8-K Announcements
6May 5, 2026·SEC
Apr 10, 2026·SEC
Feb 10, 2026·SEC
Douglas Emmett, Inc. (DEI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Douglas Emmett, Inc. (DEI) stock price & volume — 10-year historical chart
Douglas Emmett, Inc. (DEI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Douglas Emmett, Inc. (DEI) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | May 5, 2026 | $0.02vs $0.05+57.3% | $251Mvs $251M-0.1% |
| Q1 2026 | Feb 10, 2026 | $0.35vs $0.05+740.0% | $249Mvs $252M-1.1% |
| Q4 2025 | Nov 4, 2025 | $0.34vs $0.34+0.0% | $251Mvs $253M-0.9% |
| Q3 2025 | Aug 5, 2025 | $0.37vs $0.37+0.0% | $252Mvs $257M-1.9% |
Douglas Emmett, Inc. (DEI) competitors in Gateway CBD Office REITs — business model, growth, and fundamentals comparison
Douglas Emmett, Inc. (DEI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Douglas Emmett, Inc. (DEI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 812.05M | 881.32M | 943.61M | 888.05M | 918.4M | 993.65M | 1.02B | 986.48M | 1B |
| Revenue Growth % | 9.36% | 8.53% | 7.07% | -5.89% | 3.42% | 8.19% | 2.7% | -3.33% | 1.77% |
| Property Operating Expenses | 258.03M | 280.87M | 298.16M | 305.41M | 303.4M | 333.82M | 821.58M | 350.26M | 1.17B |
| Net Operating Income (NOI) | 554.02M▲ 0% | 600.45M▲ 8.4% | 645.44M▲ 7.5% | 582.64M▼ 9.7% | 615M▲ 5.6% | 659.83M▲ 7.3% | 198.91M▼ 69.9% | 636.22M▲ 219.9% | -161.82M▼ 125.4% |
| NOI Margin % | 68.22% | 68.13% | 68.4% | 65.61% | 66.96% | 66.4% | 19.49% | 64.49% | -16.12% |
| Operating Expenses | 313M | 348.5M | 38.07M | 39.6M | 413.84M | 418.2M | 49.24M | 429.4M | -352.27M |
| G&A Expenses | 36.23M | 38.64M | 38.07M | 39.6M | 42.55M | 45.41M | 49.24M | 45.36M | 46.66M |
| EBITDA | 812.05M | 853.25M | 948.85M | 912.41M | 572.44M | 614.43M | 609.62M | 590.86M | 589.38M |
| EBITDA Margin % | 100% | 96.82% | 100.56% | 102.74% | 62.33% | 61.84% | 59.74% | 59.9% | 58.7% |
| Depreciation & Amortization | 571.03M | 601.31M | 341.48M | 369.37M | 371.29M | 372.8M | 459.95M | 384.05M | 398.93M |
| D&A / Revenue % | 70.32% | 68.23% | 36.19% | 41.59% | 40.43% | 37.52% | 45.07% | 38.93% | 39.73% |
| Operating Income | 241.02M▲ 0% | 251.94M▲ 4.5% | 607.37M▲ 141.1% | 543.04M▼ 10.6% | 201.15M▼ 63.0% | 241.63M▲ 20.1% | 149.67M▼ 38.1% | 206.82M▲ 38.2% | 190.45M▼ 7.9% |
| Operating Margin % | 29.68% | 28.59% | 64.37% | 61.15% | 21.9% | 24.32% | 14.67% | 20.97% | 18.97% |
| Interest Expense | 145.18M | 133.4M | 143.31M | 142.87M | 147.5M | 150.19M | 209.47M | 229.44M | 266.68M |
| Interest Coverage | 1.72x | 1.96x | 1.74x | 1.10x | 1.38x | 1.64x | 0.64x | 0.90x | 0.96x |
| Non-Operating Income | -8.58M | -10.07M | 357.74M | 385.25M | -2.47M | -5.1M | 16.04M | 0 | -64.8M |
| Pretax Income | 104.43M▲ 0% | 128.61M▲ 23.2% | 418.7M▲ 225.6% | 38.55M▼ 90.8% | 56.13M▲ 45.6% | 96.54M▲ 72.0% | -75.84M▼ 178.6% | 7.59M▲ 110.0% | -11.43M▼ 250.6% |
| Pretax Margin % | 12.86% | 14.59% | 44.37% | 4.34% | 6.11% | 9.72% | -7.43% | 0.77% | -1.14% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Income | 94.44M▲ 0% | 116.09M▲ 22.9% | 363.71M▲ 213.3% | 50.42M▼ 86.1% | 65.27M▲ 29.4% | 97.14M▲ 48.8% | -42.71M▼ 144.0% | 23.52M▲ 155.1% | 16.27M▼ 30.8% |
| Net Margin % | 11.63% | 13.17% | 38.55% | 5.68% | 7.11% | 9.78% | -4.18% | 2.38% | 1.62% |
| Net Income Growth % | 10.59% | 22.92% | 213.31% | -86.14% | 29.44% | 48.84% | -143.96% | 155.07% | -30.83% |
| Funds From Operations (FFO) | 665.47M▲ 0% | 717.39M▲ 7.8% | 705.19M▼ 1.7% | 419.79M▼ 40.5% | 436.56M▲ 4.0% | 469.94M▲ 7.6% | 417.24M▼ 11.2% | 407.56M▼ 2.3% | 415.2M▲ 1.9% |
| FFO Margin % | 81.95% | 81.4% | 74.73% | 47.27% | 47.53% | 47.29% | 40.89% | 41.32% | 41.36% |
| FFO Growth % | 9.64% | 7.8% | -1.7% | -40.47% | 3.99% | 7.65% | -11.21% | -2.32% | 1.87% |
| FFO per Share | 4.13 | 4.22 | 4.07 | 2.39 | 2.49 | 2.67 | 2.46 | 2.43 | 2.48 |
| FFO Payout Ratio % | 21.94% | 23.67% | 25.48% | 46.77% | 45.02% | 41.88% | 31.13% | 31.21% | 30.65% |
| EPS (Diluted) | 0.58▲ 0% | 0.68▲ 17.2% | -0.57▼ 183.8% | -0.61▼ 7.0% | -0.48▲ 21.3% | -0.31▲ 35.4% | -0.26▲ 16.1% | 0.13▲ 150.0% | 0.10▼ 25.2% |
| EPS Growth % | 5.45% | 17.24% | -183.82% | -7.02% | 21.31% | 35.42% | 16.13% | 150% | -25.23% |
| EPS (Basic) | 0.58 | 0.68 | -0.57 | -0.61 | -0.48 | -0.31 | -0.26 | 0.13 | 0.10 |
| Diluted Shares Outstanding | 161.23M | 169.9M | 173.36M | 175.38M | 175.48M | 175.76M | 169.6M | 167.39M | 167.45M |
Douglas Emmett, Inc. (DEI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.29B | 8.26B | 9.35B | 9.25B | 9.35B | 9.75B | 9.64B | 9.4B | 9.29B |
| Asset Growth % | 8.92% | -0.37% | 13.16% | -1.05% | 1.12% | 4.21% | -1.06% | -2.49% | -1.23% |
| Real Estate & Other Assets | 7.82B | 7.79B | 8.96B | 8.87B | 8.8B | 9B | 8.75B | 8.58B | -8.72B |
| PP&E (Net) | 1.16M | 1.1M | 9.85M | 9.83M | 9.96M | 14.6M | 14.46M | 14.27M | 8.75B |
| Investment Securities | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Total Current Assets | 355.07M | 356.8M | 325.17M | 320.72M | 495.69M | 680.9M | 855.64M | 782.56M | 488.71M |
| Cash & Equivalents | 176.65M | 146.23M | 153.68M | 172.38M | 335.9M | 268.84M | 523.08M | 444.62M | 340.79M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 60.19M | 73.53M | 22.5M | -13.64M | -15.84M | 101K | 0 | 0 | 22.31M |
| Intangible Assets | 6.28M | 5.24M | 8.39M | 7.13M | 6.16M | 5.52M | 4.96M | 4.47M | 4.73M |
| Total Liabilities | 4.39B | 4.41B | 4.98B | 5.25B | 5.37B | 5.47B | 5.8B | 5.75B | 5.81B |
| Total Debt | 4.55B | 4.13B | 5.19B | 4.76B | 5.02B | 5.2B | 5.55B | 5.51B | 5.57B |
| Net Debt | 4.37B | 3.99B | 5.04B | 4.58B | 4.69B | 4.93B | 5.03B | 5.06B | 5.23B |
| Long-Term Debt | 4.12B | 4.03B | 4.62B | 4.67B | 5.01B | 5.19B | 5.54B | 5.5B | 5.55B |
| Short-Term Borrowings | 427.69M | 105M | 560M | 75M | 0 | 0 | 0 | 0 | 6.44M |
| Capital Lease Obligations | 0 | 0 | 10.88M | 10.87M | 10.86M | 10.85M | 10.84M | 10.82M | 10.81M |
| Total Current Liabilities | 146.35M | 279.42M | 180.52M | 268.48M | 194.62M | 174.34M | 163.02M | 162.84M | 5.71B |
| Accounts Payable | 62.74M | 75.11M | 66.44M | 81.59M | 83.15M | 80.24M | 61.77M | 60.13M | 0 |
| Deferred Revenue | 31.38M | 44.39M | 53.27M | 50.55M | 50.06M | 47.15M | 50.82M | 51.3M | 139.96M |
| Other Liabilities | 126.05M | 103.3M | 113.29M | 91.47M | 80M | 92.79M | 81.8M | 73.78M | -5.45B |
| Total Equity | 3.9B▲ 0% | 3.85B▼ 1.4% | 4.37B▲ 13.6% | 4B▼ 8.6% | 3.99B▼ 0.2% | 4.28B▲ 7.3% | 3.85B▼ 10.1% | 3.66B▼ 4.9% | 3.47B▼ 5.0% |
| Equity Growth % | 29.46% | -1.37% | 13.58% | -8.58% | -0.24% | 7.26% | -10.07% | -4.87% | -5.01% |
| Shareholders Equity | 2.44B | 2.4B | 2.71B | 2.44B | 2.42B | 2.56B | 2.22B | 2.06B | 1.9B |
| Minority Interest | 1.46B | 1.45B | 1.66B | 1.56B | 1.57B | 1.71B | 1.63B | 1.6B | 1.57B |
| Common Stock | 1.7M | 1.7M | 1.75M | 1.75M | 1.75M | 1.76M | 1.67M | 1.67M | 1.68M |
| Additional Paid-in Capital | 3.27B | 3.28B | 3.49B | 3.49B | 3.49B | 3.49B | 3.39B | 3.4B | 3.4B |
| Retained Earnings | -879.81M | -935.63M | -758.58M | -904.52M | -1.04B | -1.12B | -1.29B | -1.39B | -1.51B |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 1.19% | 1.4% | 4.13% | 0.54% | 0.7% | 1.02% | -0.44% | 0.25% | 0.17% |
| Return on Equity (ROE) | 2.73% | 3% | 8.85% | 1.21% | 1.64% | 2.35% | -1.05% | 0.63% | 0.46% |
| Debt / Assets | 54.81% | 50.04% | 55.51% | 51.41% | 53.7% | 53.38% | 57.59% | 58.58% | 59.93% |
| Debt / Equity | 1.16x | 1.07x | 1.19x | 1.19x | 1.26x | 1.22x | 1.44x | 1.51x | 1.60x |
| Net Debt / EBITDA | 5.38x | 4.67x | 5.31x | 5.02x | 8.19x | 8.03x | 8.25x | 8.57x | 8.87x |
| Book Value per Share | 24.20 | 22.65 | 25.21 | 22.78 | 22.72 | 24.33 | 22.67 | 21.85 | 20.75 |
Douglas Emmett, Inc. (DEI) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 402.7M | 432.98M | 469.59M | 420.22M | 446.95M | 496.89M | 426.96M | 408.69M | 386.85M |
| Operating CF Growth % | 18.63% | 7.52% | 8.45% | -10.51% | 6.36% | 11.17% | -14.07% | -4.28% | -5.34% |
| Operating CF / Revenue % | 49.59% | 49.13% | 49.77% | 47.32% | 48.67% | 50.01% | 41.84% | 41.43% | 38.53% |
| Net Income | 104.43M | 128.61M | 418.7M | 38.55M | 56.13M | 96.54M | -43.9M | 7.59M | -11.43M |
| Depreciation & Amortization | 258.75M | 287.84M | 341.48M | 369.37M | 361.75M | 361.54M | 448.99M | 376.02M | 394.11M |
| Stock-Based Compensation | 18.48M | 22.3M | 18.36M | 21.36M | 20.89M | 21.02M | 19.83M | 21.04M | 21.21M |
| Other Non-Cash Items | -2.02M | -10.73M | 3.92M | 11.19M | 11.49M | 7.65M | 10.42M | 5.38M | -41.03M |
| Working Capital Changes | 23.01M | 4.96M | -8.93M | -13.83M | -3.31M | 10.13M | -8.38M | -1.34M | 24M |
| Cash from Investing | -669.6M | -249.55M | -649.67M | -265.18M | -288.71M | -560.95M | -233.59M | -240.76M | -259.94M |
| Acquisitions (Net) | -4.14M | -9.38M | -51.53M | -6.59M | 0 | 81M | -5.21M | -5.21M | 5.4M |
| Purchase of Investments | -541.81M | -9.38M | -456.64M | -14.27M | 0 | -406.22M | -46.69M | 0 | -102.46M |
| Sale of Investments | 43.56M | 7.35M | 45.08M | 14.27M | 1.34M | 1.92M | 0 | 0 | 25.59M |
| Other Investing | -494.11M | 7.35M | 51.53M | 39.01M | 3.04M | 470K | 7.47M | 3.84M | 3.93M |
| Cash from Financing | 330.62M | -213.85M | 187.54M | -136.33M | 5.25M | -3M | 60.87M | -246.46M | -230.74M |
| Dividends Paid | -146.03M | -169.83M | -179.67M | -196.33M | -196.53M | -196.81M | -129.9M | -127.19M | -127.26M |
| Common Dividends | -146.03M | -169.83M | -179.67M | -196.33M | -196.53M | -196.81M | -129.9M | -127.19M | -127.26M |
| Debt Issuance (Net) | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K |
| Share Repurchases | -10.1M | -108K | -734K | -7K | -122K | -337K | -111.64M | -138K | -351K |
| Other Financing | 181.62M | -55.58M | 77.67M | -64.24M | -67.32M | 19.96M | -46.73M | -9.24M | -59.62M |
| Net Change in Cash | 63.72M▲ 0% | -30.42M▼ 147.7% | 7.46M▲ 124.5% | 18.71M▲ 151.0% | 163.49M▲ 773.7% | -67.07M▼ 141.0% | 254.25M▲ 479.1% | -78.53M▼ 130.9% | -103.83M▼ 32.2% |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 112.93M | 176.77M | 146.35M | 153.8M | 172.52M | 336.01M | 268.84M | 523.18M | 444.62M |
| Cash at End | 176.65M | 146.35M | 153.8M | 172.52M | 336.01M | 268.94M | 523.08M | 444.65M | 340.79M |
| Free Cash Flow | 231.35M▲ 0% | 185.46M▼ 19.8% | 231.48M▲ 24.8% | 122.62M▼ 47.0% | 153.86M▲ 25.5% | 258.77M▲ 68.2% | 237.81M▼ 8.1% | 169.3M▼ 28.8% | 194.46M▲ 14.9% |
| FCF Growth % | 5.21% | -19.84% | 24.81% | -47.03% | 25.48% | 68.19% | -8.1% | -28.81% | 14.86% |
| FCF / Revenue % | 28.49% | 21.04% | 24.53% | 13.81% | 16.75% | 26.04% | 23.3% | 17.16% | 19.37% |
Douglas Emmett, Inc. (DEI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FFO per Share | 3.96 | 4.13 | 4.22 | 4.07 | 2.39 | 2.49 | 2.67 | 2.46 | 2.43 | 2.48 |
| FFO Payout Ratio | 21.55% | 21.94% | 23.67% | 25.48% | 46.77% | 45.02% | 41.88% | 31.13% | 31.21% | 30.65% |
| NOI Margin | 67.97% | 68.22% | 68.13% | 68.4% | 65.61% | 66.96% | 66.4% | 19.49% | 64.49% | -16.12% |
| Net Debt / EBITDA | 5.73x | 5.38x | 4.67x | 5.31x | 5.02x | 8.19x | 8.03x | 8.25x | 8.57x | 8.87x |
| Debt / Assets | 57.39% | 54.81% | 50.04% | 55.51% | 51.41% | 53.7% | 53.38% | 57.59% | 58.58% | 59.93% |
| Interest Coverage | 1.66x | 1.72x | 1.96x | 1.74x | 1.10x | 1.38x | 1.64x | 0.64x | 0.90x | 0.96x |
| Book Value / Share | 19.68 | 24.2 | 22.65 | 25.21 | 22.78 | 22.72 | 24.33 | 22.67 | 21.85 | 20.75 |
| Revenue Growth | 16.79% | 9.36% | 8.53% | 7.07% | -5.89% | 3.42% | 8.19% | 2.7% | -3.33% | 1.77% |
Douglas Emmett, Inc. (DEI) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 5, 2026·SEC
Apr 10, 2026·SEC
Feb 10, 2026·SEC
Douglas Emmett, Inc. (DEI) stock FAQ — growth, dividends, profitability & financials explained
Douglas Emmett, Inc. (DEI) reported $1.00B in revenue for fiscal year 2025. This represents a 155% increase from $393.8M in 2005.
Douglas Emmett, Inc. (DEI) grew revenue by 1.8% over the past year. Growth has been modest.
Yes, Douglas Emmett, Inc. (DEI) is profitable, generating $16.3M in net income for fiscal year 2025 (1.6% net margin).
Yes, Douglas Emmett, Inc. (DEI) pays a dividend with a yield of 6.24%. This makes it attractive for income-focused investors.
Douglas Emmett, Inc. (DEI) has a return on equity (ROE) of 0.5%. This is below average, suggesting room for improvement.
Douglas Emmett, Inc. (DEI) generated Funds From Operations (FFO) of $415.2M in the trailing twelve months. FFO is the primary profitability metric for REITs.
Douglas Emmett, Inc. (DEI) offers a 6.24% dividend yield, which is attractive for income investors. REITs are required to distribute at least 90% of taxable income to shareholders.
Douglas Emmett, Inc. (DEI) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates