Veris Residential, Inc. Financial Ratios — VRE 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 (%)	3.85	2.24	-0.87	1.75	-8.16	7.86	1.54	5.68	7.51	-3.55	-8.88	-4.14	-9.04	-2.07	6.68
Return on Assets (%)	1.65	0.93	-0.33	0.66	-3.05	2.81	0.5	1.68	2.16	-0.98	-2.46	-1.23	-3	-0.74	2.64
Return on Capital (%)	4.52	3.78	- -	3.36	- -	5.04	2.22	2.93	3.47	- -	- -	- -	- -	- -	5.76
Return on Invested Capital (%)	4.42	4.09	- -	2.21	- -	2.72	1.68	0.97	0.3	- -	- -	- -	- -	- -	1.91
Gross Margin (%)	60.04	60.29	56.2	52.52	54.25	56.44	58.05	57.56	58.29	54.91	50.97	53.71	58.76	59.03	61.07
EBITDA Margin (%)	57.39	55.71	50.46	41.58	46.27	47.94	45.66	41.87	40.46	31.07	21.7	27.48	41.66	44.61	48.32
Operating Margin (%)	27.8	26.17	21.75	14.28	17.34	17.53	16.05	12.45	4.15	-6.67	-13.5	-9.01	8.56	14.08	18.42
Incremental Operating Margin (%)	28.09	686.84	-153.65	179.15	-29.15	23.61	21.92	31.37	216.82	- -	- -	- -	88.41	147.57	86.13
Pretax Margin (%)	9.12	5.77	-13.45	4.93	-23.88	21.24	2.36	22.28	70.79	-36.83	-80.8	-18.46	-46.43	-11.32	26.02
Profit Margin (%)	10.95	6.29	-2.24	4.49	-21.14	19.11	5.05	22.63	31.32	-16.39	-61.16	-24.4	-41.21	-8.53	26.09
Net Income to Common Margin (%)	10.68	6.29	-2.24	4.49	-21.14	19.11	5.05	22.63	31.32	-16.39	-61.16	-24.4	-41.21	-8.53	26.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31
Dvd Payout Ratio (%)	260.97	419.23	-159.27	262.55	-37.88	41.88	364.13	76.65	28.33	-61.95	-0.32	-0.27	-4.05	-69.68	42.03
Sustainable Growth Rate (%)	-6.19	-7.15	-2.27	-2.84	-11.26	4.57	-4.08	1.33	5.38	-5.75	-8.91	-4.15	-9.41	-3.51	3.88

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	1,914	2,204	2,363	2,089	2,145	2,340	2,810	2,793	2,809	2,802	2,389	1,904	1,854	1,672	1,362
ST Debt	56	- -	- -	- -	155	634	822	791	329	25	148	- -	- -	349	30
LT Debt	1,859	2,204	2,363	2,089	1,990	1,706	1,987	2,002	2,480	2,777	2,241	1,904	1,854	1,323	1,332
Total Debt/EBITDA	5.11	6.08	7.02	7.89	7.79	7.96	13.41	17.94	19.43	28.76	56.55	32.47	17.1	13.83	9.77
Net Debt/EBITDA	5.06	5.92	6.36	7.78	7.66	7.85	13.27	17.75	19.25	28.37	55.8	32.02	16.84	13.77	9.67
Total Debt/EBIT	10.56	12.95	16.28	22.97	20.8	21.76	38.13	60.33	189.68	-133.95	-90.9	-99.02	83.24	43.8	25.64
Net Debt/EBIT	10.45	12.6	14.76	22.65	20.44	21.47	37.75	59.69	187.95	-132.13	-89.7	-97.62	81.98	43.61	25.37
EBITDA to Interest Expense	3.02	2.97	2.72	2.35	2.67	3.1	2.48	2.01	1.6	1.2	0.89	0.88	0.78	1.37	1.57
EBITDA-CapEx/Interest Expense	2.28	2.09	0.44	0.76	0.29	-4.66	2.48	2.01	1.6	1.2	0.89	0.88	0.78	1.37	1.57
