Welltower
WELLWelltower Price (WELL)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
608,750,000
(17.3605)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Welltower Inc.Currency: USD
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
17,800,000.00
+0% |
19,400,000.00
+9% |
25,800,000.00
+33% |
25,800,000.00
+0% |
26,600,000.00
+3% |
26,900,000.00
+1% |
29,200,000.00
+9% |
28,900,000.00
-1% |
36,000,000.00
+25% |
5,480,232.00
-85% |
6,351,822.00
+16% |
54,401,815.00
+756% |
73,308,000.00
+35% |
97,992,000.00
+34% |
128,604,000.00
+31% |
135,270,000.00
+5% |
135,120,000.00
0% |
163,118,000.00
+21% |
201,031,000.00
+23% |
226,095,000.00
+12% |
281,847,000.00
+25% |
322,824,000.00
+15% |
486,022,000.00
+51% |
551,214,000.00
+13% |
568,973,000.00
+3% |
680,530,000.00
+20% |
1,421,162,000.00
+109% |
1,818,080,000.00
+28% |
2,880,608,000.00
+58% |
3,343,546,000.00
+16% |
3,859,826,000.00
+15% |
4,281,160,000.00
+11% |
4,316,641,000.00
+1% |
4,700,499,000.00
+9% |
5,121,306,000.00
+9% |
4,605,967,000.00
-10% |
4,742,115,000.00
+3% |
5,860,615,000.00
+24% |
6,632,141,000.00
+13% |
7,853,618,000.00
+18% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 143,000.00 | 3,227,000.00 | 1,267,000.00 | 14,437,000.00 | 43,990,000.00 | 45,896,000.00 | 83,120,000.00 | 379,476,000.00 | 570,117,000.00 | 1,206,813,000.00 | 1,403,358,000.00 | 1,622,257,000.00 | 1,876,983,000.00 | 2,083,925,000.00 | 2,433,017,000.00 | 2,690,042,000.00 | 2,597,823,000.00 | 2,774,562,000.00 | 3,558,770,000.00 | 3,947,776,000.00 | 4,830,211,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
17,800,000.00
+0% |
19,400,000.00
+9% |
25,800,000.00
+33% |
25,800,000.00
+0% |
26,600,000.00
+3% |
26,900,000.00
+1% |
29,200,000.00
+9% |
28,900,000.00
-1% |
36,000,000.00
+25% |
5,480,232.00
-85% |
6,351,822.00
+16% |
54,401,815.00
+756% |
73,308,000.00
+35% |
97,992,000.00
+34% |
128,604,000.00
+31% |
135,270,000.00
+5% |
135,120,000.00
0% |
163,118,000.00
+21% |
201,031,000.00
+23% |
225,952,000.00
+12% |
278,620,000.00
+23% |
321,557,000.00
+15% |
471,585,000.00
+47% |
507,224,000.00
+8% |
523,077,000.00
+3% |
597,410,000.00
+14% |
1,041,686,000.00
+74% |
1,247,963,000.00
+20% |
1,673,795,000.00
+34% |
1,940,188,000.00
+16% |
2,237,569,000.00
+15% |
2,404,177,000.00
+7% |
2,232,716,000.00
-7% |
2,267,482,000.00
+2% |
2,431,264,000.00
+7% |
2,008,144,000.00
-17% |
1,967,553,000.00
-2% |
2,301,845,000.00
+17% |
2,684,365,000.00
+17% |
3,023,407,000.00
+13% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.99%) | (1.00%) | (0.97%) | (0.92%) | (0.92%) | (0.88%) | (0.73%) | (0.69%) | (0.58%) | (0.58%) | (0.58%) | (0.56%) | (0.52%) | (0.48%) | (0.47%) | (0.44%) | (0.42%) | (0.39%) | (0.41%) | (0.38%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 0.07 | 0.09 | 0.11 | -0.01 | 0.04 | 0.03 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 7,000,000.00 | 7,900,000.00 | 0.00 | 0.00 | 0.00 | 3,086,988.00 | 2,385,535.00 | 0.00 | 4,858,000.00 | 6,114,000.00 | 7,359,000.00 | 7,405,000.00 | 8,078,000.00 | 9,665,000.00 | 11,483,000.00 | 16,585,000.00 | 17,249,000.00 | 26,004,000.00 | 37,653,000.00 | 47,193,000.00 | 49,691,000.00 | 54,626,000.00 | 77,201,000.00 | 97,341,000.00 | 108,318,000.00 | 142,943,000.00 | 147,416,000.00 | 155,241,000.00 | 122,008,000.00 | 126,383,000.00 | 126,549,000.00 | 128,394,000.00 | 126,727,000.00 | 150,390,000.00 | 179,091,000.00 | 235,491,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 7,000,000.00 | 7,900,000.00 | 0.00 | 0.00 | 0.00 | 3,086,988.00 | 2,385,535.00 | 0.00 | 4,858,000.00 | 6,114,000.00 | 7,359,000.00 | 7,405,000.00 | 8,078,000.00 | 9,665,000.00 | 11,483,000.00 | 16,585,000.00 | 17,249,000.00 | 26,004,000.00 | 37,653,000.00 | 47,193,000.00 | 49,691,000.00 | 101,286,000.00 | 147,425,000.00 | 97,341,000.00 | 108,318,000.00 | 142,943,000.00 | 147,416,000.00 | 155,241,000.00 | 122,008,000.00 | 126,383,000.00 | 126,549,000.00 | 128,394,000.00 | 126,727,000.00 | 150,390,000.00 | 179,091,000.00 | 235,491,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 46,660,000.00 | 70,224,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | 0.00 | 900,000.00 | 800,000.00 | 500,000.00 | 700,000.00 | 800,000.00 | 1,385,077.00 | 1,579,544.00 | 2,461,013.00 | 6,341,000.00 | 11,654,000.00 | 20,104,000.00 | 25,216,000.00 | 33,441,000.00 | 44,278,000.00 | 56,827,000.00 | 156,524,000.00 | 89,803,000.00 | 97,564,000.00 | 149,626,000.00 | 156,154,000.00 | 157,049,000.00 | 197,118,000.00 | 418,406,000.00 | 548,935,000.00 | 865,800,000.00 | 851,840,000.00 | 835,249,000.00 | 2,976,806,000.00 | 3,191,864,000.00 | 3,491,016,000.00 | 3,830,450,000.00 | 3,834,171,000.00 | 3,915,320,000.00 | 4,989,862,000.00 | 1,443,217,000.00 | 1,632,093,000.00 | |
| Other Expenses | -2,200,000.00 | -2,600,000.00 | -3,400,000.00 | -4,000,000.00 | -10,000,000.00 | -10,100,000.00 | -5,100,000.00 | -3,600,000.00 | -5,200,000.00 | 5,007,981.00 | 41,327,069.00 | 9,091,468.00 | 6,607,000.00 | 11,539,000.00 | 19,394,000.00 | 24,871,000.00 | 33,002,000.00 | 42,684,000.00 | 56,869,000.00 | 77,943,000.00 | 83,910,000.00 | 98,501,000.00 | 189,345,000.00 | 156,248,000.00 | 180,310,000.00 | 226,802,000.00 | 420,416,000.00 | 5,271,000.00 | 4,066,000.00 | -10,262,000.00 | -46,231,000.00 | -11,998,000.00 | -177,776,000.00 | -112,898,000.00 | 1,045,763,000.00 | 1,132,873,000.00 | 1,044,836,000.00 | 1,320,688,000.00 | 2,351,364,000.00 | 2,787,916,000.00 | |
| Total Operating Expenses | -2,200,000.00 | -2,600,000.00 | -3,400,000.00 | -4,000,000.00 | -3,000,000.00 | -2,200,000.00 | -5,100,000.00 | -3,600,000.00 | -5,200,000.00 | 8,094,969.00 | 43,712,604.00 | 9,091,468.00 | 11,465,000.00 | 17,653,000.00 | 26,753,000.00 | 32,276,000.00 | 41,080,000.00 | 52,349,000.00 | 68,352,000.00 | 94,528,000.00 | 101,159,000.00 | 124,505,000.00 | 226,998,000.00 | 203,441,000.00 | 230,001,000.00 | 328,088,000.00 | 567,841,000.00 | 638,620,000.00 | 976,228,000.00 | 987,073,000.00 | 973,656,000.00 | 1,066,698,000.00 | 1,106,694,000.00 | 1,076,842,000.00 | 1,172,312,000.00 | 1,261,267,000.00 | 1,171,563,000.00 | 1,471,078,000.00 | 2,530,455,000.00 | 3,023,407,000.00 | |
| Cost and Exponses | -2,200,000.00 | -2,600,000.00 | -3,400,000.00 | -4,000,000.00 | -3,000,000.00 | -2,200,000.00 | -5,100,000.00 | -3,600,000.00 | -5,200,000.00 | 8,094,969.00 | 43,712,604.00 | 9,091,468.00 | 11,465,000.00 | 17,653,000.00 | 26,753,000.00 | 32,276,000.00 | 41,080,000.00 | 52,349,000.00 | 68,352,000.00 | 94,528,000.00 | 101,159,000.00 | 124,505,000.00 | 226,998,000.00 | 247,431,000.00 | 275,897,000.00 | 411,208,000.00 | 947,317,000.00 | 1,208,737,000.00 | 2,183,041,000.00 | 2,390,431,000.00 | 2,595,913,000.00 | 2,943,681,000.00 | 3,190,619,000.00 | 3,509,859,000.00 | 3,862,354,000.00 | 3,859,090,000.00 | 3,946,125,000.00 | 5,029,848,000.00 | 5,515,238,000.00 | 7,853,618,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Income |
20,000,000.00
+0% |
22,000,000.00
+10% |
29,200,000.00
+33% |
29,800,000.00
+2% |
29,600,000.00
-1% |
29,100,000.00
-2% |
34,300,000.00
+18% |
32,500,000.00
-5% |
41,200,000.00
+27% |
-2,614,737.00
-106% |
-37,360,782.00
+1,329% |
45,310,347.00
-221% |
61,843,000.00
+36% |
80,339,000.00
+30% |
101,851,000.00
+27% |
102,994,000.00
+1% |
94,040,000.00
-9% |
110,769,000.00
+18% |
132,679,000.00
+20% |
131,567,000.00
-1% |
180,688,000.00
+37% |
198,319,000.00
+10% |
259,024,000.00
+31% |
172,970,000.00
-33% |
186,845,000.00
+8% |
315,982,000.00
+69% |
155,450,000.00
-51% |
606,474,000.00
+290% |
693,501,000.00
+14% |
945,240,000.00
+36% |
1,245,207,000.00
+32% |
1,307,828,000.00
+5% |
213,053,000.00
-84% |
1,161,229,000.00
+445% |
1,206,340,000.00
+4% |
676,542,000.00
-44% |
754,251,000.00
+11% |
729,097,000.00
-3% |
1,116,903,000.00
+53% |
972,857,000.00
-13% |
|
| Operating Income Ratio | (1.12%) | (1.13%) | (1.13%) | (1.16%) | (1.11%) | (1.08%) | (1.17%) | (1.12%) | (1.14%) | (-0.48%) | (-5.88%) | (0.83%) | (0.84%) | (0.82%) | (0.79%) | (0.76%) | (0.70%) | (0.68%) | (0.66%) | (0.58%) | (0.64%) | (0.61%) | (0.53%) | (0.31%) | (0.33%) | (0.46%) | (0.11%) | (0.33%) | (0.24%) | (0.28%) | (0.32%) | (0.31%) | (0.05%) | (0.25%) | (0.24%) | (0.15%) | (0.16%) | (0.12%) | (0.17%) | (0.12%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,818,000.00 | 23,993,000.00 | 18,829,000.00 | 25,823,000.00 | 40,063,000.00 | 40,885,000.00 | 40,855,000.00 | 41,070,000.00 | 39,065,000.00 | 32,663,000.00 | 37,667,000.00 | 84,141,000.00 | 97,963,000.00 | 73,811,000.00 | 55,814,000.00 | 63,830,000.00 | 69,156,000.00 | 137,563,000.00 | 150,571,000.00 | 0.00 | 256,191,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 71,994,000.00 | 80,050,000.00 | 94,802,000.00 | 134,680,000.00 | 130,813,000.00 | 106,231,000.00 | 157,108,000.00 | 318,395,000.00 | 365,712,000.00 | 458,360,000.00 | 481,039,000.00 | 492,169,000.00 | 521,345,000.00 | 484,622,000.00 | 526,592,000.00 | 555,559,000.00 | 514,388,000.00 | 489,853,000.00 | 529,519,000.00 | 607,846,000.00 | 574,261,000.00 | |
| Total Other Income/Exp... | -20,000,000.00 | -22,000,000.00 | -29,200,000.00 | -29,800,000.00 | 0.00 | 0.00 | 0.00 | 1,700,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -27,661,000.00 | -44,946,000.00 | -35,084,000.00 | 15,861,000.00 | 21,071,000.00 | 18,535,000.00 | -49,468,000.00 | -100,842,000.00 | -88,383,000.00 | -20,998,000.00 | -286,843,000.00 | -105,405,000.00 | -166,021,000.00 | -462,521,100.00 | -552,488,020.00 | -591,256,000.00 | -489,102,000.00 | -531,344,000.00 | -593,860,000.00 | -823,930,000.00 | -406,260,000.00 | -787,518,000.00 | -1,070,404,000.00 | -1,543,655,000.00 | -1,953,306,000.00 | -766,856,000.00 | -448,415,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||||||
| EBITDA | 20,000,000.00 | 22,000,000.00 | 29,200,000.00 | 29,800,000.00 | 30,500,000.00 | 29,900,000.00 | 34,800,000.00 | 33,200,000.00 | 42,000,000.00 | -1,229,660.00 | -35,781,238.00 | 47,771,360.00 | 68,184,000.00 | 120,600,000.00 | 168,300,000.00 | 164,662,000.00 | 109,120,000.00 | 131,678,000.00 | 168,179,000.00 | 288,091,000.00 | 270,491,000.00 | 295,883,000.00 | 407,569,000.00 | 448,707,000.00 | 342,181,000.00 | 387,334,000.00 | 576,876,000.00 | 1,096,412,000.00 | 1,443,122,000.00 | 1,735,417,000.00 | 1,988,236,000.00 | 2,204,955,000.00 | 2,064,620,000.00 | 1,900,541,000.00 | 2,125,524,000.00 | 1,521,273,000.00 | 1,698,169,000.00 | 2,012,949,000.00 | 2,401,110,000.00 | 2,730,796,000.00 | |
| EBITDA ratio | (1.12%) | (1.13%) | (1.13%) | (1.16%) | (1.15%) | (1.11%) | (1.19%) | (1.09%) | (1.17%) | (-0.22%) | (-5.63%) | (0.88%) | (0.93%) | (0.93%) | (0.94%) | (0.94%) | (0.96%) | (0.96%) | (0.96%) | (1.27%) | (1.04%) | (0.92%) | (0.84%) | (0.83%) | (0.79%) | (0.69%) | (0.63%) | (0.64%) | (0.54%) | (0.54%) | (0.53%) | (0.52%) | (0.43%) | (0.43%) | (0.44%) | (0.37%) | (0.38%) | (0.35%) | (0.36%) | (0.35%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 81,339,000.00 | 103,254,000.00 | 104,362,000.00 | 91,540,000.00 | 108,471,000.00 | 129,887,000.00 | 641,000.00 | 1,905,000.00 | -2,021,000.00 | 1,778,000.00 | 151,671,000.00 | 161,738,000.00 | 78,043,000.00 | 156,429,000.00 | 184,622,000.00 | 102,245,000.00 | 384,213,000.00 | 636,117,000.00 | 709,253,000.00 | 299,616,000.00 | 423,490,000.00 | 542,892,000.00 | -31,552,000.00 | 170,750,000.00 | 173,062,000.00 | 350,047,000.00 | 524,442,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.18%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.83%) | (0.80%) | (0.77%) | (0.68%) | (0.66%) | (0.65%) | (0.00%) | (0.01%) | (-0.01%) | (0.00%) | (0.28%) | (0.28%) | (0.11%) | (0.11%) | (0.10%) | (0.04%) | (0.11%) | (0.16%) | (0.17%) | (0.07%) | (0.09%) | (0.11%) | (-0.01%) | (0.04%) | (0.03%) | (0.05%) | (0.07%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | -6,900,000.00 | -7,500,000.00 | -10,800,000.00 | -10,000,000.00 | 18,800,000.00 | 17,600,000.00 | 21,200,000.00 | 16,000,000.00 | 21,100,000.00 | -27,567,655.00 | -50,995,755.00 | 14,634,785.00 | 15,365,000.00 | 18,030,000.00 | 26,213,000.00 | 34,938,000.00 | 33,491,000.00 | 43,110,000.00 | 49,939,000.00 | 46,196,000.00 | 96,402,000.00 | -9,956,000.00 | 117,622,000.00 | 1,306,000.00 | 168,000.00 | 364,000.00 | 1,388,000.00 | 7,612,000.00 | 7,491,000.00 | -1,267,000.00 | 6,451,000.00 | -19,128,000.00 | 20,128,000.00 | 8,674,000.00 | 2,957,000.00 | 9,968,000.00 | 8,713,000.00 | 7,247,000.00 | 6,364,000.00 | -2,700,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Net Income | 6,900,000.00
+0% |
7,500,000.00
+9% |
10,800,000.00
+44% |
10,000,000.00
-7% |
10,800,000.00
+8% |
11,500,000.00
+6% |
13,100,000.00
+14% |
16,500,000.00
+26% |
20,100,000.00
+22% |
24,952,918.00
+24% |
13,634,973.00
-45% |
30,675,562.00
+125% |
46,478,000.00
+52% |
62,309,000.00
+34% |
75,638,000.00
+21% |
68,056,000.00
-10% |
60,549,000.00
-11% |
67,659,000.00
+12% |
82,740,000.00
+22% |
85,371,000.00
+3% |
84,286,000.00
-1% |
102,750,000.00
+22% |
141,402,000.00
+38% |
288,111,000.00
+104% |
193,269,000.00
-33% |
128,527,000.00
-33% |
217,610,000.00
+69% |
297,255,000.00
+37% |
145,050,000.00
-51% |
512,153,000.00
+253% |
883,750,000.00
+73% |
1,077,803,000.00
+22% |
522,774,000.00
-51% |
804,954,000.00
+54% |
539,935,000.00
-33% |
-41,520,000.00
-108% |
162,037,000.00
-490% |
141,214,000.00
-13% |
340,094,000.00
+141% |
527,142,000.00
+55% |
|
| Net Income Ratio | (0.39%) | (0.39%) | (0.42%) | (0.39%) | (0.41%) | (0.43%) | (0.45%) | (0.57%) | (0.56%) | (4.55%) | (2.15%) | (0.56%) | (0.63%) | (0.64%) | (0.59%) | (0.50%) | (0.45%) | (0.41%) | (0.41%) | (0.38%) | (0.30%) | (0.32%) | (0.29%) | (0.52%) | (0.34%) | (0.19%) | (0.15%) | (0.16%) | (0.05%) | (0.15%) | (0.23%) | (0.25%) | (0.12%) | (0.17%) | (0.11%) | (-0.01%) | (0.03%) | (0.02%) | (0.05%) | (0.07%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 1.64 | 1.60 | 1.89 | 1.70 | 1.79 | 1.88 | 1.92 | 1.91 | 2.15 | 2.17 | 1.16 | 2.18 | 2.15 | 2.27 | 2.23 | 1.92 | 1.54 | 1.50 | 1.62 | 1.41 | 1.16 | 1.32 | 1.44 | 2.83 | 1.50 | 0.84 | 0.90 | 0.99 | 0.28 | 1.46 | 2.35 | 2.83 | 1.26 | 2.15 | 1.34 | -0.10 | 0.38 | 0.27 | 0.66 | 0.87 | |
| Diluted EPS | 1.64 | 1.60 | 1.89 | 1.70 | 1.79 | 1.88 | 1.92 | 1.91 | 2.15 | 2.17 | 1.16 | 2.18 | 2.12 | 2.24 | 2.21 | 1.91 | 1.52 | 1.48 | 1.60 | 1.39 | 1.15 | 1.31 | 1.43 | 2.81 | 1.49 | 0.83 | 0.90 | 0.98 | 0.28 | 1.45 | 2.34 | 2.81 | 1.26 | 2.15 | 1.34 | -0.10 | 0.38 | 0.27 | 0.66 | 0.87 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 4,207,317.00 | 4,687,500.00 | 5,714,286.00 | 5,882,353.00 | 6,033,520.00 | 6,117,021.00 | 6,822,917.00 | 8,638,743.00 | 9,348,837.00 | 11,519,123.00 | 11,709,642.00 | 14,093,028.00 | 21,627,907.00 | 25,594,714.00 | 28,161,435.00 | 28,418,000.00 | 30,534,000.00 | 36,702,000.00 | 43,572,000.00 | 51,544,000.00 | 54,110,000.00 | 61,661,000.00 | 78,861,000.00 | 93,732,000.00 | 114,207,000.00 | 127,656,000.00 | 173,741,000.00 | 224,343,000.00 | 276,929,000.00 | 306,272,000.00 | 348,240,000.00 | 358,275,000.00 | 367,237,000.00 | 373,620,000.00 | 401,845,000.00 | 415,451,000.00 | 424,976,000.00 | 462,185,000.00 | 515,629,000.00 | 602,975,000.00 | |
| Diluted Share Outstanding | 4,207,317.00 | 4,687,500.00 | 5,714,286.00 | 5,882,353.00 | 6,033,520.00 | 6,117,021.00 | 6,822,917.00 | 8,638,743.00 | 9,348,837.00 | 11,519,123.00 | 11,709,642.00 | 14,093,028.00 | 21,933,962.00 | 25,937,500.00 | 28,416,290.00 | 28,643,000.00 | 31,027,000.00 | 37,301,000.00 | 44,201,000.00 | 52,082,000.00 | 54,499,000.00 | 62,045,000.00 | 79,409,000.00 | 94,309,000.00 | 114,612,000.00 | 128,208,000.00 | 174,401,000.00 | 225,953,000.00 | 278,761,000.00 | 307,747,000.00 | 349,424,000.00 | 360,227,000.00 | 369,001,000.00 | 375,250,000.00 | 403,808,000.00 | 417,387,000.00 | 426,841,000.00 | 465,158,000.00 | 518,701,000.00 | 608,750,000.00 | |