Financhill
Sell
18

VRT Quote, Financials, Valuation and Earnings

Last price:
$70.50
Seasonality move :
26.23%
Day range:
$72.49 - $76.50
52-week range:
$62.40 - $155.84
Dividend yield:
0.17%
P/E ratio:
58.01x
P/S ratio:
3.56x
P/B ratio:
11.61x
Volume:
13.1M
Avg. volume:
10.8M
1-year change:
-9.09%
Market cap:
$28.3B
Revenue:
$8B
EPS (TTM):
$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5B $5.7B $6.9B $8B
Revenue Growth (YoY) -- 14.36% 13.87% 20.59% 16.74%
 
Cost of Revenues $2.9B $3.5B $4.1B $4.5B $5.1B
Gross Profit $1.5B $1.5B $1.6B $2.4B $2.9B
Gross Profit Margin 33.72% 30.47% 28.4% 34.98% 36.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.2B $1.3B $1.4B
Other Inc / (Exp) -$439.3M -$16.4M $86.5M -$203M -$466.2M
Operating Expenses $1.1B $1.2B $1.4B $1.5B $1.6B
Operating Income $335.1M $273.2M $227.8M $916.8M $1.4B
 
Net Interest Expenses $150.4M $90.6M $147.3M $180.1M $150.4M
EBT. Incl. Unusual Items -$254.6M $166.2M $167M $533.7M $765.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.7M $46.6M $90.4M $73.5M $269.6M
Net Income to Company -$327.3M $119.6M $76.6M $460.2M $495.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$327.3M $119.6M $76.6M $460.2M $495.8M
 
Basic EPS (Cont. Ops) -$1.07 $0.34 $0.20 $1.21 $1.32
Diluted EPS (Cont. Ops) -$1.07 $0.33 -$0.04 $1.19 $1.28
Weighted Average Basic Share $307.1M $355.5M $376.7M $380.1M $376.4M
Weighted Average Diluted Share $307.1M $360.1M $378.2M $386.2M $386.3M
 
EBITDA $98.9M $483.8M $616.7M $984.8M $1.2B
EBIT -$104.2M $256.8M $314.3M $713.8M $915.8M
 
Revenue (Reported) $4.4B $5B $5.7B $6.9B $8B
Operating Income (Reported) $335.1M $273.2M $227.8M $916.8M $1.4B
Operating Income (Adjusted) -$104.2M $256.8M $314.3M $713.8M $915.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.7B $1.9B $2.3B
Revenue Growth (YoY) -- 8.04% 17.31% 12.74% 25.79%
 
Cost of Revenues $878.3M $1B $1.1B $1.2B $1.5B
Gross Profit $427.3M $373.7M $511.7M $683.4M $870.2M
Gross Profit Margin 32.73% 26.49% 30.93% 36.64% 37.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $265.6M $329.4M $303.3M $348.8M $361.6M
Other Inc / (Exp) -$45M $46.4M -$35.6M -$62.8M -$183.1M
Operating Expenses $296.7M $374.4M $346.8M $390.4M $411.2M
Operating Income $130.6M -$700K $164.9M $293M $459M
 
Net Interest Expenses $25M $24.1M $45.8M $42.9M $30.7M
EBT. Incl. Unusual Items $60.6M $21.6M $83.5M $187.3M $245.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.1M -$400K $56.9M -$45.3M $98.2M
Net Income to Company $40.5M $22M $26.6M $232.6M $147M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $22M $26.6M $232.6M $147M
 
Basic EPS (Cont. Ops) $0.23 $0.06 $0.07 $0.61 $0.39
Diluted EPS (Cont. Ops) $0.22 $0.06 $0.07 $0.60 $0.38
Weighted Average Basic Share $330.5M $367.9M $377.3M $381.6M $376.6M
Weighted Average Diluted Share $330.5M $372.6M $378.8M $393.4M $387M
 
EBITDA $138M $115.6M $199.8M $299.1M $346.9M
EBIT $85.6M $45.7M $129.3M $230.2M $275.9M
 
Revenue (Reported) $1.3B $1.4B $1.7B $1.9B $2.3B
Operating Income (Reported) $130.6M -$700K $164.9M $293M $459M
Operating Income (Adjusted) $85.6M $45.7M $129.3M $230.2M $275.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5B $5.7B $6.9B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.5B $4.1B $4.5B $5.1B
Gross Profit $1.5B $1.5B $1.6B $2.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.2B $1.3B $1.4B
Other Inc / (Exp) -$439.3M -$16.4M $86.5M -$203M -$466.2M
Operating Expenses $1.1B $1.2B $1.4B $1.5B $1.6B
Operating Income $335.1M $273.2M $227.8M $916.8M $1.4B
 
Net Interest Expenses $150.4M $90.6M $147.3M $180.1M $150.4M
EBT. Incl. Unusual Items -$254.6M $166.2M $167M $533.7M $765.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.7M $46.6M $90.4M $73.5M $269.6M
Net Income to Company -$327.3M $119.6M $76.6M $460.2M $495.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$327.3M $119.6M $76.6M $460.2M $495.8M
 
Basic EPS (Cont. Ops) -$1.13 $0.34 $0.20 $1.21 $1.32
Diluted EPS (Cont. Ops) -$1.14 $0.33 -$0.05 $1.18 $1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $98.9M $483.8M $616.7M $984.8M $1.2B
EBIT -$104.2M $256.8M $314.3M $713.8M $915.8M
 
Revenue (Reported) $4.4B $5B $5.7B $6.9B $8B
Operating Income (Reported) $335.1M $273.2M $227.8M $916.8M $1.4B
Operating Income (Adjusted) -$104.2M $256.8M $314.3M $713.8M $915.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5.7B $6.9B $8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $4.5B $5.1B --
Gross Profit $1.5B $1.6B $2.4B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B --
Other Inc / (Exp) -$16.4M $86.5M -$203M -$466.2M --
Operating Expenses $1.2B $1.4B $1.5B $1.6B --
Operating Income $273.2M $227.8M $916.8M $1.4B --
 
Net Interest Expenses $90.6M $147.3M $180.1M $150.4M --
EBT. Incl. Unusual Items $166.2M $167M $533.7M $765.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.6M $90.4M $73.5M $269.6M --
Net Income to Company $119.6M $76.6M $460.2M $495.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $119.6M $76.6M $460.2M $495.8M --
 
Basic EPS (Cont. Ops) $0.34 $0.20 $1.21 $1.32 --
Diluted EPS (Cont. Ops) $0.33 -$0.05 $1.18 $1.28 --
Weighted Average Basic Share $1.4B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.4B $1.5B $1.5B $1.5B --
 
EBITDA $483.8M $616.7M $984.8M $1.2B --
EBIT $256.8M $314.3M $713.8M $915.8M --
 
Revenue (Reported) $5B $5.7B $6.9B $8B --
Operating Income (Reported) $273.2M $227.8M $916.8M $1.4B --
Operating Income (Adjusted) $256.8M $314.3M $713.8M $915.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $534.6M $439.1M $260.6M $780.4M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.5B $1.9B $2.1B $2.4B
Inventory $446.6M $616.3M $822M $884.3M $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $183.2M $106.8M $187.3M $218.7M $267.1M
Total Current Assets $2.5B $2.7B $3.2B $4B $5.1B
 
Property Plant And Equipment $427.6M $642.2M $655.8M $733.6M $827.2M
Long-Term Investments -- -- -- -- --
Goodwill $607.2M $1.3B $1.3B $1.3B $1.3B
Other Intangibles $1.3B $2.1B $1.8B $1.7B $1.5B
Other Long-Term Assets $196.8M $82.6M $134M $100.4M $92M
Total Assets $5.1B $6.9B $7.1B $8B $9.1B
 
Accounts Payable $730.5M $858.5M $984M $986.4M $1.3B
Accrued Expenses $527.2M $189.8M $468.5M $568.9M $566.9M
Current Portion Of Long-Term Debt $22M $21.8M $21.8M $21.8M $21M
Current Portion Of Capital Lease Obligations $42.3M $42.1M $45.2M $42.9M $45.7M
Other Current Liabilities $68.5M $330.5M -- -- --
Total Current Liabilities $1.7B $1.9B $1.9B $2.3B $3.1B
 
Long-Term Debt $2.1B $3B $3.2B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $5.5B $5.7B $6B $6.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $35.6M -$46.2M -$4.5M -$148.8M
Common Equity $512.1M $1.4B $1.4B $2B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $512.1M $1.4B $1.4B $2B $2.4B
 
Total Liabilities and Equity $5.1B $6.9B $7.1B $8B $9.1B
Cash and Short Terms $534.6M $439.1M $260.6M $780.4M $1.2B
Total Debt $2.2B $3B $3.2B $2.9B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $534.6M $439.1M $260.6M $780.4M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.5B $1.9B $2.1B $2.4B
Inventory $446.6M $616.3M $822M $884.3M $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $183.2M $106.8M $187.3M $218.7M $267.1M
Total Current Assets $2.5B $2.7B $3.2B $4B $5.1B
 
Property Plant And Equipment $427.6M $642.2M $655.8M $733.6M $827.2M
Long-Term Investments -- -- -- -- --
Goodwill $607.2M $1.3B $1.3B $1.3B $1.3B
Other Intangibles $1.3B $2.1B $1.8B $1.7B $1.5B
Other Long-Term Assets $196.8M $82.6M $134M $100.4M $92M
Total Assets $5.1B $6.9B $7.1B $8B $9.1B
 
Accounts Payable $730.5M $858.5M $984M $986.4M $1.3B
Accrued Expenses $527.2M $189.8M $468.5M $568.9M $566.9M
Current Portion Of Long-Term Debt $22M $21.8M $21.8M $21.8M $21M
Current Portion Of Capital Lease Obligations $42.3M $42.1M $45.2M $42.9M $45.7M
Other Current Liabilities $68.5M $330.5M -- -- --
Total Current Liabilities $1.7B $1.9B $1.9B $2.3B $3.1B
 
Long-Term Debt $2.1B $3B $3.2B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $5.5B $5.7B $6B $6.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $35.6M -$46.2M -$4.5M -$148.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $512.1M $1.4B $1.4B $2B $2.4B
 
Total Liabilities and Equity $5.1B $6.9B $7.1B $8B $9.1B
Cash and Short Terms $534.6M $439.1M $260.6M $780.4M $1.2B
Total Debt $2.2B $3B $3.2B $2.9B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$327.3M $119.6M $76.6M $460.2M $495.8M
Depreciation & Amoritzation $203.1M $227M $302.4M $271M $277M
Stock-Based Compensation $13M $23.2M $24.7M $25M $34.6M
Change in Accounts Receivable -$114.8M -$117.4M -$368M -$277.2M -$280.3M
Change in Inventories -$38.5M -$125.7M -$211.4M -$54M -$369.3M
Cash From Operations $208.9M $210.9M -$152.8M $900.5M $1.3B
 
Capital Expenditures $52.7M $84.6M $111M $134.6M $184.1M
Cash Acquisitions -- -$1.1B -$5M -$16.9M -$17.6M
Cash From Investing -$45.7M -$1.2B -$112.1M -$139.1M -$201.7M
 
Dividends Paid (Ex Special Dividend) -$3.3M -$3.8M -$3.8M -$9.5M -$42.2M
Special Dividend Paid
Long-Term Debt Issued $2.5B $850M $790.8M $224.9M $270M
Long-Term Debt Repaid -$4B -$21.8M -$572.2M -$487M -$291.1M
Repurchase of Common Stock -- -- -- -- -$599.9M
Other Financing Activities $1.5B -$21.1M -$117.7M -$3.3M -$21.9M
Cash From Financing $140.7M $914.9M $100.2M -$247.5M -$652.1M
 
Beginning Cash (CF) $233.7M $542.6M $447.1M $273.2M $788.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $303.9M -$91M -$164.7M $513.9M $465.5M
Ending Cash (CF) $542.6M $447.1M $273.2M $788.6M $1.2B
 
Levered Free Cash Flow $156.2M $126.3M -$263.8M $765.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.5M $22M $26.6M $232.6M $147M
Depreciation & Amoritzation $52.4M $69.9M $70.5M $68.9M $71M
Stock-Based Compensation $6M $5.7M $4.6M $6.2M $8.8M
Change in Accounts Receivable -$38.3M -$49.6M -$111M -$133.3M -$89.9M
Change in Inventories $26M $22M -$9.1M $47.5M -$4.5M
Cash From Operations $194.5M $36.5M $180.7M $356.2M $425.2M
 
Capital Expenditures $26.5M $31.8M $41.3M $51.1M $63.4M
Cash Acquisitions -- -$1.1B -- -- --
Cash From Investing -$19.5M -$1.2B -$37.4M -$68M -$81M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$9.5M -$14.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $850M $212.4M $300K --
Long-Term Debt Repaid -$124.9M -$5.4M -$279.8M -$5.6M -$5.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $100K -$13.9M -$75.1M -$500K -$400K
Cash From Financing $28.4M $828.4M -$144.5M -$10.8M -$11.7M
 
Beginning Cash (CF) $332.3M $751.6M $268.7M $505M $917.4M
Foreign Exchange Rate Adjustment $6.9M $700K $5.7M $6.2M -$17.7M
Additions / Reductions $203.4M -$305.2M -$1.2M $277.4M $332.5M
Ending Cash (CF) $542.6M $447.1M $273.2M $788.6M $1.2B
 
Levered Free Cash Flow $168M $4.7M $139.4M $305.1M $361.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$327.3M $119.6M $76.6M $460.2M $495.8M
Depreciation & Amoritzation $203.1M $227M $302.4M $271M $277M
Stock-Based Compensation $13M $23.2M $24.7M $25M $34.6M
Change in Accounts Receivable -$114.8M -$117.4M -$368M -$277.2M -$280.3M
Change in Inventories -$38.5M -$125.7M -$211.4M -$54M -$369.3M
Cash From Operations $208.9M $210.9M -$152.8M $900.5M $1.3B
 
Capital Expenditures $52.7M $84.6M $111M $134.6M $184.1M
Cash Acquisitions -- -$1.1B -$5M -- --
Cash From Investing -$45.7M -$1.2B -$112.1M -$139.1M -$201.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$9.5M -$42.2M
Special Dividend Paid
Long-Term Debt Issued $2.5B $850M $790.8M $224.9M $270M
Long-Term Debt Repaid -$4B -$21.8M -$572.2M -$487M -$291.1M
Repurchase of Common Stock -- -- -- -- -$599.9M
Other Financing Activities $1.5B -- -$117.7M -$3.3M -$21.9M
Cash From Financing $140.7M $914.9M $100.2M -$247.5M -$652.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $303.9M -$91M -$164.7M $513.9M $465.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $156.2M $126.3M -$263.8M $765.9M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $119.6M $76.6M $460.2M $495.8M --
Depreciation & Amoritzation $227M $302.4M $271M $277M --
Stock-Based Compensation $23.2M $24.7M $25M $34.6M --
Change in Accounts Receivable -$117.4M -$368M -$277.2M -$280.3M --
Change in Inventories -$125.7M -$211.4M -$54M -$369.3M --
Cash From Operations $210.9M -$152.8M $900.5M $1.3B --
 
Capital Expenditures $84.6M $111M $134.6M $184.1M --
Cash Acquisitions -$1.1B -$5M -- -- --
Cash From Investing -$1.2B -$112.1M -$139.1M -$201.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -$9.5M -$42.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $850M $790.8M $224.9M $270M --
Long-Term Debt Repaid -$21.8M -$572.2M -$487M -$291.1M --
Repurchase of Common Stock -- -- -- -$599.9M --
Other Financing Activities -$21.1M -$117.7M -$3.3M -$21.9M --
Cash From Financing $914.9M $100.2M -$247.5M -$652.1M --
 
Beginning Cash (CF) $2.7B $1.2B $1.3B $2.6B --
Foreign Exchange Rate Adjustment -$4.5M -$9.2M $1.5M -$21.9M --
Additions / Reductions -$91M -$164.7M $513.9M $465.5M --
Ending Cash (CF) $2.6B $1B $1.9B $3B --
 
Levered Free Cash Flow $126.3M -$263.8M $765.9M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.4% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 6.65% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 1.7% over the past day.

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

Show me the best stock