F

Welltower Inc. — Earnings Quality Grade F

WELL · Real Estate

Major red flags

Revenue
$10.7B
2025
Net Income
$937M
2025
Gross Margin
39.2%
Free Cash Flow
$2.8B
01

Screening Summary

14
Passed
0
Watch
3
Failed
-3.02
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 81 days, change +2 days YoY

A2AR vs Revenue Growth

AR growth 38.6% vs revenue growth 35.8%

A3Revenue vs CFFO

Revenue 35.8%, CFFO 27.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -41.8% vs revenue 35.8%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 41.8%. Normal

B4Gross Margin

Gross margin 39.2%, change +0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.08. Profits backed by cash

C2Free Cash Flow

FCF $2.8B, FCF/NI = 3.04

C3Accruals Ratio

Accruals ratio = -2.9%. Low accruals

C4Cash vs Debt

Cash $5.0B covers only 24% of debt $21.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 9.3x (>4x). Interest coverage = 0.5x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.02 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.02
-4.0 Clean-2.22 Grey-1.78 Danger0
1.02
DSRI
AR growing faster than revenue?
0.983
GMI
Gross margin declining?
0.983
AQI
Asset quality deteriorating?
1.358
SGI
Revenue growth rate
1.171
DEPI
Depreciation slowing?
5.466
SGAI
SG&A ratio changing?
-0.0289
TATA
Accruals level
0.946
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Welltower Inc. is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Welltower Inc. (WELL) 财报排雷评级 F — EarningsGrade