Vornado Financial Statements (VNO)
|
|
|
|
Report date
|
|
|
14.02.2022 |
13.02.2023 |
12.02.2024 |
10.02.2025 |
09.02.2026 |
|
04.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 589 |
1 800 |
1 811 |
1 788 |
1 810 |
|
1 808 |
|
Operating Income, bln rub |
|
|
245.0 |
287.9 |
300.6 |
263.9 |
272.2 |
|
240.4 |
|
EBITDA, bln rub |
? |
|
840.5 |
423.3 |
845.6 |
880.6 |
1 767 |
|
1 639 |
|
Net profit, bln rub |
? |
|
176.0 |
-346.5 |
105.5 |
70.4 |
905.0 |
|
795.3 |
|
|
OCF, bln rub |
? |
|
761.8 |
798.9 |
648.2 |
537.7 |
1 258 |
|
1 254 |
|
CAPEX, bln rub |
? |
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
FCF, bln rub |
? |
|
761.8 |
798.9 |
648.2 |
537.7 |
1 258 |
|
1 254 |
|
Dividend payout, bln rub
|
|
|
406.1 |
406.6 |
129.1 |
141.1 |
141.3 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
230.7% |
0.00% |
122.3% |
200.5% |
15.6% |
|
0 |
|
|
OPEX, bln rub |
|
|
546.9 |
638.2 |
605.4 |
1 524 |
1 538 |
|
1 234 |
|
Cost of production, bln rub |
|
|
797.3 |
873.9 |
905.2 |
0.000 |
0.000 |
|
483.7 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
231.1 |
279.8 |
349.2 |
390.3 |
353.9 |
|
347.3 |
|
|
Assets, bln rub |
|
|
17 267 |
16 493 |
16 188 |
15 999 |
15 521 |
|
15 920 |
|
Net Assets, bln rub |
? |
|
6 236 |
5 840 |
5 509 |
5 158 |
5 987 |
|
6 018 |
|
Debt, bln rub |
|
|
8 986 |
9 125 |
8 984 |
8 993 |
7 885 |
|
8 433 |
|
Cash, bln rub |
|
|
1 760 |
1 362 |
997.0 |
733.9 |
840.9 |
|
1 081 |
|
Net debt, bln rub |
|
|
7 226 |
7 763 |
7 987 |
8 259 |
7 044 |
|
7 352 |
|
|
Ordinary share price, rub |
|
|
41.9 |
|
|
42.0 |
33.3 |
|
37.8 |
|
Number of ordinary shares, mln |
|
|
191.6 |
191.8 |
191.0 |
190.5 |
191.8 |
|
189.7 |
|
|
Market cap, bln rub |
|
|
8 018 |
0 |
0 |
8 010 |
6 382 |
|
7 167 |
|
EV, bln rub |
? |
|
15 244 |
7 763 |
7 987 |
16 269 |
13 426 |
|
14 519 |
|
Book value, bln rub |
|
|
6 081 |
5 700 |
5 382 |
5 040 |
5 876 |
|
5 909 |
|
|
EPS, rub |
? |
|
0.92 |
-1.81 |
0.55 |
0.37 |
4.72 |
|
4.19 |
|
FCF/share, rub |
|
|
3.98 |
4.17 |
3.39 |
2.82 |
6.56 |
|
6.61 |
|
BV/share, rub |
|
|
31.7 |
29.7 |
28.2 |
26.5 |
30.6 |
|
31.2 |
|
|
EBITDA margin, % |
? |
|
52.9% |
23.5% |
46.7% |
49.3% |
97.6% |
|
90.7% |
|
Net margin, % |
? |
|
11.1% |
-19.2% |
5.82% |
3.94% |
50.0% |
|
44.0% |
|
FCF yield, % |
? |
|
9.50% |
|
|
6.71% |
19.7% |
|
17.5% |
|
ROE, % |
? |
|
2.82% |
-5.93% |
1.91% |
1.36% |
15.1% |
|
13.2% |
|
ROA, % |
? |
|
1.02% |
-2.10% |
0.65% |
0.44% |
5.83% |
|
5.00% |
|
|
P/E |
? |
|
45.6 |
0.00 |
0.00 |
113.8 |
7.05 |
|
9.01 |
|
P/FCF |
|
|
10.5 |
0.00 |
0.00 |
14.9 |
5.07 |
|
5.72 |
|
P/S |
? |
|
5.05 |
0.00 |
0.00 |
4.48 |
3.52 |
|
3.96 |
|
P/BV |
? |
|
1.32 |
0.00 |
0.00 |
1.59 |
1.09 |
|
1.21 |
|
EV/EBITDA |
? |
|
18.1 |
18.3 |
9.45 |
18.5 |
7.60 |
|
8.86 |
|
Debt/EBITDA |
|
|
8.60 |
18.3 |
9.45 |
9.38 |
3.99 |
|
4.48 |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
| Vornado shareholders |
