Office Properties Income Trust logo

Office Properties Income Trust

OPI | NASDAQ
Chart Builder DCF Calculator
$13.45
-$0.03 (-0.22%)
Nov 2, 2026, 9:48 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-316.83M -316.83M -270.6M -301.64M -293.71M -176.36M -135.68M -24.58M 14.24M -74.17M -69.43M -25.89M 10.67M 6.85M -6.11M 4.45M -8.81M -59.45M -8.18M -26.79M -34.3M 33.7M
Depreciation & Amortization
117.31M 117.31M 127.43M 147.32M 147.99M 176.89M 186.32M 192.91M 199.34M 201.05M 200.27M 199M 200.56M 207.19M 216.67M 227.78M 234.62M 232.93M 237.09M 237.98M 241.59M 251.27M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a 2.26M 2.26M 2.26M 2.26M 2.91M 2.91M 2.91M 2.91M 2.87M 2.87M 2.87M 2.87M 3.32M 3.32M 3.32M
Other Working Capital
8.68M 1.01M -9.33M -22.69M -34.71M -29.68M -22.75M -31.3M -13.44M -25.27M -24.45M -17.95M -34.29M -28.17M -31.46M -35.71M -21.5M -21.29M -19.77M -15.79M -12.09M -12.49M
Other Non-Cash Items
130.23M 134.98M 134.05M 173.98M 189.81M 56.1M 158.62M 61.81M 34.73M 139.68M 23.98M -2.85M -12.85M 2.94M 21.76M 10.17M 25.29M 65.04M 324K 16.7M 18.68M -39.27M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -211K -211K n/a n/a -2.69M -2.69M -2.91M -2.91M n/a n/a n/a n/a n/a n/a -130K
Change in Working Capital
36.38M 31.62M 2.97M -2.3M -31.61M -44.68M -27.14M -41.16M -21.35M -35.14M -13.09M -21.2M -26.45M -22.73M -39.71M -26.9M -38.08M -24.71M -7.74M -1.68M 13.84M 7.52M
Operating Cash Flow
-32.92M -32.92M -6.15M 17.36M 12.48M 11.95M 67.17M 74.04M 112M 116.46M 141.73M 149.06M 171.93M 194.25M 192.61M 215.5M 213.03M 213.82M 221.49M 226.21M 239.81M 253.97M
Capital Expenditures
-7.33M -29.07M -25.27M -66.08M 4.97M -1.49M -30.3M -53.38M -147.28M -202.37M -229M -242.7M -253.68M -234.54M -204.1M -171.99M -157.98M -121.04M -100.14M -65.19M -31.3M -15.33M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a -1.45M -1.45M -2.95M -5.21M -4.7M -5.41M -5.04M -3.85M -2.91M -2.2M -1.07M n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -4.24M -4.24M -5.74M -8M -4.7M -5.41M -5.04M -3.85M -2.91M -29.75M -564.52M -563.45M -563.45M -535.9M n/a
Sales Maturities Of Investments
2.02M 2.02M 2.02M 2.02M n/a 50K 35.72M 55.45M 65.38M 72.74M 42.18M 36.66M 141.62M 179.93M 203.28M 216.57M 127.73M 119.37M 219.98M 192.48M 166.43M 129.07M
Other Investing Acitivies
8.23M 926K 15.4M 84.37M 35.39M 29M 9.61M -68.81M -46.81M -28.39M -21.77M -22.28M 5.41M 5.04M -4.93M -13.16M -49.1M -564.6M -442.99M -476.79M -464.39M 48.81M
Investing Cash Flow
-26.12M -26.12M 3.38M 72.35M 92.4M 86.01M 66.61M -51.13M -86.14M -135.37M -194.82M -210.74M -117.47M -59.66M -4.62M 41.89M -59.63M -565.67M -442.99M -476.79M -464.39M 48.81M
Debt Repayment
296.54M 250.04M -8.53M -15.11M 15.42M 9.68M 208.74M 30.26M 37.46M 102.82M 137.32M 170.1M 45.79M -102.31M -152.62M -190.7M -36.78M 359.61M 359.27M 358.94M 323.46M -27.73M
Common Stock Repurchased
-27K -32K -32K -33K -176K -186K -192K -194K -258K -287K -294K -298K -581K -553K -540K -535K -667K -1M -1M -1M -729K -407K
Dividend Paid
2.09M 2.09M 1.4M -1.95M -2.45M -2.24M -2.03M -13.67M -25.31M -36.96M -63.19M -77.71M -92.21M -106.71M -106.63M -106.55M -106.49M -106.43M -106.37M -106.31M -106.25M -106.19M
Other Financial Acitivies
-261.26M -182.13M -182.97M -50.83M -61.2M -72.8M -91.85M -42.66M -29.18M -25.9M -6.28M -6.31M -9.38M 229.27M 229.53M 229.91M 228.2M -2.74M -2.74M -2.67M -1.93M -989K
Financial Cash Flow
69.83M 69.83M -190.13M -66.82M -47.31M -65.41M 114.67M -26.26M -17.29M 39.67M 67.56M 85.78M -56.38M -210.31M -260.26M -297.88M -145.73M 249.43M 249.15M 248.96M 214.55M -135.31M
Net Cash Flow
1.41M 1.41M -202.27M 22.89M 57.57M 32.55M 248.45M -3.36M 8.57M 20.76M 14.47M 24.1M -1.93M -75.71M -72.27M -40.5M 7.67M -102.42M 27.66M -1.62M -10.02M 167.47M
Free Cash Flow
-48.34M -59.57M -20.19M 3.32M 69.48M 51.98M 67.17M 20.66M -35.29M -85.92M -87.28M -93.64M -81.76M -40.29M -11.49M 43.51M 55.05M 92.78M 121.35M 161.03M 208.51M 238.64M
Adj. Free Cash Flow
-48.34M -59.57M -20.19M 3.32M 69.48M 51.98M 67.17M 18.4M -37.54M -88.17M -89.54M -96.55M -84.66M -43.2M -14.4M 40.64M 52.18M 89.91M 118.48M 157.71M 205.2M 235.33M
Maintenance CapEx
-29.79M -29.07M -25.27M -66.08M 4.97M -1.49M -5.26M -2.2M -96.11M -151.2M -202.87M -242.7M -253.68M -216.44M -173.85M -139.03M -117.8M -98.96M -90.21M -57.96M -31.3M -15.33M
Growth CapEx
22.46M n/a n/a n/a n/a n/a -25.04M -51.17M -51.17M -51.17M -26.14M n/a n/a -18.1M -30.25M -32.96M -40.18M -22.08M -9.93M -7.23M n/a n/a
Owner Earnings
-60.29M -59.57M -31.42M -48.72M 17.45M 10.46M 61.91M 71.83M 15.89M -34.74M -61.14M -93.64M -81.76M -22.19M 18.76M 76.47M 95.23M 114.86M 131.28M 168.25M 208.51M 238.64M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.