Go Pro

Douglas Emmett (DEI) Financials

Douglas Emmett logo
$11.41 +0.13 (+1.15%)
As of 09/4/2026 03:58 PM Eastern
Annual Income Statements for Douglas Emmett

Annual Income Statements for Douglas Emmett

This table shows Douglas Emmett'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
58 85 94 116 364 50 -551 97 -43 24 16
Consolidated Net Income / (Loss)
69 96 104 129 419 39 121 97 -76 7.59 -11
Net Income / (Loss) Continuing Operations
69 96 104 129 419 -853 -560 97 -76 7.59 -11
Total Pre-Tax Income
69 82 104 129 111 -859 -561 95 -41 5.00 -59
Total Revenue
500 605 677 759 805 -143 0.00 848 831 785 755
Net Interest Income / (Expense)
-135 -146 -145 -133 -143 -143 0.00 -150 -209 -229 -267
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
135 146 145 133 143 143 0.00 150 209 229 267
Long-Term Debt Interest Expense
135 146 145 133 143 143 - 150 209 229 267
Total Non-Interest Income
636 751 822 893 948 0.00 0.00 998 1,040 1,014 1,022
Other Service Charges
92 8.76 9.71 11 12 - - 4.59 20 28 18
Other Non-Interest Income
543 743 812 881 937 - - 994 1,020 986 1,004
Total Non-Interest Expense
446 522 571 629 694 730 561 752 871 780 814
Other Operating Expenses
54 273 294 320 336 345 190 379 411 396 415
Depreciation Expense
205 249 277 310 358 385 371 373 460 384 399
Nonoperating Income / (Expense), net
15 -1.67 -1.13 -1.34 -0.29 14 - -0.71 -1.03 -0.40 -0.44
Other Gains / (Losses), net
- - 0.00 0.00 308 6.39 0.95 1.22 -35 2.59 47
Net Income / (Loss) Attributable to Noncontrolling Interest
10 11 9.98 13 55 -12 -9.14 -0.61 -33 -16 -28
Basic Earnings per Share
$0.40 $0.57 $0.58 $0.68 $2.09 $0.28 $0.37 $0.55 ($0.26) $0.13 $0.09
Weighted Average Basic Shares Outstanding
146.09M 149.30M 160.91M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Diluted Earnings per Share
$0.39 $0.55 $0.58 $0.68 $2.09 $0.28 $0.37 $0.55 ($0.26) $0.13 $0.09
Weighted Average Diluted Shares Outstanding
146.09M 149.30M 160.91M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Weighted Average Basic & Diluted Shares Outstanding
146.09M 149.30M 160.91M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Cash Dividends to Common per Share
$0.85 $0.88 $0.92 $1.01 $1.04 $1.12 $1.12 $1.03 $0.76 $0.76 $0.76

Quarterly Income Statements for Douglas Emmett

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
355 8.91 11 4.62 389 40 -5.84 -11 -6.84 -2.50 -2.68
Consolidated Net Income / (Loss)
-54 6.13 9.23 -0.26 -32 45 -15 -21 -20 -13 -15
Net Income / (Loss) Continuing Operations
340 6.13 9.23 -0.26 383 45 -15 -21 -20 -13 -15
Total Pre-Tax Income
376 6.16 8.08 -0.92 382 -2.63 -15 -21 -20 -13 -15
Total Revenue
831 197 198 201 785 196 192 182 185 189 191
Net Interest Income / (Expense)
-209 -55 -55 -57 -229 -60 -65 -73 -68 -65 -68
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
209 55 55 57 229 60 65 73 68 65 68
Long-Term Debt Interest Expense
- 55 55 57 - 60 65 73 68 65 68
Total Non-Interest Income
1,040 252 253 258 1,014 256 257 255 253 254 260
Other Service Charges
- 7.04 7.43 7.30 - 4.92 4.79 4.36 3.95 2.99 3.05
Other Non-Interest Income
- 245 246 251 - 252 252 251 249 251 257
Total Non-Interest Expense
454 190 190 202 403 199 207 203 205 202 206
Other Operating Expenses
331 95 95 105 307 101 105 102 107 105 107
Depreciation Expense
123 96 95 97 96 98 102 101 98 97 99
Nonoperating Income / (Expense), net
- -0.11 -0.08 -0.10 - -0.11 -0.16 -0.17 -0.00 0.00 -0.08
Other Gains / (Losses), net
-36 -0.03 1.15 0.66 0.81 47 0.00 0.00 - 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
-15 -2.78 -1.65 -4.88 -6.63 4.78 -9.23 -10 -13 -10 -12
Basic Earnings per Share
($0.24) $0.05 $0.06 $0.03 ($0.01) $0.24 ($0.04) ($0.07) ($0.04) ($0.02) ($0.02)
Weighted Average Basic Shares Outstanding
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M
Diluted Earnings per Share
($0.24) $0.05 $0.06 $0.03 ($0.01) $0.24 ($0.04) ($0.07) ($0.04) ($0.02) ($0.02)
Weighted Average Diluted Shares Outstanding
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M
Weighted Average Basic & Diluted Shares Outstanding
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M

Annual Cash Flow Statements for Douglas Emmett

This table details how cash moves in and out of Douglas Emmett's business through operations, investing, and financing, using annual figures. 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 Change in Cash & Equivalents
83 11 64 -30 7.46 19 163 -67 254 -79 -104
Net Cash From Operating Activities
271 339 403 433 470 420 447 497 427 409 387
Net Cash From Continuing Operating Activities
271 339 403 433 470 420 447 497 427 409 387
Net Income / (Loss) Continuing Operations
69 96 104 129 419 39 56 97 -76 7.59 -11
Consolidated Net Income / (Loss)
69 96 104 129 419 39 56 97 -76 7.59 -11
Depreciation Expense
205 249 277 310 358 385 371 373 460 384 399
Amortization Expense
-12 -9.27 -7.17 -14 -2.21 -10 0.90 -3.77 -2.56 0.98 7.41
Non-Cash Adjustments to Reconcile Net Income
3.66 -16 5.67 3.49 -300 21 22 21 54 17 -32
Changes in Operating Assets and Liabilities, net
5.63 19 23 4.96 -4.83 -14 -3.31 10 -8.38 -1.34 24
Net Cash From Investing Activities
-232 -1,366 -670 -250 -650 -265 -289 -561 -234 -241 -265
Net Cash From Continuing Investing Activities
-233 -1,367 -670 -250 -650 -265 -289 -561 -234 -241 -265
Purchase of Property, Leasehold Improvements and Equipment
-76 -92 -108 -179 -176 -143 -108 -162 -189 -167 -192
Purchase of Investment Securities
-90 -1,620 -542 -9.38 -457 -6.59 0.00 -406 -47 -77 -102
Sale and/or Maturity of Investments
15 373 44 7.35 5.85 39 4.38 7.64 2.26 3.84 3.93
Other Investing Activities, net
-4.78 -27 -63 -68 -22 -154 -185 - 0.00 0.00 26
Net Cash From Financing Activities
43 1,038 331 -214 188 -136 5.25 -3.00 61 -246 -225
Net Cash From Continuing Financing Activities
43 1,038 331 -214 188 -136 5.25 -3.00 61 -246 -225
Issuance of Debt
1,614 2,110 1,411 667 2,185 674 1,345 245 505 325 1,323
Repayment of Debt
-1,416 -1,336 -1,699 -655 -2,096 -550 -1,076 -71 -156 -435 -1,366
Repurchase of Common Equity
- - - - - - 0.00 0.00 -109 0.00 0.00
Payment of Dividends
-146 -166 -184 -222 -244 -257 -251 -256 -170 -159 -156
Other Financing Activities, Net
-9.96 381 210 -3.55 141 -3.85 -13 79 -8.55 22 -26
Cash Interest Paid
128 138 136 124 128 137 146 141 196 220 249

Quarterly Cash Flow Statements for Douglas Emmett

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
-3.15 34 4.39 -17 -100 81 -99 -18 -68 16 -2.29
Net Cash From Operating Activities
95 139 92 104 74 133 81 110 63 117 96
Net Cash From Continuing Operating Activities
95 139 92 104 74 133 81 110 63 117 96
Net Income / (Loss) Continuing Operations
-56 6.13 9.23 -0.26 -7.51 45 -15 -21 -20 -13 -15
Consolidated Net Income / (Loss)
-56 6.13 9.23 -0.26 -7.51 45 -15 -21 -20 -13 -15
Depreciation Expense
123 96 95 97 96 98 102 101 98 97 99
Amortization Expense
-0.69 -0.25 0.11 0.41 0.71 1.08 1.49 2.42 2.42 2.45 2.87
Non-Cash Adjustments to Reconcile Net Income
50 3.34 0.46 1.34 12 -46 1.45 0.61 12 -0.20 -0.63
Changes in Operating Assets and Liabilities, net
-22 34 -13 5.04 -27 35 -8.31 27 -30 30 9.56
Net Cash From Investing Activities
-53 -62 -48 -46 -84 -34 -71 -84 -76 -75 -338
Net Cash From Continuing Investing Activities
-53 -62 -48 -46 -84 -34 -71 -84 -76 -75 -338
Purchase of Property, Leasehold Improvements and Equipment
-44 -48 -40 -40 -39 -42 -51 -48 -51 -52 -56
Purchase of Investment Securities
-47 -5.21 - - -72 -18 - - -102 -23 -231
Sale and/or Maturity of Investments
0.50 0.57 1.92 0.97 0.39 0.28 1.88 0.29 1.47 0.26 0.55
Other Investing Activities, net
- -9.68 -10 -6.84 - 26 -22 -36 76 0.00 -52
Net Cash From Financing Activities
-45 -43 -40 -74 -90 -18 -109 -44 -54 -26 240
Net Cash From Continuing Financing Activities
-45 -43 -40 -74 -90 -18 -109 -44 -54 -26 240
Issuance of Debt
- 0.00 - - 325 127 2.05 1,141 52 16 974
Repayment of Debt
-0.22 -0.22 -0.22 -34 -400 -103 -71 -1,131 -61 -1.88 -815
Payment of Dividends
-42 -42 -39 -39 -39 -39 -39 -39 -39 -40 -41
Other Financing Activities, Net
-2.63 -0.53 -0.02 -1.50 24 -3.27 -0.85 -16 -6.45 -0.30 122
Cash Interest Paid
55 53 54 60 53 60 62 60 69 60 62

Annual Balance Sheets for Douglas Emmett

This table presents Douglas Emmett'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
6,066 7,614 8,293 8,262 9,349 9,251 9,354 9,747 9,644 9,404 9,288
Cash and Due from Banks
102 113 177 146 154 172 336 269 523 445 341
Trading Account Securities
169 180 168 184 65 47 62 318 187 101 22
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
4,881 6,512 7,060 6,943 -2,518 8,862 8,790 8,994 8,753 8,579 8,743
Intangible Assets
701 701 760 844 6.41 5.14 4.17 3.54 2.97 2.49 4.73
Other Assets
212 107 127 144 11,643 163 161 163 178 277 177
Total Liabilities & Shareholders' Equity
6,066 7,614 8,293 8,262 9,349 9,251 9,354 9,747 9,644 9,404 9,288
Total Liabilities
3,785 4,600 4,391 4,413 4,978 5,255 5,367 5,472 5,799 5,745 5,813
Non-Interest Bearing Deposits
39 46 50 51 61 56 55 61 62 62 67
Short-Term Debt
16 6.83 0.81 1.53 55 - - - - 0.00 6.44
Other Short-Term Payables
90 110 146 174 181 - - - 163 32 32
Long-Term Debt
3,611 4,370 4,117 4,134 4,619 4,745 5,012 5,192 5,543 5,498 5,549
Other Long-Term Liabilities
29 67 76 53 63 454 300 218 31 153 159
Total Equity & Noncontrolling Interests
2,282 3,014 3,902 3,848 4,371 3,996 3,987 4,276 3,845 3,658 3,475
Total Preferred & Common Equity
1,926 1,921 2,438 2,402 2,712 2,437 2,416 2,562 2,220 2,059 1,905
Total Common Equity
1,926 1,921 2,438 2,402 2,712 2,437 2,416 2,562 2,220 2,059 1,905
Common Stock
2,708 2,727 3,274 3,284 3,488 3,490 3,491 3,495 3,395 3,398 3,398
Retained Earnings
-773 -821 -880 -936 -759 -905 -1,036 -1,120 -1,291 -1,394 -1,505
Accumulated Other Comprehensive Income / (Loss)
-9.29 15 43 54 -17 -148 -39 187 116 55 11
Noncontrolling Interest
355 1,093 1,465 1,446 1,659 1,559 1,570 1,713 1,626 1,600 1,570

Quarterly Balance Sheets for Douglas Emmett

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 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 6/30/2026
Total Assets
9,678 9,615 9,846 9,637 9,564 9,452 9,578 9,434 9,385 9,304 9,551
Cash and Due from Banks
302 263 526 557 561 544 526 427 408 357 355
Trading Account Securities
266 302 296 196 169 100 56 40 31 22 26
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
8,950 8,893 8,827 8,711 8,666 8,619 8,808 8,793 8,766 8,731 8,986
Intangible Assets
3.39 3.24 3.10 2.85 2.73 2.61 7.26 5.50 5.04 4.45 9.12
Other Assets
157 154 193 171 164 186 180 168 175 190 175
Total Liabilities & Shareholders' Equity
9,678 9,615 9,846 9,637 9,564 9,452 9,578 9,434 9,385 9,304 9,551
Total Liabilities
5,494 5,541 5,839 5,820 5,801 5,794 5,924 5,842 5,862 5,873 6,036
Non-Interest Bearing Deposits
62 62 62 62 63 63 64 64 66 69 71
Short-Term Debt
- - - - - - 2.18 3.79 6.19 2.04 0.94
Other Short-Term Payables
- - - - - 194 199 189 32 32 32
Long-Term Debt
5,193 5,265 5,542 5,545 5,546 5,513 5,635 5,563 5,561 5,567 5,723
Other Long-Term Liabilities
239 214 234 213 192 24 24 22 197 203 210
Total Equity & Noncontrolling Interests
4,184 4,074 4,007 3,817 3,763 3,658 3,654 3,591 3,524 3,431 3,515
Total Preferred & Common Equity
2,495 2,387 2,337 2,203 2,164 2,090 2,046 1,999 1,948 1,871 1,839
Total Common Equity
2,495 2,387 2,337 2,203 2,164 2,090 2,046 1,999 1,948 1,871 1,839
Common Stock
3,479 3,386 3,386 3,397 3,398 3,398 3,398 3,398 3,398 3,399 3,399
Retained Earnings
-1,134 -1,173 -1,218 -1,314 -1,335 -1,362 -1,386 -1,424 -1,467 -1,540 -1,574
Accumulated Other Comprehensive Income / (Loss)
151 175 170 119 101 54 35 25 17 12 14
Noncontrolling Interest
1,689 1,687 1,670 1,614 1,599 1,568 1,608 1,592 1,575 1,560 1,677

Annual Metrics And Ratios for Douglas Emmett

This table displays calculated financial ratios and metrics derived from Douglas Emmett'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
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.40 $0.57 $0.58 $0.68 $2.09 $0.28 $0.37 $0.55 ($0.26) $0.13 $0.09
Adjusted Weighted Average Basic Shares Outstanding
147.34M 153.09M 169.57M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Adjusted Diluted Earnings per Share
$0.39 $0.55 $0.58 $0.68 $2.09 $0.28 $0.37 $0.55 ($0.26) $0.13 $0.09
Adjusted Weighted Average Diluted Shares Outstanding
147.34M 153.09M 169.57M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $2.09 $0.28 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
147.34M 153.09M 169.57M 170.22M 175.37M 175.46M 175.72M 175.81M 167.35M 167.45M 167.46M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Douglas Emmett

This table displays calculated financial ratios and metrics derived from Douglas Emmett's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 167,462,215.00 167,485,267.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 167,462,215.00 167,485,267.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.08 -0.09
Growth Metrics
- - - - - - - - - - -
Revenue Growth
105.19% 0.00% 0.00% 0.00% -5.49% -0.15% -3.21% -9.49% - -3.55% -0.28%
EBITDA Growth
136.99% -16.85% 0.85% 26.18% -4.14% -5.31% -14.90% -14.64% - -9.49% -1.13%
EBIT Growth
217.27% -8.72% 19.26% 20.44% 1.46% -140.31% -282.53% -2,439.61% - -398.77% 0.28%
NOPAT Growth
218.49% -8.72% 19.26% 20.44% 1.64% -128.22% -227.77% -2,439.61% - -398.77% 0.28%
Net Income Growth
-142.81% -56.45% 190.05% 112.67% 40.51% 627.11% -263.18% -8,051.92% - -128.28% 0.81%
EPS Growth
-271.43% -50.00% 250.00% 137.50% 95.83% 380.00% -166.67% -333.33% - -108.33% 50.00%
Operating Cash Flow Growth
-17.76% -4.43% -4.56% 14.61% -21.80% -4.59% -11.51% 5.85% - -11.84% 18.28%
Free Cash Flow Firm Growth
229.58% 71.21% -226.46% 295.42% 35.03% 214.92% 273.31% -82.74% - 312.74% -164.59%
Invested Capital Growth
-0.84% -0.16% -0.32% -3.97% -2.47% -0.75% -1.63% -0.87% - -3.13% 0.88%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -74.99% -2.29% -5.08% - 2.42% 1.02%
EBITDA Q/Q Growth
3,899.32% 45.47% 83.05% 14.74% 5,033.55% -79.86% -8.38% -6.47% - 7.92% 0.07%
EBIT Q/Q Growth
379.44% 33.77% 34.24% -0.29% 456.36% -100.66% -489.48% -41.11% - 36.15% -17.86%
NOPAT Q/Q Growth
498.10% 33.77% 34.24% -0.29% 608.55% -100.46% -489.48% -41.11% - 36.15% -17.86%
Net Income Q/Q Growth
-56.04% 115.61% 33.70% -78.33% -832.42% 239.66% -133.79% -40.71% - 36.16% -18.49%
EPS Q/Q Growth
-200.00% 120.83% 20.00% -50.00% -133.33% 2,500.00% -116.67% -75.00% - 50.00% 0.00%
Operating Cash Flow Q/Q Growth
4.72% 46.72% -33.92% 12.89% -28.54% 78.99% -38.71% 35.03% - 85.15% -17.78%
Free Cash Flow Firm Q/Q Growth
392.80% -6.05% 54.00% 770.46% 102.32% -88.88% 106.37% -53.72% - 151.33% -132.29%
Invested Capital Q/Q Growth
-1.68% -0.29% -0.56% -1.49% -0.16% 1.47% -1.44% -0.74% - -0.33% 2.65%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
60.11% 0.00% 0.00% 0.00% 60.97% 49.08% 46.02% 45.35% - 46.06% 45.63%
EBIT Margin
45.36% 0.00% 0.00% 0.00% 48.70% -1.29% -7.77% -11.55% - -6.66% -7.77%
Profit (Net Income) Margin
-6.46% 0.00% 0.00% 0.00% -4.07% 22.70% -7.85% -11.64% - -6.66% -7.81%
Tax Burden Percent
-14.28% -9.25% -18.80% -4.06% -8.36% -1,693.09% 100.00% 100.00% - 100.00% 100.00%
Interest Burden Percent
99.73% 100.00% 100.00% 100.00% 99.90% 104.15% 101.08% 100.79% - 100.00% 100.54%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Return on Invested Capital (ROIC)
3.99% 0.00% 0.00% 0.00% 4.12% -0.08% -0.46% -0.67% - -0.38% -0.44%
ROIC Less NNEP Spread (ROIC-NNEP)
-4.01% 0.00% 0.00% 0.00% -3.38% 0.75% -0.54% -0.79% - -0.45% -0.52%
Return on Net Nonoperating Assets (RNNOA)
-5.31% 0.00% 0.00% 0.00% -4.97% 1.13% -0.82% -1.22% - -0.71% -0.83%
Return on Equity (ROE)
-1.32% -3.45% -2.44% -1.48% -0.85% 1.05% -1.28% -1.89% - -1.09% -1.27%
Cash Return on Invested Capital (CROIC)
0.54% -5.30% -4.98% -1.03% 2.56% 0.73% 1.44% 0.52% - 2.66% -1.40%
Operating Return on Assets (OROA)
3.89% 0.00% 0.00% 0.00% 4.01% -0.11% -0.64% -0.93% - -0.53% -0.61%
Return on Assets (ROA)
-0.55% 0.00% 0.00% 0.00% -0.34% 1.85% -0.64% -0.94% - -0.53% -0.62%
Return on Common Equity (ROCE)
-0.78% -2.03% -1.42% -0.86% -0.49% 0.60% -0.72% -1.06% - -0.60% -0.69%
