Financhill
Sell
44

VTR Quote, Financials, Valuation and Earnings

Last price:
$65.40
Seasonality move :
3.3%
Day range:
$64.80 - $65.87
52-week range:
$52.79 - $71.36
Dividend yield:
2.84%
P/E ratio:
198.48x
P/S ratio:
5.49x
P/B ratio:
2.58x
Volume:
2.8M
Avg. volume:
3.5M
1-year change:
23.35%
Market cap:
$29.6B
Revenue:
$4.9B
EPS (TTM):
$0.33
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $910.3M $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) -10.06% 11.78% 5.87% 11.39% 13.18%
 
Cost of Revenues $487.2M $544M $609.6M $689.3M $785.7M
Gross Profit $423.1M $473.5M $467.6M $510.7M $572.4M
Gross Profit Margin 46.48% 46.54% 43.41% 42.56% 42.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $43M $44.8M $48.7M $53.1M
Other Inc / (Exp) -$20M $5.4M -$4.6M -$27.4M -$10.5M
Operating Expenses $345.6M $332M $318.9M $348.9M $374.7M
Operating Income $77.5M $141.5M $148.8M $161.7M $197.7M
 
Net Interest Expenses $110.8M $110.8M $128.1M $149.9M $149.4M
EBT. Incl. Unusual Items -$53.2M $36.1M $16.1M -$15.5M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M -$4.5M -$2.8M -$3M -$10.6M
Net Income to Company -$55.4M $40.6M $18.9M -$12.5M $48.4M
 
Minority Interest in Earnings -$1.8M -$1.9M -$1.4M -$1.8M -$1.5M
Net Income to Common Excl Extra Items -$57.2M $38.7M $17.5M -$14.3M $46.9M
 
Basic EPS (Cont. Ops) -$0.15 $0.10 $0.04 -$0.04 $0.11
Diluted EPS (Cont. Ops) -$0.15 $0.10 $0.04 -$0.04 $0.10
Weighted Average Basic Share $374.7M $399.3M $400M $403.4M $439.9M
Weighted Average Diluted Share $377.9M $403.3M $403.8M $407.2M $446.4M
 
EBITDA $376.9M $439.1M $430.5M $441.9M $516M
EBIT $57.5M $146.9M $144.2M $134.4M $187.2M
 
Revenue (Reported) $910.3M $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $77.5M $141.5M $148.8M $161.7M $197.7M
Operating Income (Adjusted) $57.5M $146.9M $144.2M $134.4M $187.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $3.9B $4.2B $4.6B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.3B $2.6B $2.9B
Gross Profit $1.7B $1.8B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130M $132.4M $146.7M $152.8M $167.4M
Other Inc / (Exp) $1.4M $105.4M -$84.1M $96M -$11M
Operating Expenses $1.3B $1.3B $1.3B $1.6B $1.4B
Operating Income $427.9M $485.4M $491.1M $428.5M $717.2M
 
Net Interest Expenses $463.6M $440.1M $484.8M $596M $602.3M
EBT. Incl. Unusual Items -$34.3M $150.7M -$77.8M -$71.5M $103.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.6M -$1.8M -$15.2M -$9.7M -$45.3M
Net Income to Company -$88.9M $152.5M -$62.6M -$61.7M $149.2M
 
Minority Interest in Earnings -$2.2M -$7.6M -$6.1M -$11.1M -$6.9M
Net Income to Common Excl Extra Items -$91.2M $144.9M -$68.7M -$72.8M $142.3M
 
Basic EPS (Cont. Ops) -$0.25 $0.39 -$0.17 -$0.19 $0.34
Diluted EPS (Cont. Ops) -$0.25 $0.39 -$0.17 -$0.19 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.8B $1.6B $2B $2B
EBIT $429.3M $590.8M $407M $524.5M $706.2M
 
Revenue (Reported) $3.7B $3.9B $4.2B $4.6B $5.1B
Operating Income (Reported) $427.9M $485.4M $491.1M $428.5M $717.2M
Operating Income (Adjusted) $429.3M $590.8M $407M $524.5M $706.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $910.3M $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $487.2M $544M $609.6M $689.3M $785.7M
Gross Profit $423.1M $473.5M $467.6M $510.7M $572.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $43M $44.8M $48.7M $53.1M
Other Inc / (Exp) -$20M $5.4M -$4.6M -$27.4M -$10.5M
Operating Expenses $345.6M $332M $318.9M $348.9M $374.7M
Operating Income $77.5M $141.5M $148.8M $161.7M $197.7M
 
Net Interest Expenses $110.8M $110.8M $128.1M $149.9M $149.4M
EBT. Incl. Unusual Items -$53.2M $36.1M $16.1M -$15.5M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M -$4.5M -$2.8M -$3M -$10.6M
Net Income to Company -$55.4M $40.6M $18.9M -$12.5M $48.4M
 
Minority Interest in Earnings -$1.8M -$1.9M -$1.4M -$1.8M -$1.5M
Net Income to Common Excl Extra Items -$57.2M $38.7M $17.5M -$14.3M $46.9M
 
Basic EPS (Cont. Ops) -$0.15 $0.10 $0.04 -$0.04 $0.11
Diluted EPS (Cont. Ops) -$0.15 $0.10 $0.04 -$0.04 $0.10
Weighted Average Basic Share $374.7M $399.3M $400M $403.4M $439.9M
Weighted Average Diluted Share $377.9M $403.3M $403.8M $407.2M $446.4M
 
EBITDA $376.9M $439.1M $430.5M $441.9M $516M
EBIT $57.5M $146.9M $144.2M $134.4M $187.2M
 
Revenue (Reported) $910.3M $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $77.5M $141.5M $148.8M $161.7M $197.7M
Operating Income (Adjusted) $57.5M $146.9M $144.2M $134.4M $187.2M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $169.7M $149.6M $145.4M $632.4M $182.3M
Short Term Investments $277M -- -- -- --
Accounts Receivable, Net $173.2M $180M $190.6M $196.3M $211.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $960.2M $931.6M $985.2M $782.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $536.9M $613.4M $699.6M $676M $728.1M
Goodwill $1.1B $1B $1B $1B $1B
Other Intangibles $4.5M $7.1M -$412M $5.4M $11.3M
Other Long-Term Assets $221.7M $252.9M $277.3M $216.8M $149.5M
Total Assets $23.6B $25B $24B $24.7B $26B
 
Accounts Payable $1.1B $1.1B $1B $1B $1.1B
Accrued Expenses $91.4M $93.6M $93.5M $123.2M $106.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.9M $8.4M $4.4M $7.6M $2.4M
Total Current Liabilities $1.6B $1.9B $1.6B $1.2B $1.5B
 
Long-Term Debt $11.3B $11.7B $11.9B $13.5B $12.5B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $14.2B $13.7B $14.9B $14.5B
 
Common Stock $93.8M $99.9M $100.1M $101.1M $112.5M
Other Common Equity Adj -$4.3B -$4.9B -$5.7B -$6.4B -$7.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $101.5M $95.3M $327.5M $341M $56.6M
Total Equity $10.1B $10.8B $10.3B $9.7B $11.5B
 
Total Liabilities and Equity $23.6B $25B $24B $24.7B $26B
Cash and Short Terms $446.6M $149.6M $145.4M $632.4M $182.3M
Total Debt $11.8B $12.4B $12.3B $13.6B $12.7B
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $88.3M -$41.2M $105.1M $21.2M --
Depreciation & Amoritzation $255.5M $286.4M $309.5M $347.4M --
Stock-Based Compensation $5.4M $6.8M $5.3M $5.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $291.3M $278.1M $311.8M $335.9M --
 
Capital Expenditures $116.7M $98.6M $128.4M $152.6M --
Cash Acquisitions -$29.9M -$9.3M $21.6M -$17.9M --
Cash From Investing -$18.5M -$121.9M -$71.3M -$266.8M --
 
Dividends Paid (Ex Special Dividend) -$169.1M -$180.1M -$180.3M -$182.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $187M $636.9M $1.4B $660.8M --
Long-Term Debt Repaid -$225M -$329.4M -$1.4B -$991.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.8M -$9.2M -$34.5M -$41.5M --
Cash From Financing -$209M -$178.3M -$226M -$140.3M --
 
Beginning Cash (CF) $210.2M $199.4M $195.3M $688.4M --
Foreign Exchange Rate Adjustment $792K -$1.2M $544K -$1.9M --
Additions / Reductions $63.8M -$22.2M $14.5M -$71.2M --
Ending Cash (CF) $274.8M $176M $210.3M $615.3M --
 
Levered Free Cash Flow $174.5M $179.5M $183.4M $183.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$88.9M $152.5M -$62.6M -$61.7M $149.2M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.4B $1.3B
Stock-Based Compensation $27M $31.7M $30M $32.2M $33.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.1B $1.1B $1.1B $1.4B
 
Capital Expenditures $495.9M $419M $492.4M $664.5M $587M
Cash Acquisitions -$319.5M -$114.6M -$95.7M -$55.9M -$73.5M
Cash From Investing -$465.5M -$1.1B -$478.2M -$273M -$3.1B
 
Dividends Paid (Ex Special Dividend) -$801.3M -$698.1M -$721.7M -$725M -$756.5M
Special Dividend Paid
Long-Term Debt Issued -$1.9B $1.4B $1.2B $2.7B $1.4B
Long-Term Debt Repaid -$296.1M -$1.7B -$881.4M -$2.1B -$2.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.6M -$60.9M -$56.6M -$71.2M -$91.9M
Cash From Financing -$3.6B -$16M -$611.4M -$376.8M $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7B -$11.8M -$1.2M $493.7M -$440.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $877.4M $644.1M $596M $479M $797.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $32.9M -$610K $124M $8.6M $48.4M
Depreciation & Amoritzation $575M $578.6M $595.8M $655M $328.9M
Stock-Based Compensation $21.5M $22.6M $20.4M $22.1M $18.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $528.9M $552.6M $554.6M $602.3M $321.1M
 
Capital Expenditures $205M $172.9M $241.1M $286.7M $117.3M
Cash Acquisitions -$68.3M -$33.1M -$14.2M -$29.1M -$14.9M
Cash From Investing -$121.1M -$559.3M -$127.6M -$411.4M -$883.7M
 
Dividends Paid (Ex Special Dividend) -$337.8M -$360.1M -$361.7M -$365.2M -$199M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $438.3M $706.9M $1.8B $1.2B $29.7M
Long-Term Debt Repaid -$670.1M -$394.4M -$1.8B -$1.4B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$35.5M -$21.4M -$53.4M -$61.8M -$21.7M
Cash From Financing -$586.1M -$12.9M -$388.1M -$135.4M -$149.1M
 
Beginning Cash (CF) $661.9M $396M $366M $1.3B $957.2M
Foreign Exchange Rate Adjustment $1.5M -$992K $650K -$3.7M $466K
Additions / Reductions -$178.3M -$19.6M $39M $55.5M -$711.7M
Ending Cash (CF) $485M $375.5M $405.6M $1.3B $246M
 
Levered Free Cash Flow $323.8M $379.8M $313.6M $315.6M $203.9M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock