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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-124 |
-127 |
355 |
8.91 |
11 |
4.62 |
389 |
40 |
-5.84 |
-11 |
-6.84 |
| Consolidated Net Income / (Loss) |
|
-22 |
-34 |
-54 |
6.13 |
9.23 |
-0.26 |
-32 |
45 |
-15 |
-21 |
-20 |
| Net Income / (Loss) Continuing Operations |
|
-132 |
-135 |
340 |
6.13 |
9.23 |
-0.26 |
383 |
45 |
-15 |
-21 |
-20 |
| Total Pre-Tax Income |
|
-133 |
-135 |
376 |
6.16 |
8.08 |
-0.92 |
382 |
-2.63 |
-15 |
-21 |
-20 |
| Total Revenue |
|
0.00 |
0.00 |
831 |
197 |
198 |
201 |
785 |
196 |
192 |
182 |
185 |
| Net Interest Income / (Expense) |
|
0.00 |
0.00 |
-209 |
-55 |
-55 |
-57 |
-229 |
-60 |
-65 |
-73 |
-68 |
| Total Interest Expense |
|
0.00 |
0.00 |
209 |
55 |
55 |
57 |
229 |
60 |
65 |
73 |
68 |
| Long-Term Debt Interest Expense |
|
- |
- |
- |
55 |
55 |
57 |
- |
60 |
65 |
73 |
68 |
| Total Non-Interest Income |
|
0.00 |
0.00 |
1,040 |
252 |
253 |
258 |
1,014 |
256 |
257 |
255 |
253 |
| Other Service Charges |
|
- |
- |
- |
7.04 |
7.43 |
7.30 |
- |
4.92 |
4.79 |
4.36 |
3.95 |
| Other Non-Interest Income |
|
- |
- |
- |
245 |
246 |
251 |
- |
252 |
252 |
251 |
249 |
| Total Non-Interest Expense |
|
133 |
135 |
454 |
190 |
190 |
202 |
403 |
199 |
207 |
203 |
205 |
| Other Operating Expenses |
|
11 |
13 |
331 |
95 |
95 |
105 |
307 |
101 |
105 |
102 |
107 |
| Depreciation Expense |
|
122 |
122 |
123 |
96 |
95 |
97 |
96 |
98 |
102 |
101 |
98 |
| Nonoperating Income / (Expense), net |
|
- |
- |
- |
-0.11 |
-0.08 |
-0.10 |
- |
-0.11 |
-0.16 |
-0.17 |
-0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-7.81 |
-7.66 |
-15 |
-2.78 |
-1.65 |
-4.88 |
-6.63 |
4.78 |
-9.23 |
-10 |
-13 |
| Basic Earnings per Share |
|
($0.04) |
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
| Weighted Average Basic Shares Outstanding |
|
166.74M |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
| Diluted Earnings per Share |
|
($0.04) |
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
| Weighted Average Diluted Shares Outstanding |
|
166.74M |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
166.74M |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-39 |
263 |
-3.15 |
34 |
4.39 |
-17 |
-100 |
81 |
-99 |
-18 |
-68 |
| Net Cash From Operating Activities |
|
96 |
90 |
95 |
139 |
92 |
104 |
74 |
133 |
81 |
110 |
63 |
| Net Cash From Continuing Operating Activities |
|
96 |
90 |
95 |
139 |
92 |
104 |
74 |
133 |
81 |
110 |
63 |
| Net Income / (Loss) Continuing Operations |
|
-15 |
-21 |
-56 |
6.13 |
9.23 |
-0.26 |
-7.51 |
45 |
-15 |
-21 |
-20 |
| Consolidated Net Income / (Loss) |
|
-15 |
-21 |
-56 |
6.13 |
9.23 |
-0.26 |
-7.51 |
45 |
-15 |
-21 |
-20 |
| Depreciation Expense |
|
122 |
122 |
123 |
96 |
95 |
97 |
96 |
98 |
102 |
101 |
98 |
| Amortization Expense |
|
-0.55 |
-0.32 |
-0.69 |
-0.25 |
0.11 |
0.41 |
0.71 |
1.08 |
1.49 |
2.42 |
2.42 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.23 |
-0.44 |
50 |
3.34 |
0.46 |
1.34 |
12 |
-46 |
1.45 |
0.61 |
12 |
| Changes in Operating Assets and Liabilities, net |
|
-11 |
-9.75 |
-22 |
34 |
-13 |
5.04 |
-27 |
35 |
-8.31 |
27 |
-30 |
| Net Cash From Investing Activities |
|
-69 |
-60 |
-53 |
-62 |
-48 |
-46 |
-84 |
-34 |
-71 |
-84 |
-76 |
| Net Cash From Continuing Investing Activities |
|
-69 |
-60 |
-53 |
-62 |
-48 |
-46 |
-84 |
-34 |
-71 |
-84 |
-76 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-51 |
-54 |
-44 |
-48 |
-40 |
-40 |
-39 |
-42 |
-51 |
-48 |
-51 |
| Purchase of Investment Securities |
|
- |
- |
-47 |
-5.21 |
- |
- |
-72 |
0.00 |
- |
- |
-102 |
| Sale and/or Maturity of Investments |
|
0.63 |
0.56 |
0.50 |
0.57 |
1.92 |
0.97 |
0.39 |
0.28 |
1.88 |
0.29 |
1.47 |
| Other Investing Activities, net |
|
-18 |
-7.46 |
- |
-9.68 |
-10 |
-6.84 |
- |
8.08 |
-22 |
-36 |
76 |
| Net Cash From Financing Activities |
|
-67 |
233 |
-45 |
-43 |
-40 |
-74 |
-90 |
-18 |
-109 |
-44 |
-54 |
| Net Cash From Continuing Financing Activities |
|
-67 |
233 |
-45 |
-43 |
-40 |
-74 |
-90 |
-18 |
-109 |
-44 |
-54 |
| Issuance of Debt |
|
105 |
390 |
- |
0.00 |
- |
- |
325 |
127 |
2.05 |
1,141 |
52 |
| Repayment of Debt |
|
-35 |
-110 |
-0.22 |
-0.22 |
-0.22 |
-34 |
-400 |
-103 |
-71 |
-1,131 |
-61 |
| Payment of Dividends |
|
-43 |
-42 |
-42 |
-42 |
-39 |
-39 |
-39 |
-39 |
-39 |
-39 |
-39 |
| Other Financing Activities, Net |
|
-0.30 |
-4.96 |
-2.63 |
-0.53 |
-0.02 |
-1.50 |
24 |
-3.27 |
-0.85 |
-16 |
-6.45 |
| Cash Interest Paid |
|
49 |
52 |
55 |
53 |
54 |
60 |
53 |
58 |
62 |
60 |
69 |
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 |
| Total Assets |
|
9,806 |
9,678 |
9,615 |
9,846 |
9,637 |
9,564 |
9,452 |
9,578 |
9,434 |
9,385 |
| Cash and Due from Banks |
|
281 |
302 |
263 |
526 |
557 |
561 |
544 |
526 |
427 |
408 |
| Trading Account Securities |
|
336 |
266 |
302 |
296 |
196 |
169 |
100 |
56 |
40 |
31 |
| 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 |
| Premises and Equipment, Net |
|
9,014 |
8,950 |
8,893 |
8,827 |
8,711 |
8,666 |
8,619 |
8,808 |
8,793 |
8,766 |
| Intangible Assets |
|
3.67 |
3.39 |
3.24 |
3.10 |
2.85 |
2.73 |
2.61 |
7.26 |
5.50 |
5.04 |
| Other Assets |
|
171 |
157 |
154 |
193 |
171 |
164 |
186 |
180 |
168 |
175 |
| Total Liabilities & Shareholders' Equity |
|
9,806 |
9,678 |
9,615 |
9,846 |
9,637 |
9,564 |
9,452 |
9,578 |
9,434 |
9,385 |
| Total Liabilities |
|
5,508 |
5,494 |
5,541 |
5,839 |
5,820 |
5,801 |
5,794 |
5,924 |
5,842 |
5,862 |
| Non-Interest Bearing Deposits |
|
61 |
62 |
62 |
62 |
62 |
63 |
63 |
64 |
64 |
66 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
2.18 |
3.79 |
6.19 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
194 |
199 |
189 |
32 |
| Long-Term Debt |
|
5,191 |
5,193 |
5,265 |
5,542 |
5,545 |
5,546 |
5,513 |
5,635 |
5,563 |
5,561 |
| Other Long-Term Liabilities |
|
256 |
239 |
214 |
234 |
213 |
192 |
24 |
24 |
22 |
197 |
| Total Equity & Noncontrolling Interests |
|
4,298 |
4,184 |
4,074 |
4,007 |
3,817 |
3,763 |
3,658 |
3,654 |
3,591 |
3,524 |
| Total Preferred & Common Equity |
|
2,584 |
2,495 |
2,387 |
2,337 |
2,203 |
2,164 |
2,090 |
2,046 |
1,999 |
1,948 |
| Total Common Equity |
|
2,584 |
2,495 |
2,387 |
2,337 |
2,203 |
2,164 |
2,090 |
2,046 |
1,999 |
1,948 |
| Common Stock |
|
3,495 |
3,479 |
3,386 |
3,386 |
3,397 |
3,398 |
3,398 |
3,398 |
3,398 |
3,398 |
| Retained Earnings |
|
-1,111 |
-1,134 |
-1,173 |
-1,218 |
-1,314 |
-1,335 |
-1,362 |
-1,386 |
-1,424 |
-1,467 |
| Accumulated Other Comprehensive Income / (Loss) |
|
200 |
151 |
175 |
170 |
119 |
101 |
54 |
35 |
25 |
17 |
| Noncontrolling Interest |
|
1,714 |
1,689 |
1,687 |
1,670 |
1,614 |
1,599 |
1,568 |
1,608 |
1,592 |
1,575 |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 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 |
|
($0.04) |
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
166.74M |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.08) |
($0.24) |
$0.05 |
$0.06 |
$0.03 |
($0.01) |
$0.24 |
($0.04) |
($0.07) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
166.74M |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
| 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 |
166.74M |
167.35M |
167.38M |
167.41M |
167.44M |
167.45M |
167.45M |
167.45M |
167.46M |
167.46M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Douglas Emmett (NYSE: DEI) shows a large, multi-year asset base and a relatively stable revenue footprint, but earnings and cash flow have shown volatility in 2023–2025 driven by elevated debt service and ongoing investing activity. Over the four-year window, revenue has generally trended in the high-180s to high-190s millions per quarter in 2025, while net income has swung between positive and negative quarters. Operating cash flow has remained positive across most periods, helping support the dividend, but investing and financing cash outflows have been sizable, contributing to declines in cash in several quarters. Debt remains a central characteristic of the balance sheet, with long-term debt around the mid-$5 billion range and rising interest expense throughout 2025. The balance sheet remains large and leveraged, with total assets near $9–9.6 billion and total liabilities around $5.8–5.9 billion. Investors may view the steady dividend as a positive, but the combination of higher debt service costs, earnings volatility, and substantial investing/financing outflows warrants cautious evaluation.
- Dividend per share (cash dividends to common) is consistently $0.19 per quarter in 2025, indicating a stable payout policy.
- Operating cash flow from continuing operations remains positive across all four 2025 quarters, with net cash from continuing operating activities ranging roughly from $63M to $133M, signaling ongoing cash generation from core operations.
- Total assets have been large and relatively stable (around $9.3B–$9.6B) and total liabilities are in the $5.8B–$5.9B range, reflecting a steady, leveraged balance sheet common to a REIT.
- Total revenue generally sits in the $180M–$200M per quarter band in 2025, suggesting a stable topline even as earnings swing from quarter to quarter.
- Depreciation expense runs near $97M–$101M per quarter, providing a meaningful non-cash charge that can influence reported earnings.
- Net income and earnings per share show volatility in 2025, with several quarters showing losses and others posting small gains, indicating earnings variability rather than a consistent trend.
- Net income was negative in Q3 and Q4 2025, marking quarterly GAAP losses and reducing overall profitability.
- Total interest expense rose through 2025 (roughly $60M–$72M per quarter), increasing debt service burdens and compressing margins.
- Investing activities consume cash consistently, with substantial outflows in 2025 (net cash from investing activities typically negative), which can dampen free cash flow and cash-on-hand.
- Financing activities were also a source of cash outflows in 2025 (net cash from continuing financing activities often negative and debt repayments ongoing), contributing to declines in cash and heightened refinancing considerations.
05/05/26 08:25 PM ETAI Generated. May Contain Errors.