National Health Investors Inc
NYSE:NHI
Income Statement
Earnings Waterfall
National Health Investors Inc
Revenue
|
319.8m
USD
|
Cost of Revenue
|
-51.1m
USD
|
Gross Profit
|
268.7m
USD
|
Operating Expenses
|
-90.2m
USD
|
Operating Income
|
178.5m
USD
|
Other Expenses
|
-42.9m
USD
|
Net Income
|
135.6m
USD
|
Income Statement
National Health Investors Inc
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 |
118
N/A
|
134
+14%
|
151
+13%
|
165
+9%
|
178
+8%
|
190
+7%
|
202
+6%
|
216
+7%
|
229
+6%
|
232
+1%
|
237
+2%
|
242
+2%
|
249
+3%
|
256
+3%
|
264
+3%
|
273
+3%
|
279
+2%
|
285
+2%
|
288
+1%
|
292
+1%
|
295
+1%
|
298
+1%
|
303
+2%
|
310
+2%
|
318
+3%
|
325
+2%
|
331
+2%
|
334
+1%
|
333
0%
|
331
-1%
|
321
-3%
|
310
-3%
|
299
-4%
|
289
-3%
|
275
-5%
|
277
+1%
|
278
+0%
|
289
+4%
|
307
+6%
|
311
+1%
|
320
+3%
|
|
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
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(12)
|
(13)
|
(22)
|
(30)
|
(38)
|
(47)
|
(49)
|
(50)
|
(51)
|
|
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
|
0
N/A
|
75
N/A
|
152
+102%
|
232
+53%
|
312
+35%
|
319
+2%
|
325
+2%
|
325
+0%
|
323
-1%
|
320
-1%
|
310
-3%
|
300
-3%
|
287
-4%
|
277
-4%
|
253
-9%
|
247
-2%
|
240
-3%
|
242
+1%
|
258
+7%
|
261
+1%
|
269
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(31)
|
(36)
|
(40)
|
(45)
|
(48)
|
(53)
|
(57)
|
(60)
|
(65)
|
(65)
|
(67)
|
(69)
|
(71)
|
(74)
|
(77)
|
(79)
|
(81)
|
(82)
|
(83)
|
(85)
|
(85)
|
(87)
|
(89)
|
(90)
|
(92)
|
(94)
|
(96)
|
(97)
|
(98)
|
(102)
|
(102)
|
(102)
|
(101)
|
(100)
|
(99)
|
(98)
|
(97)
|
(92)
|
(91)
|
(91)
|
(90)
|
|
Selling, General & Administrative |
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(19)
|
(19)
|
(20)
|
(20)
|
(22)
|
(24)
|
(25)
|
(26)
|
(22)
|
(21)
|
(21)
|
(20)
|
|
Depreciation & Amortization |
(20)
|
(25)
|
(30)
|
(34)
|
(38)
|
(42)
|
(45)
|
(49)
|
(53)
|
(54)
|
(56)
|
(57)
|
(60)
|
(62)
|
(64)
|
(66)
|
(67)
|
(68)
|
(69)
|
(70)
|
(71)
|
(73)
|
(74)
|
(75)
|
(77)
|
(79)
|
(81)
|
(82)
|
(83)
|
(84)
|
(83)
|
(83)
|
(81)
|
(78)
|
(75)
|
(73)
|
(71)
|
(70)
|
(70)
|
(70)
|
(70)
|
|
Operating Income |
87
N/A
|
98
+13%
|
111
+13%
|
120
+8%
|
130
+8%
|
137
+6%
|
146
+6%
|
156
+7%
|
164
+5%
|
167
+2%
|
170
+2%
|
173
+2%
|
178
+3%
|
182
+2%
|
188
+3%
|
194
+3%
|
198
+2%
|
203
+3%
|
205
+1%
|
207
+1%
|
209
+1%
|
210
+0%
|
212
+1%
|
216
+2%
|
220
+2%
|
224
+2%
|
229
+2%
|
228
-1%
|
225
-1%
|
218
-3%
|
208
-5%
|
198
-5%
|
186
-6%
|
176
-5%
|
154
-13%
|
149
-3%
|
143
-4%
|
150
+5%
|
167
+12%
|
170
+2%
|
178
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(11)
|
(16)
|
(20)
|
(27)
|
(28)
|
(31)
|
(33)
|
(15)
|
(15)
|
10
|
9
|
(8)
|
(1)
|
(28)
|
(30)
|
(36)
|
(46)
|
(47)
|
(47)
|
(49)
|
(51)
|
(52)
|
(55)
|
(56)
|
(36)
|
(37)
|
(36)
|
(35)
|
(55)
|
(54)
|
(54)
|
(52)
|
(48)
|
(45)
|
(43)
|
(44)
|
(48)
|
(52)
|
(56)
|
(58)
|
|
Non-Reccuring Items |
(2)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(15)
|
(16)
|
(16)
|
(16)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(6)
|
(8)
|
(6)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(5)
|
(28)
|
(55)
|
(79)
|
(81)
|
(70)
|
(62)
|
(37)
|
(33)
|
(24)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
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
|
6
|
26
|
33
|
35
|
40
|
34
|
28
|
27
|
28
|
14
|
15
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
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
|
|
Pre-Tax Income |
80
N/A
|
89
+12%
|
96
+8%
|
99
+3%
|
103
+4%
|
109
+6%
|
115
+5%
|
124
+7%
|
150
+22%
|
153
+2%
|
167
+9%
|
166
0%
|
153
-8%
|
164
+7%
|
157
-4%
|
163
+4%
|
159
-2%
|
154
-4%
|
153
0%
|
155
+1%
|
154
0%
|
152
-2%
|
154
+1%
|
156
+1%
|
160
+3%
|
186
+16%
|
190
+2%
|
190
0%
|
185
-3%
|
160
-14%
|
154
-3%
|
143
-8%
|
112
-21%
|
85
-24%
|
67
-21%
|
70
+5%
|
66
-7%
|
91
+40%
|
109
+20%
|
104
-5%
|
134
+29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
80
|
89
|
96
|
99
|
103
|
109
|
115
|
124
|
150
|
153
|
167
|
166
|
153
|
164
|
157
|
163
|
159
|
154
|
153
|
155
|
154
|
152
|
154
|
156
|
160
|
186
|
190
|
190
|
185
|
160
|
154
|
143
|
112
|
85
|
67
|
70
|
66
|
91
|
109
|
104
|
134
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
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
|
1
|
1
|
1
|
|
Net Income (Common) |
106
N/A
|
114
+7%
|
119
+5%
|
102
-15%
|
102
0%
|
108
+6%
|
114
+5%
|
122
+7%
|
149
+22%
|
152
+2%
|
165
+9%
|
165
0%
|
152
-8%
|
163
+8%
|
157
-4%
|
163
+4%
|
159
-2%
|
154
-4%
|
153
0%
|
155
+1%
|
154
0%
|
152
-2%
|
154
+1%
|
156
+1%
|
161
+3%
|
186
+16%
|
190
+2%
|
190
0%
|
185
-3%
|
159
-14%
|
154
-3%
|
142
-8%
|
112
-22%
|
85
-24%
|
67
-21%
|
71
+5%
|
66
-7%
|
92
+39%
|
111
+20%
|
105
-5%
|
136
+29%
|
|
EPS (Diluted) |
3.55
N/A
|
3.44
-3%
|
3.56
+3%
|
3.07
-14%
|
3.04
-1%
|
2.86
-6%
|
3.02
+6%
|
3.24
+7%
|
3.95
+22%
|
3.95
N/A
|
4.28
+8%
|
4.15
-3%
|
3.87
-7%
|
3.98
+3%
|
3.74
-6%
|
3.92
+5%
|
3.87
-1%
|
3.69
-5%
|
3.67
-1%
|
3.65
-1%
|
3.67
+1%
|
3.51
-4%
|
3.53
+1%
|
3.54
+0%
|
3.67
+4%
|
4.16
+13%
|
4.25
+2%
|
4.26
+0%
|
4.14
-3%
|
3.51
-15%
|
3.36
-4%
|
3.1
-8%
|
2.44
-21%
|
1.84
-25%
|
1.46
-21%
|
1.59
+9%
|
1.48
-7%
|
2.13
+44%
|
2.53
+19%
|
2.43
-4%
|
3.13
+29%
|