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) displays steady financial performance and growth over the past few years, based on analysis of income statements, balance sheets, and cash flow statements from Q3 2022 through Q2 2025.
Positive Developments:
- Consistent increase in consolidated net income from $28.6 million in Q1 2023 to $304.6 million in Q2 2025, showing substantial profitability growth.
- Net cash from continuing operating activities increased from $376.1 million in Q1 2023 to $770.0 million in Q2 2025, reflecting improving operational cash flow generation.
- Total assets steadily increased from approximately $38.5 billion in Q1 2023 to $55.8 billion in Q2 2025, indicating growth in company scale and investments.
- Growth in shareholders’ equity from about $20.4 billion in Q1 2023 to $36.3 billion in Q2 2025, enhancing the company's net worth and financial stability.
- Welltower has maintained a solid common equity base, increasing from $20.4 billion in early 2023 to $35.9 billion in mid-2025.
- Issuance of common equity has been consistently significant each quarter, reaching nearly $2 billion in Q2 2025, potentially supporting growth and asset acquisitions.
- Dividends per share have consistently increased or held steady at $0.61 to $0.67 over recent quarters, signaling reliable income for investors.
- Depreciation expense increased in line with asset base growth, reflecting ongoing investments in property, plant, and equipment (PPE), supporting long-term growth.
Neutral Factors:
- Long-term debt level gradually increased from around $14.96 billion in Q1 2023 to about $15.97 billion in Q2 2025, indicating moderate leverage consistent with asset growth.
- Non-cash adjustments to reconcile net income show some volatility but generally follow net income trends, reflecting accounting practices rather than cash impact.
Negative Considerations:
- Significant and increasing net cash used in investing activities, reaching a cash outflow of $1.4 billion in Q2 2025, indicating heavy capital expenditures and investments which may pressure liquidity if not matched by operating cash flows.
- Total non-interest expense is high, with $2.25 billion reported in Q2 2025, which impacts operating margins and requires close expense management.
- There are occasional impairment charges recorded, such as $19.9 million in Q2 2025, which could signify asset write-downs or challenges with some investments.
- Welltower recorded net interest income as zero in recent quarters, which may be a result of internal accounting classifications but needs monitoring if impacting profitability.
Summary: Welltower’s financial statements point to sustained revenue and income growth driven by strong operating cash flows and strategic equity raises that fund asset growth. The company has efficiently expanded its asset base and equity value while maintaining consistent dividend payouts. The steady long-term debt level relative to asset growth suggests prudent leverage management. However, substantial investing cash outflows and elevated operating expenses highlight the need for ongoing liquidity and cost control vigilance. Retail investors should consider Welltower’s growth potential balanced against capital intensity and operational cost dynamics when evaluating the stock.
10/04/25 03:31 AM ETAI Generated. May Contain Errors.