
Healthcare Realty (HR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
297.5M
Gross Profit
187.6M
63.05%
Operating Income
16.3M
5.49%
Net Income
-160.1M
-53.83%
EPS (Diluted)
$-0.45
Balance Sheet Metrics
Total Assets
10.5B
Total Liabilities
5.3B
Shareholders Equity
5.1B
Debt to Equity
1.04
Cash Flow Metrics
Operating Cash Flow
99.9M
Free Cash Flow
-21.3M
Revenue & Profitability Trend
Healthcare Realty Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 1.3B | 932.6M | 534.8M | 499.6M |
Cost of Goods Sold | 473.4M | 500.4M | 344.0M | 212.3M | 196.5M |
Gross Profit | 775.7M | 843.3M | 588.6M | 322.5M | 303.1M |
Gross Margin % | 62.1% | 62.8% | 63.1% | 60.3% | 60.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 83.1M | 58.4M | 52.7M | 34.2M | 30.7M |
Other Operating Expenses | -19.2M | - | - | - | - |
Total Operating Expenses | 64.0M | 58.4M | 52.7M | 34.2M | 30.7M |
Operating Income | 36.6M | 54.2M | 82.8M | 85.7M | 82.0M |
Operating Margin % | 2.9% | 4.0% | 8.9% | 16.0% | 16.4% |
Non-Operating Items | |||||
Interest Income | - | 1.3M | - | - | 559.0K |
Interest Expense | 237.1M | 248.0M | 139.3M | 53.1M | 56.2M |
Other Non-Operating Income | -458.2M | -83.5M | 102.1M | 34.1M | 45.8M |
Pre-tax Income | -663.9M | -282.1M | 40.7M | 66.7M | 72.2M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -663.9M | -282.1M | 40.7M | 66.7M | 72.2M |
Net Margin % | -53.1% | -21.0% | 4.4% | 12.5% | 14.4% |
Key Metrics | |||||
EBITDA | 753.6M | 823.6M | 555.0M | 291.4M | 276.9M |
EPS (Basic) | $-1.81 | $-0.74 | $0.15 | $0.45 | $0.52 |
EPS (Diluted) | $-1.81 | $-0.74 | $0.15 | $0.45 | $0.52 |
Basic Shares Outstanding | 365553000 | 378928000 | 252356000 | 142637000 | 133930000 |
Diluted Shares Outstanding | 365553000 | 378928000 | 252356000 | 142637000 | 133930000 |
Income Statement Trend
Healthcare Realty Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 68.9M | 25.7M | 61.0M | 13.2M | 15.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 161.5M | 180.1M | 143.5M | 84.9M | 78.2M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 525.9M | 504.7M | 404.9M | 156.7M | 164.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 261.4M | 276.0M | 337.0M | 128.4M | 125.2M |
Goodwill | 33.2M | 568.8M | 528.2M | 13.1M | 10.8M |
Intangible Assets | 33.2M | 67.8M | 81.8M | 6.1M | 3.8M |
Long-term Investments | 5.3M | 4.6M | 14.5M | 0 | - |
Other Non-Current Assets | 20.8M | 41.7M | 40.7M | 36.1M | 40.7M |
Total Non-Current Assets | 10.1B | 12.1B | 13.4B | 4.1B | 3.6B |
Total Assets | 10.7B | 12.6B | 13.8B | 4.3B | 3.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | 57.4M | 17.0M | - |
Short-term Debt | - | 349.8M | 349.1M | 210.0M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.3M | 295.0K | 437.0K | 294.0K | 1.2M |
Total Current Liabilities | 223.8M | 562.1M | 593.6M | 341.5M | 82.4M |
Non-Current Liabilities | |||||
Long-term Debt | 5.0B | 4.9B | 5.4B | 1.7B | 1.7B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 161.6M | 203.0M | 218.7M | 16.3M | 67.6M |
Total Non-Current Liabilities | 5.1B | 5.2B | 5.6B | 1.7B | 1.8B |
Total Liabilities | 5.3B | 5.7B | 6.2B | 2.1B | 1.9B |
Equity | |||||
Common Stock | 3.5M | 3.8M | 3.8M | 1.5M | 1.4M |
Retained Earnings | 374.3M | 1.0B | 1.3B | 1.3B | 1.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.3B | 6.9B | 7.7B | 2.2B | 1.9B |
Key Metrics | |||||
Total Debt | 5.0B | 5.3B | 5.7B | 1.9B | 1.7B |
Working Capital | 302.1M | -57.4M | -188.7M | -184.8M | 81.7M |
Balance Sheet Composition
Healthcare Realty Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -663.9M | -282.1M | 40.7M | 66.7M | 72.2M |
Depreciation & Amortization | 722.3M | 775.9M | 477.8M | 206.5M | 194.8M |
Stock-Based Compensation | 31.8M | 14.3M | 20.3M | 10.7M | 9.9M |
Working Capital Changes | -31.1M | -52.1M | -57.0M | -7.7M | -5.4M |
Operating Cash Flow | 31.2M | 421.7M | 459.4M | 271.5M | 513.7M |
Investing Activities | |||||
Capital Expenditures | -249.0M | -231.0M | -163.5M | -100.7M | -94.0M |
Acquisitions | 0 | -3.8M | 1.1B | -89.6M | -65.7M |
Investment Purchases | - | - | - | -186.4M | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -249.8M | -262.1M | 873.7M | -563.2M | -159.6M |
Financing Activities | |||||
Share Repurchases | -519.3M | -2.3M | -3.2M | -3.8M | -1.4M |
Dividends Paid | -457.9M | -472.2M | -1.4B | -175.5M | -162.6M |
Debt Issuance | 0 | 0 | 666.5M | 0 | 746.6M |
Debt Repayment | -375.5M | -19.2M | -1.2B | -33.7M | -614.6M |
Financing Cash Flow | -1.4B | -884.2M | -1.9B | 327.7M | 99.7M |
Free Cash Flow | 252.6M | 268.8M | 109.2M | 131.9M | 376.1M |
Net Change in Cash | -1.6B | -724.6M | -526.2M | 36.1M | 453.8M |
Cash Flow Trend
Healthcare Realty Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
39.90
Forward P/E
-39.21
Price to Book
1.20
Price to Sales
4.79
PEG Ratio
2.59
Profitability Ratios
Profit Margin
-32.94%
Operating Margin
5.35%
Return on Equity
-7.52%
Return on Assets
0.26%
Financial Health
Current Ratio
0.40
Debt to Equity
102.02
Beta
0.74
Per Share Data
EPS (TTM)
$-1.17
Book Value per Share
$13.70
Revenue per Share
$3.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hr | 5.9B | 39.90 | 1.20 | -7.52% | -32.94% | 102.02 |
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 |
CareTrust REIT | 7.4B | 27.53 | 2.03 | 8.28% | 58.90% | 34.75 |
American Healthcare | 6.9B | -140.93 | 2.78 | -1.41% | -1.53% | 69.74 |
Sabra Health Care | 4.4B | 24.29 | 1.63 | 6.66% | 24.84% | 91.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.