Vornado Realty Trust Financial Ratios — VNO 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	0.78	0.67	0.81	1.01	0.92	1.02	0.85	0.62	0.88	0.5	0.47	0.17	0.23	0.35	0.36

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	10,413	10,945	12,172	16,188	15,233	15,951	14,853	11,819	12,701	7,145	8,026	3,993	5,379	8,023	6,345
- 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	22,004	24,349	24,677	27,879	27,622	26,933	25,312	23,402	21,449	15,524	17,402	13,612	15,383	18,478	15,390
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	0.46	0.46	0.4	0.34	0.4	0.35	0.38	0.42	0.37	0.5	0.52	0.67	0.58	0.49	0.51
EV/Sales	8.14	9.19	10.73	12.06	13.91	13.44	12.15	10.82	11.14	10.16	10.95	7.56	8.49	10.34	8.5
EV/EBITDA	15.4	18.57	19.56	21.58	23.05	22.64	22.06	21.58	25.04	27.61	25.68	16.72	20.29	25.2	20.42
EV/EBIT	25.96	32.31	35.28	39.36	43.71	45.3	41	38.25	51.35	107.57	71.03	47.29	51.18	70.03	56.55
EV/Cash Flow to Firm	18.61	19.04	21.41	18.65	27.75	20.89	22.39	21.42	23.38	23.77	17.69	12.69	18.74	26	9.69
EV/Free Cash Flow to Firm	14.36	19.04	21.41	18.65	18.78	20.89	17.03	21.42	23.38	23.77	17.69	12.69	18.74	26	9.69
Diluted Market Cap	10,466	10,933	12,199	16,258	15,313	15,951	14,953	11,876	12,708	7,137	8,042	3,991	5,420	8,266	6,691
Diluted Enterprise Value	22,798	24,337	24,705	27,948	27,853	26,933	25,411	23,459	21,457	15,516	17,418	14,082	15,424	18,721	15,735
EV per Share	118.89	130.39	131.76	148.38	146.48	142.43	133.23	122.82	112.31	81.13	90.76	70.94	80.8	96.82	80.72
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	9.95	13.25	11.72	14.32	13.34	16.03	12.3	14.8	19.18	16.82	10.56	5	8.36	15.37	5.32
EV/EBIT	25.96	32.31	35.28	39.36	43.71	45.3	41	38.25	51.35	107.57	71.03	47.29	51.18	70.03	56.55
Enterprise Value	22,004	24,349	24,677	27,879	27,622	26,933	25,312	23,402	21,449	15,524	17,402	13,612	15,383	18,478	15,390
Low Price	50.06	53.17	55.77	64.28	68.37	63.77	71.9	59.48	58.6	27.64	35.02	20.03	12.31	22.42	29.68
EV/Sales	8.14	9.19	10.73	12.06	13.91	13.44	12.15	10.82	11.14	10.16	10.95	7.56	8.49	10.34	8.5
EV/EBITDA	15.4	18.57	19.56	21.58	23.05	22.64	22.06	21.58	25.04	27.61	25.68	16.72	20.29	25.2	20.42
Price/Earnings	17.38	20.16	30.9	20.63	22.38	19.19	91.45	29.59	4.1	- -	72.82	- -	124.39	968.01	7.57
Price/Earnings Average	19.34	20.54	29.68	18.12	22.62	17.73	92.31	33.53	4.03	-22.95	75.89	-15.25	89.03	731.47	8.71
Price/Earnings High	22.33	22.28	31.99	21.07	25.91	19.99	105.62	37.36	4.35	-37.64	88.56	-22.18	141.83	1,073.7	10.32
Price/Earnings Low	15.46	18.28	26.52	15.39	18.94	14.51	84.11	28.38	3.61	-15.15	60.92	-9.4	54.2	516.24	6.75
Price/Book Value	1.79	1.95	2.22	2.96	2.81	2.72	4.31	3.31	2.17	1.34	1.59	0.86	1.24	2.02	1.32
Price/Book Value Average	2	1.99	2.13	2.6	2.84	2.51	4.35	3.75	2.14	1.5	1.66	1.34	0.89	1.52	1.52
Price/Book Value High	2.3	2.16	2.3	3.02	3.25	2.83	4.98	4.17	2.31	2.46	1.93	1.95	1.42	2.24	1.8
Price/Book Value Low	1.6	1.77	1.9	2.21	2.38	2.06	3.96	3.17	1.92	0.99	1.33	0.83	0.54	1.08	1.18
Price/Tangible Book Value	1.89	2.11	2.35	3.09	2.93	2.81	4.52	3.44	2.19	1.34	1.64	0.88	1.28	2.08	1.35
Price/Tangible Book Value Average	2.1	2.15	2.26	2.71	2.96	2.6	4.56	3.9	2.15	1.5	1.71	1.38	0.92	1.57	1.55
Price/Tangible Book Value High	2.42	2.33	2.43	3.15	3.4	2.93	5.22	4.34	2.32	2.47	1.99	2.01	1.46	2.31	1.84
Price/Tangible Book Value Low	1.68	1.91	2.02	2.3	2.48	2.13	4.16	3.3	1.93	0.99	1.37	0.85	0.56	1.11	1.21
Price/Sales	3.84	4.11	5.28	6.99	7.66	7.96	7.11	5.46	6.59	4.67	5.05	2.22	2.98	4.48	3.52
Price/Sales Average	4.27	4.19	5.08	6.14	7.74	7.35	7.18	6.19	6.49	5.24	5.26	3.46	2.13	3.39	4.05
Price/Sales High	4.93	4.54	5.47	7.14	8.87	8.29	8.21	6.9	7	8.59	6.14	5.04	3.4	4.97	4.81
Price/Sales Low	3.41	3.73	4.53	5.21	6.49	6.02	6.54	5.24	5.81	3.46	4.22	2.13	1.3	2.39	3.14
Price/Cash Flow	14.76	13.2	11.67	14.24	22.64	16.03	17.23	14.72	19.16	16.82	10.53	5	8.33	14.9	5.07
Price/Cash Flow Average	16.43	13.45	11.21	12.5	22.88	14.81	17.39	16.68	18.85	18.86	10.97	7.8	5.96	11.26	5.83
Price/Cash Flow High	18.97	14.59	12.08	14.54	26.21	16.69	19.89	18.59	20.32	30.94	12.8	11.34	9.49	16.52	6.91
Price/Cash Flow Low	13.13	11.97	10.02	10.62	19.16	12.12	15.84	14.12	16.88	12.45	8.81	4.81	3.63	7.94	4.52
Price/Free Cash Flow Average	11.07	13.5	11.26	12.58	13.48	14.81	12.41	16.76	18.88	18.86	11	7.8	5.99	11.62	6.11
Price/Free Cash Flow High	12.78	14.65	12.13	14.63	15.45	16.69	14.2	18.68	20.35	30.94	12.84	11.34	9.53	17.05	7.25
Price/Free Cash Flow Low	8.85	12.02	10.06	10.68	11.29	12.12	11.31	14.19	16.9	12.45	8.83	4.81	3.64	8.2	4.74
EV/Sales Average	8.85	9.27	10.52	11.2	14.07	12.83	12.21	11.54	11.04	10.73	11.16	9.07	7.65	9.24	9.03
EV/Sales High	9.51	9.63	10.92	12.21	15.2	13.77	13.25	12.25	11.55	14.09	12.04	10.64	8.91	10.83	9.77
EV/Sales Low	7.99	8.81	9.98	10.28	12.81	11.5	11.57	10.59	10.36	8.95	10.12	7.74	6.82	8.24	8.12
EV/EBITDA Average	16.75	18.72	19.18	20.06	23.31	21.62	22.19	23.03	24.8	29.15	26.18	20.05	18.27	22.52	21.68
EV/EBITDA High	18	19.44	19.9	21.85	25.19	23.19	24.07	24.44	25.94	38.28	28.24	23.53	21.28	26.39	23.48
EV/EBITDA Low	15.12	17.79	18.19	18.4	21.23	19.37	21.02	21.13	23.28	24.31	23.75	17.11	16.29	20.09	19.51
EV/EBIT Average	28.23	32.59	34.6	36.58	44.2	43.26	41.23	40.82	50.87	113.57	72.41	56.71	46.09	62.6	60.04
EV/EBIT High	30.34	33.84	35.89	39.85	47.75	46.41	44.73	43.32	53.2	149.13	78.11	66.56	53.69	73.35	65.02
EV/EBIT Low	25.48	30.96	32.81	33.56	40.25	38.76	39.07	37.46	47.74	94.71	65.67	48.41	41.08	55.84	54.03
Last Price	56.26	58.61	64.99	86.16	80.78	84.35	78.18	62.03	66.5	37.34	41.86	20.81	28.25	42.04	33.28
High Price	72.3	64.78	67.27	88	93.53	87.84	90.29	78.31	70.54	68.68	50.91	47.26	32.21	46.63	45.37
Enterprise Value Average	23,925	24,556	24,196	25,908	27,934	25,717	25,451	24,974	21,247	16,390	17,740	16,325	13,854	16,517	16,341
Enterprise Value High	25,714	25,501	25,104	28,225	30,178	27,593	27,612	26,504	22,221	21,521	19,137	19,159	16,137	19,354	17,695
Enterprise Value Low	21,598	23,333	22,951	23,768	25,433	23,041	24,119	22,916	19,941	13,668	16,090	13,934	12,348	14,733	14,704

Shares Outstanding	185	187	187	188	189	189	190	191	191	191	192	192	190	191	191
Diluted Weighted Avg Shares	186	187	188	189	190	189	191	191	191	191	192	192	192	197	201
Basic Weighted Avg Shares	184	186	187	188	188	189	190	191	191	191	192	192	191	191	192
Revenue per Share	14.66	14.26	12.3	12.33	10.54	10.6	11	11.36	10.08	7.99	8.3	9.39	9.48	9.38	9.44
EBITDA per Share	7.75	7.06	6.75	6.89	6.36	6.29	6.05	5.69	4.49	2.94	3.54	4.25	3.97	3.85	3.93
Operating Income per Share	4.6	4.06	3.74	3.78	3.36	3.14	3.26	3.21	2.19	0.75	1.28	1.5	1.57	1.38	1.42
Basic EPS, GAAP	3.24	2.91	2.1	4.18	3.61	4.39	0.85	2.1	16.23	-1.82	0.57	-2.13	0.23	0.04	4.4
Basic EPS from Cont Ops	3.12	2.55	-0.02	2.26	3.38	3.05	1.46	2.21	17.47	-2.42	1.08	-2	0.17	0.11	4.89
Diluted EPS, GAAP	3.21	2.9	2.09	4.15	3.59	4.39	0.85	2.09	16.21	-1.82	0.57	-2.13	0.23	0.04	4.19
Diluted EPS from Cont Ops	3.09	2.54	-0.02	2.24	3.35	3.05	1.45	2.2	17.45	-2.42	1.08	-2	0.17	0.1	4.66
Dividend per Share	3.09	4.16	3.37	3.35	2.95	2.94	2.96	2.81	2.9	4.66	2.46	2.44	1	1.07	1.06
Cash Flow per Share	3.81	4.44	5.57	6.05	3.57	5.26	4.54	4.21	3.47	2.22	3.98	4.17	3.39	2.82	6.56
Free Cash Flow per Basic Share	1.91	4.44	5.57	6.05	1.04	5.26	2.66	4.21	3.47	2.22	3.98	4.17	3.39	2.82	6.56
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)