Biggest changeNet income (loss) applicable to common shares decreased primarily as a result of the following: • a decrease in income from discontinued operations, primarily as a result of a decrease in gain on sales of real estate from dispositions of our senior housing portfolios, partially offset by lower impairments of depreciable real estate and goodwill; • a decrease in gains on sale of depreciable real estate, primarily related to the Hoag Hospital sale in May 2021; 41 Table of Contents • an increase in general and administrative expenses, primarily as a result of: (i) severance-related charges associated with the departures of our former Chief Executive Officer and our former Chief Legal Officer and General Counsel in the fourth quarter of 2022 and (ii) charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado; • an increase in depreciation, primarily as a result of: (i) development and redevelopment projects placed in service during 2021 and 2022 and (ii) 2021 and 2022 acquisitions of real estate; • an increase in interest expense, primarily as a result of: (i) higher interest rates under the commercial paper program and (ii) borrowings under the 2022 Term Loan Facilities; • a decrease in interest income primarily as a result of principal repayments on and sales of loans receivable in 2021 and 2022; • expenses incurred in 2022 for tenant relocation and other costs associated with the demolition of an MOB; • an increase in loan loss reserves in 2022 primarily due to macroeconomic conditions and increased interest rates; and • casualty-related charges during 2022.
Biggest changeThe decrease in net income (loss) applicable to common shares was partially offset by: • an increase in NOI generated from our lab and outpatient medical segments related to: (i) development and redevelopment projects placed in service during 2022 and 2023, (ii) new leasing activity during 2022 and 2023 (including the impact to straight-line rents), and (iii) 2022 acquisitions of real estate; • an increase in gains on sale of depreciable real estate related to lab and outpatient medical building sales during 2023 as compared to 2022; • a decrease in general and administrative expenses, primarily as a result of: (i) severance-related charges associated with the departures of our former Chief Executive Officer and our former Chief Legal Officer and General Counsel in the fourth quarter of 2022 and (ii) charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado in the fourth quarter of 2022; • a decrease in depreciation related to the deconsolidation of seven previously consolidated lab buildings in South San Francisco, California during the third quarter of 2022; • a decrease in other expenses for tenant relocation and other costs associated with the demolition of an outpatient medical building, which were incurred in the first quarter of 2022; • an increase in income tax benefit primarily as a result of a $14 million tax benefit recognized in connection with the reversal of a deferred tax asset valuation allowance during the fourth quarter of 2023; • a decrease in loan loss reserves primarily as a result of principal repayments on seller financing; • an increase in equity income from unconsolidated joint ventures; and • a decrease in casualty-related charges from a hurricane during the third quarter of 2022. 54 Table of Contents Nareit FFO increased primarily as a result of the aforementioned events impacting net income (loss) applicable to common shares, except for the following, which are excluded from Nareit FFO: • gain upon change of control; • gain on sales of depreciable real estate; and • depreciation and amortization expense.
Actual future sales of our common stock will depend upon a variety of factors, including but not limited to market conditions, the trading price of our common stock, and our capital needs. We have no obligation to sell any of the remaining shares under our ATM Program.
Actual future sales of our common stock will depend upon a variety of factors, including but not limited to market conditions, the trading price of our common stock, and our capital needs. We have no obligation to sell any shares under our ATM Program.
Rising interest rates, high inflation, supply chain disruptions, ongoing geopolitical tensions, and increased volatility in public equity and fixed income markets have led to increased costs and limited the availability of capital.
Rising interest rates, high inflation, supply chain disruptions, ongoing geopolitical tensions, and increased volatility in public and private equity and fixed income markets have led to increased costs and limited the availability of capital.
These adjustments are net of tax, when applicable. Transaction-related items include transaction expenses and gains/charges incurred as a result of mergers and acquisitions and lease amendment or termination activities.
These adjustments are net of tax, when applicable. Transaction and merger-related items include transaction expenses and gains/charges incurred as a result of mergers and acquisitions and lease amendment or termination activities.
Investing Cash Flows Our cash flows from investing activities are generally used to fund acquisitions, developments, and redevelopments of real estate assets, net of proceeds received from sales of real estate assets, sales of DFLs, and repayments on loans receivable.
Investing Cash Flows Our cash flows from investing activities are generally used to fund acquisitions, developments, and redevelopments of real estate, net of proceeds received from sales of real estate, sales of DFLs, and repayments on loans receivable.
Under the Code, REITs may be subject to certain federal income and excise taxes on undistributed taxable income. We paid quarterly cash dividends of $0.30 per common share in 2022. Our future common dividends, if and as declared, may vary and will be determined by the Board based upon the circumstances prevailing at the time, including our financial condition.
Under the Code, REITs may be subject to certain federal income and excise taxes on undistributed taxable income. We paid quarterly cash dividends of $0.30 per common share in 2023. Our future common dividends, if and as declared, may vary and will be determined by the Board based upon the circumstances prevailing at the time, including our financial condition.
Inflationary increases in expenses will generally be offset, in whole or in part, by the tenant expense reimbursements and contractual rent increases described above. 50 Table of Contents Cash Flow Summary The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
Inflationary increases in expenses will generally be offset, in whole or in part, by the tenant expense reimbursements and contractual rent increases described above. 62 Table of Contents Cash Flow Summary The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
NOI is defined as real estate revenues (inclusive of rental and related revenues, resident fees and services, income from direct financing leases, and government grant income and exclusive of interest income), less property level operating expenses; NOI excludes all other financial statement amounts included in net income (loss) as presented in Note 16 to the Consolidated Financial Statements.
NOI is defined as real estate revenues (inclusive of rental and related revenues, resident fees and services, income from direct financing leases, and government grant income and exclusive of interest income), less property level operating expenses; NOI excludes all other financial statement amounts included in net income (loss) as presented in Note 15 to the Consolidated Financial Statements.
Further, our definitions of NOI and Adjusted NOI may not be comparable to the definitions used by other REITs or real estate companies, as they may use different methodologies for calculating NOI and Adjusted NOI. For a reconciliation of NOI and Adjusted NOI to net income (loss) by segment, refer to Note 16 to the Consolidated Financial Statements.
Further, our definitions of NOI and Adjusted NOI may not be comparable to the definitions used by other REITs or real estate companies, as they may use different methodologies for calculating NOI and Adjusted NOI. For a reconciliation of NOI and Adjusted NOI to net income (loss) by segment, refer to Note 15 to the Consolidated Financial Statements.
More specifically, recurring capital expenditures, including second generation leasing costs and second generation tenant and capital improvements ("AFFO capital expenditures") excludes our share from unconsolidated joint ventures (reported in “other AFFO adjustments”). Adjustments for joint ventures are calculated to reflect our pro rata share of both our consolidated and unconsolidated joint ventures.
More specifically, recurring capital expenditures, including second generation leasing costs and second generation tenant and capital improvements (“AFFO capital expenditures”) excludes our share from unconsolidated joint ventures (reported in “other AFFO adjustments”). Adjustments for joint ventures are calculated to reflect our pro rata share of both our consolidated and unconsolidated joint ventures.
These commitments exclude allowances for tenant improvements related to developments and redevelopments in progress for which we have executed an agreement with a general contractor to complete the tenant improvements, which are recognized as development and redevelopment commitments and are discussed further above.
These commitments exclude allowances for Company-owned tenant improvements related to developments and redevelopments in progress for which we have executed an agreement with a general contractor to complete the tenant improvements, which are recognized as development and redevelopment commitments and are discussed further above.
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for definitions of NOI and Adjusted NOI. See Note 16 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss).
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for the definitions of NOI and Adjusted NOI. See Note 15 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss).
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for definitions of NOI and Adjusted NOI. See Note 16 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss).
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for the definitions of NOI and Adjusted NOI. See Note 15 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss).
We have also been affected by significant inflation in construction costs over the past couple of years, which, together with rising costs of capital, have negatively affected the expected yields on our development and redevelopment projects.
We have also been affected by significant inflation in construction costs over the past few years, which, together with rising costs of capital, have negatively affected the expected yields on our development and redevelopment projects.
We compute Nareit FFO in accordance with the current Nareit definition; however, other REITs may report Nareit FFO differently or have a different interpretation of the current Nareit definition from ours. 39 Table of Contents FFO as Adjusted .
We compute Nareit FFO in accordance with the current Nareit definition; however, other REITs may report Nareit FFO differently or have a different interpretation of the current Nareit definition from ours. 52 Table of Contents FFO as Adjusted .
AFFO is defined as FFO as Adjusted after excluding the impact of the following: (i) amortization of stock-based compensation, (ii) amortization of deferred financing costs, net, (iii) straight-line rents, (iv) deferred income taxes, and (v) other AFFO adjustments, which include: (a) amortization of acquired market lease intangibles, net, (b) non-cash interest related to DFLs and lease incentive amortization (reduction of straight-line rents), (c) actuarial reserves for insurance claims that have been incurred but not reported, and (d) amortization of deferred revenues, excluding amounts amortized into rental income that are associated with tenant funded improvements owned/recognized by us and up-front cash payments made by tenants to reduce their contractual rents.
AFFO is defined as FFO as Adjusted after excluding the impact of the following: (i) stock-based compensation amortization expense, (ii) amortization of deferred financing costs, net, (iii) straight-line rents, (iv) deferred income taxes, (v) amortization of above (below) market lease intangibles, net, and (vi) other AFFO adjustments, which include: (a) non-cash interest related to DFLs and lease incentive amortization (reduction of straight-line rents), (b) actuarial reserves for insurance claims that have been incurred but not reported, and (c) amortization of deferred revenues, excluding amounts amortized into rental income that are associated with tenant funded improvements owned/recognized by us and up-front cash payments made by tenants to reduce their contractual rents.
In addition, we present Nareit FFO on an adjusted basis before the impact of non-comparable items including, but not limited to, transaction-related items, other impairments (recoveries) and other losses (gains), restructuring and severance-related charges, prepayment costs (benefits) associated with early retirement or payment of debt, litigation costs (recoveries), casualty-related charges (recoveries), foreign currency remeasurement losses (gains), deferred tax asset valuation allowances, and changes in tax legislation (“FFO as Adjusted”).
In addition, we present Nareit FFO on an adjusted basis before the impact of non-comparable items including, but not limited to, transaction and merger-related items, other impairments (recoveries) and other losses (gains), restructuring and severance-related charges, prepayment costs (benefits) associated with early retirement or payment of debt, litigation costs (recoveries), casualty-related charges (recoveries), deferred tax asset valuation allowances, and changes in tax legislation (“FFO as Adjusted”).
This section generally discusses the results of our operations for the year ended December 31, 2022 compared to the year ended December 31, 2021. For a discussion of the year ended December 31, 2021 compared to the year ended December 31, 2020, please refer to Part II, Item 7.
This section generally discusses the results of our operations for the year ended December 31, 2023 compared to the year ended December 31, 2022. For a discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021, please refer to Part II, Item 7.
We anticipate satisfying these future needs using one or more of the following: • cash flow from operations; • sale of, or exchange of ownership interests in, properties or other investments; • borrowings under our Revolving Facility and commercial paper program; • issuance of additional debt, including unsecured notes, term loans, and mortgage debt; and/or • issuance of common or preferred stock or its equivalent under the ATM Program (as defined below).
We anticipate satisfying these future needs using one or more of the following: • cash flow from operations; • sale of, or exchange of ownership interests in, properties or other investments; • borrowings under our Revolving Facility and commercial paper program; 60 Table of Contents • issuance of additional debt, including unsecured notes, term loans, and mortgage debt; and/or • issuance of common or preferred stock or its equivalent, including sales of common stock under the ATM Program (as defined below).
Discontinued Operations Operating, investing, and financing cash flows in our Consolidated Statements of Cash Flows are reported inclusive of both cash flows from continuing operations and cash flows from discontinued operations. Certain significant cash flows from discontinued operations are disclosed in Note 18 to the Consolidated Financial Statements.
Discontinued Operations Operating, investing, and financing cash flows in our Consolidated Statements of Cash Flows are reported inclusive of both cash flows from continuing operations and cash flows from discontinued operations. Certain significant cash flows from discontinued operations are disclosed in Note 17 to the Consolidated Financial Statements.
A downgrade in credit ratings by Moody’s, S&P Global, and Fitch may have a negative impact on the interest rates and facility fees for our Revolving Facility and 2022 Term Loan Facilities and may negatively impact the pricing of notes issued under our commercial paper program and senior unsecured notes.
A downgrade in credit ratings by Moody’s or S&P Global may have a negative impact on the interest rates of our Revolving Facility and Term Loan Facilities and facility fees for our Revolving Facility, and may negatively impact the pricing of notes issued under our commercial paper program and senior unsecured notes.
Refer to Note 5 to the Consolidated Financial Statements for additional information regarding dispositions of real estate and the associated gain (loss) on sales recognized.
Refer to Note 4 to the Consolidated Financial Statements for additional information regarding dispositions of real estate and the associated gain (loss) on sales recognized.
Our lease and other contractual commitments represent our commitments, as lessor, under signed leases and contracts for operating properties and include allowances for tenant improvements and leasing commissions.
Lease and other contractual commitments. Our lease and other contractual commitments represent our commitments, as lessor, under signed leases and contracts for operating properties and include allowances for Company-owned tenant improvements and leasing commissions.
Same-Store Adjusted NOI excludes amortization of deferred revenue from tenant-funded improvements and certain non-property specific operating expenses that are allocated to each operating segment on a consolidated basis. Properties are included in Same-Store once they are stabilized for the full period in both comparison periods.
Same-Store Adjusted NOI also excludes amortization of deferred revenue from tenant-funded improvements and certain non-property specific operating expenses that are allocated to each operating segment on a consolidated basis. 51 Table of Contents Properties are included in Same-Store once they are stabilized for the full period in both comparison periods.
Refer to “Market Trends and Uncertainties” above for a more comprehensive discussion of the potential impact of Covid as well as economic and market conditions on our business. Material Cash Requirements Our material cash requirements include the below contractual and other obligations. Debt.
Refer to “Market Trends and Uncertainties” above for a more comprehensive discussion of the potential impact of economic and market conditions on our business. Material Cash Requirements Our material cash requirements include the below contractual and other obligations. Debt.
General and administrative expense General and administrative expenses increased for the year ended December 31, 2022 primarily as a result of: (i) severance-related charges associated with the departures of our former Chief Executive Officer and our former Chief Legal Officer and General Counsel in the fourth quarter of 2022 and (ii) charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado.
General and administrative General and administrative expenses decreased for the year ended December 31, 2023 primarily as a result of: (i) severance-related charges associated with the departures of our former Chief Executive Officer and our former Chief Legal Officer and General Counsel in the fourth quarter of 2022 and (ii) charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado in the fourth quarter of 2022.
The DownREIT units are exchangeable for an amount of cash approximating the then-current market value of shares of our common stock or, at our option, shares of our common stock (subject to certain adjustments, such as stock splits and reclassifications). At December 31, 2022, the outstanding DownREIT units were convertible into approximately seven million shares of our common stock.
The DownREIT units are exchangeable for an amount of cash approximating the then-current market value of shares of our common stock or, at our option, shares of our common stock (subject to certain adjustments, such as stock splits and reclassifications). At December 31, 2023, the outstanding DownREIT units were convertible into approximately 7 million shares of our common stock.
AFFO is a non-GAAP supplemental financial measure and should not be considered as an alternative to net income (loss) determined in accordance with GAAP and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.
AFFO is a non-GAAP supplemental financial measure and should not be considered as an alternative to net income (loss) determined in accordance with GAAP and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
Due to the terms of our SHOP seller financing notes receivable, as of December 31, 2022, we are obligated to provide additional loans up to $40 million to fund senior housing redevelopment and capital expenditure projects, which extend through 2024. See Note 8 to the Consolidated Financial Statements for additional information. Ground and other operating lease commitments.
Due to the terms of our SHOP seller financing notes receivable, as of December 31, 2023, we are obligated to provide additional loans up to $29 million to fund senior housing redevelopment capital expenditure projects, which extend through 2024. See Note 7 to the Consolidated Financial Statements for additional information. Ground and other operating lease commitments.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed with the SEC on February 9, 2022.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed with the SEC on February 8, 2023.
Off-Balance Sheet Arrangements We own interests in certain unconsolidated joint ventures as described in Note 9 to the Consolidated Financial Statements. Two of these joint ventures have mortgage debt of $87 million, of which our share is $40 million. Except in limited circumstances, our risk of loss is limited to our investment in the joint venture.
Off-Balance Sheet Arrangements We own interests in certain unconsolidated joint ventures as described in Note 8 to the Consolidated Financial Statements. Two of these joint ventures have aggregate mortgage debt of $88 million, of which our share is $40 million. Except in limited circumstances, our risk of loss is limited to our investment in the applicable joint venture.
As of December 31, 2022, we had $142 million of variable rate mortgage debt swapped to fixed through interest rate swap instruments and the $500 million 2022 Term Loan Facilities swapped to fixed through forward starting interest rate swap instruments. These interest rate swap instruments are designated as cash flow hedges.
As of December 31, 2023, we had $142 million of variable rate mortgage debt and the $500 million Term Loan Facilities swapped to fixed rates through interest rate swap instruments. These interest rate swap instruments are designated as cash flow hedges.
We will discuss and provide our analysis in the following order: • Market Trends and Uncertainties • Overview of Transactions • Dividends • Results of Operations • Liquidity and Capital Resources • Non-GAAP Financial Measures Reconciliations • Critical Accounting Estimates • Recent Accounting Pronouncements Market Trends and Uncertainties Our operating results have been and will continue to be impacted by global and national economic and market conditions generally and by the local economic conditions where our properties are located, as well as by the Covid pandemic.
We will discuss and provide our analysis in the following order: • Market Trends and Uncertainties • Company Highlights • Dividends • Results of Operations • Liquidity and Capital Resources • Non-GAAP Financial Measures Reconciliations • Critical Accounting Estimates • Recent Accounting Pronouncements Market Trends and Uncertainties Our operating results have been and will continue to be impacted by global and national economic and market conditions generally and by the local economic conditions where our properties are located.
The years ended December 31, 2022, 2021, and 2020 also include reserves for loan losses recognized in impairments and loan loss reserves (recoveries), net in the Consolidated Statements of Operations.
The years ended December 31, 2023, 2022, and 2021 include reserves and (recoveries) for expected loan losses recognized in impairments and loan loss reserves (recoveries), net in the Consolidated Statements of Operations.
We continuously monitor the effects of domestic and global events, including but not limited to inflation, labor shortages, supply chain matters, rising interest rates, and other current and expected impacts of the Covid pandemic on our operations and financial position, as well as on the operations and financial position of our tenants, operators, and borrowers, to ensure that we remain responsive and adaptable to the dynamic changes in our operating environment.
We continuously monitor the effects of domestic and global events, including but not limited to inflation, labor shortages, supply chain matters, rising interest rates, and challenges in the financial markets, on our operations and financial position, as well as on the operations and financial position of our tenants, operators, and borrowers, to ensure that we remain responsive and adaptable to the dynamic changes in our operating environment.
In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain.
From time to time, we re-evaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain.
Recent Accounting Pronouncements See Note 2 to the Consolidated Financial Statements for the impact of new accounting standards. 56 Table of Contents
Recent Accounting Pronouncements See Note 2 to the Consolidated Financial Statements for the impact of new accounting standards.
(4) The year ended December 31, 2022 includes the following: (i) $7 million of charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado, which are included in general and administrative expenses in the Consolidated Statements of Operations, (ii) $14 million of expenses incurred for tenant relocation and other costs associated with the demolition of an MOB, which are included in other income (expense), net in the Consolidated Statements of Operations, and (iii) a $23 million gain on sale of a hospital that was in a direct financing lease, which is included in other income (expense), net in the Consolidated Statements of Operations.
(4) The year ended December 31, 2022 includes the following: (i) $7 million of charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado, which are included in general and administrative expenses in the Consolidated Statements of Operations, (ii) $14 million of expenses incurred for tenant relocation and other costs associated with the demolition of an outpatient medical building, which are included in other income (expense), net in the Consolidated Statements of Operations, and (iii) a $23 million gain on sale of a hospital under a DFL, which is included in other income (expense), net in the Consolidated Statements of Operations.
Most of our MOB leases require the tenant to pay a share of property operating costs such as real estate taxes, insurance, and utilities. Substantially all of our life science leases require the tenant or operator to pay all of the property operating costs or reimburse us for all such costs.
Most of our outpatient medical leases require the tenant to pay a share of property operating costs such as real estate taxes, insurance, and utilities. Substantially all of our lab leases require the tenant or operator to pay all of the property operating costs or reimburse us for all such costs.
Our ground and other operating lease commitments represent our commitments as lessee under signed operating leases. As of December 31, 2022, we had total ground and other operating lease commitments of $551 million, $17 million of which are payable within twelve months. See Note 7 to the Consolidated Financial Statements for additional information. Redeemable noncontrolling interests.
Our ground and other operating lease commitments represent our commitments as lessee under signed operating leases. As of December 31, 2023, we had total ground and other operating lease commitments of $542 million, $17 million of which are payable within twelve months. See Note 6 to the Consolidated Financial Statements for additional information. 61 Table of Contents Redeemable noncontrolling interests.
We include properties from our consolidated portfolio, as well as properties owned by our unconsolidated joint ventures in Same-Store NOI and Adjusted NOI (see NOI definition above for further discussion regarding our use of pro-rata share information and its limitations).
We include properties from our consolidated portfolio, as well as properties owned by our unconsolidated joint ventures in Same-Store NOI and Adjusted NOI (see NOI definition above for further discussion regarding our use of pro-rata share information and its limitations). Same-Store NOI and Adjusted NOI exclude government grant income under the CARES Act.
We also pay a facility fee on the entire revolving commitment that depends upon our credit ratings. As of February 6, 2023, we had long-term credit ratings of Baa1 from Moody’s and BBB+ from S&P Global and Fitch, and short-term credit ratings of P-2, A-2, and F2 from Moody’s, S&P Global, and Fitch, respectively.
We also pay a facility fee on the entire commitment under our Revolving Facility that depends upon our credit ratings. As of February 7, 2024, we had long-term credit ratings of Baa1 from Moody’s and BBB+ from S&P Global, and short-term credit ratings of P-2 from Moody’s and A-2 from S&P Global.
As of December 31, 2022, we had total lease and other contractual commitments of $33 million, $30 million of which we expect to spend within the next twelve months. Construction loan commitments.
As of December 31, 2023, we had total lease and other contractual commitments of $28 million, $26 million of which we expect to spend within the next twelve months. Construction loan commitments.
Each put option is subject to changes in redemption value in the event that the underlying property generates specified returns for us and meets certain promote thresholds pursuant to the respective agreements. During the year ended December 31, 2022, one of the redeemable noncontrolling interests met the conditions for redemption, but was not yet exercised.
Each put option is subject to changes in redemption value in the event that the underlying property generates specified returns for us and meets certain promote thresholds pursuant to the respective agreements. As of December 31, 2023, three of the redeemable noncontrolling interests have met the conditions for redemption, but were not yet exercised.
The increase in other income, net during the year ended December 31, 2022 was partially offset by: (i) expenses incurred in 2022 for tenant relocation and other costs associated with the demolition of an MOB and (ii) casualty losses from a hurricane in the third quarter of 2022.
The decrease in other income, net during the year ended December 31, 2023 was partially offset by: (i) other expenses for tenant relocation and other costs associated with the demolition of an outpatient medical building, which were incurred in the first quarter of 2022 and (ii) casualty losses from a hurricane in the third quarter of 2022.
If our judgment or interpretation of the facts and circumstances relating to various transactions or other matters had been different, it is possible that different accounting would have been applied, resulting in a different presentation of our consolidated financial statements. From time to time, we re-evaluate our estimates and assumptions.
These estimates could affect our financial position or results of operations. If our judgment or interpretation of the facts and circumstances relating to various transactions or other matters had been different, it is possible that different accounting would have been applied, resulting in a different presentation of our consolidated financial statements.
See Note 13 to the Consolidated Financial Statements for additional information about our ATM Program. Share Repurchase Program On August 1, 2022, our Board of Directors approved the Share Repurchase Program under which we may acquire shares of our common stock in the open market up to an aggregate purchase price of $500 million.
Share Repurchase Program On August 1, 2022, our Board of Directors approved the Share Repurchase Program under which we may acquire shares of our common stock in the open market up to an aggregate purchase price of $500 million.
Other income (expense), net Other income, net increased for the year ended December 31, 2022 primarily as a result of: (i) a gain upon change of control related to the sale of a 30% interest and deconsolidation of seven previously consolidated life science assets in South San Francisco, California, (ii) a gain on sale of a hospital under a DFL, and (iii) an increase in government grant income received under the CARES Act in 2022.
Other income (expense), net Other income, net decreased for the year ended December 31, 2023 primarily as a result of: (i) a gain upon change of control related to the sale of a 30% interest and deconsolidation of seven previously consolidated lab buildings in South San Francisco, California during the third quarter of 2022, (ii) a gain on sale associated with the disposition of a hospital under a DFL during the first quarter of 2022, and (iii) a decrease in government grant income received under the CARES Act in 2023.
Our CCRCs are operated through RIDEA structures. We have other non-reportable segments that are comprised primarily of: (i) an interest in our unconsolidated SWF SH JV, (ii) loans receivable, and (iii) marketable debt securities. We evaluate performance based upon property adjusted net operating income (“Adjusted NOI” or “Cash NOI”) in each segment.
We have other non-reportable segments that are comprised primarily of: (i) an interest in our unconsolidated SWF SH JV and (ii) loans receivable. These non-reportable segments have been presented on an aggregate basis herein. We evaluate performance based upon property adjusted net operating income (“Adjusted NOI” or “Cash NOI”) in each segment.
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for definitions of NOI and Adjusted NOI. See Note 16 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss).
(2) Represents adjustments to NOI in accordance with our definition of Adjusted NOI. Refer to “Non-GAAP Financial Measures” above for the definitions of NOI and Adjusted NOI. See Note 15 to the Consolidated Financial Statements for a reconciliation of Adjusted NOI by segment to net income (loss). (3) From our 2022 presentation of Same-Store, no properties were added or removed.
FFO as Adjusted increased primarily as a result of the aforementioned events impacting Nareit FFO, except for the following, which are excluded from FFO as Adjusted: • goodwill impairment charges related to the disposition of our senior housing portfolios, included in income from discontinued operations; • the gain on sale of a hospital under a DFL; • the expenses for tenant relocation and other costs associated with the demolition of an MOB; • the charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado; • loan loss reserves; • loss on debt extinguishment; • severance-related charges; and • casualty-related charges.
FFO as Adjusted increased primarily as a result of the aforementioned events impacting Nareit FFO, except for the following, which are excluded from FFO as Adjusted: • severance-related charges; • gain on sale of a hospital under a DFL; • reversal of a valuation allowance on deferred tax assets; • expenses for tenant relocation and other costs associated with the demolition of an outpatient medical building; • loan loss reserves; • transaction and merger-related costs; • casualty-related charges; and • the charges incurred in connection with the downsizing of our corporate headquarters in Denver, Colorado.
The following table sets forth changes in cash flows (in thousands): Year Ended December 31, 2022 2021 Change Net cash provided by (used in) operating activities $ 900,261 $ 795,248 $ 105,013 Net cash provided by (used in) investing activities (876,343) 531,032 (1,407,375) Net cash provided by (used in) financing activities (116,532) (1,288,517) 1,171,985 Operating Cash Flows Our cash flows from operations are dependent upon the occupancy levels of our buildings, rental rates on leases, our tenants’ performance on their lease obligations, the level of operating expenses, and other factors.
The following table sets forth changes in cash flows (in thousands): Year Ended December 31, 2023 2022 Change Net cash provided by (used in) operating activities $ 956,242 $ 900,261 $ 55,981 Net cash provided by (used in) investing activities (576,754) (876,343) 299,589 Net cash provided by (used in) financing activities (337,299) (116,532) (220,767) Operating Cash Flows Our cash flows from operations are dependent upon the occupancy levels of our buildings, rental rates on leases, our tenants’ performance on their lease obligations, the level of operating expenses, and other factors.
We present expenses as operating or general and administrative based on the underlying nature of the expense. 38 Table of Contents Same-Store Same-Store NOI and Adjusted (Cash) NOI information allows us to evaluate the performance of our property portfolio under a consistent population by eliminating changes in the composition of our portfolio of properties, excluding properties within the other non-reportable segments.
Same-Store Same-Store NOI and Adjusted (Cash) NOI information allows us to evaluate the performance of our property portfolio under a consistent population by eliminating changes in the composition of our portfolio of properties, excluding properties within the other non-reportable segments.
Operating cash flows increased $105 million for the year ended December 31, 2022 compared to the year ended December 31, 2021 primarily as the result of: (i) 2021 and 2022 acquisitions, (ii) annual rent increases, (iii) new leasing and renewal activity, and (iv) developments and redevelopments placed in service during 2021 and 2022.
Our net cash provided by operating activities increased $56 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily as a result of: (i) developments and redevelopments placed in service during 2022 and 2023, (ii) annual rent increases, (iii) higher nonrefundable entrance fee collections, and (iv) new leasing and renewal activity.
(2) The year ended December 31, 2022 includes a $311 million gain upon change of control primarily related to the sale of a 30% interest to a sovereign wealth fund and deconsolidation of seven previously consolidated life science assets in South San Francisco, California.
(2) The year ended December 31, 2022 includes a gain upon change of control related to the sale of a 30% interest to a sovereign wealth fund and deconsolidation of seven previously consolidated lab buildings in South San Francisco, California. The gain upon change of control is included in other income (expense), net in the Consolidated Statements of Operations.
Approximately 85% and 79% of our consolidated debt was fixed rate debt as of December 31, 2022 and 2021, respectively. At December 31, 2022, our fixed rate debt and variable rate debt had weighted average interest rates of 3.46% and 4.91%, respectively.
At December 31, 2023, our fixed rate debt and variable rate debt had weighted average interest rates of 3.70% and 5.72%, respectively. At December 31, 2022, our fixed rate debt and variable rate debt had weighted average interest rates of 3.46% and 4.91%, respectively.
Dividends Quarterly cash dividends paid during 2022 aggregated to $1.20 per share. On February 1, 2023, our Board of Directors declared a quarterly cash dividend of $0.30 per common share. The dividend will be paid on February 23, 2023 to stockholders of record as of the close of business on February 9, 2023.
On January 31, 2024, our Board of Directors declared a quarterly cash dividend of $0.30 per common share. The dividend will be paid on February 26, 2024 to stockholders of record as of the close of business on February 14, 2024.
Equity income (loss) from unconsolidated joint ventures Equity income from unconsolidated joint ventures decreased for the year ended December 31, 2022 as a result of increased net losses primarily due to the South San Francisco JVs transaction in 2022.
Equity income (loss) from unconsolidated joint ventures Equity income from unconsolidated joint ventures increased for the year ended December 31, 2023 primarily as a result of increased income from the South San Francisco JVs and the SWF SH JV.
For the year ended December 31, 2022, our Same-Store consists of 376 properties representing properties acquired or placed in service and stabilized on or prior to January 1, 2021 and that remained in operations under a consistent reporting structure through December 31, 2022.
For the year ended December 31, 2023, our Same-Store consists of 403 properties representing properties acquired or placed in service and stabilized on or prior to January 1, 2022 and that remained in operations through December 31, 2023. Our total property portfolio consisted of 477 and 480 properties at December 31, 2023 and 2022, respectively.
Determining the fair value of real estate assets, including assets classified as held for sale, involves significant judgment and generally utilizes market capitalization rates, comparable market transactions, estimated per unit or per square foot prices, negotiations with prospective buyers, and forecasted cash flows (primarily lease revenue rates, expense rates, and growth rates).
If our analysis indicates that the carrying value of the real estate assets is not recoverable on an undiscounted cash flow basis, we recognize an impairment charge for the amount by which the carrying value exceeds the fair value of the real estate assets. 67 Table of Contents Determining the fair value of real estate assets, including assets classified as held for sale, involves significant judgment and generally utilizes market capitalization rates, comparable market transactions, estimated per unit or per square foot prices, negotiations with prospective buyers, and forecasted cash flows (primarily lease revenue rates, expense rates, and growth rates).
The securities described in the prospectus include common stock, preferred stock, depositary shares, debt securities and warrants. 53 Table of Contents Non-GAAP Financial Measures Reconciliations Funds From Operations The following is a reconciliation from net income (loss) applicable to common shares, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Nareit FFO, FFO as Adjusted and AFFO (in thousands): Year Ended December 31, 2022 2021 2020 Net income (loss) applicable to common shares $ 497,792 $ 502,271 $ 411,147 Real estate related depreciation and amortization (1) 710,569 684,286 697,143 Healthpeak’s share of real estate related depreciation and amortization from unconsolidated joint ventures 27,691 17,085 105,090 Noncontrolling interests’ share of real estate related depreciation and amortization (19,201) (19,367) (19,906) Other real estate-related depreciation and amortization — — 2,766 Loss (gain) on sales of depreciable real estate, net (1) (10,422) (605,311) (550,494) Healthpeak’s share of loss (gain) on sales of depreciable real estate, net, from unconsolidated joint ventures 134 (6,737) (9,248) Noncontrolling interests’ share of gain (loss) on sales of depreciable real estate, net 12 5,555 (3) Loss (gain) upon change of control, net (2) (311,438) (1,042) (159,973) Taxes associated with real estate dispositions 29 2,666 (7,785) Impairments (recoveries) of depreciable real estate, net — 25,320 224,630 Nareit FFO applicable to common shares 895,166 604,726 693,367 Distributions on dilutive convertible units and other 9,407 6,162 6,662 Diluted Nareit FFO applicable to common shares $ 904,573 $ 610,888 $ 700,029 Weighted average shares outstanding - diluted Nareit FFO 546,462 544,742 536,562 Impact of adjustments to Nareit FFO: Transaction-related items (3) $ 4,788 $ 7,044 $ 128,619 Other impairments (recoveries) and other losses (gains), net (4) 3,829 24,238 (22,046) Restructuring and severance-related charges (5) 32,749 3,610 2,911 Loss (gain) on debt extinguishments — 225,824 42,912 Litigation costs (recoveries) — — 232 Casualty-related charges (recoveries), net (6) 4,401 5,203 469 Foreign currency remeasurement losses (gains) — — 153 Valuation allowance on deferred tax assets (7) — — 31,161 Tax rate legislation impact (8) — — (3,590) Total adjustments $ 45,767 $ 265,919 $ 180,821 FFO as Adjusted applicable to common shares $ 940,933 $ 870,645 $ 874,188 Distributions on dilutive convertible units and other 9,326 8,577 6,490 Diluted FFO as Adjusted applicable to common shares $ 950,259 $ 879,222 $ 880,678 Weighted average shares outstanding - diluted FFO as Adjusted 546,462 546,567 536,562 FFO as Adjusted applicable to common shares $ 940,933 $ 870,645 $ 874,188 Amortization of stock-based compensation 16,537 18,202 17,368 Amortization of deferred financing costs 10,881 9,216 10,157 Straight-line rents (49,183) (31,188) (29,316) AFFO capital expenditures (108,510) (111,480) (93,579) Deferred income taxes (4,096) (8,015) (15,647) Other AFFO adjustments (22,860) (19,510) 9,534 AFFO applicable to common shares 783,702 727,870 772,705 Distributions on dilutive convertible units and other 6,594 6,164 6,662 Diluted AFFO applicable to common shares $ 790,296 $ 734,034 $ 779,367 Weighted average shares outstanding - diluted AFFO 544,637 544,742 536,562 Refer to footnotes on the next page. 54 Table of Contents ________________________________ (1) This amount can be reconciled by combining the balances from the corresponding line of the Consolidated Statements of Operations and the detailed financial information for discontinued operations in Note 5 to the Consolidated Financial Statements.
The securities described in the prospectus include future offerings of (i) the Company’s common stock, preferred stock, depositary shares, warrants, debt securities, and guarantees by the Company of debt securities issued by Healthpeak OP and/or by the Company’s existing and future subsidiaries, and (ii) Healthpeak OP’s debt securities and guarantees by Healthpeak OP of debt securities issued by the Company and/or by Healthpeak OP’s existing and future subsidiaries. 65 Table of Contents Non-GAAP Financial Measures Reconciliations The following is a reconciliation from net income (loss) applicable to common shares, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Nareit FFO, FFO as Adjusted, and AFFO (in thousands): Year Ended December 31, 2023 2022 2021 Net income (loss) applicable to common shares $ 304,284 $ 497,792 $ 502,271 Real estate related depreciation and amortization 749,901 710,569 684,286 Healthpeak’s share of real estate related depreciation and amortization from unconsolidated joint ventures 24,800 27,691 17,085 Noncontrolling interests’ share of real estate related depreciation and amortization (18,654) (19,201) (19,367) Loss (gain) on sales of depreciable real estate, net (1) (86,463) (10,422) (605,311) Healthpeak’s share of loss (gain) on sales of depreciable real estate, net, from unconsolidated joint ventures — 134 (6,737) Noncontrolling interests’ share of gain (loss) on sales of depreciable real estate, net 11,546 12 5,555 Loss (gain) upon change of control, net (2) (234) (311,438) (1,042) Taxes associated with real estate dispositions — 29 2,666 Impairments (recoveries) of depreciable real estate, net — — 25,320 Nareit FFO applicable to common shares 985,180 895,166 604,726 Distributions on dilutive convertible units and other 9,394 9,407 6,162 Diluted Nareit FFO applicable to common shares $ 994,574 $ 904,573 $ 610,888 Impact of adjustments to Nareit FFO: Transaction and merger-related items (3) $ 13,835 $ 4,788 $ 7,044 Other impairments (recoveries) and other losses (gains), net (4) (3,850) 3,829 24,238 Restructuring and severance-related charges (5) 1,368 32,749 3,610 Loss (gain) on debt extinguishments — — 225,824 Casualty-related charges (recoveries), net (6) (4,033) 4,401 5,203 Recognition (reversal) of valuation allowance on deferred tax assets (7) (14,194) — — Total adjustments $ (6,874) $ 45,767 $ 265,919 FFO as Adjusted applicable to common shares $ 978,306 $ 940,933 $ 870,645 Distributions on dilutive convertible units and other 9,402 9,326 8,577 Diluted FFO as Adjusted applicable to common shares $ 987,708 $ 950,259 $ 879,222 FFO as Adjusted applicable to common shares $ 978,306 $ 940,933 $ 870,645 Stock-based compensation amortization expense 14,480 16,537 18,202 Amortization of deferred financing costs 11,916 10,881 9,216 Straight-line rents (8) (14,387) (49,183) (31,188) AFFO capital expenditures (113,596) (108,510) (111,480) Deferred income taxes (816) (4,096) (8,015) Amortization of above (below) market lease intangibles, net (25,791) (23,380) (17,978) Other AFFO adjustments (9,335) 520 (1,532) AFFO applicable to common shares 840,777 783,702 727,870 Distributions on dilutive convertible units and other 6,581 6,594 6,164 Diluted AFFO applicable to common shares $ 847,358 $ 790,296 $ 734,034 Refer to footnotes on the next page. 66 Table of Contents ________________________________ (1) This amount can be reconciled by combining the balances from the corresponding line of the Consolidated Statements of Operations and the detailed financial information for discontinued operations in Note 4 to the Consolidated Financial Statements.
Other REITs or real estate companies may use different methodologies for calculating an adjusted FFO measure, and accordingly, our FFO as Adjusted may not be comparable to those reported by other REITs.
Other REITs or real estate companies may use different methodologies for calculating an adjusted FFO measure, and accordingly, our FFO as Adjusted may not be comparable to those reported by other REITs. For a reconciliation of net income (loss) to Nareit FFO and FFO as Adjusted and other relevant disclosure, refer to “Non-GAAP Financial Measures Reconciliations” below. Adjusted FFO (“AFFO”).
Noncontrolling interests’ share in discontinued operations Noncontrolling interests’ share in discontinued operations decreased for the year ended December 31, 2022 as a result of the completion of our dispositions of our senior housing portfolios. 48 Table of Contents Liquidity and Capital Resources We anticipate that our cash flow from operations, available cash balances, and cash from our various financing activities will be adequate for the next 12 months and for the foreseeable future for purposes of: (i) funding recurring operating expenses; (ii) meeting debt service requirements; and (iii) satisfying funding of distributions to our stockholders and non-controlling interest members.
Liquidity and Capital Resources We anticipate that our cash flow from operations, available cash balances, and cash from our various financing activities will be adequate for the next 12 months and for the foreseeable future for purposes of: (i) costs incurred to consummate the Mergers and the other transactions contemplated in the Merger Agreement; (ii) funding recurring operating expenses; (iii) meeting debt service requirements; and (iv) satisfying funding of distributions to our stockholders and non-controlling interest members.
Our net cash used in financing activities decreased $1.2 billion for the year ended December 31, 2022 compared to the year ended December 31, 2021 primarily as a result of the following: (i) no repayments of senior unsecured notes (including debt extinguishment costs) in 2022, (ii) issuance of the 2022 Term Loan Facilities, (iii) proceeds received from the settlement of forward contracts under our ATM Program, and (iv) fewer purchases of and distributions to noncontrolling interests.
Our net cash used in financing activities increased $221 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily as a result of the following: (i) issuance of the the Term Loan Facilities in 2022, (ii) settlement of contracts under our ATM Program in 2022, (iii) higher net repayments under the commercial paper program, (iv) higher repayments of mortgage debt, and (v) increased distributions to noncontrolling interests.
Operating expenses generally relate to leased medical office and life science properties, as well as CCRC facilities. We generally recover all or a portion of our leased medical office and life science property expenses through tenant recoveries.
Operating expenses generally relate to leased outpatient medical and lab buildings, as well as CCRC facilities. We generally recover all or a portion of our leased outpatient medical and lab property expenses through tenant recoveries. We present expenses as operating or general and administrative based on the underlying nature of the expense.
Interest expense Interest expense increased for the year ended December 31, 2022 primarily as a result of: (i) higher interest rates under the commercial paper program and (ii) borrowings under the 2022 Term Loan Facilities.
Interest expense Interest expense increased for the year ended December 31, 2023 primarily as a result of: (i) senior unsecured notes issued during the first half of 2023, (ii) borrowings under the Term Loan Facilities, which were drawn during the fourth quarter of 2022, and (iii) higher interest rates on the commercial paper program, partially offset by lower borrowings on the commercial paper program.
The increase in depreciation and amortization expense for the year ended December 31, 2022 was partially offset by: (i) lower depreciation related to the deconsolidation of seven previously consolidated life science assets in South San Francisco, California and (ii) dispositions of real estate in 2021 and 2022.
Depreciation and amortization Depreciation and amortization expense increased for the year ended December 31, 2023 primarily as a result of development and redevelopment projects placed in service during 2022 and 2023, partially offset by: (i) assets placed into redevelopment in 2023, (ii) dispositions of real estate in 2022 and 2023, and (iii) lower depreciation related to the deconsolidation of seven previously consolidated lab buildings in South San Francisco, California during the third quarter of 2022.
(3) From our 2021 presentation of Same-Store, we added: (i) six stabilized developments placed in service, (ii) five stabilized acquisitions, and (iii) four stabilized redevelopments placed in service, and we removed: (i) seven life science facilities that were placed into redevelopment, (ii) one life science facility related to a significant tenant relocation, and (iii) one life science facility that was classified as held for sale.
(3) From our 2022 presentation of Same-Store, we added: (i) five stabilized acquisitions, (ii) three stabilized buildings that previously experienced a significant tenant relocation, (iii) two stabilized redevelopments placed in service, and (iv) one stabilized development placed in service, and we removed: (i) six buildings that were placed into redevelopment, (ii) one asset that was placed into land held for development, and (iii) one building that experienced a significant tenant relocation.
Our net cash used in investing activities increased $1.4 billion for the year ended December 31, 2022 compared to the year ended December 31, 2021 primarily as a result of the following: (i) fewer sales of real estate assets, (ii) increased development and redevelopment of real estate assets, and (iii) fewer repayments on loans receivable.
Our net cash used in investing activities decreased $300 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily as a result of the following: (i) a reduction in acquisitions of real estate, (ii) a reduction in development and redevelopment of real estate, (iii) an increase in proceeds from the sales of real estate, (iv) an increase in proceeds from principal repayments on loans receivable and marketable debt securities, and (v) an increase in proceeds from insurance recoveries.
Total Portfolio Adjusted NOI increased primarily as a result of the aforementioned increases to Same-Store and the following Non-Same-Store impacts: • increased NOI from our 2021 and 2022 acquisitions; • increased occupancy in former redevelopment and development properties that have been placed in service; partially offset by • decreased NOI from our 2021 and 2022 dispositions. 45 Table of Contents Continuing Care Retirement Community 2022 and 2021 The following table summarizes results at and for the years ended December 31, 2022 and 2021 (dollars in thousands, except per unit data): SS Total Portfolio Year Ended December 31, Year Ended December 31, 2022 2021 Change 2022 2021 Change Resident fees and services $ 494,935 $ 471,325 $ 23,610 $ 494,935 $ 471,325 $ 23,610 Government grant income (1) 6,765 1,412 5,353 6,765 1,412 5,353 Healthpeak’s share of unconsolidated joint venture total revenues — — — — 6,903 (6,903) Healthpeak’s share of unconsolidated joint venture government grant income — — — 380 200 180 Operating expenses (398,915) (378,919) (19,996) (400,539) (380,865) (19,674) Healthpeak’s share of unconsolidated joint venture operating expenses — — — — (6,639) 6,639 Adjustments to NOI (2) 2,300 3,476 (1,176) 2,300 3,241 (941) Adjusted NOI $ 105,085 $ 97,294 $ 7,791 103,841 95,577 8,264 Less: non-SS Adjusted NOI 1,244 1,717 (473) SS Adjusted NOI $ 105,085 $ 97,294 $ 7,791 Adjusted NOI % change 8.0 % Property count (3) 15 15 15 15 Average occupancy 81.6 % 79.2 % 81.6 % 79.1 % Average occupied units (4) 5,926 5,881 5,926 6,002 Average annual rent per occupied unit $ 84,661 $ 80,384 $ 84,725 $ 79,954 _______________________________________ (1) Represents government grant income received under the CARES Act, which is recorded in other income (expense), net in the Consolidated Statements of Operations.
Total Portfolio Adjusted NOI increased primarily as a result of the aforementioned increases to Same-Store and the following Non-Same-Store impacts: • increased NOI from our 2022 acquisitions; • business interruption proceeds related to a demolished asset; and • increased occupancy in former redevelopment and development properties that have been placed in service; partially offset by • decreased NOI from our 2022 and 2023 dispositions. 57 Table of Contents Continuing Care Retirement Community The following table summarizes results at and for the years ended December 31, 2023 and 2022 (dollars in thousands, except per unit data): SS Total Portfolio Year Ended December 31, Year Ended December 31, 2023 2022 Change 2023 2022 Change Resident fees and services $ 526,769 $ 494,935 $ 31,834 $ 527,417 $ 494,935 $ 32,482 Government grant income (1) — — — 184 6,765 (6,581) Healthpeak’s share of unconsolidated joint venture government grant income — — — — 380 (380) Operating expenses (411,539) (398,915) (12,624) (413,472) (400,539) (12,933) Adjustments to NOI (2) (1,618) 2,300 (3,918) (1,618) 2,300 (3,918) Adjusted NOI $ 113,612 $ 98,320 $ 15,292 112,511 103,841 8,670 Plus (less): non-SS adjustments 1,101 (5,521) 6,622 SS Adjusted NOI $ 113,612 $ 98,320 $ 15,292 Adjusted NOI % change 15.6 % Property count (3) 15 15 15 15 Average occupancy (4) 83.8 % 81.6 % 83.9 % 81.6 % Average occupied units (5) 5,952 5,926 5,960 5,926 Average annual rent per occupied unit $ 88,503 $ 83,519 $ 88,524 $ 84,725 _______________________________________ (1) Represents government grant income received under the CARES Act, which is recorded in other income (expense), net in the Consolidated Statements of Operations.
Noncontrolling interests’ share in continuing operations Noncontrolling interests’ share in continuing operations decreased for the year ended December 31, 2022 primarily as a result of a gain on sale of an MOB in a consolidated partnership during 2021.
Noncontrolling interests’ share in continuing operations Noncontrolling interests’ share in continuing operations increased for the year ended December 31, 2023 primarily as a result of a gain on sale of an outpatient medical building in a consolidated joint venture that was sold during the second quarter of 2023.
We base estimates on the best information available to us at the time, our experience and on various other assumptions believed to be reasonable under the circumstances.
Critical Accounting Estimates The preparation of financial statements in conformity with U.S. GAAP requires our management to use judgment in the application of critical accounting estimates and assumptions. We base estimates on the best information available to us at the time, our experience and on various other assumptions believed to be reasonable under the circumstances.
The increase in cash used in investing activities was partially offset by: (i) a reduction in investments related to the acquisitions of real estate assets, (ii) proceeds received from the sale of a 30% interest in seven previously consolidated life science assets in South San Francisco, California, and (iii) proceeds received from the sale of a hospital under a DFL.
The decrease in cash used in investing activities was partially offset by: (i) proceeds received in 2022 from the sale of a 30% interest in seven previously consolidated lab buildings in South San Francisco, California and (ii) higher investments in unconsolidated joint ventures related to the funding of redevelopment projects.
Results of Operations We evaluate our business and allocate resources among our reportable business segments: (i) life science, (ii) medical office, and (iii) CCRC. Under the life science and medical office segments, we invest through the acquisition, development, and management of life science facilities, MOBs, and hospitals, which generally requires a greater level of property management.
Results of Operations We evaluate our business and allocate resources among our reportable business segments: (i) lab, (ii) outpatient medical, and (iii) CCRC. Under the lab and outpatient medical segments, we invest through the acquisition, development, and management of lab buildings, outpatient medical buildings, and hospitals. Our CCRCs are operated through RIDEA structures.
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021 Overview (1) 2022 and 2021 The following table summarizes results for the years ended December 31, 2022 and 2021 (in thousands): Year Ended December 31, 2022 2021 Change Net income (loss) applicable to common shares $ 497,792 $ 502,271 $ (4,479) Nareit FFO 895,166 604,726 290,440 FFO as Adjusted 940,933 870,645 70,288 AFFO 783,702 727,870 55,832 _______________________________________ (1) For the reconciliation of non-GAAP financial measures, see “Non-GAAP Financial Measure Reconciliations” below.
For a reconciliation of net income (loss) to AFFO and other relevant disclosures, refer to “Non-GAAP Financial Measures Reconciliations” below. 53 Table of Contents Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 Overview 2023 and 2022 (1) The following table summarizes results for the years ended December 31, 2023 and 2022 (in thousands): Year Ended December 31, 2023 2022 Change Net income (loss) applicable to common shares $ 304,284 $ 497,792 $ (193,508) Nareit FFO 985,180 895,166 90,014 FFO as Adjusted 978,306 940,933 37,373 AFFO 840,777 783,702 57,075 _______________________________________ (1) For the reconciliation of non-GAAP financial measures, see “Non-GAAP Financial Measure Reconciliations” below.
As of December 31, 2022, we had total debt of $6.5 billion, including borrowings under our bank line of credit and commercial paper program, senior unsecured notes, term loans, and mortgage debt. Future interest payments associated with such debt total $1.2 billion, $188 million of which are payable within twelve months.
Future interest payments associated with borrowings under our Revolving Facility, senior unsecured notes, term loans, and mortgage debt total $1.4 billion, $220 million of which are payable within twelve months.
(4) Average annual total revenues does not include non-cash revenue adjustments (i.e., straight-line rents, amortization of market lease intangibles, DFL non-cash interest, and deferred revenues). (5) Base rent does not include tenant recoveries, additional rents in excess of floors and non-cash revenue adjustments (i.e., straight-line rents, amortization of market lease intangibles, DFL non-cash interest, and deferred revenues).
(6) Base rent does not include tenant recoveries, additional rents in excess of floors, and non-cash revenue adjustments (i.e., straight-line rents, amortization of market lease intangibles, DFL non-cash interest, and deferred revenues). Same-Store Adjusted NOI increased primarily as a result of the following: • mark-to-market lease renewals; and • annual rent escalations; partially offset by • higher operating expenses.
The expected future undiscounted cash flows reflect external market factors and are probability-weighted to reflect multiple possible cash-flow scenarios, including selling the assets at various points in the future. Additionally, the estimated future undiscounted cash flows are calculated utilizing the lowest level of identifiable cash flows that are largely independent of the cash flows of other assets and liabilities.
The expected future undiscounted cash flows reflect external market factors, and based on the specific facts and circumstances, may be probability-weighted to reflect multiple possible cash-flow scenarios, including selling the assets at various points in the future.
Same-Store Adjusted NOI and Total Portfolio Adjusted NOI increased primarily as a result of the following: • increased rates for resident fees; • increased government grant income received under the CARES Act; and • lower Covid-related expenses; partially offset by • higher costs of labor, food, and repairs and maintenance. 46 Table of Contents Other Income and Expense Items The following table summarizes results of our other income and expense items for the years ended December 31, 2022 and 2021 (in thousands): Year Ended December 31, 2022 2021 Change Interest income $ 23,300 $ 37,773 $ (14,473) Interest expense 172,944 157,980 14,964 Depreciation and amortization 710,569 684,286 26,283 General and administrative 131,033 98,303 32,730 Transaction costs 4,853 1,841 3,012 Impairments and loan loss reserves (recoveries), net 7,004 23,160 (16,156) Gain (loss) on sales of real estate, net 9,078 190,590 (181,512) Gain (loss) on debt extinguishments — (225,824) 225,824 Other income (expense), net 326,268 6,266 320,002 Income tax benefit (expense) 4,425 3,261 1,164 Equity income (loss) from unconsolidated joint ventures 1,985 6,100 (4,115) Income (loss) from discontinued operations 2,884 388,202 (385,318) Noncontrolling interests’ share in continuing operations (15,975) (17,851) 1,876 Noncontrolling interests’ share in discontinued operations — (2,539) 2,539 Interest income Interest income decreased for the year ended December 31, 2022 primarily as a result of principal repayments on and sales of loans receivable in 2021 and 2022.
Total Portfolio Adjusted NOI increased primarily as a result of the aforementioned increases to Same-Store, partially offset by decreased government grant income received under the CARES Act. 58 Table of Contents Other Income and Expense Items The following table summarizes the results of our other income and expense items for the years ended December 31, 2023 and 2022 (in thousands): Year Ended December 31, 2023 2022 Change Interest income $ 21,781 $ 23,300 $ (1,519) Interest expense 200,331 172,944 27,387 Depreciation and amortization 749,901 710,569 39,332 General and administrative 95,132 131,033 (35,901) Transaction and merger-related costs 17,515 4,853 12,662 Impairments and loan loss reserves (recoveries), net (5,601) 7,004 (12,605) Gain (loss) on sales of real estate, net 86,463 9,078 77,385 Other income (expense), net 6,808 326,268 (319,460) Income tax benefit (expense) 9,617 4,425 5,192 Equity income (loss) from unconsolidated joint ventures 10,204 1,985 8,219 Income (loss) from discontinued operations — 2,884 (2,884) Noncontrolling interests’ share in continuing operations (28,748) (15,975) (12,773) Interest income Interest income decreased for the year ended December 31, 2023 primarily as a result of principal repayments on loans receivable in 2022 and 2023, partially offset by higher interest rates.
Therefore, at December 31, 2022, no shares remained outstanding under ATM forward contracts. During the year ended December 31, 2022 , there were no direct issuances of shares of common stock under the ATM Program. At December 31, 2022, $1.18 billion of our common stock remained available for sale under the ATM Program.
During the year ended December 31, 2023 , we did not issue any shares of our common stock under any ATM program. At December 31, 2023, $1.5 billion of our common stock remained available for sale under the ATM Program.