Financhill
Sell
44

VTR Quote, Financials, Valuation and Earnings

Last price:
$58.45
Seasonality move :
1.68%
Day range:
$57.95 - $59.33
52-week range:
$41.45 - $67.61
Dividend yield:
3.06%
P/E ratio:
--
P/S ratio:
5.03x
P/B ratio:
2.53x
Volume:
10.9M
Avg. volume:
2.9M
1-year change:
21.38%
Market cap:
$24.6B
Revenue:
$4.5B
EPS (TTM):
-$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.9B $3.8B $3.8B $4.1B $4.5B
Revenue Growth (YoY) 3.39% -2% 0.86% 7.87% 8.93%
 
Cost of Revenues $1.8B $1.9B $2.1B $2.3B $2.6B
Gross Profit $2.1B $1.9B $1.7B $1.8B $1.9B
Gross Profit Margin 53.25% 48.89% 45.44% 44.71% 43.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.7M $130.2M $129.8M $144.9M $148.9M
Other Inc / (Exp) -$23.2M $222.8M $80M -$74.1M $118.8M
Operating Expenses $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income $857.9M $591.4M $421.4M $483.8M $415.5M
 
Net Interest Expenses $451.7M $469.5M $440.1M $467.6M $574.1M
EBT. Incl. Unusual Items $383M $344.7M $61.4M -$57.9M -$39.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$56.3M -$96.5M $4.8M -$16.9M -$9.5M
Net Income to Company $439.3M $441.2M $56.6M -$40.9M -$30.3M
 
Minority Interest in Earnings -$6.3M -$2M -$7.6M -$6.5M -$10.7M
Net Income to Common Excl Extra Items $433M $439.1M $49M -$47.4M -$41M
 
Basic EPS (Cont. Ops) $1.18 $1.18 $0.13 -$0.12 -$0.10
Diluted EPS (Cont. Ops) $1.17 $1.17 $0.13 -$0.12 -$0.10
Weighted Average Basic Share $366M $373.4M $382.8M $399.5M $401.8M
Weighted Average Diluted Share $369.9M $376.5M $386.3M $403.5M $405.7M
 
EBITDA $1.9B $1.9B $1.7B $1.6B $1.9B
EBIT $834.6M $814.2M $501.5M $409.7M $534.3M
 
Revenue (Reported) $3.9B $3.8B $3.8B $4.1B $4.5B
Operating Income (Reported) $857.9M $591.4M $421.4M $483.8M $415.5M
Operating Income (Adjusted) $834.6M $814.2M $501.5M $409.7M $534.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $918.9M $976.1M $1B $1.1B $1.2B
Revenue Growth (YoY) -6.53% 6.22% 6.27% 10.85% 7.52%
 
Cost of Revenues $495.5M $523.9M $571.6M $657.9M $715M
Gross Profit $423.4M $452.2M $465.7M $491.9M $521.4M
Gross Profit Margin 46.08% 46.33% 44.9% 42.78% 42.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $30.3M $35.4M $33.3M $35.1M
Other Inc / (Exp) -$10.9M $66.9M -$12.4M -$11.6M -$7.6M
Operating Expenses $286.4M $343.8M $336.8M $403.6M $339.3M
Operating Income $137M $108.4M $128.9M $88.3M $182.1M
 
Net Interest Expenses $115.5M $108.8M $119.4M $147.9M $150.4M
EBT. Incl. Unusual Items $10.5M $66.6M -$3M -$71.2M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $3.8M -$6M -$1.7M $3M
Net Income to Company $13.7M $62.8M $3.1M -$69.6M $21M
 
Minority Interest in Earnings -$986K -$2.1M -$1.8M -$1.6M -$1.8M
Net Income to Common Excl Extra Items $12.8M $60.7M $1.3M -$71.1M $19.2M
 
Basic EPS (Cont. Ops) $0.03 $0.16 $0.01 -$0.18 $0.05
Diluted EPS (Cont. Ops) $0.03 $0.16 $0.01 -$0.18 $0.05
Weighted Average Basic Share $373.2M $382M $399.6M $402.9M $414.6M
Weighted Average Diluted Share $376.3M $385.5M $403.5M $406.7M $419.5M
 
EBITDA $381M $493.5M $421M $453.6M $486.2M
EBIT $126M $175.4M $116.4M $76.7M $174.4M
 
Revenue (Reported) $918.9M $976.1M $1B $1.1B $1.2B
Operating Income (Reported) $137M $108.4M $128.9M $88.3M $182.1M
Operating Income (Adjusted) $126M $175.4M $116.4M $76.7M $174.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $3.7B $4.1B $4.4B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2B $2.3B $2.5B $2.8B
Gross Profit $1.9B $1.8B $1.8B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $135M $130.7M $139.9M $146M $157.9M
Other Inc / (Exp) $172.4M $154.6M -$95.1M $62.5M $53M
Operating Expenses $1.4B $1.3B $1.3B $1.4B $1.5B
Operating Income $546.6M $505.8M $494M $474.3M $508.8M
 
Net Interest Expenses $472M $443.8M $454.6M $542.7M $604.5M
EBT. Incl. Unusual Items $247M $216.5M -$55.7M -$5.8M -$42.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95.2M $8.9M -$19.1M -$16.9M $12.5M
Net Income to Company $342.1M $207.6M -$36.7M $11M -$55.1M
 
Minority Interest in Earnings -$2M -$7.3M -$6.6M -$6.2M -$11.4M
Net Income to Common Excl Extra Items $340.1M $200.3M -$43.3M $4.8M -$66.5M
 
Basic EPS (Cont. Ops) $0.91 $0.53 -$0.10 $0.01 -$0.17
Diluted EPS (Cont. Ops) $0.90 $0.53 -$0.10 $0.01 -$0.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.9B $1.8B $1.6B $1.8B $2B
EBIT $719M $660.4M $398.9M $536.8M $561.9M
 
Revenue (Reported) $3.9B $3.7B $4.1B $4.4B $4.8B
Operating Income (Reported) $546.6M $505.8M $494M $474.3M $508.8M
Operating Income (Adjusted) $719M $660.4M $398.9M $536.8M $561.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $2.8B $3.1B $3.3B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.5B $1.7B $1.9B $2.1B
Gross Profit $1.4B $1.3B $1.4B $1.4B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100.6M $101.2M $111.3M $112.5M $121.6M
Other Inc / (Exp) $174M $105.8M -$69.3M $67.3M $1.6M
Operating Expenses $983.1M $970.6M $984.8M $1B $1.1B
Operating Income $414.7M $329.1M $401.6M $392.1M $485.4M
 
Net Interest Expenses $355.3M $329.6M $344.2M $419.3M $449.6M
EBT. Incl. Unusual Items $233.4M $105.2M -$11.9M $40.2M $37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95.9M $9.6M -$14.3M -$14.2M $7.8M
Net Income to Company $329.2M $95.7M $2.5M $54.4M $29.6M
 
Minority Interest in Earnings -$534K -$5.8M -$4.9M -$4.6M -$5.3M
Net Income to Common Excl Extra Items $328.7M $89.9M -$2.4M $49.8M $24.3M
 
Basic EPS (Cont. Ops) $0.88 $0.24 -- $0.12 $0.06
Diluted EPS (Cont. Ops) $0.87 $0.24 -- $0.12 $0.06
Weighted Average Basic Share $1.1B $1.1B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.2B $1.2B $1.2B
 
EBITDA $1.5B $1.3B $1.2B $1.4B $1.5B
EBIT $588.7M $434.9M $332.3M $459.4M $487M
 
Revenue (Reported) $2.9B $2.8B $3.1B $3.3B $3.6B
Operating Income (Reported) $414.7M $329.1M $401.6M $392.1M $485.4M
Operating Income (Adjusted) $588.7M $434.9M $332.3M $459.4M $487M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $106.4M $413.3M $149.7M $122.6M $508.8M
Short Term Investments $237.4M $237.6M -- -- --
Accounts Receivable, Net $278.8M $169.7M $176.9M $187.5M $194.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.5B $951M $964.6M $868.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $104.3M $507.5M $597.1M $675.3M $678.5M
Goodwill $1.1B $1.1B $1B $1B $1B
Other Intangibles $5.1M $4.7M $7.3M $6.4M $5.6M
Other Long-Term Assets $233.3M $224.4M $239.4M $171.4M $199.4M
Total Assets $24.7B $23.9B $24.7B $24.2B $24.7B
 
Accounts Payable $1.1B $1.1B $1.1B $1B $1B
Accrued Expenses $111.1M $111.4M $106.6M $110.5M $117.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.2M $3.2M $10.9M $6.5M $9.2M
Total Current Liabilities $2.1B $1.4B $1.5B $1.6B $1.2B
 
Long-Term Debt $11.3B $11.7B $11.7B $11.9B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.1B $13.7B $13.8B $13.9B $15.2B
 
Common Stock $93.2M $93.6M $99.8M $99.9M $100.6M
Other Common Equity Adj -$3.7B -$4.1B -$4.7B -$5.5B -$6.2B
Common Equity $10.4B $10.2B $10.9B $10.2B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $99.6M $98M $91.4M $68.7M $56.3M
Total Equity $10.5B $10.3B $10.9B $10.2B $9.5B
 
Total Liabilities and Equity $24.7B $23.9B $24.7B $24.2B $24.7B
Cash and Short Terms $343.7M $650.9M $149.7M $122.6M $508.8M
Total Debt $12.2B $11.9B $12B $12.3B $13.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $588.3M $143.8M $145.1M $433.9M $1.1B
Short Term Investments $280.1M $41.4M -- -- --
Accounts Receivable, Net $164.2M $173.6M $182.3M $192.1M $203.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.3B $1B $779.5M $1.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $206M $586.7M $606.2M $659.2M $711.3M
Goodwill $1.1B $1B $1B $1B $1B
Other Intangibles $4.7M $7.5M $6.6M $5.8M $5M
Other Long-Term Assets $252.5M $250.5M $283.7M $234.6M $278.2M
Total Assets $24.2B $25B $24.3B $25B $25.3B
 
Accounts Payable $1.2B $1.1B $1.1B $1.1B $1.1B
Accrued Expenses $97.8M $90M $92.7M $119.7M $113.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2M $20.5M $9.5M $5.1M $5.3M
Total Current Liabilities $1.5B $1.7B $1.6B $1.2B $1.3B
 
Long-Term Debt $11.8B $11.7B $11.8B $13.4B $13.7B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $13.9B $13.6B $14.8B $15.2B
 
Common Stock $93.5M $99.8M $99.9M $100.6M $104.7M
Other Common Equity Adj -$4B -$4.5B -$5.3B -$5.9B -$6.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $90.9M $90.4M $329.3M $321.9M $399.3M
Total Equity $10.3B $11.2B $10.7B $10.1B $10.2B
 
Total Liabilities and Equity $24.2B $25B $24.3B $25B $25.3B
Cash and Short Terms $868.5M $185.2M $145.1M $433.9M $1.1B
Total Debt $12B $12.1B $12.2B $13.4B $13.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $439.3M $441.2M $56.6M -$40.9M -$30.3M
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.2B $1.4B
Stock-Based Compensation $33.9M $21.5M $32M $30.7M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $1B $1.1B $1.1B
 
Capital Expenditures $560.6M $528.6M $433M $454.1M $643M
Cash Acquisitions -$3.9M -$286.8M -$129.3M -$83.7M -$80.5M
Cash From Investing -$1.6B $154.3M -$724.1M -$859.2M -$184.7M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$928.8M -$686.9M -$720.3M -$723.6M
Special Dividend Paid
Long-Term Debt Issued $3B $733.3M $1.5B $957.8M $2.5B
Long-Term Debt Repaid -$2.6B -$479.5M -$2.1B -$575.4M -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$44.8M -$41M -$76.4M -$49.9M -$70M
Cash From Financing $160.7M -$1.3B -$558.5M -$283.9M -$543.7M
 
Beginning Cash (CF) $131.5M $146.1M $451.6M $196.6M $170.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.2M $304.5M -$256.5M -$23M $391.5M
Ending Cash (CF) $146.1M $451.6M $196.6M $170.7M $563.5M
 
Levered Free Cash Flow $877.1M $921.5M $593.1M $666.1M $476.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.7M $62.8M $3.1M -$69.6M $21M
Depreciation & Amoritzation $254.9M $318.2M $304.6M $376.9M $311.8M
Stock-Based Compensation $5.8M $4.7M $6.2M $4.9M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $434.4M $231.5M $300.3M $286.1M $353.7M
 
Capital Expenditures $170.5M $118.9M $108.9M $158.9M $146.9M
Cash Acquisitions $33K -$38.8M -$17.3M -$33.7M -$26.4M
Cash From Investing -$161.5M -$595.2M -$166.1M -$13.8M -$429.5M
 
Dividends Paid (Ex Special Dividend) -$168.1M -$169.1M -$180.1M -$180.5M -$186.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17M $476.6M $182M $647.2M $589.1M
Long-Term Debt Repaid -$16.2M -$829M -$119.2M -$134.5M -$123.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4M -$22M -$25M -$9.7M -$18.3M
Cash From Financing -$674.5M $286.5M -$112M $9.8M $624.4M
 
Beginning Cash (CF) $1B $274.8M $176M $210.3M $615.3M
Foreign Exchange Rate Adjustment $878K -$928K -$2.6M -$756K $1.8M
Additions / Reductions -$401.5M -$77.3M $22.2M $282.2M $548.6M
Ending Cash (CF) $628.5M $196.5M $195.6M $491.7M $1.2B
 
Levered Free Cash Flow $263.9M $112.5M $191.4M $127.2M $206.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $342.1M $207.6M -$36.7M $11M -$55.1M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation $24.6M $30.3M $34.6M $27.2M $32M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.1B $1.1B $1.1B $1.2B
 
Capital Expenditures $635.4M $448.2M $390.8M $572.3M $676.6M
Cash Acquisitions -$10M -$386.1M -$72.6M -$81.2M -$88M
Cash From Investing $23.2M -$748.7M -$733.1M -$275.3M -$884.2M
 
Dividends Paid (Ex Special Dividend) -$1.1B -$675.4M -$720.1M -$722.4M -$732.7M
Special Dividend Paid
Long-Term Debt Issued $1.5B $990.6M $1.5B $2.5B $1.9B
Long-Term Debt Repaid -$574M -$1.9B -$1.1B -$2B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.2M -$70.9M -$65.3M -$66.7M -$86.9M
Cash From Financing -$1.1B -$741.9M -$383.8M -$537.3M $323.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $419.8M -$434.5M $1.8M $295.5M $674.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $873.3M $607.8M $728M $535.7M $558.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329.2M $95.7M $2.5M $54.4M $29.6M
Depreciation & Amoritzation $863M $893.1M $883.1M $972.7M $966.7M
Stock-Based Compensation $17.3M $26.2M $28.8M $25.3M $26.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $760.3M $852.9M $840.8M $956M
 
Capital Expenditures $404.4M $324M $281.7M $400M $433.6M
Cash Acquisitions -$7.8M -$107.1M -$50.4M -$47.9M -$55.5M
Cash From Investing $186.6M -$716.3M -$725.3M -$141.4M -$840.9M
 
Dividends Paid (Ex Special Dividend) -$760.4M -$507M -$540.2M -$542.2M -$551.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $657.6M $914.9M $888.9M $2.4B $1.8B
Long-Term Debt Repaid -$127.5M -$1.5B -$513.6M -$1.9B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.6M -$57.5M -$46.4M -$63.1M -$80.1M
Cash From Financing -$857.7M -$299.6M -$125M -$378.3M $489M
 
Beginning Cash (CF) $4.1B $936.6M $572.1M $576.4M $1.9B
Foreign Exchange Rate Adjustment -$951K $522K -$3.6M -$106K -$1.9M
Additions / Reductions $483.3M -$255.6M $2.6M $321.1M $604.1M
Ending Cash (CF) $4.5B $681.5M $571.1M $897.4M $2.5B
 
Levered Free Cash Flow $750M $436.4M $571.2M $440.8M $522.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.41% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.77% over the past day.

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

Show me the best stock