Welltower Inc. (LON:0LUS)
London
· Delayed Price · Currency is GBP · Price in USD 148.51
-0.34 (-0.23%)
At close: Feb 21, 2025
Welltower Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Rental Revenue | 1,570 | 1,556 | 1,452 | 1,375 | 1,443 | Upgrade
|
| Other Revenue | 6,165 | 4,848 | 4,200 | 3,225 | 3,074 | Upgrade
|
| Total Revenue | 7,991 | 6,573 | 5,802 | 4,737 | 4,587 | Upgrade
|
| Revenue Growth (YoY | 21.58% | 13.28% | 22.47% | 3.29% | -10.44% | Upgrade
|
| Property Expenses | 4,830 | 3,948 | 3,559 | 2,677 | 2,455 | Upgrade
|
| Selling, General & Administrative | 235.49 | 179.09 | 150.39 | 126.73 | 128.39 | Upgrade
|
| Depreciation & Amortization | 1,632 | 1,401 | 1,310 | 1,038 | 1,038 | Upgrade
|
| Provision for Loan Losses | -10.13 | -9.81 | -10.32 | -7.27 | -94.44 | Upgrade
|
| Total Operating Expenses | 6,708 | 5,538 | 5,030 | 3,848 | 3,716 | Upgrade
|
| Operating Income | 1,283 | 1,035 | 772.15 | 889.28 | 870.09 | Upgrade
|
| Interest Expense | -574.26 | -607.85 | -529.52 | -489.85 | -514.39 | Upgrade
|
| Income (Loss) on Equity Investments | -0.5 | -53.44 | -21.29 | -22.93 | -8.08 | Upgrade
|
| Other Non-Operating Income | -89.57 | -106.22 | -110 | -34.41 | -64.97 | Upgrade
|
| EBT Excluding Unusual Items | 618.87 | 267.22 | 111.33 | 342.09 | 282.65 | Upgrade
|
| Gain (Loss) on Sale of Assets | 451.61 | 133.38 | 16.04 | 235.38 | 1,088 | Upgrade
|
| Asset Writedown | -92.79 | -36.1 | -17.5 | -51.11 | -135.61 | Upgrade
|
| Other Unusual Items | -2.13 | -0.01 | 57.94 | -143.17 | -186.68 | Upgrade
|
| Pretax Income | 975.56 | 364.5 | 167.82 | 383.19 | 1,049 | Upgrade
|
| Income Tax Expense | 2.7 | 6.36 | 7.25 | 8.71 | 9.97 | Upgrade
|
| Earnings From Continuing Operations | 972.86 | 358.14 | 160.57 | 374.48 | 1,039 | Upgrade
|
| Net Income to Company | 972.86 | 358.14 | 160.57 | 374.48 | 1,039 | Upgrade
|
| Minority Interest in Earnings | -21.18 | -18.05 | -19.35 | -38.34 | -60.01 | Upgrade
|
| Net Income | 951.68 | 340.09 | 141.21 | 336.14 | 978.84 | Upgrade
|
| Net Income to Common | 951.68 | 340.09 | 141.21 | 336.14 | 978.84 | Upgrade
|
| Net Income Growth | 179.83% | 140.84% | -57.99% | -65.66% | -20.58% | Upgrade
|
| Basic Shares Outstanding | 603 | 516 | 462 | 425 | 415 | Upgrade
|
| Diluted Shares Outstanding | 609 | 519 | 465 | 427 | 417 | Upgrade
|
| Shares Change (YoY) | 17.36% | 11.51% | 8.98% | 2.27% | 3.36% | Upgrade
|
| EPS (Basic) | 1.58 | 0.66 | 0.31 | 0.79 | 2.36 | Upgrade
|
| EPS (Diluted) | 1.57 | 0.66 | 0.30 | 0.78 | 2.33 | Upgrade
|
| EPS Growth | 139.07% | 115.53% | -61.05% | -66.51% | -23.69% | Upgrade
|
| Dividend Per Share | 2.620 | 2.440 | 2.440 | 2.440 | 2.440 | Upgrade
|
| Dividend Growth | 7.38% | 0% | 0% | 0% | -29.89% | Upgrade
|
| Operating Margin | 16.06% | 15.74% | 13.31% | 18.77% | 18.97% | Upgrade
|
| Profit Margin | 11.91% | 5.17% | 2.43% | 7.10% | 21.34% | Upgrade
|
| Free Cash Flow Margin | 28.24% | 24.37% | 22.90% | 26.92% | 29.76% | Upgrade
|
| EBITDA | 2,963 | 2,478 | 2,109 | 1,942 | 1,920 | Upgrade
|
| EBITDA Margin | 37.08% | 37.70% | 36.35% | 41.00% | 41.86% | Upgrade
|
| D&A For Ebitda | 1,680 | 1,443 | 1,337 | 1,053 | 1,050 | Upgrade
|
| EBIT | 1,283 | 1,035 | 772.15 | 889.28 | 870.09 | Upgrade
|
| EBIT Margin | 16.06% | 15.74% | 13.31% | 18.77% | 18.97% | Upgrade
|
| Funds From Operations (FFO) | 2,323 | 1,763 | 1,478 | 1,221 | 1,103 | Upgrade
|
| FFO Per Share | 3.82 | 3.40 | 3.18 | 2.86 | 2.64 | Upgrade
|
| Adjusted Funds From Operations (AFFO) | 2,323 | 1,763 | 1,478 | 1,221 | 1,103 | Upgrade
|
| AFFO Per Share | 3.82 | 3.40 | 3.18 | 2.86 | 2.64 | Upgrade
|
| FFO Payout Ratio | 66.51% | 71.49% | 76.55% | 84.86% | 101.51% | Upgrade
|
| Effective Tax Rate | 0.28% | 1.75% | 4.32% | 2.27% | 0.95% | Upgrade
|
| Revenue as Reported | 7,991 | 6,638 | 5,861 | 4,742 | 4,606 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.