Douglas Emmett Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	-68.62	-11.43	7.59	-75.84	96.54	56.13
Depreciation & Amortization	398.5	398.93	384.05	459.95	372.8	371.29
Stock-Based Compensation	21.2	21.21	21.04	19.83	21.03	20.89
Other Adjustments	1.64	-45.86	-2.64	31.4	-3.6	1.95
Change in Receivables	-0.61	2.25	1.85	0.78	6.25	5.1
Changes in Accounts Payable	17.46	11.44	-0	6.25	-1.4	-2.84
Changes in Other Operating Activities	1.59	10.31	-3.19	-15.41	5.28	-5.56
Operating Cash Flow	371.15	386.85	408.69	426.96	496.89	446.95
Operating Cash Flow Growth	-7.74%	-5.34%	-4.28%	-14.07%	11.17%	6.36%
Capital Expenditures	-283.37	-294.86	-239.39	-230.64	-568.59	-293.09
Sale of Property, Plant & Equipment	3.9	3.93	3.57	2.18	5.72	3.04
Other Investing Activities	-	25.59	-4.95	-5.13	1.92	1.34
Investing Cash Flow	-306.21	-265.34	-240.76	-233.59	-560.95	-288.71
Long-Term Debt Issued	1,211	1,323	325	505	245	1,345
Long-Term Debt Repaid	-1,265	-1,366	-434.9	-155.86	-70.82	-1,076
Net Long-Term Debt Issued (Repaid)	-53.93	-43.52	-109.9	349.14	174.18	269.21
Repurchase of Common Stock	-0.33	-0.35	-0.14	-111.64	-0.34	-0.12
Net Common Stock Issued (Repurchased)	-0.33	-0.35	-0.14	-111.64	-0.34	-0.12
Common Dividends Paid	-127.26	-127.26	-127.19	-129.9	-196.81	-196.53
Other Financing Activities	-54.56	-54.22	-9.24	-46.73	19.96	-67.32
Financing Cash Flow	-233.39	-225.34	-246.46	60.87	-3	5.25
Net Cash Flow	-168.45	-103.83	-78.53	254.25	-67.07	163.49
Free Cash Flow	87.78	92	169.3	196.33	-71.7	153.86
Free Cash Flow Growth	-4.58%	-45.66%	-13.76%	-	-	25.48%
FCF Margin	8.75%	9.16%	17.16%	19.24%	-7.22%	16.75%
Free Cash Flow Per Share	0.52	0.55	1.01	1.16	-0.41	0.88
Levered Free Cash Flow	87.59	98.57	55.08	526.58	79.41	273.74
Unlevered Free Cash Flow	320.94	316.28	348.28	369.82	49.72	270.95

SEC Filings: 10-K · 10-Q