Diversified Healthcare Trust | Small-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 386.9M
Gross Profit 72.5M 18.75%
Operating Income -4.8M -1.24%
Net Income -9.0M -2.32%
EPS (Diluted) $-0.04

Balance Sheet Metrics

Total Assets 5.0B
Total Liabilities 3.0B
Shareholders Equity 1.9B
Debt to Equity 1.56

Cash Flow Metrics

Operating Cash Flow 77.3M
Free Cash Flow -3.2M

Revenue & Profitability Trend

Diversified Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.5B1.4B1.3B1.4B1.6B
Cost of Goods Sold i1.2B1.2B1.1B1.1B1.2B
Gross Profit i258.9M236.2M174.5M291.4M395.7M
Gross Margin % i17.3%16.7%13.6%21.1%24.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i26.5M26.1M26.4M34.1M30.6M
Other Operating Expenses i-----
Total Operating Expenses i26.5M26.1M26.4M34.1M30.6M
Operating Income i-52.6M-74.1M-91.2M-13.8M94.9M
Operating Margin % i-3.5%-5.3%-7.1%-1.0%5.8%
Non-Operating Items
Interest Income i9.0M15.5M15.9M20.6M18.2M
Interest Expense i235.2M191.8M209.4M255.8M201.5M
Other Non-Operating Income-92.5M-22.4M263.6M430.3M-44.7M
Pre-tax Income i-371.4M-272.7M-21.1M181.4M-133.1M
Income Tax i467.0K445.0K710.0K1.4M1.2M
Effective Tax Rate % i0.0%0.0%0.0%0.8%0.0%
Net Income i-370.3M-293.6M-15.8M179.9M-134.3M
Net Margin % i-24.8%-20.8%-1.2%13.0%-8.2%
Key Metrics
EBITDA i241.4M225.6M164.2M277.9M383.3M
EPS (Basic) i$-1.55$-1.23$-0.07$0.73$-0.59
EPS (Diluted) i$-1.55$-1.23$-0.07$0.73$-0.59
Basic Shares Outstanding i239535000238836000238314000237967000237739000
Diluted Shares Outstanding i239535000238836000238314000237967000237739000

Income Statement Trend

Diversified Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i144.6M245.9M658.1M634.8M74.4M
Short-term Investments i-----
Accounts Receivable i-----
Inventory i-----
Other Current Assets-----
Total Current Assets i430.2M262.5M697.4M1.0B203.3M
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i26.3M33.9M45.4M48.7M286.5M
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets188.6M222.2M233.8M235.4M197.0M
Total Non-Current Assets i4.7B5.2B5.3B5.6B6.3B
Total Assets i5.1B5.4B6.0B6.6B6.5B
Liabilities
Current Liabilities
Accounts Payable i-----
Short-term Debt i--700.0M800.0M-
Current Portion of Long-term Debt-----
Other Current Liabilities6.0M32.0K--3.5M
Total Current Liabilities i38.1M29.9M734.6M838.1M51.8M
Non-Current Liabilities
Long-term Debt i2.9B2.8B2.3B2.9B3.6B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities229.2M262.5M281.0M246.5M238.7M
Total Non-Current Liabilities i3.1B3.1B2.6B3.1B3.8B
Total Liabilities i3.2B3.1B3.4B4.0B3.9B
Equity
Common Stock i2.4M2.4M2.4M2.4M2.4M
Retained Earnings i-2.7B-2.3B-2.0B-2.0B-2.1B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.0B2.3B2.6B2.7B2.6B
Key Metrics
Total Debt i2.9B2.8B3.0B3.7B3.6B
Working Capital i392.1M232.5M-37.2M178.8M151.4M

Balance Sheet Composition

Diversified Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-370.3M-293.6M-15.8M179.9M-134.3M
Depreciation & Amortization i285.1M283.8M239.5M263.9M262.7M
Stock-Based Compensation i-----
Working Capital Changes i6.6M-21.3M2.1M-72.8M-12.9M
Operating Cash Flow i22.3M-20.0M223.5M376.8M92.4M
Investing Activities
Capital Expenditures i-----
Acquisitions i-21.2M0108.4M367.0M0
Investment Purchases i-----
Investment Sales i---00
Investing Cash Flow i-19.5M14.5M122.9M367.0M0
Financing Activities
Share Repurchases i-904.0K-393.0K-171.0K-383.0K-171.0K
Dividends Paid i-9.6M-9.6M-9.6M-9.5M-42.8M
Debt Issuance i120.0M750.0M0492.5M985.0M
Debt Repayment i-123.2M-967.0M-639.1M-503.2M-1.4B
Financing Cash Flow i-22.3M-949.7M-776.0M746.7M-1.0B
Free Cash Flow i112.2M10.5M-40.4M-63.3M158.5M
Net Change in Cash i-19.4M-955.2M-429.6M1.5B-955.1M

Cash Flow Trend

Diversified Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -2.25
Forward P/E -3.67
Price to Book 0.44
Price to Sales 0.54
PEG Ratio 0.31

Profitability Ratios

Profit Margin -18.83%
Operating Margin -1.93%
Return on Equity -14.32%
Return on Assets -0.54%

Financial Health

Current Ratio 10.88
Debt to Equity 143.14
Beta 2.51

Per Share Data

EPS (TTM) $-1.20
Book Value per Share $7.68
Revenue per Share $6.35

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
dhc816.0M-2.250.44-14.32%-18.83%143.14
Welltower 109.0B91.013.023.45%12.18%47.36
Ventas 28.9B194.302.521.38%2.82%108.90
LTC Properties 1.7B19.851.738.80%39.03%66.65
Sila Realty Trust 1.4B34.660.992.79%20.85%45.94
Global Medical REIT 907.1M95.291.041.93%7.25%138.39

Financial data is updated regularly. All figures are in the company's reporting currency.