Annual Income Statements for Omega Healthcare Investors
This table shows Omega Healthcare Investors' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Omega Healthcare Investors
This table shows Omega Healthcare Investors' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
102 |
46 |
36 |
60 |
91 |
55 |
67 |
114 |
112 |
113 |
109 |
Consolidated Net Income / (Loss) |
|
105 |
47 |
37 |
62 |
94 |
57 |
69 |
117 |
115 |
116 |
112 |
Net Income / (Loss) Continuing Operations |
|
105 |
47 |
37 |
62 |
94 |
57 |
69 |
117 |
115 |
116 |
112 |
Total Pre-Tax Income |
|
102 |
48 |
35 |
62 |
97 |
62 |
72 |
119 |
111 |
119 |
115 |
Total Revenue |
|
222 |
296 |
160 |
192 |
183 |
179 |
191 |
199 |
221 |
219 |
235 |
Net Interest Income / (Expense) |
|
-27 |
-28 |
-30 |
-30 |
-28 |
-28 |
-22 |
-16 |
-15 |
-12 |
-9.16 |
Total Interest Income |
|
31 |
30 |
28 |
29 |
31 |
32 |
36 |
38 |
40 |
43 |
43 |
Loans and Leases Interest Income |
|
31 |
30 |
28 |
29 |
31 |
32 |
36 |
38 |
40 |
43 |
43 |
Total Interest Expense |
|
58 |
58 |
59 |
59 |
59 |
59 |
58 |
54 |
55 |
55 |
52 |
Long-Term Debt Interest Expense |
|
58 |
58 |
59 |
59 |
59 |
59 |
58 |
54 |
55 |
55 |
52 |
Total Non-Interest Income |
|
249 |
325 |
190 |
222 |
211 |
207 |
213 |
215 |
236 |
231 |
244 |
Other Service Charges |
|
0.24 |
4.64 |
0.45 |
2.63 |
1.21 |
-0.83 |
5.82 |
0.39 |
4.60 |
-4.54 |
1.49 |
Net Realized & Unrealized Capital Gains on Investments |
|
41 |
- |
- |
- |
- |
- |
- |
- |
-0.24 |
- |
10 |
Other Non-Interest Income |
|
208 |
115 |
189 |
219 |
210 |
208 |
207 |
214 |
231 |
235 |
232 |
Provision for Credit Losses |
|
4.11 |
64 |
-4.06 |
13 |
2.73 |
33 |
8.47 |
-14 |
-9.06 |
-0.72 |
5.09 |
Total Non-Interest Expense |
|
115 |
182 |
132 |
117 |
89 |
96 |
109 |
97 |
118 |
106 |
118 |
Other Operating Expenses |
|
22 |
20 |
25 |
26 |
24 |
22 |
25 |
26 |
25 |
26 |
35 |
Depreciation Expense |
|
83 |
84 |
81 |
82 |
81 |
76 |
75 |
74 |
77 |
79 |
80 |
Impairment Charge |
|
10 |
17 |
39 |
21 |
28 |
3.95 |
5.29 |
8.18 |
8.62 |
1.74 |
1.24 |
Restructuring Charge |
|
0.19 |
36 |
0.64 |
0.42 |
0.12 |
4.16 |
2.60 |
1.78 |
6.44 |
0.80 |
1.46 |
Nonoperating Income / (Expense), net |
|
-0.55 |
-1.37 |
2.71 |
0.00 |
5.40 |
12 |
-1.28 |
3.15 |
-1.18 |
4.39 |
3.05 |
Income Tax Expense |
|
1.19 |
1.03 |
-1.29 |
1.63 |
1.76 |
4.16 |
2.58 |
1.98 |
3.32 |
2.98 |
3.61 |
Other Gains / (Losses), net |
|
4.12 |
-0.26 |
0.83 |
1.07 |
-1.35 |
-1.14 |
0.10 |
0.14 |
6.88 |
0.80 |
1.08 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
2.79 |
1.13 |
0.90 |
1.67 |
2.53 |
1.52 |
1.99 |
3.22 |
3.15 |
3.12 |
3.03 |
Basic Earnings per Share |
|
$0.44 |
$0.20 |
$0.15 |
$0.25 |
$0.37 |
$0.24 |
$0.27 |
$0.46 |
$0.43 |
$0.41 |
$0.34 |
Weighted Average Basic Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Diluted Earnings per Share |
|
$0.43 |
$0.20 |
$0.15 |
$0.25 |
$0.37 |
$0.23 |
$0.27 |
$0.45 |
$0.42 |
$0.41 |
$0.33 |
Weighted Average Diluted Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Weighted Average Basic & Diluted Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Cash Dividends to Common per Share |
|
$0.67 |
- |
$0.67 |
$0.67 |
$0.67 |
- |
$0.67 |
$0.67 |
$0.67 |
- |
$0.67 |
Annual Cash Flow Statements for Omega Healthcare Investors
This table details how cash moves in and out of Omega Healthcare Investors' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-14 |
87 |
-10 |
-85 |
22 |
134 |
-143 |
276 |
144 |
104 |
Net Cash From Operating Activities |
|
-17 |
625 |
578 |
499 |
554 |
708 |
722 |
626 |
618 |
749 |
Net Cash From Continuing Operating Activities |
|
449 |
625 |
578 |
499 |
554 |
708 |
723 |
626 |
618 |
749 |
Net Income / (Loss) Continuing Operations |
|
0.00 |
383 |
105 |
294 |
352 |
164 |
428 |
439 |
249 |
418 |
Consolidated Net Income / (Loss) |
|
- |
383 |
105 |
294 |
352 |
164 |
428 |
439 |
249 |
418 |
Provision For Loan Losses |
|
7.87 |
9.85 |
15 |
0.00 |
11 |
185 |
117 |
193 |
65 |
-11 |
Depreciation Expense |
|
211 |
267 |
288 |
281 |
302 |
330 |
342 |
332 |
320 |
305 |
Amortization Expense |
|
22 |
-2.53 |
7.80 |
-1.75 |
3.66 |
-2.58 |
34 |
7.68 |
4.74 |
10 |
Non-Cash Adjustments to Reconcile Net Income |
|
209 |
-32 |
227 |
-7.73 |
-37 |
35 |
-105 |
-303 |
36 |
38 |
Changes in Operating Assets and Liabilities, net |
|
0.15 |
-1.03 |
-64 |
-66 |
-77 |
-1.87 |
-93 |
-44 |
-57 |
-10 |
Net Cash From Investing Activities |
|
-397 |
-1,114 |
-285 |
-173 |
-379 |
-89 |
-524 |
443 |
-0.77 |
-671 |
Net Cash From Continuing Investing Activities |
|
-397 |
-1,114 |
-285 |
-173 |
-379 |
-89 |
-524 |
443 |
-0.77 |
-671 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-191 |
-109 |
-124 |
-169 |
-53 |
-106 |
-45 |
-47 |
-83 |
-107 |
Purchase of Investment Securities |
|
-380 |
-1,332 |
-566 |
-556 |
-603 |
-344 |
-867 |
-602 |
-684 |
-871 |
Divestitures |
|
85 |
1.32 |
15 |
5.47 |
9.08 |
6.29 |
18 |
3.33 |
8.81 |
1.02 |
Sale and/or Maturity of Investments |
|
89 |
326 |
391 |
547 |
459 |
357 |
476 |
1,105 |
757 |
306 |
Net Cash From Financing Activities |
|
-65 |
576 |
-304 |
-411 |
-154 |
-486 |
-341 |
-789 |
-473 |
26 |
Net Cash From Continuing Financing Activities |
|
-65 |
576 |
-304 |
-411 |
-154 |
-486 |
-341 |
-789 |
-473 |
26 |
Issuance of Debt |
|
3,664 |
2,352 |
3,034 |
1,291 |
2,002 |
1,852 |
2,275 |
597 |
507 |
658 |
Issuance of Common Equity |
|
590 |
260 |
59 |
122 |
516 |
152 |
274 |
8.11 |
336 |
1,236 |
Repayment of Debt |
|
-3,923 |
-1,537 |
-2,869 |
-1,270 |
-2,086 |
-1,856 |
-2,227 |
-590 |
-739 |
-1,152 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-142 |
0.00 |
0.00 |
Payment of Dividends |
|
-370 |
-453 |
-503 |
-529 |
-585 |
-612 |
-663 |
-653 |
-670 |
-715 |
Other Financing Activities, Net |
|
-27 |
-45 |
-25 |
-25 |
0.00 |
-21 |
-0.08 |
-9.62 |
92 |
-0.14 |
Effect of Exchange Rate Changes |
|
- |
- |
0.57 |
-0.59 |
- |
0.53 |
- |
- |
0.43 |
-0.58 |
Quarterly Cash Flow Statements for Omega Healthcare Investors
This table details how cash moves in and out of Omega Healthcare Investors' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-30 |
162 |
-52 |
108 |
201 |
-113 |
-82 |
-324 |
321 |
188 |
-145 |
Net Cash From Operating Activities |
|
167 |
154 |
111 |
170 |
171 |
165 |
151 |
184 |
185 |
229 |
182 |
Net Cash From Continuing Operating Activities |
|
167 |
154 |
111 |
170 |
171 |
165 |
151 |
184 |
185 |
229 |
182 |
Net Income / (Loss) Continuing Operations |
|
105 |
47 |
37 |
62 |
94 |
57 |
69 |
117 |
115 |
116 |
112 |
Consolidated Net Income / (Loss) |
|
105 |
47 |
37 |
62 |
94 |
57 |
69 |
117 |
115 |
116 |
112 |
Provision For Loan Losses |
|
18 |
160 |
8.44 |
14 |
9.97 |
33 |
8.47 |
-14 |
-7.93 |
2.32 |
5.09 |
Depreciation Expense |
|
83 |
84 |
81 |
82 |
81 |
76 |
75 |
74 |
77 |
79 |
80 |
Amortization Expense |
|
2.65 |
1.15 |
-2.87 |
2.61 |
1.35 |
3.65 |
4.43 |
3.04 |
0.78 |
2.21 |
1.38 |
Non-Cash Adjustments to Reconcile Net Income |
|
-28 |
-156 |
32 |
15 |
-7.88 |
-2.48 |
13 |
2.19 |
9.66 |
13 |
15 |
Changes in Operating Assets and Liabilities, net |
|
-14 |
17 |
-44 |
-4.58 |
-7.12 |
-1.30 |
-19 |
1.73 |
-9.78 |
16 |
-31 |
Net Cash From Investing Activities |
|
-4.75 |
170 |
2.66 |
-187 |
73 |
111 |
-47 |
-209 |
-133 |
-282 |
19 |
Net Cash From Continuing Investing Activities |
|
-4.75 |
170 |
2.66 |
-187 |
73 |
111 |
-47 |
-209 |
-133 |
-282 |
19 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.48 |
-9.50 |
-5.34 |
-7.85 |
-10 |
-59 |
-21 |
-35 |
-25 |
-25 |
-35 |
Acquisitions |
|
- |
- |
0.00 |
-8.20 |
- |
- |
- |
- |
- |
- |
-30 |
Purchase of Investment Securities |
|
-139 |
-146 |
-58 |
-280 |
-128 |
-218 |
-61 |
-252 |
-182 |
-377 |
-100 |
Divestitures |
|
0.16 |
1.99 |
0.38 |
0.75 |
1.88 |
5.79 |
0.94 |
0.31 |
1.59 |
-1.82 |
1.16 |
Sale and/or Maturity of Investments |
|
149 |
328 |
70 |
115 |
213 |
360 |
34 |
77 |
72 |
122 |
184 |
Net Cash From Financing Activities |
|
-191 |
-162 |
-166 |
125 |
-42 |
-390 |
-186 |
-299 |
268 |
243 |
-348 |
Net Cash From Continuing Financing Activities |
|
-191 |
-162 |
-166 |
125 |
-42 |
-390 |
-186 |
-299 |
268 |
243 |
-348 |
Issuance of Common Equity |
|
2.33 |
2.29 |
1.99 |
200 |
126 |
8.66 |
32 |
243 |
526 |
434 |
261 |
Repayment of Debt |
|
-113 |
-1.90 |
-1.92 |
-84 |
-425 |
-228 |
-43 |
-849 |
-258 |
-2.63 |
-401 |
Payment of Dividends |
|
-162 |
-162 |
-167 |
-163 |
-170 |
-170 |
-175 |
-172 |
-180 |
-188 |
-208 |
Other Net Changes in Cash |
|
- |
0.33 |
0.28 |
0.21 |
-0.35 |
- |
- |
- |
- |
- |
1.82 |
Annual Balance Sheets for Omega Healthcare Investors
This table presents Omega Healthcare Investors' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
7,990 |
8,949 |
8,773 |
17,182 |
9,796 |
9,497 |
9,638 |
9,405 |
9,117 |
9,898 |
Cash and Due from Banks |
|
5.42 |
94 |
86 |
21 |
24 |
164 |
21 |
297 |
443 |
518 |
Restricted Cash |
|
15 |
- |
11 |
2.74 |
9.26 |
4.02 |
3.88 |
3.54 |
1.92 |
30 |
Trading Account Securities |
|
- |
49 |
37 |
62 |
200 |
201 |
195 |
179 |
188 |
89 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5,725 |
6,326 |
6,279 |
-3,125 |
7,199 |
6,705 |
6,847 |
6,537 |
5,903 |
6,339 |
Goodwill |
|
646 |
643 |
645 |
1,288 |
644 |
652 |
651 |
643 |
644 |
644 |
Other Assets |
|
920 |
1,198 |
1,045 |
1,392 |
946 |
887 |
1,921 |
1,745 |
1,938 |
2,278 |
Total Liabilities & Shareholders' Equity |
|
7,990 |
8,949 |
8,773 |
17,182 |
9,796 |
9,497 |
9,638 |
9,405 |
9,117 |
9,898 |
Total Liabilities |
|
3,889 |
4,737 |
4,885 |
4,667 |
5,460 |
5,461 |
5,530 |
5,602 |
5,355 |
5,167 |
Short-Term Debt |
|
230 |
190 |
290 |
313 |
125 |
101 |
0.00 |
19 |
20 |
0.00 |
Long-Term Debt |
|
3,310 |
4,177 |
4,282 |
4,327 |
5,011 |
5,068 |
5,254 |
5,268 |
5,047 |
4,839 |
Other Long-Term Liabilities |
|
15 |
370 |
18 |
27 |
323 |
292 |
277 |
315 |
288 |
328 |
Total Equity & Noncontrolling Interests |
|
4,101 |
4,212 |
3,888 |
3,764 |
4,337 |
4,037 |
4,108 |
3,803 |
3,762 |
4,731 |
Total Preferred & Common Equity |
|
3,738 |
3,859 |
3,555 |
3,444 |
4,135 |
3,842 |
3,907 |
3,609 |
3,575 |
4,537 |
Preferred Stock |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,738 |
3,859 |
3,555 |
3,444 |
4,135 |
3,842 |
3,907 |
3,609 |
3,575 |
4,537 |
Common Stock |
|
4,628 |
4,881 |
4,956 |
5,095 |
6,015 |
6,176 |
6,451 |
6,338 |
6,696 |
7,944 |
Retained Earnings |
|
-882 |
-968 |
-1,371 |
-1,609 |
-1,840 |
-2,321 |
-2,542 |
-2,749 |
-3,150 |
-3,430 |
Accumulated Other Comprehensive Income / (Loss) |
|
-8.71 |
-54 |
-30 |
-42 |
-40 |
-13 |
-2.20 |
20 |
29 |
23 |
Noncontrolling Interest |
|
363 |
353 |
333 |
320 |
201 |
195 |
201 |
194 |
188 |
194 |
Quarterly Balance Sheets for Omega Healthcare Investors
This table presents Omega Healthcare Investors' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
9,476 |
9,290 |
9,404 |
9,425 |
9,012 |
8,849 |
9,572 |
9,706 |
Cash and Due from Banks |
|
135 |
245 |
351 |
555 |
362 |
35 |
342 |
368 |
Restricted Cash |
|
3.32 |
3.34 |
5.82 |
3.21 |
1.25 |
3.94 |
18 |
36 |
Trading Account Securities |
|
177 |
181 |
192 |
188 |
186 |
185 |
93 |
89 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
6,462 |
6,438 |
6,489 |
6,193 |
5,834 |
5,877 |
6,292 |
6,333 |
Goodwill |
|
649 |
644 |
644 |
643 |
644 |
644 |
645 |
644 |
Other Assets |
|
1,380 |
1,779 |
1,723 |
1,844 |
1,985 |
2,103 |
2,183 |
2,236 |
Total Liabilities & Shareholders' Equity |
|
9,476 |
9,290 |
9,404 |
9,425 |
9,012 |
8,849 |
9,572 |
9,706 |
Total Liabilities |
|
5,580 |
5,605 |
5,591 |
5,568 |
5,311 |
4,948 |
5,172 |
4,774 |
Short-Term Debt |
|
18 |
20 |
20 |
20 |
20 |
70 |
0.00 |
0.00 |
Long-Term Debt |
|
5,267 |
5,268 |
5,267 |
5,272 |
5,008 |
4,590 |
4,858 |
4,446 |
Other Long-Term Liabilities |
|
295 |
317 |
305 |
277 |
283 |
287 |
313 |
327 |
Total Equity & Noncontrolling Interests |
|
3,895 |
3,686 |
3,813 |
3,857 |
3,701 |
3,901 |
4,400 |
4,932 |
Total Preferred & Common Equity |
|
3,698 |
3,497 |
3,624 |
3,669 |
3,514 |
3,711 |
4,208 |
4,741 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,698 |
3,497 |
3,624 |
3,669 |
3,514 |
3,711 |
4,208 |
4,741 |
Common Stock |
|
6,329 |
6,346 |
6,550 |
6,682 |
6,730 |
6,977 |
7,507 |
8,208 |
Retained Earnings |
|
-2,637 |
-2,870 |
-2,968 |
-3,041 |
-3,248 |
-3,300 |
-3,362 |
-3,510 |
Accumulated Other Comprehensive Income / (Loss) |
|
6.24 |
22 |
41 |
28 |
32 |
34 |
63 |
43 |
Noncontrolling Interest |
|
197 |
189 |
188 |
188 |
187 |
190 |
192 |
191 |
Annual Metrics And Ratios for Omega Healthcare Investors
This table displays calculated financial ratios and metrics derived from Omega Healthcare Investors' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
47.31% |
132.45% |
-44.28% |
-26.80% |
10.04% |
-11.31% |
20.28% |
21.43% |
-28.93% |
16.17% |
EBITDA Growth |
|
36.70% |
87.72% |
-49.42% |
-5.85% |
12.62% |
-22.28% |
63.07% |
-5.24% |
-28.04% |
30.44% |
EBIT Growth |
|
19.10% |
129.60% |
-66.53% |
-6.30% |
15.82% |
-48.53% |
152.70% |
-1.70% |
-46.22% |
76.26% |
NOPAT Growth |
|
18.49% |
129.95% |
-67.44% |
-4.31% |
16.04% |
-49.68% |
158.61% |
-1.98% |
-46.98% |
76.02% |
Net Income Growth |
|
5.41% |
228.63% |
-86.32% |
180.13% |
19.76% |
-53.53% |
161.89% |
2.46% |
-43.31% |
67.93% |
EPS Growth |
|
-25.86% |
194.57% |
-86.58% |
174.51% |
12.86% |
-55.70% |
150.00% |
2.86% |
-44.44% |
55.00% |
Operating Cash Flow Growth |
|
-105.10% |
3,729.45% |
-7.50% |
-13.59% |
10.89% |
27.90% |
1.96% |
-13.35% |
-1.28% |
21.32% |
Free Cash Flow Firm Growth |
|
-3,038.15% |
100.08% |
14,691.21% |
-2,077.62% |
195.49% |
-94.54% |
-34.53% |
146.01% |
-30.47% |
-168.32% |
Invested Capital Growth |
|
102.15% |
12.28% |
-1.38% |
102.76% |
-44.78% |
-2.82% |
1.69% |
-2.90% |
-2.87% |
8.38% |
Revenue Q/Q Growth |
|
6.26% |
99.13% |
-45.18% |
-9.22% |
5.86% |
-22.01% |
-1.81% |
35.93% |
51.46% |
2.46% |
EBITDA Q/Q Growth |
|
7.55% |
61.78% |
-44.33% |
-7.94% |
9.68% |
-5.62% |
-11.22% |
1.78% |
-0.85% |
6.61% |
EBIT Q/Q Growth |
|
0.51% |
97.01% |
-60.86% |
-13.08% |
15.02% |
-14.14% |
-19.81% |
3.82% |
0.33% |
11.79% |
NOPAT Q/Q Growth |
|
-0.68% |
96.95% |
-60.42% |
-0.25% |
-1.41% |
-14.87% |
-8.67% |
3.71% |
-0.85% |
12.63% |
Net Income Q/Q Growth |
|
2.89% |
141.85% |
-81.03% |
-0.09% |
-1.06% |
1.19% |
-6.31% |
2.92% |
4.11% |
16.75% |
EPS Q/Q Growth |
|
-8.51% |
140.51% |
-81.32% |
-0.71% |
-2.47% |
1.45% |
-8.38% |
4.65% |
3.09% |
13.14% |
Operating Cash Flow Q/Q Growth |
|
-104.30% |
260.30% |
-47.55% |
0.05% |
-0.52% |
7.49% |
-5.35% |
-0.45% |
1.86% |
9.34% |
Free Cash Flow Firm Q/Q Growth |
|
17.61% |
-98.39% |
-46.60% |
-1,756.86% |
48,424.16% |
311.04% |
234.99% |
-5.76% |
86.05% |
-234.25% |
Invested Capital Q/Q Growth |
|
-8.05% |
-0.35% |
-1.48% |
104.85% |
8.85% |
1.04% |
-1.56% |
-0.98% |
-3.49% |
3.36% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
86.60% |
69.93% |
63.48% |
81.66% |
83.57% |
73.23% |
99.28% |
77.48% |
78.44% |
88.08% |
EBIT Margin |
|
55.31% |
54.63% |
32.81% |
42.01% |
44.22% |
25.66% |
53.90% |
43.64% |
33.02% |
50.10% |
Profit (Net Income) Margin |
|
31.38% |
44.36% |
10.89% |
41.68% |
45.37% |
23.77% |
51.75% |
43.67% |
34.84% |
50.36% |
Tax Burden Percent |
|
99.48% |
99.75% |
99.05% |
99.11% |
102.36% |
100.75% |
102.94% |
100.62% |
97.33% |
99.30% |
Interest Burden Percent |
|
57.03% |
81.40% |
33.51% |
100.12% |
100.24% |
91.95% |
93.27% |
99.46% |
108.40% |
101.22% |
Effective Tax Rate |
|
0.52% |
0.37% |
3.07% |
1.02% |
0.83% |
3.03% |
0.92% |
1.05% |
2.45% |
2.58% |
Return on Invested Capital (ROIC) |
|
7.17% |
11.60% |
3.60% |
2.29% |
2.56% |
1.83% |
4.77% |
4.70% |
2.57% |
4.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.22% |
7.20% |
-0.91% |
