| 27 OFFICE PROPERTIES INCOME TRUST CALCULATION AND RECONCILIATION OF NOI AND CASH BASIS NOI (dollars in thousands) For the Three Months Ended For the Six Months Ended 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 6/30/2024 6/30/2023 Calculation of NOI and Cash Basis NOI: Rental income $ 123,686 $ 139,435 $ 133,773 $ 133,361 $ 133,997 $ 263,121 $ 266,419 Property operating expenses (47,640) (51,187) (52,902) (49,663) (48,277) (98,827) (96,927) NOI 76,046 88,248 80,871 83,698 85,720 164,294 169,492 Non-cash straight line rent adjustments included in rental income (7,563) (7,379) (9,074) (8,691) (4,256) (14,942) (8,429) Lease value amortization included in rental income (56) (33) (56) (56) (61) (89) (140) Lease termination fees included in rental income (200) (12,445) (1,554) (1,576) (1,485) (12,645) (1,584) Non-cash amortization included in property operating expenses (121) (121) (121) (121) (121) (242) (242) Cash Basis NOI $ 68,106 $ 68,270 $ 70,066 $ 73,254 $ 79,797 $ 136,376 $ 159,097 Reconciliation of Net Income (Loss) to NOI and Cash Basis NOI: Net income (loss) $ 76,171 $ (5,184) $ (37,151) $ (19,593) $ (12,242) $ 70,987 $ (12,688) Equity in net losses of investees 180 230 741 765 691 410 1,525 Loss on impairment of equity method investment — — 19,183 — — — — Income tax (benefit) expense (107) 56 15 95 211 (51) 241 Income (loss) before income tax (benefit) expense and equity in net losses of investees 76,244 (4,898) (17,212) (18,733) (11,340) 71,346 (10,922) (Gain) loss on early extinguishment of debt (225,798) 425 — — — (225,373) — Interest expense 38,349 35,476 30,056 28,835 26,525 73,825 51,756 Interest and other income (226) (1,357) (257) (281) (337) (1,583) (501) Loss (gain) on sale of real estate 64 2,384 (3,293) (244) 2,305 2,448 (243) General and administrative 5,290 5,644 5,301 5,720 5,785 10,934 11,710 Transaction related costs — 233 1,282 16,135 11,181 233 14,399 Loss on impairment of real estate 131,732 — 11,299 — — 131,732 — Depreciation and amortization 50,391 50,341 53,695 52,266 51,601 100,732 103,293 NOI 76,046 88,248 80,871 83,698 85,720 164,294 169,492 Non-cash amortization included in property operating expenses (121) (121) (121) (121) (121) (242) (242) Lease termination fees included in rental income (200) (12,445) (1,554) (1,576) (1,485) (12,645) (1,584) Lease value amortization included in rental income (56) (33) (56) (56) (61) (89) (140) Non-cash straight line rent adjustments included in rental income (7,563) (7,379) (9,074) (8,691) (4,256) (14,942) (8,429) Cash Basis NOI $ 68,106 $ 68,270 $ 70,066 $ 73,254 $ 79,797 $ 136,376 $ 159,097 |