• 掃描立即下載
    掃描立即下載

WELL Welltower

186.73
1.76
(+0.95%)

Welltower WELL 不動產投資信託

186.73
1.76
(+0.95%)
單位:美金千元
科目 2025/Q3 2025/Q2 2025/Q1 2024/Q4 2024/Q3 2024/Q2 2024/Q1 2023/Q4 2023/Q3 2023/Q2 2023/Q1 2022/Q4 2022/Q3 2022/Q2 2022/Q1 2021/Q4 2021/Q3 2021/Q2 2021/Q1 2020/Q4
營業收入淨額
2,628,061 2,516,141 2,360,597 2,179,802 1,986,617 1,761,431 1,807,077 1,698,756 1,619,793 1,626,768 1,524,324 1,481,885 1,436,053 1,435,396 1,356,710 1,269,592 1,199,933 1,102,544 1,032,483 1,100,920
營業成本
1,577,048 1,514,711 1,462,390 1,409,300 1,212,701 1,111,297 1,096,913 1,036,078 995,273 958,672 957,753 938,838 912,180 854,083 853,669 785,179 729,400 642,657 617,326 620,561
營業毛利
1,051,013 1,001,430 898,207 770,502 773,916 650,134 710,164 662,678 624,520 668,096 566,571 543,047 523,873 581,313 503,041 484,413 470,533 459,887 415,157 480,359
營業費用
574,024 558,098 602,029 552,760 505,101 440,004 - 440,051 392,808 387,318 396,112 396,751 392,866 346,849 341,794 319,967 301,500 296,013 297,920 279,898
研發費用
- - - - - - - - - - - - - - - - - - - -
推銷及管理費用
63,124 64,175 63,758 48,707 77,901 55,565 53,318 44,327 46,106 44,287 44,371 41,319 34,811 36,554 37,706 33,109 32,256 31,436 29,926 27,848
非經常性項目費用
- - 52,402 23,647 23,421 2,394 43,331 14,994 7,388 1,086 12,629 13,146 4,356 - - 2,357 1,490 23,692 23,568 9,317
其他營業費用
- - 485,869 480,406 403,779 382,045 365,863 380,730 339,314 341,945 339,112 342,286 353,699 310,295 304,088 284,501 267,754 240,885 244,426 242,733
營業利益
476,989 443,332 296,178 217,742 268,815 210,130 247,652 222,627 231,712 280,778 170,459 146,296 131,007 234,464 161,247 164,446 169,033 163,874 117,237 200,461
其他收入及費用
- - 99,268 54,165 326,367 180,169 45,274 17,627 68,157 21,736 12,695 -3,545 15,977 -919 34,097 37,821 164,597 9,979 68,991 76,022
利息費用
162,052 141,157 144,962 154,469 139,050 133,424 147,318 154,574 156,532 152,337 144,403 140,391 139,682 127,750 121,696 121,848 122,522 122,341 123,142 121,173
稅前純益
293,106 298,213 198,707 109,243 183,866 90,432 140,901 87,463 72,235 152,345 38,004 6,783 6,238 109,327 50,714 68,746 91,154 6,844 4,006 -30,154
所得稅
2,335 1,053 -5,519 114 -4,706 1,101 6,191 -4,768 4,584 3,503 3,045 -4,088 3,257 3,065 5,013 2,051 4,940 -2,221 3,943 290
稅後純益
280,559 301,888 251,801 119,971 449,430 253,009 127,140 83,911 127,469 103,039 25,668 -3,815 -6,769 89,181 61,937 59,762 179,668 -29,355 76,189 149,933
基本每股稅後盈餘(元)
0.42 0.46 0.4 0.19 0.74 0.42 0.22 0.15 0.24 0.21 0.05 -0.01 -0.01 0.2 0.14 0.13 0.42 0.06 0.17 0.39
稀釋每股稅後盈餘(元)
0.41 0.45 0.4 0.18 0.74 0.43 0.22 0.16 0.24 0.21 0.05 -0.02 -0.01 0.19 0.14 0.13 0.42 0.06 0.17 0.39
基本平均股數(千股)
672,407 656,593 643,393 625,675 611,290 600,545 574,049 548,892 521,848 499,023 492,061 483,305 463,366 454,327 447,379 436,909 428,031 417,452 417,241 417,123
稀釋平均股數(千股)
685,399 668,140 653,795 634,259 618,306 604,563 577,530 552,380 525,138 501,970 494,494 483,305 463,366 457,082 449,802 438,719 429,983 419,305 419,079 418,753
還原基本每股稅後盈餘(元)
0.42 0.46 0.4 0.19 0.74 0.42 0.22 0.15 0.24 0.21 0.05 -0.01 -0.01 0.2 0.14 0.13 0.42 0.06 0.17 0.39
還原稀釋每股稅後盈餘(元)
0.41 0.45 0.4 0.18 0.74 0.43 0.22 0.16 0.24 0.21 0.05 -0.02 -0.01 0.19 0.14 0.13 0.42 0.06 0.17 0.39
還原基本平均股數(千股)
672,407 656,593 643,393 625,675 611,290 600,545 574,049 548,892 521,848 499,023 492,061 483,305 463,366 454,327 447,379 436,909 428,031 417,452 417,241 417,123
還原稀釋平均股數(千股)
685,399 668,140 653,795 634,259 618,306 604,563 577,530 552,380 525,138 501,970 494,494 483,305 463,366 457,082 449,802 438,719 429,983 419,305 419,079 418,753
EBITDA(千元)
968,612 952,444 890,882 759,169 1,002,764 784,599 659,612 625,997 638,627 610,952 521,938 481,871 498,683 535,748 497,907 471,868 578,862 335,841 451,437 517,232

目前沒有任何討論