Diversified Healthcare Trust Financial Ratios — DHC Stock

Profitability (USD)

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

Return on Common Equity (%)	6.58	5.31	5.57	5.54	3.93	4.31	4.68	9.36	-3.06	-5.33	6.77	-0.6	-11.8	-17.24	-15.78
Return on Assets (%)	3.89	2.98	3.18	2.96	1.89	1.96	2.03	3.97	-1.28	-2.12	2.66	-0.25	-5.13	-7	-6.02
Return on Capital (%)	6.49	5.62	5.74	5.55	4.27	4.41	4.38	6.59	- -	- -	6.75	- -	- -	- -	- -
Return on Invested Capital (%)	6.17	5.9	5.88	5.59	4.97	4.62	3.98	4.2	- -	- -	-0.22	- -	- -	- -	- -
Gross Margin (%)	85.14	68.86	60.62	61.58	62.2	62.21	61.53	59.58	52.98	24.24	21.07	13.59	16.75	17.31	18.11
EBITDA Margin (%)	79.72	64.52	56.91	56.7	57.5	57.35	51.38	51.37	48.77	21.92	18.08	11.55	14.88	15.55	15.16
Operating Margin (%)	54	41.99	36.23	35.03	32.1	30.61	26.12	26.27	21.63	5.82	-1	-7.11	-5.25	-3.52	-1.88
Incremental Operating Margin (%)	29.8	14.85	7.37	24.1	15.98	5.5	-258.33	30.12	88.86	-21.98	- -	- -	- -	- -	- -
Pretax Margin (%)	28.67	20.79	19.25	18.55	12.56	13.38	14.11	26.17	-7.96	-8.15	13.11	-1.65	-19.33	-24.83	-20.87
Profit Margin (%)	34.41	21.41	19.85	18.78	12.41	13.35	13.73	25.68	-8.48	-8.54	12.62	-1.23	-20.82	-24.76	-18.59
Net Income to Common Margin (%)	34.41	21.41	19.85	18.78	12.41	13.35	13.73	25.68	-8.48	-8.54	12.62	-1.23	-20.82	-24.76	-18.59
Effective Tax Rate (%)	0.25	0.28	0.41	0.37	0.46	0.3	0.3	0.16	- -	- -	0.79	- -	- -	- -	- -
Dvd Payout Ratio (%)	177.42	196.73	197.45	195.75	285.29	262.21	237.58	124.43	-257.63	-33.16	5.15	-60.66	-3.27	-2.6	-3.38
Sustainable Growth Rate (%)	-5.1	-5.14	-5.43	-5.3	-7.28	-6.99	-6.44	-2.29	-10.96	-7.1	6.42	-0.96	-12.19	-17.69	-16.31

Credit (USD)

Credit Ratios 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	1,863	2,020	1,905	2,924	3,594	3,821	3,771	3,735	3,578	3,567	3,677	3,048	2,817	2,911	2,401
ST Debt	18	190	100	80	775	327	596	139	538	- -	800	700	- -	- -	- -
LT Debt	1,845	1,830	1,805	2,844	2,819	3,494	3,175	3,596	3,041	3,567	2,877	2,348	2,817	2,911	2,401
Total Debt/EBITDA	5.31	4.93	4.4	6.1	6.26	6.3	6.83	6.51	7.05	9.97	14.7	20.55	13.43	12.52	10.3
Net Debt/EBITDA	2.69	3.03	2.66	4.48	4.81	4.23	5.14	4.96	5.46	7.64	11.88	16.11	12.26	11.9	9.85
Total Debt/EBIT	7.84	7.58	6.91	9.88	11.21	11.8	13.43	12.73	15.9	37.57	-266.07	-33.41	-38.04	-55.35	-83.04
Net Debt/EBIT	3.97	4.65	4.18	7.25	8.62	7.92	10.11	9.71	12.31	28.79	-215.08	-26.2	-34.72	-52.6	-79.39
EBITDA to Interest Expense	3.57	3.49	3.68	3.55	3.81	3.62	3.35	3.2	2.82	1.78	0.98	0.71	1.09	0.99	1.14
EBITDA-CapEx/Interest Expense	3.57	3.49	1.59	3.55	3.81	3.62	3.35	3.2	2.82	1.78	0.98	0.71	1.09	0.99	1.14
EBIT to Interest Expense	2.42	2.27	2.34	2.19	2.12	1.93	1.7	1.64	1.25	0.47	-0.05	-0.44	-0.39	-0.22	-0.14
Interest Expense	98	117	118	135	151	168	165	179	180	201	256	209	192	235	204
Common Equity/Total Assets	56.41	55.74	58.28	49.47	46.92	44.27	42.57	42.22	41.13	38.54	40.2	43.96	42.91	38.13	38.19
Long-Term Debt/Equity (%)	74.62	69.15	65.01	96.31	83.92	109.19	96.87	113.08	105.69	136.17	108.04	88.98	120.54	148.6	144.14
Long-Term Debt/Capital (%)	42.56	39.22	38.56	48.39	40.54	49.77	45.04	52	47.11	57.66	45.38	41.29	54.66	59.78	59.04
Long-Term Debt/Total Assets (%)	42.1	38.54	37.89	47.64	39.38	48.33	43.52	50.22	45.7	55.07	43.43	39.12	51.72	56.67	55.05
Total Debt/Equity (%)	75.34	76.33	68.61	99.02	106.99	119.41	115.05	117.45	124.38	136.17	138.09	115.51	120.54	148.6	144.14
Total Debt/Capital (%)	42.97	43.29	40.69	49.75	51.69	54.42	53.5	54.01	55.43	57.66	58	53.6	54.66	59.78	59.04
Total Debt/Total Assets (%)	42.5	42.54	39.99	48.98	50.2	52.86	51.69	52.16	53.78	55.07	55.51	50.78	51.72	56.67	55.05
Net Debt to Equity	38.11	46.84	41.56	72.69	82.21	80.17	86.6	89.6	96.26	104.34	111.63	90.57	110.01	141.22	137.82
Net Debt/Capital (%)	21.85	26.81	24.86	36.69	39.94	36.71	40.45	41.54	43.15	44.72	52.1	47.53	52.38	58.54	57.95
EBITDA	351	410	433	479	574	607	552	574	507	358	250	148	210	232	233
EBITDA-CapEx	351	410	188	479	574	607	552	574	507	358	250	148	210	232	233
Operating Income (Loss)	238	267	276	296	321	324	281	293	225	95	-14	-91	-74	-53	-29

Liquidity (USD)

Liquidity Ratios 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	1.56	0.2	0.53	0.25	0.05	0.09	0.05	0.25	0.06	1.44	0.76	0.9	8.21	3.79	1.86
Current Ratio	3.37	0.32	0.56	0.51	0.08	0.15	0.1	0.41	0.46	3.92	1.21	0.95	8.77	11.29	2.62
Quick Ratio	3.75	0.28	0.69	0.41	0.07	0.14	0.07	0.34	0.07	1.44	0.76	0.91	8.42	3.9	1.93
CFO/Avg Current Liab	5.94	2.33	1.78	2.93	0.88	0.72	0.8	0.87	0.67	0.5	-0.14	-0.05	0.03	3.3	-0.41
Common Equity/Total Assets	56.41	55.74	58.28	49.47	46.92	44.27	42.57	42.22	41.13	38.54	40.2	43.96	42.91	38.13	38.19
Long-Term Debt/Equity (%)	74.62	69.15	65.01	96.31	83.92	109.19	96.87	113.08	105.69	136.17	108.04	88.98	120.54	148.6	144.14
Long-Term Debt/Capital (%)	42.56	39.22	38.56	48.39	40.54	49.77	45.04	52	47.11	57.66	45.38	41.29	54.66	59.78	59.04
Long-Term Debt/Total Assets (%)	42.1	38.54	37.89	47.64	39.38	48.33	43.52	50.22	45.7	55.07	43.43	39.12	51.72	56.67	55.05
Total Debt/Equity (%)	75.34	76.33	68.61	99.02	106.99	119.41	115.05	117.45	124.38	136.17	138.09	115.51	120.54	148.6	144.14
Total Debt/Capital (%)	42.97	43.29	40.69	49.75	51.69	54.42	53.5	54.01	55.43	57.66	58	53.6	54.66	59.78	59.04
Total Debt/Total Assets (%)	42.5	42.54	39.99	48.98	50.2	52.86	51.69	52.16	53.78	55.07	55.51	50.78	51.72	56.67	55.05
CFO/Total Liabilities	13.31	13.48	15.43	11.64	10.67	10.54	10.44	9.87	7.04	4.11	-1.6	-1.2	0.34	3.53	-0.73
CFO/CapEx	- -	- -	1.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.29	1.29	1.38	0.98	0.49	0.64	0.54	0.38	0.13	0.02	-0.07	-0.28	-0.15	-0.27	-0.34

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	36.81	111.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	9.91	3.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-9.91	-3.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	3,616	4,135	4,143	4,466	3,524	4,497	4,551	2,786	2,008	982	738	155	899	555	1,174
- Cash & Cash Equivalents	24	42	39	28	38	32	31	55	37	74	635	658	246	145	105
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	172	157	141	123	- -	- -	- -	- -	- -
+ Total Debt	1,863	2,020	1,905	2,924	3,594	3,821	3,771	3,735	3,578	3,567	3,677	3,048	2,817	2,911	2,401
Enterprise Value	5,438	6,113	5,980	7,362	7,081	8,285	8,462	6,623	5,689	4,597	3,780	2,545	3,470	3,321	3,470
Total Capital	4,336	4,667	4,682	5,876	6,954	7,020	7,048	6,915	6,455	6,186	6,339	5,686	5,154	4,870	4,066
Total Debt/Capital (%)	42.97	43.29	40.69	49.75	51.69	54.42	53.5	54.01	55.43	57.66	58	53.6	54.66	59.78	59.04
Total Debt / EV	0.34	0.33	0.32	0.4	0.51	0.46	0.45	0.56	0.63	0.78	0.97	1.2	0.81	0.88	0.69
EV/Sales	12.36	9.63	7.85	8.71	7.09	7.83	7.87	5.93	5.47	2.82	2.73	1.98	2.46	2.22	2.26
EV/EBITDA	15.5	14.92	13.8	15.37	12.33	13.66	15.32	11.54	11.22	12.85	15.11	17.16	16.54	14.29	14.88
EV/EBIT	22.88	22.93	21.68	24.87	22.09	25.58	30.15	22.57	25.28	48.43	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	15.44	15.27	14.1	15.16	12.74	14.01	14.49	11.58	12.73	12.7	19.85	14.45	17.13	9.55	18.66
EV/Free Cash Flow to Firm	15.44	15.27	8.93	15.16	12.74	14.01	14.49	11.58	12.73	12.7	19.85	14.45	17.13	9.55	18.66
Diluted Market Cap	3,325	3,962	4,123	4,356	3,457	4,494	4,547	2,784	2,005	979	735	154	893	551	1,165
Diluted Enterprise Value	5,164	5,940	5,989	7,252	7,014	8,282	8,459	6,621	5,687	4,595	3,777	2,544	3,464	3,317	3,461
EV per Share	33.44	34.62	31.78	36.1	29.82	34.88	35.61	27.86	23.92	19.29	15.82	10.62	14.43	13.77	14.33
TTM Sales	440	635	761	845	999	1,058	1,075	1,117	1,040	1,632	1,383	1,284	1,410	1,495	1,538
TTM EBITDA	351	410	433	479	574	607	552	574	507	358	250	148	210	232	233
TTM Operating Income	238	267	276	296	321	324	281	293	225	95	-14	-91	-74	-53	-29
TTM Cash Flow to Firm	352	400	424	486	556	592	584	572	447	362	190	176	203	348	186
TTM Free Cash Flow to Firm	352	400	670	486	556	592	584	572	447	362	190	176	203	348	186

Multiples (USD)

Valuation Multiples 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	13.08	13.99	7.47	12.41	8.53	10.59	10.84	7.09	7.54	6.18	-11.61	-3.82	85.21	4.91	-59.4
EV/EBIT	22.88	22.93	21.68	24.87	22.09	25.58	30.15	22.57	25.28	48.43	- -	- -	- -	- -	- -
Enterprise Value	5,438	6,113	5,980	7,362	7,081	8,285	8,462	6,623	5,689	4,597	3,780	2,545	3,470	3,321	3,470
Low Price	18.91	19.64	21.45	20.5	13.5	13.53	18.26	11.13	7.05	2	2.35	0.61	0.64	2.13	2
EV/Sales	12.36	9.63	7.85	8.71	7.09	7.83	7.87	5.93	5.47	2.82	2.73	1.98	2.46	2.22	2.26
EV/EBITDA	15.5	14.92	13.8	15.37	12.33	13.66	15.32	11.54	11.22	12.85	15.11	17.16	16.54	14.29	14.88
Price/Earnings	21.96	29.16	27.28	27.45	27.88	31.8	30.8	9.7	- -	- -	4.21	- -	- -	- -	- -
Price/Earnings Average	22.18	27.22	30.69	28.14	34.46	31.87	32.01	13.74	-25.62	-7.62	5.35	-29.85	-1.5	-1.9	-2.89
Price/Earnings High	24.13	30.45	36.79	30.55	44.34	40.06	36.22	16.05	-38.54	-15.22	7.61	-52.12	-3.22	-2.74	-4.34
Price/Earnings Low	18.68	24.45	26.57	25.7	25.37	22.73	29.37	9.21	-18.98	-3.41	3.2	-9.22	-0.52	-1.38	-1.68
Price/Book Value	1.46	1.56	1.49	1.51	1.05	1.41	1.47	0.92	0.73	0.39	0.28	0.06	0.38	0.28	0.71
Price/Book Value Average	1.48	1.46	1.68	1.55	1.3	1.41	1.52	1.3	0.83	0.43	0.35	0.18	0.19	0.36	0.5
Price/Book Value High	1.61	1.63	2.01	1.68	1.67	1.77	1.72	1.52	1.24	0.85	0.5	0.31	0.41	0.52	0.75
Price/Book Value Low	1.24	1.31	1.45	1.42	0.95	1	1.4	0.88	0.61	0.19	0.21	0.06	0.07	0.26	0.29
Price/Tangible Book Value	1.52	1.63	1.55	1.8	1.28	1.67	1.73	1.07	0.84	0.44	0.28	0.06	0.39	0.29	0.71
Price/Tangible Book Value Average	1.54	1.52	1.74	1.85	1.58	1.68	1.8	1.51	0.94	0.48	0.36	0.18	0.19	0.37	0.51
Price/Tangible Book Value High	1.67	1.71	2.09	2	2.03	2.11	2.03	1.77	1.42	0.96	0.51	0.32	0.41	0.53	0.76
Price/Tangible Book Value Low	1.3	1.37	1.51	1.69	1.16	1.2	1.65	1.02	0.7	0.22	0.21	0.06	0.07	0.27	0.29
Price/Sales	7.56	6.24	5.42	5.15	3.46	4.25	4.23	2.49	1.93	0.6	0.53	0.12	0.63	0.37	0.76
Price/Sales Average	7.63	5.83	6.09	5.28	4.28	4.26	4.4	3.53	2.17	0.65	0.68	0.37	0.31	0.47	0.54
Price/Sales High	8.3	6.52	7.3	5.74	5.5	5.35	4.97	4.12	3.27	1.3	0.96	0.64	0.67	0.68	0.81
Price/Sales Low	6.43	5.23	5.27	4.83	3.15	3.04	4.03	2.37	1.61	0.29	0.4	0.11	0.11	0.34	0.31
Price/Cash Flow	13.08	13.99	13.44	12.41	8.52	10.58	10.84	7.09	7.54	6.18	-11.61	-3.82	85.21	4.91	-59.4
Price/Cash Flow Average	13.21	13.06	15.13	12.72	10.54	10.61	11.27	10.03	8.5	6.71	-14.75	-11.67	42.01	6.26	-42.18
Price/Cash Flow High	14.37	14.61	18.13	13.81	13.56	13.34	12.75	11.72	12.79	13.39	-20.97	-20.37	90.22	9.05	-63.2
Price/Cash Flow Low	11.13	11.73	13.1	11.62	7.75	7.57	10.34	6.73	6.3	3	-8.83	-3.6	14.6	4.55	-24.5
Price/Free Cash Flow Average	13.21	13.06	8.4	12.72	10.54	10.61	11.27	10.03	8.5	6.71	-14.75	-11.67	42.01	6.26	-42.18
Price/Free Cash Flow High	14.37	14.61	10.07	13.81	13.56	13.34	12.75	11.72	12.79	13.39	-20.97	-20.37	90.22	9.05	-63.2
Price/Free Cash Flow Low	11.13	11.73	7.27	11.62	7.76	7.57	10.34	6.73	6.3	3	-8.83	-3.6	14.6	4.55	-24.5
EV/Sales Average	12.48	9.2	8.57	8.84	7.92	7.84	8.04	6.96	5.72	2.87	2.88	2.23	2.14	2.32	2.03
EV/Sales High	13.21	9.92	9.79	9.31	9.17	8.94	8.62	7.56	6.81	3.52	3.16	2.51	2.5	2.53	2.31
EV/Sales Low	11.17	8.58	7.75	8.38	6.77	6.62	7.68	5.8	5.15	2.51	2.61	1.98	1.93	2.19	1.81
EV/EBITDA Average	15.65	14.25	15.06	15.6	13.78	13.67	15.65	13.56	11.72	13.09	15.91	19.31	14.37	14.94	13.42
EV/EBITDA High	16.57	15.37	17.2	16.42	15.95	15.58	16.77	14.72	13.97	16.06	17.49	21.69	16.79	16.3	15.21
EV/EBITDA Low	14.01	13.29	13.62	14.77	11.78	11.54	14.94	11.3	10.56	11.44	14.41	17.1	12.99	14.11	11.92
EV/EBIT Average	23.11	21.9	23.66	25.25	24.68	25.62	30.78	26.51	26.42	49.31	-288	-31.39	-40.7	-66.05	-108.23
EV/EBIT High	24.46	23.62	27.02	26.57	28.58	29.19	33	28.78	31.49	60.5	-316.64	-35.26	-47.57	-72.05	-122.61
EV/EBIT Low	20.68	20.43	21.39	23.91	21.1	21.62	29.4	22.09	23.81	43.11	-260.77	-27.8	-36.8	-62.37	-96.14
Last Price	22.23	23.42	22.02	21.9	14.84	18.93	19.15	11.72	8.44	4.12	3.09	0.65	3.74	2.3	4.85
High Price	24.43	24.46	29.7	24.37	23.6	23.85	22.52	19.39	14.31	8.93	5.58	3.45	3.96	4.24	5.16
Enterprise Value Average	5,492	5,838	6,528	7,472	7,913	8,296	8,640	7,781	5,945	4,681	3,980	2,863	3,014	3,473	3,129
Enterprise Value High	5,813	6,296	7,455	7,865	9,161	9,454	9,263	8,446	7,086	5,743	4,375	3,217	3,523	3,789	3,545
Enterprise Value Low	4,915	5,445	5,902	7,076	6,763	7,003	8,251	6,482	5,359	4,092	3,603	2,536	2,725	3,280	2,780

Shares Outstanding	163	177	188	204	237	238	238	238	238	238	239	240	240	241	242
Diluted Weighted Avg Shares	150	169	187	199	233	237	237	238	238	238	238	238	239	240	240
Basic Weighted Avg Shares	150	169	187	199	233	237	237	238	238	238	238	238	239	240	240
Revenue per Share	2.94	3.75	4.07	4.25	4.29	4.46	4.53	4.7	4.38	6.86	5.81	5.39	5.9	6.24	6.4
EBITDA per Share	2.35	2.42	2.31	2.41	2.47	2.56	2.33	2.42	2.13	1.5	1.05	0.62	0.88	0.97	0.97
Operating Income per Share	1.59	1.58	1.47	1.49	1.38	1.36	1.18	1.24	0.95	0.4	-0.06	-0.38	-0.31	-0.22	-0.12
Basic EPS, GAAP	1.01	0.8	0.81	0.8	0.53	0.6	0.62	1.21	-0.37	-0.59	0.73	-0.07	-1.23	-1.55	-1.19
Basic EPS from Cont Ops	0.84	0.78	0.78	0.79	0.54	0.6	0.64	1.23	-0.35	-0.56	0.76	-0.07	-1.23	-1.55	-1.19
Diluted EPS, GAAP	1.01	0.8	0.81	0.8	0.53	0.6	0.62	1.21	-0.37	-0.59	0.73	-0.07	-1.23	-1.55	-1.19
Diluted EPS from Cont Ops	0.84	0.78	0.78	0.79	0.54	0.6	0.64	1.23	-0.35	-0.56	0.76	-0.07	-1.23	-1.55	-1.19
Dividend per Share	1.49	1.53	1.54	1.54	1.53	1.56	1.56	1.56	0.84	0.18	0.04	0.04	0.04	0.04	0.04
Cash Flow per Share	1.7	1.67	1.64	1.76	1.74	1.79	1.77	1.65	1.12	0.67	-0.27	-0.17	0.04	0.47	-0.08
Free Cash Flow per Basic Share	1.7	1.67	0.33	1.76	1.74	1.79	1.77	1.65	1.12	0.67	-0.27	-0.17	0.04	0.47	-0.08
Cash & Equivalents per Share	0.25	0.24	0.36	0.14	0.16	0.13	0.13	0.23	0.16	0.31	2.66	2.75	1.02	0.6	0.44
Book Value per Share	15.2	14.99	14.76	14.48	14.15	13.47	13.07	12.72	11.5	10.47	11.14	11.01	9.72	8.12	6.88
Tangible Book Value per Share	14.59	14.34	14.21	12.16	11.6	11.3	11.08	10.95	10.08	9.27	10.94	10.82	9.58	8.01	6.79

Diversified Healthcare Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)