Ventas Inc
NYSE:VTR
Income Statement
Earnings Waterfall
Ventas Inc
Revenue
|
4.6B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
634.2m
USD
|
Other Expenses
|
-707m
USD
|
Net Income
|
-72.8m
USD
|
Income Statement
Ventas 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 |
2 575
N/A
|
2 489
-3%
|
2 483
0%
|
2 777
+12%
|
2 841
+2%
|
3 055
+8%
|
3 177
+4%
|
3 286
+3%
|
3 333
+1%
|
3 370
+1%
|
3 409
+1%
|
3 444
+1%
|
3 475
+1%
|
3 522
+1%
|
3 555
+1%
|
3 574
+1%
|
3 634
+2%
|
3 681
+1%
|
3 718
+1%
|
3 746
+1%
|
3 745
0%
|
3 753
+0%
|
3 800
+1%
|
3 873
+2%
|
3 942
+2%
|
3 935
0%
|
3 870
-2%
|
3 795
-2%
|
3 694
-3%
|
3 670
-1%
|
3 727
+2%
|
3 828
+3%
|
3 935
+3%
|
4 039
+3%
|
4 100
+2%
|
4 129
+1%
|
4 189
+1%
|
4 272
+2%
|
4 385
+3%
|
4 498
+3%
|
4 620
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 140)
|
(1 160)
|
(1 184)
|
(1 213)
|
(1 269)
|
(1 327)
|
(1 370)
|
(1 410)
|
(1 422)
|
(1 428)
|
(1 435)
|
(1 442)
|
(1 452)
|
(1 465)
|
(1 479)
|
(1 487)
|
(1 530)
|
(1 585)
|
(1 637)
|
(1 691)
|
(1 709)
|
(1 724)
|
(1 757)
|
(1 811)
|
(1 861)
|
(1 924)
|
(1 957)
|
(1 940)
|
(1 945)
|
(1 941)
|
(1 969)
|
(2 088)
|
(2 145)
|
(2 226)
|
(2 274)
|
(2 283)
|
(2 349)
|
(2 397)
|
(2 483)
|
(2 561)
|
(2 641)
|
|
Gross Profit |
1 435
N/A
|
1 330
-7%
|
1 299
-2%
|
1 564
+20%
|
1 572
+0%
|
1 727
+10%
|
1 807
+5%
|
1 876
+4%
|
1 911
+2%
|
1 942
+2%
|
1 974
+2%
|
2 001
+1%
|
2 023
+1%
|
2 057
+2%
|
2 075
+1%
|
2 088
+1%
|
2 105
+1%
|
2 096
0%
|
2 080
-1%
|
2 055
-1%
|
2 036
-1%
|
2 030
0%
|
2 043
+1%
|
2 062
+1%
|
2 081
+1%
|
2 011
-3%
|
1 913
-5%
|
1 856
-3%
|
1 748
-6%
|
1 729
-1%
|
1 757
+2%
|
1 740
-1%
|
1 790
+3%
|
1 813
+1%
|
1 826
+1%
|
1 846
+1%
|
1 840
0%
|
1 875
+2%
|
1 901
+1%
|
1 937
+2%
|
1 980
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(767)
|
(740)
|
(737)
|
(847)
|
(871)
|
(948)
|
(1 004)
|
(1 022)
|
(1 040)
|
(1 045)
|
(1 027)
|
(1 026)
|
(1 004)
|
(997)
|
(999)
|
(986)
|
(1 003)
|
(1 013)
|
(1 029)
|
(990)
|
(993)
|
(1 002)
|
(1 010)
|
(1 078)
|
(1 091)
|
(1 095)
|
(1 105)
|
(1 086)
|
(1 083)
|
(1 075)
|
(1 068)
|
(1 108)
|
(1 150)
|
(1 190)
|
(1 231)
|
(1 235)
|
(1 235)
|
(1 260)
|
(1 283)
|
(1 315)
|
(1 345)
|
|
Selling, General & Administrative |
(119)
|
(123)
|
(124)
|
(122)
|
(123)
|
(126)
|
(129)
|
(128)
|
(125)
|
(124)
|
(123)
|
(127)
|
(129)
|
(130)
|
(132)
|
(136)
|
(139)
|
(142)
|
(149)
|
(152)
|
(156)
|
(162)
|
(163)
|
(166)
|
(168)
|
(155)
|
(148)
|
(130)
|
(128)
|
(128)
|
(125)
|
(130)
|
(132)
|
(135)
|
(140)
|
(145)
|
(147)
|
(148)
|
(146)
|
(149)
|
(153)
|
|
Depreciation & Amortization |
(648)
|
(617)
|
(613)
|
(725)
|
(748)
|
(822)
|
(875)
|
(894)
|
(914)
|
(922)
|
(904)
|
(899)
|
(875)
|
(867)
|
(867)
|
(850)
|
(864)
|
(870)
|
(880)
|
(838)
|
(837)
|
(840)
|
(847)
|
(912)
|
(923)
|
(940)
|
(956)
|
(956)
|
(955)
|
(947)
|
(943)
|
(978)
|
(1 017)
|
(1 055)
|
(1 091)
|
(1 090)
|
(1 089)
|
(1 112)
|
(1 137)
|
(1 166)
|
(1 193)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Operating Income |
668
N/A
|
589
-12%
|
562
-5%
|
717
+28%
|
701
-2%
|
780
+11%
|
803
+3%
|
854
+6%
|
871
+2%
|
897
+3%
|
947
+6%
|
976
+3%
|
1 019
+4%
|
1 060
+4%
|
1 076
+2%
|
1 102
+2%
|
1 102
N/A
|
1 084
-2%
|
1 052
-3%
|
1 065
+1%
|
1 043
-2%
|
1 027
-1%
|
1 033
+1%
|
984
-5%
|
990
+1%
|
916
-8%
|
808
-12%
|
770
-5%
|
665
-14%
|
653
-2%
|
690
+6%
|
632
-8%
|
640
+1%
|
623
-3%
|
595
-4%
|
611
+3%
|
605
-1%
|
615
+2%
|
619
+1%
|
622
+0%
|
634
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(259)
|
(225)
|
(219)
|
(292)
|
(287)
|
(323)
|
(343)
|
(369)
|
(390)
|
(408)
|
(414)
|
(415)
|
(418)
|
(429)
|
(438)
|
(449)
|
(495)
|
(501)
|
(496)
|
(498)
|
(457)
|
(451)
|
(455)
|
(454)
|
(470)
|
(486)
|
(488)
|
(468)
|
(451)
|
(427)
|
(419)
|
(435)
|
(439)
|
(449)
|
(460)
|
(439)
|
(458)
|
(455)
|
(490)
|
(560)
|
(585)
|
|
Non-Reccuring Items |
(29)
|
(35)
|
(48)
|
(49)
|
(69)
|
(69)
|
(128)
|
(117)
|
(89)
|
(87)
|
(26)
|
(27)
|
(33)
|
(40)
|
(29)
|
(49)
|
(77)
|
(68)
|
(106)
|
(171)
|
(148)
|
(152)
|
(159)
|
(191)
|
(198)
|
(302)
|
(278)
|
(194)
|
(284)
|
(188)
|
(289)
|
(326)
|
(250)
|
(257)
|
(162)
|
(160)
|
(136)
|
(117)
|
(164)
|
(236)
|
(231)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
46
|
52
|
35
|
35
|
26
|
247
|
229
|
242
|
262
|
39
|
78
|
216
|
219
|
219
|
177
|
27
|
8
|
16
|
46
|
57
|
91
|
81
|
|
Total Other Income |
(18)
|
(17)
|
(22)
|
(26)
|
(25)
|
(26)
|
(22)
|
(18)
|
(17)
|
(15)
|
(13)
|
(10)
|
(7)
|
(7)
|
(17)
|
(20)
|
(22)
|
(24)
|
(12)
|
(67)
|
(64)
|
(49)
|
(50)
|
18
|
14
|
(31)
|
(37)
|
(25)
|
(3)
|
44
|
19
|
(28)
|
(19)
|
(81)
|
(56)
|
(78)
|
(105)
|
(27)
|
(27)
|
43
|
29
|
|
Pre-Tax Income |
361
N/A
|
312
-14%
|
273
-12%
|
351
+28%
|
319
-9%
|
362
+13%
|
310
-14%
|
350
+13%
|
376
+7%
|
387
+3%
|
495
+28%
|
523
+6%
|
561
+7%
|
585
+4%
|
592
+1%
|
584
-1%
|
508
-13%
|
527
+4%
|
474
-10%
|
376
-21%
|
426
+13%
|
411
-3%
|
404
-2%
|
383
-5%
|
582
+52%
|
325
-44%
|
247
-24%
|
345
+40%
|
(34)
N/A
|
161
N/A
|
217
+35%
|
61
-72%
|
151
+146%
|
14
-91%
|
(56)
N/A
|
(58)
-4%
|
(78)
-35%
|
62
N/A
|
(6)
N/A
|
(40)
-584%
|
(71)
-79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
10
|
(5)
|
(6)
|
9
|
20
|
33
|
41
|
39
|
40
|
42
|
40
|
31
|
26
|
17
|
16
|
19
|
19
|
17
|
17
|
17
|
15
|
72
|
63
|
56
|
204
|
90
|
95
|
97
|
(55)
|
(2)
|
(9)
|
(5)
|
2
|
9
|
19
|
17
|
15
|
21
|
17
|
10
|
10
|
|
Income from Continuing Operations |
371
|
307
|
267
|
359
|
339
|
394
|
352
|
390
|
416
|
430
|
535
|
554
|
587
|
601
|
608
|
603
|
527
|
544
|
490
|
393
|
440
|
483
|
467
|
439
|
786
|
415
|
342
|
441
|
(89)
|
159
|
208
|
57
|
153
|
23
|
(37)
|
(41)
|
(63)
|
84
|
11
|
(30)
|
(62)
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(11)
|
(11)
|
|
Net Income (Common) |
462
N/A
|
486
+5%
|
477
-2%
|
476
0%
|
475
0%
|
487
+2%
|
400
-18%
|
418
+4%
|
446
+7%
|
440
-1%
|
566
+29%
|
649
+15%
|
698
+8%
|
707
+1%
|
1 172
+66%
|
1 357
+16%
|
1 237
-9%
|
1 252
+1%
|
740
-41%
|
410
-45%
|
457
+12%
|
501
+10%
|
484
-3%
|
433
-11%
|
780
+80%
|
413
-47%
|
340
-18%
|
439
+29%
|
(91)
N/A
|
152
N/A
|
200
+31%
|
49
-76%
|
145
+196%
|
16
-89%
|
(43)
N/A
|
(47)
-10%
|
(69)
-45%
|
77
N/A
|
5
-94%
|
(41)
N/A
|
(73)
-78%
|
|
EPS (Diluted) |
1.56
N/A
|
1.62
+4%
|
1.6
-1%
|
1.6
N/A
|
1.44
-10%
|
1.45
+1%
|
1.19
-18%
|
1.25
+5%
|
1.31
+5%
|
1.28
-2%
|
1.59
+24%
|
1.86
+17%
|
1.95
+5%
|
1.97
+1%
|
3.26
+65%
|
3.78
+16%
|
3.44
-9%
|
3.48
+1%
|
2.05
-41%
|
1.13
-45%
|
1.26
+12%
|
1.36
+8%
|
1.27
-7%
|
1.17
-8%
|
2.07
+77%
|
1.1
-47%
|
0.9
-18%
|
1.17
+30%
|
-0.25
N/A
|
0.4
N/A
|
0.53
+33%
|
0.13
-75%
|
0.38
+192%
|
0.04
-89%
|
-0.11
N/A
|
-0.12
-9%
|
-0.17
-42%
|
0.19
N/A
|
0.01
-95%
|
-0.1
N/A
|
-0.18
-80%
|