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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.01	10.23
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 (%)	15.31	- -	16.79	- -	- -	13.3	- -	- -	- -	- -	- -	- -	- -	5.33	3.06
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-67.36	-56.24

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	-3.54	-3.08	-2.97	-3.15	-10.6	-16.64	-20.59	-19.26	-22.06	-21.59	-23.47	-23.61	3.49	3.51	3.42
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 (%)	95.87	104.98	104.69	95.41	116.01	119.08	130.15	148.87	166.48	173.75	152.14	157.9	77.55	85.49	77.87
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 (%)	101.9	104.98	104.69	104.41	120.33	132	149.44	151.04	169.03	177.3	186.2	185.42	86.33	86.94	87.14
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 (%)	101.91	105.13	104.87	104.5	121.11	132.44	149.96	152.62	166.31	173.26	184.11	181.28	83.57	83.79	83.95
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	-3.54	-3.08	-2.97	-3.15	-10.6	-16.64	-20.59	-19.26	-22.06	-21.59	-23.47	-23.61	3.49	3.51	3.42
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 (%)	95.87	104.98	104.69	95.41	116.01	119.08	130.15	148.87	166.48	173.75	152.14	157.9	77.55	85.49	77.87
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 (%)	101.9	104.98	104.69	104.41	120.33	132	149.44	151.04	169.03	177.3	186.2	185.42	86.33	86.94	87.14
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	1.41	1.52	1.38	1.3	1.3	0.91	0.74	1.11	1.43	1.04	1.15	0.69	0.91	0.98	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	16,508	19,285	16,526	20,184	17,697	13,885	12,225	13,142	16,761	16,039	19,450	13,508	10,831	13,696	11,192
- 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	24,620	27,923	25,095	29,984	28,829	23,374	20,344	19,168	23,418	23,086	26,297	20,776	18,371	23,256	21,671
Total Capital	7,530	8,271	8,273	9,310	9,199	6,962	5,273	3,686	3,641	3,654	3,423	3,617	8,205	10,379	11,642
Total Debt/Capital (%)	101.9	104.98	104.69	104.41	120.33	132	149.44	151.04	169.03	177.3	186.2	185.42	86.33	86.94	87.14
Total Debt / EV	0.31	0.31	0.35	0.32	0.38	0.39	0.39	0.29	0.26	0.28	0.24	0.32	0.39	0.39	0.47
EV/Sales	14.53	14.85	11.95	18.32	14.86	10.98	11.01	16.09	18.88	14.04	13.87	10.08	8.42	8.61	7.68
EV/EBITDA	17.9	18.27	14.83	25.57	23.36	18.16	18.61	22.27	24.22	25.31	25.67	19.47	15.86	15.53	13.84
EV/EBIT	23.82	23.72	19.68	41.72	39.55	32.5	36.42	61.58	76.3	107.3	77.27	58.26	42.34	49.35	39.83
EV/Cash Flow to Firm	21.62	19.23	15.87	17.75	16.6	13.97	17.6	17.25	21.88	23.41	27.47	19.33	15.8	17.27	14.01
EV/Free Cash Flow to Firm	18.42	19.23	15.87	17.75	16.6	13.97	17.6	17.25	21.88	23.41	27.47	19.33	15.8	17.27	14.01
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	61.79	65.39	55.15	65.41	62.29	50.03	43.4	40.73	48.16	43.51	48.79	38.56	33.58	34.42	31.14
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	23.82	23.72	19.68	41.72	39.55	32.5	36.42	61.58	76.3	107.3	77.27	58.26	42.34	49.35	39.83
Enterprise Value	24,620	27,923	25,095	29,984	28,829	23,374	20,344	19,168	23,418	23,086	26,297	20,776	18,371	23,256	21,671
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	14.53	14.85	11.95	18.32	14.86	10.98	11.01	16.09	18.88	14.04	13.87	10.08	8.42	8.61	7.68
EV/EBITDA	17.9	18.27	14.83	25.57	23.36	18.16	18.61	22.27	24.22	25.31	25.67	19.47	15.86	15.53	13.84
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	-26.81	-31.4	-27.72	-30	-7.79	-5.3	-4.21	-5.36	-5.41	-4.67	-5.43	-3.63	19.79	19.58	16.1
Price/Book Value Average	-23.95	-29.86	-34.23	-28.04	-8.07	-6.11	-4.81	-4.84	-5.12	-4.42	-5.04	-4.14	20.9	19.46	18.39
Price/Book Value High	-27.17	-33.2	-42.78	-31.39	-10.1	-7.2	-5.44	-5.81	-5.96	-5.81	-5.67	-5.33	28.42	22.47	21.31
Price/Book Value Low	-18.61	-26.29	-27.09	-24.5	-6.66	-4.47	-4.05	-4.13	-4.21	-2.88	-4.24	-3.1	15.24	15.47	15.73
Price/Tangible Book Value	1.94	1.9	1.59	1.93	1.94	2.54	2.36	2.12	2.62	2.35	2.94	1.97	1.64	1.68	1.48
Price/Tangible Book Value Average	1.73	1.81	1.96	1.8	2.01	2.93	2.69	1.91	2.47	2.23	2.72	2.25	1.73	1.67	1.69
Price/Tangible Book Value High	1.96	2.01	2.45	2.02	2.52	3.46	3.04	2.29	2.88	2.92	3.07	2.89	2.35	1.92	1.95
Price/Tangible Book Value Low	1.35	1.59	1.55	1.57	1.66	2.15	2.27	1.63	2.03	1.45	2.29	1.68	1.26	1.32	1.44
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	13.49	14.35	13.8	17.51	15.19	11.98	11.94	15.01	18.15	13.52	13.13	11.01	8.7	8.58	8.24
EV/Sales High	14.66	15.44	16.23	18.89	17.57	13.33	12.93	17.01	20.24	16.43	14.32	13.16	10.59	9.36	8.96
EV/Sales Low	11.55	13.18	11.77	16.06	13.54	9.97	10.76	13.54	15.87	10.29	11.61	9.12	7.28	7.55	7.59
EV/EBITDA Average	16.62	17.65	17.13	24.44	23.89	19.81	20.18	20.78	23.28	24.38	24.3	21.27	16.39	15.47	14.85
EV/EBITDA High	18.06	18.99	20.14	26.36	27.63	22.04	21.86	23.55	25.96	29.61	26.51	25.42	19.94	16.88	16.15
EV/EBITDA Low	14.23	16.21	14.61	22.41	21.29	16.48	18.18	18.74	20.36	18.56	21.49	17.62	13.71	13.61	13.67
EV/EBIT Average	22.11	22.92	22.72	39.88	40.43	35.46	39.49	57.46	73.34	103.37	73.16	63.66	43.73	49.18	42.75
EV/EBIT High	24.03	24.66	26.72	43.02	46.77	39.46	42.79	65.11	81.78	125.58	79.81	76.06	53.22	53.64	46.48
EV/EBIT Low	18.93	21.05	19.39	36.56	36.04	29.51	35.59	51.83	64.14	78.7	64.7	52.73	36.59	43.26	39.35
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	22,858	26,978	28,978	28,664	29,474	25,503	22,062	17,885	22,511	22,239	24,896	22,699	18,975	23,175	23,260
Enterprise Value High	24,839	29,029	34,076	30,919	34,090	28,377	23,902	20,269	25,100	27,017	27,159	27,123	23,091	25,276	25,290
Enterprise Value Low	19,571	24,784	24,721	26,280	26,269	21,220	19,880	16,133	19,688	16,932	22,018	18,804	15,876	20,384	21,414

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	0.58	0.66	0.4	0.74	0.2	0.12	0.24	0.17	0.08	0.29	0.13	0.22	0.18	0.67
Book Value per Share	-1.55	-1.44	-1.31	-1.47	-4.91	-5.61	-6.19	-5.21	-6.37	-6.48	-6.65	-6.91	1	1.04	1
Tangible Book Value per Share	21.36	23.77	22.84	22.83	19.69	11.69	11.06	13.19	13.18	12.87	12.3	12.75	12.09	12.09	10.89

Healthpeak Properties, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)