Office Properties Income Trust Financial Ratios — OPI Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	5.01	5.58	5.21	5.42	4.94	-18.63	6.12	1.04	-1.43	1.74	0.4	-0.53	-0.42	-5.26	-11.3
Return on Assets (%)	3.79	3.97	3.41	3.42	2.78	-9.14	2.54	0.4	-0.49	0.64	0.16	-0.2	-0.15	-1.74	-3.48
Return on Capital (%)	4.89	5.09	4.63	4.54	4.22	- -	4.62	- -	- -	3.56	2.8	- -	- -	- -	- -
Return on Invested Capital (%)	6.2	5.04	4.66	4.73	3.73	- -	3.04	- -	- -	2.72	2.72	- -	- -	- -	- -
Gross Margin (%)	89.61	89.04	88.96	88.67	88.69	87.97	88.11	88.01	88.35	89.13	88.92	87.52	89.56	88.22	87.58
EBITDA Margin (%)	58.48	58.11	58.53	57.66	55.88	54.07	53.98	54.47	54.97	61.06	61.74	59.36	59.18	56.67	54.23
Operating Margin (%)	38.17	34.34	33.08	32.85	29.83	26.87	26.29	20.16	17.21	18.7	19.04	18.23	20.09	19.13	17.71
Incremental Operating Margin (%)	31.67	25.51	27.14	30.85	1.44	326.71	11.3	-6.96	8.72	21.21	16.45	59.96	-28.27	44.81	41.8
Pretax Margin (%)	23.85	25.14	24.01	24.37	16.81	-91.73	8.88	-3.04	-5.91	4.77	1.4	-0.94	-0.42	-8.78	-26.92
Profit Margin (%)	23.71	27.37	24.53	24.07	22.52	-84.47	22.4	3.82	-5.13	4.47	1.14	-1.42	-1.1	-13.01	-27.11
Net Income to Common Margin (%)	23.71	27.37	24.53	24.07	22.52	-84.47	22.4	3.73	-5.22	4.47	1.14	-1.42	-1.1	-13.01	-27.11
Effective Tax Rate (%)	0.58	0.48	0.33	0.24	0.28	- -	0.44	- -	- -	2.4	4.57	- -	- -	- -	- -
Dvd Payout Ratio (%)	181.76	166.84	168.81	169.42	190.17	-58.09	532.84	-1,447.31	-610.65	349	1,589.11	-1,300.34	-1,745.46	-125.75	-1.49
Sustainable Growth Rate (%)	-4.1	-3.73	-3.58	-3.76	-4.46	-29.45	-26.47	16.14	-10.17	-4.34	-6	-7.38	-7.82	-11.87	-11.47

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	178	452	512	617	1,101	1,158	1,392	2,259	3,275	2,340	2,214	2,595	2,447	2,584	2,544
ST Debt	178	346	50	157	- -	117	160	570	175	- -	- -	- -	195	205	325
LT Debt	- -	107	462	460	1,101	1,041	1,232	1,689	3,100	2,340	2,214	2,595	2,252	2,379	2,219
Total Debt/EBITDA	2.6	4.63	4.29	4.71	7.85	8.62	9.99	13.1	13.97	5.65	6.1	7.58	7.46	8.55	9.35
Net Debt/EBITDA	2.36	4.48	4.09	4.51	7.64	8.46	9.7	12.93	13.73	5.39	5.95	7.29	7.38	8.47	8.35
Total Debt/EBIT	3.98	7.83	7.6	8.27	14.7	17.35	20.52	35.4	44.61	18.45	19.77	24.69	21.97	25.32	28.63
Net Debt/EBIT	3.62	7.58	7.23	7.92	14.31	17.02	19.92	34.93	43.86	17.61	19.3	23.74	21.74	25.08	25.58
EBITDA to Interest Expense	9.32	8.1	7.06	7.77	5	3.63	3.09	2.64	2.61	3.07	3.35	3.04	3.17	2.73	1.66
EBITDA-CapEx/Interest Expense	-44.36	-24.29	7.06	7.77	5	3.63	3.09	2.64	2.61	3.07	3.35	3.04	3.17	2.73	1.66
EBIT to Interest Expense	6.09	4.79	3.99	4.43	2.67	1.8	1.51	0.98	0.82	0.94	1.03	0.94	1.08	0.92	0.54
Interest Expense	7	12	17	17	28	37	45	65	90	135	108	112	103	111	164
Common Equity/Total Assets	79.62	65.15	65.77	60.63	53.45	44.12	39.2	35.91	33.96	40.68	40.78	35.29	34.83	31.47	30.16
Long-Term Debt/Equity (%)	- -	11.96	44.99	46.46	84.86	108.85	131.82	125.04	174.25	137.21	137.54	173.38	162.44	189.48	192.5
Long-Term Debt/Capital (%)	- -	7.94	30.03	28.62	45.91	49.24	52.95	46.79	61.34	57.84	57.9	63.42	58.75	61.96	60.03
Long-Term Debt/Total Assets (%)	- -	7.79	29.59	28.17	45.35	48.02	51.67	45.6	59.17	55.82	56.09	61.18	56.58	59.64	58.06
Total Debt/Equity (%)	23.52	50.71	49.81	62.32	84.86	121.08	148.93	167.25	184.09	137.21	137.54	173.38	176.5	205.81	220.69
Total Debt/Capital (%)	19.04	33.65	33.25	38.4	45.91	54.77	59.83	62.58	64.8	57.84	57.9	63.42	63.83	67.3	68.82
Total Debt/Total Assets (%)	18.72	33.04	32.76	37.78	45.35	53.42	58.38	60.99	62.52	55.82	56.09	61.18	61.48	64.77	66.56
Net Debt to Equity	21.39	49.08	47.44	59.62	82.57	118.83	144.59	165.01	180.98	130.94	134.27	166.69	174.6	203.9	197.2
Net Debt/Capital (%)	17.36	32.64	31.77	36.91	44.92	53.97	58.84	62.03	64.15	56.51	57.15	62.24	63.35	66.89	66.17
EBITDA	69	98	119	131	140	134	139	172	234	414	363	342	328	302	272
EBITDA-CapEx	-326	-293	119	131	140	134	139	172	234	414	363	342	328	302	272
Operating Income (Loss)	45	58	67	75	75	67	68	64	73	127	112	105	111	102	89

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	0.01	0.01	0.07	0.04	0.47	0.05	0.14	0.02	0.1	0.64	0.34	0.55	0.04	0.03	0.58
Current Ratio	0.12	0.09	1.14	0.38	3.37	0.41	0.42	0.83	1.01	1.74	1.89	1.49	0.35	0.56	1.03
Quick Ratio	0.11	0.09	0.47	0.22	1.72	0.32	0.36	0.12	0.3	1.21	1.16	1.31	0.35	0.41	0.93
CFO/Avg Current Liab	0.31	0.29	0.45	0.85	1.23	1.16	0.65	0.31	0.28	0.85	1.73	1.62	0.78	0.41	0.17
Common Equity/Total Assets	79.62	65.15	65.77	60.63	53.45	44.12	39.2	35.91	33.96	40.68	40.78	35.29	34.83	31.47	30.16
Long-Term Debt/Equity (%)	- -	11.96	44.99	46.46	84.86	108.85	131.82	125.04	174.25	137.21	137.54	173.38	162.44	189.48	192.5
Long-Term Debt/Capital (%)	- -	7.94	30.03	28.62	45.91	49.24	52.95	46.79	61.34	57.84	57.9	63.42	58.75	61.96	60.03
Long-Term Debt/Total Assets (%)	- -	7.79	29.59	28.17	45.35	48.02	51.67	45.6	59.17	55.82	56.09	61.18	56.58	59.64	58.06
Total Debt/Equity (%)	23.52	50.71	49.81	62.32	84.86	121.08	148.93	167.25	184.09	137.21	137.54	173.38	176.5	205.81	220.69
Total Debt/Capital (%)	19.04	33.65	33.25	38.4	45.91	54.77	59.83	62.58	64.8	57.84	57.9	63.42	63.83	67.3	68.82
Total Debt/Total Assets (%)	18.72	33.04	32.76	37.78	45.35	53.42	58.38	60.99	62.52	55.82	56.09	61.18	61.48	64.77	66.56
CFO/Total Liabilities	28.48	16.88	18.76	16.86	11.57	9.52	8.74	5.85	4.19	8.66	10	8.07	7.43	5.18	2.52
CFO/CapEx	0.14	0.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.37	1.24	1.67	1.36	1	0.4	0.37	0.31	0.14	0.36	0.2	0.13	-0.12	-0.23	-0.32

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	- -	11.59	7.04	7.29	7.21	6.1	5.51	5.76	6.39	8.72	6.34	5.37	5.07	4.47	3.47
Days Sales Outstanding	- -	31.49	51.86	50.05	50.59	59.85	66.25	63.36	57.11	41.86	57.53	67.95	71.95	81.72	105.04
Inventory Turnover	- -	- -	0.95	1.09	1.73	1.67	19.82	- -	0.39	0.45	0.89	1.41	3.97	3.16	1.79
Days Inventory Outstanding	- -	- -	382.63	334.63	210.84	219.05	18.41	- -	930.71	803.06	409.33	258.08	91.86	115.68	203.39
Accounts Payable Turnover	29.1	1.78	3.52	-1.02	2.46	0.01	0.53	0.53	2.58	-0.8	0.57	0.18	0.24	0.7	0.44
Accounts Payable Turnover Days	12.54	204.93	103.8	-358.72	148.2	67,898.82	691.27	690.03	141.43	-453.43	634.97	2,021.45	1,528.46	524.02	825.06
Cash Conversion Cycle	-12.54	-173.44	330.69	743.4	113.23	-67,619.92	-606.6	-626.68	846.39	1,298.35	-168.12	-1,695.42	-1,364.65	-326.63	-516.62
Inventory to Cash Days	- -	31.49	-330.77	-284.58	-160.25	-159.2	47.84	63.36	-873.61	-761.2	-351.8	-190.13	-19.9	-33.96	-98.35
Inventories	- -	- -	47	- -	33	3	- -	- -	254	71	75	27	3	37	32
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	47	- -	33	3	- -	- -	254	71	75	27	3	37	32
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	1,076	1,052	1,299	1,349	1,606	1,129	1,357	1,838	1,321	1,549	1,098	1,203	648	357	70
- Cash & Cash Equivalents	2	3	5	8	14	9	30	17	35	94	42	83	12	12	261
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	20	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	178	452	512	617	1,101	1,158	1,392	2,259	3,275	2,340	2,214	2,595	2,447	2,584	2,544
Enterprise Value	1,252	1,501	1,806	1,958	2,693	2,278	2,720	4,101	4,561	3,796	3,269	3,715	3,083	2,929	2,353
Total Capital	936	1,344	1,539	1,606	2,398	2,115	2,327	3,609	5,054	4,046	3,823	4,092	3,833	3,840	3,697
Total Debt/Capital (%)	19.04	33.65	33.25	38.4	45.91	54.77	59.83	62.58	64.8	57.84	57.9	63.42	63.83	67.3	68.82
