Go Pro
→ The ultimate IPO unicorn (From Weiss Ratings) (Ad)tc pixel Free JBGS Stock Alerts

JBG SMITH Properties (JBGS) Financials

JBG SMITH Properties logo
$12.16 0.00 (0.00%)
Closing price 08/7/2026 03:59 PM Eastern
Extended Trading
$11.78 -0.38 (-3.13%)
As of 07:00 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.
Compare
Annual Income Statements for JBG SMITH Properties

Annual Income Statements for JBG SMITH Properties

This table shows JBG SMITH Properties' 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		 50 62 -72 40 66 -62 -79 85 -80 -144 -139
Consolidated Net Income / (Loss)		 50 62 -79 47 74 -67 -90 99 -92 -178 -168
Net Income / (Loss) Continuing Operations		 50 62 -79 47 74 -67 -90 99 -92 -178 -168
Total Pre-Tax Income 		50 63 -89 46 73 -72 -86 100 -92 -177 -172
Total Revenue		 422 430 510 572 595 540 575 545 511 434 358
Net Interest Income / (Expense)		 -48 -49 -56 -59 -47 -63 -59 -57 -93 -122 -138
Total Interest Income		 2.56 2.99 1.79 15 5.39 -0.63 8.84 19 16 12 4.21
Investment Securities Interest Income		 2.56 2.99 1.79 15 5.39 -0.63 8.84 19 16 12 4.21
Total Interest Expense		 51 52 58 74 53 62 68 76 109 134 142
Long-Term Debt Interest Expense		 51 52 58 74 53 62 68 76 109 134 142
Total Non-Interest Income		 471 479 567 631 642 603 634 603 604 557 496
Other Service Charges		 11 5.38 28 32 34 30 21 25 29 21 20
Net Realized & Unrealized Capital Gains on Investments		 0.00 0.00 24 -13 -5.81 -0.06 0.00 -3.07 -0.45 9.24 -2.40
Other Non-Interest Income		 460 473 515 612 614 573 614 581 575 526 479
Total Non-Interest Expense		 368 366 595 566 520 591 659 428 576 604 526
Salaries and Employee Benefits		 0.00 0.00 29 36 42 32 16 5.39 0.55 0.00 0.00
Net Occupancy & Equipment Expense		 102 100 119 148 138 146 151 150 144 147 142
Other Operating Expenses		 122 126 285 222 254 241 242 220 210 191 175
Depreciation Expense		 145 133 162 211 192 222 236 214 210 208 190
Impairment Charge		 - - - 0.00 0.00 10 25 0.00 90 55 66
Other Special Charges		 - 0.00 0.00 -52 -105 -59 -11 -162 -79 2.75 -47
Nonoperating Income / (Expense), net		 -4.28 -0.95 -4.14 39 -1.40 -20 -2.07 -17 -27 -7.12 -4.42
Income Tax Expense		 0.42 1.08 -9.91 -0.74 -1.30 -4.27 3.54 1.26 -0.30 0.76 -3.83
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 0.00 -7.33 6.69 8.57 -4.96 -10 14 -12 -34 -29
Basic Earnings per Share		 $0.49 $0.62 ($0.70) $0.31 $0.48 ($0.49) ($0.63) $0.70 ($0.78) ($1.65) ($2.09)
Weighted Average Basic Shares Outstanding		 100.57M 100.57M 105.36M 119.18M 130.69M 133.45M 130.84M 119.01M 105.10M 88.33M 67.36M
Diluted Earnings per Share		 $0.49 $0.62 ($0.70) $0.31 $0.48 ($0.49) ($0.63) $0.70 ($0.78) ($1.65) ($2.09)
Weighted Average Diluted Shares Outstanding		 100.57M 100.57M 105.36M 119.18M 130.69M 133.45M 130.84M 119.01M 105.10M 88.33M 67.36M
Weighted Average Basic & Diluted Shares Outstanding		 100.57M 100.57M 105.36M 119.18M 130.69M 133.45M 127.55M 114.02M 91.93M 82.45M 75.54M
Cash Dividends to Common per Share		 $0.00 $0.00 $0.45 $1.00 $0.90 $0.90 $0.90 $0.90 $0.68 $0.88 $0.70

Quarterly Income Statements for JBG SMITH Properties

This table shows JBG SMITH Properties' 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		 -33 -32 -24 -27 -60 -46 -19 -29 -46 -19 -59
Consolidated Net Income / (Loss)		 -38 -42 -33 -31 -71 -54 -23 -35 -56 -23 -72
Net Income / (Loss) Continuing Operations		 -38 -42 -33 -31 -71 -54 -23 -35 -56 -23 -72
Total Pre-Tax Income 		-39 -44 -33 -30 -70 -54 -23 -34 -61 -23 -72
Total Revenue		 121 117 139 105 105 81 94 91 56 93 98
Net Interest Income / (Expense)		 -26 -28 3.43 -31 -35 -35 -35 -32 -71 -34 -31
Total Interest Income		 1.65 2.10 3.43 4.57 1.49 0.53 0.70 2.38 0.61 1.40 4.66
Investment Securities Interest Income		 1.65 2.10 3.43 4.57 1.49 0.53 0.70 2.38 0.61 1.40 4.66
Total Interest Expense		 28 30 0.00 35 37 35 36 35 72 36 36
Long-Term Debt Interest Expense		 28 30 - 35 37 35 36 35 - 36 36
Total Non-Interest Income		 148 145 135 136 140 116 129 124 128 128 129
Other Service Charges		 6.88 4.68 5.39 5.62 5.21 4.27 5.17 5.18 4.95 4.54 5.74
Net Realized & Unrealized Capital Gains on Investments		 - 0.00 0.00 0.04 - -4.64 2.23 0.00 - 0.00 0.00
Other Non-Interest Income		 141 141 130 130 126 116 121 119 123 123 124
Total Non-Interest Expense		 134 162 139 135 168 135 118 125 148 116 170
Net Occupancy & Equipment Expense		 35 35 36 39 36 33 35 37 37 36 36
Other Operating Expenses		 49 53 51 40 47 46 46 40 43 54 45
Depreciation Expense		 57 57 51 50 50 48 48 48 47 45 45
Impairment Charge		 31 17 1.03 0.00 37 8.48 32 4.77 21 1.50 44
Other Special Charges		 -38 -0.20 -0.09 5.35 -2.31 -0.54 -42 -4.66 0.40 -21 0.29
Nonoperating Income / (Expense), net		 -26 0.98 -32 -0.75 -7.13 -0.59 1.09 -0.66 31 -0.37 -0.59
Income Tax Expense		 -0.97 -1.47 0.60 0.83 0.80 -0.20 -0.08 0.93 -4.47 0.01 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest		 -5.07 -9.91 -9.04 -4.33 -11 -7.98 -3.94 -6.46 -11 -4.35 -13
Basic Earnings per Share		 ($0.29) ($0.36) ($0.27) ($0.32) ($0.70) ($0.56) ($0.29) ($0.48) ($0.76) ($0.32) ($1.03)
Weighted Average Basic Shares Outstanding		 105.10M 92.64M 91.03M 85.29M 88.33M 81.52M 68.29M 60.61M 67.36M 59.07M 58.28M
Diluted Earnings per Share		 ($0.29) ($0.36) ($0.27) ($0.32) ($0.70) ($0.56) ($0.29) ($0.48) ($0.76) ($0.32) ($1.03)
Weighted Average Diluted Shares Outstanding		 105.10M 92.64M 91.03M 85.29M 88.33M 81.52M 68.29M 60.61M 67.36M 59.07M 58.28M
Weighted Average Basic & Diluted Shares Outstanding		 91.93M 91.90M 86.51M 84.48M 82.45M 73.05M 61.72M 59.18M 75.54M 74.51M 74.62M

Annual Cash Flow Statements for JBG SMITH Properties

This table details how cash moves in and out of JBG SMITH Properties' 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		 64 -48 306 61 -257 121 39 -28 -74 -17 -80
Net Cash From Operating Activities		 178 160 74 188 174 169 218 178 183 129 73
Net Cash From Continuing Operating Activities		 178 160 74 188 174 169 218 178 183 129 73
Net Income / (Loss) Continuing Operations		 50 62 -79 47 74 -67 -90 99 -92 -178 -168
Consolidated Net Income / (Loss)		 50 62 -79 47 74 -67 -90 99 -92 -178 -168
Depreciation Expense		 147 135 165 216 196 226 240 218 216 215 197
Amortization Expense		 -0.23 2.24 3.16 3.19 5.55 6.16 6.78 6.61 0.75 5.63 12
Non-Cash Adjustments to Reconcile Net Income		 -0.17 -2.35 13 -33 -58 26 57 -130 80 77 42
Changes in Operating Assets and Liabilities, net		 -19 -38 -27 -48 -45 -21 3.23 -15 -22 9.37 -9.98
Net Cash From Investing Activities		 -237 -259 -7.68 66 -241 -168 -369 524 -98 144 357
Net Cash From Continuing Investing Activities		 -237 -259 -7.68 66 -241 -168 -369 524 -98 144 357
Purchase of Property, Leasehold Improvements and Equipment		 - - 0.00 -409 -441 -307 -173 -327 -334 -218 -122
Purchase of Investment Securities		 -244 -263 -229 -32 -185 -86 -250 -157 -58 -13 -79
Sale and/or Maturity of Investments		 0.00 0.00 58 95 385 226 55 1,008 294 375 558
Net Cash From Financing Activities		 123 51 240 -194 -190 119 190 -730 -159 -291 -510
Net Cash From Continuing Financing Activities		 123 51 240 -194 -190 119 190 -730 -159 -291 -510
Issuance of Debt		 438 80 536 403 202 1,180 490 430 887 506 1,119
Repayment of Debt		 -332 -24 -426 -467 -720 -822 -32 -676 -609 -498 -1,229
Repurchase of Common Equity		 - - - 0.00 0.00 -105 -158 -361 -335 -171 -444
Payment of Dividends		 0.00 -3.76 -31 -125 -147 -135 -136 -124 -109 -74 -61
Other Financing Activities, Net		 16 -0.22 0.00 -5.07 1.57 1.67 26 1.13 8.10 -54 104
Cash Interest Paid		 54 45 52 65 49 57 62 72 89 116 128
Cash Income Taxes Paid		 0.68 1.17 3.40 1.97 0.28 -1.19 0.82 1.21 1.92 0.12 0.06

Quarterly Cash Flow Statements for JBG SMITH Properties

This table details how cash moves in and out of JBG SMITH Properties' 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		 32 60 -54 -36 13 -63 -29 -3.18 16 12 -6.79
Net Cash From Operating Activities		 68 37 24 26 42 13 19 8.87 33 3.41 16
Net Cash From Continuing Operating Activities		 68 37 24 26 42 13 19 8.87 33 3.41 16
Net Income / (Loss) Continuing Operations		 -38 -42 -33 -31 -71 -54 -23 -35 -56 -23 -72
Consolidated Net Income / (Loss)		 -38 -42 -33 -31 -71 -54 -23 -35 -56 -23 -72
Depreciation Expense		 59 58 53 52 52 49 49 50 49 47 47
Amortization Expense		 -0.29 2.75 0.80 0.82 1.42 3.80 3.11 3.60 1.60 0.65 0.53
Non-Cash Adjustments to Reconcile Net Income		 34 20 13 5.20 39 22 -6.28 1.67 24 -12 46
Changes in Operating Assets and Liabilities, net		 13 -2.03 -9.65 -0.08 21 -8.96 -4.21 -11 15 -9.88 -5.09
Net Cash From Investing Activities		 25 124 -62 20 62 161 109 126 -40 24 -17
Net Cash From Continuing Investing Activities		 25 124 -62 20 62 161 109 126 -40 24 -17
Purchase of Property, Leasehold Improvements and Equipment		 -92 -48 -65 -59 -46 -29 -33 -30 -30 -23 -20
Purchase of Investment Securities		 -4.66 -2.54 -1.26 -7.70 -1.14 -1.38 -53 -3.87 -21 -1.23 -2.86
Sale and/or Maturity of Investments		 122 174 5.10 87 109 192 195 160 11 48 5.73
Net Cash From Financing Activities		 -62 -101 -17 -83 -91 -237 -158 -138 23 -16 -5.58
Net Cash From Continuing Financing Activities		 -62 -101 -17 -83 -91 -237 -158 -138 23 -16 -5.58
Issuance of Debt		 182 62 201 73 170 462 444 141 72 62 48
Repayment of Debt		 -156 -93 -104 -84 -217 -533 -468 -202 -26 -37 -47
Repurchase of Common Equity		 -61 -49 -67 -52 -2.40 -148 -225 -63 -7.87 -25 -3.00
Payment of Dividends		 -25 -19 -19 -18 -18 -18 -15 -14 -14 -14 -14
Other Financing Activities, Net		 -1.04 -1.18 -28 -1.28 -24 -0.86 107 -0.88 -0.88 -1.36 11
Cash Interest Paid		 23 26 27 31 32 33 30 32 33 33 33

Annual Balance Sheets for JBG SMITH Properties

This table presents JBG SMITH Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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		 3,661 6,072 5,997 5,986 6,080 6,386 5,903 5,519 5,021 4,388
Cash and Due from Banks		 29 317 261 126 226 264 241 165 146 75
Restricted Cash		 3.26 22 139 16 38 38 33 36 37 28
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		 3,225 5,006 4,741 4,656 4,768 4,868 4,823 4,537 4,111 3,761
Deferred Acquisition Cost		 - - - - - - 94 81 70 66
Intangible Assets		 - - - - - 202 68 57 47 30
Other Assets		 329 727 857 1,188 1,048 1,014 644 643 609 428
Total Liabilities & Shareholders' Equity		 3,661 6,072 5,997 5,986 6,080 6,386 5,903 5,519 5,021 4,388
Total Liabilities		 1,539 2,488 2,452 1,987 2,343 2,925 2,708 2,826 2,788 2,719
Short-Term Debt		 0.00 116 0.00 200 0.00 300 0.00 62 85 205
Other Short-Term Payables		 324 139 131 158 103 106 138 125 101 85
Long-Term Debt		 1,165 2,072 2,136 1,423 1,992 2,176 2,437 2,500 2,485 2,298
Other Long-Term Liabilities		 49 161 185 206 248 343 133 139 117 132
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 0.00 609 558 613 531 523 481 441 424 511
Total Equity & Noncontrolling Interests		 2,122 2,975 2,987 3,387 3,206 2,938 2,714 2,252 1,809 1,158
Total Preferred & Common Equity		 0.00 2,971 2,987 3,386 3,206 2,916 2,682 2,223 0.00 1,158
Preferred Stock		 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 0.00 2,971 2,987 3,386 3,206 2,916 2,682 2,223 1,809 1,158
Common Stock		 - 3,065 3,156 3,634 3,659 3,541 3,265 2,980 2,791 2,340
Retained Earnings		 - -96 -176 -231 -413 -609 -629 -777 -997 -1,180
Accumulated Other Comprehensive Income / (Loss)		 - 1.61 6.70 -17 -40 -16 46 20 15 -1.61
Noncontrolling Interest		 2,122 4.21 0.20 0.20 0.17 23 32 29 - 0.00

Quarterly Balance Sheets for JBG SMITH Properties

This table presents JBG SMITH Properties' 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		 5,835 5,784 5,666 5,405 5,325 5,182 4,733 4,549 4,417 4,336 4,261
Cash and Due from Banks		 280 157 131 221 164 137 81 61 64 80 75
Restricted Cash		 42 46 38 40 42 33 39 30 23 35 33
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		 4,688 4,741 4,600 4,520 4,526 4,430 4,091 3,776 3,782 3,693 3,637
Deferred Acquisition Cost		 - - - 80 80 78 69 71 68 65 63
Intangible Assets		 149 144 140 54 52 49 46 53 52 29 11
Other Assets		 676 696 758 491 460 455 407 559 427 433 441
Total Liabilities & Shareholders' Equity		 5,835 5,784 5,666 5,405 5,325 5,182 4,733 4,549 4,417 4,336 4,261
Total Liabilities		 2,638 2,737 2,817 2,796 2,854 2,842 2,743 2,683 2,660 2,701 2,690
Short-Term Debt		 - 62 92 0.00 40 90 162 226 160 230 210
Other Short-Term Payables		 124 129 135 133 108 100 92 81 79 72 66
Long-Term Debt		 2,349 2,406 2,444 2,534 2,594 2,534 2,345 2,259 2,296 2,299 2,320
Other Long-Term Liabilities		 165 139 146 129 112 118 144 117 125 100 94
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 458 456 444 436 437 445 418 543 566 495 493
Total Equity & Noncontrolling Interests		 2,739 2,591 2,405 2,173 2,035 1,896 1,571 1,323 1,191 1,140 1,078
Total Preferred & Common Equity		 2,708 2,559 2,373 2,149 2,020 1,882 0.00 0.00 0.00 1,140 1,066
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 2,708 2,559 2,373 2,149 2,020 1,882 1,571 1,323 1,191 1,140 1,066
Common Stock		 3,283 3,158 3,044 2,943 2,857 2,790 2,608 2,398 2,306 2,337 2,329
Retained Earnings		 -607 -642 -723 -825 -866 -908 -1,043 -1,075 -1,114 -1,199 -1,269
Accumulated Other Comprehensive Income / (Loss)		 32 43 52 31 29 -0.48 6.15 -0.40 -1.09 2.44 5.87
Noncontrolling Interest		 31 32 32 25 15 14 - - - - 12

Annual Metrics And Ratios for JBG SMITH Properties

This table displays calculated financial ratios and metrics derived from JBG SMITH Properties' 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		 $0.49 $0.62 ($0.70) $0.31 $0.48 ($0.49) ($0.63) $0.70 ($0.78) ($1.65) ($2.09)
Adjusted Weighted Average Basic Shares Outstanding		 100.57M 100.57M 117.95M 122.59M 130.69M 131.60M 130.84M 119.01M 105.10M 88.33M 67.36M
Adjusted Diluted Earnings per Share		 $0.49 $0.62 ($0.70) $0.31 $0.48 ($0.49) ($0.63) $0.70 ($0.78) ($1.65) ($2.09)
Adjusted Weighted Average Diluted Shares Outstanding		 100.57M 100.57M 117.95M 119.18M 130.69M 131.60M 130.84M 119.01M 105.10M 88.33M 67.36M
Adjusted Basic & Diluted Earnings per Share		 $0.49 $0.00 $0.00 $0.00 $0.48 ($0.49) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 100.57M 100.57M 105.36M 119.18M 134.88M 133.45M 127.55M 114.02M 91.93M 82.45M 75.54M
Debt Service Ratios		 - - - - - - - - - - -
Payout Ratios		 - - - - - - - - - - -

Quarterly Metrics And Ratios for JBG SMITH Properties

This table displays calculated financial ratios and metrics derived from JBG SMITH Properties' 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		 - - - - - - - - - 75,535,929.00 74,514,586.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - 75,535,929.00 74,514,586.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - -0.31 -0.97
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 -4.44% -10.04% -16.64% -19.83% -13.50% -30.52% -6.73% -13.20% - 14.84% 4.44%
EBITDA Growth		 11.72% -79.01% -45.19% 293.34% -121.28% -100.36% 19.83% -11.61% - 42,772.88% -187.46%
EBIT Growth		 26.34% -287.05% -168.17% 53.37% -385.69% -19.43% 1,914.89% -12.41% - 57.48% -195.06%
NOPAT Growth		 26.34% -230.85% -168.17% 53.37% -385.69% -19.43% 1,914.89% -12.41% - 57.48% -195.06%
Net Income Growth		 -80.64% -273.55% -172.68% 52.63% -88.08% -27.28% 30.62% -11.83% - 57.08% -212.54%
EPS Growth		 -93.33% -289.47% -170.00% 44.83% -141.38% -55.56% -7.41% -50.00% - 42.86% -255.17%
Operating Cash Flow Growth		 43.65% -13.11% -49.21% 3.59% -38.37% -65.08% -20.84% -66.36% - -73.65% -15.85%
Free Cash Flow Firm Growth		 26.08% 76.97% 330.08% 69.24% 10.63% 63.79% 86.34% 81.80% - -48.05% -72.95%
Invested Capital Growth		 -6.71% -7.27% -7.43% -7.82% -8.60% -12.58% -14.78% -15.13% - -7.40% -5.74%
Revenue Q/Q Growth		 -7.83% -3.32% -8.83% -1.31% -0.55% -22.35% 59.03% -29.32% - 66.53% 4.87%
EBITDA Q/Q Growth		 485.61% -63.59% 27.77% 7.77% -142.44% 99.39% 108,072.88% -68.32% - 160.35% -197.73%
EBIT Q/Q Growth		 79.69% -244.58% 26.98% 8.77% -111.59% 15.27% 121.04% -397.99% - 75.35% -217.05%
NOPAT Q/Q Growth		 79.69% -244.58% 26.98% 8.77% -111.59% 15.27% 121.04% -397.99% - 75.35% -217.05%
Net Income Q/Q Growth		 43.02% -12.02% 20.80% 6.30% -126.26% 24.20% 56.83% -51.04% - 58.97% -214.35%
EPS Q/Q Growth		 50.00% -24.14% 25.00% -18.52% -118.75% 20.00% 48.21% -65.52% - 57.89% -221.88%
Operating Cash Flow Q/Q Growth		 168.95% -45.91% -35.83% 10.97% 60.00% -69.35% 45.47% -52.85% - -89.55% 364.51%
Free Cash Flow Firm Q/Q Growth		 55.90% 0.89% 3.92% 3.54% 1.91% 49.38% 25.07% -4.51% - -44.14% -37.01%
Invested Capital Q/Q Growth		 -2.43% -2.13% -0.73% -2.76% -3.26% -6.39% -3.23% -3.17% - -0.19% -1.50%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 37.59% 14.16% 19.84% 21.67% -9.25% -0.07% 49.23% 22.07% - 26.94% -25.11%
EBIT Margin		 -10.69% -38.11% -30.52% -28.22% -60.03% -65.51% 8.67% -36.54% - -24.25% -73.33%
Profit (Net Income) Margin		 -31.09% -36.02% -31.29% -29.71% -67.60% -65.99% -17.91% -38.28% - -24.66% -73.92%
Tax Burden Percent		 97.49% 96.64% 101.82% 102.73% 101.15% 99.63% 99.64% 102.72% - 100.03% 100.00%
Interest Burden Percent		 298.25% 97.82% 100.69% 102.51% 111.33% 101.11% -207.42% 101.99% - 101.65% 100.82%
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)		 -0.70% -2.48% -1.92% -1.72% -3.63% -3.79% 0.50% -2.09% - -1.45% -4.55%
ROIC Less NNEP Spread (ROIC-NNEP)		 -1.85% -2.93% -2.33% -2.13% -4.67% -4.44% -0.71% -2.55% - -1.74% -5.43%
Return on Net Nonoperating Assets (RNNOA)		 -1.57% -2.47% -2.16% -2.11% -4.87% -4.87% -0.84% -3.16% - -2.41% -7.93%
Return on Equity (ROE)		 -2.27% -4.95% -4.07% -3.83% -8.50% -8.66% -0.34% -5.25% - -3.87% -12.48%
Cash Return on Invested Capital (CROIC)		 6.11% 5.80% 5.68% 6.52% 6.62% 10.83% 13.49% 13.77% - 5.47% 2.86%
Operating Return on Assets (OROA)		 -0.96% -3.38% -2.62% -2.34% -4.95% -5.15% 0.68% -2.86% - -1.98% -6.24%
Return on Assets (ROA)		 -2.78% -3.19% -2.68% -2.47% -5.57% -5.19% -1.41% -2.99% - -2.01% -6.29%
