Annual Income Statements for Welltower
This table shows Welltower's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Welltower
This table shows Welltower's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-3.73 |
26 |
103 |
127 |
84 |
127 |
255 |
450 |
120 |
258 |
302 |
Consolidated Net Income / (Loss) |
|
1.80 |
29 |
106 |
135 |
88 |
132 |
261 |
457 |
124 |
257 |
305 |
Net Income / (Loss) Continuing Operations |
|
1.80 |
29 |
106 |
135 |
88 |
132 |
261 |
457 |
124 |
257 |
305 |
Total Pre-Tax Income |
|
6.78 |
38 |
152 |
72 |
87 |
141 |
90 |
184 |
109 |
199 |
298 |
Total Revenue |
|
1,908 |
1,561 |
1,513 |
3,165 |
400 |
1,860 |
1,825 |
1,917 |
2,671 |
2,423 |
2,548 |
Net Interest Income / (Expense) |
|
540 |
36 |
-114 |
-114 |
360 |
53 |
63 |
-70 |
491 |
62 |
62 |
Total Interest Income |
|
151 |
36 |
39 |
42 |
51 |
53 |
63 |
69 |
71 |
62 |
62 |
Loans and Leases Interest Income |
|
- |
36 |
39 |
42 |
51 |
53 |
63 |
69 |
71 |
62 |
62 |
Total Interest Expense |
|
-389 |
0.00 |
152 |
157 |
-309 |
0.00 |
0.00 |
139 |
-420 |
0.00 |
0.00 |
Total Non-Interest Income |
|
1,368 |
1,524 |
1,627 |
3,279 |
40 |
1,807 |
1,761 |
1,987 |
2,180 |
2,361 |
2,486 |
Other Service Charges |
|
- |
8.58 |
84 |
35 |
32 |
29 |
32 |
45 |
32 |
35 |
32 |
Other Non-Interest Income |
|
-2,890 |
384 |
383 |
3,246 |
-2,458 |
1,778 |
1,729 |
430 |
-2,367 |
2,326 |
2,454 |
Provision for Credit Losses |
|
10 |
0.78 |
2.46 |
4.06 |
2.52 |
1.01 |
5.16 |
4.19 |
-0.25 |
-2.01 |
-1.11 |
Total Non-Interest Expense |
|
1,898 |
1,522 |
1,358 |
3,016 |
382 |
1,718 |
1,729 |
1,729 |
2,553 |
2,226 |
2,251 |
Other Operating Expenses |
|
-2,024 |
67 |
1,014 |
2,669 |
-2,855 |
1,312 |
1,349 |
1,311 |
-2,764 |
1,685 |
1,737 |
Depreciation Expense |
|
342 |
339 |
342 |
339 |
381 |
366 |
382 |
404 |
480 |
486 |
495 |
Impairment Charge |
|
13 |
13 |
1.09 |
7.39 |
15 |
43 |
2.39 |
23 |
24 |
52 |
20 |
Other Special Charges |
|
8.42 |
145 |
1.28 |
- |
- |
-3.05 |
-4.12 |
-9.49 |
-18 |
2.95 |
-0.41 |
Income Tax Expense |
|
-4.09 |
3.05 |
3.50 |
4.58 |
-4.77 |
6.19 |
1.10 |
-4.71 |
0.11 |
-5.52 |
1.05 |
Other Gains / (Losses), net |
|
-9.07 |
-6.32 |
-43 |
-4.03 |
67 |
-3.08 |
171 |
-4.04 |
287 |
53 |
7.46 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
5.53 |
2.96 |
3.30 |
7.25 |
4.53 |
4.49 |
5.96 |
6.95 |
3.78 |
-0.69 |
2.73 |
Basic Earnings per Share |
|
($0.02) |
$0.05 |
$0.21 |
$0.50 |
($0.10) |
$0.22 |
$0.42 |
$0.74 |
$0.20 |
$0.40 |
$0.46 |
Weighted Average Basic Shares Outstanding |
|
462.19M |
492.06M |
499.02M |
521.85M |
515.63M |
574.05M |
600.55M |
611.29M |
602.98M |
643.39M |
656.59M |
Diluted Earnings per Share |
|
($0.03) |
$0.05 |
$0.20 |
$0.50 |
($0.09) |
$0.22 |
$0.42 |
$0.73 |
$0.20 |
$0.40 |
$0.45 |
Weighted Average Diluted Shares Outstanding |
|
465.16M |
494.49M |
501.97M |
525.14M |
518.70M |
577.53M |
604.56M |
618.31M |
608.75M |
653.80M |
668.14M |
Weighted Average Basic & Diluted Shares Outstanding |
|
490.64M |
497.03M |
518.73M |
535.97M |
568.88M |
597.92M |
609.15M |
622.69M |
641.31M |
653.95M |
668.83M |
Cash Dividends to Common per Share |
|
- |
$0.61 |
$0.61 |
$0.61 |
- |
$0.61 |
$0.61 |
$0.67 |
- |
$0.67 |
$0.67 |
Annual Cash Flow Statements for Welltower
This table details how cash moves in and out of Welltower's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
315 |
-131 |
185 |
-298 |
6.83 |
70 |
1,635 |
-1,674 |
376 |
1,354 |
1,635 |
Net Cash From Operating Activities |
|
1,139 |
1,383 |
1,639 |
1,434 |
1,584 |
1,536 |
1,365 |
1,275 |
1,329 |
1,602 |
2,256 |
Net Cash From Continuing Operating Activities |
|
1,139 |
1,383 |
1,639 |
1,434 |
1,584 |
1,536 |
1,365 |
1,275 |
1,329 |
1,602 |
2,256 |
Net Income / (Loss) Continuing Operations |
|
512 |
889 |
1,082 |
541 |
830 |
1,330 |
1,039 |
374 |
161 |
358 |
973 |
Consolidated Net Income / (Loss) |
|
512 |
889 |
1,082 |
541 |
830 |
1,330 |
1,039 |
374 |
161 |
358 |
973 |
Provision For Loan Losses |
|
0.00 |
0.00 |
10 |
63 |
- |
19 |
94 |
7.27 |
10 |
9.81 |
10 |
Depreciation Expense |
|
844 |
826 |
901 |
938 |
950 |
1,027 |
1,038 |
1,038 |
1,310 |
1,401 |
1,632 |
Amortization Expense |
|
7.71 |
9.01 |
9.14 |
0.36 |
20 |
16 |
11 |
16 |
27 |
42 |
48 |
Non-Cash Adjustments to Reconcile Net Income |
|
-151 |
-333 |
-360 |
-158 |
-292 |
-764 |
-786 |
-115 |
-39 |
-133 |
-364 |
Changes in Operating Assets and Liabilities, net |
|
-74 |
-8.49 |
-3.74 |
50 |
77 |
-92 |
-32 |
-45 |
-141 |
-76 |
-42 |
Net Cash From Investing Activities |
|
-2,126 |
-3,502 |
-183 |
155 |
-2,386 |
-2,049 |
2,348 |
-4,516 |
-3,704 |
-5,708 |
-5,515 |
Net Cash From Continuing Investing Activities |
|
-2,126 |
-3,502 |
-183 |
155 |
-2,386 |
-2,049 |
2,348 |
-4,516 |
-3,704 |
-5,708 |
-5,515 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-331 |
-432 |
-622 |
-483 |
-427 |
-652 |
-446 |
-701 |
-1,108 |
-1,533 |
-1,685 |
Purchase of Investment Securities |
|
-2,856 |
-4,148 |
-2,372 |
-1,065 |
-3,742 |
-4,376 |
-1,555 |
-5,504 |
-3,063 |
-4,493 |
-4,475 |
Sale of Property, Leasehold Improvements and Equipment |
|
911 |
824 |
2,350 |
1,378 |
1,542 |
2,651 |
4,300 |
1,070 |
199 |
97 |
337 |
Sale and/or Maturity of Investments |
|
163 |
263 |
478 |
338 |
360 |
344 |
66 |
638 |
298 |
271 |
367 |
Other Investing Activities, net |
|
-13 |
-8.67 |
-17 |
-13 |
-120 |
-15 |
-17 |
-19 |
-30 |
-51 |
-58 |
Net Cash From Financing Activities |
|
1,303 |
1,997 |
-1,251 |
-1,914 |
818 |
577 |
-2,081 |
1,568 |
2,761 |
5,449 |
4,905 |
Net Cash From Continuing Financing Activities |
|
1,303 |
1,997 |
-1,251 |
-1,914 |
818 |
577 |
-2,081 |
1,568 |
2,761 |
5,449 |
4,905 |
Issuance of Debt |
|
753 |
1,680 |
964 |
323 |
3,298 |
4,759 |
1,651 |
2,052 |
1,153 |
1,397 |
1,213 |
Issuance of Common Equity |
|
2,344 |
1,756 |
534 |
622 |
790 |
1,056 |
595 |
2,348 |
3,668 |
6,010 |
7,416 |
Repayment of Debt |
|
-707 |
-297 |
-1,430 |
-1,149 |
-1,820 |
-3,620 |
-2,849 |
-1,731 |
-782 |
-742 |
-1,848 |
Payment of Dividends |
|
-1,035 |
-1,210 |
-1,299 |
-1,326 |
-1,459 |
-1,401 |
-1,119 |
-1,036 |
-1,132 |
-1,261 |
-1,545 |
Other Financing Activities, Net |
|
-52 |
69 |
-20 |
-96 |
9.52 |
-217 |
-351 |
-65 |
-146 |
44 |
-330 |
Effect of Exchange Rate Changes |
|
-0.69 |
-8.58 |
-20 |
27 |
-9.02 |
5.31 |
3.45 |
-1.01 |
-11 |
11 |
-12 |
Cash Interest Paid |
|
504 |
493 |
542 |
488 |
501 |
575 |
508 |
493 |
532 |
629 |
593 |
Cash Income Taxes Paid |
|
19 |
12 |
8.01 |
10 |
2.25 |
14 |
14 |
-4.81 |
3.44 |
7.68 |
8.42 |
Quarterly Cash Flow Statements for Welltower
This table details how cash moves in and out of Welltower's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
297 |
-83 |
1,660 |
388 |
-611 |
402 |
385 |
921 |
-73 |
-101 |
913 |
Net Cash From Operating Activities |
|
253 |
376 |
416 |
439 |
371 |
407 |
605 |
685 |
559 |
599 |
770 |
Net Cash From Continuing Operating Activities |
|
253 |
376 |
416 |
439 |
371 |
407 |
605 |
685 |
559 |
599 |
770 |
Net Income / (Loss) Continuing Operations |
|
1.80 |
29 |
106 |
135 |
88 |
132 |
261 |
457 |
124 |
257 |
305 |
Consolidated Net Income / (Loss) |
|
1.80 |
29 |
106 |
135 |
88 |
132 |
261 |
457 |
124 |
257 |
305 |
Provision For Loan Losses |
|
10 |
0.78 |
2.46 |
4.06 |
2.52 |
1.01 |
5.16 |
4.19 |
-0.25 |
-2.01 |
-1.11 |
Depreciation Expense |
|
342 |
339 |
342 |
339 |
381 |
366 |
382 |
404 |
480 |
486 |
495 |
Amortization Expense |
|
7.10 |
9.71 |
10 |
11 |
12 |
13 |
15 |
15 |
4.21 |
14 |
13 |
Non-Cash Adjustments to Reconcile Net Income |
|
3.76 |
-4.07 |
-42 |
-70 |
-17 |
-33 |
-110 |
-257 |
36 |
-20 |
-14 |
Changes in Operating Assets and Liabilities, net |
|
-112 |
1.89 |
-2.82 |
20 |
-96 |
-72 |
53 |
62 |
-85 |
-136 |
-28 |
Net Cash From Investing Activities |
|
-419 |
-933 |
-393 |
-1,237 |
-3,144 |
-581 |
-1,279 |
-1,449 |
-2,205 |
-2,028 |
-1,399 |
Net Cash From Continuing Investing Activities |
|
-419 |
-933 |
-393 |
-1,237 |
-3,144 |
-581 |
-1,279 |
-1,449 |
-2,205 |
-2,028 |
-1,399 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-328 |
-318 |
-362 |
-386 |
-468 |
-364 |
-392 |
-415 |
-514 |
-367 |
-345 |
Purchase of Investment Securities |
|
-183 |
-651 |
-152 |
-962 |
-2,728 |
-295 |
-1,076 |
-1,170 |
-1,934 |
-2,118 |
-1,186 |
Sale of Property, Leasehold Improvements and Equipment |
|
75 |
22 |
-20 |
82 |
13 |
45 |
85 |
16 |
191 |
318 |
93 |
Sale and/or Maturity of Investments |
|
27 |
24 |
151 |
43 |
53 |
47 |
119 |
135 |
66 |
151 |
48 |
Other Investing Activities, net |
|
-9.76 |
-10 |
-12 |
-14 |
-15 |
-14 |
-14 |
-16 |
-14 |
-12 |
-8.65 |
Net Cash From Financing Activities |
|
457 |
470 |
1,632 |
1,209 |
2,138 |
579 |
1,059 |
1,678 |
1,590 |
1,308 |
1,418 |
Net Cash From Continuing Financing Activities |
|
457 |
470 |
1,632 |
1,209 |
2,138 |
579 |
1,059 |
1,678 |
1,590 |
1,308 |
1,418 |
Issuance of Debt |
|
-306 |
363 |
1,022 |
8.26 |
3.75 |
1.38 |
1.49 |
1,016 |
194 |
0.00 |
1,359 |
Issuance of Common Equity |
|
1,483 |
411 |
923 |
1,931 |
2,745 |
2,416 |
1,604 |
1,242 |
2,153 |
1,992 |
1,975 |
Repayment of Debt |
|
-462 |
-40 |
-62 |
-338 |
-303 |
-1,483 |
-101 |
-122 |
-142 |
-134 |
-1,433 |
Payment of Dividends |
|
-298 |
-300 |
-303 |
-319 |
-338 |
-352 |
-366 |
-409 |
-418 |
-432 |
-439 |
Other Financing Activities, Net |
|
41 |
36 |
52 |
-74 |
30 |
-4.28 |
-79 |
-49 |
-198 |
-118 |
-44 |
Effect of Exchange Rate Changes |
|
5.98 |
2.81 |
5.57 |
-23 |
26 |
-2.19 |
-0.46 |
7.70 |
-17 |
20 |
124 |
Cash Interest Paid |
|
167 |
148 |
126 |
148 |
206 |
149 |
131 |
110 |
202 |
129 |
123 |
Cash Income Taxes Paid |
|
-3.29 |
0.33 |
0.83 |
2.94 |
3.59 |
3.26 |
5.87 |
-0.74 |
0.03 |
11 |
7.58 |
Annual Balance Sheets for Welltower
This table presents Welltower's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
24,963 |
29,024 |
28,865 |
27,944 |
30,342 |
33,381 |
32,484 |
34,910 |
37,893 |
44,012 |
51,044 |
Cash and Due from Banks |
|
474 |
361 |
419 |
244 |
215 |
285 |
1,545 |
269 |
632 |
1,994 |
3,507 |
Restricted Cash |
|
80 |
62 |
188 |
66 |
101 |
101 |
476 |
77 |
91 |
82 |
205 |
Loans and Leases, Net of Allowance |
|
380 |
819 |
616 |
427 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
68,974 |
24,549 |
23,500 |
23,507 |
26,509 |
28,695 |
26,066 |
28,772 |
30,980 |
34,524 |
38,073 |
Intangible Assets |
|
1,136 |
1,351 |
1,403 |
1,502 |
1,581 |
1,617 |
1,500 |
1,790 |
1,945 |
2,166 |
2,549 |
Other Assets |
|
26,777 |
1,108 |
1,845 |
2,130 |
1,867 |
2,614 |
2,200 |
3,934 |
4,178 |
5,246 |
6,711 |
Total Liabilities & Shareholders' Equity |
|
24,963 |
29,024 |
28,865 |
27,944 |
30,342 |
33,381 |
32,484 |
34,910 |
37,893 |
44,012 |
51,044 |
Total Liabilities |
|
11,403 |
13,665 |
13,185 |
12,644 |
14,331 |
16,398 |
15,259 |
15,912 |
16,499 |
17,640 |
18,472 |
Short-Term Debt |
|
0.00 |
835 |
645 |
719 |
1,147 |
1,588 |
0.00 |
325 |
0.00 |
0.00 |
0.00 |
Long-Term Debt |
|
10,693 |
12,057 |
11,639 |
10,941 |
12,079 |
13,327 |
13,799 |
13,806 |
14,548 |
15,736 |
15,500 |
Other Long-Term Liabilities |
|
627 |
697 |
827 |
912 |
1,105 |
1,483 |
1,460 |
1,781 |
1,951 |
1,905 |
2,971 |
Redeemable Noncontrolling Interest |
|
86 |
183 |
398 |
375 |
424 |
476 |
343 |
401 |
384 |
291 |
256 |
Total Equity & Noncontrolling Interests |
|
13,473 |
15,176 |
15,281 |
14,925 |
15,587 |
16,507 |
16,882 |
18,597 |
21,010 |
26,081 |
32,316 |
Total Preferred & Common Equity |
|
13,175 |
14,591 |
14,806 |
14,423 |
14,632 |
15,540 |
15,973 |
17,636 |
20,295 |
25,404 |
31,956 |
Total Common Equity |
|
12,169 |
13,584 |
13,800 |
13,705 |
13,914 |
15,540 |
15,973 |
17,636 |
20,295 |
25,404 |
31,956 |
Common Stock |
|
15,070 |
16,833 |
17,363 |
18,035 |
18,809 |
20,601 |
21,242 |
23,582 |
27,235 |
33,308 |
40,654 |
Retained Earnings |
|
-2,794 |
-3,120 |
-3,341 |
-4,155 |
-4,697 |
-4,870 |
-5,016 |
-5,717 |
-6,709 |
-7,629 |
-8,223 |
Treasury Stock |
|
-35 |
-44 |
-55 |
-65 |
-68 |
-79 |
-104 |
-108 |
-111 |
-112 |
-114 |
Accumulated Other Comprehensive Income / (Loss) |
|
-77 |
-88 |
-170 |
-111 |
-130 |
-112 |
-149 |
-121 |
-120 |
-163 |
-360 |
Noncontrolling Interest |
|
298 |
585 |
475 |
502 |
954 |
966 |
909 |
961 |
715 |
677 |
360 |
Quarterly Balance Sheets for Welltower
This table presents Welltower's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
37,893 |
38,494 |
40,064 |
41,655 |
44,012 |
44,554 |
45,534 |
48,954 |
51,044 |
53,294 |
55,833 |
Cash and Due from Banks |
|
632 |
572 |
2,204 |
2,582 |
1,994 |
2,388 |
2,777 |
3,565 |
3,507 |
3,502 |
4,410 |
Restricted Cash |
|
91 |
67 |
95 |
105 |
82 |
90 |
87 |
219 |
205 |
108 |
114 |
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 |
0.00 |
Premises and Equipment, Net |
|
30,980 |
31,190 |
30,899 |
31,853 |
34,524 |
34,401 |
35,027 |
36,821 |
38,073 |
40,299 |
41,417 |
Intangible Assets |
|
1,945 |
1,991 |
1,950 |
1,962 |
2,166 |
2,159 |
2,192 |
2,269 |
2,549 |
2,688 |
2,775 |
Other Assets |
|
4,178 |
4,606 |
4,847 |
5,085 |
5,246 |
5,447 |
5,383 |
5,542 |
6,711 |
6,696 |
7,118 |
Total Liabilities & Shareholders' Equity |
|
37,893 |
38,494 |
40,064 |
41,655 |
44,012 |
44,554 |
45,534 |
48,954 |
51,044 |
53,294 |
55,833 |
Total Liabilities |
|
16,499 |
16,898 |
17,871 |
17,836 |
17,640 |
16,006 |
15,845 |
17,890 |
18,472 |
18,712 |
19,287 |
Short-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt |
|
14,548 |
14,961 |
15,991 |
15,834 |
15,736 |
14,205 |
13,936 |
15,764 |
15,500 |
15,724 |
15,971 |
Other Long-Term Liabilities |
|
1,951 |
1,937 |
1,880 |
2,002 |
1,905 |
1,801 |
1,910 |
2,126 |
2,971 |
2,988 |
3,316 |
Redeemable Noncontrolling Interest |
|
384 |
392 |
369 |
245 |
291 |
301 |
262 |
270 |
256 |
277 |
283 |
Total Equity & Noncontrolling Interests |
|
21,010 |
21,204 |
21,824 |
23,574 |
26,081 |
28,247 |
29,426 |
30,794 |
32,316 |
34,305 |
36,263 |
Total Preferred & Common Equity |
|
20,295 |
20,448 |
21,204 |
22,954 |
25,404 |
27,548 |
28,976 |
30,334 |
31,956 |
33,957 |
35,901 |
Total Common Equity |
|
20,295 |
20,448 |
21,204 |
22,954 |
25,404 |
27,548 |
28,976 |
30,334 |
31,956 |
33,957 |
35,901 |
Common Stock |
|
27,235 |
27,658 |
28,595 |
30,590 |
33,308 |
35,698 |
37,303 |
38,569 |
40,654 |
42,683 |
44,614 |
Retained Earnings |
|
-6,709 |
-6,985 |
-7,183 |
-7,374 |
-7,629 |
-7,854 |
-7,966 |
-7,925 |
-8,223 |
-8,396 |
-8,534 |
Treasury Stock |
|
-111 |
-113 |
-112 |
-112 |
-112 |
-115 |
-115 |
-115 |
-114 |
-20 |
-14 |
Accumulated Other Comprehensive Income / (Loss) |
|
-120 |
-112 |
-96 |
-149 |
-163 |
-181 |
-246 |
-195 |
-360 |
-310 |
-166 |
Noncontrolling Interest |
|
715 |
756 |
619 |
620 |
677 |
699 |
450 |
460 |
360 |
348 |
363 |
Annual Metrics And Ratios for Welltower
This table displays calculated financial ratios and metrics derived from Welltower's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.18% |
17.65% |
27.13% |
-10.49% |
22.66% |
-2.87% |
-10.39% |
3.93% |
37.82% |
13.26% |
20.38% |
EBITDA Growth |
|
24.80% |
14.45% |
14.63% |
-23.55% |
12.55% |
13.82% |
-35.11% |
18.91% |
23.37% |
18.76% |
22.91% |
EBIT Growth |
|
258.64% |
50.94% |
22.77% |
-57.76% |
41.34% |
28.19% |
-103.78% |
932.81% |
1.35% |
102.27% |
49.82% |
NOPAT Growth |
|
288.26% |
48.92% |
27.38% |
-61.63% |
48.42% |
30.16% |
-102.66% |
1,229.01% |
2.33% |
107.27% |
51.81% |
Net Income Growth |
|
270.48% |
73.44% |
21.78% |
-50.04% |
53.48% |
60.34% |
-21.91% |
-63.95% |
-57.12% |
123.05% |
171.64% |
EPS Growth |
|
417.86% |
61.38% |
20.09% |
-55.16% |
60.32% |
50.99% |
-23.61% |
-66.52% |
-61.54% |
120.00% |
137.88% |
Operating Cash Flow Growth |
|
15.19% |
21.42% |
18.55% |
-12.50% |
10.44% |
-3.03% |
-11.15% |
-6.55% |
4.19% |
20.56% |
40.86% |
Free Cash Flow Firm Growth |
|
53.68% |
-126.60% |
129.74% |
26.37% |
-239.27% |
-18.48% |
140.53% |
-326.08% |
-36.25% |
-119.89% |
6.49% |
Invested Capital Growth |
|
8.43% |
16.40% |
-1.02% |
-3.59% |
8.16% |
9.10% |
-2.74% |
6.79% |
8.49% |
17.15% |
14.17% |
Revenue Q/Q Growth |
|
2.95% |
4.73% |
15.45% |
19.60% |
-15.45% |
16.34% |
-19.74% |
4.65% |
16.80% |
-12.85% |
56.32% |
EBITDA Q/Q Growth |
|
0.72% |
3.33% |
1.27% |
-13.22% |
6.79% |
6.52% |
-17.07% |
4.02% |
-0.47% |
3.43% |
9.72% |
EBIT Q/Q Growth |
|
17.44% |
3.11% |
2.04% |
-40.08% |
24.51% |
17.24% |
-111.95% |
3.00% |
-28.29% |
4.95% |
24.41% |
NOPAT Q/Q Growth |
|
30.82% |
-8.43% |
4.67% |
-46.24% |
68.93% |
19.49% |
-108.99% |
149.68% |
-25.19% |
31.02% |
3.35% |
Net Income Q/Q Growth |
|
54.53% |
-6.03% |
22.91% |
-44.92% |
34.85% |
9.50% |
-7.55% |
-19.22% |
-28.63% |
31.91% |
3.77% |
EPS Q/Q Growth |
|
64.77% |
-8.95% |
24.34% |
-49.40% |
40.28% |
10.11% |
-6.43% |
-25.00% |
-34.78% |
-8.33% |
22.66% |
Operating Cash Flow Q/Q Growth |
|
-6.42% |
4.68% |
0.78% |
-5.73% |
6.82% |
-2.95% |
-4.94% |
2.26% |
-2.20% |
7.89% |
9.13% |
Free Cash Flow Firm Q/Q Growth |
|
-37.38% |
-44.60% |
162.65% |
-47.67% |
-0.80% |
-179.86% |
262.44% |
-175.90% |
24.26% |
-51.92% |
18.38% |
Invested Capital Q/Q Growth |
|
2.33% |
5.82% |
-3.61% |
-0.44% |
0.22% |
4.98% |
-0.16% |
4.04% |
1.08% |
6.19% |
2.66% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.13% |
41.96% |
37.83% |
32.31% |
29.65% |
34.74% |
25.16% |
28.78% |
25.76% |
27.02% |
27.58% |
EBIT Margin |
|
13.37% |
17.15% |
16.57% |
7.82% |
9.01% |
11.89% |
-0.50% |
4.02% |
2.95% |
5.27% |
6.56% |
Profit (Net Income) Margin |
|
17.90% |
26.38% |
25.28% |
14.11% |
17.65% |
29.14% |
25.39% |
8.81% |
2.74% |
5.40% |
12.17% |
Tax Burden Percent |
|
133.34% |
139.68% |
152.56% |
180.44% |
195.93% |
245.06% |
-3,292.51% |
219.31% |
92.78% |
102.31% |
185.50% |
Interest Burden Percent |
|
100.39% |
110.11% |
100.00% |
100.00% |
100.00% |
100.00% |
153.89% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-0.33% |
1.01% |
-2.70% |
6.72% |
2.05% |
0.54% |
0.00% |
5.10% |
4.19% |
1.82% |
0.51% |
Return on Invested Capital (ROIC) |
|
1.64% |
2.17% |
2.58% |
1.02% |
1.47% |
1.77% |
-0.05% |
0.51% |
0.48% |
0.88% |
1.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.84% |
4.84% |
5.38% |
3.18% |
4.80% |
7.38% |
7.29% |
2.03% |
0.44% |
0.98% |
4.05% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.40% |
3.97% |
4.39% |
2.48% |
3.83% |
6.30% |
6.12% |
1.56% |
0.31% |
0.62% |
2.14% |
Return on Equity (ROE) |
|
4.04% |
6.15% |
6.97% |
3.49% |
5.30% |
8.06% |
6.07% |
2.07% |
0.80% |
1.50% |
3.30% |
Cash Return on Invested Capital (CROIC) |
|
-6.45% |
-12.98% |
3.61% |
4.67% |
-6.36% |
-6.94% |
2.73% |
-6.06% |
-7.67% |
-14.92% |
-12.07% |
Operating Return on Assets (OROA) |
|
1.59% |
2.14% |
2.45% |
1.05% |
1.45% |
1.70% |
-0.06% |
0.51% |
0.48% |
0.85% |
1.10% |
Return on Assets (ROA) |
|
2.13% |
3.29% |
3.74% |
1.90% |
2.85% |
4.18% |
3.15% |
1.11% |
0.44% |
0.87% |
2.05% |
Return on Common Equity (ROCE) |
|
3.60% |
5.47% |
6.15% |
3.10% |
4.67% |
7.20% |
5.60% |
1.92% |
0.75% |
1.43% |
3.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.89% |
6.09% |
7.31% |
3.75% |
5.67% |
8.56% |
6.50% |
2.12% |
0.79% |
1.41% |
3.04% |
Net Operating Profit after Tax (NOPAT) |
|
384 |
572 |
728 |
279 |
415 |
540 |
-14 |
162 |
166 |
344 |
522 |
NOPAT Margin |
|
13.41% |
16.98% |
17.01% |
7.29% |
8.82% |
11.83% |
-0.35% |
3.81% |
2.83% |
5.18% |
6.53% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.20% |
-2.67% |
-2.79% |
-2.17% |
-3.33% |
-5.62% |
-7.34% |
-1.52% |
0.04% |
-0.10% |
-2.89% |
SG&A Expenses to Revenue |
|
49.03% |
48.17% |
43.84% |
0.00% |
51.76% |
58.92% |
0.00% |
65.25% |
60.72% |
59.47% |
60.44% |
Operating Expenses to Revenue |
|
86.63% |
82.85% |
83.43% |
90.54% |
90.99% |
87.70% |
98.19% |
95.81% |
96.87% |
94.58% |
93.31% |
Earnings before Interest and Taxes (EBIT) |
|
383 |
578 |
709 |
300 |
423 |
543 |
-21 |
171 |
173 |
350 |
524 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,235 |
1,413 |
1,620 |
1,238 |
1,394 |
1,586 |
1,029 |
1,224 |
1,510 |
1,793 |
2,204 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.36 |
1.24 |
1.29 |
1.33 |
1.53 |
1.82 |
1.51 |
1.96 |
1.45 |
1.86 |
2.46 |
Price to Tangible Book Value (P/TBV) |
|
1.51 |
1.38 |
1.44 |
1.50 |
1.74 |
2.05 |
1.68 |
2.19 |
1.61 |
2.03 |
2.67 |
Price to Revenue (P/Rev) |
|
5.77 |
4.99 |
4.16 |
4.76 |
4.54 |
6.21 |
5.90 |
8.11 |
5.01 |
7.11 |
9.82 |
Price to Earnings (P/E) |
|
36.99 |
20.54 |
17.59 |
39.32 |
28.12 |
22.99 |
24.65 |
102.57 |
207.89 |
138.83 |
82.46 |
Dividend Yield |
|
6.31% |
6.95% |
7.00% |
7.07% |
6.13% |
4.98% |
4.67% |
3.08% |
3.93% |
2.77% |
2.03% |
Earnings Yield |
|
2.70% |
4.87% |
5.69% |
2.54% |
3.56% |
4.35% |
4.06% |
0.97% |
0.48% |
0.72% |
1.21% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.10 |
1.12 |
1.16 |
1.24 |
1.39 |
1.20 |
1.50 |
1.23 |
1.47 |
1.89 |
Enterprise Value to Revenue (EV/Rev) |
|
9.83 |
9.24 |
7.34 |
8.15 |
7.73 |
9.70 |
9.08 |
11.67 |
7.56 |
9.32 |
11.37 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.79 |
22.03 |
19.41 |
25.24 |
26.07 |
27.93 |
36.10 |
40.55 |
29.33 |
34.49 |
41.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
73.52 |
53.89 |
44.32 |
104.29 |
85.78 |
81.61 |
0.00 |
290.63 |
255.87 |
176.66 |
173.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
73.28 |
54.44 |
43.16 |
111.80 |
87.57 |
82.06 |
0.00 |
306.25 |
267.06 |
179.94 |
174.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.71 |
22.52 |
19.18 |
21.79 |
22.93 |
28.85 |
27.23 |
38.91 |
33.33 |
38.61 |
40.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
30.91 |
24.32 |
0.00 |
0.00 |
43.24 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.79 |
0.84 |
0.79 |
0.77 |
0.83 |
0.88 |
0.80 |
0.74 |
0.68 |
0.60 |
0.48 |
Long-Term Debt to Equity |
|
0.79 |
0.79 |
0.75 |
0.72 |
0.75 |
0.78 |
0.80 |
0.73 |
0.68 |
0.60 |
0.48 |
Financial Leverage |
|
0.85 |
0.82 |
0.82 |
0.78 |
0.80 |
0.85 |
0.84 |
0.77 |
0.71 |
0.63 |
0.53 |
Leverage Ratio |
|
1.90 |
1.87 |
1.87 |
1.83 |
1.86 |
1.93 |
1.93 |
1.86 |
1.80 |
1.71 |
1.61 |
Compound Leverage Factor |
|
1.90 |
2.06 |
1.87 |
1.83 |
1.86 |
1.93 |
2.96 |
1.86 |
1.80 |
1.71 |
1.61 |
Debt to Total Capital |
|
44.28% |
45.78% |
44.08% |
43.40% |
45.24% |
46.76% |
44.48% |
42.65% |
40.48% |
37.37% |
32.24% |