Total Debt / EV	0.14	0.3	0.28	0.32	0.41	0.51	0.51	0.55	0.72	0.62	0.68	0.7	0.79	0.88	1.08
EV/Sales	10.68	8.93	8.86	8.63	10.73	9.17	10.53	12.96	10.69	5.6	5.56	6.44	5.56	5.49	4.69
EV/EBITDA	18.26	15.37	15.14	14.96	19.2	16.95	19.51	23.79	19.45	9.16	9.01	10.86	9.4	9.69	8.64
EV/EBIT	27.98	26.01	26.8	26.27	35.96	34.12	40.07	64.27	62.13	29.93	29.21	35.35	27.68	28.69	26.47
EV/Cash Flow to Firm	20.02	16.23	15.42	15.64	16.97	14.95	15.85	20.14	19.39	10.94	9.7	10.96	10.01	11.57	10.18
EV/Free Cash Flow to Firm	2.74	3.11	15.42	15.64	16.97	14.95	15.85	20.14	19.39	10.94	9.7	10.96	10.01	11.57	10.18
Diluted Market Cap	913	970	1,298	1,348	1,401	1,122	1,355	1,569	682	1,545	1,093	1,197	645	354	52
Diluted Enterprise Value	1,088	1,419	1,805	1,957	2,489	2,272	2,718	3,832	3,922	3,791	3,265	3,709	3,079	2,926	2,335
EV per Share	123.65	127.63	132.19	143.13	153.12	128.13	152.83	165.45	94.85	78.75	67.66	76.71	63.48	60.07	33.69
TTM Sales	117	168	204	227	251	249	258	317	427	678	588	576	554	534	502
TTM EBITDA	69	98	119	131	140	134	139	172	234	414	363	342	328	302	272
TTM Operating Income	45	58	67	75	75	67	68	64	73	127	112	105	111	102	89
TTM Cash Flow to Firm	63	92	117	125	159	152	172	204	235	347	337	339	308	253	231
TTM Free Cash Flow to Firm	457	483	117	125	159	152	172	204	235	347	337	339	308	253	231

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	2.03	2.06	12.94	12.44	10.72	9.73	10.69	11.41	4.71	7.17	4.68	5.4	3.35	2.5	0.77
EV/EBIT	27.98	26.01	26.8	26.27	35.96	34.12	40.07	64.27	62.13	29.93	29.21	35.35	27.68	28.69	26.47
Enterprise Value	1,252	1,501	1,806	1,958	2,693	2,278	2,720	4,101	4,561	3,796	3,269	3,715	3,083	2,929	2,353
Low Price	85.86	78.09	81.9	91.26	86.14	59.91	49.32	69.44	26.16	23.36	16.5	22.21	12.17	3.75	0.93
EV/Sales	10.68	8.93	8.86	8.63	10.73	9.17	10.53	12.96	10.69	5.6	5.56	6.44	5.56	5.49	4.69
EV/EBITDA	18.26	15.37	15.14	14.96	19.2	16.95	19.51	23.79	19.45	9.16	9.01	10.86	9.4	9.69	8.64
Price/Earnings	32.83	21.09	25.99	24.68	24.75	- -	23.42	132.81	- -	50.92	163.73	- -	- -	- -	- -
Price/Earnings Average	31.51	22.9	24.94	24.83	26	-6.39	23.75	140.67	-59.94	46.16	185.01	-158.39	-158.27	-6.12	-0.89
Price/Earnings High	34.96	26	26.96	27.15	28.29	-7.95	30.23	164.68	-83.45	56.44	259.07	-186.71	-223.25	-12.61	-2.82
Price/Earnings Low	26.52	18.41	22.38	22.84	23.36	-5.04	15.15	124.35	-29.19	37.01	118.9	-130.86	-96.18	-2.61	-0.36
Price/Book Value	1.42	1.18	1.26	1.36	1.24	1.18	1.45	1.38	0.74	0.91	0.68	0.8	0.47	0.28	0.06
Price/Book Value Average	1.36	1.28	1.21	1.37	1.3	1.41	1.47	1.46	1.45	0.82	0.77	0.87	0.7	0.34	0.14
Price/Book Value High	1.51	1.46	1.31	1.5	1.41	1.76	1.87	1.71	2.02	1.01	1.08	1.03	0.99	0.7	0.45
Price/Book Value Low	1.15	1.03	1.09	1.26	1.17	1.11	0.94	1.29	0.71	0.66	0.5	0.72	0.43	0.15	0.06
Price/Tangible Book Value	1.54	1.36	1.26	1.36	1.24	1.18	1.45	1.38	0.74	0.91	0.68	0.8	0.47	0.28	0.06
Price/Tangible Book Value Average	1.48	1.48	1.21	1.37	1.3	1.41	1.47	1.46	1.45	0.82	0.77	0.87	0.7	0.34	0.14
Price/Tangible Book Value High	1.64	1.68	1.31	1.5	1.41	1.76	1.87	1.71	2.02	1.01	1.08	1.03	0.99	0.7	0.45
Price/Tangible Book Value Low	1.25	1.19	1.09	1.26	1.17	1.11	0.94	1.29	0.71	0.66	0.5	0.72	0.43	0.15	0.06
Price/Sales	7.79	5.77	6.37	5.94	5.57	4.51	5.25	4.96	1.6	2.28	1.86	2.08	1.16	0.66	0.1
Price/Sales Average	7.47	6.27	6.12	5.98	5.85	5.4	5.32	5.25	3.13	2.06	2.1	2.25	1.74	0.8	0.24
Price/Sales High	8.29	7.12	6.61	6.54	6.37	6.72	6.77	6.15	4.35	2.52	2.94	2.65	2.46	1.64	0.76
Price/Sales Low	6.29	5.04	5.49	5.5	5.26	4.26	3.39	4.64	1.52	1.65	1.35	1.86	1.06	0.34	0.1
Price/Cash Flow	16.53	12.05	12.94	12.44	10.71	9.73	10.69	11.41	4.71	7.17	4.68	5.4	3.35	2.5	0.77
Price/Cash Flow Average	15.86	13.09	12.42	12.51	11.24	11.64	10.84	12.08	9.21	6.5	5.29	5.85	5.02	3	1.81
Price/Cash Flow High	17.6	14.86	13.43	13.68	12.24	14.47	13.8	14.15	12.82	7.95	7.41	6.9	7.08	6.18	5.71
Price/Cash Flow Low	13.35	10.52	11.15	11.51	10.1	9.18	6.91	10.68	4.48	5.21	3.4	4.83	3.05	1.28	0.72
Price/Free Cash Flow Average	1.95	2.24	12.42	12.51	11.26	11.64	10.84	12.09	9.21	6.5	5.29	5.85	5.02	3	1.81
Price/Free Cash Flow High	2.16	2.54	13.43	13.68	12.25	14.47	13.8	14.15	12.82	7.95	7.41	6.9	7.08	6.18	5.71
Price/Free Cash Flow Low	1.64	1.8	11.15	11.51	10.11	9.18	6.92	10.68	4.48	5.21	3.4	4.83	3.05	1.28	0.72
EV/Sales Average	10.31	9.47	8.61	8.67	11.05	10.06	10.61	13.3	13.65	5.38	5.8	6.62	6.15	5.62	4.87
EV/Sales High	11.28	10.39	9.1	9.22	11.64	11.38	12.06	14.35	16.03	5.84	6.65	7.02	6.87	6.47	5.58
EV/Sales Low	8.92	8.14	7.98	8.19	10.37	8.91	8.68	12.59	10.54	4.97	5.05	6.22	5.46	5.16	4.68
EV/EBITDA Average	17.63	16.3	14.71	15.03	19.77	18.6	19.65	24.42	24.83	8.81	9.4	11.15	10.39	9.92	8.99
EV/EBITDA High	19.28	17.88	15.55	16	20.83	21.05	22.35	26.34	29.16	9.57	10.77	11.83	11.6	11.43	10.28
EV/EBITDA Low	15.25	14	13.63	14.2	18.55	16.48	16.07	23.11	19.18	8.14	8.18	10.48	9.22	9.11	8.63
EV/EBIT Average	27.01	27.58	26.02	26.38	37.04	37.44	40.35	65.97	79.32	28.79	30.48	36.29	30.6	29.39	27.53
EV/EBIT High	29.54	30.26	27.52	28.08	39.02	42.36	45.89	71.18	93.13	31.25	34.92	38.51	34.18	33.84	31.5
EV/EBIT Low	23.36	23.69	24.12	24.92	34.75	33.17	33.01	62.43	61.27	26.59	26.52	34.14	27.17	26.99	26.42
Last Price	106.3	89.47	95.11	98.6	91.3	63.48	76.26	74.16	27.48	32.14	22.72	24.84	13.35	7.32	1
High Price	113.2	110.3	98.68	108.48	104.35	94.43	98.44	91.96	74.8	35.62	35.95	31.69	28.25	18.1	7.4
Enterprise Value Average	1,208	1,592	1,753	1,967	2,774	2,500	2,739	4,210	5,823	3,651	3,412	3,814	3,407	3,000	2,446
Enterprise Value High	1,322	1,746	1,855	2,093	2,922	2,829	3,114	4,542	6,836	3,964	3,909	4,047	3,807	3,454	2,800
Enterprise Value Low	1,045	1,367	1,625	1,858	2,602	2,215	2,240	3,984	4,497	3,373	2,969	3,587	3,026	2,755	2,348

Shares Outstanding	10	12	14	14	18	18	18	25	48	48	48	48	49	49	70
Diluted Weighted Avg Shares	9	11	14	14	15	18	18	21	25	48	48	48	48	48	52
Basic Weighted Avg Shares	9	11	14	14	15	18	18	21	25	48	48	48	48	48	52
Revenue per Share	13.65	15.5	14.92	16.6	16.38	14.06	14.54	14.96	17.18	14.12	12.22	11.96	11.48	11.03	9.69
EBITDA per Share	7.98	9.01	8.74	9.57	9.15	7.6	7.85	8.15	9.44	8.62	7.54	7.1	6.79	6.25	5.25
Operating Income per Share	5.21	5.32	4.94	5.45	4.89	3.78	3.82	3.02	2.96	2.64	2.33	2.18	2.31	2.11	1.72
Basic EPS, GAAP	3.24	4.24	3.66	4	3.69	-11.88	3.26	0.56	-0.9	0.63	0.14	-0.17	-0.13	-1.43	-2.63
Basic EPS from Cont Ops	3.24	3.89	3.59	4.06	3.46	-11.85	1.29	-0.46	-1.11	0.63	0.14	-0.17	-0.13	-1.04	-2.63
Diluted EPS, GAAP	3.24	4.24	3.66	4	3.68	-11.88	3.26	0.56	-0.9	0.63	0.14	-0.17	-0.13	-1.43	-2.63
Diluted EPS from Cont Ops	3.24	3.89	3.59	4.06	3.46	-11.85	1.29	-0.46	-1.11	0.63	0.14	-0.17	-0.13	-1.04	-2.63
Dividend per Share	5.88	6.49	6.07	6.88	6.58	6.88	6.89	6.86	6.9	2.2	2.21	2.21	2.21	1.31	0.04
Cash Flow per Share	6.43	7.42	7.35	7.93	8.53	6.53	7.13	6.5	5.84	4.48	4.85	4.6	3.99	2.93	1.3
Free Cash Flow per Basic Share	-39.53	-28.6	7.35	7.93	8.53	6.53	7.13	6.5	5.84	4.48	4.85	4.6	3.99	2.93	1.3
Cash & Equivalents per Share	0.24	0.28	0.38	0.56	0.78	0.49	1.68	0.67	0.74	1.94	0.87	1.71	0.25	0.25	3.74
Book Value per Share	74.8	75.8	75.21	72.34	73.77	53.8	52.54	53.66	37	35.39	33.31	30.91	28.55	25.75	16.51
Tangible Book Value per Share	68.87	65.81	75.21	72.34	73.77	53.8	52.54	53.66	37	35.39	33.31	30.91	28.55	25.75	16.51

Office Properties Income Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)