Omega Healthcare Investors Inc. (OHI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
303 INTERNATIONAL CIRCLE, HUNT VALLEY, MD 21030 |
| State of Incorp. | MD |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6798 - Real Estate Investment Trusts (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 518,340 | 442,810 | 297,103 | 20,534 | 163,535 | 24,117 | |||
| Cash and cash equivalent | 518,340 | 442,810 | 297,103 | 20,534 | 163,535 | 24,117 | |||
| Disposal group, including discontinued operation | 81,452 | 4,922 | |||||||
| Total current assets: | 518,340 | 442,810 | 297,103 | 20,534 | 244,987 | 29,039 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 28,302 | 30,178 | 17,849 | 16,117 | 17,533 | ||||
| Inventory, real estate | 7,300 | 4,300 | 3,200 | 1,500 | 10,000 | 13,900 | |||
| Property, plant and equipment | 1,506,807 | 1,333,157 | 1,423,507 | 1,427,599 | |||||
| Long-term investments and receivables | 88,711 | 188,409 | 178,920 | 194,687 | 200,638 | 199,884 | |||
| Long-term investments | 88,711 | 188,409 | 178,920 | 194,687 | 200,638 | 199,884 | |||
| Intangible assets, net (including goodwill), including: | 671,728 | 644,579 | 644,596 | 653,033 | 653,677 | 28,013 | |||
| Goodwill | 643,664 | 643,897 | 643,151 | 651,417 | 651,737 | 644,415 | |||
| Intangible assets, net (excluding goodwill) | 28,064 | 682 | 1,445 | 1,616 | 1,940 | (21,227) | |||
| Other undisclosed intangible assets, net (including goodwill) | (595,175) | ||||||||
| Deferred costs | 92,628 | ||||||||
| Total noncurrent assets: | 2,302,848 | 2,200,623 | 2,268,072 | 2,292,936 | 864,315 | 351,958 | |||
| Other undisclosed assets | 7,076,703 | 6,473,969 | 6,839,988 | 7,325,008 | 8,388,147 | 9,415,127 | |||
| TOTAL ASSETS: | 9,897,891 | 9,117,402 | 9,405,163 | 9,638,478 | 9,497,449 | 9,796,124 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Noncurrent Liabilities | |||||||||
| Liabilities, other than long-term debt | 8,200 | 10,766 | 11,350 | ||||||
| Deferred income tax liabilities | 8,200 | 10,766 | 11,350 | ||||||
| Total noncurrent liabilities: | 8,200 | 10,766 | 11,350 | ||||||
| Other undisclosed liabilities | 5,167,052 | 5,355,111 | 5,601,881 | 5,522,052 | 5,450,076 | 5,448,180 | |||
| Total liabilities: | 5,167,052 | 5,355,111 | 5,601,881 | 5,530,252 | 5,460,842 | 5,459,530 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 4,536,673 | 3,574,584 | 3,609,368 | 3,906,838 | 3,841,876 | 4,135,428 | |||
| Common stock | 27,912 | 24,528 | 23,425 | 23,906 | 23,119 | 22,663 | |||
| Additional paid in capital | 7,915,873 | 6,671,198 | 6,314,203 | 6,427,566 | 6,152,887 | 5,992,733 | |||
| Accumulated other comprehensive income (loss) | 22,731 | 29,338 | 20,325 | (2,200) | (12,768) | (39,858) | |||
| Retained earnings | 4,086,907 | 3,680,581 | 3,438,401 | 3,011,474 | 2,594,735 | 2,463,436 | |||
| Other undisclosed equity, attributable to parent | (7,516,750) | (6,831,061) | (6,186,986) | (5,553,908) | (4,916,097) | (4,303,546) | |||
| Equity, attributable to noncontrolling interest | 194,166 | 187,707 | 193,914 | 201,388 | 194,731 | 201,166 | |||
| Total equity: | 4,730,839 | 3,762,291 | 3,803,282 | 4,108,226 | 4,036,607 | 4,336,594 | |||
| TOTAL LIABILITIES AND EQUITY: | 9,897,891 | 9,117,402 | 9,405,163 | 9,638,478 | 9,497,449 | 9,796,124 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,051,390 | 949,740 | 878,244 | 1,062,809 | 892,381 | 928,830 | ||
| Operating lease, lease income | 825,380 | 750,208 | 923,677 | 753,427 | 804,076 | |||
| Net investment income | 157,207 | 119,888 | 123,919 | 136,382 | 134,286 | 119,942 | ||
| Cost of revenue (Provision for Loan, Lease, and Other Losses) | (76,720) | (34,151) | ||||||
| Gross profit: | 1,051,390 | 949,740 | 878,244 | 986,089 | 858,230 | 928,830 | ||
| Operating expenses | (648,889) | (793,580) | (799,668) | (776,994) | (734,948) | (432,781) | ||
| Other undisclosed operating income | 55,696 | |||||||
| Operating income: | 402,501 | 156,160 | 78,576 | 209,095 | 123,282 | 551,745 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 18,245 | 99,473 | 357,565 | 130,265 | 4,894 | (207,901) | ||
| Interest and debt expense | (1,749) | (492) | (389) | (30,763) | (10,100) | (9,564) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | 1,749 | 492 | 389 | 107,483 | 44,251 | |||
| Income from continuing operations before equity method investments, income taxes: | 420,746 | 255,633 | 436,141 | 416,080 | 162,327 | 334,280 | ||
| Income (loss) from equity method investments | 7,916 | (582) | 7,261 | 16,062 | 6,143 | |||
| Other undisclosed income from continuing operations before income taxes | 9,564 | |||||||
| Income from continuing operations before income taxes: | 428,662 | 255,051 | 443,402 | 432,142 | 168,470 | 343,844 | ||
| Income tax expense | (10,858) | (6,255) | (4,561) | (3,840) | (4,925) | (2,844) | ||
| Income from continuing operations: | 417,804 | 248,796 | 438,841 | 428,302 | 163,545 | 341,000 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 428,302 | 163,545 | 341,000 | |
| Other undisclosed net income | 10,947 | |||||||
| Net income: | 417,804 | 248,796 | 438,841 | 428,302 | 163,545 | 351,947 | ||
| Net income attributable to noncontrolling interest | ||||||||
| Other undisclosed net loss attributable to parent | ||||||||
| Net income attributable to parent: | 417,804 | 248,796 | 438,841 | 428,302 | 163,545 | 351,947 | ||
| Other undisclosed net loss available to common stockholders, basic | (11,478) | (6,616) | (11,914) | (11,563) | (4,218) | (10,824) | ||
| Net income available to common stockholders, basic: | 406,326 | 242,180 | 426,927 | 416,739 | 159,327 | 341,123 | ||
| Other undisclosed net income available to common stockholders, diluted | 12,060 | 7,077 | ||||||
| Net income available to common stockholders, diluted: | 418,386 | 249,257 | 426,927 | 416,739 | 159,327 | 341,123 | ||
Comprehensive Income ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 417,804 | 248,796 | 438,841 | 428,302 | 163,545 | 351,947 | ||
| Other comprehensive income (loss) | (6,771) | 9,286 | 23,179 | |||||
| Other undisclosed comprehensive income | 10,847 | 27,849 | 1,751 | |||||
| Comprehensive income: | 411,033 | 258,082 | 462,020 | 439,149 | 191,394 | 353,698 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (11,314) | (6,889) | (12,568) | (11,842) | (4,977) | (10,781) | ||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | ||||||||
| Comprehensive income, net of tax, attributable to parent: | 399,719 | 251,193 | 449,452 | 427,307 | 186,417 | 342,917 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.