Hudson Pacific Properties, Inc. Financial Ratios — HPP 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 (%)	- -	- -	- -	- -	- -	- -	- -	6,373.22	2,811.07	93.07	477.02	-3,836.58	-13,847.01	-26,592.37	-60,273.81
Return on Assets (%)	-0.28	-0.37	-0.12	1.05	0.05	0.44	1.04	1.45	0.61	0.03	0.12	-0.38	-1.98	-4.29	-7.29
Return on Capital (%)	- -	- -	2.55	4.45	- -	2.31	4.43	5.52	3.79	2.3	2.32	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	1.61	2.33	- -	1.47	2.18	2.27	2.34	1.69	1.77	- -	- -	- -	- -
Gross Margin (%)	51.57	53.3	57.39	58.85	63.55	64.24	65.18	63.25	63.15	62.76	62.55	59.68	52.7	46.08	48.53
EBITDA Margin (%)	43.34	42.21	45.14	45.58	52.23	53.3	55.57	52.79	53.09	52.18	53.59	51.41	44.46	36.37	39.6
Operating Margin (%)	10.43	8.89	13.6	19.21	9.1	13.98	18.76	20.41	19.88	15.85	16.28	15.56	3.05	-5.45	-5.36
Incremental Operating Margin (%)	5.11	1.21	30.36	43.29	-0.48	35.37	53.33	4,327.96	15.54	264.83	20.03	10.56	176.74	- -	- -
Pretax Margin (%)	-4.19	-3.4	0.69	9.35	-3.09	6.84	12.99	15.35	6.83	2.04	3.23	-1.61	-17.21	-45.1	-71.3
Profit Margin (%)	-2.27	-3.11	-1.11	9.22	0.39	4.47	9.51	13.64	5.38	0.25	1.13	-3.41	-18.26	-41.84	-67.58
Net Income to Common Margin (%)	-8.34	-11.16	-7.38	4.18	-1.93	4.37	9.42	13.56	5.31	0.18	0.8	-5.46	-20.44	-44.31	-70.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-129.45	-126.07	-250.93	316.43	-163.79	202.23	132.94	127.05	235.38	513.03	338.22	-773.1	-29.19	-3.57	-0.05
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	-1,724.14	-3,805.64	-384.41	-1,136.39	-33,497.04	-17,888.37	-27,540.42	-60,306.69

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	800	582	888	913	2,261	2,473	2,421	2,828	3,292	3,867	4,222	5,052	4,401	4,623	3,761
ST Debt	400	- -	155	- -	- -	- -	- -	400	75	- -	125	385	451	579	- -
LT Debt	400	582	733	913	2,261	2,473	2,421	2,428	3,217	3,867	4,097	4,667	3,950	4,044	3,761
Total Debt/EBITDA	13.8	8.59	9.57	7.9	8.31	7.25	5.98	7.36	7.58	9.21	8.78	9.57	10.39	15.1	11.43
Net Debt/EBITDA	13.56	8.32	9.25	7.75	8.11	7.01	5.79	7.22	6.84	8.29	7.97	8.33	9.24	13.65	9.96
Total Debt/EBIT	57.35	40.8	31.77	18.75	47.71	27.66	17.73	19.02	20.24	30.3	28.91	31.64	151.6	-100.78	-84.42
Net Debt/EBIT	56.37	39.47	30.68	18.39	46.58	26.74	17.15	18.66	18.28	27.3	26.24	27.53	134.73	-91.12	-73.6
EBITDA to Interest Expense	3.32	3.55	3.64	4.45	5.92	4.76	4.82	4.98	4.36	3.93	3.94	3.52	1.97	1.73	1.91
EBITDA-CapEx/Interest Expense	-3.22	-17.02	-11.66	0.07	-33.37	-4.04	1.75	0.28	4.16	-1.63	2.91	2.74	1.95	1.6	1.78
EBIT to Interest Expense	0.8	0.75	1.1	1.88	1.03	1.25	1.63	1.93	1.63	1.19	1.2	1.07	0.14	-0.26	-0.26
Interest Expense	17	19	25	26	46	72	84	77	100	107	122	150	214	177	172
Common Equity/Total Assets	-1.16	-1.93	-2.09	-1.47	-0.7	-0.23	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.01
Long-Term Debt/Equity (%)	58.06	64.88	66.49	71.58	60.62	66.8	61.91	61.58	83.89	94.42	94.69	120.44	111.22	127.65	117.47
