Healthpeak Properties Inc
NYSE:PEAK
Income Statement
Earnings Waterfall
Healthpeak Properties Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-880.2m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-853m
USD
|
Operating Income
|
447.7m
USD
|
Other Expenses
|
-143.5m
USD
|
Net Income
|
304.3m
USD
|
Income Statement
Healthpeak Properties Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 100
N/A
|
2 119
+1%
|
2 143
+1%
|
2 193
+2%
|
1 637
-25%
|
2 347
+43%
|
2 418
+3%
|
2 478
+3%
|
1 941
-22%
|
1 850
-5%
|
1 782
-4%
|
1 655
-7%
|
2 129
+29%
|
1 733
-19%
|
1 654
-5%
|
1 577
-5%
|
1 848
+17%
|
1 835
-1%
|
1 846
+1%
|
1 848
+0%
|
1 191
-36%
|
1 148
-4%
|
1 170
+2%
|
1 252
+7%
|
1 240
-1%
|
1 185
-4%
|
1 102
-7%
|
988
-10%
|
1 645
+67%
|
1 719
+5%
|
1 787
+4%
|
1 845
+3%
|
1 896
+3%
|
1 939
+2%
|
1 981
+2%
|
2 020
+2%
|
2 061
+2%
|
2 089
+1%
|
2 116
+1%
|
2 152
+2%
|
2 181
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(298)
|
(301)
|
(306)
|
(331)
|
(381)
|
(441)
|
(498)
|
(572)
|
(611)
|
(655)
|
(697)
|
(712)
|
(738)
|
(719)
|
(693)
|
(660)
|
(666)
|
(680)
|
(701)
|
(726)
|
(379)
|
(375)
|
(415)
|
(482)
|
(405)
|
(381)
|
(345)
|
(277)
|
(783)
|
(815)
|
(827)
|
(847)
|
(766)
|
(796)
|
(821)
|
(840)
|
(858)
|
(872)
|
(879)
|
(892)
|
(880)
|
|
Gross Profit |
1 802
N/A
|
1 817
+1%
|
1 836
+1%
|
1 863
+1%
|
1 256
-33%
|
1 906
+52%
|
1 919
+1%
|
1 906
-1%
|
1 330
-30%
|
1 196
-10%
|
1 085
-9%
|
943
-13%
|
1 391
+47%
|
1 015
-27%
|
961
-5%
|
917
-5%
|
1 182
+29%
|
1 156
-2%
|
1 146
-1%
|
1 122
-2%
|
813
-28%
|
773
-5%
|
755
-2%
|
770
+2%
|
835
+8%
|
804
-4%
|
758
-6%
|
711
-6%
|
862
+21%
|
904
+5%
|
960
+6%
|
998
+4%
|
1 130
+13%
|
1 144
+1%
|
1 160
+1%
|
1 180
+2%
|
1 203
+2%
|
1 217
+1%
|
1 237
+2%
|
1 260
+2%
|
1 301
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(532)
|
(538)
|
(539)
|
(544)
|
(537)
|
(559)
|
(573)
|
(580)
|
(601)
|
(627)
|
(640)
|
(661)
|
(655)
|
(661)
|
(650)
|
(624)
|
(619)
|
(623)
|
(637)
|
(638)
|
(488)
|
(477)
|
(500)
|
(542)
|
(523)
|
(517)
|
(492)
|
(462)
|
(644)
|
(679)
|
(711)
|
(748)
|
(779)
|
(802)
|
(812)
|
(809)
|
(809)
|
(811)
|
(829)
|
(839)
|
(853)
|
|
Selling, General & Administrative |
(103)
|
(104)
|
(102)
|
(87)
|
(82)
|
(92)
|
(99)
|
(94)
|
(96)
|
(97)
|
(91)
|
(105)
|
(87)
|
(101)
|
(99)
|
(84)
|
(84)
|
(82)
|
(83)
|
(82)
|
(83)
|
(84)
|
(85)
|
(87)
|
(88)
|
(89)
|
(89)
|
(89)
|
(90)
|
(93)
|
(93)
|
(95)
|
(95)
|
(97)
|
(98)
|
(99)
|
(98)
|
(99)
|
(100)
|
(99)
|
(103)
|
|
Depreciation & Amortization |
(423)
|
(428)
|
(431)
|
(450)
|
(455)
|
(467)
|
(474)
|
(486)
|
(505)
|
(530)
|
(550)
|
(557)
|
(568)
|
(560)
|
(551)
|
(541)
|
(535)
|
(542)
|
(554)
|
(556)
|
(405)
|
(393)
|
(415)
|
(455)
|
(435)
|
(428)
|
(403)
|
(373)
|
(554)
|
(586)
|
(618)
|
(653)
|
(684)
|
(705)
|
(714)
|
(710)
|
(711)
|
(712)
|
(729)
|
(741)
|
(750)
|
|
Other Operating Expenses |
(6)
|
(6)
|
(6)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 269
N/A
|
1 280
+1%
|
1 297
+1%
|
1 318
+2%
|
719
-45%
|
1 348
+88%
|
1 346
0%
|
1 326
-2%
|
729
-45%
|
569
-22%
|
444
-22%
|
282
-36%
|
736
+161%
|
354
-52%
|
311
-12%
|
293
-6%
|
564
+92%
|
533
-6%
|
509
-4%
|
484
-5%
|
325
-33%
|
296
-9%
|
255
-14%
|
228
-11%
|
312
+37%
|
287
-8%
|
266
-7%
|
249
-7%
|
218
-12%
|
225
+3%
|
248
+11%
|
250
+0%
|
351
+41%
|
342
-3%
|
348
+2%
|
371
+7%
|
394
+6%
|
405
+3%
|
408
+1%
|
421
+3%
|
448
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(435)
|
(433)
|
(431)
|
(434)
|
(440)
|
(450)
|
(462)
|
(473)
|
(480)
|
(485)
|
(488)
|
(483)
|
(464)
|
(429)
|
(386)
|
(339)
|
(308)
|
(296)
|
(291)
|
(284)
|
(261)
|
(236)
|
(219)
|
(217)
|
(218)
|
(224)
|
(222)
|
(214)
|
(218)
|
(209)
|
(193)
|
(176)
|
(158)
|
(149)
|
(152)
|
(160)
|
(173)
|
(183)
|
(191)
|
(197)
|
(200)
|
|
Non-Reccuring Items |
(0)
|
0
|
(8)
|
0
|
(17)
|
(493)
|
(549)
|
(620)
|
(136)
|
344
|
406
|
475
|
(76)
|
(28)
|
(88)
|
(171)
|
(249)
|
(299)
|
(254)
|
(226)
|
(61)
|
(22)
|
(63)
|
(83)
|
88
|
151
|
177
|
238
|
53
|
(169)
|
(201)
|
(186)
|
(260)
|
(86)
|
(24)
|
(26)
|
262
|
260
|
258
|
264
|
(22)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
3
|
10
|
10
|
10
|
6
|
0
|
120
|
120
|
165
|
482
|
363
|
368
|
357
|
60
|
106
|
196
|
831
|
819
|
784
|
688
|
0
|
(6)
|
64
|
67
|
90
|
88
|
182
|
195
|
191
|
194
|
30
|
11
|
9
|
87
|
81
|
86
|
86
|
|
Total Other Income |
18
|
8
|
5
|
7
|
9
|
7
|
19
|
15
|
16
|
16
|
6
|
8
|
7
|
55
|
56
|
47
|
47
|
(5)
|
(7)
|
3
|
5
|
7
|
8
|
9
|
(6)
|
34
|
46
|
47
|
75
|
33
|
20
|
18
|
5
|
22
|
24
|
328
|
15
|
(2)
|
(4)
|
(308)
|
3
|
|
Pre-Tax Income |
852
N/A
|
855
+0%
|
864
+1%
|
891
+3%
|
274
-69%
|
421
+54%
|
364
-14%
|
258
-29%
|
136
-47%
|
443
+225%
|
489
+10%
|
401
-18%
|
367
-8%
|
434
+18%
|
257
-41%
|
197
-23%
|
410
+108%
|
(7)
N/A
|
62
N/A
|
174
+178%
|
839
+383%
|
864
+3%
|
765
-11%
|
625
-18%
|
176
-72%
|
242
+37%
|
331
+37%
|
386
+17%
|
218
-44%
|
(33)
N/A
|
56
N/A
|
100
+80%
|
128
+29%
|
324
+152%
|
226
-30%
|
523
+132%
|
507
-3%
|
566
+12%
|
553
-2%
|
264
-52%
|
315
+19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(6)
|
(5)
|
1
|
1
|
7
|
9
|
10
|
6
|
4
|
2
|
(5)
|
53
|
54
|
59
|
18
|
18
|
19
|
19
|
4
|
3
|
(0)
|
1
|
6
|
32
|
30
|
1
|
9
|
(21)
|
(20)
|
4
|
3
|
3
|
2
|
6
|
4
|
5
|
3
|
(2)
|
10
|
|
Income from Continuing Operations |
846
|
849
|
858
|
886
|
275
|
423
|
371
|
267
|
146
|
449
|
492
|
403
|
363
|
488
|
311
|
256
|
429
|
11
|
82
|
192
|
843
|
866
|
765
|
626
|
182
|
274
|
361
|
387
|
227
|
(53)
|
36
|
104
|
132
|
327
|
228
|
529
|
512
|
571
|
556
|
263
|
325
|
|
Income to Minority Interest |
(14)
|
(14)
|
(14)
|
(15)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(18)
|
(18)
|
(18)
|
(19)
|
(16)
|
(16)
|
(28)
|
(28)
|
(29)
|
(29)
|
|
Equity Earnings Affiliates |
65
|
64
|
63
|
60
|
(4)
|
13
|
10
|
(19)
|
7
|
(8)
|
(21)
|
(4)
|
11
|
16
|
17
|
20
|
11
|
8
|
8
|
6
|
(6)
|
(7)
|
(9)
|
(15)
|
(6)
|
(17)
|
(33)
|
(44)
|
(67)
|
(54)
|
(36)
|
(15)
|
6
|
7
|
6
|
4
|
2
|
2
|
4
|
6
|
10
|
|
Net Income (Common) |
969
N/A
|
997
+3%
|
1 002
+1%
|
1 016
+1%
|
920
-9%
|
421
-54%
|
367
-13%
|
235
-36%
|
(561)
N/A
|
(204)
+64%
|
(67)
+67%
|
(31)
+54%
|
627
N/A
|
971
+55%
|
689
-29%
|
531
-23%
|
413
-22%
|
(8)
N/A
|
62
N/A
|
169
+172%
|
1 058
+527%
|
1 080
+2%
|
976
-10%
|
831
-15%
|
44
-95%
|
261
+493%
|
326
+25%
|
308
-5%
|
411
+33%
|
277
-33%
|
502
+81%
|
620
+24%
|
502
-19%
|
429
-15%
|
221
-48%
|
520
+135%
|
498
-4%
|
546
+10%
|
529
-3%
|
240
-55%
|
304
+27%
|
|
EPS (Diluted) |
2.12
N/A
|
2.17
+2%
|
2.18
+0%
|
2.21
+1%
|
2
-10%
|
0.93
-54%
|
0.78
-16%
|
0.52
-33%
|
-1.21
N/A
|
-0.43
+64%
|
-0.14
+67%
|
-0.06
+57%
|
1.34
N/A
|
2.06
+54%
|
1.46
-29%
|
1.13
-23%
|
0.88
-22%
|
-0.01
N/A
|
0.13
N/A
|
0.35
+169%
|
2.22
+534%
|
2.25
+1%
|
2.03
-10%
|
1.69
-17%
|
0.09
-95%
|
0.49
+444%
|
0.6
+22%
|
0.57
-5%
|
0.77
+35%
|
0.51
-34%
|
0.92
+80%
|
1.14
+24%
|
0.93
-18%
|
0.79
-15%
|
0.4
-49%
|
0.95
+138%
|
0.92
-3%
|
1
+9%
|
0.97
-3%
|
0.44
-55%
|
0.56
+27%
|