Short-Term Debt to Total Capital |
|
0.00% |
2.95% |
2.30% |
2.66% |
3.92% |
4.98% |
0.00% |
0.98% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
44.28% |
42.83% |
41.78% |
40.74% |
41.32% |
41.78% |
44.48% |
41.67% |
40.48% |
37.37% |
32.24% |
Preferred Equity to Total Capital |
|
4.13% |
3.55% |
3.59% |
2.66% |
2.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.58% |
2.71% |
3.12% |
3.25% |
4.71% |
4.52% |
4.04% |
4.11% |
3.06% |
2.30% |
1.28% |
Common Equity to Total Capital |
|
50.00% |
47.96% |
49.22% |
50.70% |
47.59% |
48.72% |
51.49% |
53.23% |
56.47% |
60.33% |
66.47% |
Debt to EBITDA |
|
8.73 |
9.18 |
7.63 |
9.47 |
9.49 |
9.40 |
13.41 |
11.55 |
9.63 |
8.77 |
7.03 |
Net Debt to EBITDA |
|
8.28 |
8.88 |
7.26 |
9.23 |
9.26 |
9.16 |
11.44 |
11.26 |
9.16 |
7.62 |
5.35 |
Long-Term Debt to EBITDA |
|
8.73 |
8.59 |
7.23 |
8.89 |
8.67 |
8.40 |
13.41 |
11.28 |
9.63 |
8.77 |
7.03 |
Debt to NOPAT |
|
28.07 |
22.68 |
16.97 |
41.98 |
31.89 |
27.62 |
-961.44 |
87.21 |
87.74 |
45.79 |
29.71 |
Net Debt to NOPAT |
|
26.62 |
21.94 |
16.13 |
40.87 |
31.12 |
26.91 |
-820.62 |
85.07 |
83.38 |
39.74 |
22.60 |
Long-Term Debt to NOPAT |
|
28.07 |
21.22 |
16.08 |
39.40 |
29.12 |
24.68 |
-961.44 |
85.20 |
87.74 |
45.79 |
29.71 |
Noncontrolling Interest Sharing Ratio |
|
10.98% |
10.95% |
11.77% |
11.22% |
11.79% |
10.73% |
7.88% |
7.22% |
6.09% |
4.33% |
2.69% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,509 |
-3,419 |
1,017 |
1,285 |
-1,790 |
-2,121 |
859 |
-1,943 |
-2,647 |
-5,822 |
-5,444 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
146.29% |
111.56% |
167.28% |
Free Cash Flow to Firm to Interest Expense |
|
-3.14 |
-6.95 |
0.00 |
2.65 |
0.00 |
-3.82 |
1.67 |
-3.97 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.37 |
2.81 |
0.00 |
2.96 |
0.00 |
2.76 |
2.65 |
2.60 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.57 |
3.61 |
0.00 |
4.81 |
0.00 |
6.36 |
10.15 |
3.36 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.12 |
0.15 |
0.13 |
0.16 |
0.14 |
0.12 |
0.13 |
0.16 |
0.16 |
0.17 |
Fixed Asset Turnover |
|
0.04 |
0.07 |
0.18 |
0.16 |
0.19 |
0.17 |
0.15 |
0.16 |
0.20 |
0.20 |
0.22 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
24,336 |
28,327 |
28,038 |
27,033 |
29,237 |
31,898 |
31,024 |
33,129 |
35,942 |
42,107 |
48,073 |
Invested Capital Turnover |
|
0.12 |
0.13 |
0.15 |
0.14 |
0.17 |
0.15 |
0.13 |
0.13 |
0.17 |
0.17 |
0.18 |
Increase / (Decrease) in Invested Capital |
|
1,893 |
3,991 |
-289 |
-1,006 |
2,205 |
2,660 |
-874 |
2,105 |
2,813 |
6,165 |
5,966 |
Enterprise Value (EV) |
|
28,138 |
31,130 |
31,435 |
31,247 |
36,326 |
44,307 |
37,161 |
49,624 |
44,282 |
61,841 |
90,883 |
Market Capitalization |
|
16,524 |
16,810 |
17,804 |
18,228 |
21,319 |
28,336 |
24,131 |
34,478 |
29,357 |
47,214 |
78,478 |
Book Value per Share |
|
$37.14 |
$38.39 |
$38.07 |
$37.00 |
$37.04 |
$38.30 |
$38.28 |
$40.52 |
$42.95 |
$47.40 |
$51.32 |
Tangible Book Value per Share |
|
$33.46 |
$34.38 |
$34.01 |
$32.76 |
$32.65 |
$34.14 |
$34.52 |
$36.25 |
$38.69 |
$43.36 |
$47.23 |
Total Capital |
|
24,336 |
28,327 |
28,038 |
27,033 |
29,237 |
31,898 |
31,024 |
33,129 |
35,942 |
42,107 |
48,073 |
Total Debt |
|
10,777 |
12,968 |
12,358 |
11,732 |
13,226 |
14,915 |
13,799 |
14,131 |
14,548 |
15,736 |
15,500 |
Total Long-Term Debt |
|
10,777 |
12,133 |
11,713 |
11,013 |
12,079 |
13,327 |
13,799 |
13,806 |
14,548 |
15,736 |
15,500 |
Net Debt |
|
10,223 |
12,545 |
11,751 |
11,423 |
12,910 |
14,529 |
11,778 |
13,784 |
13,826 |
13,659 |
11,789 |
Capital Expenditures (CapEx) |
|
-580 |
-392 |
-1,728 |
-895 |
-1,115 |
-1,998 |
-3,854 |
-370 |
908 |
1,436 |
1,349 |
Net Nonoperating Expense (NNE) |
|
-128 |
-317 |
-354 |
-261 |
-415 |
-790 |
-1,053 |
-212 |
5.25 |
-14 |
-451 |
Net Nonoperating Obligations (NNO) |
|
10,777 |
12,968 |
12,358 |
11,732 |
13,226 |
14,915 |
13,799 |
14,131 |
14,548 |
15,736 |
15,500 |
Total Depreciation and Amortization (D&A) |
|
852 |
835 |
910 |
939 |
970 |
1,043 |
1,050 |
1,053 |
1,337 |
1,443 |
1,680 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.46 |
$2.35 |
$2.83 |
$1.26 |
$2.03 |
$3.07 |
$2.36 |
$0.79 |
$0.31 |
$0.66 |
$1.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
306.27M |
348.24M |
358.28M |
367.24M |
373.62M |
401.85M |
415.45M |
424.98M |
462.19M |
515.63M |
602.98M |
Adjusted Diluted Earnings per Share |
|
$1.45 |
$2.34 |
$2.81 |
$1.26 |
$2.02 |
$3.05 |
$2.33 |
$0.78 |
$0.30 |
$0.66 |
$1.57 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
307.75M |
349.42M |
360.23M |
369.00M |
375.25M |
403.81M |
417.39M |
426.84M |
465.16M |
518.70M |
608.75M |
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 |
|
329.91M |
355.14M |
362.56M |
371.67M |
386.36M |
410.33M |
417.38M |
447.28M |
490.64M |
568.88M |
641.31M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
323 |
718 |
935 |
432 |
1,056 |
647 |
114 |
251 |
191 |
377 |
588 |
Normalized NOPAT Margin |
|
11.29% |
21.33% |
21.84% |
11.29% |
22.46% |
14.18% |
2.77% |
5.90% |
3.26% |
5.68% |
7.36% |
Pre Tax Income Margin |
|
13.42% |
18.89% |
16.57% |
7.82% |
9.01% |
11.89% |
-0.77% |
4.02% |
2.95% |
5.27% |
6.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.80 |
1.17 |
0.00 |
0.62 |
0.00 |
0.98 |
-0.04 |
0.35 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.80 |
1.16 |
0.00 |
0.58 |
0.00 |
0.97 |
-0.03 |
0.33 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.00 |
1.97 |
0.00 |
2.47 |
0.00 |
4.57 |
7.45 |
1.10 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.00 |
1.96 |
0.00 |
2.42 |
0.00 |
4.57 |
7.46 |
1.09 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
202.04% |
136.19% |
120.04% |
245.21% |
175.80% |
105.28% |
107.74% |
276.63% |
704.70% |
351.98% |
158.84% |
Augmented Payout Ratio |
|
202.04% |
136.19% |
120.04% |
245.21% |
175.80% |
105.28% |
108.47% |
276.63% |
704.70% |
351.98% |
158.84% |
Quarterly Metrics And Ratios for Welltower
This table displays calculated financial ratios and metrics derived from Welltower's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
79.14% |
22.51% |
12.52% |
137.20% |
-79.06% |
9.72% |
11.78% |
-39.44% |
568.46% |
30.29% |
39.64% |
EBITDA Growth |
|
-2.04% |
6.70% |
19.06% |
31.64% |
17.07% |
33.60% |
-4.51% |
21.91% |
47.91% |
34.33% |
65.45% |
EBIT Growth |
|
-101.93% |
-28.69% |
41.16% |
999.22% |
1,277.73% |
262.72% |
-44.46% |
27.27% |
675.69% |
41.03% |
229.76% |
NOPAT Growth |
|
-83.70% |
-27.21% |
41.90% |
977.12% |
748.41% |
276.99% |
-43.85% |
178.74% |
18.32% |
51.60% |
232.65% |
Net Income Growth |
|
-97.28% |
-56.45% |
11.15% |
5,178.10% |
4,818.80% |
359.70% |
145.12% |
239.07% |
39.93% |
95.44% |
16.86% |
EPS Growth |
|
-123.08% |
-64.29% |
0.00% |
5,100.00% |
-200.00% |
340.00% |
110.00% |
46.00% |
322.22% |
81.82% |
7.14% |
Operating Cash Flow Growth |
|
-10.57% |
15.88% |
5.43% |
23.33% |
46.22% |
8.18% |
45.45% |
56.01% |
50.93% |
47.23% |
27.19% |
Free Cash Flow Firm Growth |
|
-37.48% |
-32.72% |
23.70% |
-8.51% |
-116.71% |
-116.37% |
-71.30% |
-73.50% |
3.57% |
-21.24% |
-60.65% |
Invested Capital Growth |
|
8.49% |
8.42% |
9.38% |
11.51% |
17.15% |
16.95% |
14.25% |
18.09% |
14.17% |
17.67% |
20.39% |
Revenue Q/Q Growth |
|
42.99% |
13.25% |
-3.05% |
109.14% |
-87.38% |
18.03% |
-1.22% |
13.31% |
39.34% |
-9.27% |
5.17% |
EBITDA Q/Q Growth |
|
-7.34% |
11.13% |
30.40% |
-1.96% |
-17.59% |
7.73% |
-6.80% |
25.16% |
-0.02% |
15.86% |
15.50% |
EBIT Q/Q Growth |
|
-109.84% |
3,039.21% |
300.87% |
-5.17% |
-89.46% |
57.61% |
-38.62% |
117.32% |
-35.76% |
68.22% |
50.08% |
NOPAT Q/Q Growth |
|
73.08% |
221.58% |
325.76% |
-54.55% |
36.33% |
42.89% |
-36.58% |
125.63% |
-42.13% |
87.14% |
45.51% |
Net Income Q/Q Growth |
|
167.77% |
1,492.60% |
271.37% |
26.69% |
-34.35% |
48.84% |
98.03% |
75.24% |
-72.91% |
107.89% |
18.41% |
EPS Q/Q Growth |
|
-200.00% |
266.67% |
300.00% |
150.00% |
-118.00% |
29.41% |
90.91% |
73.81% |
-72.60% |
100.00% |
12.50% |
Operating Cash Flow Q/Q Growth |
|
-28.82% |
48.41% |
10.69% |
5.48% |
-15.61% |
9.80% |
48.82% |
13.14% |
-18.36% |
7.11% |
28.56% |
Free Cash Flow Firm Q/Q Growth |
|
24.48% |
-0.01% |
-11.57% |
-28.77% |
-50.82% |
0.15% |
11.67% |
-30.42% |
16.17% |
-25.48% |
-16.97% |
Invested Capital Q/Q Growth |
|
1.08% |
1.71% |
4.45% |
3.85% |
6.19% |
1.53% |
2.04% |
7.34% |
2.66% |
4.65% |
4.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.25% |
24.79% |
33.34% |
15.63% |
102.00% |
30.18% |
28.48% |
31.45% |
22.57% |
28.82% |
31.65% |
EBIT Margin |
|
-0.07% |
2.44% |
10.07% |
4.57% |
3.81% |
8.05% |
5.00% |
9.59% |
4.42% |
8.20% |
11.70% |
Profit (Net Income) Margin |
|
0.09% |
1.83% |
7.03% |
4.26% |
22.14% |
7.69% |
15.41% |
23.83% |
4.63% |
10.62% |
11.95% |
Tax Burden Percent |
|
26.51% |
75.35% |
69.80% |
186.51% |
101.12% |
93.42% |
288.25% |
248.44% |
113.28% |
129.47% |
102.15% |
Interest Burden Percent |
|
-524.59% |
100.00% |
100.00% |
50.00% |
574.36% |
102.22% |
106.88% |
100.00% |
92.48% |
100.00% |
100.00% |
Effective Tax Rate |
|
-60.27% |
8.01% |
2.30% |
6.35% |
-5.45% |
4.39% |
1.22% |
-2.56% |
0.10% |
-2.78% |
0.35% |
Return on Invested Capital (ROIC) |
|
0.10% |
0.36% |
1.56% |
0.43% |
3.93% |
1.20% |
0.77% |
1.16% |
0.72% |
1.55% |
2.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.03% |
0.32% |
1.28% |
0.87% |
3.90% |
1.20% |
1.95% |
2.86% |
0.82% |
1.90% |
2.30% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.02% |
0.23% |
0.95% |
0.61% |
2.47% |
0.70% |
1.13% |
1.65% |
0.43% |
0.90% |
1.04% |
Return on Equity (ROE) |
|
0.12% |
0.59% |
2.50% |
1.04% |
6.40% |
1.90% |
1.89% |
2.81% |
1.16% |
2.45% |
3.29% |
Cash Return on Invested Capital (CROIC) |
|
-7.67% |
-7.63% |
-8.42% |
-10.19% |
-14.92% |
-14.51% |
-12.36% |
-15.43% |
-12.07% |
-14.96% |
-16.84% |
Operating Return on Assets (OROA) |
|
-0.01% |
0.37% |
1.52% |
0.88% |
0.62% |
1.20% |
0.74% |
1.08% |
0.74% |
1.43% |
2.14% |
Return on Assets (ROA) |
|
0.02% |
0.28% |
1.06% |
0.82% |
3.59% |
1.14% |
2.29% |
2.69% |
0.78% |
1.86% |
2.19% |
Return on Common Equity (ROCE) |
|
0.11% |
0.55% |
2.37% |
0.99% |
6.12% |
1.82% |
1.83% |
2.73% |
1.13% |
2.39% |
3.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.60% |
0.63% |
1.18% |
0.00% |
1.67% |
2.12% |
3.09% |
0.00% |
3.24% |
3.18% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
35 |
149 |
68 |
92 |
132 |
84 |
189 |
109 |
204 |
297 |
NOPAT Margin |
|
0.57% |
2.24% |
9.84% |
2.14% |
23.09% |
7.70% |
4.94% |
9.84% |
4.09% |
8.43% |
11.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
0.04% |
0.27% |
-0.43% |
0.03% |
0.00% |
-1.18% |
-1.70% |
-0.09% |
-0.35% |
-0.05% |
SG&A Expenses to Revenue |
|
0.00% |
61.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
99.52% |
97.52% |
89.77% |
95.31% |
95.56% |
91.89% |
94.69% |
90.19% |
95.59% |
91.88% |
88.34% |
Earnings before Interest and Taxes (EBIT) |
|
-1.29 |
38 |
152 |
144 |
15 |
138 |
85 |
184 |
118 |
199 |
298 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
348 |
387 |
504 |
495 |
408 |
517 |
482 |
603 |
603 |
698 |
807 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.45 |
1.65 |
1.83 |
1.80 |
1.86 |
1.80 |
2.14 |
2.57 |
2.46 |
2.89 |
2.80 |
Price to Tangible Book Value (P/TBV) |
|
1.61 |
1.84 |
2.03 |
1.98 |
2.03 |
1.95 |
2.32 |
2.79 |
2.67 |
3.14 |
3.03 |
Price to Revenue (P/Rev) |
|
5.01 |
6.01 |
6.72 |
5.44 |
7.11 |
8.01 |
9.74 |
15.26 |
9.82 |
11.49 |
10.84 |
Price to Earnings (P/E) |
|
207.89 |
321.81 |
329.13 |
164.09 |
138.83 |
112.08 |
104.47 |
85.18 |
82.46 |
90.77 |
88.99 |
Dividend Yield |
|
3.93% |
3.54% |
3.90% |
3.82% |
2.77% |
2.64% |
2.35% |
1.95% |
2.03% |
1.71% |
1.74% |
Earnings Yield |
|
0.48% |
0.31% |
0.30% |
0.61% |
0.72% |
0.89% |
0.96% |
1.17% |
1.21% |
1.10% |
1.12% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.23 |
1.35 |
1.40 |
1.40 |
1.47 |
1.46 |
1.69 |
1.94 |
1.89 |
2.21 |
2.14 |
Enterprise Value to Revenue (EV/Rev) |
|
7.56 |
8.77 |
9.26 |
7.28 |
9.32 |
10.06 |
11.60 |
17.74 |
11.37 |
12.97 |
12.14 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
29.33 |
32.10 |
33.18 |
31.97 |
34.49 |
32.35 |
38.81 |
45.15 |
41.23 |
46.59 |
41.69 |
Enterprise Value to EBIT (EV/EBIT) |
|
255.87 |
312.15 |
265.03 |
166.21 |
176.66 |
138.29 |
193.02 |
215.15 |
173.29 |
190.63 |
142.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
267.06 |
317.58 |
271.13 |
211.33 |
179.94 |
140.30 |
192.13 |
179.66 |
174.19 |
187.72 |
140.94 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
33.33 |
35.68 |
38.23 |
37.34 |
38.61 |
38.11 |
40.49 |
43.86 |
40.28 |
45.33 |
43.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.68 |
0.69 |
0.72 |
0.66 |
0.60 |
0.50 |
0.47 |
0.51 |
0.48 |
0.45 |
0.44 |
Long-Term Debt to Equity |
|
0.68 |
0.69 |
0.72 |
0.66 |
0.60 |
0.50 |
0.47 |
0.51 |
0.48 |
0.45 |
0.44 |
Financial Leverage |
|
0.71 |
0.72 |
0.74 |
0.70 |
0.63 |
0.58 |
0.58 |
0.58 |
0.53 |
0.47 |
0.45 |
Leverage Ratio |
|
1.80 |
1.81 |
1.82 |
1.79 |
1.71 |
1.66 |
1.65 |
1.65 |
1.61 |
1.55 |
1.53 |
Compound Leverage Factor |
|
-9.46 |
1.81 |
1.82 |
0.89 |
9.85 |
1.69 |
1.76 |
1.65 |
1.49 |
1.55 |
1.53 |
Debt to Total Capital |
|
40.48% |
40.93% |
41.88% |
39.93% |
37.37% |
33.23% |
31.94% |
33.66% |
32.24% |
31.26% |
30.41% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
40.48% |
40.93% |
41.88% |
39.93% |
37.37% |
33.23% |
31.94% |
33.66% |
32.24% |
31.26% |
30.41% |
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 |
|
3.06% |
3.14% |
2.59% |
2.18% |
2.30% |
2.34% |
1.63% |
1.56% |
1.28% |
1.24% |
1.23% |
Common Equity to Total Capital |
|
56.47% |
55.93% |
55.53% |
57.89% |
60.33% |
64.44% |
66.42% |
64.78% |
66.47% |
67.50% |
68.36% |
Debt to EBITDA |
|
9.63 |
9.75 |
9.90 |
9.13 |
8.77 |
7.39 |
7.33 |
7.85 |
7.03 |
6.60 |
5.91 |
Net Debt to EBITDA |
|
9.16 |
9.34 |
8.48 |
7.58 |
7.62 |
6.10 |
5.83 |
5.96 |
5.35 |
5.08 |
4.24 |
Long-Term Debt to EBITDA |
|
9.63 |
9.75 |
9.90 |
9.13 |
8.77 |
7.39 |
7.33 |
7.85 |
7.03 |
6.60 |
5.91 |
Debt to NOPAT |
|
87.74 |
96.48 |
80.91 |
60.36 |
45.79 |
32.03 |
36.30 |
31.22 |
29.71 |
26.59 |
19.99 |
Net Debt to NOPAT |
|
83.38 |
92.36 |
69.27 |
50.12 |
39.74 |
26.45 |
28.84 |
23.73 |
22.60 |
20.49 |
14.33 |
Long-Term Debt to NOPAT |
|
87.74 |
96.48 |
80.91 |
60.36 |
45.79 |
32.03 |
36.30 |
31.22 |
29.71 |
26.59 |
19.99 |
Noncontrolling Interest Sharing Ratio |
|
6.09% |
5.96% |
5.48% |
4.86% |
4.33% |
4.28% |
3.28% |
2.90% |
2.69% |
2.57% |
2.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,802 |
-2,803 |
-3,127 |
-4,027 |
-6,073 |
-6,064 |
-5,357 |
-6,986 |
-5,856 |
-7,349 |
-8,596 |
Operating Cash Flow to CapEx |
|
100.00% |
127.09% |
109.18% |
144.58% |
81.42% |
127.35% |
196.88% |
171.87% |
172.90% |
1,225.51% |
305.44% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-20.53 |
-25.72 |
0.00 |
-41.16 |
-40.15 |
-50.24 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
2.73 |
2.80 |
0.00 |
2.76 |
4.54 |
4.93 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.23 |
0.86 |
0.00 |
0.59 |
2.23 |
2.06 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.15 |
0.15 |
0.19 |
0.16 |
0.15 |
0.15 |
0.11 |
0.17 |
0.17 |
0.18 |
Fixed Asset Turnover |
|
0.20 |
0.19 |
0.19 |
0.24 |
0.20 |
0.19 |
0.19 |
0.15 |
0.22 |
0.23 |
0.24 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
35,942 |
36,557 |
38,184 |
39,653 |
42,107 |
42,753 |
43,624 |
46,828 |
48,073 |
50,306 |
52,517 |
Invested Capital Turnover |
|
0.17 |
0.16 |
0.16 |
0.20 |
0.17 |
0.16 |
0.16 |
0.12 |
0.18 |
0.18 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
2,813 |
2,838 |
3,276 |
4,094 |
6,165 |
6,196 |
5,440 |
7,175 |
5,966 |
7,553 |
8,893 |
Enterprise Value (EV) |
|
44,282 |
49,249 |
53,589 |
55,436 |
61,841 |
62,216 |
73,761 |
90,698 |
90,883 |
110,994 |
112,625 |
Market Capitalization |
|
29,357 |
33,778 |
38,909 |
41,424 |
47,214 |
49,489 |
61,977 |
77,989 |
78,478 |
98,255 |
100,532 |
Book Value per Share |
|
$42.95 |
$41.68 |
$42.66 |
$44.25 |
$47.40 |
$47.99 |
$48.46 |
$49.80 |
$51.32 |
$52.95 |
$54.90 |
Tangible Book Value per Share |
|
$38.69 |
$37.48 |
$38.60 |
$40.34 |
$43.36 |
$44.11 |
$44.68 |
$45.96 |
$47.23 |
$48.76 |
$50.65 |
Total Capital |
|
35,942 |
36,557 |
38,184 |
39,653 |
42,107 |
42,753 |
43,624 |
46,828 |
48,073 |
50,306 |
52,517 |
Total Debt |
|
14,548 |
14,961 |
15,991 |
15,834 |
15,736 |
14,205 |
13,936 |
15,764 |
15,500 |
15,724 |
15,971 |
Total Long-Term Debt |
|
14,548 |
14,961 |
15,991 |
15,834 |
15,736 |
14,205 |
13,936 |
15,764 |
15,500 |
15,724 |
15,971 |
Net Debt |
|
13,826 |
14,322 |
13,692 |
13,148 |
13,659 |
11,727 |
11,072 |
11,979 |
11,789 |
12,114 |
11,448 |
Capital Expenditures (CapEx) |
|
253 |
296 |
381 |
304 |
455 |
319 |
308 |
399 |
323 |
49 |
252 |
Net Nonoperating Expense (NNE) |
|
9.07 |
6.32 |
43 |
-67 |
3.79 |
0.16 |
-177 |
-268 |
-15 |
-53 |
-7.46 |
Net Nonoperating Obligations (NNO) |
|
14,548 |
14,961 |
15,991 |
15,834 |
15,736 |
14,205 |
13,936 |
15,764 |
15,500 |
15,724 |
15,971 |
Total Depreciation and Amortization (D&A) |
|
349 |
349 |
352 |
350 |
392 |
379 |
397 |
419 |
485 |
500 |
508 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.02) |
$0.05 |
$0.21 |
$0.24 |
($0.10) |
$0.22 |
$0.42 |
$0.74 |
$0.20 |
$0.40 |
$0.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
462.19M |
492.06M |
499.02M |
521.85M |
515.63M |
574.05M |
600.55M |
611.29M |
602.98M |
643.39M |
656.59M |
Adjusted Diluted Earnings per Share |
|
($0.03) |
$0.05 |
$0.20 |
$0.24 |
($0.09) |
$0.22 |
$0.42 |
$0.73 |
$0.20 |
$0.40 |
$0.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
465.16M |
494.49M |
501.97M |
525.14M |
518.70M |
577.53M |
604.56M |
618.31M |
608.75M |
653.80M |
668.14M |
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 |
|
490.64M |
497.03M |
518.73M |
535.97M |
568.88M |
597.92M |
609.15M |
622.69M |
641.31M |
653.95M |
668.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
180 |
151 |
75 |
72 |
173 |
88 |
138 |
115 |
178 |
317 |
Normalized NOPAT Margin |
|
1.04% |
11.55% |
9.99% |
2.36% |
17.95% |
10.12% |
5.18% |
7.22% |
4.30% |
7.34% |
12.42% |
Pre Tax Income Margin |
|
0.36% |
2.44% |
10.07% |
2.28% |
21.89% |
8.23% |
5.35% |
9.59% |
4.09% |
8.20% |
11.70% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
1.00 |
0.92 |
0.00 |
0.94 |
0.63 |
1.32 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.98 |
0.43 |
0.00 |
0.89 |
0.63 |
1.36 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1.50 |
-1.02 |
0.00 |
-1.23 |
-1.67 |
-1.54 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1.53 |
-1.51 |
0.00 |
-1.27 |
-1.68 |
-1.51 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
704.70% |
938.56% |
883.73% |
449.55% |
351.98% |
284.64% |
223.45% |
156.30% |
158.84% |
147.97% |
148.67% |
Augmented Payout Ratio |
|
704.70% |
938.56% |
883.73% |
449.55% |
351.98% |
284.64% |
223.45% |
156.30% |
158.84% |
147.97% |
148.67% |
Key Financial Trends
Welltower Inc. (NYSE: WELL) shows a generally stable and growing financial profile over the last four years with some notable trends and fluctuations in its income statement, balance sheet, and cash flow statement.
Key Positive Factors:
- Consolidated net income has increased significantly from $18 million in Q4 2022 to $305 million in Q2 2025, indicating improving profitability.
- Total assets have grown from about $37.9 billion in Q4 2022 to $55.8 billion in Q2 2025, showing expansion of the company’s asset base.
- Welltower consistently generates strong net cash from operating activities, reaching $770 million in Q2 2025, supporting business operations and investments.
- The company has raised substantial capital through issuance of common equity ($1.98 billion in Q2 2025) and debt ($1.36 billion in Q2 2025), providing liquidity for growth.
- Dividend payments per share have been steady at $0.61-$0.67, reflecting a commitment to returning cash to shareholders.
- Depreciation and amortization expenses are large (around $495 million depreciation in Q2 2025), which is typical for real estate investment trusts due to asset-heavy business.
- Welltower maintains a large stock of property, leasehold improvements, and equipment (e.g., $41.4 billion in Q2 2025), anchoring its core operational assets.
- Other non-interest income shows volatility between positive and negative values quarter to quarter, suggesting some variability in non-core income streams.
- Net interest income fluctuates, including periods of net expense (e.g., Q3 2024), tied to changing interest expense levels on long-term debt.
- Total liabilities have increased to $19.3 billion by Q2 2025 from $16.5 billion in Q4 2022, primarily due to higher long-term debt, which may increase financial risk if not well managed.
- Despite growing net income, the company has a negative retained earnings balance (about -$8.5 billion as of Q2 2025), indicating accumulated losses or large dividend distributions beyond earnings over time.
- Non-interest expenses, including impairment charges, have been substantial and occasionally volatile (e.g., impairment charge of $19.8 million in Q2 2025), which may impact margins.
- Large investing cash outflows (over $1.3 billion in Q2 2025) for property and investments imply significant capital expenditure requirements and capital intensity.
Summary: Welltower has demonstrated growth in net income, asset base, and operational cash flow which is positive. Its ability to raise equity and debt capital also supports future expansion. However, increases in liabilities and persistent negative retained earnings merit cautious monitoring. Operational expenses and impairments could pressure profitability if they continue rising. The company’s financial health appears reasonably solid but capital intensive and somewhat leveraged, typical for its sector.
Retail investors should watch upcoming quarters for the company’s ability to sustain earnings growth and manage liabilities while maintaining dividend payouts.
09/13/25 09:34 AM ETAI Generated. May Contain Errors.