	48.61	45.13	48.18	45.04	49.86	44.83	55.92	56.79	40.08	44.54	48.71	51.84	51.95	52.61	46.16
Total Debt/Equity (%)	116.24	125.76	116.05	107.97	127.41	106.18	162.36	166.96	96.4	103.25	124.74	140.1	141.62	145.7	115.88
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt/Total Assets (%)	49.28	50.43	49.65	45.04	52.46	45.38	55.92	57.25	43.23	48.08	52.04	55.33	55.5	56.21	50.8
CFO/Total Liabilities	5.96	6.24	9.05	9.21	5.4	8.35	7.54	7.11	6.57	4.89	7.57	8.01	6.58	5.47	14.44
CFO/CapEx	2.01	- -	- -	- -	1.41	- -	2.42	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.24	0.17	0.36	0.44	0.41	0.43	0.32	0.21	0.41	0.34	0.28	0.11	0.08	0.06	0.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	3.13	2.9	2.47	2.56	2.06	2.03	2.16	2.17	2.08	1.92	2.14	2.38	2.34	2.33	2.27
Days Sales Outstanding	116.6	125.93	148.04	142.72	177.08	179.93	169.15	168.17	175.07	189.87	170.84	153.31	155.92	156.92	160.84
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.34	1.07	- -	- -	- -	- -	4.26	2.28	2.11	1.82	1.53	2.85	- -	- -	- -
Accounts Payable Turnover Days	1,078.79	341.06	- -	- -	- -	- -	85.59	160.39	173.16	200.58	238.21	128.12	- -	- -	- -
Cash Conversion Cycle	-962.19	-215.13	148.04	- -	- -	179.93	83.56	7.78	1.91	-10.71	-67.36	25.2	155.92	- -	- -
Inventory to Cash Days	116.6	125.93	148.04	- -	- -	179.93	169.15	168.17	175.07	189.87	170.84	153.31	155.92	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	3,512	4,321	4,588	4,245	4,729	4,085	4,815	4,818	4,831	3,102	2,989	3,344	3,369
- Cash & Cash Equivalents	607	960	583	1,198	1,836	1,501	1,818	571	1,515	1,624	1,760	890	997	734	841
+ Preferred Equity and Hybrid Capital	1,022	1,240	1,277	1,277	1,277	1,038	892	891	891	1,182	1,182	1,182	1,182	1,182	1,182
+ Minority/Non Controlling Interest	1,841	1,997	1,833	2,082	2,008	1,998	1,655	1,426	1,468	1,021	968	673	835	1,014	818
+ Total Debt	10,077	11,127	9,979	9,530	11,091	9,447	9,729	9,837	7,905	7,800	8,986	9,125	8,984	8,993	7,885
Enterprise Value	11,591	13,405	16,017	16,012	16,977	15,227	15,188	15,668	13,564	13,197	14,207	12,722	12,994	13,798	12,414
Total Capital	18,746	19,976	18,577	18,357	19,796	18,344	15,722	15,728	16,105	15,354	16,190	15,638	15,328	15,165	14,690
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt / EV	0.87	0.83	0.62	0.6	0.65	0.62	0.64	0.63	0.58	0.59	0.63	0.72	0.69	0.65	0.64
EV/Sales	4.29	5.06	6.97	6.92	8.55	7.6	7.29	7.24	7.05	8.64	8.94	7.07	7.17	7.72	6.86
EV/EBITDA	8.11	10.22	12.7	12.4	14.17	12.8	13.24	14.45	15.83	23.47	20.97	15.63	17.14	18.82	16.47
EV/EBIT	13.68	17.79	22.9	22.61	26.87	25.61	24.6	25.61	32.47	91.45	57.99	44.2	43.23	52.29	45.61
EV/Cash Flow to Firm	9.8	10.48	13.9	10.71	17.06	11.81	13.44	14.34	14.78	20.2	14.44	11.86	15.83	19.42	7.82
EV/Free Cash Flow to Firm	7.57	10.48	13.9	10.71	11.54	11.81	10.22	14.34	14.78	20.2	14.44	11.86	15.83	19.42	7.82
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	12,333	13,405	12,506	11,691	12,540	10,982	10,459	11,583	8,749	8,379	9,376	10,091	10,004	10,455	9,045
EV per Share	62.63	71.78	85.52	85.22	90.03	80.53	79.94	82.23	71.02	68.97	74.1	66.3	68.25	72.3	65.11
TTM Sales	2,703	2,649	2,299	2,313	1,985	2,004	2,084	2,164	1,925	1,528	1,589	1,800	1,811	1,788	1,810
TTM EBITDA	1,429	1,311	1,261	1,292	1,198	1,190	1,147	1,085	857	562	678	814	758	733	754
TTM Operating Income	848	754	699	708	632	595	617	612	418	144	245	288	301	264	272
TTM Cash Flow to Firm	1,182	1,279	1,153	1,495	995	1,289	1,130	1,093	917	653	984	1,072	821	711	1,588
TTM Free Cash Flow to Firm	1,532	1,279	1,153	1,495	1,471	1,289	1,486	1,093	917	653	984	1,072	821	711	1,588

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	13.68	17.79	22.9	22.61	26.87	25.61	24.6	25.61	32.47	91.45	57.99	44.2	43.23	52.29	45.61
Enterprise Value	11,591	13,405	16,017	16,012	16,977	15,227	15,188	15,668	13,564	13,197	14,207	12,722	12,994	13,798	12,414
Low Price	- -	- -	18.6	18.84	22.25	21.46	22.53	20.16	21.38	12.37	24.73	15.53	11.27	14.66	15.25
EV/Sales	4.29	5.06	6.97	6.92	8.55	7.6	7.29	7.24	7.05	8.64	8.94	7.07	7.17	7.72	6.86
EV/EBITDA	8.11	10.22	12.7	12.4	14.17	12.8	13.24	14.45	15.83	23.47	20.97	15.63	17.14	18.82	16.47
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	0.64	0.79	0.85	0.72	1.37	1.14	0.82	0.9	0.96	0.67	0.69	0.84	0.7
Price/Book Value Average	- -	- -	0.76	0.77	0.82	0.81	1.37	1.26	0.81	0.85	0.97	0.86	0.66	0.81	0.71
Price/Book Value High	- -	- -	0.86	0.83	0.87	0.85	1.42	1.35	0.85	0.92	1.01	1.04	0.88	0.93	0.76
Price/Book Value Low	- -	- -	0.63	0.65	0.77	0.69	1.24	1.07	0.7	0.44	0.94	0.64	0.5	0.7	0.61
Price/Tangible Book Value	- -	- -	0.68	0.82	0.88	0.75	1.44	1.19	0.83	0.9	0.99	0.69	0.71	0.87	0.72
Price/Tangible Book Value Average	- -	- -	0.81	0.8	0.86	0.84	1.44	1.31	0.81	0.86	1	0.89	0.68	0.83	0.72
Price/Tangible Book Value High	- -	- -	0.91	0.87	0.91	0.88	1.49	1.4	0.85	0.93	1.04	1.08	0.91	0.96	0.78
Price/Tangible Book Value Low	- -	- -	0.67	0.68	0.81	0.72	1.3	1.12	0.7	0.44	0.97	0.66	0.51	0.73	0.62
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	4.56	5.06	7.25	6.88	8.55	7.85	7.28	7.43	7.01	8.48	8.98	7.84	7.1	7.64	6.87
EV/Sales High	4.56	5.06	7.49	7.03	8.69	7.98	7.37	7.58	7.11	8.71	9.1	8.31	7.64	7.93	7.02
EV/Sales Low	4.56	5.06	6.95	6.59	8.43	7.51	7.07	7.13	6.67	7.03	8.88	7.26	6.71	7.41	6.6
EV/EBITDA Average	8.63	10.22	13.22	12.31	14.17	13.21	13.23	14.83	15.74	23.04	21.07	17.34	16.95	18.63	16.5
EV/EBITDA High	8.63	10.22	13.66	12.58	14.4	13.44	13.39	15.11	15.98	23.68	21.34	18.36	18.24	19.32	16.86
EV/EBITDA Low	8.63	10.22	12.68	11.79	13.97	12.64	12.85	14.22	14.98	19.11	20.83	16.05	16.03	18.07	15.86
EV/EBIT Average	14.55	17.79	23.85	22.46	26.87	26.44	24.59	26.29	32.28	89.76	58.26	49.04	42.76	51.76	45.7
EV/EBIT High	14.55	17.79	24.63	22.94	27.3	26.89	24.87	26.79	32.77	92.26	59.01	51.93	46.01	53.7	46.7
EV/EBIT Low	14.55	17.79	22.86	21.5	26.48	25.3	23.87	25.21	30.72	74.46	57.62	45.41	40.42	50.22	43.92
Last Price	- -	- -	18.75	23	24.33	22.45	24.89	21.44	25.21	25.18	25.2	16.17	15.7	17.52	17.67
High Price	- -	- -	25.22	24.28	24.97	26.46	25.78	25.24	25.85	25.79	26.51	25.32	20.09	19.46	19.22
Enterprise Value Average	12,333	13,405	16,679	15,906	16,982	15,720	15,178	16,083	13,483	12,954	14,274	14,117	12,852	13,658	12,437
Enterprise Value High	12,333	13,405	17,229	16,253	17,249	15,986	15,357	16,392	13,686	13,314	14,459	14,949	13,829	14,169	12,709
Enterprise Value Low	12,333	13,405	15,989	15,230	16,736	15,040	14,739	15,424	12,832	10,746	14,117	13,071	12,150	13,252	11,952

Shares Outstanding	185	187	187	188	189	189	190	191	191	191	192	192	190	191	191
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	7.28	5.14	3.11	6.38	10.54	7.94	9.57	3	7.93	8.49	9.18	7.1	5.24	3.85	4.41
Book Value per Share	31.37	30.05	29.3	29.1	28.74	30.99	18.14	18.76	30.58	27.96	26.36	24.27	22.72	20.83	25.2
Tangible Book Value per Share	29.82	27.82	27.66	27.91	27.54	29.99	17.3	18.04	30.42	27.84	25.55	23.55	22.06	20.21	24.62

Vornado Realty Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)