Diversified Healthcare Trust
NASDAQ:DHC
Income Statement
Earnings Waterfall
Diversified Healthcare Trust
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
236.2m
USD
|
Operating Expenses
|
-310.2m
USD
|
Operating Income
|
-74.1m
USD
|
Other Expenses
|
-219.5m
USD
|
Net Income
|
-293.6m
USD
|
Income Statement
Diversified Healthcare Trust
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
761
N/A
|
766
+1%
|
786
+3%
|
815
+4%
|
845
+4%
|
882
+4%
|
923
+5%
|
961
+4%
|
999
+4%
|
1 029
+3%
|
1 043
+1%
|
1 051
+1%
|
1 058
+1%
|
1 064
+1%
|
1 068
+0%
|
1 071
+0%
|
1 075
+0%
|
1 086
+1%
|
1 098
+1%
|
1 111
+1%
|
1 117
+1%
|
1 108
-1%
|
1 093
-1%
|
1 069
-2%
|
1 040
-3%
|
1 216
+17%
|
1 365
+12%
|
1 503
+10%
|
1 632
+9%
|
1 552
-5%
|
1 488
-4%
|
1 431
-4%
|
1 383
-3%
|
1 331
-4%
|
1 298
-3%
|
1 283
-1%
|
1 284
+0%
|
1 319
+3%
|
1 352
+3%
|
1 386
+2%
|
1 410
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(300)
|
(304)
|
(309)
|
(317)
|
(325)
|
(333)
|
(346)
|
(361)
|
(378)
|
(390)
|
(394)
|
(400)
|
(400)
|
(403)
|
(408)
|
(410)
|
(414)
|
(420)
|
(428)
|
(439)
|
(452)
|
(461)
|
(471)
|
(480)
|
(489)
|
(689)
|
(870)
|
(1 061)
|
(1 236)
|
(1 207)
|
(1 170)
|
(1 120)
|
(1 092)
|
(1 073)
|
(1 075)
|
(1 098)
|
(1 109)
|
(1 126)
|
(1 147)
|
(1 156)
|
(1 174)
|
|
Gross Profit |
462
N/A
|
462
+0%
|
477
+3%
|
498
+5%
|
520
+4%
|
549
+6%
|
576
+5%
|
600
+4%
|
621
+3%
|
639
+3%
|
649
+2%
|
651
+0%
|
658
+1%
|
661
+0%
|
660
0%
|
661
+0%
|
661
+0%
|
666
+1%
|
671
+1%
|
672
+0%
|
666
-1%
|
647
-3%
|
622
-4%
|
589
-5%
|
551
-6%
|
528
-4%
|
495
-6%
|
443
-11%
|
396
-11%
|
345
-13%
|
318
-8%
|
311
-2%
|
291
-6%
|
258
-11%
|
223
-13%
|
186
-17%
|
174
-6%
|
192
+10%
|
205
+7%
|
230
+12%
|
236
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(186)
|
(186)
|
(196)
|
(210)
|
(224)
|
(242)
|
(260)
|
(280)
|
(301)
|
(318)
|
(328)
|
(332)
|
(334)
|
(341)
|
(350)
|
(352)
|
(381)
|
(388)
|
(396)
|
(413)
|
(372)
|
(359)
|
(340)
|
(321)
|
(326)
|
(321)
|
(315)
|
(306)
|
(301)
|
(297)
|
(298)
|
(301)
|
(305)
|
(296)
|
(285)
|
(274)
|
(266)
|
(272)
|
(282)
|
(290)
|
(310)
|
|
Selling, General & Administrative |
(33)
|
(32)
|
(34)
|
(36)
|
(39)
|
(41)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(45)
|
(47)
|
(51)
|
(62)
|
(70)
|
(104)
|
(114)
|
(120)
|
(131)
|
(86)
|
(71)
|
(50)
|
(29)
|
(37)
|
(36)
|
(34)
|
(32)
|
(31)
|
(29)
|
(31)
|
(33)
|
(34)
|
(34)
|
(32)
|
(29)
|
(26)
|
(25)
|
(25)
|
(26)
|
(26)
|
|
Depreciation & Amortization |
(153)
|
(154)
|
(162)
|
(174)
|
(185)
|
(201)
|
(217)
|
(237)
|
(258)
|
(275)
|
(284)
|
(286)
|
(288)
|
(290)
|
(288)
|
(282)
|
(277)
|
(274)
|
(277)
|
(282)
|
(286)
|
(288)
|
(290)
|
(291)
|
(289)
|
(285)
|
(280)
|
(274)
|
(270)
|
(268)
|
(267)
|
(268)
|
(271)
|
(262)
|
(253)
|
(244)
|
(239)
|
(247)
|
(257)
|
(264)
|
(284)
|
|
Operating Income |
276
N/A
|
276
+0%
|
281
+2%
|
288
+3%
|
296
+3%
|
307
+4%
|
317
+3%
|
321
+1%
|
321
0%
|
321
0%
|
321
+0%
|
319
-1%
|
324
+1%
|
321
-1%
|
310
-3%
|
309
0%
|
281
-9%
|
278
-1%
|
274
-1%
|
259
-6%
|
294
+13%
|
288
-2%
|
282
-2%
|
269
-4%
|
225
-16%
|
207
-8%
|
180
-13%
|
137
-24%
|
95
-30%
|
48
-49%
|
20
-57%
|
10
-52%
|
(14)
N/A
|
(38)
-175%
|
(61)
-61%
|
(88)
-43%
|
(91)
-4%
|
(79)
+13%
|
(77)
+4%
|
(60)
+22%
|
(74)
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(117)
|
(117)
|
(121)
|
(128)
|
(135)
|
(142)
|
(146)
|
(148)
|
(148)
|
(151)
|
(154)
|
(157)
|
(165)
|
(169)
|
(169)
|
(165)
|
(162)
|
(135)
|
(116)
|
(86)
|
(196)
|
(202)
|
(291)
|
(326)
|
(219)
|
(249)
|
(164)
|
(165)
|
(149)
|
(163)
|
(194)
|
(227)
|
(277)
|
(277)
|
(285)
|
(253)
|
(219)
|
(189)
|
(168)
|
(167)
|
(168)
|
|
Non-Reccuring Items |
(12)
|
(9)
|
(7)
|
(6)
|
(5)
|
(7)
|
(9)
|
(10)
|
(47)
|
(53)
|
(53)
|
(58)
|
(21)
|
(14)
|
(21)
|
(16)
|
(13)
|
(13)
|
(1)
|
(6)
|
(67)
|
(80)
|
(83)
|
(114)
|
(128)
|
(104)
|
(132)
|
(161)
|
(85)
|
(98)
|
(79)
|
(18)
|
(20)
|
(19)
|
(37)
|
(34)
|
(33)
|
(38)
|
(26)
|
(30)
|
(32)
|
|
Gain/Loss on Disposition of Assets |
36
|
36
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
46
|
227
|
308
|
308
|
262
|
81
|
18
|
22
|
40
|
43
|
25
|
20
|
7
|
4
|
35
|
35
|
492
|
820
|
789
|
783
|
322
|
(5)
|
(4)
|
1
|
1
|
|
Total Other Income |
0
|
0
|
36
|
36
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
183
N/A
|
187
+2%
|
189
+1%
|
190
+1%
|
162
-15%
|
164
+1%
|
167
+2%
|
168
+0%
|
126
-25%
|
117
-7%
|
119
+2%
|
108
-9%
|
142
+31%
|
143
+1%
|
120
-16%
|
128
+7%
|
152
+18%
|
357
+135%
|
465
+30%
|
476
+2%
|
292
-39%
|
86
-71%
|
(75)
N/A
|
(150)
-99%
|
(83)
+45%
|
(103)
-25%
|
(91)
+12%
|
(168)
-85%
|
(133)
+21%
|
(210)
-57%
|
(218)
-4%
|
(200)
+8%
|
181
N/A
|
486
+168%
|
405
-17%
|
409
+1%
|
(21)
N/A
|
(312)
-1 376%
|
(274)
+12%
|
(256)
+7%
|
(273)
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
182
|
186
|
188
|
190
|
162
|
164
|
167
|
168
|
125
|
116
|
118
|
108
|
141
|
142
|
120
|
128
|
151
|
357
|
465
|
475
|
292
|
86
|
(75)
|
(150)
|
(83)
|
(103)
|
(92)
|
(170)
|
(134)
|
(212)
|
(220)
|
(202)
|
180
|
483
|
403
|
408
|
(22)
|
(311)
|
(274)
|
(256)
|
(273)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
9
|
6
|
2
|
2
|
(0)
|
(20)
|
|
Net Income (Common) |
151
N/A
|
155
+2%
|
187
+21%
|
186
-1%
|
159
-15%
|
160
+1%
|
159
-1%
|
160
+1%
|
124
-22%
|
115
-7%
|
118
+2%
|
108
-9%
|
141
+31%
|
142
+1%
|
119
-16%
|
126
+5%
|
148
+18%
|
351
+138%
|
459
+31%
|
470
+2%
|
287
-39%
|
81
-72%
|
(80)
N/A
|
(155)
-94%
|
(88)
+43%
|
(109)
-23%
|
(98)
+10%
|
(175)
-79%
|
(140)
+20%
|
(217)
-55%
|
(225)
-4%
|
(207)
+8%
|
175
N/A
|
482
+176%
|
407
-16%
|
415
+2%
|
(16)
N/A
|
(309)
-1 858%
|
(272)
+12%
|
(256)
+6%
|
(294)
-15%
|
|
EPS (Diluted) |
0.8
N/A
|
0.82
+2%
|
0.86
+5%
|
0.91
+6%
|
0.81
-11%
|
0.72
-11%
|
0.67
-7%
|
0.67
N/A
|
0.54
-19%
|
0.49
-9%
|
0.5
+2%
|
0.46
-8%
|
0.6
+30%
|
0.61
+2%
|
0.51
-16%
|
0.53
+4%
|
0.62
+17%
|
1.47
+137%
|
1.92
+31%
|
1.97
+3%
|
1.21
-39%
|
0.34
-72%
|
-0.34
N/A
|
-0.65
-91%
|
-0.37
+43%
|
-0.46
-24%
|
-0.41
+11%
|
-0.74
-80%
|
-0.59
+20%
|
-0.91
-54%
|
-0.94
-3%
|
-0.87
+7%
|
0.73
N/A
|
2.03
+178%
|
1.71
-16%
|
1.74
+2%
|
-0.07
N/A
|
-1.3
-1 757%
|
-1.14
+12%
|
-1.07
+6%
|
-1.23
-15%
|