Revenue surged 40.9% YoY to $3.5B in 2026Q2, with NOI margin stable at 39.3%, but FFO per share volatility (from $1.87 to $1.34) and thin GAAP operating margins (3.33%) suggest earnings quality may be weaker than headline growth implies.
Welltower Inc. (WELL) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 12.61B | 10.67B | 7.85B | 6.48B | 5.78B | 4.71B | 4.59B | 5.1B | 4.67B | 4.3B | 4.25B | 3.84B | 3.34B | 2.88B | 1.8B | 1.3B | 571.33M | 523.29M | 526.41M | 429.49M | 288.24M | 281.85M | 226.09M | 170.14M | 130.45M | 107.78M | 117.1M | 129.4M | 98M | 73.3M | 54.4M |
| Revenue Growth % | 38.07% | 35.82% | 21.23% | 12.16% | 22.65% | 2.68% | -10.08% | 9.19% | 8.65% | 1.12% | 10.68% | 15.15% | 15.96% | 59.83% | 38.24% | 127.87% | 9.18% | -0.59% | 22.57% | 49% | 2.27% | 24.66% | 32.89% | 30.43% | 21.04% | -7.96% | -9.51% | 32.04% | 33.7% | 34.74% | 756.48% |
| Property Operating Expenses | 7.72B | 6.49B | 4.83B | 3.95B | 3.56B | 2.77B | 2.6B | 2.69B | 2.43B | 2.08B | 1.88B | 1.62B | 1.4B | 1.21B | 567.99M | 375.06M | 77.79M | 42.5M | 42.63M | 33.41M | 1.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 4.9B | 4.18B | 3.02B | 2.53B | 2.22B | 1.93B | 1.99B | 2.41B | 2.24B | 2.22B | 2.37B | 2.22B | 1.93B | 1.67B | 1.23B | 926.82M | 493.54M | 480.79M | 483.77M | 396.08M | 287.2M | 281.85M | 226.09M | 170.14M | 130.45M | 107.78M | 117.1M | 129.4M | 98M | 73.3M | 54.4M |
| NOI Margin % | 38.82% | 39.18% | 38.5% | 39.06% | 38.39% | 41.09% | 43.36% | 47.26% | 47.91% | 51.53% | 55.85% | 57.77% | 57.93% | 58.05% | 68.44% | 71.19% | 86.38% | 91.88% | 91.9% | 92.22% | 99.64% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 4.22B | 3.82B | 1.88B | 1.59B | 1.47B | 1.17B | 1.26B | 1.17B | 1.08B | 1.11B | 1.07B | 973.66M | 987.07M | 976.23M | 630.57M | 465.69M | 249.47M | 213.64M | 191.65M | 161.7M | 108.75M | 101.16M | 94.53M | 58.79M | 43.05M | 32.1M | -22.35M | -18.8M | -11M | -6M | 9.09M |
| G&A Expenses | 1.76B | 1.75B | 235.49M | 179.09M | 150.39M | 126.73M | 128.39M | 126.55M | 126.38M | 122.01M | 155.24M | 147.42M | 142.94M | 108.32M | 97.34M | 77.2M | 54.63M | 49.69M | 47.19M | 37.47M | 25.92M | 17.25M | 16.59M | 11.48M | 9.66M | 8.08M | 7.41M | 7.4M | 6.1M | 4.9M | 0 |
| EBITDA | 3.18B | 2.49B | 2.83B | 2.38B | 2.08B | 1.82B | 1.78B | 2.28B | 2.13B | 2.05B | 2.22B | 2.08B | 1.8B | 1.58B | 1.15B | 899.08M | 460.92M | 447.48M | 470.01M | 393.07M | 279.11M | 270.49M | 288.09M | 168.18M | 131.68M | 109.12M | 164.66M | 168.3M | 120.6M | 85.6M | 47.77M |
