Office Properties Income Trust (OPI) Financials

Office Properties Income Trust logo
$17.19 -0.61 (-3.43%)
Closing price 06/26/2026 04:00 PM Eastern
Extended Trading
$17.26 +0.07 (+0.44%)
As of 06/26/2026 04:04 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Office Properties Income Trust

Annual Income Statements for Office Properties Income Trust

This table shows Office Properties Income Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Net Income / (Loss) Attributable to Common Shareholders
-630 58 12 -22 30 6.68 -8.18 -6.11 -69 -136 -272
Consolidated Net Income / (Loss)
-210 58 12 -22 30 6.68 -8.18 -6.11 -69 -136 -272
Net Income / (Loss) Continuing Operations
-209 23 -9.74 -28 30 6.68 -8.18 -6.11 -69 -136 -272
Total Pre-Tax Income
-228 23 -9.63 -25 32 8.25 -5.43 -2.33 -47 -135 -272
Total Operating Income
66 67 54 50 104 109 43 89 59 -94 9.47
Total Gross Profit
249 241 317 427 678 588 576 554 534 502 446
Total Revenue
249 258 317 427 678 588 576 554 534 502 446
Operating Revenue
-249 258 317 427 678 588 576 554 534 502 446
Total Cost of Revenue
0.00 17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
183 174 262 376 575 479 534 465 475 596 436
Selling, General & Admin Expense
65 69 84 115 154 134 133 136 133 129 141
Depreciation Expense
69 73 110 162 290 252 241 223 209 195 175
Other Operating Expenses / (Income)
48 31 59 76 108 91 97 85 90 90 76
Impairment Charge
0.00 0.00 9.49 8.63 22 2.95 62 22 11 182 2.05
Restructuring Charge
0.81 1.19 0.00 15 0.68 0.23 0.00 0.29 32 1.14 42
Total Other Income / (Expense), net
-294 -44 -64 -75 -72 -101 -48 -92 -125 -41 -281
Interest Expense
37 45 67 91 136 112 126 103 111 164 203
Other Income / (Expense), net
-12 0.08 0.00 13 61 11 78 11 -15 119 -77
Income Tax Expense
0.09 0.10 0.10 0.12 0.78 0.38 0.25 0.27 0.35 0.20 0.12
Other Gains / (Losses), net
19 0.14 -0.01 -2.27 -1.26 -1.19 -2.50 -3.51 -3.03 -0.76 -0.41
Basic Earnings per Share
($2.97) $3.26 $0.56 ($0.90) $0.63 $0.14 ($0.17) ($0.14) ($1.44) ($2.63) ($3.79)
Weighted Average Basic Shares Outstanding
70.70M 17.76M 21.16M 24.83M 48.06M 48.12M 48.20M 48.28M 48.39M 51.81M 71.92M
Diluted Earnings per Share
($2.97) $3.26 $0.56 ($0.90) $0.63 $0.14 ($0.17) ($0.14) ($1.44) ($2.63) ($3.79)
Weighted Average Diluted Shares Outstanding
70.70M 17.77M 21.16M 24.83M 48.06M 48.12M 48.20M 48.28M 48.39M 51.81M 71.92M
Cash Dividends to Common per Share
$1.72 $1.72 $1.72 $6.88 $2.20 $2.20 $2.20 $2.20 $1.30 $0.04 $0.02

Quarterly Income Statements for Office Properties Income Trust

This table shows Office Properties Income Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-20 -37 -5.18 76 -58 -149 -46 -41 -66 -119 -93
Consolidated Net Income / (Loss)
-20 -37 -5.18 76 -58 -149 -46 -41 -66 -119 -93
Net Income / (Loss) Continuing Operations
-20 -37 -5.18 76 -58 -149 -46 -41 -66 -119 -93
Total Pre-Tax Income
-19 -17 -4.90 76 -58 -148 -45 -41 -66 -119 -93
Total Operating Income
9.86 8.51 33 -111 -24 12 12 11 -14 -0.97 8.46
Total Gross Profit
134 133 141 124 113 120 106 115 101 114 109
Total Revenue
134 133 141 124 121 120 114 115 109 107 109
Operating Revenue
134 133 141 124 121 120 114 115 109 107 109
Total Cost of Revenue
0.00 - 0.00 0.00 7.87 - 7.57 0.00 7.72 -7.72 0.00
Total Operating Expenses
124 124 107 235 137 108 94 104 115 115 101
Selling, General & Admin Expense
34 35 33 32 32 32 36 36 36 33 35
Depreciation Expense
52 54 50 50 46 48 44 44 43 45 44
Other Operating Expenses / (Income)
22 24 24 20 17 21 13 18 14 23 22
Restructuring Charge
16 1.28 0.23 0.00 0.74 0.17 0.88 3.94 23 15 0.00
Total Other Income / (Expense), net
-29 -45 -38 187 -34 -160 -57 -52 -53 -118 -102
Interest Expense
29 30 35 38 43 47 53 53 53 44 42
Other Income / (Expense), net
0.24 -16 -2.81 226 8.46 -113 -4.74 0.31 0.01 -73 -60
Income Tax Expense
0.10 0.02 0.06 -0.11 0.23 0.02 0.14 0.09 -0.26 0.15 -0.15
Other Gains / (Losses), net
-0.77 -0.74 -0.23 -0.18 - -0.18 - -0.13 - - 0.11
Basic Earnings per Share
($0.41) ($0.77) ($0.11) $1.56 ($1.14) ($2.94) ($0.66) ($0.58) ($0.90) ($1.65) ($1.26)
Weighted Average Basic Shares Outstanding
48.40M 48.39M 48.47M 48.65M 51.20M 51.81M 69.26M 71.28M 73.48M 71.92M 73.58M
Diluted Earnings per Share
($0.41) ($0.77) ($0.11) $1.56 ($1.14) ($2.94) ($0.66) ($0.58) ($0.90) ($1.65) ($1.26)
Weighted Average Diluted Shares Outstanding
48.40M 48.39M 48.47M 48.65M 51.20M 51.81M 69.26M 71.28M 73.48M 71.92M 73.58M
Weighted Average Basic & Diluted Shares Outstanding
48.76M 48.75M 48.75M 50.25M 55.78M 69.82M 70.89M 73.98M - 0.00 73.94M

