Free Trial

Douglas Emmett (DEI) Financials

Douglas Emmett logo
$11.66 +0.02 (+0.13%)
Closing price 05/29/2026 03:59 PM Eastern
Extended Trading
$11.64 -0.01 (-0.12%)
As of 04:03 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
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
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
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
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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 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
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
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
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%

Financials Breakdown Chart

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.

Douglas Emmett Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Douglas Emmett's fiscal year ends in December. Their fiscal 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 5/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners