Vornado Realty Trust Financial Ratios — VNORP 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	0.89	0.77	1	1.29	1.35	1.49	1.15	0.95	1.2	0.76	0.74	0.39	0.5	0.78	0.84

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	12,693	13,131	15,792	21,908	23,959	25,296	20,562	17,935	18,113	10,909	12,470	7,748	9,851	14,991	13,337
- 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	24,284	26,536	28,298	33,598	36,348	36,278	31,021	29,518	26,862	19,288	21,846	17,367	19,855	25,446	22,382
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	0.41	0.42	0.35	0.28	0.31	0.26	0.31	0.33	0.29	0.4	0.41	0.53	0.45	0.35	0.35
EV/Sales	8.98	10.02	12.31	14.53	18.31	18.11	14.88	13.64	13.96	12.62	13.75	9.65	10.96	14.23	12.36
EV/EBITDA	17	20.23	22.43	26.01	30.34	30.49	27.04	27.22	31.36	34.31	32.24	21.33	26.19	34.7	29.7
EV/EBIT	28.65	35.21	40.46	47.43	57.52	61.02	50.25	48.25	64.31	133.66	89.16	60.33	66.06	96.43	82.24
EV/Cash Flow to Firm	20.54	20.74	24.55	22.47	36.52	28.14	27.44	27.01	29.28	29.53	22.2	16.19	24.19	35.81	14.09
EV/Free Cash Flow to Firm	15.85	20.74	24.55	22.47	24.71	28.14	20.87	27.01	29.28	29.53	22.2	16.19	24.19	35.81	14.09
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	131.21	142.1	151.09	178.82	192.75	191.85	163.28	154.92	140.65	100.8	113.94	90.51	104.29	133.33	117.39
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	28.65	35.21	40.46	47.43	57.52	61.02	50.25	48.25	64.31	133.66	89.16	60.33	66.06	96.43	82.24
Enterprise Value	24,284	26,536	28,298	33,598	36,348	36,278	31,021	29,518	26,862	19,288	21,846	17,367	19,855	25,446	22,382
Low Price	101	108.45	82.81	97.91	110.56	117.7	120.64	121.95	115.45	57	70	46.49	30	36.2	30
EV/Sales	8.98	10.02	12.31	14.53	18.31	18.11	14.88	13.64	13.96	12.62	13.75	9.65	10.96	14.23	12.36
EV/EBITDA	17	20.23	22.43	26.01	30.34	30.49	27.04	27.22	31.36	34.31	32.24	21.33	26.19	34.7	29.7
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	2.19	2.34	2.88	4.01	4.42	4.32	5.97	5.02	3.1	2.04	2.47	1.66	2.28	3.77	2.78
Price/Book Value Average	2.39	2.52	3.06	3.8	4.21	4.15	6.53	5.29	3.17	2.27	2.63	2.25	1.66	2.64	2.99
Price/Book Value High	4.58	4.3	4.35	5.81	6	5.47	9.65	9.33	5.72	4.47	3.72	9.27	2.4	6	3.89
Price/Book Value Low	3.22	3.61	2.83	3.36	3.85	3.8	6.65	6.5	3.78	2.04	2.66	1.92	1.32	1.74	1.19
Price/Tangible Book Value	2.3	2.53	3.05	4.18	4.61	4.46	6.26	5.22	3.12	2.05	2.55	1.71	2.35	3.89	2.84
Price/Tangible Book Value Average	2.52	2.72	3.24	3.97	4.4	4.29	6.85	5.5	3.19	2.28	2.71	2.32	1.71	2.72	3.06
Price/Tangible Book Value High	4.82	4.65	4.61	6.06	6.26	5.66	10.12	9.7	5.75	4.49	3.84	9.56	2.48	6.18	3.98
Price/Tangible Book Value Low	3.39	3.9	2.99	3.51	4.02	3.92	6.97	6.76	3.8	2.05	2.74	1.97	1.36	1.79	1.22
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	9.71	10.39	12.75	14.05	17.82	17.61	15.82	14.09	14.16	13.45	14.25	11.42	9.49	11.72	12.93
EV/Sales High	14.4	14.18	15.82	18.8	22.69	21.49	20.97	20.76	21.91	21.14	17.72	29.59	11.26	19.19	15.32
EV/Sales Low	11.48	12.7	12.19	13.01	16.82	16.59	16.02	16.09	16	12.62	14.34	10.56	8.68	9.71	8.16
EV/EBITDA Average	18.36	21	23.23	25.16	29.53	29.66	28.74	28.1	31.82	36.54	33.42	25.25	22.67	28.58	31.06
EV/EBITDA High	27.24	28.64	28.83	33.65	37.6	36.18	38.1	41.42	49.23	57.44	41.57	65.42	26.91	46.79	36.8
EV/EBITDA Low	21.72	25.66	22.21	23.29	27.87	27.94	29.1	32.1	35.95	34.3	33.64	23.35	20.73	23.68	19.59
EV/EBIT Average	30.95	36.54	41.9	45.88	55.99	59.35	53.41	49.82	65.25	142.36	92.44	71.42	57.19	79.43	86
EV/EBIT High	45.91	49.84	52	61.36	71.29	72.42	70.8	73.43	100.96	223.81	114.96	185.03	67.87	130.03	101.89
EV/EBIT Low	36.61	44.66	40.06	42.47	52.84	55.91	54.07	56.91	73.73	133.64	93.05	66.04	52.29	65.8	54.25
Last Price	68.58	70.32	84.32	116.6	127.05	133.77	108.23	94.13	94.84	57.01	65.04	40.38	51.74	78.55	69.95
High Price	143.62	129.33	127.42	169.12	172.41	169.59	175	175	175	125	98	225	54.6	125	98
Enterprise Value Average	26,231	27,535	29,307	32,498	35,383	35,283	32,971	30,479	27,255	20,545	22,648	20,559	17,190	20,959	23,405
Enterprise Value High	38,914	37,555	36,370	43,466	45,052	43,052	43,706	44,927	42,171	32,298	28,165	53,261	20,400	34,311	27,730
Enterprise Value Low	31,026	33,656	28,016	30,086	33,389	33,239	33,379	34,819	30,798	19,286	22,797	19,011	15,716	17,363	14,765

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)