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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	22.45	17.9	20.61	18.19	12.18	12.57	12.82	19.78	- -	- -	25.66	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	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	-10.67	-12.45	-15.3	-14.68	-15.91	-18.94	-21.82	-22.18	-28.19	-32.7	-29.49	-32.96	-41.89	-51.81	-67.8
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 (%)	132.26	128.09	153.47	138.88	114.84	142.48	135.02	156.1	165	226.89	166.91	219.54	526.25	1,166.92	-431.67
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 (%)	133.53	141.39	161.98	142.78	146.41	155.82	160.37	162.14	194.17	226.89	213.32	284.99	526.25	1,166.92	-431.67
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 (%)	68.7	89.42	101.5	106.24	114.26	105.99	122.33	126.72	153.39	182.49	273.01	580.91	888.57	2,637.93	-346.96
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)

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	-10.67	-12.45	-15.3	-14.68	-15.91	-18.94	-21.82	-22.18	-28.19	-32.7	-29.49	-32.96	-41.89	-51.81	-67.8
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 (%)	132.26	128.09	153.47	138.88	114.84	142.48	135.02	156.1	165	226.89	166.91	219.54	526.25	1,166.92	-431.67
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 (%)	133.53	141.39	161.98	142.78	146.41	155.82	160.37	162.14	194.17	226.89	213.32	284.99	526.25	1,166.92	-431.67
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	1.19	1.24	1.37	0.96	0.48	0.64	0.54	0.38	0.12	0.02	-0.07	-0.28	-0.15	-0.28	-0.34

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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)

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	3,325	3,962	4,123	4,355	3,457	4,493	4,547	2,784	2,005	979	735	154	893	551	1,165
- 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	5,148	5,940	5,960	7,251	7,014	8,282	8,458	6,620	5,687	4,595	3,777	2,544	3,464	3,317	3,461
Total Capital	1,395	1,429	1,176	2,048	2,455	2,452	2,351	2,303	1,843	1,572	1,723	1,069	535	249	-556
Total Debt/Capital (%)	133.53	141.39	161.98	142.78	146.41	155.82	160.37	162.14	194.17	226.89	213.32	284.99	526.25	1,166.92	-431.67
Total Debt / EV	0.36	0.34	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	11.7	9.36	7.83	8.58	7.02	7.83	7.87	5.93	5.47	2.82	2.73	1.98	2.46	2.22	2.25
EV/EBITDA	14.67	14.5	13.75	15.14	12.21	13.65	15.32	11.54	11.21	12.85	15.1	17.15	16.51	14.27	14.85
EV/EBIT	21.66	22.28	21.6	24.5	21.88	25.57	30.13	22.56	25.27	48.41	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	14.61	14.84	14.06	14.93	12.62	14	14.49	11.58	12.73	12.7	19.84	14.45	17.1	9.54	18.61
EV/Free Cash Flow to Firm	14.61	14.84	8.9	14.93	12.62	14	14.49	11.58	12.73	12.7	19.84	14.45	17.1	9.54	18.61
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	34.41	35.11	31.83	36.46	30.11	34.89	35.63	27.87	23.93	19.33	15.87	10.67	14.5	13.85	14.4
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)

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	21.66	22.28	21.6	24.5	21.88	25.57	30.13	22.56	25.27	48.41	- -	- -	- -	- -	- -
Enterprise Value	5,148	5,940	5,960	7,251	7,014	8,282	8,458	6,620	5,687	4,595	3,777	2,544	3,464	3,317	3,461
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	11.7	9.36	7.83	8.58	7.02	7.83	7.87	5.93	5.47	2.82	2.73	1.98	2.46	2.22	2.25
EV/EBITDA	14.67	14.5	13.75	15.14	12.21	13.65	15.32	11.54	11.21	12.85	15.1	17.15	16.51	14.27	14.85
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	-7.11	-6.7	-5.66	-4.97	-3.03	-3.28	-2.86	-1.75	-1.07	-0.46	-0.38	-0.08	-0.39	-0.21	-0.39
Price/Book Value Average	-7.18	-6.26	-6.36	-5.1	-3.75	-3.29	-2.97	-2.48	-1.2	-0.5	-0.48	-0.24	-0.19	-0.26	-0.28
Price/Book Value High	-7.81	-7	-7.63	-5.53	-4.82	-4.14	-3.36	-2.9	-1.81	-1	-0.68	-0.42	-0.41	-0.38	-0.42
Price/Book Value Low	-6.05	-5.62	-5.51	-4.65	-2.76	-2.35	-2.72	-1.66	-0.89	-0.22	-0.29	-0.07	-0.07	-0.19	-0.16
Price/Tangible Book Value	1.4	1.56	1.54	1.76	1.25	1.67	1.62	1.01	0.79	0.42	0.28	0.06	0.39	0.29	0.71
Price/Tangible Book Value Average	1.42	1.46	1.74	1.8	1.55	1.68	1.68	1.43	0.89	0.46	0.36	0.18	0.19	0.36	0.5
Price/Tangible Book Value High	1.54	1.63	2.08	1.95	2	2.11	1.91	1.67	1.34	0.91	0.51	0.32	0.41	0.53	0.75
Price/Tangible Book Value Low	1.19	1.31	1.5	1.64	1.14	1.2	1.55	0.96	0.66	0.2	0.21	0.06	0.07	0.26	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	11.81	8.94	8.54	8.71	7.84	7.84	8.04	6.96	5.71	2.87	2.87	2.23	2.14	2.32	2.03
EV/Sales High	12.48	9.63	9.75	9.16	9.07	8.93	8.61	7.56	6.81	3.52	3.16	2.5	2.49	2.53	2.3
EV/Sales Low	10.61	8.35	7.73	8.25	6.71	6.62	7.67	5.8	5.15	2.51	2.6	1.98	1.93	2.19	1.81
EV/EBITDA Average	14.82	13.86	15.01	15.36	13.63	13.67	15.64	13.55	11.71	13.08	15.9	19.29	14.35	14.92	13.4
EV/EBITDA High	15.66	14.93	17.14	16.16	15.77	15.57	16.77	14.71	13.96	16.04	17.47	21.66	16.76	16.27	15.16
EV/EBITDA Low	13.31	12.94	13.57	14.56	11.67	11.54	14.93	11.29	10.56	11.44	14.4	17.09	12.98	14.09	11.91
EV/EBIT Average	21.87	21.3	23.58	24.86	24.42	25.61	30.77	26.5	26.4	49.29	-287.71	-31.36	-40.66	-65.95	-108.02
EV/EBIT High	23.12	22.94	26.92	26.16	28.24	29.18	32.98	28.77	31.47	60.45	-316.22	-35.21	-47.49	-71.91	-122.28
EV/EBIT Low	19.64	19.88	21.32	23.56	20.9	21.62	29.38	22.08	23.8	43.1	-260.59	-27.79	-36.78	-62.3	-96.02
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	5,198	5,677	6,505	7,359	7,829	8,292	8,636	7,777	5,942	4,679	3,976	2,861	3,011	3,468	3,123
Enterprise Value High	5,494	6,116	7,427	7,742	9,054	9,449	9,258	8,442	7,082	5,739	4,370	3,212	3,517	3,782	3,535
Enterprise Value Low	4,668	5,300	5,883	6,973	6,701	7,000	8,247	6,480	5,357	4,091	3,601	2,535	2,724	3,277	2,776

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	0.27	0.25	0.36	0.14	0.16	0.13	0.13	0.23	0.16	0.31	2.67	2.76	1.03	0.6	0.44
Book Value per Share	-3.13	-3.5	-3.89	-4.4	-4.89	-5.77	-6.7	-6.69	-7.9	-8.91	-8.21	-8.3	-9.55	-11.11	-12.31
Tangible Book Value per Share	15.86	14.97	14.28	12.47	11.83	11.31	11.81	11.62	10.69	9.81	10.98	10.88	9.64	8.07	6.85

Diversified Healthcare Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)