Ventas Inc
NYSE:VTR

Watchlist Manager
Ventas Inc Logo
Ventas Inc
NYSE:VTR
Watchlist
Price: 78.83 USD 1.25% Market Closed
Market Cap: 37B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+35%
5Y
+44%
10Y
+75%
Operating Income
+
3Y
+55%
5Y
+14%
10Y
+15%
Net Income
+
3Y
-
5Y
-30%
10Y
-41%

Earnings Waterfall
Ventas Inc

Revenue
5.6B USD
Cost of Revenue
-3.2B USD
Gross Profit
2.3B USD
Operating Expenses
-1.4B USD
Operating Income
922.1m USD
Other Expenses
-684.1m USD
Net Income
238m USD

Income Statement
Ventas Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
80
84
80
76
72
68
66
62
62
61
62
65
66
68
74
89
100
120
130
132
129
144
165
181
197
209
207
207
203
199
191
183
174
175
175
175
172
172
181
207
224
250
0
203
289
227
309
319
249
258
225
218
292
287
322
341
367
388
408
416
420
425
435
444
448
451
450
444
442
442
439
445
452
458
471
472
470
464
451
444
440
440
444
455
468
485
514
543
574
596
602
604
603
602
603
611
Revenue
190
N/A
201
+6%
203
+1%
202
0%
177
-13%
186
+5%
185
-1%
187
+1%
195
+4%
202
+4%
213
+6%
225
+6%
236
+5%
246
+4%
262
+6%
296
+13%
319
+8%
364
+14%
385
+6%
396
+3%
398
+0%
439
+10%
532
+21%
643
+21%
747
+16%
863
+16%
902
+5%
919
+2%
919
N/A
925
+1%
926
+0%
926
0%
924
0%
944
+2%
957
+1%
981
+3%
1 001
+2%
1 034
+3%
1 151
+11%
1 447
+26%
1 732
+20%
2 030
+17%
2 282
+12%
2 366
+4%
2 470
+4%
2 585
+5%
2 658
+3%
2 731
+3%
2 517
-8%
2 575
+2%
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%
4 715
+2%
4 802
+2%
4 924
+3%
5 082
+3%
5 302
+4%
5 555
+5%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(4)
(53)
(124)
(198)
(274)
(296)
(306)
(307)
(305)
(306)
(301)
(303)
(306)
(309)
(319)
(326)
(339)
(416)
(543)
(672)
(799)
(887)
(927)
(976)
(1 026)
(1 057)
(1 090)
(1 118)
(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)
(2 698)
(2 755)
(2 827)
(2 924)
(3 069)
(3 224)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
177
N/A
186
+5%
95
-49%
145
+52%
195
+35%
201
+3%
213
+6%
224
+5%
235
+5%
244
+4%
259
+6%
294
+13%
317
+8%
361
+14%
383
+6%
394
+3%
395
+0%
436
+10%
479
+10%
519
+8%
549
+6%
588
+7%
606
+3%
613
+1%
612
0%
620
+1%
620
+0%
625
+1%
621
-1%
637
+3%
648
+2%
662
+2%
675
+2%
695
+3%
735
+6%
904
+23%
1 060
+17%
1 232
+16%
1 395
+13%
1 439
+3%
1 493
+4%
1 558
+4%
1 601
+3%
1 641
+2%
1 398
-15%
1 435
+3%
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%
2 017
+2%
2 046
+1%
2 097
+2%
2 159
+3%
2 234
+3%
2 331
+4%
Operating Income
Operating Expenses
(55)
(57)
(56)
(55)
(53)
(54)
(54)
(54)
(56)
(57)
(60)
(64)
(67)
(70)
(78)
(94)
(112)
(131)
(141)
(150)
(144)
(156)
(186)
(196)
(263)
(278)
(280)
(289)
(270)
(253)
(245)
(243)
(236)
(241)
(243)
(249)
(251)
(256)
(284)
(409)
(519)
(644)
(840)
(798)
(814)
(772)
(825)
(813)
(745)
(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)
(1 340)
(1 344)
(1 335)
