National Health Investors, Inc.
NYSE:NHI · New York Stock Exchange
-$0.30 today
Vol 0.25M · Avg 0.40M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:NHI · Revenue to Net Income
Key Ratios
Analysis
$402.9M of revenue converted into $148.1M of net income for the selected period. Gross margin is 64.6% and net margin is 37.0%, showing how much revenue survives after costs and taxes. EPS is $3.10, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $378.5M +12.9% | $335.2M +4.8% | $319.8M +15.0% | $278.2M -6.9% | $298.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $239.6M +2046.0% | $11.2M -3.0% | $11.5M +17.6% | $9.8M -15.9% | $11.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $138.9M -57.1% | $324.0M +5.1% | $308.3M +14.9% | $268.4M -6.5% | $287.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 36.7% -60.0pp | 96.7% +0.3pp | 96.4% -0.1pp | 96.5% +0.4pp | 96.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $21.8M +9.9% | $19.8M -21.7% | $25.3M +30.9% | $19.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$55.9M -139.9% | $140.2M +8.2% | $129.5M -4.5% | $135.6M +33.2% | $101.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $83.8M +17.4% | $71.4M +2.1% | $70.0M -1.3% | $70.9M -12.3% | $80.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $282.0M +6.8% | $264.2M +1.7% | $259.9M +45.4% | $178.7M -25.8% | $240.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 74.5% -4.3pp | 78.8% -2.4pp | 81.3% +17.0pp | 64.2% -16.4pp | 80.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $194.8M +6.0% | $183.9M +2.8% | $178.8M +34.7% | $132.8M -28.3% | $185.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 51.5% -3.4pp | 54.9% -1.0pp | 55.9% +8.2pp | 47.7% -14.3pp | 62.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $23.8M | $0 +100.0% | -$2.6M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $57.4M +2.2% | $56.1M +1.1% | $55.5M +30.8% | $42.4M -11.8% | $48.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$54.0M -14.3% | -$47.3M -6.4% | -$44.4M +34.1% | -$67.4M +8.0% | -$73.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $140.8M +3.1% | $136.6M +1.6% | $134.4M +105.4% | $65.4M -41.6% | $112.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 37.2% -3.6pp | 40.8% -1.3pp | 42.0% +18.5pp | 23.5% -14.0pp | 37.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 +100.0% | -$45.0K | $0 +100.0% | -$89.0K -234.8% | $66.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $142.2M +3.0% | $138.0M +1.7% | $135.7M +104.3% | $66.4M -40.6% | $111.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 37.6% -3.6pp | 41.2% -1.2pp | 42.4% +18.5pp | 23.9% -13.6pp | 37.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -3.5% | $3 +0.3% | $3 +501.9% | $1 -61.8% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -3.5% | $3 +0.0% | $3 +513.7% | $1 -62.5% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $46.9M +6.9% | $43.8M +1.1% | $43.4M -3.1% | $44.8M -2.1% | $45.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $47.1M +6.7% | $44.1M +1.6% | $43.4M -3.1% | $44.8M -2.0% | $45.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Public Storage
NYSE:PSA
$55.92B
Vornado Realty Trust
NYSE:VNO
$7.11B
Sabra Health Care REIT, Inc.
NASDAQ:SBRA
$4.52B
EPR Properties
NYSE:EPR
$4.43B
Broadstone Net Lease, Inc.
NYSE:BNL
$3.94B
COPT Defense Properties
NYSE:CDP
$3.82B
Granite Real Estate Investment Trust
GRP-UN
$3.59B
Medical Properties Trust, Inc.
MPW
$3.22B
Cushman & Wakefield plc
NYSE:CWK
$3.06B
Arbor Realty Trust, Inc.
NYSE:ABR
$998.59M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NHI generate?
National Health Investors, Inc. (NHI) reported $378.53M of revenue in fiscal 2025.
Is NHI profitable?
National Health Investors, Inc. (NHI) reported $142.18M of net income, with a net margin of 37.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.