Financhill
Buy
57

VTR Quote, Financials, Valuation and Earnings

Last price:
$66.89
Seasonality move :
3.72%
Day range:
$66.27 - $67.37
52-week range:
$41.45 - $71.04
Dividend yield:
2.69%
P/E ratio:
352.05x
P/S ratio:
5.66x
P/B ratio:
2.71x
Volume:
3.5M
Avg. volume:
3M
1-year change:
57.06%
Market cap:
$29.2B
Revenue:
$4.9B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $3.8B $4.1B $4.5B $4.9B
Revenue Growth (YoY) -2% 0.86% 7.87% 8.93% 9.48%
 
Cost of Revenues $1.9B $2.1B $2.3B $2.6B $2.8B
Gross Profit $1.9B $1.7B $1.8B $1.9B $2.1B
Gross Profit Margin 48.89% 45.44% 44.71% 43.06% 42.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130.2M $129.8M $144.9M $148.9M $163M
Other Inc / (Exp) $222.8M $80M -$74.1M $118.8M -$27.8M
Operating Expenses $1.3B $1.3B $1.4B $1.5B $1.4B
Operating Income $591.4M $421.4M $483.8M $415.5M $681.2M
 
Net Interest Expenses $469.5M $440.1M $467.6M $574.1M $602.8M
EBT. Incl. Unusual Items $344.7M $61.4M -$57.9M -$39.8M $50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$96.5M $4.8M -$16.9M -$9.5M -$37.8M
Net Income to Company $441.2M $56.6M -$40.9M -$30.3M $88.4M
 
Minority Interest in Earnings -$2M -$7.6M -$6.5M -$10.7M -$7.2M
Net Income to Common Excl Extra Items $439.1M $49M -$47.4M -$41M $81.2M
 
Basic EPS (Cont. Ops) $1.18 $0.13 -$0.12 -$0.10 $0.20
Diluted EPS (Cont. Ops) $1.17 $0.13 -$0.12 -$0.10 $0.19
Weighted Average Basic Share $373.4M $382.8M $399.5M $401.8M $411.8M
Weighted Average Diluted Share $376.5M $386.3M $403.5M $405.7M $416.4M
 
EBITDA $1.9B $1.7B $1.6B $1.9B $1.9B
EBIT $814.2M $501.5M $409.7M $534.3M $653.4M
 
Revenue (Reported) $3.8B $3.8B $4.1B $4.5B $4.9B
Operating Income (Reported) $591.4M $421.4M $483.8M $415.5M $681.2M
Operating Income (Adjusted) $814.2M $501.5M $409.7M $534.3M $653.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $921.2M $1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) -7.51% 11% 2.84% 10.74% 10.54%
 
Cost of Revenues $463.4M $582.6M $591.5M $669.4M $741.1M
Gross Profit $457.8M $439.9M $459.9M $495M $546M
Gross Profit Margin 49.7% 43.02% 43.74% 42.51% 42.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.5M $28.6M $33.5M $36.4M $41.4M
Other Inc / (Exp) $48.8M -$25.8M -$4.8M $51.4M -$29.4M
Operating Expenses $281.1M $347.5M $377.7M $471.6M $350.2M
Operating Income $176.7M $92.4M $82.2M $23.4M $195.8M
 
Net Interest Expenses $114.2M $110.5M $123.4M $154.9M $153.2M
EBT. Incl. Unusual Items $111.3M -$43.9M -$46M -$80M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$679K -$4.7M -$2.6M $4.7M -$45.5M
Net Income to Company $112M -$39.1M -$43.4M -$84.7M $58.7M
 
Minority Interest in Earnings -$1.5M -$1.7M -$1.6M -$6.1M -$1.9M
Net Income to Common Excl Extra Items $110.5M -$40.9M -$45M -$90.8M $56.8M
 
Basic EPS (Cont. Ops) $0.29 -$0.10 -$0.11 -$0.23 $0.13
Diluted EPS (Cont. Ops) $0.29 -$0.10 -$0.11 -$0.23 $0.13
Weighted Average Basic Share $374.5M $399.3M $399.7M $403M $421M
Weighted Average Diluted Share $377.7M $403.3M $403.5M $407.2M $427.1M
 
EBITDA $493M $388.6M $405M $517M $483M
EBIT $225.5M $66.6M $77.4M $74.8M $166.4M
 
Revenue (Reported) $921.2M $1B $1.1B $1.2B $1.3B
Operating Income (Reported) $176.7M $92.4M $82.2M $23.4M $195.8M
Operating Income (Adjusted) $225.5M $66.6M $77.4M $74.8M $166.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $3.8B $4.1B $4.5B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.3B $2.6B $2.8B
Gross Profit $1.9B $1.7B $1.8B $1.9B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130.2M $129.8M $144.9M $148.9M $163M
Other Inc / (Exp) $222.8M $80M -$74.1M $118.8M -$27.8M
Operating Expenses $1.3B $1.3B $1.4B $1.5B $1.4B
Operating Income $591.4M $421.4M $483.8M $415.5M $681.2M
 
Net Interest Expenses $469.5M $440.1M $467.6M $574.1M $602.8M
EBT. Incl. Unusual Items $344.7M $61.4M -$57.9M -$39.8M $50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$96.5M $4.8M -$16.9M -$9.5M -$37.8M
Net Income to Company $441.2M $56.6M -$40.9M -$30.3M $88.4M
 
Minority Interest in Earnings -$2M -$7.6M -$6.5M -$10.7M -$7.2M
Net Income to Common Excl Extra Items $439.1M $49M -$47.4M -$41M $81.2M
 
Basic EPS (Cont. Ops) $1.17 $0.14 -$0.11 -$0.11 $0.19
Diluted EPS (Cont. Ops) $1.16 $0.14 -$0.11 -$0.11 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $1.7B $1.6B $1.9B $1.9B
EBIT $814.2M $501.5M $409.7M $534.3M $653.4M
 
Revenue (Reported) $3.8B $3.8B $4.1B $4.5B $4.9B
Operating Income (Reported) $591.4M $421.4M $483.8M $415.5M $681.2M
Operating Income (Adjusted) $814.2M $501.5M $409.7M $534.3M $653.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.8B $4.1B $4.5B $4.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.3B $2.6B $2.8B --
Gross Profit $1.7B $1.8B $1.9B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.8M $144.9M $148.9M $163M --
Other Inc / (Exp) $80M -$74.1M $118.8M -$27.8M --
Operating Expenses $1.3B $1.4B $1.5B $1.4B --
Operating Income $421.4M $483.8M $415.5M $681.2M --
 
Net Interest Expenses $440.1M $467.6M $574.1M $602.8M --
EBT. Incl. Unusual Items $61.4M -$57.9M -$39.8M $50.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M -$16.9M -$9.5M -$37.8M --
Net Income to Company $56.6M -$40.9M -$30.3M $88.4M --
 
Minority Interest in Earnings -$7.6M -$6.5M -$10.7M -$7.2M --
Net Income to Common Excl Extra Items $49M -$47.4M -$41M $81.2M --
 
Basic EPS (Cont. Ops) $0.14 -$0.11 -$0.11 $0.19 --
Diluted EPS (Cont. Ops) $0.14 -$0.11 -$0.11 $0.19 --
Weighted Average Basic Share $1.5B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.5B $1.6B $1.6B $1.7B --
 
EBITDA $1.7B $1.6B $1.9B $1.9B --
EBIT $501.5M $409.7M $534.3M $653.4M --
 
Revenue (Reported) $3.8B $4.1B $4.5B $4.9B --
Operating Income (Reported) $421.4M $483.8M $415.5M $681.2M --
Operating Income (Adjusted) $501.5M $409.7M $534.3M $653.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $413.3M $149.7M $122.6M $508.8M $897.9M
Short Term Investments $237.6M -- -- -- --
Accounts Receivable, Net $169.7M $176.9M $187.5M $194.1M $202.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $951M $964.6M $868.2M $1.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $507.5M $597.1M $675.3M $678.5M $721.7M
Goodwill $1.1B $1B $1B $1B $1B
Other Intangibles $4.7M $7.3M $6.4M $5.6M $11.5M
Other Long-Term Assets $224.4M $239.4M $171.4M $123.3M $160.4M
Total Assets $23.9B $24.7B $24.2B $24.7B $26.2B
 