Long-Term Debt/Capital (%)	42.66	77.2	67.39	81.54	52.7	80.63	89.47	74.96	86.45	85.91	78.29	77.16	74.52	75.42	85.16
Long-Term Debt/Total Assets (%)	34.69	37.32	34.41	39.08	36.15	37.03	36.57	34.34	43.08	46.31	45.57	50.08	47.69	49.73	51.75
Total Debt/Equity (%)	116.13	64.88	80.55	71.58	60.62	66.8	61.91	71.72	85.84	94.42	97.58	130.37	123.91	145.93	117.47
Total Debt/Capital (%)	85.33	77.2	81.63	81.54	52.7	80.63	89.47	87.31	88.47	85.91	80.68	83.53	83.03	86.22	85.16
Total Debt/Total Assets (%)	69.37	37.32	41.68	39.08	36.15	37.03	36.57	40	44.09	46.31	46.96	54.21	53.13	56.85	51.75
Net Debt to Equity	114.14	62.77	77.79	70.19	59.19	64.56	59.89	70.36	77.53	85.05	88.56	113.45	110.13	131.94	102.41
Net Debt/Capital (%)	85.11	76.61	81.1	81.24	52.1	80.09	89.16	87.1	80.9	79.39	74.6	75.9	75.21	78.88	76.64
EBITDA	58	68	93	116	272	341	405	385	434	420	481	528	423	306	329
EBITDA-CapEx	-56	-325	-297	2	-1,533	-289	147	22	414	-174	355	411	418	283	307
Operating Income (Loss)	14	14	28	49	47	89	137	149	163	128	146	160	29	-46	-45

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	1.1	0.96	0.13	0.22	0.54	0.24	0.47	0.35	0.65	1.05	0.53	0.39	0.15	0.08	0.66
Current Ratio	3.63	5.84	0.7	1.87	5.19	2.3	3.73	0.66	1.51	2.41	2.09	1.05	0.58	0.51	1.83
Quick Ratio	2.68	2.21	0.26	0.84	1.34	0.48	1.13	0.62	1.37	2.11	1.14	0.85	0.53	0.35	1.67
CFO/Avg Current Liab	0.18	2.66	0.34	0.41	1.96	1.01	1.13	0.58	0.67	1.15	0.95	0.68	0.36	0.23	0.24
Common Equity/Total Assets	-1.16	-1.93	-2.09	-1.47	-0.7	-0.23	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.01
Long-Term Debt/Equity (%)	58.06	64.88	66.49	71.58	60.62	66.8	61.91	61.58	83.89	94.42	94.69	120.44	111.22	127.65	117.47
Long-Term Debt/Capital (%)	42.66	77.2	67.39	81.54	52.7	80.63	89.47	74.96	86.45	85.91	78.29	77.16	74.52	75.42	85.16
Long-Term Debt/Total Assets (%)	34.69	37.32	34.41	39.08	36.15	37.03	36.57	34.34	43.08	46.31	45.57	50.08	47.69	49.73	51.75
Total Debt/Equity (%)	116.13	64.88	80.55	71.58	60.62	66.8	61.91	71.72	85.84	94.42	97.58	130.37	123.91	145.93	117.47
Total Debt/Capital (%)	85.33	77.2	81.63	81.54	52.7	80.63	89.47	87.31	88.47	85.91	80.68	83.53	83.03	86.22	85.16
Total Debt/Total Assets (%)	69.37	37.32	41.68	39.08	36.15	37.03	36.57	40	44.09	46.31	46.96	54.21	53.13	56.85	51.75
CFO/Total Liabilities	6.91	6.46	4.04	5.96	6.96	7.62	10.81	6.86	7.93	7.1	6.75	6.79	4.91	3.32	2.98
CFO/CapEx	0.28	0.11	0.11	0.56	0.1	0.36	1.14	0.59	14.05	0.51	2.51	3.17	40.46	7.14	5.48
Altman's Z-Score	0.71	0.97	0.78	1.31	0.75	0.96	1.42	1.01	1.17	0.72	0.71	0.34	0.26	0.08	0.2

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	11.03	7.19	7.69	6.51	8.07	7.71	7.4	5.45	4.49	3.53	3.49	3.65	3.51	3.66	3.91
Days Sales Outstanding	33.08	50.8	47.48	56.05	45.21	47.36	49.35	66.91	81.35	103.41	104.48	100.01	103.89	99.62	93.24
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	425.66	127.49	183.34	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	2.86	1.99	- -	- -
Accounts Payable Turnover	5.4	12.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	67.57	30.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-34.48	20.43	47.48	56.05	45.21	47.36	49.35	66.91	81.35	103.41	105.34	102.87	105.88	99.62	93.24
Inventory to Cash Days	33.08	50.8	47.48	56.05	45.21	47.36	49.35	66.91	81.35	103.41	103.62	97.15	101.9	99.62	93.24
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	5	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	5	- -	- -	- -

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	416	877	1,207	1,978	2,418	3,693	5,257	4,517	5,813	3,678	3,746	1,399	1,312	428	484
- Cash & Cash Equivalents	14	19	30	18	54	83	79	54	46	114	97	256	100	63	138
+ Preferred Equity and Hybrid Capital	88	145	145	145	10	10	10	10	10	- -	425	425	425	425	425
+ Minority/Non Controlling Interest	63	57	99	96	2,063	599	273	400	418	633	585	570	473	312	230
+ Total Debt	800	582	888	913	2,261	2,473	2,421	2,828	3,292	3,867	4,222	5,052	4,401	4,623	3,761
Enterprise Value	1,353	1,642	2,309	3,113	6,699	6,693	7,883	7,554	9,346	7,929	8,752	7,189	6,511	5,725	4,762
Total Capital	937	754	1,088	1,119	4,290	3,067	2,706	3,239	3,721	4,502	5,233	6,048	5,300	5,362	4,417
Total Debt/Capital (%)	85.33	77.2	81.63	81.54	52.7	80.63	89.47	87.31	88.47	85.91	80.68	83.53	83.03	86.22	85.16
Total Debt / EV	0.59	0.35	0.38	0.29	0.34	0.37	0.31	0.37	0.35	0.49	0.48	0.7	0.68	0.81	0.79
EV/Sales	10.12	10.23	11.23	12.29	12.86	10.46	10.83	10.37	11.42	9.85	9.76	7.01	6.84	6.8	5.73
EV/EBITDA	23.35	24.25	24.89	26.96	24.62	19.63	19.48	19.65	21.52	18.88	18.21	13.63	15.38	18.69	14.47
EV/EBIT	97.04	115.1	82.59	63.96	141.36	74.86	57.71	50.81	57.47	62.13	59.93	45.02	224.3	- -	- -
EV/Cash Flow to Firm	27.3	26.53	34.46	34.94	30.21	22.43	20.91	25.89	24.11	19.39	20.04	13.84	14.29	16.7	16.25
EV/Free Cash Flow to Firm	8.26	3.62	5.05	15.36	3.31	7.21	12.42	11.54	22.9	7.91	15.57	11.3	14.11	15.65	15.11
Diluted Market Cap	416	877	1,207	1,978	2,418	3,839	5,270	4,525	5,896	3,679	3,755	1,399	1,312	428	484
Diluted Enterprise Value	1,353	1,642	2,309	3,113	6,699	6,839	7,896	7,709	9,569	8,065	8,889	7,189	6,511	5,725	4,762
EV per Share	322.24	276.05	292.93	331.26	545.69	441.22	359.5	340.19	423.7	362.48	404.07	350.13	323.34	283.83	106.57
TTM Sales	134	160	206	253	521	640	728	728	818	805	897	1,026	952	842	831
TTM EBITDA	58	68	93	116	272	341	405	385	434	420	481	528	423	306	329
TTM Operating Income	14	14	28	49	47	89	137	149	163	128	146	160	29	-46	-45
TTM Cash Flow to Firm	50	62	67	89	222	298	377	292	388	409	437	519	456	343	293
TTM Free Cash Flow to Firm	164	454	457	203	2,026	928	635	655	408	1,003	562	636	461	366	315

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	2.84	2.02	2.8	11.19	1.22	4.48	9.57	7.84	19.11	4.11	8.53	2.88	5.51	2.28	3.38
EV/EBIT	97.04	115.1	82.59	63.96	141.36	74.86	57.71	50.81	57.47	62.13	59.93	45.02	224.3	- -	- -
Enterprise Value	1,353	1,642	2,309	3,113	6,699	6,693	7,883	7,554	9,346	7,929	8,752	7,189	6,511	5,725	4,762
Low Price	74.06	94.15	132.65	133.91	186.62	159.39	220.71	189.84	191.31	112.98	159.25	65.17	28.35	16.73	9.96
EV/Sales	10.12	10.23	11.23	12.29	12.86	10.46	10.83	10.37	11.42	9.85	9.76	7.01	6.84	6.8	5.73
EV/EBITDA	23.35	24.25	24.89	26.96	24.62	19.63	19.48	19.65	21.52	18.88	18.21	13.63	15.38	18.69	14.47
Price/Earnings	- -	- -	- -	186.79	- -	131.98	76.64	45.74	133.9	2,582.93	519.26	- -	- -	- -	- -
Price/Earnings Average	-37.22	-39.57	-77.67	155.14	-257.8	114.7	76.27	51.03	120.98	2,791.73	560.78	-45.59	-4.83	-2.07	-1.36
Price/Earnings High	-43.45	-49.06	-87.94	190.21	-292.23	136	82.24	56.76	134.22	4,173.33	637.78	-73.54	-8.85	-3.73	-1.84
Price/Earnings Low	-27.89	-31.27	-68.95	118.87	-227.47	86.4	70.56	42.69	97.19	1,735.57	478.08	-23.89	-2.93	-0.9	-0.76
Price/Book Value	-31.18	-29.13	-27.1	-57.8	-54.87	-236.64	3,378.53	2,927.57	3,760.24	2,429.38	2,479.48	992.56	935.33	304.93	914.78
Price/Book Value Average	-31.09	-23.54	-26.45	-48.01	-58.92	-205.66	3,362.06	3,266.21	3,397.47	2,625.77	2,677.71	1,812.25	670.64	550.21	1,492.52
Price/Book Value High	-36.29	-29.19	-29.94	-58.86	-66.79	-243.85	3,625.14	3,632.76	3,769.23	3,925.24	3,045.41	2,923.61	1,228.69	992.28	2,028.05
Price/Book Value Low	-23.3	-18.6	-23.48	-36.78	-51.99	-154.93	3,110.22	2,732.13	2,729.54	1,632.4	2,282.8	949.72	406.88	240.52	841.29
Price/Tangible Book Value	0.7	1.18	1.27	1.76	0.65	1	1.35	1.15	1.65	0.97	1.09	0.5	0.52	0.19	0.2
Price/Tangible Book Value Average	0.7	0.95	1.24	1.46	0.7	0.87	1.34	1.28	1.49	1.05	1.17	0.91	0.37	0.34	0.32
Price/Tangible Book Value High	0.82	1.18	1.41	1.8	0.79	1.03	1.45	1.43	1.65	1.56	1.33	1.48	0.68	0.62	0.44
Price/Tangible Book Value Low	0.53	0.75	1.1	1.12	0.62	0.66	1.24	1.07	1.2	0.65	1	0.48	0.23	0.15	0.18
Price/Sales	3.11	5.47	5.87	7.8	4.64	5.77	7.22	6.2	7.11	4.57	4.18	1.36	1.38	0.51	0.58
Price/Sales Average	3.1	4.42	5.73	6.48	4.98	5.02	7.18	6.92	6.42	4.94	4.51	2.49	0.99	0.92	0.95
Price/Sales High	3.62	5.48	6.49	7.95	5.65	5.95	7.75	7.7	7.12	7.38	5.13	4.01	1.81	1.65	1.29
Price/Sales Low	2.33	3.49	5.09	4.97	4.4	3.78	6.65	5.79	5.16	3.07	3.85	1.3	0.6	0.4	0.54
Price/Cash Flow	12.97	20.48	29.05	31.31	13.76	16.29	17.94	21.05	20.18	12.18	11.9	3.78	5.65	2.6	4
Price/Cash Flow Average	12.93	16.55	28.35	26	14.77	14.15	17.86	23.48	18.24	13.16	12.85	6.91	4.05	4.69	6.53
Price/Cash Flow High	15.1	20.52	32.1	31.88	16.74	16.78	19.25	26.12	20.23	19.68	14.61	11.15	7.42	8.45	8.87
Price/Cash Flow Low	9.69	13.08	25.17	19.92	13.03	10.66	16.52	19.64	14.65	8.18	10.95	3.62	2.46	2.05	3.68
Price/Free Cash Flow Average	2.84	1.63	2.73	9.29	1.31	3.89	9.52	8.74	17.27	4.44	9.21	5.25	3.95	4.11	5.52
Price/Free Cash Flow High	3.31	2.02	3.09	11.39	1.49	4.62	10.27	9.73	19.16	6.63	10.48	8.47	7.24	7.42	7.5
Price/Free Cash Flow Low	2.13	1.29	2.42	7.12	1.16	2.93	8.81	7.31	13.87	2.76	7.85	2.75	2.4	1.8	3.11
EV/Sales Average	10.11	9.19	11.09	10.96	13.2	9.71	10.79	11.29	10.91	10.39	10.24	8.13	6.45	7.21	6.1
EV/Sales High	10.63	10.24	11.85	12.43	13.87	10.64	11.35	12.07	11.61	12.83	10.86	9.66	7.27	7.94	6.44
EV/Sales Low	9.33	8.26	10.45	9.45	12.62	8.47	10.25	10.16	9.65	8.52	9.57	6.95	6.06	6.69	5.68
EV/EBITDA Average	23.33	21.76	24.58	24.05	25.28	18.21	19.42	21.39	20.55	19.91	19.1	15.82	14.5	19.82	15.4
EV/EBITDA High	24.52	24.27	26.26	27.27	26.55	19.96	20.43	22.86	21.87	24.59	20.26	18.78	16.35	21.84	16.26
EV/EBITDA Low	21.53	19.57	23.15	20.73	24.16	15.89	18.45	19.24	18.17	16.33	17.86	13.51	13.63	18.4	14.35
EV/EBIT Average	96.95	103.31	81.56	57.08	145.12	69.45	57.52	55.31	54.89	65.52	62.87	52.25	211.5	-132.3	-113.73
EV/EBIT High	101.93	115.22	87.13	64.71	152.43	76.12	60.52	59.12	58.42	80.94	66.68	62.06	238.48	-145.82	-120.09
EV/EBIT Low	89.49	92.89	76.83	49.19	138.67	60.6	54.65	49.77	48.54	53.74	58.78	44.64	198.76	-122.83	-106
Last Price	99.12	147.42	153.09	210.42	196.98	243.46	239.75	203.42	263.55	168.14	172.97	68.11	65.17	21.21	10.83
High Price	115.36	147.7	169.19	214.27	239.75	250.88	257.25	252.42	264.18	271.67	212.45	200.62	85.61	69.02	24.01
Enterprise Value Average	1,352	1,474	2,280	2,778	6,877	6,210	7,857	8,224	8,926	8,362	9,181	8,344	6,140	6,069	5,068
Enterprise Value High	1,421	1,644	2,436	3,150	7,224	6,806	8,267	8,789	9,500	10,329	9,737	9,910	6,922	6,689	5,351
Enterprise Value Low	1,248	1,325	2,148	2,394	6,571	5,418	7,465	7,400	7,893	6,858	8,584	7,129	5,769	5,635	4,723

Shares Outstanding	5	7	8	10	13	19	22	22	22	22	22	20	20	20	54
Diluted Weighted Avg Shares	4	6	8	9	12	16	22	22	22	22	22	21	20	20	45
Basic Weighted Avg Shares	4	6	8	9	12	15	22	22	22	22	22	21	20	20	45
Revenue per Share	31.85	26.97	26.08	26.96	42.43	42.17	33.21	32.8	37.09	36.8	41.41	49.98	47.29	41.75	18.6
EBITDA per Share	13.8	11.39	11.77	12.29	22.16	22.47	18.45	17.32	19.69	19.2	22.19	25.7	21.03	15.18	7.37
Operating Income per Share	3.32	2.4	3.55	5.18	3.86	5.89	6.23	6.7	7.37	5.83	6.74	7.78	1.44	-2.27	-1
Basic EPS, GAAP	-2.66	-3.01	-1.92	1.13	-0.82	1.84	3.13	4.45	1.97	0.07	0.33	-2.73	-9.67	-18.5	-13.03
Basic EPS from Cont Ops	-1.33	-0.92	0.18	2.52	-1.31	2.88	4.31	5.03	2.53	0.75	1.34	-0.8	-8.48	-18.91	-13.26
Diluted EPS, GAAP	-2.66	-3.01	-1.92	1.13	-0.82	1.77	3.12	4.44	1.94	0.07	0.33	-2.73	-9.67	-18.5	-13.03
Diluted EPS from Cont Ops	-1.33	-0.92	0.18	2.52	-1.31	2.78	4.3	5.03	2.5	0.75	1.34	-0.8	-8.48	-18.91	-13.26
Dividend per Share	5.91	6.07	5.39	5.08	7.16	7.81	7.26	7.1	7.18	7.11	7.16	8.22	3.76	1.79	0.47
Cash Flow per Share	7.64	7.2	5.27	6.72	14.32	14.95	13.36	9.67	13.06	13.81	14.54	18	11.53	8.16	2.71
Free Cash Flow per Basic Share	-19.56	-58.75	-44.19	-5.36	-132.69	-26.59	1.61	-6.67	12.13	-13.34	8.76	12.31	11.25	7.02	2.21
Cash & Equivalents per Share	3.26	3.18	3.85	1.89	4.36	5.47	3.6	9.03	8.48	11.37	10.43	12.46	4.99	3.14	3.1
Book Value per Share	-3.18	-5.06	-5.65	-3.64	-3.59	-1.03	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.01
Tangible Book Value per Share	140.95	124.9	120.35	119.3	302.24	242.84	177.5	176.74	160.06	173.77	159.31	136	125.91	111.99	55.08

Hudson Pacific Properties, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)