Segment Disclosures | Segment Disclosures The Company’s reportable segments, based on how its CODM evaluates the business and allocates resources, are as follows: (i) outpatient medical, (ii) lab, and (iii) CCRC. The Company has non-reportable segments that are comprised primarily of: (i) an interest in an unconsolidated joint venture that owns 19 senior housing assets (the “SWF SH JV”) and (ii) loans receivable. These non-reportable segments have been presented on an aggregate basis within the Notes to the Consolidated Financial Statements herein. The accounting policies of the segments are the same as those described in Note 2 to the Consolidated Financial Statements in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed with the SEC, as updated by Note 2 herein. The Company evaluates performance based on property Adjusted NOI. Adjusted NOI is defined as real estate revenues (inclusive of rental and related revenues, resident fees and services, and government grant income and exclusive of interest income), less property level operating expenses; Adjusted NOI excludes all other financial statement amounts included in net income (loss). Adjusted NOI eliminates the effects of straight-line rents, amortization of market lease intangibles, termination fees, actuarial reserves for insurance claims that have been incurred but not reported, and the impact of deferred community fee income and expense. Adjusted NOI is calculated as Adjusted NOI from consolidated properties, plus the Company’s share of Adjusted NOI from unconsolidated joint ventures (calculated by applying the Company’s actual ownership percentage for the period), less noncontrolling interests’ share of Adjusted NOI from consolidated joint ventures (calculated by applying the Company’s actual ownership percentage for the period). Management utilizes its share of Adjusted NOI in assessing its performance as the Company has various joint ventures that contribute to its performance. The Company does not control its unconsolidated joint ventures, and the Company’s share of amounts from unconsolidated joint ventures does not represent the Company’s legal claim to such items. Adjusted NOI is used to evaluate performance because it provides relevant and useful information by reflecting only income and operating expense items that are incurred at the property level and presenting it on an unlevered basis. The following tables summarize information for the reportable segments (in thousands). For the three months ended September 30, 2024: Outpatient Medical Lab CCRC Total Total revenues $ 317,659 $ 225,592 $ 142,845 $ 686,096 Healthpeak’s share of unconsolidated joint venture total revenues 7,065 5,242 — 12,307 Noncontrolling interests’ share of consolidated joint venture total revenues (9,734) — — (9,734) Operating expenses (106,484) (64,075) (109,720) (280,279) Healthpeak’s share of unconsolidated joint venture operating expenses (2,832) (1,811) — (4,643) Noncontrolling interests’ share of consolidated joint venture operating expenses 2,851 — — 2,851 Adjustments to NOI (1) (11,020) (16,900) 95 (27,825) Adjusted NOI for reportable segments $ 197,505 $ 148,048 $ 33,220 $ 378,773 Plus: Adjustments to NOI (1) 27,825 Interest income and other 14,301 Interest expense (74,105) Depreciation and amortization (280,019) General and administrative (23,216) Transaction and merger-related costs (7,134) Impairments and loan loss reserves, net (441) Gain (loss) on sales of real estate, net 62,325 Other income (expense), net 982 Less: Healthpeak’s share of unconsolidated joint venture NOI (7,664) Plus: Noncontrolling interests’ share of consolidated joint venture NOI 6,883 Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures $ 98,510 _______________________________________ (1) Represents straight-line rents, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, and termination fees. Includes the Company’s share of income (loss) generated by unconsolidated joint ventures and excludes noncontrolling interests’ share of income (loss) generated by consolidated joint ventures. For the three months ended September 30, 2023: Outpatient Medical Lab CCRC Total Total revenues $ 191,016 $ 226,059 $ 133,808 $ 550,883 Healthpeak’s share of unconsolidated joint venture total revenues 746 2,425 — 3,171 Noncontrolling interests’ share of consolidated joint venture total revenues (8,735) (154) — (8,889) Operating expenses (67,693) (60,268) (104,773) (232,734) Healthpeak’s share of unconsolidated joint venture operating expenses (301) (958) — (1,259) Noncontrolling interests’ share of consolidated joint venture operating expenses 2,474 33 — 2,507 Adjustments to NOI (1) (3,547) (9,842) — (13,389) Adjusted NOI for reportable segments $ 113,960 $ 157,295 $ 29,035 $ 300,290 Plus: Adjustments to NOI (1) 13,389 Interest income and other 5,360 Interest expense (50,510) Depreciation and amortization (184,559) General and administrative (23,093) Transaction and merger-related costs (36) Impairments and loan loss reserves, net 550 Other income (expense), net 1,481 Less: Healthpeak’s share of unconsolidated joint venture NOI (1,912) Plus: Noncontrolling interests’ share of consolidated joint venture NOI 6,382 Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures $ 67,342 _______________________________________ (1) Represents straight-line rents, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, and termination fees. Includes the Company’s share of income (loss) generated by unconsolidated joint ventures and excludes noncontrolling interests’ share of income (loss) generated by consolidated joint ventures. For the nine months ended September 30, 2024: Outpatient Medical Lab CCRC Total Total revenues $ 888,446 $ 663,619 $ 422,512 $ 1,974,577 Healthpeak’s share of unconsolidated joint venture total revenues 16,707 14,404 — 31,111 Noncontrolling interests’ share of consolidated joint venture total revenues (27,952) (196) — (28,148) Operating expenses (299,455) (177,571) (320,809) (797,835) Healthpeak’s share of unconsolidated joint venture operating expenses (6,380) (4,663) — (11,043) Noncontrolling interests’ share of consolidated joint venture operating expenses 7,889 52 — 7,941 Adjustments to NOI (1) (27,573) (51,624) (1,645) (80,842) Adjusted NOI for reportable segments $ 551,682 $ 444,021 $ 100,058 $ 1,095,761 Plus: Adjustments to NOI (1) 80,842 Interest income and other 27,884 Interest expense (209,922) Depreciation and amortization (782,736) General and administrative (73,233) Transaction and merger-related costs (122,113) Impairments and loan loss reserves, net (11,346) Gain (loss) on sales of real estate, net 187,624 Other income (expense), net 83,502 Less: Healthpeak’s share of unconsolidated joint venture NOI (20,068) Plus: Noncontrolling interests’ share of consolidated joint venture NOI 20,207 Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures $ 276,402 ______________________________________________________________________________ (1) Represents straight-line rents, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, and termination fees. Includes the Company’s share of income (loss) generated by unconsolidated joint ventures and excludes noncontrolling interests’ share of income (loss) generated by consolidated joint ventures. For the nine months ended September 30, 2023: Outpatient Medical Lab CCRC Total Total revenues $ 564,644 $ 654,829 $ 391,076 $ 1,610,549 Government grant income (1) — — 184 184 Healthpeak’s share of unconsolidated joint venture total revenues 2,245 6,519 — 8,764 Noncontrolling interests’ share of consolidated joint venture total revenues (26,364) (449) — (26,813) Operating expenses (197,442) (172,666) (307,551) (677,659) Healthpeak’s share of unconsolidated joint venture operating expenses (895) (2,987) — (3,882) Noncontrolling interests’ share of consolidated joint venture operating expenses 7,477 108 — 7,585 Adjustments to NOI (2) (11,373) (25,618) (679) (37,670) Adjusted NOI for reportable segments $ 338,292 $ 459,736 $ 83,030 $ 881,058 Plus: Adjustments to NOI (2) 37,670 Interest income and other 16,802 Interest expense (147,547) Depreciation and amortization (561,357) General and administrative (73,576) Transaction and merger-related costs (3,098) Impairments and loan loss reserves, net 156 Gain (loss) on sales of real estate, net 86,463 Other income (expense), net 4,208 Less: Government grant income (184) Less: Healthpeak’s share of unconsolidated joint venture NOI (4,882) Plus: Noncontrolling interests’ share of consolidated joint venture NOI 19,228 Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures $ 254,941 ______________________________________________________________________________ (1) Represents government grant income received under the CARES Act, which is recorded in other income (expense), net in the Consolidated Statements of Operations (see Note 2). (2) Represents straight-line rents, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, and termination fees. Includes the Company’s share of income (loss) generated by unconsolidated joint ventures and excludes noncontrolling interests’ share of income (loss) generated by consolidated joint ventures. The following table summarizes the Company’s revenues by reportable segment (in thousands): Three Months Ended Nine Months Ended Segment 2024 2023 2024 2023 Outpatient medical $ 317,659 $ 191,016 $ 888,446 $ 564,644 Lab 225,592 226,059 663,619 654,829 CCRC 142,845 133,808 422,512 391,076 Total revenues for reportable segments 686,096 550,883 1,974,577 1,610,549 Interest income and other 14,301 5,360 27,884 16,802 Total revenues $ 700,397 $ 556,243 $ 2,002,461 $ 1,627,351 See Note 3 for impacts to segment assets as a result of the Merger. See these Notes to the Consolidated Financial Statements for other significant transactions impacting the Company’s segment assets during the periods presented. |