LTC Properties Inc
NYSE:LTC
Income Statement
Earnings Waterfall
LTC Properties Inc
Revenue
|
199.1m
USD
|
Cost of Revenue
|
-13.4m
USD
|
Gross Profit
|
185.8m
USD
|
Operating Expenses
|
-65.8m
USD
|
Operating Income
|
120m
USD
|
Other Expenses
|
-39.8m
USD
|
Net Income
|
80.2m
USD
|
Income Statement
LTC Properties Inc
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
110
N/A
|
113
+3%
|
117
+3%
|
119
+2%
|
121
+2%
|
124
+3%
|
130
+4%
|
136
+5%
|
143
+5%
|
151
+5%
|
157
+4%
|
162
+3%
|
166
+2%
|
168
+1%
|
168
+0%
|
168
0%
|
167
0%
|
166
-1%
|
167
+0%
|
169
+1%
|
172
+2%
|
177
+3%
|
182
+3%
|
185
+2%
|
186
+1%
|
168
-10%
|
160
-5%
|
159
0%
|
153
-4%
|
163
+6%
|
162
0%
|
155
-4%
|
156
+0%
|
161
+3%
|
167
+4%
|
175
+5%
|
184
+5%
|
189
+3%
|
195
+3%
|
197
+1%
|
199
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(13)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
41
N/A
|
83
+103%
|
126
+51%
|
169
+33%
|
170
+1%
|
152
-11%
|
144
-5%
|
144
+0%
|
138
-4%
|
148
+7%
|
147
-1%
|
140
-5%
|
140
+0%
|
145
+3%
|
151
+4%
|
160
+6%
|
169
+6%
|
175
+4%
|
182
+4%
|
184
+1%
|
186
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(38)
|
(39)
|
(37)
|
(38)
|
(41)
|
(43)
|
(45)
|
(48)
|
(50)
|
(52)
|
(54)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(57)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(59)
|
(59)
|
(59)
|
(60)
|
(61)
|
(62)
|
(62)
|
(63)
|
(63)
|
(64)
|
(65)
|
(64)
|
(67)
|
(66)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(23)
|
(24)
|
(24)
|
(26)
|
(25)
|
(27)
|
(27)
|
(27)
|
(30)
|
(28)
|
|
Depreciation & Amortization |
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
|
Operating Income |
71
N/A
|
75
+5%
|
78
+4%
|
82
+4%
|
83
+1%
|
83
+1%
|
87
+4%
|
91
+5%
|
95
+5%
|
101
+6%
|
105
+3%
|
108
+3%
|
111
+3%
|
113
+2%
|
113
+0%
|
113
+0%
|
112
-1%
|
111
-1%
|
111
0%
|
112
+1%
|
111
-1%
|
111
+0%
|
112
+1%
|
111
-1%
|
111
+0%
|
94
-16%
|
86
-9%
|
86
0%
|
79
-7%
|
89
+12%
|
87
-2%
|
79
-10%
|
79
0%
|
83
+5%
|
88
+5%
|
97
+11%
|
105
+8%
|
111
+6%
|
118
+6%
|
117
-1%
|
120
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(12)
|
(9)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(29)
|
(28)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(30)
|
(33)
|
(37)
|
(42)
|
(46)
|
(46)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(5)
|
(17)
|
(15)
|
(17)
|
(17)
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
1
|
5
|
5
|
4
|
4
|
1
|
0
|
2
|
4
|
4
|
0
|
7
|
5
|
4
|
0
|
47
|
61
|
71
|
71
|
23
|
15
|
2
|
46
|
46
|
39
|
44
|
(1)
|
5
|
7
|
8
|
8
|
41
|
38
|
38
|
53
|
15
|
21
|
37
|
25
|
|
Total Other Income |
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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
|
|
Pre-Tax Income |
60
N/A
|
64
+7%
|
67
+4%
|
73
+9%
|
74
+1%
|
74
0%
|
76
+3%
|
73
-4%
|
75
+3%
|
80
+6%
|
82
+3%
|
85
+3%
|
87
+2%
|
90
+4%
|
88
-2%
|
87
-1%
|
86
-1%
|
130
+51%
|
144
+11%
|
155
+8%
|
155
+0%
|
107
-31%
|
99
-7%
|
81
-18%
|
124
+53%
|
106
-15%
|
91
-14%
|
96
+6%
|
46
-52%
|
62
+36%
|
61
-2%
|
56
-8%
|
57
+1%
|
93
+64%
|
95
+2%
|
101
+6%
|
120
+19%
|
72
-40%
|
81
+13%
|
91
+13%
|
83
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
60
|
64
|
67
|
73
|
74
|
74
|
76
|
73
|
75
|
80
|
82
|
85
|
87
|
90
|
88
|
87
|
86
|
130
|
144
|
155
|
155
|
107
|
99
|
81
|
124
|
106
|
91
|
96
|
46
|
62
|
61
|
56
|
57
|
93
|
95
|
101
|
120
|
72
|
81
|
91
|
83
|
|
Income to Minority Interest |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Net Income (Common) |
58
N/A
|
64
+9%
|
63
0%
|
70
+10%
|
70
+1%
|
70
-1%
|
72
+4%
|
70
-3%
|
73
+5%
|
78
+7%
|
82
+5%
|
85
+3%
|
86
+2%
|
90
+4%
|
88
-2%
|
87
-1%
|
86
-1%
|
129
+51%
|
143
+11%
|
154
+8%
|
154
0%
|
106
-31%
|
98
-7%
|
80
-19%
|
123
+54%
|
105
-15%
|
90
-14%
|
95
+6%
|
45
-53%
|
61
+36%
|
60
-2%
|
55
-8%
|
56
+1%
|
92
+64%
|
94
+2%
|
99
+5%
|
118
+19%
|
70
-41%
|
79
+13%
|
89
+13%
|
80
-10%
|
|
EPS (Diluted) |
1.58
N/A
|
1.73
+9%
|
1.72
-1%
|
1.9
+10%
|
1.88
-1%
|
1.87
-1%
|
1.93
+3%
|
1.87
-3%
|
1.95
+4%
|
2.05
+5%
|
2.08
+1%
|
2.21
+6%
|
2.18
-1%
|
2.27
+4%
|
2.22
-2%
|
2.2
-1%
|
2.18
-1%
|
3.24
+49%
|
3.59
+11%
|
3.89
+8%
|
3.89
N/A
|
2.67
-31%
|
2.47
-7%
|
2.02
-18%
|
3.14
+55%
|
2.66
-15%
|
2.29
-14%
|
2.42
+6%
|
1.16
-52%
|
1.57
+35%
|
1.54
-2%
|
1.41
-8%
|
1.42
+1%
|
2.22
+56%
|
2.34
+5%
|
2.48
+6%
|
2.86
+15%
|
1.71
-40%
|
1.93
+13%
|
2.16
+12%
|
1.86
-14%
|