Accounts Payable $1.1B $1.1B $1B $1B $1.2B
Accrued Expenses $111.4M $106.6M $110.5M $117.4M $143.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2M $10.9M $6.5M $9.2M $2.7M
Total Current Liabilities $1.4B $1.5B $1.6B $1.2B $1.3B
 
Long-Term Debt $11.7B $11.7B $11.9B $13.5B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $13.8B $13.9B $15.2B $15.4B
 
Common Stock $93.6M $99.8M $99.9M $100.6M $109.1M
Other Common Equity Adj -$4.1B -$4.7B -$5.5B -$6.2B -$6.9B
Common Equity $10.2B $10.9B $10.2B $9.5B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98M $91.4M $68.7M $56.3M $58.3M
Total Equity $10.3B $10.9B $10.2B $9.5B $10.8B
 
Total Liabilities and Equity $23.9B $24.7B $24.2B $24.7B $26.2B
Cash and Short Terms $650.9M $149.7M $122.6M $508.8M $897.9M
Total Debt $11.9B $12B $12.3B $13.5B $13.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $413.3M $149.7M $122.6M $508.8M $897.9M
Short Term Investments $237.6M -- -- -- --
Accounts Receivable, Net $169.7M $176.9M $187.5M $194.1M $202.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $951M $964.6M $868.2M $1.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $507.5M $597.1M $675.3M $678.5M $721.7M
Goodwill $1.1B $1B $1B $1B $1B
Other Intangibles $4.7M $7.3M $6.4M $5.6M $11.5M
Other Long-Term Assets $224.4M $239.4M $171.4M $123.3M $160.4M
Total Assets $23.9B $24.7B $24.2B $24.7B $26.2B
 
Accounts Payable $1.1B $1.1B $1B $1B $1.2B
Accrued Expenses $111.4M $106.6M $110.5M $117.4M $143.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.2M $10.9M $6.5M $9.2M $2.7M
Total Current Liabilities $1.4B $1.5B $1.6B $1.2B $1.3B
 
Long-Term Debt $11.7B $11.7B $11.9B $13.5B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $13.8B $13.9B $15.2B $15.4B
 
Common Stock $93.6M $99.8M $99.9M $100.6M $109.1M
Other Common Equity Adj -$4.1B -$4.7B -$5.5B -$6.2B -$6.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98M $91.4M $68.7M $56.3M $58.3M
Total Equity $10.3B $10.9B $10.2B $9.5B $10.8B
 
Total Liabilities and Equity $23.9B $24.7B $24.2B $24.7B $26.2B
Cash and Short Terms $650.9M $149.7M $122.6M $508.8M $897.9M
Total Debt $11.9B $12B $12.3B $13.5B $13.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $441.2M $56.6M -$40.9M -$30.3M $88.4M
Depreciation & Amoritzation $1.1B $1.2B $1.2B $1.4B $1.3B
Stock-Based Compensation $21.5M $32M $30.7M $31M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1B $1.1B $1.1B $1.3B
 
Capital Expenditures $528.6M $433M $454.1M $643M $603.8M
Cash Acquisitions -$286.8M -$129.3M -$83.7M -$80.5M -$69.8M
Cash From Investing $154.3M -$724.1M -$859.2M -$184.7M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$928.8M -$686.9M -$720.3M -$723.6M -$740.3M
Special Dividend Paid
Long-Term Debt Issued $733.3M $1.5B $957.8M $2.5B $1.9B
Long-Term Debt Repaid -$479.5M -$2.1B -$602.6M -$2B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$41M -$76.4M -$49.9M -$70M -$90.4M
Cash From Financing -$1.3B -$558.5M -$283.9M -$543.7M $1.4B
 
