Owner Scorecard


← All companies ← OPENW Manual OPK → ← OPENW Real Estate Development & Services REAX →

OPI, Office Properties Income Trust

We are a real estate investment trust, or REIT, formed in 2009 under Maryland law.

Latest annual: FY2025 10-K
OPI · Office Properties Income Trust
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$443M
−11.8% YoY · 11% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $443M 5-yr avg $473M
Cash margin −1% 5-yr avg 24%
Debt / assets 69% 5-yr avg 63%

Next report By 11/13 · the 10-Q for the quarter ended late September · due within 45 days of period end · has filed ~37 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What moves the needle
Occupancy, rents, and the cost of debt. Read on funds from operations and net asset value, because GAAP depreciation distorts the earnings, and a property downturn meets a balance sheet built on leverage. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Operating cash per share does not form a clean trend in the record. Debt is 69% of assets, heavy for a REIT. The quality and location of the properties, the lease terms and occupancy, and the cost of the debt are what the 10-K settles, and no single ratio captures them.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2012–2025

realized figures from each filing · older years to the left
2012’122013’132014’142015’152016’162017’172018’182019’192024’242025’25TTMTTMDec 2025
Income statement
$204M$227M$251M$249M$258M$317M$427M$678M$502M$443M$443MRevenueRevenue
$50M$55M$57M($210M)$58M$12M($22M)$30M($136M)($272M)($272M)Net incomeNet inc.
Cash flow & returns
$32M$35M$38M$39M$73M$110M$162M$290M$195M$175M$175MDepreciation & amortizationD&A
$100M$108M$131M$115M$127M$138M$145M$215M$67M($7M)($7M)Cash from operationsOp. cash
$83M$94M$101M$122M$122M$145M$171M$106M$2M$1M$1MDividends paidDiv. paid
Balance sheet
83%87%77%105%97%106%118%49%3%Dividend / operating cashPayout
Cash flow & returns
$232M($118M)($749M)($67M)($218M)($1.2B)$739M$878M$67M$2MInvesting cash flowInv. cash
$134M$12M$624M($54M)$112M$1.0B($864M)($1.0B)$115M($190M)Financing cash flowFin. cash
$2M$6M($5M)$21M($11M)$19M$62M$248M($195M)Change in cashΔ cash
Balance sheet
$1.5B$1.6B$1.7B$1.7B$1.9B$3.0B$3.9B$3.5B$3.7B$3.7B$3.7BReal estate (gross)RE gross
$1.6B$1.6B$2.4B$2.2B$2.4B$3.7B$5.2B$4.2B$3.8B$3.5B$3.5BTotal assetsAssets
31%37%30%31%58%61%62%56%66%69%69%Debt / assetsDebt/assets
$490M$596M$738M$683M$1.4B$2.2B$3.3B$2.3B$2.5B$2.4B$2.4BTotal debtDebt
$485M$588M$724M$674M$1.4B$2.2B$3.2B$2.2B$2.3B$2.4B$2.4BNet debt / (cash)Net debt
$17M$17M$28M$37M$45M$65M$90M$135M$164M$203M$203MInterest expenseInt. exp.
3.9×4.3×2.6×1.8×1.5×0.8×0.6×0.8×-0.6×0.0×0.1×Interest coverageInt. cov.
$535M$643M$1.1B$1.2B$1.5B$2.4B$3.5B$2.5B$2.7B$2.6BTotal liabilitiesTotal liab.
$1.0B$990M$1.3B$957M$935M$1.3B$1.8B$1.7B$1.2B$881M$881MShareholders’ equityEquity
Per share
8.1M9.1M10.2M11.8M11.8M14.1M16.6M16.0M17.3M24.0M22.0MShares out (diluted)Shares
$10.22$10.32$9.86$10.32$10.33$10.29$10.30$6.61$0.12$0.06$0.06Dividends / shareDiv/sh
$126.73$108.59$126.79$81.19$78.93$94.29$107.47$106.47$66.76$36.75$40.13Book value / shareBVPS

Share counts before 2016 are restated ×1/4 for a stock split, so per-share figures sit on one basis.

Share counts before 2019 are restated ×2 for a stock split, so per-share figures sit on one basis.

Share counts before TTM are restated ×1/3 for a stock split, so per-share figures sit on one basis.

Per-share growththe realized rate an owner's share compounded
13-yr5-yr
Revenue / share−2.3%/yr−36.5%/yr (1-yr)
Owner earnings / share+0.3%/yr (6-yr)−2.2%/yr
Dividends / share−32.8%/yr−50.1%/yr (1-yr)
Capital spending / share+7.4%/yr (6-yr)+13.1%/yr
Book value / share−9.1%/yr−44.9%/yr (1-yr)
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Is it a good business?

  • Before capital spending
    Cash from operations ($7M) · capital spending not separately filed
    What this means

    Owner earnings is what a business produces in cash after the spending needed to keep it competitive. For a property trust that spending cannot be read: the filings mix the money that replaces a roof with the money that buys a building, and management decides which is which. Rather than model the split and publish a single figure, the two ends are shown. The upper end is operating cash, which no owner could exceed. The lower end deducts every dollar of capital spending, which is too harsh, since a trust that is growing is charged for buildings it is adding. A trust whose distribution sits near the lower end is paying it out of the properties; one whose distribution exceeds the upper end is paying it from somewhere else.

  • Thin against what the buildings cost
    Cash from operations ($7M) ÷ real estate at cost $3.7B
    What this means

    The cash the properties throw off, measured against what they cost to acquire and build rather than against a market value nobody filed. Read it across the record: a portfolio whose yield on cost is rising is either raising rents faster than it is adding buildings, or buying well. Gross cost is used deliberately, so accumulated depreciation cannot shrink the denominator and flatter the return.

  • Last reported FY2024
    FY2024, the most recent year reported: dividends $2M ÷ cash from operations $67M
    What this means

    The latest fiscal year's dividends or operating cash are not yet tagged in the structured data, so coverage reads the most recent year where both are — named, never passed off as current. The question is unchanged: is the distribution funded by the properties, or by something else?

  • Withheld — not in the filings' structured data
    What this means

    Funds from operations is defined by the industry's trade association rather than by accounting rules, and no REIT tags it in the structured data behind this site. Rebuilding it from the standard tags misses the figure these companies report by as much as half, because the gains on property sales it must exclude sit behind each filer's own custom tags. Rather than publish an invented number under the industry's name, the record shows the cash the properties actually produced.

Is it sound?

  • Heavy
    Total debt $2.4B ÷ assets $3.5B
    Industry peers: median 36%
    What this means

    Every REIT runs on leverage; how much is the question. Heavy debt is what turns a property downturn into a wipeout, as 2008 showed, so a conservative balance sheet is part of the moat here, not a drag on it.

  • Thin
    (operating income + depreciation) ÷ interest $203M
    Industry peers: median 1.7×
    What this means

    How many times the property cash earnings cover the interest bill. The bill counted here is every dollar of interest the trust incurred, including the part it charged into the cost of buildings under construction rather than against this year's earnings — that money is paid to lenders all the same, and leaving it out flatters exactly the trusts doing the most building. Comfortable coverage is what lets a REIT refinance through a tight credit market instead of being forced to sell into one.

  • Consolidated accounts only
    What this means

    These figures are the trust's consolidated accounts. Where a REIT owns buildings through joint ventures it does not control, its share of those properties — and of the debt against them — sits outside every line here, and the filings do not tag it in a form this pipeline can read. Read the equity-method and off-balance-sheet notes in the 10-K before concluding anything about total leverage.

All figures as filed; the source filing is linked above.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearPay, as filed“Actually paid”Net income
2022$124k$20k
2023$72k$40k
2024$70k$9,609($136M)

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Net income is the whole business's, as filed, for the same fiscal years.

  • Insider ownership1.8%

    The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Acquisitions as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Real Estate Development & Services

The same industry, side by side on the REIT lens. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDCash marginmedian over the recordCash / assetsmedian over the recordDividend / cashmedian over the recordDebt / assetsmedian over the record
BPYPMBrookfield Property Partners L.P.$7.1B9%0.7%303%36%
CRESYCresud S.A.C.I.F. y A.$611M24%4.3%17%56%
OPIOffice Properties Income Trust$443M45%5.2%87%57%
VTMXVesta Real Estate Corporation, S.A.B. de C.V.$283M67%3.8%49%29%
BOCBoston Omaha Corporation$114M12%0.9%
DUOFangdd Network Group Ltd.$53M-17%-7.8%
ARLAmerican Realty Investors Inc.$50M-26%-1.9%26%
IRSIRSA Investments and Representations Inc.as filed: ARS 468.5B36%6.0%15%60%
Group median18%2.4%49%46%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

A reit / real estate isn't read on an owner-earnings DCF; its economics live on the balance sheet (book value, the return earned on it, and the cash the assets throw off).

Cite: Owner Scorecard, "Office Properties Income Trust (OPI), the owner's record," https://ownerscorecard.com/c/OPI, data as of 2026-08-17.

Manual order: ← OPENW its page in the Manual OPK →

Industry order: ← OPENW the Real Estate Development & Services chapter REAX →