(1 330)
(1 339)
(1 362)
(1 409)
Selling, General & Administrative
(17)
(15)
(15)
(15)
(15)
(16)
(16)
(16)
(16)
(17)
(18)
(18)
(18)
(19)
(20)
(23)
(27)
(28)
(29)
(28)
(26)
(27)
(29)
(32)
(36)
(37)
(39)
(41)
(41)
(43)
(44)
(42)
(39)
(39)
(39)
(44)
(50)
(54)
(60)
(65)
(75)
(82)
(93)
(99)
(99)
(105)
(106)
(108)
(115)
(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)
(156)
(158)
(163)
(167)
(173)
(178)
Depreciation & Amortization
(38)
(41)
(41)
(40)
(38)
(39)
(39)
(39)
(40)
(40)
(43)
(46)
(49)
(51)
(57)
(72)
(85)
(103)
(113)
(114)
(111)
(122)
(150)
(188)
(227)
(266)
(265)
(248)
(230)
(210)
(202)
(202)
(197)
(202)
(204)
(205)
(201)
(202)
(232)
(337)
(444)
(553)
(660)
(692)
(715)
(730)
(715)
(704)
(630)
(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)
(1 187)
(1 188)
(1 177)
(1 167)
(1 172)
(1 190)
(1 231)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
(7)
(7)
24
0
25
24
0
0
0
0
0
(0)
0
0
0
0
(0)
8
(7)
0
(9)
(87)
(7)
0
63
(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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
Operating Income
135
N/A
144
+7%
147
+2%
147
+0%
124
-16%
132
+6%
130
-1%
133
+2%
139
+4%
144
+4%
153
+6%
160
+5%
168
+5%
174
+4%
182
+4%
199
+10%
204
+2%
230
+13%
241
+5%
244
+1%
251
+3%
279
+11%
293
+5%
323
+10%
286
-12%
310
+9%
326
+5%
325
-1%
342
+5%
367
+7%
375
+2%
382
+2%
385
+1%
396
+3%
405
+2%
413
+2%
425
+3%
439
+3%
451
+3%
495
+10%
541
+9%
588
+9%
555
-6%
641
+16%
680
+6%
786
+16%
776
-1%
828
+7%
653
-21%
668
+2%
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%
640
+3%
672
+5%
711
+6%
767
+8%
820
+7%
872
+6%
922
+6%
Pre-Tax Income
Interest Income Expense
(80)
(84)
(80)
(76)
(72)
(68)
(66)
(62)
(62)
(61)
(62)
(65)
(66)
(68)
(74)
(89)
(100)
(120)
(130)
(132)
(129)
(138)
(141)
(181)
(172)
(215)
(231)
(207)
(203)
(199)
(191)
(183)
(174)
(175)
(175)
(176)
(173)
(173)
(182)
(207)
(224)
(250)
(200)
(258)
(271)
(348)
(291)
(318)
(250)
(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)
(576)
(616)
(610)
(613)
(609)
(607)
(609)
Non-Reccuring Items
(6)
(6)
(19)
(18)
(22)
(3)
7
8
10
(9)
(5)
(7)
(1)
(1)
(1)
0
16
16
14
16
1
1
1
(2)
(3)
(4)
(4)
19
21
20
12
(16)
(19)
(19)
(21)
(20)
(29)
(50)
(95)
(82)
21
6
15
4
(101)
(68)
(27)
(29)
(23)
(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)
(237)
(281)
(228)
(115)
(136)
(126)
(133)
Gain/Loss on Disposition of Assets
0
0
0
0
5
0
1
0
9
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
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
101
90
57
57
41
42
Total Other Income
0
0
0
0
0
0
0
9
0
9
8
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
(7)
0
0
0
(7)
(5)
(9)
(13)
(17)
(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
20
(14)
(5)
(45)
(28)
(30)
(33)
Pre-Tax Income
49
N/A
55
+11%
48
-12%
53
+10%
35
-34%
60
+73%
72
+20%
88
+22%
96
+9%
83
-13%
94
+12%
89
-5%
100
+13%
105
+5%
106
+2%
110
+3%
119
+8%
125
+5%
126
+0%
128
+2%
122
-5%
142
+16%
153
+8%
140
-9%
110
-21%
92
-16%
91
-1%
136
+49%
161
+18%
188
+17%
196
+4%
182
-7%
192
+5%
202
+5%
209
+4%
218
+4%
222
+2%
216
-3%
175
-19%
206
+18%
330
+61%
344
+4%
369
+7%
388
+5%
302
-22%
366
+21%
449
+23%
467
+4%
364
-22%
361
-1%
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%
(138)
-93%
(43)
+69%
51
N/A
104
+105%
150
+45%
189
+26%
Net Income
Tax Provision
(3)
(2)
(1)
2
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
15
28
38
36
27
16
6
3
3
2
1
0
(2)
(5)
(2)
5
20
31
16
15
10
6
16
23
17
12
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
(8)
(12)
38
45
49
59
Income from Continuing Operations
47
53
47
55
37
62
74
88
96
83
94
89
100
105
106
110
119
125
126
128
122
142
159
155
138
130
128
164
177
195
199
186
193
203
209
216
217
215
180
226
361
360
385
398
308
381
471
484
376
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)
(146)
(55)
88
149
200
247
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)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(3)
(2)
(0)
1
2
2
1
1
(0)
(1)
(1)
(1)
(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)
(11)
(11)
(7)
(7)
(8)
(9)
Net Income (Common)
51
N/A
53
+4%
71
+35%
79
+11%
66
-17%
90
+37%
80
-12%
95
+19%
163
+71%
149
-9%
158
+6%
151
-4%
121
-20%
125
+4%
127
+1%
130
+3%
131
+0%
132
+1%
134
+2%
138
+3%
131
-5%
147
+12%
293
+99%
289
-1%
274
-5%
263
-4%
159
-40%
195
+23%
223
+14%
266
+19%
284
+7%
270
-5%
267
-1%
245
-8%
215
-12%
223
+4%
246
+11%
243
-1%
204
-16%
249
+22%
365
+46%
406
+11%
460
+13%
469
+2%
363
-23%
384
+6%
425
+11%
431
+2%
454
+5%
462
+2%
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%
(157)
-115%
(67)
+58%
81
N/A
142
+75%
191
+34%
238
+24%
EPS (Diluted)
0.72
N/A
0.76
+6%
1.01
+33%
1.12
+11%
0.93
-17%
1.13
+22%
1
-12%
1.2
+20%
2.03
+69%
1.79
-12%
1.87
+4%
1.78
-5%
1.43
-20%
1.46
+2%
1.41
-3%
1.25
-11%
1.36
+9%
1.25
-8%
1.28
+2%
1.31
+2%
1.25
-5%
1.38
+10%
2.78
+101%
2.28
-18%
2.22
-3%
1.92
-14%
1.14
-41%
1.37
+20%
1.59
+16%
1.85
+16%
1.87
+1%
1.72
-8%
1.74
+1%
1.55
-11%
1.36
-12%
1.4
+3%
1.56
+11%
1.49
-4%
1.14
-23%
1.42
+25%
1.57
+11%
1.39
-11%
1.51
+9%
1.57
+4%
1.23
-22%
1.3
+6%
1.44
+11%
1.46
+1%
1.53
+5%
1.56
+2%
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%
0.05
-87%
-0.11
N/A
-0.12
-9%
-0.17
-42%
0.19
N/A
0.01
-95%
-0.1
N/A
-0.18
-80%
-0.39
-117%
-0.17
+56%
0.19
N/A
0.33
+74%
0.43
+30%
0.53
+23%

See Also

Summary
VTR intrinsic value, competitors valuation, and company profile.
DCF Valuation
VTR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VTR stock valuation using valuation multiples.
Wall Street Estimates
VTR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VTR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.