DEI · Douglas Emmett Inc
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.01B | $1B | $986.48M | $1.02B | $993.65M | $918.4M | $891.52M | $936.68M | $881.32M | $812.05M | $742.55M | $635.77M | $599.52M | $591.52M | $579M | $575.34M | $570.84M | $571.06M | $608.09M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $444K | $844K | $1M | — | |
| $636.52M | $636.05M | $636.22M | $658.86M | $659.83M | $615M | $586.11M | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | 63.35% | 64.49% | 64.56% | 66.4% | 66.96% | 65.74% | — | — | — | — | — | — | — | — | — | — | — | — | |
| $48.98M | $46.66M | $45.36M | $49.24M | $45.41M | $42.55M | $39.6M | $38.07M | $38.64M | $36.23M | $34.96M | $30.5M | $27.33M | $26.61M | $27.94M | $29.29M | $28.31M | $23.89M | $22.65M | |
| $396.08M | $398.93M | $384.05M | $459.95M | $372.8M | $371.29M | $385.25M | $357.74M | $309.86M | $276.76M | $248.91M | $205.33M | $202.51M | $191.35M | $184.85M | $205.7M | $225.03M | $226.62M | $248.01M | |
| — | $0 | $0 | $0 | $0 | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $669.76M | — | — | — | — | — | — | — | $629.37M | $571.03M | $521.73M | $446.25M | $431.67M | $412.83M | $403.19M | $422.86M | $430.82M | $422.7M | $453.86M | |
| $816.06M | $813.53M | $779.66M | $870.82M | $752.02M | $717.24M | $730.26M | $693.97M | $629.37M | $571.03M | — | — | — | — | — | — | — | — | — | |
| $176.44M | — | — | — | — | — | — | $242.71M | $251.94M | $241.02M | $220.82M | $189.53M | $167.85M | $178.69M | $175.81M | $152.47M | $140.03M | $148.36M | $154.23M | |
| — | — | — | — | — | — | — | 25.91% | 28.59% | 29.68% | 29.74% | 29.81% | 28% | 30.21% | 30.36% | 26.5% | 24.53% | 25.98% | 25.36% | |
| $576.8M | — | — | — | — | — | — | $600.45M | $561.81M | $517.78M | $469.73M | $394.86M | $370.37M | $370.04M | $360.66M | $358.17M | $365.06M | $374.98M | $402.25M | |
| $274.06M | $266.68M | $229.44M | $209.47M | $150.19M | $147.5M | $142.87M | $143.31M | $133.4M | $145.18M | $146.15M | $135.45M | $128.51M | $130.55M | $146.69M | $148.46M | $166.91M | $184.8M | $193.73M | |
| — | — | — | $19.63M | $4.59M | $2.47M | $16.29M | $11.65M | $11.41M | $9.71M | $8.76M | $15.23M | $17.68M | $6.4M | $2.82M | $3.18M | $1.19M | -$12K | $3.58M | |
| — | — | — | — | — | — | — | — | $0 | $0 | $14.33M | $0 | $0 | — | — | — | — | — | — | |
| — | $0 | $2.59M | -$34.64M | $1.22M | $946K | $430K | $6.92M | $6.4M | $5.91M | $7.81M | $7.69M | $3.71M | $3.1M | -$1.71M | -$2.87M | -$6.97M | -$3.28M | — | |
| -$22.88M | $16.27M | $23.52M | -$42.71M | $97.15M | $65.27M | $50.42M | $363.71M | $116.09M | $94.44M | $85.4M | $58.38M | $44.62M | $45.31M | $22.94M | $1.45M | -$26.42M | -$27.06M | -$27.99M | |
| — | 1.62% | 2.38% | -4.18% | 9.78% | 7.11% | 5.66% | 38.83% | 13.17% | 11.63% | 11.5% | 9.18% | 7.44% | 7.66% | 3.96% | 0.25% | -4.63% | -4.74% | -4.6% | |
| -$45.62M | -$27.7M | -$15.93M | -$33.13M | -$605K | -$9.14M | -$11.87M | $54.99M | $12.53M | $9.98M | $10.69M | $10.37M | $8.23M | $7.53M | $5.4M | $807K | -$6.53M | -$7.09M | -$7.92M | |
| -$24.45M | $14.8M | $22.14M | -$43.9M | $96.23M | $64.39M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| -$33.92M | -$27.2M | -$37.48M | -$113.85M | $322.98M | $174.53M | -$80.15M | $292.31M | $126.93M | $122.39M | $109.84M | $79.19M | $65.09M | $77.75M | $29.13M | -$28.96M | $41.01M | $60.79M | — | |
| USD/shares | -$0.15 | $0.09 | $0.13 | -$0.26 | $0.55 | $0.37 | $0.28 | $2.09 | $0.68 | $0.58 | $0.57 | $0.40 | $0.31 | $0.32 | $0.16 | $0.01 | -$0.22 | -$0.22 | -$0.23 |
| USD/shares | -$0.15 | $0.09 | $0.13 | -$0.26 | $0.55 | $0.37 | $0.28 | $2.09 | $0.68 | $0.58 | $0.55 | $0.39 | $0.30 | $0.31 | $0.16 | $0.01 | -$0.22 | -$0.22 | -$0.23 |
| shares | — | 167.45M | 167.39M | 169.6M | 175.76M | 175.48M | 175.38M | 173.36M | 169.89M | 160.91M | 149.3M | 146.09M | 144.01M | 142.56M | 139.79M | 126.19M | 122.72M | 121.55K | 120.73M |
| shares | — | 167.45M | 167.39M | 169.6M | 175.76M | 175.48M | 175.38M | 173.36M | 169.9M | 161.23M | 153.19M | 150.6M | 148.12M | 145.84M | 173.12M | 159.97M | 122.72M | 121.55K | 120.73M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $114.57M in buybacks, $2.27B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 14 similar-size REIT - Office companies (of 20 listed).
P/FFO and P/AFFO use the company-stated “FFO” and “AFFO”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
P/FFO and P/AFFO use the company-stated “FFO” and “AFFO”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Office Segment | $805,516,000 | $796,404,000 | $829,945,000 | $824,573,000 | $786,870,000 | $771,169,000 | $816,755,000 | $777,931,000 |
| Multifamily Segment | $198,466,000 | $190,074,000 | $190,543,000 | $169,079,000 | $131,527,000 | $120,354,000 | $119,927,000 | $103,385,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Tenant Recoveries | $51,300,000 | $50,100,000 | $61,600,000 | $58,200,000 | $56,500,000 | — | — | — |
| Rental Revenue Tenant Improvements | $7,500,000 | $7,000,000 | $5,800,000 | $4,800,000 | $5,800,000 | $5,900,000 | $5,800,000 | $3,500,000 |
| Office Revenues | — | — | — | $3,600,000 | — | — | — | — |