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.
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-127 |
355 |
8.91 |
11 |
4.62 |
389 |
40 |
-5.84 |
-11 |
-6.84 |
-2.50 |
| Consolidated Net Income / (Loss) |
|
-34 |
-54 |
6.13 |
9.23 |
-0.26 |
-32 |
45 |
-15 |
-21 |
-20 |
-13 |
| Net Income / (Loss) Continuing Operations |
|
-135 |
340 |
6.13 |
9.23 |
-0.26 |
383 |
45 |
-15 |
-21 |
-20 |
-13 |
| Total Pre-Tax Income |
|
-135 |
376 |
6.16 |
8.08 |
-0.92 |
382 |
-2.63 |
-15 |
-21 |
-20 |
-13 |
| Total Revenue |
|
0.00 |
831 |
197 |
198 |
201 |
785 |
196 |
192 |
182 |
185 |
189 |
| Net Interest Income / (Expense) |
|
0.00 |
-209 |
-55 |
-55 |
-57 |
-229 |
-60 |
-65 |
-73 |
-68 |
-65 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
209 |
55 |
55 |
57 |
229 |
60 |
65 |
73 |
68 |
65 |
| Long-Term Debt Interest Expense |
|
- |
- |
55 |
55 |
57 |
- |
60 |
65 |
73 |
68 |
65 |
| Total Non-Interest Income |
|
0.00 |
1,040 |
252 |
253 |
258 |
1,014 |
256 |
257 |
255 |
253 |
254 |
| Other Service Charges |
|
- |
- |
7.04 |
7.43 |
7.30 |
- |
4.92 |
4.79 |
4.36 |
3.95 |
2.99 |
| Other Non-Interest Income |
|
- |
- |
245 |
246 |
251 |
- |
252 |
252 |
251 |
249 |
251 |
| Total Non-Interest Expense |
|
135 |
454 |
190 |
190 |
202 |
403 |
199 |
207 |
203 |
205 |
202 |
| Other Operating Expenses |
|
13 |
331 |
95 |
95 |
105 |
307 |
101 |
105 |
102 |
107 |
105 |
| Depreciation Expense |
|
122 |
123 |
96 |
95 |
97 |
96 |
98 |
102 |
101 |
98 |
97 |
| Nonoperating Income / (Expense), net |
|
- |
- |
-0.11 |
-0.08 |
-0.10 |
- |
-0.11 |
-0.16 |
-0.17 |
-0.00 |
0.00 |
| Other Gains / (Losses), net |
|
0.29 |
-36 |
-0.03 |
1.15 |
0.66 |
0.81 |
47 |
0.00 |
0.00 |
- |
0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-7.66 |
-15 |
-2.78 |
-1.65 |
-4.88 |
-6.63 |
4.78 |
-9.23 |
-10 |
-13 |
-10 |
| Basic Earnings per Share |
|
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
($0.02) |
| Weighted Average Basic Shares Outstanding |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
167.49M |
| Diluted Earnings per Share |
|
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
($0.02) |
| Weighted Average Diluted Shares Outstanding |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
167.49M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
167.49M |
| Cash Dividends to Common per Share |
|
$0.19 |
- |
$0.19 |
$0.19 |
$0.19 |
- |
$0.19 |
$0.19 |
$0.19 |
- |
$0.19 |
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 |
| 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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
263 |
-3.15 |
34 |
4.39 |
-17 |
-100 |
81 |
-99 |
-18 |
-68 |
16 |
| Net Cash From Operating Activities |
|
90 |
95 |
139 |
92 |
104 |
74 |
133 |
81 |
110 |
63 |
117 |
| Net Cash From Continuing Operating Activities |
|
90 |
95 |
139 |
92 |
104 |
74 |
133 |
81 |
110 |
63 |
117 |
| Net Income / (Loss) Continuing Operations |
|
-21 |
-56 |
6.13 |
9.23 |
-0.26 |
-7.51 |
45 |
-15 |
-21 |
-20 |
-13 |
| Consolidated Net Income / (Loss) |
|
-21 |
-56 |
6.13 |
9.23 |
-0.26 |
-7.51 |
45 |
-15 |
-21 |
-20 |
-13 |
| Depreciation Expense |
|
122 |
123 |
96 |
95 |
97 |
96 |
98 |
102 |
101 |
98 |
97 |
| Amortization Expense |
|
-0.32 |
-0.69 |
-0.25 |
0.11 |
0.41 |
0.71 |
1.08 |
1.49 |
2.42 |
2.42 |
2.45 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.44 |
50 |
3.34 |
0.46 |
1.34 |
12 |
-46 |
1.45 |
0.61 |
12 |
-0.20 |
| Changes in Operating Assets and Liabilities, net |
|
-9.75 |
-22 |
34 |
-13 |
5.04 |
-27 |
35 |
-8.31 |
27 |
-30 |
30 |
| Net Cash From Investing Activities |
|
-60 |
-53 |
-62 |
-48 |
-46 |
-84 |
-34 |
-71 |
-84 |
-76 |
-75 |
| Net Cash From Continuing Investing Activities |
|
-60 |
-53 |
-62 |
-48 |
-46 |
-84 |
-34 |
-71 |
-84 |
-76 |
-75 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-54 |
-44 |
-48 |
-40 |
-40 |
-39 |
-42 |
-51 |
-48 |
-51 |
-52 |
| Purchase of Investment Securities |
|
- |
-47 |
-5.21 |
- |
- |
-72 |
-18 |
- |
- |
-102 |
-23 |
| Sale and/or Maturity of Investments |
|
0.56 |
0.50 |
0.57 |
1.92 |
0.97 |
0.39 |
0.28 |
1.88 |
0.29 |
1.47 |
0.26 |
| Other Investing Activities, net |
|
-7.46 |
- |
-9.68 |
-10 |
-6.84 |
- |
26 |
-22 |
-36 |
76 |
0.00 |
| Net Cash From Financing Activities |
|
233 |
-45 |
-43 |
-40 |
-74 |
-90 |
-18 |
-109 |
-44 |
-54 |
-26 |
| Net Cash From Continuing Financing Activities |
|
233 |
-45 |
-43 |
-40 |
-74 |
-90 |
-18 |
-109 |
-44 |
-54 |
-26 |
| Issuance of Debt |
|
390 |
- |
0.00 |
- |
- |
325 |
127 |
2.05 |
1,141 |
52 |
16 |
| Repayment of Debt |
|
-110 |
-0.22 |
-0.22 |
-0.22 |
-34 |
-400 |
-103 |
-71 |
-1,131 |
-61 |
-1.88 |
| Payment of Dividends |
|
-42 |
-42 |
-42 |
-39 |
-39 |
-39 |
-39 |
-39 |
-39 |
-39 |
-40 |
| Other Financing Activities, Net |
|
-4.96 |
-2.63 |
-0.53 |
-0.02 |
-1.50 |
24 |
-3.27 |
-0.85 |
-16 |
-6.45 |
-0.30 |
| Cash Interest Paid |
|
52 |
55 |
53 |
54 |
60 |
53 |
60 |
62 |
60 |
69 |
60 |
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 |
| 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
9,806 |
9,678 |
9,615 |
9,846 |
9,637 |
9,564 |
9,452 |
9,578 |
9,434 |
9,385 |
9,304 |
| Cash and Due from Banks |
|
281 |
302 |
263 |
526 |
557 |
561 |
544 |
526 |
427 |
408 |
357 |
| Trading Account Securities |
|
336 |
266 |
302 |
296 |
196 |
169 |
100 |
56 |
40 |
31 |
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 |
|
9,014 |
8,950 |
8,893 |
8,827 |
8,711 |
8,666 |
8,619 |
8,808 |
8,793 |
8,766 |
8,731 |
| Intangible Assets |
|
3.67 |
3.39 |
3.24 |
3.10 |
2.85 |
2.73 |
2.61 |
7.26 |
5.50 |
5.04 |
4.45 |
| Other Assets |
|
171 |
157 |
154 |
193 |
171 |
164 |
186 |
180 |
168 |
175 |
190 |
| Total Liabilities & Shareholders' Equity |
|
9,806 |
9,678 |
9,615 |
9,846 |
9,637 |
9,564 |
9,452 |
9,578 |
9,434 |
9,385 |
9,304 |
| Total Liabilities |
|
5,508 |
5,494 |
5,541 |
5,839 |
5,820 |
5,801 |
5,794 |
5,924 |
5,842 |
5,862 |
5,873 |
| Non-Interest Bearing Deposits |
|
61 |
62 |
62 |
62 |
62 |
63 |
63 |
64 |
64 |
66 |
69 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
2.18 |
3.79 |
6.19 |
2.04 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
194 |
199 |
189 |
32 |
32 |
| Long-Term Debt |
|
5,191 |
5,193 |
5,265 |
5,542 |
5,545 |
5,546 |
5,513 |
5,635 |
5,563 |
5,561 |
5,567 |
| Other Long-Term Liabilities |
|
256 |
239 |
214 |
234 |
213 |
192 |
24 |
24 |
22 |
197 |
203 |
| Total Equity & Noncontrolling Interests |
|
4,298 |
4,184 |
4,074 |
4,007 |
3,817 |
3,763 |
3,658 |
3,654 |
3,591 |
3,524 |
3,431 |
| Total Preferred & Common Equity |
|
2,584 |
2,495 |
2,387 |
2,337 |
2,203 |
2,164 |
2,090 |
2,046 |
1,999 |
1,948 |
1,871 |
| Total Common Equity |
|
2,584 |
2,495 |
2,387 |
2,337 |
2,203 |
2,164 |
2,090 |
2,046 |
1,999 |
1,948 |
1,871 |
| Common Stock |
|
3,495 |
3,479 |
3,386 |
3,386 |
3,397 |
3,398 |
3,398 |
3,398 |
3,398 |
3,398 |
3,399 |
| Retained Earnings |
|
-1,111 |
-1,134 |
-1,173 |
-1,218 |
-1,314 |
-1,335 |
-1,362 |
-1,386 |
-1,424 |
-1,467 |
-1,540 |
| Accumulated Other Comprehensive Income / (Loss) |
|
200 |
151 |
175 |
170 |
119 |
101 |
54 |
35 |
25 |
17 |
12 |
| Noncontrolling Interest |
|
1,714 |
1,689 |
1,687 |
1,670 |
1,614 |
1,599 |
1,568 |
1,608 |
1,592 |
1,575 |
1,560 |
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 |
| 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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
167,462,215.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
167,462,215.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
105.19% |
0.00% |
0.00% |
0.00% |
-5.49% |
-0.15% |
-3.21% |
-9.49% |
- |
-3.55% |
| EBITDA Growth |
|
74.33% |
136.99% |
-16.85% |
0.85% |
26.18% |
-4.14% |
-5.31% |
-14.90% |
-14.64% |
- |
-9.49% |
| EBIT Growth |
|
7.60% |
217.27% |
-8.72% |
19.26% |
20.44% |
1.46% |
-140.31% |
-282.53% |
-2,439.61% |
- |
-398.77% |
| NOPAT Growth |
|
7.60% |
218.49% |
-8.72% |
19.26% |
20.44% |
1.64% |
-128.22% |
-227.77% |
-2,439.61% |
- |
-398.77% |
| Net Income Growth |
|
-177.86% |
-142.81% |
-56.45% |
190.05% |
112.67% |
40.51% |
627.11% |
-263.18% |
-8,051.92% |
- |
-128.28% |
| EPS Growth |
|
-161.54% |
-271.43% |
-50.00% |
250.00% |
137.50% |
95.83% |
380.00% |
-166.67% |
-333.33% |
- |
-108.33% |
| Operating Cash Flow Growth |
|
-28.29% |
-17.76% |
-4.43% |
-4.56% |
14.61% |
-21.80% |
-4.59% |
-11.51% |
5.85% |
- |
-11.84% |
| Free Cash Flow Firm Growth |
|
75.08% |
229.58% |
71.21% |
-226.46% |
295.42% |
35.03% |
214.92% |
273.31% |
-82.74% |
- |
312.74% |
| Invested Capital Growth |
|
0.64% |
-0.84% |
-0.16% |
-0.32% |
-3.97% |
-2.47% |
-0.75% |
-1.63% |
-0.87% |
- |
-3.13% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-74.99% |
-2.29% |
-5.08% |
- |
2.42% |
| EBITDA Q/Q Growth |
|
-14.51% |
3,899.32% |
45.47% |
83.05% |
14.74% |
5,033.55% |
-79.86% |
-8.38% |
-6.47% |
- |
7.92% |
| EBIT Q/Q Growth |
|
-1.77% |
379.44% |
33.77% |
34.24% |
-0.29% |
456.36% |
-100.66% |
-489.48% |
-41.11% |
- |
36.15% |
| NOPAT Q/Q Growth |
|
-1.77% |
498.10% |
33.77% |
34.24% |
-0.29% |
608.55% |
-100.46% |
-489.48% |
-41.11% |
- |
36.15% |
| Net Income Q/Q Growth |
|
-53.99% |
-56.04% |
115.61% |
33.70% |
-78.33% |
-832.42% |
239.66% |
-133.79% |
-40.71% |
- |
36.16% |
| EPS Q/Q Growth |
|
-100.00% |
-200.00% |
120.83% |
20.00% |
-50.00% |
-133.33% |
2,500.00% |
-116.67% |
-75.00% |
- |
50.00% |
| Operating Cash Flow Q/Q Growth |
|
-5.99% |
4.72% |
46.72% |
-33.92% |
12.89% |
-28.54% |
78.99% |
-38.71% |
35.03% |
- |
85.15% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,020.06% |
392.80% |
-6.05% |
54.00% |
770.46% |
102.32% |
-88.88% |
106.37% |
-53.72% |
- |
151.33% |
| Invested Capital Q/Q Growth |
|
2.25% |
-1.68% |
-0.29% |
-0.56% |
-1.49% |
-0.16% |
1.47% |
-1.44% |
-0.74% |
- |
-0.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
60.11% |
0.00% |
0.00% |
0.00% |
60.97% |
49.08% |
46.02% |
45.35% |
- |
46.06% |
| EBIT Margin |
|
0.00% |
45.36% |
0.00% |
0.00% |
0.00% |
48.70% |
-1.29% |
-7.77% |
-11.55% |
- |
-6.66% |
| Profit (Net Income) Margin |
|
0.00% |
-6.46% |
0.00% |
0.00% |
0.00% |
-4.07% |
22.70% |
-7.85% |
-11.64% |
- |
-6.66% |
| Tax Burden Percent |
|
25.50% |
-14.28% |
-9.25% |
-18.80% |
-4.06% |
-8.36% |
-1,693.09% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
100.00% |
99.73% |
100.00% |
100.00% |
100.00% |
99.90% |
104.15% |
101.08% |
100.79% |
- |
100.00% |
| 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) |
|
0.00% |
3.99% |
0.00% |
0.00% |
0.00% |
4.12% |
-0.08% |
-0.46% |
-0.67% |
- |
-0.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-4.01% |
0.00% |
0.00% |
0.00% |
-3.38% |
0.75% |
-0.54% |
-0.79% |
- |
-0.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-5.31% |
0.00% |
0.00% |
0.00% |
-4.97% |
1.13% |
-0.82% |
-1.22% |
- |
-0.71% |
| Return on Equity (ROE) |
|
1.27% |
-1.32% |
-3.45% |
-2.44% |
-1.48% |
-0.85% |
1.05% |
-1.28% |
-1.89% |
- |
-1.09% |
| Cash Return on Invested Capital (CROIC) |
|
-7.72% |
0.54% |
-5.30% |
-4.98% |
-1.03% |
2.56% |
0.73% |
1.44% |
0.52% |
- |
2.66% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.89% |
0.00% |
0.00% |
0.00% |
4.01% |
-0.11% |
-0.64% |
-0.93% |
- |
-0.53% |
| Return on Assets (ROA) |
|
0.00% |
-0.55% |
0.00% |
0.00% |
0.00% |
-0.34% |
1.85% |
-0.64% |
-0.94% |
- |
-0.53% |
| Return on Common Equity (ROCE) |
|
0.75% |
-0.78% |
-2.03% |
-1.42% |
-0.86% |
-0.49% |
0.60% |
-0.72% |
-1.06% |
- |
-0.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.26% |
0.00% |
-6.27% |
-4.42% |
-2.72% |
0.00% |
2.25% |
1.09% |
0.04% |
- |
-3.67% |
| Net Operating Profit after Tax (NOPAT) |
|
-94 |
376 |
-114 |
-75 |
-75 |
382 |
-1.77 |
-10 |
-15 |
- |
-8.83 |
| NOPAT Margin |
|
0.00% |
45.24% |
0.00% |
0.00% |
0.00% |
48.65% |
-0.90% |
-5.44% |
-8.08% |
- |
-4.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.12% |
8.00% |
-2.40% |
-1.76% |
-1.44% |
7.50% |
-0.83% |
0.08% |
0.12% |
- |
0.07% |
| 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 |
|
0.00% |
54.64% |
0.00% |
0.00% |
0.00% |
51.30% |
101.29% |
107.77% |
111.55% |
- |
106.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-135 |
377 |
-163 |
-107 |
-107 |
382 |
-2.53 |
-15 |
-21 |
- |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
499 |
-67 |
-11 |
-9.70 |
479 |
96 |
88 |
83 |
- |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.86 |
1.04 |
1.04 |
1.03 |
1.41 |
1.51 |
1.31 |
1.26 |
1.34 |
- |
0.84 |
| Price to Tangible Book Value (P/TBV) |
|
0.86 |
1.04 |
1.04 |
1.03 |
1.41 |
1.51 |
1.31 |
1.26 |
1.34 |
- |
0.84 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.77 |
0.00 |
0.00 |
0.00 |
3.96 |
3.41 |
3.24 |
3.43 |
- |
2.11 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
132.14 |
49.24 |
66.81 |
117.32 |
- |
0.00 |
| Dividend Yield |
|
6.28% |
5.51% |
5.56% |
5.71% |
4.33% |
4.09% |
4.75% |
5.05% |
4.88% |
- |
8.07% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.76% |
2.03% |
1.50% |
0.85% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.95 |
0.95 |
0.95 |
1.03 |
1.07 |
1.01 |
1.01 |
1.03 |
- |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
10.77 |
0.00 |
0.00 |
0.00 |
12.43 |
11.98 |
11.88 |
12.30 |
- |
11.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
21.44 |
0.00 |
0.00 |
0.00 |
25.00 |
24.41 |
25.03 |
26.28 |
- |
24.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,809.86 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,809.86 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.45 |
20.95 |
21.12 |
21.18 |
22.08 |
23.88 |
23.36 |
23.61 |
23.48 |
- |
22.50 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
175.42 |
0.00 |
0.00 |
0.00 |
41.06 |
138.81 |
69.61 |
197.50 |
- |
34.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.38 |
1.44 |
1.45 |
1.47 |
1.51 |
1.50 |
1.54 |
1.55 |
1.58 |
- |
1.62 |
| Long-Term Debt to Equity |
|
1.38 |
1.44 |
1.45 |
1.47 |
1.51 |
1.50 |
1.54 |
1.55 |
1.58 |
- |
1.62 |
| Financial Leverage |
|
1.29 |
1.32 |
1.34 |
1.38 |
1.44 |
1.47 |
1.50 |
1.51 |
1.54 |
- |
1.58 |
| Leverage Ratio |
|
2.37 |
2.39 |
2.41 |
2.45 |
2.52 |
2.54 |
2.57 |
2.58 |
2.62 |
- |
2.67 |
| Compound Leverage Factor |
|
2.37 |
2.38 |
2.41 |
2.45 |
2.52 |
2.54 |
2.68 |
2.61 |
2.64 |
- |
2.67 |
| Debt to Total Capital |
|
58.03% |
59.04% |
59.23% |
59.58% |
60.12% |
60.05% |
60.67% |
60.78% |
61.24% |
- |
61.88% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.04% |
0.07% |
- |
0.02% |
| Long-Term Debt to Total Capital |
|
58.03% |
59.04% |
59.23% |
59.58% |
60.12% |
60.05% |
60.65% |
60.74% |
61.17% |
- |
61.86% |
| 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 |
|
17.49% |
17.31% |
17.24% |
17.18% |
17.09% |
17.47% |
17.30% |
17.39% |
17.33% |
- |
17.33% |
| Common Equity to Total Capital |
|
24.48% |
23.64% |
23.53% |
23.24% |
22.79% |
22.48% |
22.02% |
21.83% |
21.43% |
- |
20.79% |
| Debt to EBITDA |
|
-10.34 |
13.29 |
-20.46 |
-20.48 |
-20.62 |
14.08 |
14.64 |
15.06 |
15.66 |
- |
16.43 |
| Net Debt to EBITDA |
|
-9.36 |
12.03 |
-18.41 |
-18.41 |
-18.58 |
12.94 |
13.28 |
13.91 |
14.51 |
- |
15.38 |
| Long-Term Debt to EBITDA |
|
-10.34 |
13.29 |
-20.46 |
-20.48 |
-20.62 |
14.08 |
14.64 |
15.05 |
15.65 |
- |
16.42 |
| Debt to NOPAT |
|
-8.22 |
-197.16 |
-10.83 |
-11.22 |
-11.61 |
1,019.47 |
-2,364.48 |
-300.40 |
-170.40 |
- |
-116.51 |
| Net Debt to NOPAT |
|
-7.44 |
-178.55 |
-9.74 |
-10.09 |
-10.46 |
937.03 |
-2,143.99 |
-277.36 |
-157.90 |
- |
-109.04 |
| Long-Term Debt to NOPAT |
|
-8.22 |
-197.16 |
-10.83 |
-11.22 |
-11.61 |
1,019.47 |
-2,363.57 |
-300.19 |
-170.21 |
- |
-116.47 |
| Noncontrolling Interest Sharing Ratio |
|
40.75% |
41.11% |
41.28% |
41.93% |
42.24% |
42.98% |
43.13% |
43.40% |
43.77% |
- |
44.70% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-155 |
455 |
-98 |
-45 |
304 |
614 |
68 |
141 |
65 |
- |
282 |
| Operating Cash Flow to CapEx |
|
169.01% |
213.82% |
288.87% |
231.68% |
256.27% |
189.56% |
313.48% |
158.97% |
229.46% |
- |
226.14% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2.17 |
0.00 |
0.00 |
0.00 |
2.68 |
1.14 |
2.16 |
0.90 |
- |
4.37 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.45 |
0.00 |
0.00 |
0.00 |
0.32 |
2.21 |
1.24 |
1.51 |
- |
1.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.24 |
0.00 |
0.00 |
0.00 |
0.15 |
1.50 |
0.46 |
0.85 |
- |
1.01 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
- |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.09 |
0.09 |
0.09 |
0.09 |
- |
0.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,549 |
9,389 |
9,361 |
9,309 |
9,171 |
9,156 |
9,291 |
9,158 |
9,091 |
- |
9,000 |
| Invested Capital Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
- |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
61 |
-79 |
-15 |
-30 |
-379 |
-232 |
-70 |
-151 |
-80 |
- |
-291 |
| Enterprise Value (EV) |
|
8,704 |
8,945 |
8,882 |
8,812 |
9,478 |
9,761 |
9,398 |
9,250 |
9,341 |
- |
8,349 |
| Market Capitalization |
|
2,018 |
2,299 |
2,280 |
2,228 |
2,941 |
3,108 |
2,679 |
2,518 |
2,607 |
- |
1,577 |
| Book Value per Share |
|
$14.02 |
$13.31 |
$13.16 |
$12.93 |
$12.48 |
$12.30 |
$12.22 |
$11.94 |
$11.64 |
- |
$11.18 |
| Tangible Book Value per Share |
|
$14.00 |
$13.30 |
$13.14 |
$12.91 |
$12.47 |
$12.28 |
$12.18 |
$11.91 |
$11.61 |
- |
$11.15 |
| Total Capital |
|
9,549 |
9,389 |
9,361 |
9,309 |
9,171 |
9,156 |
9,291 |
9,158 |
9,091 |
- |
9,000 |
| Total Debt |
|
5,542 |
5,543 |
5,545 |
5,546 |
5,513 |
5,498 |
5,637 |
5,567 |
5,567 |
- |
5,569 |
| Total Long-Term Debt |
|
5,542 |
5,543 |
5,545 |
5,546 |
5,513 |
5,498 |
5,635 |
5,563 |
5,561 |
- |
5,567 |
| Net Debt |
|
5,016 |
5,020 |
4,988 |
4,985 |
4,969 |
5,053 |
5,112 |
5,140 |
5,159 |
- |
5,212 |
| Capital Expenditures (CapEx) |
|
54 |
44 |
48 |
40 |
40 |
39 |
42 |
51 |
48 |
- |
52 |
| Net Nonoperating Expense (NNE) |
|
-60 |
429 |
-129 |
-95 |
-79 |
414 |
-46 |
4.63 |
6.48 |
- |
3.78 |
| Net Nonoperating Obligations (NNO) |
|
5,542 |
5,543 |
5,545 |
5,546 |
5,513 |
5,498 |
5,637 |
5,567 |
5,567 |
- |
5,569 |
| Total Depreciation and Amortization (D&A) |
|
122 |
122 |
96 |
96 |
98 |
96 |
99 |
103 |
104 |
- |
100 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
167.49M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
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 |
|
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
167.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-94 |
263 |
-114 |
-75 |
-75 |
267 |
-1.77 |
-10 |
-15 |
- |
-8.83 |
| Normalized NOPAT Margin |
|
0.00% |
31.67% |
0.00% |
0.00% |
0.00% |
34.06% |
-0.90% |
-5.44% |
-8.08% |
- |
-4.66% |
| Pre Tax Income Margin |
|
0.00% |
45.24% |
0.00% |
0.00% |
0.00% |
48.65% |
-1.34% |
-7.85% |
-11.64% |
- |
-6.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
1.80 |
0.00 |
0.00 |
0.00 |
1.67 |
-0.04 |
-0.23 |
-0.29 |
- |
-0.20 |
| NOPAT to Interest Expense |
|
0.00 |
1.79 |
0.00 |
0.00 |
0.00 |
1.66 |
-0.03 |
-0.16 |
-0.20 |
- |
-0.14 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
1.59 |
0.00 |
0.00 |
0.00 |
1.50 |
-0.75 |
-1.01 |
-0.95 |
- |
-1.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.58 |
0.00 |
0.00 |
0.00 |
1.49 |
-0.73 |
-0.94 |
-0.86 |
- |
-0.94 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
362.18% |
-224.79% |
-122.55% |
-172.94% |
-285.03% |
2,092.45% |
337.70% |
712.65% |
19,243.37% |
- |
-227.73% |
| Augmented Payout Ratio |
|
568.81% |
-368.83% |
-189.72% |
-172.94% |
-285.03% |
2,092.45% |
337.70% |
712.65% |
19,243.37% |
- |
-227.73% |
Key Financial Trends
Douglas Emmett (NYSE: DEI) shows a mixed but improving operating picture in early 2026, with solid operating cash flow offset by continued accounting losses, very high interest costs, and heavy leverage. Across the last several years, the company has generally generated strong cash from operations, but earnings have been pressured by large depreciation charges, rising debt costs, and a capital structure that remains highly debt-heavy.
What stands out most is that Q1 2026 operating cash flow was strong at $116.9 million, even though the company reported a $12.6 million net loss. That pattern is typical for a real estate company with large non-cash depreciation charges, but it also highlights that reported earnings are not the best indicator of near-term cash generation.
Positive takeaways
- Q1 2026 operating cash flow was strong at $116.9 million, showing the core business still produces meaningful cash.
- Cash and equivalents increased by $16.5 million in Q1 2026, ending the quarter with a sizable liquidity position of $357.2 million.
- The company continues to generate cash above reported earnings, helped by large non-cash depreciation and amortization expenses.
- Compared with Q4 2025, operating cash flow improved sharply from $63.2 million to $116.9 million.
- Dilution appears limited in the recent quarters, with weighted average shares essentially flat around 167.5 million.
Neutral observations
- Revenue in Q1 2026 was $189.4 million, down modestly from $184.9 million in Q4 2025 and below the stronger quarters seen in 2024.
- Non-interest income remains the main revenue driver, while interest expense is still a major drag on profitability.
- The balance sheet remains large, with total assets of $9.3 billion and total equity plus noncontrolling interests of $3.4 billion.
- Capital spending remains meaningful, with $51.7 million spent on property and equipment in Q1 2026.
- The company continued paying dividends, with $39.5 million paid in Q1 2026, indicating ongoing shareholder returns despite weak GAAP earnings.
Negative takeaways
- DEI reported a Q1 2026 net loss of $12.6 million, extending the pattern of weak GAAP profitability.
- Interest expense remains very high at $64.5 million in Q1 2026, which continues to pressure pre-tax earnings.
- Long-term debt remains elevated at $5.57 billion, leaving the company highly leveraged.
- Cash interest paid was $60.0 million in Q1 2026, underscoring how costly the debt burden is.
- Common equity is relatively thin at $1.87 billion versus liabilities of $5.87 billion, reflecting a leveraged capital structure.
- Over the broader historical period, quarterly earnings have been volatile, including several quarters of losses and only sporadic profitability.
Longer-term trend: From 2023 through 2025, Douglas Emmett’s operating cash flow was generally resilient, often running well above reported net income. However, profitability has been inconsistent, and the rising debt load has kept interest expense elevated. The company’s asset base is substantial, but the combination of heavy leverage and weak GAAP earnings remains the key risk for investors.
Bottom line: Douglas Emmett appears to be a cash-generating real estate operator, but not yet a consistently profitable one on a GAAP basis. Investors will likely focus on whether operating cash flow remains strong enough to support dividends, debt service, and capital spending while the company works through its leverage burden.
06/01/26 06:48 AM ETAI Generated. May Contain Errors.