2.30% |
2.68% |
1.68% |
4.49% |
4.80% |
2.93% |
4.66% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.32% |
6.85% |
-1.01% |
5.39% |
6.13% |
2.07% |
5.75% |
6.39% |
4.01% |
5.44% |
Return on Equity (ROE) |
|
8.48% |
18.45% |
2.59% |
7.68% |
8.69% |
3.91% |
10.52% |
11.09% |
6.58% |
9.84% |
Cash Return on Invested Capital (CROIC) |
|
-60.45% |
0.04% |
4.99% |
-65.59% |
60.25% |
4.69% |
3.09% |
7.65% |
5.48% |
-3.64% |
Operating Return on Assets (OROA) |
|
6.91% |
11.15% |
3.57% |
2.28% |
2.54% |
1.83% |
4.66% |
4.61% |
2.55% |
4.37% |
Return on Assets (ROA) |
|
3.92% |
9.05% |
1.18% |
2.26% |
2.61% |
1.70% |
4.48% |
4.61% |
2.69% |
4.39% |
Return on Common Equity (ROCE) |
|
7.92% |
16.86% |
2.37% |
7.02% |
8.13% |
3.72% |
10.01% |
10.54% |
6.25% |
9.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.24% |
19.87% |
2.95% |
8.53% |
8.51% |
4.26% |
10.96% |
12.16% |
6.96% |
9.21% |
Net Operating Profit after Tax (NOPAT) |
|
409 |
941 |
306 |
293 |
340 |
171 |
443 |
434 |
230 |
405 |
NOPAT Margin |
|
55.02% |
54.43% |
31.81% |
41.58% |
43.85% |
24.88% |
53.49% |
43.18% |
32.21% |
48.81% |
Net Nonoperating Expense Percent (NNEP) |
|
5.94% |
4.40% |
4.51% |
-0.01% |
-0.13% |
0.15% |
0.28% |
-0.09% |
-0.36% |
-0.26% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
44.69% |
44.80% |
67.19% |
57.04% |
55.78% |
68.82% |
36.70% |
49.53% |
60.74% |
51.77% |
Earnings before Interest and Taxes (EBIT) |
|
411 |
944 |
316 |
296 |
343 |
177 |
446 |
439 |
236 |
416 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
644 |
1,209 |
611 |
576 |
648 |
504 |
822 |
779 |
560 |
731 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.86 |
0.83 |
0.87 |
1.28 |
1.50 |
1.56 |
1.42 |
1.51 |
1.91 |
2.21 |
Price to Tangible Book Value (P/TBV) |
|
1.04 |
1.00 |
1.07 |
2.04 |
1.77 |
1.88 |
1.70 |
1.83 |
2.33 |
2.58 |
Price to Revenue (P/Rev) |
|
4.31 |
1.86 |
3.22 |
6.25 |
7.98 |
8.71 |
6.70 |
5.41 |
9.55 |
12.10 |
Price to Earnings (P/E) |
|
14.27 |
4.28 |
30.91 |
15.65 |
18.14 |
37.60 |
13.31 |
12.73 |
28.16 |
24.70 |
Dividend Yield |
|
12.73% |
14.35% |
16.21% |
12.03% |
9.36% |
10.16% |
11.55% |
11.55% |
9.63% |
7.21% |
Earnings Yield |
|
7.01% |
23.36% |
3.23% |
6.39% |
5.51% |
2.66% |
7.51% |
7.85% |
3.55% |
4.05% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.91 |
0.94 |
0.54 |
1.21 |
1.22 |
1.17 |
1.17 |
1.32 |
1.52 |
Enterprise Value to Revenue (EV/Rev) |
|
9.53 |
4.53 |
8.22 |
13.25 |
14.81 |
16.26 |
13.26 |
10.56 |
16.28 |
17.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.00 |
6.48 |
12.94 |
16.23 |
17.72 |
22.20 |
13.36 |
13.63 |
20.76 |
19.87 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.23 |
8.30 |
25.03 |
31.54 |
33.50 |
63.37 |
24.60 |
24.21 |
49.32 |
34.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.32 |
8.33 |
25.83 |
31.87 |
33.78 |
65.35 |
24.79 |
24.46 |
50.55 |
35.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.54 |
13.69 |
18.71 |
20.75 |
15.80 |
15.20 |
16.97 |
18.83 |
19.38 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2,728.31 |
18.63 |
0.00 |
1.43 |
25.54 |
38.27 |
15.05 |
23.71 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.86 |
1.04 |
1.18 |
1.23 |
1.18 |
1.28 |
1.28 |
1.39 |
1.35 |
1.02 |
Long-Term Debt to Equity |
|
0.81 |
0.99 |
1.10 |
1.15 |
1.16 |
1.26 |
1.28 |
1.39 |
1.34 |
1.02 |
Financial Leverage |
|
1.08 |
0.95 |
1.10 |
2.35 |
2.29 |
1.23 |
1.28 |
1.33 |
1.37 |
1.17 |
Leverage Ratio |
|
2.16 |
2.04 |
2.19 |
3.39 |
3.33 |
2.30 |
2.35 |
2.41 |
2.45 |
2.24 |
Compound Leverage Factor |
|
1.23 |
1.66 |
0.73 |
3.40 |
3.34 |
2.12 |
2.19 |
2.39 |
2.65 |
2.27 |
Debt to Total Capital |
|
46.33% |
50.90% |
54.04% |
55.21% |
54.22% |
56.15% |
56.12% |
58.16% |
57.39% |
50.56% |
Short-Term Debt to Total Capital |
|
3.01% |
2.21% |
3.43% |
3.72% |
1.32% |
1.10% |
0.00% |
0.21% |
0.23% |
0.00% |
Long-Term Debt to Total Capital |
|
43.32% |
48.69% |
50.61% |
51.49% |
52.90% |
55.05% |
56.12% |
57.95% |
57.16% |
50.56% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4.75% |
4.12% |
3.94% |
3.81% |
2.12% |
2.12% |
2.15% |
2.13% |
2.13% |
2.03% |
Common Equity to Total Capital |
|
48.92% |
44.98% |
42.02% |
40.98% |
43.66% |
41.73% |
41.73% |
39.71% |
40.48% |
47.41% |
Debt to EBITDA |
|
5.50 |
3.61 |
7.48 |
8.06 |
7.92 |
10.26 |
6.39 |
6.79 |
9.04 |
6.62 |
Net Debt to EBITDA |
|
5.47 |
3.54 |
7.32 |
8.02 |
7.87 |
9.93 |
6.36 |
6.40 |
8.25 |
5.87 |
Long-Term Debt to EBITDA |
|
5.14 |
3.46 |
7.00 |
7.52 |
7.73 |
10.06 |
6.39 |
6.77 |
9.01 |
6.62 |
Debt to NOPAT |
|
8.65 |
4.64 |
14.92 |
15.83 |
15.10 |
30.20 |
11.87 |
12.18 |
22.03 |
11.95 |
Net Debt to NOPAT |
|
8.60 |
4.54 |
14.61 |
15.75 |
15.00 |
29.22 |
11.81 |
11.49 |
20.09 |
10.59 |
Long-Term Debt to NOPAT |
|
8.09 |
4.44 |
13.98 |
14.76 |
14.73 |
29.61 |
11.87 |
12.14 |
21.94 |
11.95 |
Noncontrolling Interest Sharing Ratio |
|
6.60% |
8.61% |
8.47% |
8.54% |
6.43% |
4.73% |
4.86% |
5.00% |
5.04% |
4.50% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3,452 |
2.87 |
425 |
-8,401 |
8,022 |
438 |
287 |
706 |
491 |
-335 |
Operating Cash Flow to CapEx |
|
-9.03% |
570.81% |
464.35% |
295.02% |
1,046.94% |
667.01% |
1,606.60% |
1,325.10% |
748.72% |
702.13% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.02 |
44.64 |
-41.71 |
38.44 |
1.96 |
1.22 |
3.03 |
2.08 |
-1.51 |
Operating Cash Flow to Interest Expense |
|
0.00 |
3.60 |
60.73 |
2.48 |
2.65 |
3.17 |
3.08 |
2.68 |
2.62 |
3.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2.97 |
47.65 |
1.64 |
2.40 |
2.70 |
2.89 |
2.48 |
2.27 |
2.90 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.20 |
0.11 |
0.05 |
0.06 |
0.07 |
0.09 |
0.11 |
0.08 |
0.09 |
Fixed Asset Turnover |
|
0.18 |
0.29 |
0.15 |
0.00 |
0.00 |
0.10 |
0.12 |
0.15 |
0.11 |
0.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,641 |
8,579 |
8,460 |
17,155 |
9,473 |
9,206 |
9,362 |
9,090 |
8,830 |
9,570 |
Invested Capital Turnover |
|
0.13 |
0.21 |
0.11 |
0.06 |
0.06 |
0.07 |
0.09 |
0.11 |
0.08 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
3,861 |
938 |
-118 |
8,694 |
-7,682 |
-267 |
156 |
-272 |
-261 |
740 |
Enterprise Value (EV) |
|
7,086 |
7,836 |
7,913 |
9,342 |
11,491 |
11,187 |
10,976 |
10,616 |
11,630 |
14,521 |
Market Capitalization |
|
3,203 |
3,209 |
3,104 |
4,405 |
6,188 |
5,990 |
5,546 |
5,436 |
6,820 |
10,037 |
Book Value per Share |
|
$19.98 |
$19.77 |
$17.95 |
$17.16 |
$18.93 |
$16.92 |
$16.35 |
$15.41 |
$14.59 |
$16.81 |
Tangible Book Value per Share |
|
$16.53 |
$16.48 |
$14.69 |
$10.75 |
$15.98 |
$14.05 |
$13.62 |
$12.67 |
$11.96 |
$14.42 |
Total Capital |
|
7,641 |
8,579 |
8,460 |
8,405 |
9,473 |
9,206 |
9,362 |
9,090 |
8,830 |
9,570 |
Total Debt |
|
3,540 |
4,367 |
4,572 |
4,640 |
5,136 |
5,169 |
5,254 |
5,287 |
5,067 |
4,839 |
Total Long-Term Debt |
|
3,310 |
4,177 |
4,282 |
4,327 |
5,011 |
5,068 |
5,254 |
5,268 |
5,047 |
4,839 |
Net Debt |
|
3,520 |
4,273 |
4,475 |
4,617 |
5,103 |
5,002 |
5,229 |
4,986 |
4,623 |
4,290 |
Capital Expenditures (CapEx) |
|
191 |
109 |
124 |
169 |
53 |
106 |
45 |
47 |
83 |
107 |
Net Nonoperating Expense (NNE) |
|
176 |
174 |
201 |
-0.72 |
-12 |
7.64 |
14 |
-4.90 |
-19 |
-13 |
Net Nonoperating Obligations (NNO) |
|
3,540 |
4,367 |
4,572 |
13,390 |
5,136 |
5,169 |
5,254 |
5,287 |
5,067 |
4,839 |
Total Depreciation and Amortization (D&A) |
|
233 |
265 |
295 |
280 |
305 |
327 |
376 |
340 |
324 |
315 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.30 |
$1.91 |
$0.51 |
$1.41 |
$1.60 |
$0.70 |
$1.76 |
$1.81 |
$1.01 |
$1.57 |
Adjusted Weighted Average Basic Shares Outstanding |
|
172.24M |
191.78M |
197.74M |
618.32M |
213.40M |
231.78M |
239.11M |
234.27M |
245.30M |
281.84M |
Adjusted Diluted Earnings per Share |
|
$1.29 |
$1.90 |
$0.51 |
$1.40 |
$1.58 |
$0.70 |
$1.75 |
$1.80 |
$1.00 |
$1.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
180.51M |
201.64M |
206.79M |
419.42M |
222.13M |
231.78M |
239.11M |
234.27M |
245.30M |
281.84M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
188.13M |
196.74M |
198.59M |
209.71M |
226.81M |
231.78M |
239.11M |
234.27M |
245.30M |
281.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
484 |
1,077 |
609 |
350 |
398 |
243 |
329 |
514 |
247 |
427 |
Normalized NOPAT Margin |
|
65.08% |
62.30% |
63.19% |
49.64% |
51.30% |
35.38% |
39.71% |
51.10% |
34.62% |
51.42% |
Pre Tax Income Margin |
|
31.54% |
44.47% |
11.00% |
42.06% |
44.32% |
23.59% |
50.27% |
43.40% |
35.79% |
50.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
5.44 |
33.21 |
1.47 |
1.64 |
0.79 |
1.90 |
1.88 |
1.00 |
1.87 |
NOPAT to Interest Expense |
|
0.00 |
5.42 |
32.20 |
1.46 |
1.63 |
0.77 |
1.89 |
1.86 |
0.98 |
1.83 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
4.81 |
20.14 |
0.63 |
1.39 |
0.32 |
1.71 |
1.68 |
0.65 |
1.39 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
4.79 |
19.12 |
0.62 |
1.38 |
0.29 |
1.70 |
1.66 |
0.63 |
1.35 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
158.53% |
59.10% |
479.08% |
179.90% |
166.34% |
374.40% |
154.77% |
148.89% |
269.40% |
171.06% |
Augmented Payout Ratio |
|
158.53% |
59.10% |
479.08% |
179.90% |
166.34% |
374.40% |
154.77% |
181.31% |
269.40% |
171.06% |
Quarterly Metrics And Ratios for Omega Healthcare Investors
This table displays calculated financial ratios and metrics derived from Omega Healthcare Investors' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-20.35% |
870.70% |
-47.62% |
5.81% |
-17.50% |
-39.61% |
19.48% |
3.29% |
20.65% |
22.46% |
27.43% |
EBITDA Growth |
|
-19.10% |
11.28% |
-60.54% |
-17.00% |
-7.60% |
-3.57% |
37.86% |
31.59% |
9.66% |
50.69% |
30.84% |
EBIT Growth |
|
-28.52% |
48.59% |
-83.60% |
-31.98% |
-10.79% |
1.57% |
128.42% |
86.49% |
22.84% |
127.91% |
64.43% |
NOPAT Growth |
|
-28.87% |
47.25% |
-82.89% |
-32.94% |
-11.37% |
-3.20% |
112.31% |
88.32% |
21.38% |
138.22% |
65.19% |
Net Income Growth |
|
-26.44% |
36.42% |
-81.12% |
-33.07% |
-10.62% |
21.02% |
88.21% |
90.31% |
22.37% |
106.05% |
61.60% |
EPS Growth |
|
-25.86% |
66.67% |
-81.01% |
-34.21% |
-13.95% |
15.00% |
80.00% |
80.00% |
13.51% |
78.26% |
22.22% |
Operating Cash Flow Growth |
|
-10.91% |
-1.82% |
-15.77% |
-1.51% |
2.50% |
7.35% |
36.02% |
8.06% |
8.11% |
38.79% |
20.12% |
Free Cash Flow Firm Growth |
|
268.35% |
359.91% |
10,312.00% |
-33.20% |
-71.84% |
-3.96% |
-61.45% |
205.10% |
-100.59% |
-304.61% |
-274.57% |
Invested Capital Growth |
|
-3.47% |
-2.90% |
-8.04% |
-1.66% |
-0.34% |
-2.87% |
-2.73% |
-5.92% |
1.20% |
8.38% |
7.44% |
Revenue Q/Q Growth |
|
22.13% |
33.33% |
350.25% |
20.53% |
-4.77% |
-2.40% |
-4.22% |
4.21% |
11.23% |
-0.93% |
7.09% |
EBITDA Q/Q Growth |
|
6.40% |
-28.61% |
-17.82% |
32.97% |
18.44% |
-25.50% |
1.56% |
26.92% |
-1.29% |
2.38% |
-1.17% |
EBIT Q/Q Growth |
|
12.53% |
-51.93% |
-35.15% |
93.95% |
47.57% |
-45.28% |
3.81% |
58.34% |
-2.80% |
1.53% |
-2.37% |
NOPAT Q/Q Growth |
|
12.59% |
-52.41% |
-31.27% |
82.09% |
48.79% |
-48.02% |
7.30% |
61.51% |
-4.09% |
2.02% |
-3.01% |
Net Income Q/Q Growth |
|
14.31% |
-55.55% |
-21.11% |
66.97% |
52.64% |
-39.81% |
22.69% |
68.83% |
-1.85% |
1.35% |
-3.78% |
EPS Q/Q Growth |
|
13.16% |
-53.49% |
-25.00% |
66.67% |
48.00% |
-37.84% |
17.39% |
66.67% |
-6.67% |
-2.38% |
-19.51% |
Operating Cash Flow Q/Q Growth |
|
-3.55% |
-7.89% |
-27.54% |
53.00% |
0.38% |
-3.53% |
-8.19% |
21.54% |
0.42% |
23.84% |
-20.53% |
Free Cash Flow Firm Q/Q Growth |
|
34.94% |
-25.90% |
155.62% |
-73.87% |
-43.11% |
152.69% |
-3.35% |
106.83% |
-100.11% |
-87,442.62% |
13.87% |
Invested Capital Q/Q Growth |
|
-0.78% |
-0.98% |
-1.28% |
1.40% |
0.54% |
-3.49% |
-1.14% |
-1.92% |
8.15% |
3.36% |
-2.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
84.66% |
45.33% |
69.10% |
76.23% |
94.82% |
72.38% |
79.73% |
97.12% |
86.18% |
89.06% |
82.19% |
EBIT Margin |
|
46.23% |
16.67% |
20.05% |
32.26% |
49.99% |
28.03% |
38.33% |
58.24% |
50.90% |
52.16% |
47.55% |
Profit (Net Income) Margin |
|
47.30% |
15.77% |
23.08% |
31.97% |
51.24% |
31.60% |
36.35% |
58.90% |
51.97% |
53.17% |
47.77% |
Tax Burden Percent |
|
102.86% |
97.32% |
106.11% |
99.10% |
96.80% |
91.43% |
96.54% |
98.45% |
103.20% |
98.16% |
97.79% |
Interest Burden Percent |
|
99.46% |
97.23% |
108.48% |
100.00% |
105.90% |
123.32% |
98.25% |
102.72% |
98.95% |
103.84% |
102.73% |
Effective Tax Rate |
|
1.17% |
2.14% |
-3.72% |
2.62% |
1.81% |
6.73% |
3.59% |
1.67% |
2.98% |
2.51% |
3.15% |
Return on Invested Capital (ROIC) |
|
3.61% |
1.78% |
1.11% |
1.75% |
2.53% |
2.08% |
3.20% |
5.01% |
4.34% |
4.59% |
4.48% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.68% |
1.75% |
1.18% |
1.77% |
2.60% |
2.27% |
3.17% |
5.07% |
4.46% |
4.69% |
4.56% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.78% |
2.33% |
1.64% |
2.42% |
3.55% |
3.11% |
4.43% |
6.54% |
5.48% |
5.47% |
5.01% |
Return on Equity (ROE) |
|
8.40% |
4.10% |
2.75% |
4.16% |
6.07% |
5.19% |
7.63% |
11.55% |
9.82% |
10.05% |
9.48% |
Cash Return on Invested Capital (CROIC) |
|
8.01% |
7.65% |
11.30% |
4.33% |
2.88% |
5.48% |
6.01% |
9.95% |
2.71% |
-3.64% |
-2.23% |
Operating Return on Assets (OROA) |
|
3.55% |
1.76% |
1.04% |
1.74% |
2.49% |
2.16% |
3.21% |
4.93% |
4.34% |
4.55% |
4.47% |
Return on Assets (ROA) |
|
3.63% |
1.66% |
1.20% |
1.72% |
2.56% |
2.44% |
3.04% |
4.98% |
4.43% |
4.64% |
4.49% |
Return on Common Equity (ROCE) |
|
7.98% |
3.90% |
2.61% |
3.96% |
5.77% |
4.93% |
7.24% |
10.98% |
9.37% |
9.60% |
9.07% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.53% |
0.00% |
8.02% |
6.90% |
6.51% |
0.00% |
8.01% |
9.08% |
8.50% |
0.00% |
9.71% |
Net Operating Profit after Tax (NOPAT) |
|
101 |
48 |
33 |
60 |
90 |
47 |
70 |
114 |
109 |
111 |
108 |
NOPAT Margin |
|
45.69% |
16.31% |
20.79% |
31.41% |
49.08% |
26.14% |
36.95% |
57.27% |
49.38% |
50.85% |
46.05% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.07% |
0.03% |
-0.07% |
-0.02% |
-0.07% |
-0.19% |
0.02% |
-0.07% |
-0.11% |
-0.10% |
-0.09% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
51.92% |
61.62% |
82.49% |
61.00% |
48.52% |
53.57% |
57.23% |
48.89% |
53.20% |
48.17% |
50.28% |
Earnings before Interest and Taxes (EBIT) |
|
103 |
49 |
32 |
62 |
92 |
50 |
73 |
116 |
113 |
114 |
112 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
188 |
134 |
110 |
147 |
174 |
129 |
152 |
193 |
191 |
195 |
193 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.57 |
1.51 |
1.61 |
1.79 |
2.04 |
1.91 |
2.12 |
2.24 |
2.49 |
2.21 |
2.26 |
Price to Tangible Book Value (P/TBV) |
|
1.91 |
1.83 |
1.98 |
2.17 |
2.47 |
2.33 |
2.60 |
2.71 |
2.95 |
2.58 |
2.62 |
Price to Revenue (P/Rev) |
|
7.86 |
5.41 |
11.29 |
12.70 |
15.85 |
9.55 |
9.74 |
10.77 |
12.96 |
12.10 |
12.19 |
Price to Earnings (P/E) |
|
14.01 |
12.73 |
20.66 |
26.60 |
32.11 |
28.16 |
27.26 |
25.38 |
30.16 |
24.70 |
23.96 |
Dividend Yield |
|
10.80% |
11.55% |
11.12% |
9.69% |
8.78% |
9.63% |
8.80% |
7.96% |
6.58% |
7.21% |
7.04% |
Earnings Yield |
|
7.14% |
7.85% |
4.84% |
3.76% |
3.11% |
3.55% |
3.67% |
3.94% |
3.32% |
4.05% |
4.17% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.22 |
1.17 |
1.21 |
1.27 |
1.35 |
1.32 |
1.41 |
1.53 |
1.64 |
1.52 |
1.60 |
Enterprise Value to Revenue (EV/Rev) |
|
15.09 |
10.56 |
21.75 |
22.73 |
26.29 |
16.28 |
16.08 |
17.00 |
18.75 |
17.50 |
17.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.58 |
13.63 |
17.84 |
20.02 |
21.94 |
20.76 |
19.78 |
19.63 |
22.15 |
19.87 |
19.28 |
Enterprise Value to EBIT (EV/EBIT) |
|
26.41 |
24.21 |
39.49 |
47.13 |
52.73 |
49.32 |
41.42 |
37.40 |
40.84 |
34.93 |
32.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.66 |
24.46 |
39.78 |
47.62 |
53.42 |
50.55 |
42.90 |
38.56 |
42.23 |
35.86 |
33.44 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.74 |
16.97 |
17.97 |
19.26 |
20.44 |
18.83 |
18.71 |
19.55 |
22.15 |
19.38 |
19.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.90 |
15.05 |
10.28 |
29.23 |
47.01 |
23.71 |
23.15 |
14.94 |
60.82 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.36 |
1.39 |
1.43 |
1.39 |
1.37 |
1.35 |
1.36 |
1.19 |
1.10 |
1.02 |
0.90 |
Long-Term Debt to Equity |
|
1.35 |
1.39 |
1.43 |
1.38 |
1.37 |
1.34 |
1.35 |
1.18 |
1.10 |
1.02 |
0.90 |
Financial Leverage |
|
1.30 |
1.33 |
1.40 |
1.37 |
1.36 |
1.37 |
1.40 |
1.29 |
1.23 |
1.17 |
1.10 |
Leverage Ratio |
|
2.37 |
2.41 |
2.47 |
2.44 |
2.44 |
2.45 |
2.48 |
2.37 |
2.30 |
2.24 |
2.17 |
Compound Leverage Factor |
|
2.35 |
2.34 |
2.68 |
2.44 |
2.58 |
3.02 |
2.43 |
2.43 |
2.28 |
2.32 |
2.23 |
Debt to Total Capital |
|
57.57% |
58.16% |
58.93% |
58.10% |
57.84% |
57.39% |
57.60% |
54.44% |
52.47% |
50.56% |
47.41% |
Short-Term Debt to Total Capital |
|
0.19% |
0.21% |
0.22% |
0.22% |
0.21% |
0.23% |
0.23% |
0.82% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
57.37% |
57.95% |
58.71% |
57.88% |
57.62% |
57.16% |
57.37% |
53.62% |
52.47% |
50.56% |
47.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.15% |
2.13% |
2.10% |
2.07% |
2.06% |
2.13% |
2.14% |
2.22% |
2.08% |
2.03% |
2.04% |
Common Equity to Total Capital |
|
40.28% |
39.71% |
38.97% |
39.83% |
40.10% |
40.48% |
40.26% |
43.35% |
45.45% |
47.41% |
50.55% |
Debt to EBITDA |
|
6.91 |
6.79 |
8.68 |
9.13 |
9.36 |
9.04 |
8.08 |
6.97 |
7.09 |
6.62 |
5.73 |
Net Debt to EBITDA |
|
6.73 |
6.40 |
8.27 |
8.51 |
8.38 |
8.25 |
7.50 |
6.91 |
6.56 |
5.87 |
5.21 |
Long-Term Debt to EBITDA |
|
6.88 |
6.77 |
8.65 |
9.09 |
9.33 |
9.01 |
8.05 |
6.87 |
7.09 |
6.62 |
5.73 |
Debt to NOPAT |
|
12.63 |
12.18 |
19.35 |
21.70 |
22.80 |
22.03 |
17.52 |
13.69 |
13.51 |
11.95 |
9.93 |
Net Debt to NOPAT |
|
12.30 |
11.49 |
18.44 |
20.24 |
20.40 |
20.09 |
16.26 |
13.58 |
12.51 |
10.59 |
9.03 |
Long-Term Debt to NOPAT |
|
12.59 |
12.14 |
19.28 |
21.62 |
22.72 |
21.94 |
17.45 |
13.49 |
13.51 |
11.95 |
9.93 |
Noncontrolling Interest Sharing Ratio |
|
4.90% |
5.00% |
5.13% |
5.01% |
4.98% |
5.04% |
5.08% |
4.90% |
4.61% |
4.50% |
4.38% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
432 |
320 |
818 |
214 |
122 |
307 |
315 |
652 |
-0.72 |
-629 |
-542 |
Operating Cash Flow to CapEx |
|
4,790.38% |
1,617.71% |
2,085.39% |
2,170.12% |
1,690.92% |
278.68% |
706.27% |
530.37% |
727.58% |
909.79% |
516.12% |
Free Cash Flow to Firm to Interest Expense |
|
7.41 |
5.47 |
13.97 |
3.64 |
2.07 |
5.17 |
5.45 |
12.08 |
-0.01 |
-11.38 |
-10.36 |
Operating Cash Flow to Interest Expense |
|
2.87 |
2.63 |
1.90 |
2.90 |
2.91 |
2.78 |
2.62 |
3.41 |
3.38 |
4.15 |
3.48 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.81 |
2.47 |
1.81 |
2.77 |
2.74 |
1.78 |
2.25 |
2.77 |
2.92 |
3.69 |
2.81 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.11 |
0.05 |
0.05 |
0.05 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
Fixed Asset Turnover |
|
0.11 |
0.15 |
0.08 |
0.08 |
0.07 |
0.11 |
0.12 |
0.12 |
0.13 |
0.14 |
0.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,180 |
9,090 |
8,974 |
9,099 |
9,149 |
8,830 |
8,729 |
8,561 |
9,259 |
9,570 |
9,378 |
Invested Capital Turnover |
|
0.08 |
0.11 |
0.05 |
0.06 |
0.05 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
-330 |
-272 |
-785 |
-153 |
-32 |
-261 |
-245 |
-538 |
110 |
740 |
650 |
Enterprise Value (EV) |
|
11,154 |
10,616 |
10,872 |
11,601 |
12,395 |
11,630 |
12,311 |
13,126 |
15,184 |
14,521 |
14,966 |
Market Capitalization |
|
5,810 |
5,436 |
5,644 |
6,482 |
7,474 |
6,820 |
7,459 |
8,315 |
10,494 |
10,037 |
10,732 |
Book Value per Share |
|
$15.80 |
$15.41 |
$14.93 |
$15.46 |
$14.98 |
$14.59 |
$14.22 |
$15.02 |
$16.32 |
$16.81 |
$16.82 |
Tangible Book Value per Share |
|
$13.02 |
$12.67 |
$12.18 |
$12.72 |
$12.36 |
$11.96 |
$11.62 |
$12.41 |
$13.82 |
$14.42 |
$14.54 |
Total Capital |
|
9,180 |
9,090 |
8,974 |
9,099 |
9,149 |
8,830 |
8,729 |
8,561 |
9,259 |
9,570 |
9,378 |
Total Debt |
|
5,285 |
5,287 |
5,288 |
5,287 |
5,291 |
5,067 |
5,028 |
4,661 |
4,858 |
4,839 |
4,446 |
Total Long-Term Debt |
|
5,267 |
5,268 |
5,268 |
5,267 |
5,272 |
5,047 |
5,008 |
4,590 |
4,858 |
4,839 |
4,446 |
Net Debt |
|
5,147 |
4,986 |
5,039 |
4,930 |
4,733 |
4,623 |
4,665 |
4,621 |
4,498 |
4,290 |
4,042 |
Capital Expenditures (CapEx) |
|
3.48 |
9.50 |
5.34 |
7.85 |
10 |
59 |
21 |
35 |
25 |
25 |
35 |
Net Nonoperating Expense (NNE) |
|
-3.57 |
1.60 |
-3.65 |
-1.07 |
-3.96 |
-9.76 |
1.14 |
-3.24 |
-5.73 |
-5.08 |
-4.03 |
Net Nonoperating Obligations (NNO) |
|
5,285 |
5,287 |
5,288 |
5,287 |
5,291 |
5,067 |
5,028 |
4,661 |
4,858 |
4,839 |
4,446 |
Total Depreciation and Amortization (D&A) |
|
85 |
85 |
78 |
85 |
82 |
79 |
79 |
77 |
78 |
81 |
81 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.44 |
$0.20 |
$0.15 |
$0.25 |
$0.37 |
$0.24 |
$0.27 |
$0.46 |
$0.43 |
$0.41 |
$0.34 |
Adjusted Weighted Average Basic Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Adjusted Diluted Earnings per Share |
|
$0.43 |
$0.20 |
$0.15 |
$0.25 |
$0.37 |
$0.23 |
$0.27 |
$0.45 |
$0.42 |
$0.41 |
$0.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
234.18M |
234.27M |
234.35M |
244.87M |
244.99M |
245.30M |
247.10M |
257.84M |
269.95M |
281.84M |
289.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
112 |
101 |
41 |
70 |
74 |
45 |
79 |
111 |
124 |
114 |
111 |
Normalized NOPAT Margin |
|
50.23% |
34.02% |
25.43% |
36.12% |
40.48% |
25.31% |
41.64% |
55.81% |
55.99% |
51.98% |
47.17% |
Pre Tax Income Margin |
|
45.98% |
16.21% |
21.75% |
32.26% |
52.94% |
34.56% |
37.66% |
59.82% |
50.36% |
54.17% |
48.85% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.76 |
0.84 |
0.55 |
1.06 |
1.56 |
0.84 |
1.26 |
2.15 |
2.06 |
2.07 |
2.13 |
NOPAT to Interest Expense |
|
1.74 |
0.83 |
0.57 |
1.03 |
1.53 |
0.79 |
1.22 |
2.11 |
2.00 |
2.02 |
2.07 |
EBIT Less CapEx to Interest Expense |
|
1.70 |
0.68 |
0.46 |
0.92 |
1.39 |
-0.15 |
0.89 |
1.50 |
1.59 |
1.61 |
1.46 |
NOPAT Less CapEx to Interest Expense |
|
1.68 |
0.66 |
0.48 |
0.89 |
1.36 |
-0.21 |
0.85 |
1.47 |
1.53 |
1.56 |
1.39 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
154.02% |
148.89% |
235.01% |
261.60% |
277.21% |
269.40% |
241.37% |
204.28% |
194.82% |
171.06% |
162.28% |
Augmented Payout Ratio |
|
187.38% |
181.31% |
235.01% |
261.60% |
277.21% |
269.40% |
241.37% |
204.28% |
194.82% |
171.06% |
162.28% |
Key Financial Trends
Omega Healthcare Investors (NYSE: OHI) has shown some consistent performance trends and notable financial movements over the last four years based on the quarterly financial statements analyzed from Q3 2022 through Q1 2025.
Key Positive Trends:
- Net income attributable to common shareholders has generally increased year-over-year, reaching $109 million in Q1 2025 from about $36 million in Q1 2023, indicating improved profitability.
- Total revenue steadily grew, reaching approximately $235 million in Q1 2025 from $190 million in Q1 2023, signaling growth in operations and business scale.
- The company maintained or increased cash dividends per common share consistently at $0.67 per quarter, suggesting stable returns to shareholders.
- Net cash flow from continuing operating activities showed solid strength, with $181.95 million in Q1 2025 compared to $111.36 million in Q1 2023, reflecting strong operational cash generation.
- Assets under management, particularly premises and equipment net, increased from around $6.44 billion in early 2023 to over $6.33 billion by Q1 2025, reflecting ongoing investments and growth in property portfolio.
- Issuance of common equity increased in recent quarters, e.g., $260.7 million in Q1 2025, supporting balance sheet strength and expansion initiatives.
Neutral Observations:
- Long-term debt fluctuated but remained significant, around $4.44 billion in Q1 2025 compared to roughly $5 billion in early 2023, indicating continued reliance on debt financing.
- Depreciation expense has remained high, reflecting ongoing investment in property and equipment but also sizable non-cash charges impacting earnings.
- Impairment charges and restructuring charges have been recorded consistently but at varying levels; these are signs of asset revaluation and strategic adjustments.
- Net interest expense continues to show a negative impact on income, with expenses exceeding interest income in recent quarters, typical for real estate investment trusts (REITs) with significant debt.
Areas of Concern / Negative Trends:
- Provision for credit losses fluctuated between positive and negative values, with $5.09 million provision in Q1 2025 but extreme spikes such as $64 million in late 2022, pointing to potential credit risk in their portfolio.
- Net interest income remains negative due to higher interest expense than income; Q1 2025 shows a net interest expense (loss) of approximately $9.16 million, which pressures profitability.
- Total non-interest expenses remain high, including significant depreciation, impairment, and restructuring charges cumulatively affecting operating margins.
- Cash flow from financing activities was negative $347.7 million in Q1 2025 due to substantial debt repayments and dividend payments, signaling heavy cash outflows that could limit liquidity if not managed.
- Balance sheet shows retained earnings as negative (around -$3.51 billion in Q1 2025), indicating accumulated losses or dividend payouts exceeding earnings historically.
- Trading account securities and restricted cash saw fluctuations, which may impact liquidity or investment income unpredictably.
Summary: Omega Healthcare Investors has demonstrated overall growth in revenue and net income over the recent years while maintaining consistent dividend payments, which may appeal to income-focused investors. The company shows strong operational cash flow but remains significantly leveraged, with persistent interest expense pressures and some credit loss volatility. Non-cash charges like depreciation and impairments are substantial but typical for its asset-heavy REIT model. Investors should watch the company's ability to manage debt levels and credit risks alongside its portfolio growth strategy.
09/13/25 07:48 AM ETAI Generated. May Contain Errors.