Return on Equity Simple (ROE_SIMPLE)
0.00% -6.27% -4.42% -2.72% 0.00% 2.25% 1.09% 0.04% - -3.67% -3.73%
Net Operating Profit after Tax (NOPAT)
376 -114 -75 -75 382 -1.77 -10 -15 - -8.83 -10
NOPAT Margin
45.24% 0.00% 0.00% 0.00% 48.65% -0.90% -5.44% -8.08% - -4.66% -5.44%
Net Nonoperating Expense Percent (NNEP)
8.00% -2.40% -1.76% -1.44% 7.50% -0.83% 0.08% 0.12% - 0.07% 0.08%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
54.64% 0.00% 0.00% 0.00% 51.30% 101.29% 107.77% 111.55% - 106.66% 107.77%
Earnings before Interest and Taxes (EBIT)
377 -163 -107 -107 382 -2.53 -15 -21 - -13 -15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
499 -67 -11 -9.70 479 96 88 83 - 87 87
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.04 1.04 1.03 1.41 1.51 1.31 1.26 1.34 - 0.84 1.08
Price to Tangible Book Value (P/TBV)
1.04 1.04 1.03 1.41 1.51 1.31 1.26 1.34 - 0.84 1.08
Price to Revenue (P/Rev)
2.77 0.00 0.00 0.00 3.96 3.41 3.24 3.43 - 2.11 2.64
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 132.14 49.24 66.81 117.32 - 0.00 0.00
Dividend Yield
5.51% 5.56% 5.71% 4.33% 4.09% 4.75% 5.05% 4.88% - 8.07% 6.44%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.76% 2.03% 1.50% 0.85% - 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.95 0.95 0.95 1.03 1.07 1.01 1.01 1.03 - 0.93 0.98
Enterprise Value to Revenue (EV/Rev)
10.77 0.00 0.00 0.00 12.43 11.98 11.88 12.30 - 11.16 12.06
Enterprise Value to EBITDA (EV/EBITDA)
21.44 0.00 0.00 0.00 25.00 24.41 25.03 26.28 - 24.63 26.69
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 1,809.86 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 1,809.86 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
20.95 21.12 21.18 22.08 23.88 23.36 23.61 23.48 - 22.50 23.37
Enterprise Value to Free Cash Flow (EV/FCFF)
175.42 0.00 0.00 0.00 41.06 138.81 69.61 197.50 - 34.36 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.44 1.45 1.47 1.51 1.50 1.54 1.55 1.58 - 1.62 1.63
Long-Term Debt to Equity
1.44 1.45 1.47 1.51 1.50 1.54 1.55 1.58 - 1.62 1.63
Financial Leverage
1.32 1.34 1.38 1.44 1.47 1.50 1.51 1.54 - 1.58 1.59
Leverage Ratio
2.39 2.41 2.45 2.52 2.54 2.57 2.58 2.62 - 2.67 2.67
Compound Leverage Factor
2.38 2.41 2.45 2.52 2.54 2.68 2.61 2.64 - 2.67 2.69
Debt to Total Capital
59.04% 59.23% 59.58% 60.12% 60.05% 60.67% 60.78% 61.24% - 61.88% 61.95%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.04% 0.07% - 0.02% 0.01%
Long-Term Debt to Total Capital
59.04% 59.23% 59.58% 60.12% 60.05% 60.65% 60.74% 61.17% - 61.86% 61.94%
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%
Noncontrolling Interests to Total Capital
17.31% 17.24% 17.18% 17.09% 17.47% 17.30% 17.39% 17.33% - 17.33% 18.15%
Common Equity to Total Capital
23.64% 23.53% 23.24% 22.79% 22.48% 22.02% 21.83% 21.43% - 20.79% 19.90%
Debt to EBITDA
13.29 -20.46 -20.48 -20.62 14.08 14.64 15.06 15.66 - 16.43 16.93
Net Debt to EBITDA
12.03 -18.41 -18.41 -18.58 12.94 13.28 13.91 14.51 - 15.38 15.88
Long-Term Debt to EBITDA
13.29 -20.46 -20.48 -20.62 14.08 14.64 15.05 15.65 - 16.42 16.93
Debt to NOPAT
-197.16 -10.83 -11.22 -11.61 1,019.47 -2,364.48 -300.40 -170.40 - -116.51 -119.81
Net Debt to NOPAT
-178.55 -9.74 -10.09 -10.46 937.03 -2,143.99 -277.36 -157.90 - -109.04 -112.38
Long-Term Debt to NOPAT
-197.16 -10.83 -11.22 -11.61 1,019.47 -2,363.57 -300.19 -170.21 - -116.47 -119.79
Noncontrolling Interest Sharing Ratio
41.11% 41.28% 41.93% 42.24% 42.98% 43.13% 43.40% 43.77% - 44.70% 46.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
455 -98 -45 304 614 68 141 65 - 282 -91
Operating Cash Flow to CapEx
213.82% 288.87% 231.68% 256.27% 189.56% 313.48% 158.97% 229.46% - 226.14% 170.85%
Free Cash Flow to Firm to Interest Expense
2.17 0.00 0.00 0.00 2.68 1.14 2.16 0.90 - 4.37 -1.33
Operating Cash Flow to Interest Expense
0.45 0.00 0.00 0.00 0.32 2.21 1.24 1.51 - 1.81 1.41
Operating Cash Flow Less CapEx to Interest Expense
0.24 0.00 0.00 0.00 0.15 1.50 0.46 0.85 - 1.01 0.58
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.09 0.00 0.00 0.00 0.08 0.08 0.08 0.08 - 0.08 0.08
Fixed Asset Turnover
0.09 0.00 0.00 0.00 0.09 0.09 0.09 0.09 - 0.09 0.08
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,389 9,361 9,309 9,171 9,156 9,291 9,158 9,091 - 9,000 9,239
Invested Capital Turnover
0.09 0.00 0.00 0.00 0.08 0.08 0.08 0.08 - 0.08 0.08
Increase / (Decrease) in Invested Capital
-79 -15 -30 -379 -232 -70 -151 -80 - -291 81
Enterprise Value (EV)
8,945 8,882 8,812 9,478 9,761 9,398 9,250 9,341 - 8,349 9,021
Market Capitalization
2,299 2,280 2,228 2,941 3,108 2,679 2,518 2,607 - 1,577 1,976
Book Value per Share
$13.31 $13.16 $12.93 $12.48 $12.30 $12.22 $11.94 $11.64 - $11.18 $10.98
Tangible Book Value per Share
$13.30 $13.14 $12.91 $12.47 $12.28 $12.18 $11.91 $11.61 - $11.15 $10.92
Total Capital
9,389 9,361 9,309 9,171 9,156 9,291 9,158 9,091 - 9,000 9,239
Total Debt
5,543 5,545 5,546 5,513 5,498 5,637 5,567 5,567 - 5,569 5,724
Total Long-Term Debt
5,543 5,545 5,546 5,513 5,498 5,635 5,563 5,561 - 5,567 5,723
Net Debt
5,020 4,988 4,985 4,969 5,053 5,112 5,140 5,159 - 5,212 5,369
Capital Expenditures (CapEx)
44 48 40 40 39 42 51 48 - 52 56
Net Nonoperating Expense (NNE)
429 -129 -95 -79 414 -46 4.63 6.48 - 3.78 4.54
Net Nonoperating Obligations (NNO)
5,543 5,545 5,546 5,513 5,498 5,637 5,567 5,567 - 5,569 5,724
Total Depreciation and Amortization (D&A)
122 96 96 98 96 99 103 104 - 100 102
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.24) $0.05 $0.06 $0.03 ($0.01) $0.24 ($0.04) ($0.07) ($0.04) ($0.02) ($0.02)
Adjusted Weighted Average Basic Shares Outstanding
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M
Adjusted Diluted Earnings per Share
($0.24) $0.05 $0.06 $0.03 ($0.01) $0.24 ($0.04) ($0.07) ($0.04) ($0.02) ($0.02)
Adjusted Weighted Average Diluted Shares Outstanding
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M
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
167.35M 167.38M 167.41M 167.44M 167.45M 167.45M 167.45M 167.46M 167.46M 167.49M 167.49M
Normalized Net Operating Profit after Tax (NOPAT)
263 -114 -75 -75 267 -1.77 -10 -15 - -8.83 -10
Normalized NOPAT Margin
31.67% 0.00% 0.00% 0.00% 34.06% -0.90% -5.44% -8.08% - -4.66% -5.44%
Pre Tax Income Margin
45.24% 0.00% 0.00% 0.00% 48.65% -1.34% -7.85% -11.64% - -6.66% -7.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.80 0.00 0.00 0.00 1.67 -0.04 -0.23 -0.29 - -0.20 -0.22
NOPAT to Interest Expense
1.79 0.00 0.00 0.00 1.66 -0.03 -0.16 -0.20 - -0.14 -0.15
EBIT Less CapEx to Interest Expense
1.59 0.00 0.00 0.00 1.50 -0.75 -1.01 -0.95 - -1.00 -1.04
NOPAT Less CapEx to Interest Expense
1.58 0.00 0.00 0.00 1.49 -0.73 -0.94 -0.86 - -0.94 -0.98
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-224.79% -122.55% -172.94% -285.03% 2,092.45% 337.70% 712.65% 19,243.37% - -227.73% -230.45%
Augmented Payout Ratio
-368.83% -189.72% -172.94% -285.03% 2,092.45% 337.70% 712.65% 19,243.37% - -227.73% -230.45%

Financials Breakdown Chart

Key Financial Trends

Douglas Emmett’s latest results show stable property-related revenue and solid operating cash flow, but continued pressure from high interest costs, rising debt and recurring net losses. The comparisons below use the latest reported quarters available, with some earlier periods marked as restated or calculated in the supplied data.

  • Operating cash flow remains healthy. Net cash from operating activities increased to $96.1 million in Q2 2026 from $81.3 million in Q2 2025 and $91.9 million in Q2 2024. Depreciation and amortization provide a substantial noncash add-back, supporting cash generation despite reported accounting losses.
  • Common-shareholder losses have narrowed. Net loss attributable to common shareholders improved to $2.7 million, or $0.02 per share, in Q2 2026 from losses of $5.8 million in Q2 2025 and $10.9 million in Q3 2025.
  • Revenue has been relatively resilient in the most recent periods. Q2 2026 revenue of $191.3 million was broadly consistent with $191.9 million in Q2 2025, while total non-interest income rose to $259.6 million from $257.2 million.
  • The company continues to invest in its property portfolio. Purchases of property, leasehold improvements and equipment totaled $56.3 million in Q2 2026, up from $51.1 million in Q2 2025. This spending could support future leasing activity and property quality, although it also reduces near-term free cash flow.
  • Douglas Emmett remains heavily concentrated in real estate assets. Net premises and equipment totaled approximately $9.0 billion, or about 94% of total assets, at June 30, 2026. This provides a sizable asset base but leaves results sensitive to property values, occupancy and regional commercial real estate conditions.
  • Investment activity has become a meaningful use of cash. The company purchased $231.0 million of investment securities in Q2 2026, compared with $23.4 million in Q2 2025. Trading account securities were $26.0 million at quarter-end, down from $40.1 million a year earlier, suggesting the balance-sheet effect of investment activity may fluctuate significantly.
  • Debt and interest expense continue to rise. Long-term debt increased to $5.72 billion at June 30, 2026 from $5.57 billion a year earlier, while total debt including short-term debt was approximately $5.72 billion. Quarterly interest expense rose to $68.3 million from $65.3 million in Q2 2025 and $55.0 million in Q2 2024.
  • Profitability remains weak. Douglas Emmett posted a consolidated net loss of $14.9 million and a pretax loss of $14.9 million in Q2 2026. Although the loss improved from Q3 2025, the company has reported recurring quarterly losses in most of the recent periods provided.
  • Cash declined despite positive operating cash flow. Cash and equivalents fell to $355.0 million from $426.9 million at the end of Q2 2025. Q2 investing outflows reached $338.5 million, and the company needed $973.5 million of new debt issuance to offset $815.2 million of repayments and produce positive financing cash flow.
  • Equity attributable to common shareholders has eroded. Total common equity declined to $1.84 billion from $2.00 billion a year earlier, while retained earnings worsened to a deficit of $1.57 billion. The company also paid $40.5 million in dividends during Q2 2026 despite the quarterly net loss, making dividend coverage from reported earnings a key risk for investors.

Overall, the statements suggest that Douglas Emmett is still generating meaningful cash from operations and has reduced its common-shareholder loss. However, operating cash flow after roughly $56 million of property spending was only about $39 million in Q2 2026, slightly below the $40.5 million dividend payment before considering other investing needs. Investors should therefore focus on whether property income improves enough to offset rising interest expense and reduce the company’s reliance on debt financing.

09/05/26 02:19 PM ETAI Generated. May Contain Errors.

Douglas Emmett Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Douglas Emmett's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Douglas Emmett's net income appears to be on a downward trend, with a most recent value of -$11.43 million in 2025, falling from $68.76 million in 2015. The previous period was $7.59 million in 2024. See where experts think Douglas Emmett is headed by visiting Douglas Emmett's forecast page.

Over the last 10 years, Douglas Emmett's total revenue changed from $500.32 million in 2015 to $755.33 million in 2025, a change of 51.0%.

Douglas Emmett's total liabilities were at $5.81 billion at the end of 2025, a 1.2% increase from 2024, and a 53.6% increase since 2015.

In the past 10 years, Douglas Emmett's cash and equivalents has ranged from $101.80 million in 2015 to $523.08 million in 2023, and is currently $340.79 million as of their latest financial filing in 2025.



Financial statements for NYSE:DEI last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners