EX-99.1 2 ex99106302024.htm EX-99.1 Document
Exhibit 99.1
    



Healthpeak Properties Reports Second Quarter 2024 Results and Declares Quarterly Cash Dividend on Common Stock
DENVER, July 25, 2024 - Healthpeak Properties, Inc. (NYSE: DOC), a leading owner, operator, and developer of real estate for healthcare discovery and delivery, today announced results for the second quarter ended June 30, 2024.

SECOND QUARTER 2024 FINANCIAL PERFORMANCE AND RECENT HIGHLIGHTS
–Net income of $0.21 per share, Nareit FFO of $0.44 per share, FFO as Adjusted of $0.45 per share, AFFO of $0.39 per share, and Total Merger-Combined Same-Store Cash (Adjusted) NOI growth of 4.5%
–Increased full year 2024 diluted earnings guidance to a range of $0.27 – $0.31 per share; increased the midpoint of each 2024 FFO as Adjusted and AFFO guidance by +$0.01 per share, and increased Total Merger-Combined Same-Store Cash (Adjusted) NOI growth guidance by 25 basis points at the midpoint
–Closed on $853 million of outpatient medical sales at a blended 6.8% trailing cash capitalization rate during the second quarter and through July 25, 2024
▪$1.2 billion of year-to-date dispositions at a blended trailing cash capitalization rate of approximately 6.5%
–Repurchased 4.6 million shares at a weighted average share price of $19.09 for an aggregate total of $88 million during the second quarter and through July 25, 2024
▪Year-to-date, Healthpeak has repurchased 10.5 million shares at a weighted average share price of $17.98 for $188 million
–Second quarter new and renewal lease executions totaled 1.7 million square feet:
▪Outpatient Medical new and renewal lease executions totaled 905,000 square feet with a positive 4.7% rent mark-to-market on renewals
▪Lab new and renewal lease executions totaled 797,000 square feet with a positive 6.0% rent mark-to-market on renewals
•Executed an additional 180,000 square feet lab leases in July 2024
•Lab leasing pipeline includes 620,000 square feet of signed letters of intent ("LOI") including LOIs at marquee campuses including Gateway at Directors Science Park, Vantage, and Portside
–In July 2024, executed an early renewal with CommonSpirit Health ("CommonSpirit"), increasing the weighted average lease maturity from July 2027 to December 2035 with a positive rent mark-to-market and 3% annual escalators
–Added two outpatient medical developments with total expected costs of $53 million with 84% pre-leasing, and mid-7% stabilized yields
–Net Debt to Adjusted EBITDAre was 5.2x for the quarter ended June 30, 2024
–On July 24, 2024, Healthpeak's Board of Directors declared a quarterly common stock cash dividend of $0.30 per share to be paid on August 16, 2024, to stockholders of record as of the close of business on August 5, 2024
–Published 13th annual Corporate Impact Report detailing Healthpeak's comprehensive approach to corporate responsibility and sustainability
Page 1


SECOND QUARTER COMPARISON
 Three Months Ended
June 30, 2024		Three Months Ended
June 30, 2023
(in thousands, except per share amounts)AmountPer ShareAmountPer Share
Net income, diluted$145,904 $0.21 $51,750 $0.09 
Nareit FFO, diluted318,610 0.44 247,754 0.45 
FFO as Adjusted, diluted320,220 0.45 251,540 0.45 
AFFO, diluted276,947 0.39 223,197 0.40 
YEAR TO DATE COMPARISON
 Six Months Ended
June 30, 2024		Six Months Ended
June 30, 2023
(in thousands, except per share amounts)AmountPer ShareAmountPer Share
Net income, diluted$152,345 $0.23 $169,449 $0.31 
Nareit FFO, diluted479,906 0.72 478,200 0.86 
FFO as Adjusted, diluted597,879 0.90 483,421 0.87 
AFFO, diluted524,599 0.79 433,195 0.78 
Nareit FFO, FFO as Adjusted, AFFO, Total Merger-Combined Same-Store Cash (Adjusted) NOI, and Net Debt to Adjusted EBITDAre are supplemental non-GAAP financial measures that we believe are useful in evaluating the operating performance and financial position of real estate investment trusts (see the "Funds From Operations" and "Adjusted Funds From Operations" sections of this release for additional information). See "June 30, 2024 Discussion and Reconciliation of Non-GAAP Financial Measures" for definitions, discussions of their uses and inherent limitations, and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP in the Investor Relations section of our website at http://ir.healthpeak.com/quarterly-results.
MERGER-COMBINED SAME-STORE ("SS") OPERATING SUMMARY
The table below outlines the year-over-year three-month and year-to-date Merger-Combined SS Cash (Adjusted) NOI growth.
Year-Over-Year Total Merger-Combined SS Cash (Adjusted) NOI Growth
Three MonthYear-To-Date
SS Growth %% of SSSS Growth %% of SS
Outpatient Medical3.1 %56.1 %2.7 %56.2 %
Lab3.0 %34.4 %2.9 %34.3 %
CCRC20.5 %9.5 %23.4 %9.5 %
Total Merger-Combined SS Cash (Adjusted) NOI4.5 %100.0 %4.4 %100.0 %



Page 2

PHYSICIANS REALTY TRUST MERGER INTEGRATION
In July, Healthpeak internalized outpatient property management in two additional markets. To date, the company has completed internalization of property management in 12 markets covering more than 17 million square feet, with two additional markets expected to be internalized by year-end 2024.
Healthpeak anticipates achieving at least $45 million of merger-related synergies during 2024.
DISPOSITION UPDATE
During the second quarter and through July 25, 2024, Healthpeak closed on $853 million of outpatient medical sales at blended trailing cash capitalization rate of 6.8%. Healthpeak is also under contract to sell two additional outpatient medical buildings for $23 million.
Closed and pending dispositions total 3.3 million square feet across 72 assets with geographical concentration in Ohio (23% of total square footage), Nebraska (16%), North Dakota (12%), and upstate New York (11%). Pro forma for the sales, CommonSpirit leases approximately 2 million square feet from Healthpeak and represents 3% of annualized base rent ("ABR"), down from 2.9 million square feet and 4% of ABR prior to the dispositions.
Disposition Portfolios and Remaining Healthpeak Outpatient Medical Portfolio Summary
Outpatient Medical Portfolios(1)
DispositionsRemaining Healthpeak
Number of properties72507
Total square feet3.3 million36 million
Average building size (square feet)45,00072,000
Average building age(2)
28 years23 years
Percent on-campus or affiliated88 %96 %
Percent leased to health systems57 %68 %
Population density(3)
2,3003,600
Population growth(3)
2.4 %3.3 %
(1)Dispositions include two properties placed under contract in July, with the sale expected to close during the second half of 2024. Remaining Healthpeak excludes unconsolidated joint ventures.
(2)Age as of 6/30/2024 and weighted by total square footage.
(3)Current 5-mile population density is shown as people per square mile. 5-mile population growth from 2023 to 2028, weighted by leasable area. Demographic data from Placer.ai.

In conjunction with one of the portfolio sales, Healthpeak expects to provide that buyer with a total of $418 million of secured seller financing, representing a 60% loan to value on the acquired portfolio. The secured seller financing carries a two-year initial term and two, 12-month extension options. The interest rate on the secured seller financing is fixed at 6.0% for the initial term and increases to 6.5% during the optional extension periods. As of July 25, 2024, Healthpeak has funded approximately $405 million and expects to fund the balance of the secured seller financing following the sale of two currently under contract properties.
Year-to-date, Healthpeak has closed on approximately $1.2 billion of asset sales at a blended trailing cash capitalization rate of approximately 6.5%.
COMMONSPIRIT EARLY LEASE RENEWAL
In July, we executed an early lease renewal for a minimum of 90% of CommonSpirit's approximately 2 million rentable square foot portfolio with Healthpeak.
The renewal provides for an average of 8+ years of additional term following the original expiration dates of the current leases, which are primarily in 2026, 2027, and 2028 ("Original Expiration"), extending CommonSpirit's pro forma weighted average lease term from July 2027 to December 2035. Following the Original Expiration, CommonSpirit's base rent will increase and annual contractual lease escalators will increase from 2.5% to 3.0%. Beginning on the Original Expiration, CommonSpirit has the right to renew some or all of the remaining 10% of its rentable square feet on similar terms including an increase in base rent and 3.0% annual contractual lease escalators.
SHARE REPURCHASE ACTIVITY
Healthpeak repurchased 4.6 million shares at a weighted average share price of $19.09 for an aggregate total of $88 million from the beginning of the second quarter through and including July 25, 2024.
Page 3

Year-to-date 2024, Healthpeak has repurchased 10.5 million shares at a weighted average share price of $17.98 for $188 million.
In July 2024, the Board replaced Healthpeak's existing share repurchase authorization with a new $500 million share repurchase authorization effective through July 2026. The shares may be repurchased through various methods, including in the open market at Healthpeak's discretion and subject to market conditions, regulatory requirements, and other customary conditions.
DEVELOPMENT UPDATES
NEW OUTPATIENT MEDICAL DEVELOPMENTS
During the second quarter, Healthpeak added two outpatient developments to its program with HCA. Total development costs are $53 million with stabilized cash yields in the mid-7% range.
▪Brandon Medical Center: $27 million, 72,000 square foot Class A outpatient medical building located on HCA’s Brandon Regional Hospital campus, a 479-bed acute care hospital in Tampa, Florida. HCA affiliates have pre-leased 70% of the development for graduate medical education and clinical outpatient services.
▪Pooler Medical Center: $26 million, 63,000 square foot Class A build-to-suit outpatient medical building in Savannah, Georgia. Affiliates of HCA will lease 100% of the development for nurse education and clinical outpatient services.
The Pooler development is Healthpeak's second HCA development in the Savannah market. The previously announced 70,000 square foot development on HCA's Memorial Health University Medical Center began construction in 2022 and is expected to deliver during the second half of 2024.
VANTAGE LAB CAMPUS
During the second quarter 2024, Healthpeak placed 23,000 square feet of fully-occupied space into service at Vantage in South San Francisco, California, bringing occupancy at the campus to 52%. The remaining 166,000 square feet at the campus is under construction with an expected initial occupancy in mid-2025.
BUFORD OUTPATIENT BUILDING
During the second quarter 2024, Healthpeak placed Northside Medical Buford into service. The $38 million, 97,000 square foot outpatient development is located in Buford, a northern suburb of Atlanta. The building is 100% leased and anchored by Northside Hospital, a leading health system in Atlanta. The building includes an orthopedic-anchored ambulatory surgery center, and other outpatient services including cardiology, medical oncology, imaging, primary care, and urgent care. Healthpeak owns the building in a 57% / 43% joint venture with Northside Hospital affiliated physicians. Healthpeak holds development rights to an additional outpatient building on an adjacent land parcel.
CORPORATE RESPONSIBILITY AND SUSTAINABILITY
Recent sustainability and corporate impact achievements include:
▪Published 13th annual Corporate Impact Report, covering environmental, social, and governance initiatives and performance and community and stakeholder impact
▪Reported 36% cumulative green building certification in 2023 throughout our portfolio, including 6.4 million square feet of LEED-certified space
▪Named a constituent in the FTSE4Good Index for the 13th consecutive year
▪Committed to the United Nations (“UN”) Women’s Empowerment Principles
▪Aligned our human rights policy with the UN Guiding Principles on Business and Human Rights and the UN Universal Declaration of Human Rights
To learn more about Healthpeak's commitment to responsible business, please visit www.healthpeak.com/corporate-impact.
DIVIDEND
On July 24, 2024, Healthpeak's Board declared a quarterly common stock cash dividend of $0.30 per share to be paid on August 16, 2024, to stockholders of record as of the close of business on August 5, 2024.
Page 4

2024 GUIDANCE
We are updating the following guidance ranges for full year 2024:
▪Diluted earnings per common share from $0.16 – $0.20 to $0.27 – $0.31
▪Diluted Nareit FFO per share from $1.56 – $1.60 to $1.59 – $1.63
▪Diluted FFO as Adjusted per share from $1.76 – $1.80 to $1.77 – $1.81
▪Diluted AFFO per share from $1.53 – $1.57 to $1.54 – $1.58
▪Total Merger-Combined Same-Store Cash (Adjusted) NOI growth from 2.50% – 4.00% to 2.75% – 4.25%
These estimates are based on our view of existing market conditions, transaction timing, and other assumptions for the year ending December 31, 2024. For additional details and assumptions, please see page 13 in our corresponding Supplemental Report and the Discussion and Reconciliation of Non-GAAP Financial Measures, both of which are available in the Investor Relations section of our website at http://ir.healthpeak.com.
Page 5

CONFERENCE CALL INFORMATION
Healthpeak has scheduled a conference call and webcast for Friday, July 26, 2024, at 8:00 a.m. Mountain Time.
The conference call can be accessed in the following ways:
▪Healthpeak’s website: https://ir.healthpeak.com/news-events
▪Webcast: https://events.q4inc.com/attendee/861116449. Joining via webcast is recommended for those who will not be asking questions.
▪Telephone: The participant dial-in number is (800) 715-9871.
An archive of the webcast will be available on Healthpeak’s website through July 25, 2025, and a telephonic replay can be accessed through August 2, 2024, by dialing (800) 770-2030 and entering conference ID number 95156.
ABOUT HEALTHPEAK
Healthpeak Properties, Inc. is a fully integrated real estate investment trust (REIT) and S&P 500 company. Healthpeak owns, operates and develops high-quality real estate focused on healthcare discovery and delivery.
FORWARD-LOOKING STATEMENTS
Statements contained in this release that are not historical facts are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among other things, statements regarding our and our officers' intent, belief or expectation as identified by the use of words such as "may," "will," "project," "expect," "believe," "intend," "anticipate," "seek," "target," "forecast," "plan," "potential," "estimate," "could," "would," "should" and other comparable and derivative terms or the negatives thereof. Examples of forward-looking statements include, among other things: (i) statements regarding timing, outcomes and other details relating to current, pending or contemplated acquisitions, dispositions, developments, redevelopments, joint venture transactions, leasing activity and commitments, financing activities, or other transactions discussed in this release, including statements regarding our anticipated synergies from our merger with Physicians Realty Trust; (ii) the payment of a quarterly cash dividend; and (iii) the information presented under the heading "2024 Guidance." Pending acquisitions, dispositions, joint venture transactions, leasing activity, and financing activity, including those subject to binding agreements, remain subject to closing conditions and may not be completed within the anticipated timeframes or at all. Forward-looking statements reflect our current expectations and views about future events and are subject to risks and uncertainties that could significantly affect our future financial condition and results of operations. While forward-looking statements reflect our good faith belief and assumptions we believe to be reasonable based upon current information, we can give no assurance that our expectations or forecasts will be attained. Further, we cannot guarantee the accuracy of any such forward-looking statement contained in this release, and such forward-looking statements are subject to known and unknown risks and uncertainties that are difficult to predict. These risks and uncertainties include, but are not limited to: macroeconomic trends, including inflation, interest rates, construction and labor costs, and unemployment; risks associated with our merger with Physicians Realty Trust (the “Merger”), including, but not limited to, our ability to integrate the operations of the Company and Physicians Realty Trust successfully and realize the anticipated synergies and other benefits of the Merger or do so within the anticipated time frame; changes within the industries in which we operate; significant regulation, funding requirements, and uncertainty faced by our lab tenants; factors adversely affecting our tenants’, operators’, or borrowers’ ability to meet their financial and other contractual obligations to us; the insolvency or bankruptcy of one or more of our major tenants, operators, or borrowers; our concentration of real estate investments in the healthcare property sector, which makes us more vulnerable to a downturn in that specific sector than if we invested across multiple sectors; the illiquidity of real estate investments; our ability to identify and secure new or replacement tenants and operators; our property development, redevelopment, and tenant improvement risks, including project abandonments, project delays, and lower profits than expected; the ability of the hospitals on whose campuses our outpatient medical buildings are located and their affiliated healthcare systems to remain competitive or financially viable; our ability to develop, maintain, or expand hospital and health system client relationships; operational risks associated with third-party management contracts, including the additional regulation and liabilities of our properties operated through structures permitted by the Housing and Economic Recovery Act of 2008, which includes most of the provisions previously proposed in the REIT Investment Diversification and Empowerment Act of 2007 (commonly referred to as “RIDEA”); economic conditions, natural disasters, weather, and other conditions that negatively affect geographic areas where we have concentrated investments; uninsured or underinsured losses, which could result in significant losses and/or performance declines by us or our tenants and operators; our use of joint ventures that may limit our returns on and our flexibility with jointly owned investments; our use of fixed rent escalators, contingent rent provisions, and/or rent escalators based on the Consumer Price Index; competition for suitable healthcare properties to grow our investment portfolio; our ability to foreclose or exercise rights on collateral securing our real estate-related loans; any requirement that we recognize reserves, allowances, credit losses, or impairment charges; investment of substantial resources and time in transactions that are not consummated; our ability to successfully integrate or operate acquisitions; the potential impact on us and our tenants, operators, and borrowers from litigation matters, including rising liability and insurance costs; environmental compliance costs and liabilities
Page 6

associated with our real estate investments; our ability to satisfy environmental, social and governance and sustainability commitments and requirements, as well as stakeholder expectations; epidemics, pandemics, or other infectious diseases, including the coronavirus disease (Covid), and health and safety measures intended to reduce their spread; human capital risks, including the loss or limited availability of our key personnel; our reliance on information technology systems and any material failure, inadequacy, interruption, or security failure of that technology; volatility, disruption, or uncertainty in the financial markets; increased borrowing costs, including due to rising interest rates; cash available for distribution to stockholders and our ability to make dividend distributions at expected levels; the availability of external capital on acceptable terms or at all, including due to rising interest rates, changes in our credit ratings and the value of our common stock, bank failures or other events affecting financial institutions and other factors; our ability to manage our indebtedness level and covenants in and changes to the terms of such indebtedness; the failure of our tenants, operators, and borrowers to comply with federal, state, and local laws and regulations, including resident health and safety requirements, as well as licensure, certification, and inspection requirements; required regulatory approvals to transfer our senior housing properties; compliance with the Americans with Disabilities Act and fire, safety, and other regulations; laws or regulations prohibiting eviction of our tenants; the requirements of, or changes to, governmental reimbursement programs such as Medicare or Medicaid; legislation to address federal government operations and administrative decisions affecting the Centers for Medicare and Medicaid Services; our participation in the Coronavirus, Aid, Relief and Economic Security Act Provider Relief Fund and other Covid-related stimulus and relief programs; our ability to maintain our qualification as a real estate investment trust (“REIT”); our taxable REIT subsidiaries being subject to corporate level tax; tax imposed on any net income from “prohibited transactions”; changes to U.S. federal income tax laws, and potential deferred and contingent tax liabilities from corporate acquisitions; calculating non-REIT tax earnings and profits distributions; ownership limits in our charter that restrict ownership in our stock; provisions of Maryland law and our charter that could prevent a transaction that may otherwise be in the interest of our stockholders; conflicts of interest between the interests of our stockholders and the interests of holders of Healthpeak OP, LLC (“Healthpeak OP”) common units; provisions in the operating agreement of Healthpeak OP and other agreements that may delay or prevent unsolicited acquisitions and other transactions; our status as a holding company of Healthpeak OP; and other risks and uncertainties described from time to time in our Securities and Exchange Commission filings.
Moreover, other risks and uncertainties of which we are not currently aware may also affect our forward-looking statements, and may cause actual results and the timing of events to differ materially from those anticipated. The forward-looking statements made in this communication are made only as of the date hereof or as of the dates indicated in the forward-looking statements, even if they are subsequently made available by us on our website or otherwise. We do not undertake any obligation to update or supplement any forward-looking statements to reflect actual results, new information, future events, changes in its expectations or other circumstances that exist after the date as of which the forward-looking statements were made.
CONTACT
Andrew Johns, CFA
Senior Vice President – Investor Relations
720-428-5400


Page 7

Healthpeak Properties, Inc.
Consolidated Balance Sheets
In thousands, except share and per share data
June 30,
2024		December 31,
2023
Assets  
Real estate:  
Buildings and improvements$16,448,690 $13,329,464 
Development costs and construction in progress739,318 643,217 
Land and improvements3,005,974 2,647,633 
Accumulated depreciation and amortization(3,796,108)(3,591,951)
Net real estate16,397,874 13,028,363 
Loans receivable, net of reserves of $9,143 and $2,830275,478 218,450 
Investments in and advances to unconsolidated joint ventures927,204 782,853 
Accounts receivable, net of allowance of $2,751 and $2,28259,658 55,820 
Cash and cash equivalents106,886 117,635 
Restricted cash52,409 51,388 
Intangible assets, net1,076,087 314,156 
Assets held for sale, net— 117,986 
Right-of-use asset, net440,558 240,155 
Other assets, net843,554 772,044 
Total assets$20,179,708 $15,698,850 
Liabilities and Equity  
Bank line of credit and commercial paper$25,000 $720,000 
Term loans1,645,456 496,824 
Senior unsecured notes6,551,155 5,403,378 
Mortgage debt381,416 256,097 
Intangible liabilities, net227,370 127,380 
Liabilities related to assets held for sale, net— 729 
Lease liability313,469 206,743 
Accounts payable, accrued liabilities, and other liabilities709,219 657,196 
Deferred revenue907,852 905,633 
Total liabilities10,760,937 8,773,980 
Commitments and contingencies
Redeemable noncontrolling interests1,433 48,828 
Common stock, $1.00 par value: 1,500,000,000 and 750,000,000 shares authorized; 700,316,807 and 547,156,311 shares issued and outstanding700,317 547,156 
Additional paid-in capital12,859,567 10,405,780 
Cumulative dividends in excess of earnings(4,844,683)(4,621,861)
Accumulated other comprehensive income (loss)42,297 19,371 
Total stockholders’ equity8,757,498 6,350,446 
Joint venture partners324,681 310,998 
Non-managing member unitholders335,159 214,598 
Total noncontrolling interests659,840 525,596 
Total equity9,417,338 6,876,042 
Total liabilities and equity$20,179,708 $15,698,850 
Page 8

Healthpeak Properties, Inc.
Consolidated Statements of Operations
In thousands, except per share data
 Three Months Ended
June 30,		Six Months Ended
June 30,
 2024202320242023
Revenues:
 Rental and related revenues $546,781 $409,967 $1,008,814 $802,398 
 Resident fees and services 140,891 130,184 279,667 257,268 
 Interest income and other 7,832 5,279 13,583 11,442 
 Total revenues 695,504 545,430 1,302,064 1,071,108 
 Costs and expenses:  
 
 Interest expense 74,910 49,074 135,817 97,037 
 Depreciation and amortization 283,498 197,573 502,717 376,798 
 Operating 273,827 221,837 517,556 444,925 
 General and administrative 26,718 25,936 50,017 50,483 
 Transaction and merger-related costs 7,759 637 114,979 3,062 
 Impairments and loan loss reserves (recoveries), net (553)2,607 10,905 394 
 Total costs and expenses 666,159 497,664 1,331,991 972,699 
 Other income (expense):  
 
 Gain (loss) on sales of real estate, net 122,044 4,885 125,299 86,463 
 Other income (expense), net 4,004 1,955 82,520 2,727 
 Total other income (expense), net 126,048 6,840 207,819 89,190 
 Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures 155,393 54,606 177,892 187,599 
 Income tax benefit (expense) (2,728)(1,136)(16,426)(1,438)
 Equity income (loss) from unconsolidated joint ventures 51 2,729 2,427 4,545 
 Net income (loss) 152,716 56,199 163,893 190,706 
Noncontrolling interests’ share in earnings(6,669)(4,300)(11,170)(19,855)
 Net income (loss) attributable to Healthpeak Properties, Inc. 146,047 51,899 152,723 170,851 
 Participating securities’ share in earnings (214)(149)(414)(1,402)
Net income (loss) applicable to common shares$145,833 $51,750 $152,309 $169,449 
Earnings (loss) per common share:
Basic$0.21 $0.09 $0.23 $0.31 
Diluted$0.21 $0.09 $0.23 $0.31 
Weighted average shares outstanding:  
Basic702,382 547,026 651,642 546,936 
Diluted703,268 547,294 652,113 547,204 
Page 9

Healthpeak Properties, Inc.
Funds From Operations
 In thousands, except per share data
 Three Months Ended
June 30,		Six Months Ended
June 30,
 2024202320242023
Net income (loss) applicable to common shares$145,833 $51,750 $152,309 $169,449 
Real estate related depreciation and amortization283,498 197,573 502,717 376,798 
Healthpeak’s share of real estate related depreciation and amortization from unconsolidated joint ventures 11,621 5,893 20,393 11,887 
Noncontrolling interests’ share of real estate related depreciation and amortization(4,732)(4,685)(9,174)(9,470)
Loss (gain) on sales of depreciable real estate, net(122,044)(4,885)(125,299)(86,463)
Noncontrolling interests’ share of gain (loss) on sales of depreciable real estate, net— — — 11,546 
Loss (gain) upon change of control, net(1)
(198)(234)(77,978)(234)
Taxes associated with real estate dispositions(2)
49 — 11,657 — 
Nareit FFO applicable to common shares314,027 245,412 474,625 473,513 
Distributions on dilutive convertible units and other4,583 2,342 5,281 4,687 
Diluted Nareit FFO applicable to common shares$318,610 $247,754 $479,906 $478,200 
Diluted Nareit FFO per common share$0.44 $0.45 $0.72 $0.86 
Weighted average shares outstanding - Diluted Nareit FFO717,797 554,584 661,999 554,494 
Impact of adjustments to Nareit FFO:
Transaction and merger-related items(3)
$3,369 $581 $106,198 $2,944 
Other impairments (recoveries) and other losses (gains), net(4)
(553)2,432 11,300 1,159 
Restructuring and severance-related charges— 1,368 — 1,368 
Casualty-related charges (recoveries), net(5)
(1,204)(591)(1,204)(243)
Total adjustments1,612 3,790 116,294 5,228 
FFO as Adjusted applicable to common shares315,639 249,202 590,919 478,741 
Distributions on dilutive convertible units and other4,581 2,338 6,960 4,680 
Diluted FFO as Adjusted applicable to common shares$320,220 $251,540 $597,879 $483,421 
Diluted FFO as Adjusted per common share$0.45 $0.45 $0.90 $0.87 
Weighted average shares outstanding - Diluted FFO as Adjusted717,797 554,584 664,325 554,494 
_______________________________________
(1)The six months ended June 30, 2024 includes a gain upon change of control related to the sale of a 65% interest in two lab buildings in San Diego, California. The gain upon change of control is included in other income (expense), net in the Consolidated Statements of Operations.
(2)The six months ended June 30, 2024 includes non-cash income tax expense related to the sale of a 65% interest in two lab buildings in San Diego, California.
(3)The three and six months ended June 30, 2024 includes costs related to the Merger, which are primarily comprised of advisory, legal, accounting, tax, post-combination severance and stock compensation expense, and other costs of combining operations with Physicians Realty Trust that were incurred during the period. These costs were partially offset by termination fee income of $4 million and $9 million for the three and six months ended June 30, 2024, respectively, associated with Graphite Bio, Inc., which later merged with LENZ Therapeutics, Inc. in March 2024, for which the lease terms were modified to accelerate expiration of the lease to December 2024. Termination fee income is included in rental and related revenues on the Consolidated Statements of Operations.
(4)The three and six months ended June 30, 2024 and 2023 includes reserves and (recoveries) for expected loan losses recognized in impairments and loan loss reserves (recoveries), net in the Consolidated Statements of Operations.
(5)Casualty-related charges (recoveries), net are recognized in other income (expense), net and equity income (loss) from unconsolidated joint ventures in the Consolidated Statements of Operations.


Page 10

Healthpeak Properties, Inc.
Adjusted Funds From Operations
In thousands, except per share data
 Three Months Ended
June 30,		Six Months Ended
June 30,
 2024202320242023
FFO as Adjusted applicable to common shares$315,639 $249,202 $590,919 $478,741 
Stock-based compensation amortization expense4,814 4,245 8,180 7,532 
Amortization of deferred financing costs and debt discounts (premiums)7,317 2,954 11,840 5,774 
Straight-line rents(1)
(10,453)(4,683)(22,545)(5,431)
AFFO capital expenditures(35,718)(19,444)(53,235)(42,233)
Deferred income taxes1,021 (242)1,745 (503)
Amortization of above (below) market lease intangibles, net(8,086)(8,838)(15,437)(14,641)
Other AFFO adjustments(2,169)(2,339)(3,667)(730)
AFFO applicable to common shares272,365 220,855 517,800 428,509 
Distributions on dilutive convertible units and other4,582 2,342 6,799 4,686 
Diluted AFFO applicable to common shares$276,947 $223,197 $524,599 $433,195 
Diluted AFFO per common share$0.39 $0.40 $0.79 $0.78 
Weighted average shares outstanding - Diluted AFFO717,797 554,584 663,975 554,494 
_______________________________________
(1)The six months ended June 30, 2023 includes an $8.7 million write-off of straight-line rent receivable associated with Sorrento Therapeutics, Inc., which commenced voluntary reorganization proceedings under Chapter 11 of the U.S. Bankruptcy Code. This activity is reflected as a reduction of rental and related revenues in the Consolidated Statements of Operations.

Page 11