Douglas Emmett, Inc. (DEI)
NYSE: DEI · Real-Time Price · USD
10.09
-0.17 (-1.66%)
At close: Mar 6, 2026, 4:00 PM EST
10.30
+0.21 (2.11%)
After-hours: Mar 6, 2026, 7:58 PM EST
Douglas Emmett Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Rental Revenue | 867.41 | 858.18 | 889.04 | 876.45 | 821.04 | Upgrade
|
| Other Revenue | 136.57 | 130.89 | 96.81 | 114.53 | 93.5 | Upgrade
|
| Total Revenue | 1,004 | 989.07 | 985.85 | 990.98 | 914.54 | Upgrade
|
| Revenue Growth (YoY | 1.51% | 0.33% | -0.52% | 8.36% | 2.98% | Upgrade
|
| Property Expenses | 367.94 | 350.26 | 361.63 | 333.82 | 303.4 | Upgrade
|
| Selling, General & Administrative | 46.66 | 45.36 | 49.24 | 45.41 | 42.55 | Upgrade
|
| Depreciation & Amortization | 398.93 | 384.05 | 377.85 | 372.8 | 371.29 | Upgrade
|
| Total Operating Expenses | 813.53 | 779.66 | 788.72 | 752.02 | 717.24 | Upgrade
|
| Operating Income | 190.45 | 209.41 | 197.13 | 238.95 | 197.3 | Upgrade
|
| Interest Expense | -266.68 | -229.44 | -209.47 | -150.19 | -147.5 | Upgrade
|
| Other Non-Operating Income | 17.58 | 27.62 | 18.6 | 3.87 | 1.53 | Upgrade
|
| EBT Excluding Unusual Items | -58.64 | 7.59 | 6.26 | 92.64 | 51.33 | Upgrade
|
| Total Insurance Settlements | - | - | - | 3.9 | 4.8 | Upgrade
|
| Asset Writedown | - | - | -82.1 | - | - | Upgrade
|
| Other Unusual Items | 47.21 | - | - | - | - | Upgrade
|
| Pretax Income | -11.43 | 7.59 | -75.84 | 96.54 | 56.13 | Upgrade
|
| Earnings From Continuing Operations | -11.43 | 7.59 | -75.84 | 96.54 | 56.13 | Upgrade
|
| Minority Interest in Earnings | 27.7 | 15.93 | 33.13 | 0.61 | 9.14 | Upgrade
|
| Net Income | 16.27 | 23.52 | -42.71 | 97.15 | 65.27 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1.47 | 1.38 | 1.19 | 0.91 | 0.88 | Upgrade
|
| Net Income to Common | 14.8 | 22.14 | -43.9 | 96.23 | 64.39 | Upgrade
|
| Net Income Growth | -30.83% | - | - | 48.84% | 29.44% | Upgrade
|
| Basic Shares Outstanding | 167 | 167 | 170 | 176 | 175 | Upgrade
|
| Diluted Shares Outstanding | 167 | 167 | 170 | 176 | 175 | Upgrade
|
| Shares Change (YoY) | 0.04% | -1.30% | -3.50% | 0.16% | 0.06% | Upgrade
|
| EPS (Basic) | 0.09 | 0.13 | -0.26 | 0.55 | 0.37 | Upgrade
|
| EPS (Diluted) | 0.09 | 0.13 | -0.26 | 0.55 | 0.37 | Upgrade
|
| EPS Growth | -33.18% | - | - | 49.21% | 29.77% | Upgrade
|
| Dividend Per Share | 0.760 | 0.760 | 0.760 | 1.030 | 1.120 | Upgrade
|
| Dividend Growth | - | - | -26.21% | -8.04% | - | Upgrade
|
| Operating Margin | 18.97% | 21.17% | 20.00% | 24.11% | 21.57% | Upgrade
|
| Profit Margin | 1.47% | 2.24% | -4.45% | 9.71% | 7.04% | Upgrade
|
| EBITDA | 584.55 | 585.43 | 564.02 | 600.5 | 559.05 | Upgrade
|
| EBITDA Margin | 58.22% | 59.19% | 57.21% | 60.60% | 61.13% | Upgrade
|
| D&A For Ebitda | 394.11 | 376.03 | 366.89 | 361.54 | 361.75 | Upgrade
|
| EBIT | 190.45 | 209.41 | 197.13 | 238.95 | 197.3 | Upgrade
|
| EBIT Margin | 18.97% | 21.17% | 20.00% | 24.11% | 21.57% | Upgrade
|
| Funds From Operations (FFO) | 295.29 | 345.53 | - | - | - | Upgrade
|
| FFO Per Share | 1.45 | 1.71 | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | 221.31 | 276.53 | - | - | - | Upgrade
|
| AFFO Per Share | 1.08 | 1.37 | - | - | - | Upgrade
|
| FFO Payout Ratio | 43.10% | 36.81% | - | - | - | Upgrade
|
| Revenue as Reported | 1,004 | 986.48 | 1,020 | 993.65 | 918.4 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.