Healthpeak Properties, Inc. Financial Ratios — DOC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	6.31	8.45	9.13	8.6	-5.57	8.43	7.64	18.87	0.76	6.45	7.63	7.6	4.71	3.3	0.9
Return on Assets (%)	3.51	4.46	4.86	4.45	-2.61	3.37	2.78	7.92	0.34	2.76	3.24	3.23	1.94	1.36	0.35
Return on Capital (%)	6.32	- -	7.12	- -	- -	5.98	- -	- -	- -	- -	- -	- -	- -	3.08	1.84
Return on Invested Capital (%)	6.95	- -	6.5	- -	- -	3.96	- -	- -	- -	- -	- -	- -	- -	2.89	2.88
Gross Margin (%)	87.09	85.07	85.8	76.71	68.53	65.32	63.95	68.22	67.33	52.43	59.22	58.13	58.64	60.2	60
EBITDA Margin (%)	81.16	81.31	80.57	71.65	63.58	60.46	59.15	72.25	77.96	55.46	54.03	51.77	53.1	55.46	55.49
Operating Margin (%)	61	62.61	60.73	43.91	37.56	33.78	30.22	26.13	24.75	13.08	17.95	17.3	19.89	17.45	19.28
Incremental Operating Margin (%)	86.64	77.35	44.61	120.18	3.35	-5.17	57.15	37.64	-8.86	-22.69	49.81	9.86	64.53	7.18	59.73
Pretax Margin (%)	28.96	39.63	40.57	16.76	7.02	17.25	22.2	70.39	14.22	13.23	6.77	24.6	14.44	10.12	10.07
Profit Margin (%)	31.8	44.28	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Net Income to Common Margin (%)	30.56	43.38	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Effective Tax Rate (%)	0.27	- -	0.68	- -	- -	1.22	- -	- -	- -	- -	- -	- -	- -	1.59	3.27
Dvd Payout Ratio (%)	144.47	106.24	103.45	350.6	632.47	253.54	161.21	82.03	379.01	449.25	411.14	122.39	180.75	272.69	649.62
Sustainable Growth Rate (%)	-2.8	-0.53	-0.31	-21.54	29.66	-12.94	-4.67	3.39	-2.11	-22.54	-23.74	-1.7	-3.8	-5.69	-4.93

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
ST Debt	454	- -	- -	839	397	900	1,017	80	93	130	1,166	996	720	150	1,079
LT Debt	7,219	8,682	8,662	8,883	10,672	8,290	6,863	5,488	6,062	6,348	5,209	5,711	6,363	8,873	9,065
Total Debt/EBITDA	5.58	5.68	5.12	8.29	8.97	7.14	7.21	6.47	6.37	7.1	6.22	6.28	6.12	6.02	6.48
Net Debt/EBITDA	5.56	5.52	4.94	8.13	8.7	7.07	7.16	6.34	6.12	6.85	5.87	6.02	5.84	5.74	5.99
Total Debt/EBIT	7.42	7.38	6.79	13.53	15.19	12.78	14.11	17.89	20.05	30.11	18.73	18.81	16.32	19.15	18.64
Net Debt/EBIT	7.39	7.17	6.56	13.27	14.72	12.65	14.01	17.53	19.29	29.07	17.67	18.02	15.58	18.24	17.24
EBITDA to Interest Expense	3.31	3.67	3.89	2.67	2.57	2.77	3.55	3.29	4.44	4.18	6.49	6.17	5.78	5.34	5.13
EBITDA-CapEx/Interest Expense	2.83	3.67	3.89	2.67	2.57	2.77	3.55	3.29	4.44	4.18	6.49	6.17	5.78	5.34	5.13
EBIT to Interest Expense	2.49	2.83	2.93	1.63	1.52	1.55	1.82	1.19	1.41	0.99	2.15	2.06	2.17	1.68	1.78
Interest Expense	415	416	435	440	480	464	308	261	218	218	158	173	200	280	305
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
Net Debt to Equity	82.85	78.44	76.49	86.73	110.08	153.08	139.86	83.79	88.82	85.12	84.13	88.16	97.6	94.91	112.98
Net Debt/Capital (%)	45.31	43.96	43.34	46.45	52.4	60.49	58.31	45.59	46.48	45.38	44.99	46.15	48.66	47.86	52.17
EBITDA	1,375	1,529	1,692	1,173	1,234	1,287	1,093	861	967	912	1,025	1,067	1,158	1,498	1,566
EBITDA-CapEx	1,177	1,529	1,692	1,173	1,234	1,287	1,093	861	967	912	1,025	1,067	1,158	1,498	1,566
Operating Income (Loss)	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.81	0.94	0.14	0.4	0.07	0.04	0.23	0.08	0.03	0.08	0.04	0.09	0.14	0.26
Current Ratio	0.74	3.12	3.49	1.2	8.47	1.45	0.6	0.76	4.17	2.28	0.37	0.34	0.41	1.06	0.72
Quick Ratio	0.56	2.81	3.34	1.17	1.79	0.72	0.29	0.47	0.33	0.22	0.32	0.28	0.28	0.97	0.64
CFO/Avg Current Liab	1.23	1.89	3.67	1.57	1.15	1.12	0.62	0.89	1.19	0.67	0.49	0.49	0.61	0.95	0.93
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
CFO/Total Liabilities	8.84	11.3	12.56	12.08	10.44	12.37	9.97	13.68	11.49	8.85	9.8	10.61	10.9	9.84	10.4
CFO/CapEx	3.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.44	1.6	1.38	1.31	1.3	0.91	0.74	1.13	1.48	1.06	1.15	0.7	0.91	1.01	0.76

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	10.34	5.93	5.7	4.15	4.8	9.24	43.06	26.8	26.67	37.77	41.69	40.36	39.92	40.72	36.39
Days Sales Outstanding	35.31	61.52	64.04	87.93	76	39.51	8.48	13.62	13.69	9.67	8.75	9.04	9.14	8.96	10.03
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	1.77	2.15	3.11	3.5	3.57	4.16	4.18
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	206.05	169.47	117.24	104.31	102.34	87.65	87.22
Cash Conversion Cycle	35.31	61.52	64.04	87.93	76	39.51	8.48	13.62	-192.36	-159.81	-108.49	-95.26	-93.2	-78.69	-77.19
Inventory to Cash Days	35.31	61.52	64.04	87.93	76	39.51	8.48	13.62	13.69	9.67	8.75	9.04	9.14	8.96	10.03
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	16,930	20,466	16,597	20,243	17,800	13,911	12,243	13,336	17,415	16,276	19,456	13,704	10,834	14,179	11,176
- Cash & Cash Equivalents	34	248	301	184	340	95	55	111	80	44	158	72	118	120	467
+ Preferred Equity and Hybrid Capital	285	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	187	203	208	262	403	394	294	568	582	614	631	634	574	656	802
+ Total Debt	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
Enterprise Value	25,041	29,103	25,166	30,042	28,932	23,400	20,362	19,362	24,072	23,323	26,303	20,972	18,374	23,738	21,655
Total Capital	16,894	19,436	19,593	20,718	20,815	15,131	13,475	12,080	12,822	13,825	13,521	13,994	14,008	18,081	18,447
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt / EV	0.31	0.3	0.34	0.32	0.38	0.39	0.39	0.29	0.26	0.28	0.24	0.32	0.39	0.38	0.47
EV/Sales	14.78	15.48	11.98	18.35	14.91	10.99	11.02	16.25	19.41	14.18	13.87	10.17	8.42	8.79	7.67
EV/EBITDA	18.21	19.04	14.87	25.61	23.45	18.18	18.62	22.49	24.9	25.57	25.67	19.65	15.87	15.85	13.83
EV/EBIT	24.23	24.72	19.73	41.8	39.69	32.54	36.45	62.2	78.43	108.41	77.29	58.81	42.34	50.38	39.8
EV/Cash Flow to Firm	21.99	20.04	15.91	17.78	16.66	13.99	17.62	17.42	22.49	23.65	27.48	19.51	15.8	17.63	14
EV/Free Cash Flow to Firm	18.73	20.04	15.91	17.78	16.66	13.99	17.62	17.42	22.49	23.65	27.48	19.51	15.8	17.63	14
Diluted Market Cap	16,581	19,343	16,551	20,201	17,697	13,891	12,230	13,278	16,867	16,054	19,461	13,516	10,836	13,707	11,192
Diluted Enterprise Value	24,693	27,980	25,120	30,000	28,829	23,380	20,349	19,303	23,524	23,101	26,308	20,784	18,376	23,267	21,671
EV per Share	61.28	64.22	55.07	65.34	62.15	49.99	43.38	40.55	47.65	43.32	48.79	38.37	33.58	33.94	31.16
TTM Sales	1,694	1,880	2,100	1,637	1,940	2,129	1,848	1,191	1,240	1,645	1,896	2,061	2,181	2,700	2,823
TTM EBITDA	1,375	1,529	1,692	1,173	1,234	1,287	1,093	861	967	912	1,025	1,067	1,158	1,498	1,566
TTM Operating Income	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544
TTM Cash Flow to Firm	1,139	1,452	1,581	1,689	1,736	1,673	1,156	1,111	1,070	986	957	1,075	1,163	1,346	1,547
TTM Free Cash Flow to Firm	1,337	1,452	1,581	1,689	1,736	1,673	1,156	1,111	1,070	986	957	1,075	1,163	1,346	1,547

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	17.97	18.69	14.4	16.18	14.48	11.44	14.44	15.64	19.94	21.17	24.47	15.01	11.33	12.8	8.94
EV/EBIT	24.23	24.72	19.73	41.8	39.69	32.54	36.45	62.2	78.43	108.41	77.29	58.81	42.34	50.38	39.8
Enterprise Value	25,041	29,103	25,166	30,042	28,932	23,400	20,362	19,362	24,072	23,323	26,303	20,972	18,374	23,738	21,655
Low Price	28.76	37.81	35.5	35.95	32.71	25.11	25.09	21.48	26.8	18.63	28.15	21.41	15.24	16.02	15.71
EV/Sales	14.78	15.48	11.98	18.35	14.91	10.99	11.02	16.25	19.41	14.18	13.87	10.17	8.42	8.79	7.67
EV/EBITDA	18.21	19.04	14.87	25.61	23.45	18.18	18.62	22.49	24.9	25.57	25.67	19.65	15.87	15.85	13.83
Price/Earnings	31.88	23.65	17.02	21.89	- -	22.12	29.52	12.39	368.14	38.78	38.47	26.99	35.39	56.33	156.87
Price/Earnings Average	28.48	22.49	21.02	20.46	-32.8	25.51	33.66	11.18	348.21	36.73	35.7	30.83	37.37	56	179.13
Price/Earnings High	32.31	25	26.27	22.9	-41.05	30.09	38.11	13.42	405.09	48.29	40.18	39.67	50.82	64.64	207.6
Price/Earnings Low	22.13	19.8	16.64	17.87	-27.07	18.69	28.4	9.53	286.22	23.9	30.01	23.05	27.24	44.52	153.26
Price/Book Value	1.94	1.94	1.55	1.89	1.91	2.51	2.31	2.24	2.86	2.42	2.99	2.06	1.71	1.69	1.49
Price/Book Value Average	1.73	1.84	1.91	1.76	1.97	2.89	2.63	2.02	2.71	2.29	2.77	2.35	1.8	1.68	1.7
Price/Book Value High	1.96	2.05	2.39	1.97	2.47	3.41	2.98	2.43	3.15	3.01	3.12	3.03	2.45	1.94	1.97
Price/Book Value Low	1.34	1.62	1.51	1.54	1.63	2.12	2.22	1.73	2.23	1.49	2.33	1.76	1.31	1.33	1.46
Price/Tangible Book Value	2.03	2.06	1.63	1.98	2.04	2.75	2.5	2.36	2.99	2.62	3.24	2.2	1.79	1.89	1.65
Price/Tangible Book Value Average	1.82	1.96	2.01	1.85	2.12	3.17	2.85	2.13	2.83	2.48	3.01	2.51	1.89	1.88	1.88
Price/Tangible Book Value High	2.06	2.18	2.52	2.08	2.65	3.73	3.23	2.56	3.29	3.26	3.39	3.23	2.58	2.16	2.18
Price/Tangible Book Value Low	1.41	1.72	1.59	1.62	1.75	2.32	2.41	1.82	2.32	1.61	2.53	1.88	1.38	1.49	1.61
Price/Sales	9.74	10.26	7.87	12.33	9.12	6.52	6.61	11.03	13.51	9.75	10.26	6.55	4.97	5.07	3.97
Price/Sales Average	8.7	9.76	9.72	11.53	9.45	7.52	7.54	9.95	12.78	9.24	9.52	7.49	5.24	5.04	4.53
Price/Sales High	9.87	10.85	12.15	12.9	11.83	8.87	8.54	11.96	14.87	12.14	10.71	9.63	7.13	5.82	5.25
Price/Sales Low	6.76	8.59	7.69	10.07	7.8	5.51	6.36	8.48	10.51	6.01	8	5.6	3.82	4.01	3.87
Price/Cash Flow	22.8	18.64	14.38	16.17	14.48	11.44	14.43	15.49	19.81	21.15	24.46	15	11.33	12.79	8.94
Price/Cash Flow Average	20.36	17.72	17.76	15.11	15.01	13.19	16.46	13.97	18.74	20.03	22.7	17.14	11.96	12.72	10.21
Price/Cash Flow High	23.1	19.7	22.2	16.91	18.79	15.56	18.63	16.78	21.8	26.33	25.54	22.05	16.26	14.68	11.83
Price/Cash Flow Low	15.82	15.6	14.06	13.2	12.39	9.66	13.88	11.91	15.4	13.03	19.08	12.81	8.72	10.11	8.73
Price/Free Cash Flow Average	16.05	17.77	17.79	15.12	15.01	13.2	16.47	14.12	18.86	20.05	22.71	17.15	11.96	12.73	10.21
Price/Free Cash Flow High	18.21	19.76	22.23	16.93	18.79	15.56	18.64	16.96	21.94	26.36	25.56	22.07	16.27	14.69	11.83
Price/Free Cash Flow Low	12.48	15.65	14.08	13.21	12.39	9.67	13.89	12.03	15.5	13.04	19.09	12.82	8.72	10.12	8.73
EV/Sales Average	13.71	14.95	13.84	17.55	15.24	11.99	11.95	15.16	18.65	13.66	13.13	11.12	8.7	8.76	8.23
EV/Sales High	14.91	16.11	16.28	18.93	17.64	13.34	12.94	17.19	20.82	16.6	14.33	13.3	10.59	9.57	8.95
EV/Sales Low	11.72	13.71	11.81	16.08	13.58	9.98	10.76	13.67	16.28	10.38	11.61	9.2	7.28	7.69	7.58
EV/EBITDA Average	16.9	18.38	17.18	24.49	23.97	19.83	20.2	20.98	23.92	24.62	24.3	21.48	16.39	15.79	14.84
EV/EBITDA High	18.37	19.81	20.21	26.41	27.74	22.07	21.88	23.79	26.7	29.94	26.51	25.69	19.94	17.25	16.13
EV/EBITDA Low	14.45	16.86	14.65	22.45	21.36	16.5	18.2	18.92	20.89	18.72	21.49	17.78	13.71	13.87	13.66
EV/EBIT Average	22.48	23.87	22.79	39.96	40.58	35.5	39.53	58.02	75.35	104.41	73.17	64.28	43.74	50.2	42.71
EV/EBIT High	24.44	25.72	26.81	43.1	46.95	39.51	42.83	65.79	84.12	126.95	79.82	76.87	53.23	54.81	46.44
EV/EBIT Low	19.22	21.89	19.44	36.63	36.16	29.54	35.62	52.31	65.8	79.38	64.71	53.2	36.59	44.07	39.33
Last Price	41.43	45.16	36.32	44.03	38.24	29.72	26.08	27.93	34.47	30.23	36.09	25.07	19.8	20.27	16.08
High Price	41.98	47.75	56.06	46.07	49.61	40.43	33.67	30.27	37.93	37.64	37.69	36.85	28.43	23.26	21.28
Enterprise Value Average	23,234	28,100	29,066	28,718	29,580	25,533	22,082	18,060	23,129	22,464	24,902	22,923	18,978	23,655	23,241
Enterprise Value High	25,266	30,277	34,186	30,980	34,224	28,413	23,925	20,479	25,820	27,313	27,165	27,411	23,095	25,830	25,269
Enterprise Value Low	19,864	25,773	24,791	26,327	26,357	21,242	19,897	16,282	20,197	17,078	22,022	18,971	15,878	20,766	21,398

Shares Outstanding	409	453	457	460	465	468	469	477	505	538	539	547	547	699	695
Diluted Weighted Avg Shares	400	428	456	459	463	467	469	475	489	531	539	539	547	676	696
Basic Weighted Avg Shares	398	427	455	458	463	467	469	471	486	531	539	539	547	676	696
Revenue per Share	4.25	4.4	4.62	3.57	4.19	4.56	3.94	2.53	2.55	3.1	3.52	3.83	3.99	4	4.06
EBITDA per Share	3.45	3.58	3.72	2.56	2.67	2.76	2.33	1.83	1.99	1.72	1.9	1.98	2.12	2.22	2.25
Operating Income per Share	2.59	2.76	2.8	1.57	1.58	1.54	1.19	0.66	0.63	0.41	0.63	0.66	0.79	0.7	0.78
Basic EPS, GAAP	1.3	1.91	2.13	2.01	-1.21	1.34	0.88	2.26	0.09	0.78	0.94	0.93	0.56	0.36	0.1
Basic EPS from Cont Ops	1.35	1.88	2	0.59	0.33	0.8	0.9	1.78	0.36	0.3	0.26	0.95	0.61	0.4	0.15
Diluted EPS, GAAP	1.29	1.9	2.13	2.01	-1.21	1.34	0.88	2.23	0.09	0.78	0.94	0.93	0.56	0.36	0.1
Diluted EPS from Cont Ops	1.34	1.87	2	0.59	0.33	0.8	0.9	1.76	0.36	0.3	0.26	0.95	0.61	0.4	0.15
Dividend per Share	1.98	2.03	2.1	2.18	2.26	2.1	1.48	1.48	1.48	1.48	1.21	1.2	1.2	1.18	1.22
Cash Flow per Share	1.82	2.42	2.53	2.72	2.64	2.6	1.81	1.8	1.74	1.43	1.48	1.67	1.75	1.58	1.8
Free Cash Flow per Basic Share	1.32	2.42	2.53	2.72	2.64	2.6	1.81	1.8	1.74	1.43	1.48	1.67	1.75	1.58	1.8
Cash & Equivalents per Share	0.08	0.55	0.66	0.4	0.73	0.2	0.12	0.23	0.16	0.08	0.29	0.13	0.21	0.17	0.67
Book Value per Share	21.41	23.28	23.47	23.35	20.07	11.85	11.29	12.45	12.04	12.51	12.09	12.17	11.61	12.01	10.79
Tangible Book Value per Share	20.37	21.95	22.28	22.19	18.71	10.83	10.42	11.81	11.53	11.54	11.12	11.41	11.03	10.74	9.75

Healthpeak Properties, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)