← Filings of DOC
Tables in the 10-Q of HEALTHPEAK PROPERTIES, INC.
46 tables with numbers, filed Apr 25, 2025. Each one downloads as a CSV for Excel or
Google Sheets, with the filing's address in the last row. Only the layout is tidied (a "$" or ")" in a cell of its own is joined to its number); no value is changed.
Open the filing on sec.gov ↗
| PART I. FINANCIAL INFORMATION | | |
| Item 1. | Financial Statements (Unaudited): | 3 |
| Consolidated Balance Sheets | 3 |
| Consolidated Statements of Operations | 4 |
| Consolidated Statements of Comprehensive Income (Loss) | 5 |
| Consolidated Statements of Equity and Redeemable Noncontrolling Interests | 6 |
| Consolidated Statements of Cash Flows | 7 |
| Notes to the Consolidated Financial Statements | 8 |
First 8 of 17 rows. The CSV has all of them.
| March 31, 2025 | December 31, 2024 | |
| ASSETS | | | |
| Real estate: | | | |
| Buildings and improvements | $16,176,176 | | $16,115,283 |
| Development costs and construction in progress | 962,714 | | 880,393 |
| Land and improvements | 2,941,082 | | 2,918,758 |
| Accumulated depreciation and amortization | (4,240,220) | | (4,083,030) |
| Net real estate | 15,839,752 | | 15,831,404 |
First 8 of 40 rows. The CSV has all of them.
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Revenues: | | | |
| Rental and related revenues | $538,141 | | $462,033 |
| Resident fees and services | 148,927 | | 138,776 |
| Interest income and other | 15,821 | | 5,751 |
| Total revenues | 702,889 | | 606,560 |
| Costs and expenses: | | | |
First 8 of 33 rows. The CSV has all of them.
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Net income (loss) | $50,064 | | $11,177 |
| Other comprehensive income (loss): | | | |
| Net unrealized gains (losses) on derivatives | (21,961) | | 19,108 |
| Change in Supplemental Executive Retirement Plan obligation and other | 70 | | 64 |
| Total other comprehensive income (loss) | (21,891) | | 19,172 |
| Total comprehensive income (loss) | 28,173 | | 30,349 |
First 8 of 10 rows. The CSV has all of them.
Table 5 after “For the three months ended March 31, 2025:”
Download CSV
| Common Stock | Additional Paid-In Capital | | Cumulative Dividends In Excess Of Earnings | Accumulated Other Comprehensive Income (Loss) | Total Stockholders’ Equity | | Total Noncontrolling Interests | Total Equity | Redeemable Noncontrolling Interests | | | | |
| Shares | Amount | | | | | | | | | | | | |
| January 1, 2025 | 699,485 | | $699,485 | | $12,847,252 | | $(5,174,279) | | $28,818 | | $8,401,276 | $653,738 | $9,055,014 | $2,610 |
| Net income (loss) | — | | — | | — | | 42,828 | | — | | 42,828 | 7,292 | 50,120 | (56) |
| Other comprehensive income (loss) | — | | — | | — | | — | | (21,891) | | (21,891) | — | (21,891) | — |
| Issuance of common stock, net | 371 | | 371 | | (117) | | — | | — | | 254 | — | 254 | — |
| Conversion of DownREIT units to common stock | 34 | | 34 | | 845 | | — | | — | | 879 | (879) | — | — |
| Repurchase of common stock | (1,278) | | (1,278) | | (23,681) | | — | | — | | (24,959) | — | (24,959) | — |
First 8 of 13 rows. The CSV has all of them.
Table 6 after “For the three months ended March 31, 2024:”
Download CSV
| Common Stock | Additional Paid-In Capital | | Cumulative Dividends In Excess Of Earnings | Accumulated Other Comprehensive Income (Loss) | Total Stockholders’ Equity | | Total Noncontrolling Interests | Total Equity | Redeemable Noncontrolling Interests | | | | |
| Shares | Amount | | | | | | | | | | | | |
| January 1, 2024 | 547,156 | | $547,156 | | $10,405,780 | | $(4,621,861) | | $19,371 | | $6,350,446 | $525,596 | $6,876,042 | $48,828 |
| Net income (loss) | — | | — | | — | | 6,676 | | — | | 6,676 | 4,318 | 10,994 | 183 |
| Other comprehensive income (loss) | — | | — | | — | | — | | 19,172 | | 19,172 | — | 19,172 | — |
| Shares issued as part of the Merger | 162,231 | | 162,231 | | 2,611,916 | | — | | — | | 2,774,147 | — | 2,774,147 | — |
| Issuance of common stock, net | 299 | | 299 | | 9 | | — | | — | | 308 | — | 308 | — |
| Repurchase of common stock | (5,953) | | (5,953) | | (96,042) | | — | | — | | (101,995) | — | (101,995) | — |
First 8 of 15 rows. The CSV has all of them.
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Cash flows from operating activities: | | | |
| Net income (loss) | $50,064 | | $11,177 |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | |
| Depreciation and amortization of real estate, in-place lease, and other intangibles | 268,546 | | 219,219 |
| Stock-based compensation amortization expense | 4,627 | | 3,366 |
| Merger-related post-combination stock compensation expense | — | | 16,223 |
First 8 of 51 rows. The CSV has all of them.
Table 8 after “The consideration transferred on the Closing Date was as follows (in thousands, except per share data):”
Download CSV
| March 1, 2024 |
| Physicians Realty Trust common shares and Physicians Realty Trust restricted shares, PSUs, and RSUs exchanged(1) | 240,699 |
| Exchange Ratio | 0.674 |
| Shares of Healthpeak common stock issued | 162,231 |
| Closing price of Healthpeak common stock on March 1, 2024(2) | $17.10 |
| Fair value of Healthpeak common stock issued to the former holders of Physicians Realty Trust common shares, restricted shares, PSUs, and RSUs | $2,774,147 |
| Less: Fair value of share consideration attributable to the post-combination period(3) | (16,223) |
| Physicians Realty Trust revolving credit facility termination(4) | $175,411 |
First 8 of 12 rows. The CSV has all of them.
Table 9 after “The following table summarizes the fair values of the assets acquired, liabilities assumed, and noncontrolling interests at the Closing Date”
Download CSV
| Preliminary Amounts Recognized on the Closing Date | Measurement Period Adjustments | | Amounts Recognized on the Closing Date (As Adjusted) | |
| ASSETS | | | | | |
| Real estate: | | | | | |
| Buildings and improvements | $3,199,884 | | $(6,889) | | $3,192,995 |
| Development costs and construction in progress | 68,171 | | — | | 68,171 |
| Land and improvements | 435,353 | | — | | 435,353 |
| Real estate | 3,703,408 | | (6,889) | | 3,696,519 |
| Loans receivable | 118,908 | | — | | 118,908 |
First 8 of 31 rows. The CSV has all of them.
Table 10 after “The following table summarizes the Company’s lease income (in thousands):”
Download CSV
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Fixed income from operating leases | $394,718 | | $343,414 |
| Variable income from operating leases | 143,423 | | 118,619 |
Table 11 after “The following table summarizes the Company’s loans receivable (in thousands):”
Download CSV
| March 31, 2025 | December 31, 2024 | |
| Secured loans(1) | $616,706 | | $638,482 |
| CCRC resident loans | 60,638 | | 61,273 |
| Mezzanine loans | 48,580 | | 50,314 |
| Unamortized discounts and fees | (19,845) | | (22,380) |
| Reserve for loan losses | (7,554) | | (10,499) |
| Loans receivable, net | $698,525 | | $717,190 |
Table 12 after “The following table summarizes, by year of origination, the Company’s internal ratings for loans receivable, net of unamortized discounts, f”
Download CSV
| Investment Type | | Year of Origination(1) | | Total | | | | | | | | |
| 2025 | | 2024 | | 2023 | 2022 | | 2021 | Prior | | | |
| Secured loans | | | | | | | | | | | | |
| Risk rating: | | | | | | | | | | | | |
| Performing loans | | $31,575 | | | $436,138 | | $43,839 | | $25,789 | $57,576 | $— | $594,917 |
| Watch list loans | | — | | | — | | — | | — | — | — | — |
| Workout loans | | — | | | — | | — | | — | — | — | — |
| Total secured loans | | $31,575 | | | $436,138 | | $43,839 | | $25,789 | $57,576 | $— | $594,917 |
First 8 of 29 rows. The CSV has all of them.
Table 13 after “The following table summarizes the Company’s reserve for loan losses (in thousands):”
Download CSV
| March 31, 2025 | December 31, 2024 | | | | | | | |
| Secured Loans | Mezzanine Loans and Other(1) | | Total | Secured Loans | Mezzanine Loans and Other(1) | | Total | |
| Reserve for loan losses, beginning of period | $5,574 | | $4,925 | | $10,499 | | $2,830 | $— | $2,830 |
| Provision for expected loan losses (recoveries) on funded loans receivable | (1,077) | | (914) | | (1,991) | | 2,744 | 4,925 | 7,669 |
| Expected loan losses (recoveries) related to loans sold or repaid | (783) | | (171) | | (954) | | — | — | — |
| Reserve for loan losses, end of period | $3,714 | | $3,840 | | $7,554 | | $5,574 | $4,925 | $10,499 |
Table 14 after “The Company owns interests in the following entities that are accounted for under the equity method (dollars in thousands):”
Download CSV
| | | | Carrying Amount | | | |
| | | | | March 31, | December 31, | |
| Entity(1) | Segment | Property Count(2) | Ownership %(2) | | 2025 | 2024 | |
| South San Francisco JVs(3) | Lab | 7 | 70 | | $446,437 | | $446,145 |
| SWF SH JV | Other | 19 | 54 | | 319,722 | | 322,551 |
| Callan Ridge JV | Lab | 2 | 35 | | 68,671 | | 69,709 |
| Lab JV | Lab | 1 | 49 | | 32,681 | | 29,916 |
| PMAK JV(4) | Outpatient medical | 59 | 12 | | 29,218 | | 32,511 |
First 8 of 13 rows. The CSV has all of them.
Table 15 after “Intangible assets primarily consist of lease-up intangibles and above market lease intangibles. The following table summarizes the Company’s”
Download CSV
| Intangible lease assets | March 31, 2025 | December 31, 2024 | |
| Gross intangible lease assets(1) | $1,462,764 | | $1,468,985 |
| Accumulated depreciation and amortization(2) | (714,975) | | (651,731) |
| Intangible assets, net | $747,789 | | $817,254 |
| Weighted average remaining amortization period in years | 5 | 5 | |
Table 16 after “Intangible liabilities consist of below market lease intangibles. The following table summarizes the Company’s intangible lease liabilities ”
Download CSV
| Intangible lease liabilities | March 31, 2025 | December 31, 2024 | |
| Gross intangible lease liabilities | $316,196 | | $351,602 |
| Accumulated depreciation and amortization | (137,194) | | (159,718) |
| Intangible liabilities, net | $179,002 | | $191,884 |
| Weighted average remaining amortization period in years | 9 | 9 | |
Table 17 after “At March 31, 2025 and December 31, 2024, goodwill was allocated to the Company’s segment assets as follows (in thousands):”
Download CSV
| Segment | March 31, 2025 | December 31, 2024 | |
| Outpatient medical | $64,680 | | $64,680 |
| CCRC | 1,998 | | 1,998 |
| Other non-reportable | 1,851 | | 1,851 |
| $68,529 | | $68,529 |
Table 18 after “The following table summarizes the Company’s senior unsecured note issuances for the three months ended March 31, 2025 (dollars in thousands”
Download CSV
| Issue Date | Amount | Coupon Rate(1) | | Maturity Year | |
| February 14, 2025 | $500,000 | | 5.38% | | 2035 |
Table 19 after “The following table summarizes the Company’s senior unsecured note repayments during the three months ended March 31, 2025 (dollars in thous”
Download CSV
| Repayment Date | Amount | Coupon Rate(1) | | Maturity Year | |
| February 3, 2025 | $348,194 | | 3.40% | | 2025 |
Table 20 after “The following table summarizes the Company’s stated debt maturities and scheduled principal repayments at March 31, 2025 (dollars in thousan”
Download CSV
| | | | | Senior UnsecuredNotes(3) | MortgageDebt(4) | | | | | | | | |
| Year | Bank Line of Credit(1) | Commercial Paper(1)(2) | | Term Loans | Amount | Interest Rate(5) | | Amount | Interest Rate(5) | Total | | | | |
| 2025 | $— | | $— | | $— | | $451,806 | | 4.19% | | $2,762 | 3.95% | | $454,568 |
| 2026 | — | | — | | — | | 650,000 | | 3.40% | | 344,999 | 5.07% | | 994,999 |
| 2027 | — | | — | | 500,000 | | 850,000 | | 3.23% | | 842 | 5.29% | | 1,350,842 |
| 2028 | — | | — | | 400,000 | | 850,000 | | 3.53% | | 2,775 | 4.82% | | 1,252,775 |
| 2029 | — | | 164,000 | | 750,000 | | 650,000 | | 3.65% | | — | —% | | 1,564,000 |
| Thereafter | — | | — | | — | | 3,400,000 | | 4.66% | | — | —% | | 3,400,000 |
First 8 of 11 rows. The CSV has all of them.
Table 21 after “The following table summarizes the Company’s accumulated other comprehensive income (loss) (in thousands):”
Download CSV
| March 31, 2025 | December 31, 2024 | |
| Unrealized gains (losses) on derivatives, net | $8,746 | | $30,707 |
| Supplemental Executive Retirement Plan minimum liability | (1,819) | | (1,889) |
| Total accumulated other comprehensive income (loss) | $6,927 | | $28,818 |
Table 22 after “The following table illustrates the computation of basic and diluted earnings per share (in thousands, except per share amounts):”
Download CSV
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Numerator | | | |
| Net income (loss) | $50,064 | | $11,177 |
| Noncontrolling interests’ share in earnings | (7,236) | | (4,501) |
| Net income (loss) attributable to Healthpeak Properties, Inc. | 42,828 | | 6,676 |
| Less: Participating securities’ share in earnings | (464) | | (199) |
| Net income (loss) applicable to common shares - basic and diluted | $42,364 | | $6,477 |
First 8 of 16 rows. The CSV has all of them.
Table 23 after “The following tables summarize information for the reportable segments for the three months ended March 31, 2025 (in thousands):”
Download CSV
| Outpatient Medical | Lab | | CCRC | | Total | |
| Total revenues | $320,548 | | $217,593 | | $148,927 | | $687,068 |
| Healthpeak’s share of unconsolidated joint venture total revenues | 7,259 | | 2,800 | | — | | 10,059 |
| Noncontrolling interests’ share of consolidated joint venture total revenues | (9,973) | | — | | — | | (9,973) |
| Operating expenses(1) | (105,225) | | (57,658) | | (110,260) | | (273,143) |
| Healthpeak’s share of unconsolidated joint venture operating expenses | (2,994) | | (1,666) | | — | | (4,660) |
| Noncontrolling interests’ share of consolidated joint venture operating expenses | 2,778 | | — | | — | | 2,778 |
| Adjustments to NOI(2) | (12,082) | | (14,836) | | — | | (26,918) |
First 8 of 20 rows. The CSV has all of them.
Table 24 after “The following table summarizes the Company’s significant expense categories by reportable segment for the three months ended March 31, 2025 ”
Download CSV
| Outpatient Medical | Lab | | CCRC | |
| Compensation and property management | $14,629 | | $8,310 | | $70,003 |
| Food | — | | — | | 6,442 |
| Real estate taxes | 24,079 | | 19,021 | | 4,508 |
| Repairs and maintenance | 15,503 | | 7,358 | | 4,846 |
| Utilities | 17,912 | | 10,423 | | 5,663 |
| Other segment items(1) | 33,102 | | 12,546 | | 18,798 |
| Operating expenses | $105,225 | | $57,658 | | $110,260 |
Table 25 after “The following tables summarize information for the reportable segments for the three months ended March 31, 2024 (in thousands):”
Download CSV
| Outpatient Medical | Lab | | CCRC | | Total | |
| Total revenues | $238,272 | | $223,761 | | $138,776 | | $600,809 |
| Healthpeak’s share of unconsolidated joint venture total revenues | 2,739 | | 4,861 | | — | | 7,600 |
| Noncontrolling interests’ share of consolidated joint venture total revenues | (8,876) | | (163) | | — | | (9,039) |
| Operating expenses(1) | (81,268) | | (56,840) | | (105,621) | | (243,729) |
| Healthpeak’s share of unconsolidated joint venture operating expenses | (1,083) | | (1,324) | | — | | (2,407) |
| Noncontrolling interests’ share of consolidated joint venture operating expenses | 2,430 | | 43 | | — | | 2,473 |
| Adjustments to NOI(2) | (6,127) | | (21,435) | | — | | (27,562) |
First 8 of 21 rows. The CSV has all of them.
Table 26 after “The following table summarizes the Company’s significant expense categories by reportable segment for the three months ended March 31, 2024 ”
Download CSV
| Outpatient Medical | Lab | | CCRC | |
| Compensation and property management | $11,097 | | $8,377 | | $67,622 |
| Food | — | | — | | 6,463 |
| Real estate taxes | 20,128 | | 19,897 | | 4,301 |
| Repairs and maintenance | 11,591 | | 6,611 | | 4,614 |
| Utilities | 12,887 | | 11,184 | | 5,336 |
| Other segment items(1) | 25,565 | | 10,771 | | 17,285 |
| Operating expenses | $81,268 | | $56,840 | | $105,621 |
Table 27 after “The following table summarizes the Company’s revenues by reportable segment (in thousands):”
Download CSV
| Three Months Ended March 31, | | |
| Segment | 2025 | 2024 | |
| Outpatient medical | $320,548 | | $238,272 |
| Lab | 217,593 | | 223,761 |
| CCRC | 148,927 | | 138,776 |
| Total revenues for reportable segments | 687,068 | | 600,809 |
| Interest income and other | 15,821 | | 5,751 |
| Total revenues | $702,889 | | $606,560 |
Table 28 after “The following table provides supplemental cash flow information (in thousands):”
Download CSV
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Supplemental cash flow information: | | | |
| Interest paid, net of capitalized interest | $80,706 | | $73,789 |
| Income taxes paid (refunded) | 256 | | 871 |
| Capitalized interest | 20,035 | | 15,232 |
| Supplemental schedule of non-cash investing and financing activities: | | | |
| Accrued construction costs | 128,341 | | 108,797 |
First 8 of 11 rows. The CSV has all of them.
Table 29 after “The following table summarizes cash, cash equivalents, and restricted cash (in thousands):”
Download CSV
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Beginning of period: | | | |
| Cash and cash equivalents | $119,818 | | $117,635 |
| Restricted cash | 64,487 | | 51,388 |
| Cash, cash equivalents, and restricted cash | $184,305 | | $169,023 |
| End of period: | | | |
| Cash and cash equivalents | $70,625 | | $101,763 |
First 8 of 10 rows. The CSV has all of them.
Table 30 after “The classification of the related assets and liabilities and the maximum loss exposure as a result of the Company’s involvement with these V”
Download CSV
| VIE Type | Asset Type | Maximum LossExposure and Carrying Amount(1) |
| LLC Investment and PropTech Investment | Other assets, net | $16,875 |
| Needham Land Parcel JV and HQ Point Preferred Equity Investment | Investments in and advances to unconsolidated joint ventures | 42,900 |
| Loans Receivable Investments | Loans receivable, net | 3,522 |
Table 31 after “Total assets and total liabilities include VIE assets and liabilities, excluding those of Healthpeak OP, as follows (in thousands):”
Download CSV
| March 31, 2025 | December 31, 2024 | |
| Assets | | | |
| Buildings and improvements | $4,745,424 | | $4,669,914 |
| Development costs and construction in progress | 75,420 | | 92,710 |
| Land and improvements | 476,244 | | 472,232 |
| Accumulated depreciation and amortization | (819,325) | | (761,759) |
| Net real estate | 4,477,763 | | 4,473,097 |
| Loans receivable, net | 548,738 | | 550,829 |
First 8 of 25 rows. The CSV has all of them.
Table 32 after “The table below summarizes the carrying amounts and fair values of the Company’s financial instruments either recorded or disclosed on a rec”
Download CSV
| March 31, 2025(3) | December 31, 2024(3) | | | | |
| Carrying Value | Fair Value | | Carrying Value | Fair Value | |
| Loans receivable, net(2) | $698,525 | | $712,404 | | $717,190 | $729,637 |
| Interest rate swap assets(2) | 13,514 | | 13,514 | | 35,120 | 35,120 |
| Bank line of credit and commercial paper(2) | 164,000 | | 164,000 | | 150,000 | 150,000 |
| Term loans(2) | 1,646,335 | | 1,646,335 | | 1,646,043 | 1,646,043 |
| Senior unsecured notes(1) | 6,714,279 | | 6,592,068 | | 6,563,256 | 6,373,528 |
| Mortgage debt(2) | 352,051 | | 347,889 | | 356,750 | 350,292 |
First 8 of 9 rows. The CSV has all of them.
Table 33 after “The following table summarizes the Company’s interest rate swap instruments (in thousands):”
Download CSV
| | | | | | Fair Value(2) | | | |
| Date Entered(1) | Maturity Date | Hedge Designation | Notional Amount | Pay Rate | Receive Rate | March 31, 2025 | | December 31, 2024 | |
| Interest rate swap assets: | | | | | | | | | |
| April 2022 | May 2026 | Cash flow | $51,100 | | 4.99 % | USD-SOFR w/ -5 Day Lookback + 2.50% | $765 | | $1,050 |
| April 2022 | May 2026 | Cash flow | 91,000 | | 4.54 % | USD-SOFR w/ -5 Day Lookback + 2.05% | 1,363 | | 1,870 |
| August 2022 | February 2027 | Cash flow | 250,000 | | 2.60 % | 1 mo. USD-SOFR CME Term | 4,963 | | 7,224 |
| August 2022 | August 2027 | Cash flow | 250,000 | | 2.54 % | 1 mo. USD-SOFR CME Term | 6,261 | | 9,122 |
| May 2023(3)(4) | May 2028 | Cash flow | 400,000 | | 3.59 % | USD-SOFR w/ -5 Day Lookback | — | | 4,887 |
First 8 of 15 rows. The CSV has all of them.
Table 34 after “The following table summarizes the Company’s accounts payable, accrued liabilities, and other liabilities (in thousands):”
Download CSV
| March 31, 2025 | December 31, 2024 | |
| Refundable entrance fees | $233,358 | | $236,563 |
| Accrued construction costs | 128,341 | | 136,767 |
| Accrued interest | 60,174 | | 76,040 |
| Other accounts payable and accrued liabilities(1) | 248,348 | | 275,972 |
| Accounts payable, accrued liabilities, and other liabilities | $670,221 | | $725,342 |
Table 35 after “The following table summarizes the Company’s deferred revenue, excluding deferred revenue related to assets classified as held for sale (in ”
Download CSV
| March 31, 2025 | December 31, 2024 | |
| Non-refundable entrance fees(1) | $620,420 | | $615,723 |
| Other deferred revenue(2) | 319,435 | | 324,413 |
| Deferred revenue | $939,855 | | $940,136 |
Table 36 after “properties; (ii) Lab – 139 properties; (iii) CCRC – 15 properties; and (iv) Other non-reportable – 19 properties. The following table summar”
Download CSV
| Segment | Adjusted NOI by Reportable Segment(1) |
| Outpatient medical | $200,311 |
| Lab | 146,233 |
| CCRC | 38,667 |
Table 37 after “The following table summarizes our common stock cash dividends declared in 2025:”
Download CSV
| Declaration Date | Record Date | Amount Per Share | Dividend Payment Date | |
| February 3 | February 14 | $0.30500 | | February 26 |
| April 4 | April 18 | 0.10167 | | April 30 |
| April 4 | May 19 | 0.10167 | | May 30 |
| April 4 | June 16 | 0.10167 | | June 27 |
| Three Months Ended March 31, | | | | |
| 2025 | 2024 | | Change | |
| Net income (loss) applicable to common shares | $42,364 | | $6,477 | | $35,887 |
| Nareit FFO | 318,656 | | 160,588 | | 158,068 |
| FFO as Adjusted | 325,096 | | 275,270 | | 49,826 |
| AFFO | 301,791 | | 252,821 | | 48,970 |
Table 39 after “The following table summarizes results at and for the three months ended March 31, 2025 and 2024 (dollars and square feet in thousands, exce”
Download CSV
| Merger-Combined SS(1) | Total Portfolio(2) | | | | |
| Three Months Ended March 31, | Three Months Ended March 31, | | | | |
| 2025 | 2024 | Change | 2025 | 2024 | Change |
| Rental and related revenues | $310,433 | $292,556 | $17,877 | $320,548 | $238,272 | $82,276 |
| Healthpeak’s share of unconsolidated joint venture total revenues | 7,246 | 6,659 | 587 | 7,259 | 2,739 | 4,520 |
| Noncontrolling interests’ share of consolidated joint venture total revenues | (9,250) | (8,931) | (319) | (9,973) | (8,876) | (1,097) |
| Operating expenses | (99,661) | (97,256) | (2,405) | (105,225) | (81,268) | (23,957) |
| Healthpeak’s share of unconsolidated joint venture operating expenses | (2,991) | (2,480) | (511) | (2,994) | (1,083) | (1,911) |
First 8 of 21 rows. The CSV has all of them.
Table 40 after “The following table summarizes results at and for the three months ended March 31, 2025 and 2024 (dollars and square feet in thousands, exce”
Download CSV
| Merger-Combined SS | Total Portfolio(1) | | | | |
| Three Months Ended March 31, | Three Months Ended March 31, | | | | |
| 2025 | 2024 | Change | 2025 | 2024 | Change |
| Rental and related revenues | $183,424 | $175,434 | $7,990 | $217,593 | $223,761 | $(6,168) |
| Healthpeak’s share of unconsolidated joint venture total revenues | 1,914 | 2,104 | (190) | 2,800 | 4,861 | (2,061) |
| Noncontrolling interests’ share of consolidated joint venture total revenues | — | — | — | — | (163) | 163 |
| Operating expenses | (47,341) | (46,094) | (1,247) | (57,658) | (56,840) | (818) |
| Healthpeak’s share of unconsolidated joint venture operating expenses | (606) | (612) | 6 | (1,666) | (1,324) | (342) |
First 8 of 20 rows. The CSV has all of them.
Table 41 after “The following table summarizes results at and for the three months ended March 31, 2025 and 2024 (dollars in thousands, except per unit data”
Download CSV
| Merger-Combined SS | Total Portfolio | | | | |
| Three Months Ended March 31, | Three Months Ended March 31, | | | | |
| 2025 | 2024 | Change | 2025 | 2024 | Change |
| Resident fees and services | $148,927 | $138,776 | $10,151 | $148,927 | $138,776 | $10,151 |
| Operating expenses | (109,864) | (105,071) | (4,793) | (110,260) | (105,621) | (4,639) |
| Adjustments to NOI(1) | — | — | — | — | — | — |
| Adjusted NOI | $39,063 | $33,705 | $5,358 | 38,667 | 33,155 | 5,512 |
| Plus (less): Merger-Combined Non-SS adjustments | | | | 396 | 550 | (154) |
First 8 of 14 rows. The CSV has all of them.
Table 42 after “The following table summarizes the results of our other income and expense items for the three months ended March 31, 2025 and 2024 (in thou”
Download CSV
| Three Months Ended March 31, | | | | |
| 2025 | 2024 | | Change | |
| Interest income and other | $15,821 | | $5,751 | | $10,070 |
| Interest expense | 72,693 | | 60,907 | | 11,786 |
| Depreciation and amortization | 268,546 | | 219,219 | | 49,327 |
| General and administrative | 26,118 | | 23,299 | | 2,819 |
| Transaction and merger-related costs | 5,534 | | 107,220 | | (101,686) |
| Impairments and loan loss reserves (recoveries), net | (3,562) | | 11,458 | | (15,020) |
First 8 of 13 rows. The CSV has all of them.
Table 43 after “The following table sets forth changes in cash flows (in thousands):”
Download CSV
| Three Months Ended March 31, | | | | |
| 2025 | 2024 | | Change | |
| Net cash provided by (used in) operating activities | $279,429 | | $152,564 | | $126,865 |
| Net cash provided by (used in) investing activities | (230,714) | | (97,781) | | (132,933) |
| Net cash provided by (used in) financing activities | (94,414) | | (66,648) | | (27,766) |
Table 44 after “The following is a reconciliation from net income (loss) applicable to common shares, the most directly comparable financial measure calcula”
Download CSV
| Three Months Ended March 31, | | |
| 2025 | 2024 | |
| Net income (loss) applicable to common shares | $42,364 | | $6,477 |
| Real estate related depreciation and amortization | 268,546 | | 219,219 |
| Healthpeak’s share of real estate related depreciation and amortization from unconsolidated joint ventures | 12,200 | | 8,772 |
| Noncontrolling interests’ share of real estate related depreciation and amortization | (4,454) | | (4,452) |
| Loss (gain) on sales of depreciable real estate, net | — | | (3,255) |
| Loss (gain) upon change of control, net(1) | — | | (77,781) |
First 8 of 32 rows. The CSV has all of them.
Table 45 after “The following table sets forth information with respect to purchases of our common stock made by us or on our behalf during the three months”
Download CSV
| Period Covered | Total Numberof SharesPurchased | Average Price Paid per Share | | Total Number of SharesPurchased asPart of PubliclyAnnounced Plans orPrograms(1) | Maximum Number (orApproximate Dollar Value)of Shares that May Yet be PurchasedUnder the Plans orPrograms(1) | |
| January 1-31, 2025 | — | | $— | | — | $500,000,000 |
| February 1-28, 2025 | 1,146,473 | | 19.45 | | 1,146,473 | 477,695,850 |
| March 1-31, 2025 | — | | — | | — | 477,695,850 |
| 1,146,473 | | $19.45 | | 1,146,473 | $477,695,850 |
| 2.1+ | Agreement and Plan of Merger, dated February 7, 2023, by and among Healthpeak Properties, Inc., New Healthpeak, Inc. and Healthpeak Merger Sub, Inc. (incorporated herein by reference to Exhibit 2.1 to Healthpeak’s Current Report on Form 8-K12B filed February 10, 2023). |
| 2.2+ | Agreement and Plan of Merger, dated as of October 29, 2023, by and among Healthpeak Properties, Inc., DOC DR Holdco, LLC (formerly Alpine Sub, LLC), DOC DR, LLC (formerly Alpine OP Sub, LLC), Physicians Realty Trust and Physicians Realty L.P. (incorporated herein by reference to Exhibit 2.1 to Healthpeak’s Current Report on Form 8-K filed October 30, 2023). |
| 3.1 | Articles of Amendment and Restatement of Healthpeak Properties, Inc. (formerly New Healthpeak, Inc.) effective February 10, 2023 (incorporated herein by reference to Exhibit 3.1 to Healthpeak’s Current Report on Form 8-K12B filed February 10, 2023). |
| 3.2 | Articles of Amendment of Healthpeak Properties, Inc. (formerly New Healthpeak, Inc.) effective February 10, 2023 (incorporated herein by reference to Exhibit 3.2 to Healthpeak’s Current Report on Form 8-K12B filed February 10, 2023). |
| 3.3 | Articles of Amendment of Healthpeak Properties, Inc., effective February 29, 2024 (incorporated herein by reference to Exhibit 3.1 to Healthpeak’s Current Report on Form 8-K filed March 1, 2024). |
| 3.4 | Amended and Restated Bylaws of Healthpeak Properties, Inc. (formerly New Healthpeak, Inc.), dated February 10, 2023 (incorporated herein by reference to Exhibit 3.4 to Healthpeak’s Current Report on Form 8-K12B filed February 10, 2023). |
| 3.5 | Amendment to the Bylaws of Healthpeak Properties, Inc., effective March 1, 2024 (incorporated herein by reference to Exhibit 3.2 to Healthpeak’s Current Report on Form 8-K filed March 1, 2024). |
| 4.1 | Base Indenture, dated February 14, 2025, by and among Healthpeak OP, LLC, the Guarantors, and U.S. Bank Trust Company, National Association, as trustee (incorporated herein by reference to Exhibit 4.1 to Healthpeak’s Current Report on Form 8-K filed February 14, 2025). |
First 8 of 22 rows. The CSV has all of them.