
Diversified (DHC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.4B | 1.3B | 1.4B | 1.6B |
Cost of Goods Sold | 1.2B | 1.2B | 1.1B | 1.1B | 1.2B |
Gross Profit | 258.9M | 236.2M | 174.5M | 291.4M | 395.7M |
Gross Margin % | 17.3% | 16.7% | 13.6% | 21.1% | 24.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 26.5M | 26.1M | 26.4M | 34.1M | 30.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 26.5M | 26.1M | 26.4M | 34.1M | 30.6M |
Operating Income | -52.6M | -74.1M | -91.2M | -13.8M | 94.9M |
Operating Margin % | -3.5% | -5.3% | -7.1% | -1.0% | 5.8% |
Non-Operating Items | |||||
Interest Income | 9.0M | 15.5M | 15.9M | 20.6M | 18.2M |
Interest Expense | 235.2M | 191.8M | 209.4M | 255.8M | 201.5M |
Other Non-Operating Income | -92.5M | -22.4M | 263.6M | 430.3M | -44.7M |
Pre-tax Income | -371.4M | -272.7M | -21.1M | 181.4M | -133.1M |
Income Tax | 467.0K | 445.0K | 710.0K | 1.4M | 1.2M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.8% | 0.0% |
Net Income | -370.3M | -293.6M | -15.8M | 179.9M | -134.3M |
Net Margin % | -24.8% | -20.8% | -1.2% | 13.0% | -8.2% |
Key Metrics | |||||
EBITDA | 241.4M | 225.6M | 164.2M | 277.9M | 383.3M |
EPS (Basic) | $-1.55 | $-1.23 | $-0.07 | $0.73 | $-0.59 |
EPS (Diluted) | $-1.55 | $-1.23 | $-0.07 | $0.73 | $-0.59 |
Basic Shares Outstanding | 239535000 | 238836000 | 238314000 | 237967000 | 237739000 |
Diluted Shares Outstanding | 239535000 | 238836000 | 238314000 | 237967000 | 237739000 |
Income Statement Trend
Diversified Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 144.6M | 245.9M | 658.1M | 634.8M | 74.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 430.2M | 262.5M | 697.4M | 1.0B | 203.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 26.3M | 33.9M | 45.4M | 48.7M | 286.5M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 188.6M | 222.2M | 233.8M | 235.4M | 197.0M |
Total Non-Current Assets | 4.7B | 5.2B | 5.3B | 5.6B | 6.3B |
Total Assets | 5.1B | 5.4B | 6.0B | 6.6B | 6.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | 700.0M | 800.0M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 6.0M | 32.0K | - | - | 3.5M |
Total Current Liabilities | 38.1M | 29.9M | 734.6M | 838.1M | 51.8M |
Non-Current Liabilities | |||||
Long-term Debt | 2.9B | 2.8B | 2.3B | 2.9B | 3.6B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 229.2M | 262.5M | 281.0M | 246.5M | 238.7M |
Total Non-Current Liabilities | 3.1B | 3.1B | 2.6B | 3.1B | 3.8B |
Total Liabilities | 3.2B | 3.1B | 3.4B | 4.0B | 3.9B |
Equity | |||||
Common Stock | 2.4M | 2.4M | 2.4M | 2.4M | 2.4M |
Retained Earnings | -2.7B | -2.3B | -2.0B | -2.0B | -2.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.0B | 2.3B | 2.6B | 2.7B | 2.6B |
Key Metrics | |||||
Total Debt | 2.9B | 2.8B | 3.0B | 3.7B | 3.6B |
Working Capital | 392.1M | 232.5M | -37.2M | 178.8M | 151.4M |
Balance Sheet Composition
Diversified Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -370.3M | -293.6M | -15.8M | 179.9M | -134.3M |
Depreciation & Amortization | 285.1M | 283.8M | 239.5M | 263.9M | 262.7M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 6.6M | -21.3M | 2.1M | -72.8M | -12.9M |
Operating Cash Flow | 22.3M | -20.0M | 223.5M | 376.8M | 92.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -21.2M | 0 | 108.4M | 367.0M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | 0 | 0 |
Investing Cash Flow | -19.5M | 14.5M | 122.9M | 367.0M | 0 |
Financing Activities | |||||
Share Repurchases | -904.0K | -393.0K | -171.0K | -383.0K | -171.0K |
Dividends Paid | -9.6M | -9.6M | -9.6M | -9.5M | -42.8M |
Debt Issuance | 120.0M | 750.0M | 0 | 492.5M | 985.0M |
Debt Repayment | -123.2M | -967.0M | -639.1M | -503.2M | -1.4B |
Financing Cash Flow | -22.3M | -949.7M | -776.0M | 746.7M | -1.0B |
Free Cash Flow | 112.2M | 10.5M | -40.4M | -63.3M | 158.5M |
Net Change in Cash | -19.4M | -955.2M | -429.6M | 1.5B | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dhc | 816.0M | -2.25 | 0.44 | -14.32% | -18.83% | 143.14 |
Welltower | 109.0B | 91.01 | 3.02 | 3.45% | 12.18% | 47.36 |
Ventas | 28.9B | 194.30 | 2.52 | 1.38% | 2.82% | 108.90 |
LTC Properties | 1.7B | 19.85 | 1.73 | 8.80% | 39.03% | 66.65 |
Sila Realty Trust | 1.4B | 34.66 | 0.99 | 2.79% | 20.85% | 45.94 |
Global Medical REIT | 907.1M | 95.29 | 1.04 | 1.93% | 7.25% | 138.39 |
Financial data is updated regularly. All figures are in the company's reporting currency.