EBIT to Interest Expense	1.46	1.4	1.17	0.81	1	1.13	0.87	0.6	0.16	-0.26	-0.55	-0.29	0.16	0.43	0.6
Interest Expense	124	122	124	113	103	95	85	78	91	81	48	66	139	88	89
Common Equity/Total Assets	43.99	39.04	36.37	38.76	35.91	35.54	29.78	29.38	28.22	27.17	28.32	31.52	35.1	36.86	42.54
Long-Term Debt/Equity (%)	86.29	106.57	123.16	110.98	118.21	98.8	105.65	98.72	112.56	131.87	113.72	99.45	142.11	106.53	104.49
Long-Term Debt/Capital (%)	45.69	51.59	55.19	52.6	51.98	41.95	42.37	41.53	49.48	56.58	51.4	49.86	58.7	45.41	50.52
Long-Term Debt/Total Assets (%)	43.27	48.7	52.33	49.82	49.1	39.7	40.08	39.55	46.85	53.94	49.5	48.56	57.2	44.37	49.21
Total Debt/Equity (%)	88.87	106.57	123.16	110.98	127.42	135.52	149.37	137.73	127.49	133.06	121.23	99.45	142.11	134.61	106.84
Total Debt/Capital (%)	47.05	51.59	55.19	52.6	56.03	57.54	59.9	57.94	56.04	57.09	54.8	49.86	58.7	57.38	51.65
Total Debt/Total Assets (%)	44.56	48.7	52.33	49.82	52.92	54.46	56.67	55.18	53.06	54.43	52.77	48.56	57.2	56.07	50.32
Net Debt to Equity	87.92	103.75	111.6	109.41	125.22	133.69	147.87	136.27	126.33	131.25	119.62	98.05	139.96	134.02	105.73
Net Debt/Capital (%)	46.78	50.92	52.74	52.25	55.6	57.21	59.66	57.68	55.82	56.76	54.47	49.51	58.33	57.27	51.39
EBITDA	374	362	337	265	275	294	210	156	145	97	42	59	108	121	139
EBITDA-CapEx	283	255	55	86	30	-442	210	156	145	97	42	59	108	121	139
Operating Income (Loss)	181	170	145	91	103	108	74	46	15	-21	-26	-19	22	38	53

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	0.07	0.23	0.95	0.13	0.1	0.41	0.03	0.03	0.04	0.14	0.1	0.26	0.34	0.02	0.14
Current Ratio	0.75	1.24	1.86	1.13	0.7	0.36	0.44	0.41	1.94	3.17	2.37	2.79	1.47	0.08	0.34
Quick Ratio	0.57	0.82	1.66	0.83	0.48	0.55	0.17	0.18	0.21	0.5	0.35	0.69	0.44	0.03	0.19
CFO/Avg Current Liab	0.98	0.91	0.82	0.7	0.56	0.16	0.2	0.16	0.16	0.2	0.19	0.32	0.49	0.21	0.29
Common Equity/Total Assets	43.99	39.04	36.37	38.76	35.91	35.54	29.78	29.38	28.22	27.17	28.32	31.52	35.1	36.86	42.54
Long-Term Debt/Equity (%)	86.29	106.57	123.16	110.98	118.21	98.8	105.65	98.72	112.56	131.87	113.72	99.45	142.11	106.53	104.49
Long-Term Debt/Capital (%)	45.69	51.59	55.19	52.6	51.98	41.95	42.37	41.53	49.48	56.58	51.4	49.86	58.7	45.41	50.52
Long-Term Debt/Total Assets (%)	43.27	48.7	52.33	49.82	49.1	39.7	40.08	39.55	46.85	53.94	49.5	48.56	57.2	44.37	49.21
Total Debt/Equity (%)	88.87	106.57	123.16	110.98	127.42	135.52	149.37	137.73	127.49	133.06	121.23	99.45	142.11	134.61	106.84
Total Debt/Capital (%)	47.05	51.59	55.19	52.6	56.03	57.54	59.9	57.94	56.04	57.09	54.8	49.86	58.7	57.38	51.65
Total Debt/Total Assets (%)	44.56	48.7	52.33	49.82	52.92	54.46	56.67	55.18	53.06	54.43	52.77	48.56	57.2	56.07	50.32
CFO/Total Liabilities	11.77	9.96	7.65	6.89	7.15	3.9	6.37	5.51	4.27	2.81	2.19	3.31	2.35	3.01	5.31
CFO/CapEx	2.75	2.28	0.7	0.89	0.69	0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.72	0.61	0.47	0.36	0.34	0.33	0.06	- -	0.34	0.1	0.14	0.06	-0.05	-0.18	-0.01

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	66.73	79.67	73.66	72.75	61.55	60.22	55.97	61.15	56.86	37.85	33.16	80.77	91.94	131.69	252.35
Days Sales Outstanding	5.47	4.58	4.95	5.02	5.93	6.06	6.52	5.97	6.42	9.64	11.01	4.52	3.97	2.77	1.45
Inventory Turnover	- -	8.49	9.6	- -	- -	13.45	1.82	1.13	0.28	0.17	0.15	0.24	0.85	3.37	30.8
Days Inventory Outstanding	- -	42.99	38.02	- -	- -	27.14	200.29	324.43	1,317.18	2,095.55	2,439.14	1,501.55	429.36	108.29	11.85
Accounts Payable Turnover	2.58	2.83	1.88	2.44	2.08	2.08	1.84	0.53	5.33	-0.83	0.35	-3.15	-0.44	1.22	2.4
Accounts Payable Turnover Days	141.74	128.81	194.21	149.86	175.69	175.35	198.36	693.07	68.46	-438.73	1,053.27	-115.91	-831.81	300.08	151.84
Cash Conversion Cycle	-136.27	-81.23	-151.23	-144.84	-169.76	-142.14	8.44	-362.66	1,255.14	2,543.92	1,396.88	1,621.97	1,265.13	-189.02	-138.54
Inventory to Cash Days	5.47	-38.41	-33.07	5.02	5.93	-21.08	-193.76	-318.46	-1,310.76	-2,085.91	-2,428.13	-1,497.03	-425.39	-105.52	-10.4
Inventories	- -	61	- -	- -	- -	40	172	109	966	657	619	194	59	7	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	61	- -	- -	- -	40	172	109	966	657	619	194	59	7	- -
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	2,343	2,286	1,896	1,698	2,092	2,603	1,939	1,769	2,095	1,130	1,672	1,452	1,451	1,545	1,390
- Cash & Cash Equivalents	20	58	222	30	37	32	28	30	26	38	32	27	28	7	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	264	302	276	257	228	200	405	541	709	707	689	679	167	143	123
+ Total Debt	1,914	2,204	2,363	2,089	2,145	2,340	2,810	2,793	2,809	2,802	2,389	1,904	1,854	1,672	1,362
Enterprise Value	4,502	4,733	4,313	4,014	4,428	4,791	5,125	5,073	5,588	4,601	4,718	4,008	3,444	3,353	2,862
Total Capital	4,068	4,273	4,281	3,971	3,829	4,067	4,690	4,820	5,011	4,907	4,360	3,819	3,158	2,915	2,637
Total Debt/Capital (%)	47.05	51.59	55.19	52.6	56.03	57.54	59.9	57.94	56.04	57.09	54.8	49.86	58.7	57.38	51.65
Total Debt / EV	0.43	0.47	0.55	0.52	0.48	0.49	0.55	0.55	0.5	0.61	0.51	0.48	0.54	0.5	0.48
EV/Sales	6.9	7.27	6.47	6.3	7.44	7.81	11.16	13.65	15.64	14.67	24.24	18.79	13.23	12.37	9.92
EV/EBITDA	12.03	13.06	12.81	15.16	16.09	16.29	24.45	32.6	38.66	47.22	111.68	68.36	31.76	27.73	20.53
EV/EBIT	24.83	27.8	29.72	44.15	42.93	44.56	69.55	109.59	377.36	- -	- -	- -	154.61	87.83	53.86
EV/Cash Flow to Firm	11.97	12.91	13.38	14.75	16.25	24.57	18.26	20.74	25.12	27.65	45.53	30.17	18.59	23.77	17.42
EV/Free Cash Flow to Firm	9.63	9.98	7.14	8.9	8.55	5.14	18.26	20.74	25.12	27.65	45.53	30.17	18.59	23.77	17.42
Diluted Market Cap	2,641	2,611	2,143	1,907	2,340	2,916	2,171	1,973	2,329	1,249	1,836	1,597	1,586	1,686	1,523
Diluted Enterprise Value	4,799	5,059	4,561	4,223	4,677	5,424	5,357	5,277	5,821	4,720	4,882	4,153	3,579	3,494	2,995
EV per Share	51.27	54.07	48.87	45.06	49.43	53.41	56.99	56.17	61.68	50.72	51.87	43.98	37.34	36.09	30.63
TTM Sales	652	651	667	637	595	613	459	372	357	314	195	213	260	271	288
TTM EBITDA	374	362	337	265	275	294	210	156	145	97	42	59	108	121	139
TTM Operating Income	181	170	145	91	103	108	74	46	15	-21	-26	-19	22	38	53
TTM Cash Flow to Firm	376	367	322	272	273	195	281	245	222	166	104	133	185	141	164
TTM Free Cash Flow to Firm	468	474	604	451	518	931	281	245	222	166	104	133	185	141	164

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	7.68	7.41	4.46	5.64	5.64	3.49	11.07	11.81	17.66	14.62	32.72	24.03	34.82	32.22	20.05
EV/EBIT	24.83	27.8	29.72	44.15	42.93	44.56	69.55	109.59	377.36	- -	- -	- -	154.61	87.83	53.86
Enterprise Value	4,502	4,733	4,313	4,014	4,428	4,791	5,125	5,073	5,588	4,601	4,718	4,008	3,444	3,353	2,862
Low Price	23.71	24.37	19.05	17.92	16.85	17.35	21.18	15.86	18.74	10.35	11.74	10.22	13.07	13.84	13.69
EV/Sales	6.9	7.27	6.47	6.3	7.44	7.81	11.16	13.65	15.64	14.67	24.24	18.79	13.23	12.37	9.92
EV/EBITDA	12.03	13.06	12.81	15.16	16.09	16.29	24.45	32.6	38.66	47.22	111.68	68.36	31.76	27.73	20.53
Price/Earnings	32.96	55.98	- -	59.2	- -	22.22	83.7	21.05	18.72	- -	- -	- -	- -	- -	18.46
Price/Earnings Average	38.45	58.83	-144.19	63.81	-14.13	19.34	99.59	20.99	17.77	-27.44	-12.72	-26.63	-13.83	-64.19	18.96
Price/Earnings High	44.4	63.9	-173	72.15	-17.23	22.49	115.3	23.92	20.14	-42.14	-15.19	-34.27	-16.26	-75.58	21.32
Price/Earnings Low	29.28	52.25	-112.14	55.66	-11.96	13.28	82.22	17.04	15.17	-18.26	-8.96	-17.87	-11.2	-55.49	16.99
Price/Book Value	1.24	1.29	1.15	1.04	1.44	1.7	1.31	1.19	1.4	0.81	1.3	1.17	1.28	1.41	1.21
Price/Book Value Average	1.45	1.36	1.32	1.13	1.22	1.48	1.56	1.19	1.33	1.01	1.18	1.12	1.31	1.35	1.24
Price/Book Value High	1.67	1.48	1.58	1.27	1.49	1.73	1.81	1.35	1.51	1.55	1.41	1.45	1.54	1.59	1.39
Price/Book Value Low	1.1	1.21	1.02	0.98	1.04	1.02	1.29	0.96	1.14	0.67	0.83	0.75	1.06	1.17	1.11
Price/Tangible Book Value	1.26	1.31	1.17	1.05	1.45	1.79	1.41	1.27	1.49	0.85	1.35	1.19	1.29	1.42	1.22
Price/Tangible Book Value Average	1.47	1.38	1.33	1.13	1.24	1.56	1.68	1.27	1.42	1.07	1.22	1.13	1.32	1.36	1.25
Price/Tangible Book Value High	1.7	1.5	1.6	1.28	1.51	1.81	1.95	1.44	1.6	1.64	1.46	1.46	1.55	1.61	1.4
Price/Tangible Book Value Low	1.12	1.22	1.03	0.99	1.05	1.07	1.39	1.03	1.21	0.71	0.86	0.76	1.07	1.18	1.12
Price/Sales	3.52	3.52	2.83	2.66	3.5	4.25	4.23	4.76	5.86	3.6	8.58	6.8	5.55	5.69	4.82
Price/Sales Average	4.11	3.7	3.22	2.86	2.99	3.7	5.03	4.75	5.56	4.5	7.78	6.5	5.7	5.47	4.95
Price/Sales High	4.74	4.02	3.87	3.24	3.64	4.3	5.82	5.41	6.31	6.91	9.29	8.36	6.7	6.45	5.56
Price/Sales Low	3.13	3.29	2.51	2.5	2.53	2.54	4.15	3.86	4.75	2.99	5.48	4.36	4.61	4.73	4.43
Price/Cash Flow	9.11	9.36	9.49	10.62	12.3	26.02	9.89	10.6	15.89	13.22	29.75	21.83	31.74	29.46	18.29
Price/Cash Flow Average	10.63	9.84	10.82	11.45	10.48	22.65	11.77	10.57	15.07	16.51	26.98	20.87	32.59	28.36	18.78
Price/Cash Flow High	12.28	10.69	12.98	12.94	12.78	26.34	13.63	12.04	17.09	25.35	32.21	26.85	38.29	33.39	21.11
Price/Cash Flow Low	8.09	8.74	8.41	9.98	8.88	15.55	9.72	8.58	12.87	10.98	19	14	26.37	24.52	16.82
Price/Free Cash Flow Average	8.96	7.79	5.09	6.08	4.8	3.03	13.17	11.78	16.76	18.26	29.67	22.98	35.75	31.02	20.59
Price/Free Cash Flow High	10.35	8.46	6.1	6.87	5.86	3.53	15.25	13.42	19	28.04	35.42	29.57	42.02	36.52	23.15
Price/Free Cash Flow Low	6.82	6.92	3.96	5.3	4.07	2.08	10.87	9.56	14.31	12.15	20.9	15.42	28.93	26.81	18.45
EV/Sales Average	7.5	7.45	6.86	6.51	6.92	7.78	11.97	13.64	15.34	15.57	23.44	18.49	13.38	12.16	10.05
EV/Sales High	8.15	7.77	7.51	6.89	7.58	8.38	12.76	14.3	16.09	17.98	24.95	20.35	14.38	13.13	10.67
EV/Sales Low	6.5	7.04	6.14	6.14	6.46	6.63	11.09	12.74	14.53	14.06	21.13	16.35	12.29	11.41	9.54
EV/EBITDA Average	13.07	13.38	13.6	15.66	14.96	16.23	26.21	32.56	37.92	50.11	107.99	67.27	32.12	27.25	20.8
EV/EBITDA High	14.2	13.95	14.89	16.56	16.38	17.49	27.94	34.15	39.76	57.87	114.95	74.06	34.52	29.44	22.07
EV/EBITDA Low	11.33	12.64	12.18	14.78	13.97	13.82	24.29	30.43	35.91	45.26	97.38	59.48	29.5	25.59	19.73
EV/EBIT Average	26.98	28.48	31.56	45.6	39.93	44.4	74.55	109.49	370.11	-233.39	-173.58	-205.12	156.36	86.32	54.56
EV/EBIT High	29.32	29.69	34.54	48.23	43.72	47.84	79.49	114.8	388.07	-269.53	-184.77	-225.83	168.07	93.23	57.9
EV/EBIT Low	23.39	26.9	28.25	43.03	37.29	37.8	69.09	102.32	350.5	-210.81	-156.53	-181.37	143.6	81.04	51.77
Last Price	26.69	26.11	21.48	19.06	23.35	29.02	21.56	19.59	23.13	12.46	18.38	15.93	15.73	16.63	14.88
High Price	35.96	29.8	29.39	23.23	24.26	29.38	29.7	22.26	24.88	23.89	19.9	19.6	18.98	18.85	17.18
Enterprise Value Average	4,892	4,850	4,579	4,146	4,119	4,774	5,493	5,068	5,480	4,882	4,562	3,944	3,482	3,296	2,899
Enterprise Value High	5,315	5,056	5,011	4,386	4,510	5,143	5,856	5,315	5,746	5,638	4,856	4,342	3,743	3,559	3,077
Enterprise Value Low	4,240	4,581	4,098	3,913	3,846	4,064	5,090	4,736	5,190	4,409	4,114	3,488	3,198	3,094	2,750

Shares Outstanding	88	88	88	89	90	90	90	90	91	91	91	91	92	93	93
Diluted Weighted Avg Shares	99	100	100	100	100	100	101	101	101	100	100	100	101	101	102
Basic Weighted Avg Shares	86	88	88	89	89	90	90	90	91	91	91	91	92	93	93
Revenue per Share	7.58	7.42	7.6	7.18	6.66	6.83	5.1	4.11	3.94	3.46	2.14	2.34	2.83	2.92	3.09
EBITDA per Share	4.35	4.13	3.84	2.98	3.08	3.28	2.33	1.72	1.6	1.07	0.47	0.64	1.18	1.3	1.49
Operating Income per Share	2.11	1.94	1.65	1.02	1.16	1.2	0.82	0.51	0.16	-0.23	-0.29	-0.21	0.24	0.41	0.57
Basic EPS, GAAP	0.81	0.47	-0.17	0.32	-1.41	1.31	0.26	0.93	1.24	-0.57	-1.31	-0.57	-1.17	-0.25	0.81
Basic EPS from Cont Ops	0.69	0.43	-1.02	0.35	-1.59	1.45	0.12	0.92	2.79	-1.27	-1.73	-0.43	-1.32	-0.33	0.8
Diluted EPS, GAAP	0.7	0.41	-0.15	0.29	-1.25	1.17	0.23	0.84	1.11	-0.51	-1.19	-0.52	-1.06	-0.23	0.74
Diluted EPS from Cont Ops	0.6	0.38	-0.9	0.31	-1.42	1.3	0.11	0.82	2.51	-1.15	-1.57	-0.39	-1.2	-0.31	0.73
Dividend per Share	2.07	2.05	1.7	1.01	0.67	0.67	0.86	0.89	0.89	0.67	0.01	- -	0.06	0.26	0.35
Cash Flow per Share	2.93	2.79	2.26	1.79	1.9	1.12	2.18	1.85	1.46	0.94	0.62	0.73	0.5	0.56	0.81
Free Cash Flow per Basic Share	1.86	1.56	-0.95	-0.22	-0.85	-7.09	2.18	1.85	1.46	0.94	0.62	0.73	0.5	0.56	0.81
Cash & Equivalents per Share	0.23	0.67	2.51	0.33	0.41	3.92	0.31	0.33	0.28	0.42	0.35	0.29	0.3	0.08	0.15
Book Value per Share	21.52	20.19	18.61	18.24	16.25	17.03	16.42	16.46	16.49	15.42	14.1	13.56	12.33	11.83	12.33
Tangible Book Value per Share	21.2	19.93	18.42	18.13	16.09	16.19	15.24	15.43	15.5	14.6	13.63	13.42	12.22	11.73	12.23

Veris Residential, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)