Beginning Cash (CF) $146.1M $451.6M $196.6M $170.7M $563.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.5M -$256.5M -$23M $391.5M $397.8M
Ending Cash (CF) $451.6M $196.6M $170.7M $563.5M $957.2M
 
Levered Free Cash Flow $921.5M $593.1M $666.1M $476.9M $725.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $112M -$39.1M -$43.4M -$84.7M $58.7M
Depreciation & Amoritzation $267.5M $322M $327.7M $442.2M $316.6M
Stock-Based Compensation $4.2M $5.8M $1.9M $5.7M $4.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $295.8M $265.8M $267.3M $279.1M $373.6M
 
Capital Expenditures $124.3M $109M $172.3M $243M $170.2M
Cash Acquisitions -$279M -$22.2M -$33.3M -$32.5M -$14.3M
Cash From Investing -$32.3M -$7.8M -$133.9M -$43.3M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$168.4M -$179.9M -$180.1M -$181.3M -$189M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75.7M $619.4M $68.9M $123.4M $108M
Long-Term Debt Repaid -$352M -$610.6M -$89M -$94.5M -$88.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.4M -$18.9M -$3.5M -$6.8M -$10.3M
Cash From Financing -$442.3M -$258.9M -$159M -$165.5M $956.2M
 
Beginning Cash (CF) $628.5M $196.5M $195.6M $491.7M $1.2B
Foreign Exchange Rate Adjustment $2M $925K $723K $1.4M -$2.1M
Additions / Reductions -$178.9M -$850K -$25.6M $70.4M -$206.4M
Ending Cash (CF) $451.6M $196.6M $170.7M $563.5M $957.2M
 
Levered Free Cash Flow $171.5M $156.8M $94.9M $36.1M $203.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $441.2M $56.6M -$40.9M -$30.3M $88.4M
Depreciation & Amoritzation $1.1B $1.2B $1.2B $1.4B $1.3B
Stock-Based Compensation $21.5M $32M $30.7M $31M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1B $1.1B $1.1B $1.3B
 
Capital Expenditures $528.6M $433M $454.1M $643M $603.8M
Cash Acquisitions -$286.8M -$129.3M -$83.7M -$80.5M -$69.8M
Cash From Investing $154.3M -$724.1M -$859.2M -$184.7M -$2.4B
 
Dividends Paid (Ex Special Dividend) -$928.8M -$686.9M -$720.3M -$723.6M -$740.3M
Special Dividend Paid
Long-Term Debt Issued $733.3M $1.5B $957.8M $2.5B $1.9B
Long-Term Debt Repaid -$479.5M -$2.1B -$602.6M -$2B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$41M -$76.4M -$49.9M -$70M -$90.4M
Cash From Financing -$1.3B -$558.5M -$283.9M -$543.7M $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.5M -$256.5M -$23M $391.5M $397.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $921.5M $593.1M $666.1M $476.9M $725.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $56.6M -$40.9M -$30.3M $88.4M --
Depreciation & Amoritzation $1.2B $1.2B $1.4B $1.3B --
Stock-Based Compensation $32M $30.7M $31M $31M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.1B $1.1B $1.3B --
 
Capital Expenditures $433M $454.1M $643M $603.8M --
Cash Acquisitions -$129.3M -$83.7M -$80.5M -$69.8M --
Cash From Investing -$724.1M -$859.2M -$184.7M -$2.4B --
 
Dividends Paid (Ex Special Dividend) -$686.9M -$720.3M -$723.6M -$740.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $957.8M $2.5B $1.9B --
Long-Term Debt Repaid -$2.1B -$602.6M -$2B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76.4M -$49.9M -$70M -$90.4M --
Cash From Financing -$558.5M -$283.9M -$543.7M $1.4B --
 
Beginning Cash (CF) $1.1B $767.7M $1.1B $3B --
Foreign Exchange Rate Adjustment $1.4M -$2.9M $1.3M -$4M --
Additions / Reductions -$256.5M -$23M $391.5M $397.8M --
Ending Cash (CF) $878.1M $741.9M $1.5B $3.4B --
 
Levered Free Cash Flow $593.1M $666.1M $476.9M $725.8M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock