VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
JBGS
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
JBGSJBG SMITH Properties
$14.76$871M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksJBGSCash Flow

JBG SMITH Properties (JBGS) Cash Flow Statement

12Y historyFree accessUpdated daily

Persistent operational challenges are reflected in consistent negative AFFO, including a $66.8 million deficit in 2025Q4, which indicates that current dividend distributions are not supported by recurring cash flow.

JBGS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash from Operations63.49M73.26M129.39M183.37M178.04M217.62M169.02M173.99M188.19M74.18M159.54M178.91M187.39M
Operating CF Growth %-184.08%-43.38%-29.44%3%-18.19%28.75%-2.85%-7.55%153.69%-53.5%-10.83%-4.52%-
Operating CF / Revenue %12.56%14.69%23.64%30.35%29.39%34.31%28.04%26.92%29.21%13.66%33.34%38.02%39.62%
Net Income-112.04M-139.06M-177.75M-91.71M98.99M-89.72M-67.26M74.14M46.61M-79.08M61.97M46.29M81.3M
Depreciation & Amortization197.35M197.6M214.99M215.63M217.84M240.45M225.6M195.79M215.66M164.58M135.07M146.99M113.2M
Stock-Based Compensation33.45M24.86M29.52M32.1M41.27M51.55M66.05M65.27M52.67M33.69M4.5M4.51M0
Other Non-Cash Items-49.65M-4.95M53.27M49.86M-164.82M-13.51M16.21M-115.1M-78.73M-17.78M644K5.03M9.78M
Working Capital Changes-5.75M-5.19M9.37M-22.5M-15.24M633K-47.03M-44.79M-47.3M-16.82M-38.15M-19.4M-16.9M
Cash from Investing120.23M357.31M144.16M-98.18M524.02M-368.74M-167.69M-240.67M66.33M-7.68M-256.59M-237.95M-236.92M
Acquisitions (Net)-100.67M00-647K-91.59M-41.78M-14.64M-18.67M-31.58M-25.16M-24.99M-9.33M-9.36M
Purchase of Investments44.76M0-6.16M-9.83M0-250.12M-85.75M0-665K-2.21M-24.99M-9.33M0
Sale of Investments-192.94M001.92M19.03M14.37M154.49M0493.36M6.93M4M00
Other Investing339.98M357.31M150.32M-89.62M923.32M81.97M85.7M219.01M94.69M223.35M-231.6M-228.62M-212.34M
Cash from Financing-189.2M-510.47M-290.8M-158.82M-730.08M189.88M119.49M-190.33M-193.54M239.79M51.08M121.99M33.35M
Dividends Paid-44.06M-48.43M-62.01M-94M-107.69M-118.11M-120.01M-129.83M-107.37M-26.54M-3.76M0-63.32M
Common Dividends-33.65M-48.43M-62.01M-94M-107.69M-118.11M-120.01M-129.83M-107.37M-26.54M-3.76M0-63.32M
Debt Issuance (Net)-1000K-1000K1000K1000K-1000K1000K1000K-1000K-1000K1000K1000K1000K1000K
Share Repurchases-321.46M-443.65M-170.77M-335.31M-361.04M-157.69M-104.77M0597K0000
Other Financing84.53M206.31M-70.96M-24.8M-20.42M1.26M-28.22M-16.34M-26.15M136.7M-290K15.8M-3.04M
Net Change in Cash-17.05M-79.9M-17.25M-73.63M-28.02M38.76M120.82M-257.02M60.98M306.29M-45.97M62.95M-16.18M
Exchange Rate Effect0000000000000
Cash at Beginning0183.19M200.44M274.07M302.1M263.34M142.52M399.53M338.56M32.26M74.97M12.02M28.2M
Cash at End0103.29M183.19M200.44M274.07M302.1M263.34M142.52M399.53M338.56M29M74.97M12.02M
Free Cash Flow92.59M-49.02M-88.64M-150.37M-148.7M44.45M-138.48M-267.03M192.08M-136.41M-78.27M12.29M172.16M
FCF Growth %198.65%44.7%41.06%-1.12%-434.58%132.1%48.14%-239.02%240.81%-74.27%-736.94%-92.86%-
FCF / Revenue %18.32%-9.83%-16.19%-24.89%-24.55%7.01%-22.98%-41.31%29.82%-25.12%-16.36%2.61%36.4%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Negative AFFO Dividend Coverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent AFFO Deficits Challenge Dividends

According to the provided financial data, JBGS has consistently reported negative AFFO across the last ten quarters, with a significant deficit of $66.8 million in 2025Q4, suggesting that the current dividend distribution is not supported by recurring cash flow generated from the core property portfolio.

The persistent gap between dividend payments and negative AFFO indicates that the company is likely funding distributions through non-operating sources, such as asset sales or debt, rather than organic property operations. Investors should monitor whether this structural cash flow shortfall necessitates a reduction in dividend payouts to preserve liquidity for the massive development pipeline.

FFO Divergence From Operating Cash

As reported in financial statements, the relationship between FFO and GAAP operating cash flow remains highly volatile, with FFO/NI ratios frequently dipping into negative territory, such as the -2.10 reading in 2023Q4, which highlights the disconnect between accounting earnings and actual cash generation.

The wide variance between FFO and operating cash flow suggests that non-cash adjustments and capitalized interest are heavily influencing the reported earnings profile. This divergence makes it difficult to rely on FFO as a proxy for cash-based performance, implying that the company's underlying cash generation is significantly weaker than headline FFO figures might suggest.

Development Pipeline Consumes Liquidity Reserves

Based on the reported figures, JBGS has sustained heavy capital expenditure levels, peaking at $92.4 million in 2023Q4, which appears to be driven by the aggressive 17.1 million square foot development pipeline rather than routine maintenance of the existing commercial office portfolio.

The high intensity of capital deployment into development projects creates a significant drag on free cash flow, effectively consuming the liquidity that would otherwise be available for debt service or shareholder returns. This capital-intensive strategy warrants further investigation into the yield-on-cost metrics to determine if these investments will eventually provide a sufficient return to offset the current cash burn.

Depreciation Masks Operational Cash Realities

Financial data indicates that JBGS consistently reports negative net income, including a $45.7 million loss in 2025Q1, which appears to be heavily distorted by non-cash depreciation charges that obscure the true economic performance of the company's National Landing asset base.

While depreciation is a standard non-cash expense for REITs, the magnitude of these losses relative to the company's FFO suggests that the accounting bottom line is an unreliable indicator of operational health. Analysts should focus on the reconciliation between net income and AFFO to understand the true extent of the cash flow pressure currently facing the organization.

JBGS — Frequently Asked Questions

Quick answers to the most common questions about buying JBGS stock.

How much cash does JBG SMITH Properties (JBGS) generate from operations?

JBG SMITH Properties (JBGS) generated $73.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is JBG SMITH Properties's free cash flow?

JBG SMITH Properties (JBGS) reported negative free cash flow of $49.0M in 2025, indicating capital requirements exceeded cash from operations.

What is JBG SMITH Properties's capital expenditure (CapEx)?

JBG SMITH Properties (JBGS) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does JBG SMITH Properties distribute cash to shareholders?

In 2025, JBG SMITH Properties (JBGS) returned $48.4M to shareholders via cash dividends and spent $443.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.