Return on Common Equity (ROCE)		 -1.89% -4.14% -3.38% -3.14% -6.95% -7.00% -0.26% -3.94% - -2.89% -8.68%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -7.36% -8.88% -7.68% 0.00% 0.00% 0.00% 0.00% - -12.05% -17.51%
Net Operating Profit after Tax (NOPAT)		 -9.07 -31 -23 -21 -44 -37 7.85 -23 - -16 -50
NOPAT Margin		 -7.48% -26.68% -21.37% -19.75% -42.02% -45.85% 6.07% -25.58% - -16.98% -51.33%
Net Nonoperating Expense Percent (NNEP)		 1.14% 0.45% 0.42% 0.41% 1.04% 0.65% 1.21% 0.46% - 0.29% 0.88%
SG&A Expenses to Revenue		 28.96% 30.12% 33.95% 37.26% 34.18% 41.09% 26.95% 39.98% - 38.75% 36.70%
Operating Expenses to Revenue		 110.69% 138.11% 130.52% 128.22% 160.03% 165.51% 91.33% 136.54% - 124.25% 173.33%
Earnings before Interest and Taxes (EBIT)		 -13 -45 -33 -30 -63 -53 11 -33 - -23 -72
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 46 17 21 23 -9.69 -0.06 64 20 - 25 -25
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.69 0.68 0.69 0.80 0.72 0.85 0.96 1.15 - 0.97 1.03
Price to Tangible Book Value (P/TBV)		 0.71 0.70 0.70 0.83 0.74 0.87 1.00 1.21 - 0.99 1.04
Price to Revenue (P/Rev)		 3.02 2.95 2.91 3.36 2.99 3.33 3.25 3.66 - 2.98 2.92
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Dividend Yield		 5.59% 5.54% 6.80% 5.58% 5.69% 5.43% 4.05% 3.15% - 4.79% 4.77%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.83 0.82 0.84 0.89 0.86 0.92 0.97 1.02 - 0.96 0.98
Enterprise Value to Revenue (EV/Rev)		 8.56 8.44 8.95 9.82 9.47 10.38 10.80 11.49 - 10.83 10.73
Enterprise Value to EBITDA (EV/EBITDA)		 28.88 47.24 59.64 41.68 80.70 120.59 93.74 102.17 - 59.57 275.12
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 23.84 23.64 27.56 28.42 31.76 39.26 41.87 52.01 - 62.96 66.17
Enterprise Value to Free Cash Flow (EV/FCFF)		 13.15 13.56 14.13 13.12 12.33 7.92 6.59 6.82 - 16.95 33.30
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.95 0.97 1.07 1.12 1.15 1.26 1.33 1.40 - 1.55 1.61
Long-Term Debt to Equity		 0.93 0.97 1.05 1.08 1.11 1.18 1.21 1.31 - 1.41 1.48
Financial Leverage		 0.85 0.84 0.92 0.99 1.04 1.10 1.18 1.24 - 1.39 1.46
Leverage Ratio		 1.94 1.94 2.01 2.09 2.14 2.20 2.28 2.34 - 2.50 2.56
Compound Leverage Factor		 5.79 1.89 2.03 2.14 2.38 2.23 -4.72 2.39 - 2.54 2.58
Debt to Total Capital		 48.76% 49.27% 51.59% 52.85% 53.51% 55.76% 57.11% 58.30% - 60.74% 61.70%
Short-Term Debt to Total Capital		 1.18% 0.00% 0.78% 1.81% 1.77% 3.60% 5.19% 3.80% - 5.52% 5.12%
Long-Term Debt to Total Capital		 47.58% 49.27% 50.81% 51.04% 51.74% 52.15% 51.92% 54.50% - 55.21% 56.58%
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		 8.94% 8.95% 8.85% 9.24% 8.82% 9.30% 12.48% 13.44% - 11.88% 12.30%
Common Equity to Total Capital		 42.30% 41.78% 39.56% 37.91% 37.67% 34.94% 30.40% 28.26% - 27.38% 26.00%
Debt to EBITDA		 16.93 28.48 36.84 24.72 50.48 73.14 55.45 58.25 - 37.55 173.19
Net Debt to EBITDA		 15.60 25.56 33.96 23.12 46.88 69.63 53.42 56.17 - 35.84 165.79
Long-Term Debt to EBITDA		 16.52 28.48 36.28 23.87 48.81 68.41 50.40 54.46 - 34.13 158.82
Debt to NOPAT		 -56.31 -27.12 -24.44 -31.26 -21.61 -20.06 -21.29 -20.59 - -26.40 -19.61
Net Debt to NOPAT		 -51.90 -24.33 -22.53 -29.23 -20.07 -19.09 -20.51 -19.86 - -25.20 -18.77
Long-Term Debt to NOPAT		 -54.94 -27.12 -24.07 -30.19 -20.90 -18.76 -19.36 -19.25 - -24.00 -17.98
Noncontrolling Interest Sharing Ratio		 16.70% 16.35% 17.02% 18.02% 18.14% 19.10% 22.94% 25.01% - 25.20% 30.48%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 369 372 387 400 408 609 762 728 - 317 199
Operating Cash Flow to CapEx		 74.11% 77.20% 36.32% 45.00% 91.79% 44.46% 56.46% 29.82% - 14.67% 79.54%
Free Cash Flow to Firm to Interest Expense		 13.13 12.34 12.09 11.35 11.13 17.31 0.00 20.93 - 8.91 5.54
Operating Cash Flow to Interest Expense		 2.44 1.23 0.74 0.75 1.15 0.37 0.00 0.26 - 0.10 0.44
Operating Cash Flow Less CapEx to Interest Expense		 -0.85 -0.36 -1.30 -0.91 -0.10 -0.46 0.00 -0.60 - -0.56 -0.11
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.09 0.09 0.09 0.08 0.08 0.08 0.08 0.08 - 0.08 0.09
Fixed Asset Turnover		 0.11 0.11 0.10 0.10 0.10 0.09 0.09 0.09 - 0.10 0.10
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 5,255 5,143 5,105 4,964 4,803 4,496 4,351 4,213 - 4,163 4,101
Invested Capital Turnover		 0.09 0.09 0.09 0.09 0.09 0.08 0.08 0.08 - 0.09 0.09
Increase / (Decrease) in Invested Capital		 -378 -403 -410 -421 -452 -647 -754 -751 - -333 -250
Enterprise Value (EV)		 4,372 4,203 4,265 4,424 4,109 4,133 4,201 4,308 - 4,012 4,020
Market Capitalization		 1,540 1,469 1,385 1,512 1,298 1,328 1,264 1,373 - 1,104 1,093
Book Value per Share		 $23.23 $23.20 $21.98 $21.76 $21.41 $19.05 $18.11 $19.29 - $15.09 $14.31
Tangible Book Value per Share		 $22.64 $22.61 $21.41 $21.19 $20.86 $18.50 $17.38 $18.45 - $14.70 $14.16
Total Capital		 5,255 5,143 5,105 4,964 4,803 4,496 4,351 4,213 - 4,163 4,101
Total Debt		 2,562 2,534 2,634 2,624 2,570 2,507 2,485 2,456 - 2,529 2,530
Total Long-Term Debt		 2,500 2,534 2,594 2,534 2,485 2,345 2,259 2,296 - 2,299 2,320
Net Debt		 2,362 2,274 2,428 2,454 2,387 2,386 2,394 2,368 - 2,414 2,422
Capital Expenditures (CapEx)		 92 48 65 59 46 29 33 30 - 23 20
Net Nonoperating Expense (NNE)		 29 11 11 10 27 16 31 12 - 7.18 22
Net Nonoperating Obligations (NNO)		 2,562 2,534 2,634 2,624 2,570 2,507 2,485 2,456 - 2,529 2,530
Total Depreciation and Amortization (D&A)		 58 61 54 53 53 53 52 54 - 48 47
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.29) ($0.36) ($0.27) ($0.32) ($0.70) ($0.56) ($0.29) ($0.48) ($0.76) ($0.32) ($1.03)
Adjusted Weighted Average Basic Shares Outstanding		 105.10M 92.64M 91.03M 85.29M 88.33M 81.52M 68.29M 60.61M 67.36M 59.07M 58.28M
Adjusted Diluted Earnings per Share		 ($0.29) ($0.36) ($0.27) ($0.32) ($0.70) ($0.56) ($0.29) ($0.48) ($0.76) ($0.32) ($1.03)
Adjusted Weighted Average Diluted Shares Outstanding		 105.10M 92.64M 91.03M 85.29M 88.33M 81.52M 68.29M 60.61M 67.36M 59.07M 58.28M
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		 91.93M 91.90M 86.51M 84.48M 82.45M 73.05M 61.72M 59.18M 75.54M 74.51M 74.62M
Normalized Net Operating Profit after Tax (NOPAT)		 -14 -19 -22 -17 -20 -32 0.84 -23 - -30 -19
Normalized NOPAT Margin		 -11.42% -16.51% -20.75% -16.20% -18.73% -39.02% 0.65% -25.49% - -31.64% -19.65%
Pre Tax Income Margin		 -31.89% -37.28% -30.73% -28.92% -66.83% -66.23% -17.98% -37.27% - -24.65% -73.92%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -0.46 -1.48 -1.02 -0.84 -1.72 -1.51 0.00 -0.96 - -0.64 -1.99
NOPAT to Interest Expense		 -0.32 -1.04 -0.71 -0.59 -1.20 -1.06 0.00 -0.67 - -0.45 -1.40
EBIT Less CapEx to Interest Expense		 -3.75 -3.07 -3.07 -2.51 -2.97 -2.34 0.00 -1.82 - -1.29 -2.55
NOPAT Less CapEx to Interest Expense		 -3.61 -2.63 -2.76 -2.25 -2.45 -1.89 0.00 -1.53 - -1.10 -1.95
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 -119.20% -62.38% -50.17% -56.11% -41.39% -38.14% -38.26% -35.57% - -41.89% -30.04%
Augmented Payout Ratio		 -484.83% -292.87% -215.09% -215.08% -137.46% -180.23% -276.92% -275.37% - -275.83% -83.18%

Financials Breakdown Chart

Key Financial Trends

JBG SMITH Properties (NYSE: JBGS) is showing a mixed but improving operating picture in early 2026, with a key caveat: the company remains unprofitable and still carries a meaningful debt load. The latest quarter showed positive operating and investing cash flow, but earnings were again negative, and the balance sheet continues to reflect leverage and large noncontrolling interests.

  • Operating cash flow turned positive again in Q1 2026. Net cash from operating activities was $3.4 million, compared with $32.6 million in Q4 2025 and $8.9 million in Q3 2025. While modest, it is still better than the negative operating cash flow seen in some earlier periods.
  • Cash and equivalents improved quarter over quarter. Cash and due from banks rose to $79.8 million at Q1 2026 from $64.4 million at Q3 2025, helped by a positive net change in cash.
  • Investing cash flow was strongly positive in Q1 2026. Net cash from investing activities was $24.0 million, driven by sales and maturities of investments that more than offset capital spending and investment purchases.
  • The company continued to reduce its share count over time. Weighted average basic shares in Q1 2026 were 59.1 million versus 67.4 million in Q4 2025 and 81.5 million in Q1 2025, which can support per-share metrics if profitability improves.
  • Interest income remains a small but steady offset. Investment securities interest income was $1.4 million in Q1 2026, providing some cushion against high financing costs.
  • Revenue mix remains heavily dependent on non-interest income. In Q1 2026, total revenue was $93.5 million, but $127.6 million of non-interest income was largely offset by a $34.1 million net interest expense. This structure suggests the company is still reliant on non-core income sources and asset-level economics rather than financing spread income.
  • Asset values remain large but have been drifting lower. Total assets fell to $4.34 billion in Q1 2026 from $4.42 billion in Q3 2025 and $4.73 billion in Q1 2025, reflecting a gradual contraction in the balance sheet.
  • Redeemable noncontrolling interest is still sizable. At $494.8 million in Q1 2026, this remains an important claim on enterprise value and a factor investors should keep in mind when assessing equity value.
  • JBGS remained unprofitable in the latest quarter. Q1 2026 net loss attributable to common shareholders was $18.7 million, or $0.32 per share, following a $45.5 million common loss in Q4 2025.
  • Debt and interest costs remain a major pressure point. Long-term debt stood at $2.30 billion in Q1 2026, plus $230 million of short-term debt, while total interest expense was $35.5 million for the quarter. That burden continues to weigh on profitability.
  • Profitability has deteriorated versus the prior year’s stronger quarters. In 2024 and early 2025, the company had some quarters with positive operating cash flow and even positive earnings in select periods, but the recent run has trended back to losses.
  • Impairment and special charges remain a recurring issue. Q1 2026 included a $1.5 million impairment charge, and prior quarters showed much larger impairment and special charge swings, highlighting volatility in operating results.

Bottom line: JBGS appears to be managing cash reasonably well in the near term, but the business still faces the classic REIT challenge of high leverage, elevated interest expense, and inconsistent earnings. For retail investors, the latest data suggests a company that is stable enough to keep generating cash, but not yet strong enough to produce reliable bottom-line growth.

08/10/26 09:16 AM ETAI Generated. May Contain Errors.

JBG SMITH Properties Financials - Frequently Asked Questions

According to the most recent income statement we have on file, JBG SMITH Properties' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

JBG SMITH Properties' net income appears to be on an upward trend, with a most recent value of -$168.06 million in 2025, falling from $49.63 million in 2015. The previous period was -$177.75 million in 2024. Find out what analysts predict for JBG SMITH Properties in the coming months.

Over the last 10 years, JBG SMITH Properties' total revenue changed from $422.34 million in 2015 to $358.37 million in 2025, a change of -15.1%.

JBG SMITH Properties' total liabilities were at $2.72 billion at the end of 2025, a 2.5% decrease from 2024, and a 76.7% increase since 2016.

In the past 9 years, JBG SMITH Properties' cash and equivalents has ranged from $29 million in 2016 to $316.68 million in 2017, and is currently $75.27 million as of their latest financial filing in 2025.


Related Companies

Financial statements for NYSE:JBGS last updated on 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
The ultimate IPO unicorn
Anthropic is now worth more than a trillion dollars, making it the first private company to reach that milesto...
Weiss Ratings | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel
Your $29.97 book is free today
Why Some Traders Skip Stocks Entirely You don't need a big account to trade options. In fact, options ca...
Profits Run | Sponsoredtc pixel
Barricks gold output fell from 2 million ounces to 719000
Barrick's gold production has plunged from 2 million ounces to just 719,000, leaving the world's second-larges...
Golden Portfolio | Sponsoredtc pixel
China is not hedging. It's escaping.
China's US Treasury holdings have fallen from a peak of $1.32 trillion to roughly $659 billion, an 18-year low...
Behind the Markets | Sponsoredtc pixel
Elon's Terrifying Warning: America Is "1,000% Going Bankrupt"
The national debt just crossed $39 trillion, and Elon Musk - former head of the Department of Government Effic...
American Hartford Gold | Sponsoredtc pixel
The $15 Gold Fund That Pays Up to $1,152/Month
Gold is hitting record highs, but most investors are leaving income on the table. A $15 fund is quietly paying...
Investors Alley | Sponsoredtc pixel
Beginner’s Guide to Gold
The Ultimate Beginner's Guide to Gold IRAs Protect Your Retirement Savings Before It's Too Late With This I...
Goldco Direct, LLC | Sponsoredtc pixel