Omega Healthcare Investors Inc
NYSE:OHI
Income Statement
Earnings Waterfall
Omega Healthcare Investors Inc
Revenue
|
949.7m
USD
|
Cost of Revenue
|
-15m
USD
|
Gross Profit
|
934.7m
USD
|
Operating Expenses
|
-445.7m
USD
|
Operating Income
|
489m
USD
|
Other Expenses
|
-246.8m
USD
|
Net Income
|
242.2m
USD
|
Income Statement
Omega Healthcare 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 |
419
N/A
|
438
+5%
|
457
+4%
|
485
+6%
|
505
+4%
|
517
+2%
|
593
+15%
|
664
+12%
|
744
+12%
|
823
+11%
|
854
+4%
|
877
+3%
|
901
+3%
|
920
+2%
|
927
+1%
|
922
-1%
|
908
-1%
|
897
-1%
|
881
-2%
|
883
+0%
|
882
0%
|
885
+0%
|
891
+1%
|
902
+1%
|
929
+3%
|
958
+3%
|
989
+3%
|
875
-12%
|
892
+2%
|
913
+2%
|
914
+0%
|
1 077
+18%
|
1 063
-1%
|
1 038
-2%
|
1 026
-1%
|
983
-4%
|
878
-11%
|
847
-4%
|
853
+1%
|
855
+0%
|
950
+11%
|
|
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
|
(4)
|
(8)
|
(12)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
|
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
|
220
N/A
|
441
+101%
|
670
+52%
|
914
+36%
|
944
+3%
|
975
+3%
|
863
-12%
|
880
+2%
|
902
+2%
|
903
+0%
|
1 065
+18%
|
1 051
-1%
|
1 025
-2%
|
1 012
-1%
|
969
-4%
|
863
-11%
|
831
-4%
|
837
+1%
|
839
+0%
|
935
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(153)
|
(153)
|
(156)
|
(152)
|
(152)
|
(151)
|
(180)
|
(214)
|
(257)
|
(299)
|
(305)
|
(315)
|
(323)
|
(330)
|
(338)
|
(353)
|
(350)
|
(363)
|
(364)
|
(351)
|
(352)
|
(344)
|
(346)
|
(354)
|
(360)
|
(373)
|
(438)
|
(475)
|
(428)
|
(428)
|
(435)
|
(434)
|
(484)
|
(485)
|
(481)
|
(459)
|
(470)
|
(467)
|
(484)
|
(483)
|
(446)
|
|
Selling, General & Administrative |
(24)
|
(25)
|
(29)
|
(27)
|
(29)
|
(28)
|
(29)
|
(34)
|
(46)
|
(56)
|
(57)
|
(58)
|
(56)
|
(55)
|
(59)
|
(70)
|
(62)
|
(75)
|
(77)
|
(65)
|
(70)
|
(62)
|
(60)
|
(62)
|
(58)
|
(59)
|
(59)
|
(92)
|
(98)
|
(96)
|
(100)
|
(94)
|
(142)
|
(145)
|
(144)
|
(125)
|
(138)
|
(136)
|
(154)
|
(155)
|
(126)
|
|
Depreciation & Amortization |
(129)
|
(128)
|
(127)
|
(125)
|
(123)
|
(122)
|
(150)
|
(180)
|
(211)
|
(243)
|
(249)
|
(257)
|
(267)
|
(275)
|
(280)
|
(283)
|
(288)
|
(288)
|
(287)
|
(286)
|
(281)
|
(282)
|
(286)
|
(292)
|
(302)
|
(313)
|
(323)
|
(328)
|
(330)
|
(332)
|
(334)
|
(339)
|
(342)
|
(340)
|
(337)
|
(334)
|
(332)
|
(331)
|
(330)
|
(328)
|
(320)
|
|
Other Operating Expenses |
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
|
(55)
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
266
N/A
|
285
+7%
|
302
+6%
|
333
+10%
|
353
+6%
|
367
+4%
|
414
+13%
|
450
+9%
|
487
+8%
|
525
+8%
|
549
+5%
|
561
+2%
|
578
+3%
|
590
+2%
|
589
0%
|
569
-3%
|
559
-2%
|
534
-4%
|
517
-3%
|
532
+3%
|
530
0%
|
538
+1%
|
537
0%
|
537
0%
|
554
+3%
|
571
+3%
|
537
-6%
|
387
-28%
|
452
+17%
|
474
+5%
|
469
-1%
|
631
+35%
|
566
-10%
|
540
-5%
|
530
-2%
|
509
-4%
|
392
-23%
|
364
-7%
|
353
-3%
|
357
+1%
|
489
+37%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(92)
|
(96)
|
(114)
|
(119)
|
(127)
|
(140)
|
(146)
|
(155)
|
(183)
|
(180)
|
(183)
|
(190)
|
(176)
|
(184)
|
(214)
|
(216)
|
(220)
|
(222)
|
(199)
|
(201)
|
(201)
|
(202)
|
(203)
|
(204)
|
(208)
|
(55)
|
(162)
|
(165)
|
(224)
|
(59)
|
(117)
|
(176)
|
(235)
|
(234)
|
(234)
|
(233)
|
(233)
|
(234)
|
(234)
|
(235)
|
(236)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(5)
|
(8)
|
(18)
|
(71)
|
(74)
|
(75)
|
(103)
|
(59)
|
(73)
|
(68)
|
(38)
|
(37)
|
(230)
|
(297)
|
(291)
|
(280)
|
(90)
|
(57)
|
(63)
|
(71)
|
(53)
|
(58)
|
(51)
|
(56)
|
(79)
|
(85)
|
(141)
|
(139)
|
(116)
|
(77)
|
(22)
|
(25)
|
(30)
|
(81)
|
(115)
|
(125)
|
(143)
|
(98)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
2
|
3
|
3
|
3
|
0
|
9
|
6
|
6
|
8
|
12
|
20
|
50
|
56
|
42
|
38
|
54
|
64
|
62
|
56
|
25
|
7
|
10
|
68
|
56
|
58
|
71
|
17
|
19
|
118
|
109
|
166
|
162
|
175
|
196
|
181
|
360
|
260
|
247
|
250
|
80
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(168)
|
(112)
|
(58)
|
(1)
|
(1)
|
(6)
|
(6)
|
(2)
|
1
|
7
|
12
|
20
|
|
Pre-Tax Income |
173
N/A
|
190
+10%
|
188
-1%
|
212
+13%
|
221
+5%
|
209
-6%
|
206
-1%
|
228
+11%
|
235
+3%
|
250
+7%
|
320
+28%
|
318
0%
|
384
+21%
|
436
+13%
|
390
-10%
|
171
-56%
|
106
-38%
|
85
-20%
|
100
+18%
|
297
+197%
|
297
0%
|
280
-5%
|
272
-3%
|
348
+28%
|
344
-1%
|
363
+6%
|
389
+7%
|
160
-59%
|
162
+2%
|
224
+38%
|
209
-7%
|
446
+113%
|
416
-7%
|
457
+10%
|
462
+1%
|
422
-9%
|
436
+3%
|
276
-37%
|
247
-11%
|
242
-2%
|
256
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(6)
|
|
Income from Continuing Operations |
173
|
190
|
188
|
212
|
221
|
209
|
205
|
227
|
233
|
249
|
318
|
317
|
383
|
433
|
388
|
167
|
103
|
82
|
97
|
294
|
294
|
277
|
269
|
345
|
341
|
360
|
386
|
156
|
157
|
219
|
204
|
441
|
412
|
453
|
458
|
417
|
432
|
274
|
244
|
239
|
249
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(9)
|
(11)
|
(15)
|
(14)
|
(17)
|
(19)
|
(17)
|
(7)
|
(5)
|
(4)
|
(4)
|
(13)
|
(12)
|
(11)
|
(10)
|
(12)
|
(11)
|
(11)
|
(11)
|
(4)
|
(4)
|
(6)
|
(6)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(7)
|
(6)
|
(6)
|
(7)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
3
|
11
|
11
|
12
|
12
|
6
|
6
|
16
|
16
|
16
|
16
|
6
|
6
|
9
|
7
|
6
|
6
|
0
|
(1)
|
|
Net Income (Common) |
173
N/A
|
190
+10%
|
188
-1%
|
212
+13%
|
221
+5%
|
209
-6%
|
203
-3%
|
221
+9%
|
225
+2%
|
237
+6%
|
304
+28%
|
303
0%
|
366
+21%
|
415
+13%
|
373
-10%
|
162
-56%
|
100
-38%
|
80
-20%
|
93
+16%
|
282
+202%
|
282
0%
|
267
-5%
|
262
-2%
|
344
+31%
|
341
-1%
|
361
+6%
|
387
+7%
|
157
-59%
|
159
+1%
|
229
+44%
|
215
-6%
|
445
+107%
|
417
-6%
|
446
+7%
|
451
+1%
|
415
-8%
|
427
+3%
|
273
-36%
|
244
-11%
|
233
-4%
|
242
+4%
|
|
EPS (Diluted) |
1.39
N/A
|
1.52
+9%
|
1.47
-3%
|
1.64
+12%
|
1.74
+6%
|
1.54
-11%
|
1.04
-32%
|
1.13
+9%
|
1.24
+10%
|
1.21
-2%
|
1.54
+27%
|
1.48
-4%
|
1.82
+23%
|
2.01
+10%
|
1.82
-9%
|
0.82
-55%
|
0.49
-40%
|
0.38
-22%
|
0.44
+16%
|
1.33
+202%
|
1.34
+1%
|
1.27
-5%
|
1.18
-7%
|
1.51
+28%
|
1.54
+2%
|
1.54
N/A
|
1.67
+8%
|
0.69
-59%
|
0.68
-1%
|
0.95
+40%
|
0.88
-7%
|
1.8
+105%
|
1.71
-5%
|
1.81
+6%
|
1.85
+2%
|
1.69
-9%
|
1.75
+4%
|
1.12
-36%
|
1.01
-10%
|
0.96
-5%
|
1
+4%
|