| EBITDA Margin % | 25.22% | 23.38% | 35.97% | 36.8% | 36.06% | 38.57% | 38.75% | 44.73% | 45.63% | 47.62% | 52.17% | 54.16% | 53.87% | 54.79% | 63.91% | 69.06% | 80.68% | 85.51% | 89.29% | 91.52% | 96.83% | 95.97% | 127.42% | 98.85% | 100.94% | 101.25% | 140.62% | 130.06% | 123.06% | 116.78% | 87.81% |
| Depreciation & Amortization | 2.5B | 2.14B | 1.68B | 1.44B | 1.34B | 1.05B | 1.05B | 1.04B | 970.07M | 938.6M | 910.39M | 835.25M | 851.84M | 882.52M | 548.93M | 437.95M | 216.86M | 180.34M | 177.88M | 158.69M | 100.65M | 89.8M | 156.52M | 56.83M | 44.28M | 33.44M | 25.22M | 20.1M | 11.6M | 6.3M | 2.46M |
| D&A / Revenue % | 19.83% | 20.05% | 21.39% | 22.28% | 23.15% | 22.36% | 22.89% | 20.45% | 20.77% | 21.83% | 21.41% | 21.74% | 25.54% | 30.68% | 30.5% | 33.64% | 37.96% | 34.46% | 33.79% | 36.95% | 34.92% | 31.86% | 69.23% | 33.4% | 33.94% | 31.03% | 21.53% | 15.53% | 11.84% | 8.59% | 4.52% |
| Operating Income | 680.93M | 355.17M | 1.15B | 940.45M | 746.22M | 763.36M | 727.45M | 1.24B | 1.16B | 1.11B | 1.31B | 1.25B | 945.24M | 693.5M | 601.22M | 461.13M | 244.06M | 267.14M | 292.12M | 234.38M | 178.45M | 180.69M | 131.57M | 111.35M | 87.4M | 75.68M | 139.45M | 148.2M | 109M | 79.3M | 45.31M |
| Operating Margin % | 5.4% | 3.33% | 14.59% | 14.52% | 12.92% | 16.21% | 15.86% | 24.27% | 24.86% | 25.78% | 30.76% | 32.42% | 28.34% | 24.11% | 33.41% | 35.42% | 42.72% | 51.05% | 55.49% | 54.57% | 61.91% | 64.11% | 58.19% | 65.45% | 67% | 70.22% | 119.08% | 114.53% | 111.22% | 108.19% | 83.29% |
| Interest Expense | 4M | 651.96M | 574.26M | 607.85M | 529.52M | 489.85M | 514.39M | 555.56M | 526.59M | 484.62M | 521.35M | 492.17M | 481.04M | 458.36M | 361.56M | 290.98M | 133.98M | 96.86M | 130.15M | 131.27M | 88.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 0.26x | 1.91x | 1.58x | 1.33x | 1.35x | 0.94x | 1.98x | 1.80x | 1.62x | 2.36x | 2.29x | 1.80x | 1.22x | 1.51x | 1.39x | 1.27x | 2.50x | 2.08x | 1.79x | 2.02x | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | 164.83M | 183.24M | 46.99M | -17.44M | 43.64M | 102.75M | 244.61M | 139.6M | 211.15M | 324.25M | 77.23M | 116.92M | 79.99M | 132.9M | 53.74M | 57.95M | 73.59M | 25.11M | 21.3M | -1.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | 1.48B | 954.72M | 975.56M | 364.5M | 167.81M | 383.19M | 1.05B | 1.33B | 838.42M | 216.49M | 698.9M | 614.61M | 356.79M | 94.06M | 188.39M | 117.97M | 43.17M | 145.18M | 140.67M | 104.19M | 90.07M | 180.69M | 131.57M | 111.35M | 87.4M | 75.68M | 139.45M | 148.2M | 109M | 79.3M | 45.31M |
| Pretax Margin % | 11.75% | 8.95% | 12.42% | 5.63% | 2.91% | 8.14% | 22.87% | 26.14% | 17.95% | 5.04% | 16.44% | 16% | 10.7% | 3.27% | 10.47% | 9.06% | 7.56% | 27.74% | 26.72% | 24.26% | 31.25% | 64.11% | 58.19% | 65.45% | 67% | 70.22% | 119.08% | 114.53% | 111.22% | 108.19% | 83.29% |
| Income Tax | 70.96M | -7.12M | 2.7M | 6.36M | 7.25M | 8.71M | 9.97M | 2.96M | 8.67M | 20.13M | -19.13M | 6.45M | -1.27M | 7.49M | 7.61M | 1.39M | 364K | 168K | 1.31M | 188K | 82K | 101.53M | 46.69M | 44.87M | 32.9M | 24.83M | 80.93M | 72.6M | 46.7M | 32.8M | 14.63M |
| Effective Tax Rate % | 4.79% | -0.75% | 0.28% | 1.75% | 4.32% | 2.27% | 0.95% | 0.22% | 1.03% | 9.3% | -2.74% | 1.05% | -0.36% | 7.96% | 4.04% | 1.18% | 0.84% | 0.12% | 0.93% | 0.18% | 0.09% | 56.19% | 35.49% | 40.3% | 37.64% | 32.8% | 58.04% | 48.99% | 42.84% | 41.36% | 32.3% |
| Net Income | 1.35B | 936.85M | 951.68M | 340.09M | 141.21M | 336.14M | 978.84M | 1.23B | 804.95M | 522.77M | 1.08B | 883.75M | 512.15M | 145.05M | 297.25M | 217.61M | 128.53M | 193.27M | 283.3M | 138.35M | 102.75M | 84.29M | 85.37M | 82.74M | 67.66M | 60.55M | 68.06M | 75.6M | 62.3M | 46.5M | 30.68M |
| Net Margin % | 10.67% | 8.78% | 12.12% | 5.25% | 2.44% | 7.14% | 21.34% | 24.16% | 17.23% | 12.16% | 25.35% | 23.01% | 15.35% | 5.04% | 16.52% | 16.71% | 22.5% | 36.93% | 53.82% | 32.21% | 35.65% | 29.9% | 37.76% | 48.63% | 51.87% | 56.18% | 58.12% | 58.42% | 63.57% | 63.44% | 56.39% |
| Net Income Growth % | 19.15% | -1.56% | 179.83% | 140.84% | -57.99% | -65.66% | -20.58% | 53.11% | 53.98% | -51.5% | 21.96% | 72.56% | 253.09% | -51.2% | 36.6% | 69.31% | -33.5% | -31.78% | 104.76% | 34.65% | 21.91% | -1.27% | 3.18% | 22.29% | 11.74% | -11.03% | -9.98% | 21.35% | 33.98% | 51.59% | 124.98% |
| Funds From Operations (FFO) | 3.85B | 3.08B | 2.63B | 1.78B | 1.48B | 1.39B | 2.03B | 2.28B | 1.78B | 1.46B | 1.99B | 1.72B | 1.36B | 1.03B | 846.19M | 655.56M | 345.38M | 373.6M | 461.18M | 297.05M | 203.4M | 174.09M | 241.9M | 139.57M | 111.94M | 93.99M | 93.27M | 95.7M | 73.9M | 52.8M | 33.14M |
| FFO Margin % | 30.5% | 28.83% | 33.5% | 27.53% | 25.59% | 29.5% | 44.23% | 44.62% | 38% | 33.99% | 46.76% | 44.75% | 40.89% | 35.72% | 47.02% | 50.35% | 60.45% | 71.4% | 87.61% | 69.16% | 70.57% | 61.77% | 106.99% | 82.03% | 85.81% | 87.21% | 79.65% | 73.96% | 75.41% | 72.03% | 60.91% |
| FFO Growth % | 109.24% | 16.88% | 47.55% | 20.65% | 6.39% | -31.51% | -10.86% | 28.2% | 21.46% | -26.5% | 15.66% | 26.03% | 32.74% | 21.43% | 29.08% | 89.81% | -7.55% | -18.99% | 55.26% | 46.04% | 16.84% | -28.03% | 73.32% | 24.68% | 19.09% | 0.77% | -2.54% | 29.5% | 39.96% | 59.34% | 117.8% |
| FFO per Share | 5.25 | 4.53 | 4.32 | 3.44 | 3.18 | 3.25 | 4.86 | 5.64 | 4.73 | 3.96 | 5.52 | 4.92 | 4.43 | 3.69 | 3.74 | 3.76 | 2.69 | 3.26 | 4.89 | 3.74 | 3.28 | 3.19 | 4.64 | 3.16 | 3.00 | 3.03 | 3.26 | 3.37 | 2.85 | 2.41 | 2.35 |
| FFO Payout Ratio % | 53.33% | 61.06% | 58.73% | 70.69% | 76.55% | 74.56% | 55.17% | 61.55% | 75.99% | 90.71% | 65.33% | 70.4% | 75.89% | 88.2% | 85.38% | 83.02% | 107.19% | 89.36% | 60.03% | 70.06% | 98.24% | 88.54% | 56.11% | 79.59% | 86.78% | 90.72% | 86.12% | 80.67% | 82.14% | 86.74% | 85.79% |
| EPS (Diluted) | 1.84 | 1.39 | 1.57 | 0.66 | 0.30 | 0.78 | 2.33 | 3.05 | 2.02 | 1.26 | 2.81 | 2.34 | 1.43 | 0.10 | 0.48 | 0.90 | 0.83 | 1.49 | 2.81 | 1.43 | 1.31 | 1.15 | 1.39 | 1.60 | 1.48 | 1.52 | 1.91 | 2.21 | 2.24 | 2.12 | 2.18 |
| EPS Growth % | 6.78% | -11.46% | 137.88% | 120% | -61.54% | -66.52% | -23.61% | 50.99% | 60.32% | -55.16% | 20.09% | 63.64% | 1366.67% | -79.69% | -46.67% | 8.43% | -44.3% | -46.98% | 96.5% | 9.16% | 13.91% | -17.27% | -13.13% | 8.11% | -2.63% | -20.42% | -13.57% | -1.34% | 5.66% | -2.75% | 87.93% |
| EPS (Basic) | - | 1.41 | 1.58 | 0.66 | 0.31 | 0.79 | 2.36 | 3.07 | 2.03 | 1.26 | 2.83 | 2.35 | 1.44 | 0.10 | 0.48 | 0.90 | 0.84 | 1.50 | 2.83 | 1.44 | 1.32 | 1.16 | 1.41 | 1.62 | 1.50 | 1.54 | 1.92 | 2.23 | 2.27 | 2.15 | 2.18 |
| Diluted Shares Outstanding | 732.14M | 679.52M | 608.75M | 518.7M | 465.16M | 426.84M | 417.39M | 403.81M | 375.25M | 369M | 360.23M | 349.42M | 307.75M | 278.76M | 225.95M | 174.4M | 128.21M | 114.61M | 94.31M | 79.41M | 62.05M | 54.5M | 52.08M | 44.2M | 37.3M | 31.03M | 28.64M | 28.42M | 25.94M | 21.93M | 14.09M |
Quick answers to the most common questions about buying WELL stock.
For fiscal year 2025, Welltower Inc. (WELL) reported total revenue of $10.67B. This represents a 19508.1% increase compared to $54.4M in 1996.
Welltower Inc. (WELL) is profitable, generating $936.8M in net income for the fiscal year ending 2025 with a net profit margin of 8.8%.
Welltower Inc. (WELL) reported an operating income of $355.2M, resulting in an operating profit margin of 3.3%. This margin reflects the operational efficiency of the business before interest and taxes.
Welltower Inc. (WELL) generated $4.18B in gross profit for the year, representing a gross profit margin of 39.2%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Margin compression from labor costs
Metrics are mathematically derived from official filings.
Revenue Surge Driven by SHOP Expansion
Welltower's revenue grew 40.9% YoY in 2026Q2, reaching $3.5B, according to the latest quarterly report, reflecting aggressive portfolio expansion and occupancy recovery in its Seniors Housing Operating segment.
The 40.9% YoY revenue growth in 2026Q2 marks an acceleration from the 38.4% in the prior quarter, suggesting that the company's pivot toward the SHOP model is gaining momentum. This growth appears to be driven by both acquisitions and organic improvements in occupancy and rate, as evidenced by the consistent double-digit growth over the past year. However, the sustainability of this trajectory depends on the company's ability to maintain occupancy gains in its high-barrier urban markets, which may face increasing competition.
NOI Margin Stability Amid Cost Pressures
NOI margin remained relatively stable at 39.3% in 2026Q2, as reported in financial statements, despite revenue growth of 40.9%, indicating that property-level operating expenses are being managed effectively.
The NOI margin of 39.3% in 2026Q2 is consistent with the 37.8% in the prior quarter and the 40.0% a year ago, suggesting that the company is successfully controlling property-level costs, particularly labor, which is the largest variable expense in the SHOP segment. However, the thin operating margin of 3.33% (as per the provided data) implies that corporate overhead and depreciation are absorbing a significant portion of NOI. Investors should monitor whether labor inflation, especially in the UK and Canada, could erode NOI margins in future quarters.
FFO Per Share Volatility Raises Questions
FFO per share swung from $1.87 in 2026Q1 to $1.34 in 2026Q2, based on reported figures, highlighting the impact of one-time items and the dilutive effect of equity issuance on earnings quality.
The 28% sequential decline in FFO per share from 2026Q1 to 2026Q2, despite a 6% increase in revenue, suggests that the company may have recognized non-recurring gains in the prior quarter or that acquisition-related costs are weighing on FFO. The FFO growth of 20.7% YoY in 2026Q2 is robust, but the volatility in per-share metrics warrants caution. Additionally, the company's frequent use of ATM equity raises, as evidenced by the low debt/equity ratio of 0.49, may be diluting FFO per share, and investors should assess whether the growth in FFO is outpacing share count expansion.
Depreciation Distorts GAAP Earnings
GAAP net income of $240.3M in 2026Q2 is significantly lower than FFO of $978.1M, as per the income statement, underscoring the impact of non-cash depreciation charges on reported earnings.
The gap between net income and FFO in 2026Q2 is approximately $738M, which is largely attributable to depreciation and amortization expenses on the company's real estate assets. This distortion is typical for REITs, but the magnitude suggests that Welltower's portfolio is heavily weighted toward properties with high depreciable bases, such as seniors housing facilities. While depreciation is a non-cash charge, it does reflect the economic wear and tear on assets, and investors should compare it to maintenance capital expenditures to assess whether the company is adequately reserving for asset replacement.
Same-Store NOI Growth Appears Solid
Same-store NOI growth is not explicitly disclosed, but the consistent NOI margin expansion from 36.5% in 2024Q4 to 39.3% in 2026Q2, as reported in financial statements, suggests strong organic performance.
While the company does not break out same-store NOI in the provided data, the improvement in NOI margin from 36.5% to 39.3% over the past six quarters indicates that existing properties are becoming more profitable. This could be driven by rental rate increases on renewals and occupancy gains in the SHOP segment. However, the lack of explicit same-store metrics makes it difficult to isolate organic growth from acquisitions, and investors should seek clarity on this in the company's supplemental disclosures.
Earnings Quality Questioned by Thin Margins
Despite robust revenue growth, Welltower's operating margin of 3.33% and EBITDA loss of $3.7M in a prior period, as per reported data, suggest that earnings quality may be weaker than headline FFO implies.
The company's operating margin of 3.33% is exceptionally low for a REIT, and the reported EBITDA loss in a prior period raises concerns about the sustainability of its earnings. This could be due to high corporate overhead, integration costs from acquisitions, or the labor-intensive nature of the SHOP segment. Additionally, the company's reliance on straight-line rent adjustments and capitalized leasing costs may be inflating FFO relative to cash flows. Investors should scrutinize the quality of FFO by examining the gap between FFO and AFFO, which was approximately $319M in 2026Q2, to assess the impact of non-cash adjustments.