Annual Cash Flow Statements for Office Properties Income Trust

This table details how cash moves in and out of Office Properties Income Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
6.13 -5.01 21 19 62 -44 28 -72 14 248 -195
Net Cash From Operating Activities
131 115 127 145 215 234 221 193 142 67 -6.57
Net Cash From Continuing Operating Activities
131 115 127 145 215 234 221 193 142 67 -6.57
Net Income / (Loss) Continuing Operations
57 -210 58 -22 30 6.68 -8.18 -6.11 -69 -136 -272
Consolidated Net Income / (Loss)
57 -210 58 -22 30 6.68 -8.18 -6.11 -69 -136 -272
Depreciation Expense
38 39 42 67 89 84 92 97 107 119 122
Amortization Expense
31 32 35 103 215 184 162 137 112 91 96
Non-Cash Adjustments To Reconcile Net Income
3.63 259 -2.18 3.64 -88 -19 -17 4.32 5.26 19 2.03
Changes in Operating Assets and Liabilities, net
1.73 -4.60 -6.53 -6.36 -31 -22 -8.42 -39 -14 -26 46
Net Cash From Investing Activities
-749 -67 -218 739 878 -23 -443 -4.62 -195 67 2.19
Net Cash From Continuing Investing Activities
-749 -67 -218 739 878 -23 -443 -4.62 -195 67 2.19
Sale of Property, Plant & Equipment
16 30 0.26 330 830 102 220 203 42 190 40
Other Investing Activities, net
- 0.00 -200 -48 -63 -79 -100 -208 -234 -123 -38
Net Cash From Financing Activities
624 -54 112 -864 -1,031 -254 249 -260 68 115 -190
Net Cash From Continuing Financing Activities
624 -54 112 -864 -1,031 -254 249 -260 68 115 -190
Repayment of Debt
-1,366 -127 -464 -911 -1,355 -1,118 -1,440 -538 -286 -674 -200
Repurchase of Common Equity
0.00 -0.17 -0.34 -0.23 -0.47 -0.43 -1.00 -0.54 -0.29 -0.19 -0.03
Payment of Dividends
-101 -122 -122 -171 -106 -106 -106 -107 -63 -2.03 -1.41
Issuance of Debt
1,742 195 699 238 430 970 1,797 385 417 791 10
Issuance of Common Equity
350 0.00 0.00 - - - - - - 0.00 1.11
Cash Interest Paid
21 36 41 65 132 100 104 109 115 146 131
Cash Income Taxes Paid
0.13 0.14 0.11 0.07 0.49 1.38 0.30 0.35 0.48 0.36 0.19

Quarterly Cash Flow Statements for Office Properties Income Trust

This table details how cash moves in and out of Office Properties Income Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
14 -13 17 -9.72 1.88 239 -199 15 -33 22 7.03
Net Cash From Operating Activities
21 33 27 32 -17 26 -29 32 -12 1.80 -53
Net Cash From Continuing Operating Activities
21 33 27 32 -17 26 -29 32 -12 1.80 -53
Net Income / (Loss) Continuing Operations
-20 -37 -5.18 76 -58 -149 -46 -41 -66 -119 -93
Consolidated Net Income / (Loss)
-20 -37 -5.18 76 -58 -149 -46 -41 -66 -119 -93
Depreciation Expense
27 30 30 31 29 29 29 30 30 32 33
Amortization Expense
28 27 25 23 20 23 27 25 25 19 15
Non-Cash Adjustments To Reconcile Net Income
-6.26 18 -4.02 -109 19 114 -4.24 -3.15 -5.66 15 -0.10
Changes in Operating Assets and Liabilities, net
-8.07 -4.89 -18 10 -26 8.42 -35 21 4.36 55 -7.30
Net Cash From Investing Activities
-27 -38 -4.36 -17 8.03 80 15 -11 -12 9.71 -15
Net Cash From Continuing Investing Activities
-27 -38 -4.36 -17 8.03 80 15 -11 -12 9.71 -15
Sale of Property, Plant & Equipment
9.92 20 36 0.05 44 110 26 -0.02 2.02 12 0.00
Other Investing Activities, net
-37 -55 -40 -17 -36 -30 -11 -11 -14 -1.85 -15
Net Cash From Financing Activities
20 -7.63 -4.88 -25 11 133 -185 -6.57 -8.60 10.00 75
Net Cash From Continuing Financing Activities
20 -7.63 -4.88 -25 11 133 -185 -6.57 -8.60 10.00 75
Repayment of Debt
-57 -10 -517 -42 -65 -50 -184 -6.82 -8.57 -0.00 0.00
Payment of Dividends
-12 -12 -0.49 -0.49 -0.50 -0.56 -0.70 -0.71 - - 0.00
Issuance of Debt
89 15 513 18 77 183 0.00 - - 10 75
Issuance of Common Equity
- - 0.00 - - - 0.15 0.96 - - 0.00
Cash Interest Paid
30 30 36 31 56 24 64 22 30 15 53
Cash Income Taxes Paid
0.04 0.10 - - -0.02 0.06 0.03 - 0.01 0.04 0.00

Annual Balance Sheets for Office Properties Income Trust

This table presents Office Properties Income Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 Assets
2,169 2,385 3,704 5,239 4,193 3,946 4,242 3,980 3,990 3,822 3,489
Total Current Assets
8.79 30 17 35 184 159 197 118 160 431 245
Cash & Equivalents
8.79 30 17 35 94 42 83 12 12 261 29
Restricted Cash
- - - - 6.95 15 1.49 0.00 14 14 51
Accounts Receivable
- - - - 84 102 113 106 133 156 164
Plant, Property, & Equipment, net
1,440 1,592 2,634 3,569 3,106 3,070 3,415 3,375 3,416 3,039 2,947
Plant, Property & Equipment, gross
1,696 1,889 2,976 3,945 3,493 3,522 3,911 3,936 4,066 3,658 3,677
Accumulated Depreciation
256 297 342 375 388 452 496 561 650 619 730
Total Noncurrent Assets
719 763 1,053 1,634 903 718 629 487 414 353 296
Long-Term Investments
491 488 50 44 40 38 35 35 18 17 17
Intangible Assets
118 125 352 1,057 732 549 506 369 263 194 150
Other Noncurrent Operating Assets
97 138 651 534 131 131 89 83 133 141 129
Total Liabilities & Shareholders' Equity
2,169 2,385 3,704 5,239 4,193 3,946 4,242 3,980 3,990 3,822 3,489
Total Liabilities
1,212 1,450 2,353 3,460 2,487 2,337 2,745 2,594 2,734 2,669 2,608
Total Current Liabilities
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Liabilities
1,212 1,450 2,353 3,460 2,487 2,337 2,745 2,594 2,734 2,669 2,608
Long-Term Debt
1,146 1,382 2,245 3,255 2,327 2,203 2,578 2,433 2,573 2,535 890
Capital Lease Obligations
13 11 14 20 13 11 17 14 12 9.53 8.37
Other Noncurrent Operating Liabilities
53 58 94 180 132 123 149 147 147 125 1,710
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
957 935 1,330 1,779 1,706 1,609 1,497 1,386 1,256 1,153 881
Total Preferred & Common Equity
957 935 1,330 1,779 1,706 1,609 1,497 1,386 1,256 1,153 881
Total Common Equity
957 935 1,330 1,779 1,706 1,609 1,497 1,386 1,256 1,153 881
Common Stock
1,473 1,474 1,969 2,610 2,613 2,616 2,618 2,620 2,622 2,657 2,659
Retained Earnings
38 96 -700 -831 177 184 176 170 100 -36 -308
Other Equity Adjustments
-540 -663 - - -1,084 -1,190 -1,297 -1,403 -1,466 -1,469 -1,470

Quarterly Balance Sheets for Office Properties Income Trust

This table presents Office Properties Income Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
4,028 4,045 3,958 3,800 3,726 3,570 3,561 3,501 3,468
Total Current Assets
136 164 182 175 183 228 255 222 260
Cash & Equivalents
25 24 24 13 22 64 78 45 26
Restricted Cash
0.61 15 21 21 14 13 14 15 61
Accounts Receivable
111 124 137 141 147 152 163 163 172
Plant, Property, & Equipment, net
3,430 3,436 3,401 3,171 3,077 3,010 2,990 2,968 2,924
Plant, Property & Equipment, gross
4,036 4,064 4,079 3,782 3,697 3,653 3,661 3,667 3,682
Accumulated Depreciation
606 628 678 611 619 643 671 699 758
Total Noncurrent Assets
461 445 375 454 466 332 316 312 284
Long-Term Investments
37 37 18 18 18 17 17 17 17
Intangible Assets
319 295 245 225 210 181 170 160 141
Other Noncurrent Operating Assets
22 28 113 211 238 134 129 135 125
Total Liabilities & Shareholders' Equity
4,028 4,045 3,958 3,800 3,726 3,570 3,561 3,501 3,468
Total Liabilities
2,692 2,740 2,708 2,470 2,447 2,463 2,495 2,502 2,680
Total Current Liabilities
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.95
Accounts Payable
- - - - - - - - 4.95
Total Noncurrent Liabilities
2,685 2,733 2,708 2,470 2,447 2,463 2,495 2,502 2,675
Long-Term Debt
2,538 2,566 2,579 2,308 2,322 2,361 2,365 2,368 968
Capital Lease Obligations
13 12 11 11 10 9.22 8.92 8.65 8.10
Other Noncurrent Operating Liabilities
134 154 117 148 112 92 120 124 1,699
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,336 1,305 1,250 1,330 1,279 1,107 1,066 1,000 788
Total Preferred & Common Equity
1,336 1,305 1,250 1,330 1,279 1,107 1,066 1,000 788
Total Common Equity
1,336 1,305 1,250 1,330 1,279 1,107 1,066 1,000 788
Common Stock
2,621 2,622 2,622 2,626 2,634 2,658 2,659 2,659 2,659
Retained Earnings
157 137 95 171 113 -82 -123 -189 -401
Other Equity Adjustments
-1,442 -1,454 -1,467 -1,467 -1,468 -1,469 -1,470 -1,470 -1,470

Annual Metrics And Ratios for Office Properties Income Trust

This table displays calculated financial ratios and metrics derived from Office Properties Income Trust's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
DEI Shares Outstanding
71,126,308.00 71,178,999.00 99,145,921.00 99,205,199.00 48,202,778.00 48,318,366.00 48,425,665.00 48,566,059.00 48,755,886.00 - 73,976,190.00
DEI Adjusted Shares Outstanding
17,781,577.00 17,794,750.00 24,786,480.00 24,801,300.00 48,202,778.00 48,318,366.00 48,425,665.00 48,566,059.00 48,755,886.00 - 73,976,190.00
DEI Earnings Per Adjusted Shares Outstanding
-35.42 3.25 0.48 -0.90 0.63 0.14 -0.17 -0.13 -1.42 - -3.68
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.99% 3.87% 22.60% 34.76% 59.04% -13.34% -1.94% -3.82% -3.78% -5.23% -11.21%
EBITDA Growth
-10.99% 15.53% 17.87% 36.88% 101.42% -17.48% -2.93% -11.04% -21.29% -9.39% -35.97%
EBIT Growth
-25.06% 24.54% -18.63% 16.68% 160.37% -27.52% 1.18% -16.99% -56.64% -34.34% -372.55%
NOPAT Growth
-35.26% 43.75% -42.72% -7.45% 188.15% 2.36% -71.22% 109.67% -34.10% -252.94% 110.09%
Net Income Growth
-471.39% 127.55% -79.10% -281.01% 238.62% -77.99% -222.49% 25.32% -1,036.55% -96.03% -100.12%
EPS Growth
-422.83% 127.55% -79.10% -281.01% 170.00% -77.78% -221.43% 17.65% -928.57% -82.64% -44.11%
Operating Cash Flow Growth
-11.76% 9.85% 8.55% 5.35% 48.59% 8.50% -5.19% -13.04% -26.42% -52.61% -109.78%
Free Cash Flow Firm Growth
385.75% -194.75% -1,228.56% 17.91% 182.77% -74.55% -172.49% 216.61% -88.13% 1,011.98% 429.61%
Invested Capital Growth
-5.29% 12.16% 97.10% 40.55% -21.26% -4.88% 6.54% -4.71% 0.31% -10.33% -50.63%
Revenue Q/Q Growth
-1.17% 1.71% 14.94% -0.82% 9.09% -2.25% 0.12% -3.35% 0.93% -2.44% -3.01%
EBITDA Q/Q Growth
-10.62% 2.04% 9.85% -15.60% 48.46% -15.00% 4.80% -7.22% -12.03% -29.14% 20.42%
EBIT Q/Q Growth
-21.77% 1.93% -21.03% -30.92% 279.43% -36.29% 17.10% -12.57% -46.78% -76.66% 28.40%
NOPAT Q/Q Growth
-3.72% 2.12% -44.30% -6.19% 57.16% -0.83% -13.20% -21.62% -24.20% 3.68% -57.68%
Net Income Q/Q Growth
-8.50% 33.16% -84.19% -32.45% 132.83% -90.90% 69.47% -237.40% -168.17% -453.78% 9.83%
EPS Q/Q Growth
-15.56% 33.16% -84.19% -32.45% 132.81% -90.79% 69.64% -255.56% -161.82% -471.74% 25.39%
Operating Cash Flow Q/Q Growth
-9.69% 7.41% 5.03% -10.44% 24.55% 0.15% -2.09% -10.62% -4.92% -9.28% -137.84%
Free Cash Flow Firm Q/Q Growth
27.32% -944.68% -149.85% -62.63% 252.89% -41.34% 94.04% -93.26% 469.53% 74.37% 530.09%
Invested Capital Q/Q Growth
-2.34% 6.31% 45.06% 49.01% -5.86% -0.98% -46.23% 0.55% -0.45% -4.36% -49.07%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 93.31% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
50.27% 55.91% 53.75% 54.60% 69.15% 65.84% 65.18% 60.28% 49.31% 47.15% 33.72%
Operating Margin
26.54% 25.83% 17.16% 11.78% 15.31% 18.50% 7.40% 16.13% 11.05% -17.83% 2.12%
EBIT Margin
21.57% 25.86% 17.16% 14.86% 24.32% 20.34% 20.99% 18.12% 8.16% 5.66% -15.25%
Profit (Net Income) Margin
-84.47% 22.40% 3.82% -5.13% 4.47% 1.14% -1.42% -1.10% -13.01% -26.92% -61.11%
Tax Burden Percent
92.09% 252.27% -125.61% 86.77% 93.71% 80.97% 150.70% 262.19% 148.15% 100.71% 100.19%
Interest Burden Percent
-425.35% 34.35% -17.72% -39.79% 19.62% 6.90% -4.49% -2.32% -107.60% -472.56% 400.08%
Effective Tax Rate
0.00% 0.44% 0.00% 0.00% 2.40% 4.57% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
2.80% 3.91% 1.42% 0.83% 2.28% 2.71% 0.78% 1.61% 1.09% -1.75% 0.26%
ROIC Less NNEP Spread (ROIC-NNEP)
-46.44% 2.77% -0.27% -1.29% -0.35% -1.77% -0.88% -1.21% -3.39% -4.80% -18.02%
Return on Net Nonoperating Assets (RNNOA)
-21.43% 2.21% -0.37% -2.22% -0.54% -2.31% -1.30% -2.04% -6.34% -9.55% -27.05%
Return on Equity (ROE)
-18.63% 6.12% 1.06% -1.40% 1.74% 0.40% -0.53% -0.42% -5.26% -11.30% -26.78%
Cash Return on Invested Capital (CROIC)
8.23% -7.56% -63.94% -32.89% 26.07% 7.72% -5.56% 6.43% 0.78% 9.14% 68.04%
Operating Return on Assets (OROA)
2.33% 2.93% 1.78% 1.42% 3.50% 2.94% 2.96% 2.44% 1.09% 0.73% -1.86%
Return on Assets (ROA)
-9.14% 2.54% 0.40% -0.49% 0.64% 0.16% -0.20% -0.15% -1.74% -3.48% -7.45%
Return on Common Equity (ROCE)
-18.63% 6.12% 1.05% -1.39% 1.74% 0.40% -0.53% -0.42% -5.26% -11.30% -26.78%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -11.81% 0.00%
Net Operating Profit after Tax (NOPAT)
46 66 38 35 101 104 30 63 41 -63 6.63
NOPAT Margin
18.58% 25.71% 12.01% 8.25% 14.95% 17.65% 5.18% 11.29% 7.74% -12.48% 1.49%
Net Nonoperating Expense Percent (NNEP)
49.25% 1.13% 1.70% 2.12% 2.62% 4.48% 1.66% 2.82% 4.48% 3.04% 18.28%
Return On Investment Capital (ROIC_SIMPLE)
2.18% 2.85% 1.06% 0.70% 2.51% 2.71% 0.73% 1.63% 1.07% -1.71% 0.37%
Cost of Revenue to Revenue
0.00% 6.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
26.25% 26.80% 26.60% 26.85% 22.65% 22.78% 23.02% 24.44% 24.85% 25.42% 31.61%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
73.46% 67.49% 82.84% 88.22% 84.69% 81.50% 92.60% 83.87% 88.95% 117.83% 97.88%
Earnings before Interest and Taxes (EBIT)
54 67 54 63 165 120 121 100 44 29 -68
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
125 144 170 233 469 387 376 334 263 238 150
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.49 0.67 0.69 0.22 0.56 0.46 0.58 0.38 0.27 0.05 0.00
Price to Tangible Book Value (P/TBV)
0.56 0.77 0.94 0.54 0.98 0.69 0.88 0.52 0.34 0.06 0.00
Price to Revenue (P/Rev)
1.90 2.41 2.91 0.91 1.40 1.25 1.51 0.94 0.63 0.11 0.00
Price to Earnings (P/E)
0.00 10.77 77.92 0.00 31.40 109.90 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 19.65% 18.52% 43.91% 11.13% 14.48% 12.23% 20.40% 18.83% 4.04% 312.50%
Earnings Yield
0.00% 9.28% 1.28% 0.00% 3.19% 0.91% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.71 0.83 0.88 0.72 0.80 0.77 0.84 0.77 0.76 0.68 0.48
Enterprise Value to Revenue (EV/Rev)
4.55 5.80 9.90 8.40 4.65 4.85 5.81 5.27 5.39 4.56 1.80
Enterprise Value to EBITDA (EV/EBITDA)
9.04 10.38 18.41 15.39 6.72 7.37 8.91 8.75 10.93 9.68 5.33
Enterprise Value to EBIT (EV/EBIT)
21.08 22.44 57.68 56.56 19.10 23.85 27.65 29.10 66.03 80.66 0.00
Enterprise Value to NOPAT (EV/NOPAT)
24.47 22.56 82.40 101.87 31.09 27.49 112.05 46.68 69.69 0.00 120.91
Enterprise Value to Operating Cash Flow (EV/OCF)
9.79 11.82 22.78 24.74 14.64 12.21 15.11 15.18 20.29 34.34 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
8.33 0.00 0.00 0.00 2.72 9.66 0.00 11.71 97.11 7.00 0.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.21 1.49 1.67 1.84 1.37 1.38 1.73 1.77 2.06 2.21 1.02
Long-Term Debt to Equity
1.21 1.49 1.67 1.84 1.37 1.38 1.73 1.77 2.06 2.21 1.02
Financial Leverage
0.46 0.80 1.34 1.72 1.55 1.31 1.48 1.69 1.87 1.99 1.50
Leverage Ratio
2.04 2.41 2.66 2.86 2.71 2.46 2.64 2.85 3.02 3.24 3.59
Compound Leverage Factor
-8.67 0.83 -0.47 -1.14 0.53 0.17 -0.12 -0.07 -3.25 -15.33 14.38
Debt to Total Capital
54.77% 59.83% 62.58% 64.80% 57.84% 57.90% 63.42% 63.83% 67.30% 68.82% 50.48%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
54.77% 59.83% 62.58% 64.80% 57.84% 57.90% 63.42% 63.83% 67.30% 68.82% 50.48%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
45.23% 40.17% 36.85% 35.20% 42.16% 42.10% 36.58% 36.17% 32.70% 31.18% 49.52%
Debt to EBITDA
9.27 9.65 13.28 14.06 4.99 5.72 6.91 7.32 9.82 10.67 5.97
Net Debt to EBITDA
5.27 6.06 12.88 13.72 4.69 5.47 6.59 7.18 9.65 9.44 5.33
Long-Term Debt to EBITDA
9.27 9.65 13.28 14.06 4.99 5.72 6.91 7.32 9.82 10.67 5.97
Debt to NOPAT
25.08 20.98 59.40 93.07 23.08 21.33 86.88 39.07 62.61 -40.30 135.50
Net Debt to NOPAT
14.25 13.18 57.65 90.82 21.70 20.41 82.88 38.32 61.53 -35.67 120.77
Long-Term Debt to NOPAT
25.08 20.98 59.40 93.07 23.08 21.33 86.88 39.07 62.61 -40.30 135.50
Altman Z-Score
0.46 0.53 0.11 -0.03 0.63 0.55 0.53 0.44 0.33 0.29 0.02
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.90% 0.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Quick Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
136 -128 -1,707 -1,401 1,160 295 -214 250 30 329 1,731
Operating Cash Flow to CapEx
0.00% 387.10% 0.00% 0.00% 0.00% 0.00% 64.49% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
3.67 -2.86 -25.43 -15.47 8.55 2.63 -1.69 2.43 0.27 2.01 8.51
Operating Cash Flow to Interest Expense
3.12 2.82 2.05 1.60 1.59 2.08 1.75 1.87 1.28 0.41 -0.03
Operating Cash Flow Less CapEx to Interest Expense
3.43 2.09 2.96 5.24 7.68 2.57 -0.96 3.85 1.64 1.57 0.16
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.11 0.11 0.10 0.10 0.14 0.14 0.14 0.13 0.13 0.13 0.12
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 6.34 5.37 5.07 4.47 3.50 2.79
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.17 0.17 0.15 0.14 0.20 0.19 0.18 0.16 0.16 0.16 0.15
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 57.53 67.95 71.92 81.72 104.28 131.03
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 57.53 67.95 71.92 81.72 104.28 131.03
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,602 1,797 3,542 4,979 3,920 3,729 3,973 3,786 3,798 3,405 1,681
Invested Capital Turnover
0.15 0.15 0.12 0.10 0.15 0.15 0.15 0.14 0.14 0.14 0.18
Increase / (Decrease) in Invested Capital
-89 195 1,745 1,437 -1,059 -191 244 -187 12 -392 -1,724
Enterprise Value (EV)
1,130 1,498 3,133 3,585 3,152 2,853 3,347 2,923 2,876 2,307 801
Market Capitalization
472 623 921 389 952 734 871 524 337 55 0.95
Book Value per Share
$13.45 $13.14 $13.42 $17.93 $35.39 $33.31 $30.91 $28.55 $25.75 $20.67 $11.91
Tangible Book Value per Share
$11.79 $11.38 $9.87 $7.28 $20.19 $21.95 $20.47 $20.94 $20.35 $17.19 $9.88
Total Capital
2,115 2,327 3,609 5,054 4,046 3,823 4,092 3,833 3,840 3,697 1,779
Total Debt
1,158 1,392 2,259 3,275 2,341 2,214 2,595 2,447 2,584 2,544 898
Total Long-Term Debt
1,158 1,392 2,259 3,275 2,341 2,214 2,595 2,447 2,584 2,544 898
Net Debt
658 875 2,192 3,196 2,200 2,119 2,476 2,400 2,539 2,252 800
Capital Expenditures (CapEx)
-11 33 -61 -330 -827 -55 343 -203 -39 -190 -40
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 0.00 84 102 113 106 133 156 164
Debt-free Net Working Capital (DFNWC)
8.79 30 17 35 184 159 197 118 160 431 245
Net Working Capital (NWC)
8.79 30 17 35 184 159 197 118 160 431 245
Net Nonoperating Expense (NNE)
256 8.54 26 57 71 97 38 69 111 73 279
Net Nonoperating Obligations (NNO)
646 862 2,192 3,200 2,215 2,120 2,476 2,400 2,542 2,252 800
Total Depreciation and Amortization (D&A)
71 78 116 170 304 268 255 234 220 210 218
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 12.32% 17.31% 19.58% 19.05% 24.98% 30.79% 36.87%
Debt-free Net Working Capital to Revenue
3.53% 11.60% 5.23% 8.29% 27.16% 26.98% 34.24% 21.26% 29.98% 85.20% 54.97%
Net Working Capital to Revenue
3.53% 11.60% 5.23% 8.29% 27.16% 26.98% 34.24% 21.26% 29.98% 85.20% 54.97%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($11.88) $3.24 $0.56 ($0.90) $0.63 $0.14 ($0.17) ($0.14) ($1.44) ($2.63) ($3.79)
Adjusted Weighted Average Basic Shares Outstanding
17.68M 17.76M 21.16M 24.83M 48.06M 48.32M 48.20M 48.28M 48.39M 51.81M 71.92M
Adjusted Diluted Earnings per Share
($11.88) $3.24 $0.56 ($0.90) $0.63 $0.14 ($0.17) ($0.14) ($1.44) ($2.63) ($3.79)
Adjusted Weighted Average Diluted Shares Outstanding
17.68M 17.77M 21.16M 24.83M 48.06M 48.32M 48.20M 48.28M 48.39M 51.81M 71.92M
Adjusted Basic & Diluted Earnings per Share
($11.88) $3.24 $0.56 ($0.90) $0.63 $0.14 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.78M 17.79M 24.79M 48.08M 48.20M 48.12M 48.43M 48.56M 48.75M 69.82M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
47 68 45 51 124 107 74 78 71 65 38
Normalized NOPAT Margin
18.81% 26.17% 14.11% 12.05% 18.25% 18.17% 12.76% 14.09% 13.39% 12.81% 8.48%
Pre Tax Income Margin
-91.73% 8.88% -3.04% -5.91% 4.77% 1.40% -0.94% -0.42% -8.78% -26.73% -60.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.45 1.48 0.81 0.70 1.22 1.07 0.96 0.98 0.39 0.17 -0.33
NOPAT to Interest Expense
1.25 1.48 0.57 0.39 0.75 0.93 0.24 0.61 0.37 -0.39 0.03
EBIT Less CapEx to Interest Expense
1.76 0.76 1.72 4.34 7.31 1.56 -1.76 2.95 0.75 1.33 -0.14
NOPAT Less CapEx to Interest Expense
1.55 0.75 1.48 4.03 6.84 1.42 -2.48 2.59 0.73 0.77 0.23
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-57.94% 211.55% -1,201.07% -782.36% 349.00% 1,589.11% -1,300.34% -1,745.46% -91.01% -1.49% -0.52%
Augmented Payout Ratio
-58.03% 212.13% -1,203.25% -783.42% 350.56% 1,595.61% -1,312.60% -1,754.30% -91.43% -1.63% -0.53%

Quarterly Metrics And Ratios for Office Properties Income Trust

This table displays calculated financial ratios and metrics derived from Office Properties Income Trust's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
48,586,735.00 48,755,886.00 48,755,886.00 48,749,942.00 50,247,775.00 - 69,824,743.00 70,894,950.00 73,976,190.00 73,976,190.00 73,976,190.00
DEI Adjusted Shares Outstanding
48,586,735.00 48,755,886.00 48,755,886.00 48,749,942.00 50,247,775.00 - 69,824,743.00 70,894,950.00 73,976,190.00 73,976,190.00 73,976,190.00
DEI Earnings Per Adjusted Shares Outstanding
-0.40 -0.76 -0.11 1.56 -1.16 - -0.66 -0.58 -0.90 -1.61 -1.26
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-2.97% 3.85% 6.19% -7.76% -9.74% -9.50% -19.30% -6.96% -9.53% -8.70% -3.80%
EBITDA Growth
-34.19% -42.33% 6.29% 143.75% -49.38% -199.95% -25.55% -60.20% 27.16% 56.06% -105.70%
EBIT Growth
-76.49% -123.87% 19.22% 654.65% -257.37% -1,273.45% -77.17% -89.93% 13.99% 29.35% -831.56%
NOPAT Growth
-73.38% -78.69% 8.99% -1,009.07% -347.05% 40.53% -64.90% 107.07% 43.83% -111.73% -27.79%
Net Income Growth
-215.50% -681.39% -1,062.33% 722.21% -198.14% -300.20% -784.78% -154.07% -13.57% 19.97% -102.81%
EPS Growth
-217.14% -741.67% -1,000.00% 724.00% -178.05% -281.82% -500.00% -137.18% 21.05% 43.88% -90.91%
Operating Cash Flow Growth
-52.24% -18.37% -48.69% -12.28% -181.59% -21.07% -207.34% 1.67% 28.62% -93.02% -85.19%
Free Cash Flow Firm Growth
-101.16% -102.65% -69.91% 193.15% 660.42% 7,133.59% 840.13% 130.80% 5.08% 332.72% 328.72%
Invested Capital Growth
1.31% 0.31% -0.51% -6.02% -6.67% -10.33% -10.46% -7.43% -7.27% -50.63% -50.95%
Revenue Q/Q Growth
-0.52% -0.49% 5.87% -11.99% -2.66% -0.38% -2.61% 0.44% -5.34% -2.40% 2.62%
EBITDA Q/Q Growth
-6.40% -24.49% 72.97% 99.38% -80.56% -247.03% 221.39% 5.05% -37.89% -154.68% 84.26%
EBIT Q/Q Growth
-33.47% -173.04% 514.45% 274.76% -113.87% -556.39% 106.69% 46.11% -218.46% -439.12% 30.72%
NOPAT Q/Q Growth
-43.64% -13.65% 292.23% -576.22% 84.68% 149.52% 41.80% -12.76% -221.75% 92.92% 973.27%
Net Income Q/Q Growth
-60.05% -89.61% 86.05% 1,569.35% -176.69% -154.53% 69.15% 10.21% -61.07% -79.35% 21.82%
EPS Q/Q Growth
-64.00% -87.80% 85.71% 1,518.18% -173.08% -157.89% 77.55% 12.12% -55.17% -83.33% 23.64%
Operating Cash Flow Q/Q Growth
-42.45% 55.91% -18.29% 19.66% -153.53% 250.82% -211.13% 213.33% -137.58% 114.75% -3,047.77%
Free Cash Flow Firm Q/Q Growth
-204.03% 86.54% 853.22% 178.03% 98.89% 68.77% 1.33% -31.88% -9.45% 590.91% 0.39%
Invested Capital Q/Q Growth
-0.40% -0.45% -0.49% -4.75% -1.08% -4.36% -0.63% -1.53% -0.91% -49.07% -1.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 93.48% 100.00% 93.34% 100.00% 92.93% 107.25% 100.00%
EBITDA Margin
48.58% 36.86% 60.23% 136.45% 27.25% -40.71% 55.57% 58.37% 38.30% -21.45% -3.29%
Operating Margin
7.38% 6.40% 23.71% -89.69% -20.19% 9.94% 10.31% 9.75% -12.54% -0.91% 7.74%
EBIT Margin
7.56% -5.55% 21.72% 92.48% -13.18% -84.20% 6.14% 10.01% -12.53% -69.21% -46.73%
Profit (Net Income) Margin
-14.66% -27.94% -3.68% 61.47% -48.43% -123.54% -40.37% -35.72% -60.79% -111.71% -85.11%
Tax Burden Percent
104.59% 215.84% 105.84% 99.90% 100.68% 100.14% 100.86% 100.54% 99.78% 100.05% 99.73%
Interest Burden Percent
-185.44% 233.29% -16.02% 66.53% 364.94% 146.52% -651.45% -354.88% 486.21% 161.32% 182.65%
Effective Tax Rate
0.00% 0.00% 0.00% -0.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.72% 0.63% 2.37% -12.85% -1.99% 0.98% 0.96% 0.93% -1.18% -0.11% 0.95%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.37% -1.11% 1.22% -4.98% -3.71% -5.57% -1.29% -1.24% -3.65% -7.86% -5.34%
Return on Net Nonoperating Assets (RNNOA)
-0.66% -2.08% 2.33% -8.89% -6.89% -11.10% -2.64% -2.34% -7.35% -11.80% -8.87%
Return on Equity (ROE)
0.06% -1.45% 4.70% -21.74% -8.87% -10.12% -1.68% -1.41% -8.52% -11.91% -7.92%
Cash Return on Invested Capital (CROIC)
0.14% 0.78% 1.80% 4.61% 5.12% 9.14% 8.78% 7.96% 8.01% 68.04% 68.54%
Operating Return on Assets (OROA)
1.00% -0.74% 2.95% 12.56% -1.76% -10.90% 0.78% 1.28% -1.59% -8.44% -5.86%
Return on Assets (ROA)
-1.93% -3.74% -0.50% 8.35% -6.46% -15.99% -5.09% -4.57% -7.73% -13.62% -10.68%
Return on Common Equity (ROCE)
0.06% -1.45% 4.70% -21.74% -8.87% -10.12% -1.68% -1.41% -8.52% -11.91% -7.92%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
6.90 5.96 23 -111 -17 8.37 8.20 7.87 -9.58 -0.68 5.92
NOPAT Margin
5.16% 4.48% 16.60% -89.82% -14.13% 6.96% 7.22% 6.82% -8.78% -0.64% 5.42%
Net Nonoperating Expense Percent (NNEP)
1.09% 1.74% 1.15% -7.87% 1.73% 6.55% 2.25% 2.16% 2.48% 7.75% 6.29%
Return On Investment Capital (ROIC_SIMPLE)
0.18% 0.16% 0.61% -3.05% -0.47% 0.23% 0.24% 0.23% -0.28% -0.04% 0.34%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 6.52% 0.00% 6.66% 0.00% 7.07% -7.25% 0.00%
SG&A Expenses to Revenue
25.19% 25.98% 23.42% 26.18% 26.15% 26.23% 31.92% 31.27% 32.72% 30.86% 31.64%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
92.62% 93.60% 76.29% 189.69% 113.67% 90.06% 83.03% 90.25% 105.46% 108.16% 92.26%
Earnings before Interest and Taxes (EBIT)
10 -7.38 31 115 -16 -101 6.98 12 -14 -74 -51
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
65 49 85 169 33 -49 63 67 42 -23 -3.60
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.14 0.27 0.08 0.07 0.08 0.05 0.03 0.02 0.02 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.18 0.34 0.09 0.09 0.10 0.06 0.03 0.02 0.03 0.00 0.00
Price to Revenue (P/Rev)
0.34 0.63 0.17 0.18 0.20 0.11 0.07 0.04 0.05 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 6.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
43.75% 18.83% 39.38% 26.80% 13.45% 4.04% 9.04% 16.19% 12.15% 312.50% 3,636.36%
Earnings Yield
0.00% 0.00% 0.00% 15.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.70 0.76 0.69 0.66 0.67 0.68 0.68 0.69 0.70 0.48 0.53
Enterprise Value to Revenue (EV/Rev)
5.07 5.39 4.84 4.44 4.60 4.56 4.86 4.85 5.06 1.80 1.97
Enterprise Value to EBITDA (EV/EBITDA)
8.96 10.93 9.78 6.42 7.10 9.68 10.83 19.70 18.63 5.33 10.43
Enterprise Value to EBIT (EV/EBIT)
32.74 66.03 54.08 15.96 19.55 80.66 1,729.58 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
49.21 69.69 54.10 0.00 0.00 0.00 0.00 278.86 148.50 120.91 200.46
Enterprise Value to Operating Cash Flow (EV/OCF)
17.98 20.29 22.52 21.08 32.19 34.34 193.12 182.92 133.94 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
515.31 97.11 38.55 13.78 12.62 7.00 7.34 8.28 8.47 0.46 0.50
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.98 2.06 2.07 1.74 1.82 2.21 2.14 2.23 2.38 1.02 1.24
Long-Term Debt to Equity
1.98 2.06 2.07 1.74 1.82 2.21 2.14 2.23 2.38 1.02 1.24
Financial Leverage
1.80 1.87 1.90 1.79 1.86 1.99 2.04 1.89 2.01 1.50 1.66
Leverage Ratio
2.96 3.02 3.05 2.94 3.01 3.24 3.19 3.07 3.17 3.59 3.71
Compound Leverage Factor
-5.48 7.04 -0.49 1.95 10.98 4.75 -20.81 -10.90 15.42 5.80 6.78
Debt to Total Capital
66.40% 67.30% 67.44% 63.55% 64.59% 68.82% 68.17% 69.01% 70.39% 50.48% 55.33%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
66.40% 67.30% 67.44% 63.55% 64.59% 68.82% 68.17% 69.01% 70.39% 50.48% 55.33%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
33.60% 32.70% 32.56% 36.45% 35.41% 31.18% 31.83% 30.99% 29.61% 49.52% 44.67%
Debt to EBITDA
8.62 9.82 9.66 6.30 6.95 10.67 11.12 20.49 19.05 5.97 11.68
Net Debt to EBITDA
8.37 9.65 9.43 6.16 6.79 9.44 10.68 19.55 18.44 5.33 10.43
Long-Term Debt to EBITDA
8.62 9.82 9.66 6.30 6.95 10.67 11.12 20.49 19.05 5.97 11.68
Debt to NOPAT
47.35 62.61 53.44 -39.11 -35.60 -40.30 -29.31 290.03 151.80 135.50 224.53
Net Debt to NOPAT
45.95 61.53 52.16 -38.23 -34.77 -35.67 -28.15 276.72 146.94 120.77 200.44
Long-Term Debt to NOPAT
47.35 62.61 53.44 -39.11 -35.60 -40.30 -29.31 290.03 151.80 135.50 224.53
Altman Z-Score
0.27 0.28 0.27 0.38 0.25 0.18 0.19 0.18 0.12 0.02 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52.53
Quick Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.13
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-42 -5.70 43 119 237 401 404 275 249 1,723 1,730
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 179,994.44% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
-1.47 -0.19 1.21 3.11 5.57 8.54 7.56 5.25 4.68 38.89 40.99
Operating Cash Flow to Interest Expense
0.73 1.08 0.75 0.83 -0.40 0.55 -0.54 0.62 -0.23 0.04 -1.25
Operating Cash Flow Less CapEx to Interest Expense
1.07 1.74 1.76 0.83 0.64 2.90 -0.04 0.62 -0.19 0.30 -1.25
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.13 0.14 0.14 0.13 0.13 0.13 0.13 0.13 0.12 0.13
Accounts Receivable Turnover
4.61 4.47 4.43 4.23 3.83 3.50 3.29 3.10 2.97 2.79 2.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.16 0.16 0.16 0.16 0.16 0.16 0.15 0.15 0.15 0.15 0.15
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
79.21 81.72 82.35 86.25 95.29 104.28 111.09 117.74 122.81 131.03 133.85
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
79.21 81.72 82.35 86.25 95.29 104.28 111.09 117.74 122.81 131.03 133.85
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,815 3,798 3,779 3,599 3,560 3,405 3,384 3,332 3,301 1,681 1,660
Invested Capital Turnover
0.14 0.14 0.14 0.14 0.14 0.14 0.13 0.14 0.13 0.18 0.18
Increase / (Decrease) in Invested Capital
49 12 -20 -231 -254 -392 -395 -268 -259 -1,724 -1,724
Enterprise Value (EV)
2,680 2,876 2,622 2,361 2,383 2,307 2,307 2,283 2,325 801 872
Market Capitalization
178 337 94 95 105 55 31 18 24 0.95 0.08
Book Value per Share
$26.85 $25.75 $25.80 $27.28 $25.45 $20.67 $15.85 $15.04 $13.52 $11.91 $10.65
Tangible Book Value per Share
$20.78 $20.35 $20.75 $22.65 $21.27 $17.19 $13.26 $12.64 $11.35 $9.88 $8.74
Total Capital
3,883 3,840 3,841 3,648 3,611 3,697 3,477 3,440 3,377 1,779 1,764
Total Debt
2,578 2,584 2,590 2,318 2,332 2,544 2,370 2,374 2,377 898 976
Total Long-Term Debt
2,578 2,584 2,590 2,318 2,332 2,544 2,370 2,374 2,377 898 976
Net Debt
2,502 2,539 2,528 2,266 2,278 2,252 2,276 2,265 2,301 800 871
Capital Expenditures (CapEx)
-9.92 -20 -36 -0.05 -44 -110 -26 0.02 -2.02 -12 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
124 133 137 141 147 156 152 163 163 164 167
Debt-free Net Working Capital (DFNWC)
164 160 182 175 183 431 228 255 222 245 255
Net Working Capital (NWC)
164 160 182 175 183 431 228 255 222 245 255
Net Nonoperating Expense (NNE)
26 43 29 -187 41 157 54 49 57 118 99
Net Nonoperating Obligations (NNO)
2,510 2,542 2,529 2,270 2,282 2,252 2,277 2,266 2,302 800 871
Total Depreciation and Amortization (D&A)
55 56 54 54 49 52 56 56 55 51 47
Debt-free, Cash-free Net Working Capital to Revenue
23.47% 24.98% 25.38% 26.44% 28.28% 30.79% 31.91% 34.69% 35.39% 36.87% 37.89%
Debt-free Net Working Capital to Revenue
30.96% 29.98% 33.52% 32.92% 35.28% 85.20% 48.06% 54.21% 48.27% 54.97% 57.76%
Net Working Capital to Revenue
30.96% 29.98% 33.52% 32.92% 35.28% 85.20% 48.06% 54.21% 48.27% 54.97% 57.76%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.41) ($0.77) ($0.11) $1.56 ($1.14) ($2.94) ($0.66) ($0.58) ($0.90) ($1.65) ($1.26)
Adjusted Weighted Average Basic Shares Outstanding
48.40M 48.39M 48.47M 48.65M 51.20M 51.81M 69.26M 71.28M 73.48M 71.92M 73.58M
Adjusted Diluted Earnings per Share
($0.41) ($0.77) ($0.11) $1.56 ($1.14) ($2.94) ($0.66) ($0.58) ($0.90) ($1.65) ($1.26)
Adjusted Weighted Average Diluted Shares Outstanding
48.40M 48.39M 48.47M 48.65M 51.20M 51.81M 69.26M 71.28M 73.48M 71.92M 73.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
48.76M 48.75M 48.75M 50.25M 55.78M 69.82M 70.89M 73.98M 0.00 0.00 73.94M
Normalized Net Operating Profit after Tax (NOPAT)
18 6.86 24 14 13 8.49 8.82 12 6.46 9.64 5.92
Normalized NOPAT Margin
13.61% 5.16% 16.72% 11.63% 10.58% 7.06% 7.76% 10.69% 5.92% 9.05% 5.42%
Pre Tax Income Margin
-14.02% -12.94% -3.48% 61.53% -48.10% -123.37% -40.03% -35.53% -60.92% -111.66% -85.34%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.35 -0.25 0.86 2.99 -0.37 -2.16 0.13 0.22 -0.26 -1.66 -1.21
NOPAT to Interest Expense
0.24 0.20 0.66 -2.90 -0.40 0.18 0.15 0.15 -0.18 -0.02 0.14
EBIT Less CapEx to Interest Expense
0.69 0.41 1.87 2.99 0.66 0.19 0.62 0.22 -0.22 -1.40 -1.21
NOPAT Less CapEx to Interest Expense
0.58 0.85 1.66 -2.90 0.64 2.53 0.65 0.15 -0.14 0.25 0.14
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-300.14% -91.01% -49.84% 177.71% -55.60% -1.49% -1.27% -0.84% -0.65% -0.52% -0.22%
Augmented Payout Ratio
-301.29% -91.43% -50.22% 179.52% -56.39% -1.63% -1.27% -0.90% -0.66% -0.53% -0.22%

Financials Breakdown Chart

Key Financial Trends

Office Properties Income Trust (NASDAQ: OPI) shows a continued deterioration in operating performance, with revenue stabilizing only modestly while losses, leverage, and cash pressure remain major concerns. Over the last several years, the company has been trying to reduce debt and improve liquidity, but the financial statements show a business that is still highly challenged. The biggest theme is that OPI remains burdened by large interest expense and restructuring/other charges, which have kept it unprofitable despite solid rental revenue.

  • Quarterly operating revenue was fairly stable year over year, with Q1 2026 revenue of $109.3 million versus $106.5 million in Q4 2025 and $113.6 million in Q1 2025, suggesting the top line has not collapsed even in a difficult office market.
  • Cash and equivalents plus restricted cash improved to $87.7 million in Q1 2026, up from $68.8 million in Q4 2025, giving the company a somewhat better liquidity cushion.
  • Q1 2026 generated positive net cash from financing activities of $75.0 million, driven by new debt issuance, which helped offset operating and investing outflows.
  • Operating cash flow turned positive in some prior quarters, including Q4 2025 and Q2 2025, showing that the portfolio can still generate cash when working capital and one-time items move favorably.
  • Total assets were relatively stable around the mid-$3 billion range, with Q1 2026 total assets of $3.47 billion versus $3.56 billion in Q2 2025 and $3.72 billion in Q3 2024.
  • The company has been actively managing its balance sheet, including debt repayment in several quarters and debt issuance in others, indicating ongoing refinancing rather than a clean deleveraging trend.
  • Weighted average shares outstanding have fluctuated but generally declined from earlier periods, which may help per-share metrics if profitability improves.
  • OPI reported a Q1 2026 net loss of $93.0 million, or $(1.26) per share, and losses have remained consistent across recent quarters.
  • Interest expense remains very heavy at $42.2 million in Q1 2026, which consumed most of the company’s operating income of just $8.5 million.
  • The balance sheet remains highly leveraged, with $968.1 million of long-term debt in Q1 2026 and total liabilities of $2.68 billion versus equity of just $788.1 million.
  • Q1 2026 operating cash flow was negative $52.9 million, and cash interest paid was $52.9 million, underscoring how hard it is for the business to cover financing costs from operations alone.
  • The company’s retained earnings are deeply negative at $(401.3) million, reflecting years of accumulated losses.
  • Restructuring charges and other operating expenses have been recurring features of the income statement, suggesting ongoing pressure from portfolio changes and cost-cutting efforts rather than a fully stabilized business.

Bottom line: OPI still has meaningful asset value and enough liquidity to keep operating, but the trend in the financials remains weak. Revenue has been comparatively steady, yet the combination of high debt, high interest expense, and recurring net losses makes the stock look financially risky. Investors should watch for any improvement in occupancy, debt reduction, and sustained positive operating cash flow before expecting a durable turnaround.

06/27/26 06:44 AM ETAI Generated. May Contain Errors.

Office Properties Income Trust Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Office Properties Income Trust's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Office Properties Income Trust's net income appears to be on an upward trend, with a most recent value of -$272.37 million in 2025, rising from -$209.96 million in 2015. The previous period was -$136.11 million in 2024. See where experts think Office Properties Income Trust is headed by visiting Office Properties Income Trust's forecast page.

Office Properties Income Trust's total operating income in 2025 was $9.47 million, based on the following breakdown:
  • Total Gross Profit: $445.70 million
  • Total Operating Expenses: $436.24 million

Over the last 10 years, Office Properties Income Trust's total revenue changed from $248.55 million in 2015 to $445.70 million in 2025, a change of 79.3%.

Office Properties Income Trust's total liabilities were at $2.61 billion at the end of 2025, a 2.3% decrease from 2024, and a 115.2% increase since 2015.

In the past 10 years, Office Properties Income Trust's cash and equivalents has ranged from $8.79 million in 2015 to $261.32 million in 2024, and is currently $29.49 million as of their latest financial filing in 2025.

Over the last 10 years, Office Properties Income Trust's book value per share changed from 13.45 in 2015 to 11.91 in 2025, a change of -11.5%.



Financial statements for NASDAQ:OPI last updated on 6/19/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners