Saturday 7 November 2026 Export DEI’s income statement to Excel — free account

Douglas Emmett, Inc.

DEI Real Estate Reit Office

Douglas Emmett, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 1.77% from fiscal 2024.

Revenue: +4.10%
EPS: −85.1%
Free cash flow: +41.1%
Total debt: +3.03%

Quarter to September 2026, against a year earlier

10.17 0.25 −2.40%

Follow DEI

Alert me

Market cap: $1.8B
P/E: 0.0×
Fwd P/E: −67.5×
Dividend yield: 7.47%
F-score: 4/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview

	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
P/E ratio Full definition →	64.47	72.07	49.46	21.11	104.21	93.06	27.67	0.00	142.77	122.11
Piotroski F-Score Full definition →	6	5	6	6	4	7	5	5	5	4
P/S ratio Full definition →	7.39	8.14	6.58	8.12	5.74	6.40	2.69	2.47	3.15	1.83
P/FCF ratio Full definition →	0.00	0.00	31.27	0.00	35.72	38.21	0.00	12.82	18.35	20.00
P/Operating CF Full definition →	74.36	70.31	57.33	68.80	80.61	54.75	23.22	26.56	41.92	29.14
P/B ratio Full definition →	1.82	1.69	1.51	1.74	1.28	1.47	0.63	0.65	0.85	0.53
Price to Tangible BV Full definition →	1.82	1.70	1.51	1.74	1.28	1.48	0.63	0.66	0.85	0.53
EV/Sales Full definition →	13.12	12.99	11.10	12.89	10.87	11.49	7.65	7.39	8.27	7.02
EV/EBITDA Full definition →	21.16	20.66	17.86	20.19	18.07	18.41	12.44	12.42	13.79	11.81
EV/Operating CF Full definition →	28.70	26.20	22.60	25.72	23.06	23.61	15.29	17.65	19.97	18.22
EV/FCF Full definition →	(9.26)	(34.44)	52.77	(89.84)	67.63	68.60	(105.97)	38.39	48.20	76.62
Quick Ratio Full definition →	2.77	2.75	2.12	2.24	2.13	3.19	2.77	4.91	4.32	3.33
Current Ratio Full definition →	2.77	2.75	2.12	2.24	2.13	3.19	2.77	4.91	4.32	3.33
Net Debt/EBITDA Full definition →	9.24	7.72	7.28	7.46	8.53	8.16	8.06	8.27	8.54	8.73
Debt/Assets Full definition →	57.39%	49.65%	50.04%	49.41%	51.29%	53.58%	53.26%	57.48%	58.47%	59.74%
Debt/Equity Full definition →	1.45	1.06	1.07	1.06	1.19	1.26	1.21	1.44	1.50	1.60
Asset Turnover Full definition →	0.11	0.10	0.11	0.11	0.10	0.10	0.10	0.11	0.10	0.11
Operating CF/Net income Full definition →	3.98	4.26	3.75	1.30	8.33	6.94	5.16	(10.00)	17.38	23.78
Capex/Depreciation Full definition →	(5.80)	(2.63)	(0.84)	(1.70)	(0.74)	(0.79)	(1.54)	(0.50)	(0.62)	(0.73)
Interest Coverage Full definition →	1.51	1.66	1.89	1.69	1.13	1.36	1.61	0.71	0.90	0.71
ROE Full definition →	3.23%	2.73%	2.98%	8.81%	1.21%	1.61%	2.33%	(1.05%)	0.63%	0.46%
ROA Full definition →	1.25%	1.19%	1.40%	4.11%	0.54%	0.69%	1.01%	(0.44%)	0.25%	0.17%
ROIC Full definition →	1.90%	1.92%	2.01%	1.72%	1.18%	1.45%	1.64%	1.06%	1.48%	1.37%
Return on Tangible Assets Full definition →	1.16%	1.18%	1.46%	3.97%	0.56%	0.71%	1.04%	(0.46%)	0.26%	0.18%
Average Days of Receivables Full definition →	46.86	48.99	53.51	54.66	55.04	50.98	44.76	43.43	45.07	45.67
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	4.71%	4.46%	4.38%	4.06%	4.44%	4.63%	4.57%	4.82%	4.60%	4.65%
Intangible Assets out of Total Assets Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Share Based Compensation of Revenue Full definition →	2.35%	2.28%	2.53%	1.96%	2.40%	2.27%	2.12%	1.94%	2.13%	2.11%
Graham Net Nets Full definition →	(0.80)	(0.62)	(0.71)	(0.62)	(0.97)	(0.83)	(1.90)	(2.05)	(1.67)	(2.91)
Graham Number Full definition →	16.09	17.64	18.75	34.35	11.98	13.57	17.35	0.00	8.00	6.48
Earnings Yield Full definition →	1.55%	1.39%	2.02%	4.74%	0.96%	1.07%	3.61%	(1.75%)	0.70%	0.82%
Free Cash Flow Yield Full definition →	(19.17%)	(4.63%)	3.20%	(1.77%)	2.80%	2.62%	(2.68%)	7.80%	5.45%	5.00%
Revenue per Share Full definition →	4.97	5.05	5.19	5.40	5.08	5.23	5.65	6.02	5.89	6.00
Operating CF per Share Full definition →	2.27	2.50	2.55	2.71	2.40	2.55	2.83	2.52	2.44	2.31
Capex per Share Full definition →	(9.32)	(4.41)	(1.46)	(3.48)	(1.58)	(1.67)	(3.24)	(1.36)	(1.43)	(1.76)
Free Cash Flow per Share Full definition →	(7.04)	(1.90)	1.09	(0.78)	0.82	0.88	(0.41)	1.16	1.01	0.55
Cash per Share Full definition →	0.76	1.10	0.86	0.89	0.98	1.91	1.53	3.08	2.66	2.04
Shareholders Equity per Share Full definition →	20.19	24.25	22.65	25.21	22.78	22.72	24.33	22.67	21.85	20.75
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	20.19	24.25	22.65	25.21	22.78	22.72	24.33	22.67	21.85	20.75
Free Cash Flow Full definition →	(1,051.65)	(306.32)	185.46	(134.41)	143.28	153.86	(71.70)	196.33	169.30	92.00
Working Capital Full definition →	133.03	181.70	145.28	162.54	162.47	318.72	249.77	513.26	435.42	326.44
Capital Expenditures Full definition →	(1,391.10)	(709.01)	(247.52)	(603.99)	(276.94)	(293.09)	(568.59)	(230.64)	(239.39)	(294.86)
Net Current Asset Value Full definition →	(4,391.38)	(4,104.95)	(4,137.85)	(4,684.41)	(4,948.00)	(4,903.30)	(5,080.97)	(5,154.32)	(5,179.02)	(5,346.85)
EV/EBIT Full definition →	44.12	43.77	38.84	49.75	60.09	52.47	31.45	50.36	39.46	37.01
Capex to Sales Full definition →	1.87	0.87	0.28	0.64	0.31	0.32	0.57	0.23	0.24	0.29
Price to Operating Income Full definition →	24.85	27.42	23.01	31.36	31.73	29.22	11.07	16.82	15.02	9.66
Other line items
Depreciation/Fixed assets Full definition →	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.04	0.05
Cash ROIC Full definition →	(14.03%)	(3.74%)	2.28%	(1.47%)	1.61%	1.65%	(0.74%)	1.98%	1.76%	0.98%
Accounts Receivable Turnover Full definition →	8.39	7.95	7.40	6.95	6.49	6.99	7.95	8.39	8.11	8.12
Accounts Payable Turnover Full definition →	3.59	2.88	2.40	2.28	2.22	2.09	2.33	2.66	2.67	2.72
Inventory Turnover Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Days of Payables Full definition →	115.44	147.04	169.14	160.87	172.51	174.99	154.09	132.46	136.53	138.84
Days of Inventory on Hand Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Receivables Full definition →	88.54	102.17	119.10	134.74	137.35	131.35	125.07	121.64	121.61	123.71
Average Payables Full definition →	66.32	89.59	117.05	130.78	137.88	144.90	143.19	136.08	131.12	135.49
Average Assets Full definition →	6,839.93	7,953.17	8,277.18	8,805.51	9,300.06	9,302.43	9,550.74	9,695.83	9,523.96	9,345.94
Average Common Equity Full definition →	2,647.81	3,458.06	3,875.24	4,109.68	4,183.48	3,991.29	4,131.17	4,060.59	3,751.82	3,566.59

Show all line items

Columns are period end dates · fundamentals updated 5 Nov 2026

Stockrow Weekly