JBG SMITH Properties Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Property, Plant & Equipment	3,825	4,155	4,597	4,824	5,051	4,813
Cash & Equivalents	64.44	145.8	164.77	241.1	264.36	225.6
Accounts Receivable	203.65	189.88	211.08	221.27	236.33	225.28
Other Receivables	-	3.75	4.38	5.86	0.43	1.17
Investment In Debt and Equity Securities	68.64	68.24	244.59	298.58	336.39	345.17
Other Intangible Assets	51.99	47	56.62	68.18	77.21	58.58
Restricted Cash	23.34	37.39	35.67	32.98	37.74	37.74
Other Current Assets	20.48	201.3	13.22	16.92	93.87	116.44
Deferred Long-Term Charges	73.46	77.1	91.68	99.59	136.18	123.8
Other Long-Term Assets	86.56	94.59	99.43	94.51	152.61	132.3
Total Assets	4,417	5,021	5,519	5,903	6,386	6,080
Current Portion of Long-Term Debt	-	227.37	-	-	-	-
Current Portion of Leases	-	6.62	-	-	-	-
Long-Term Debt	2,309	2,260	2,515	2,437	2,476	1,992
Long-Term Leases	41.64	37.81	64.5	5.31	169.42	50.97
Accounts Payable	79.39	101.1	124.87	138.06	106.14	103.1
Accrued Expenses	17.47	17.47	17.57	17.99	18.17	18.24
Other Current Liabilities	-	18.51	-	29.62	50.96	78.3
Long-Term Unearned Revenue	12.33	12.98	10.95	15.92	19.85	-
Long-Term Deferred Tax Liabilities	4.42	3.92	3.33	4.9	5.34	2.51
Other Long-Term Liabilities	35.6	17.03	28.08	58.97	78.82	97.75
Total Liabilities	2,660	2,788	2,826	2,708	2,925	2,343
Common Stock	0.59	0.85	0.94	1.14	1.28	1.32
Additional Paid-In Capital	2,305	2,790	2,979	3,264	3,540	3,658
Retained Earnings	-1,114	-997.28	-776.96	-628.64	-609.33	-412.94
Comprehensive Income & Other	-1.09	15.09	20.04	45.64	-15.95	-39.98
Total Common Equity	1,191	1,809	2,223	2,682	2,916	3,206
Minority Interest	566.2	423.63	469.71	513.54	545.23	530.92
Shareholders' Equity	1,757	2,233	2,693	3,195	3,461	3,737
Total Liabilities & Equity	4,417	5,021	5,519	5,903	6,386	6,080
Total Debt	2,511	2,617	2,641	2,443	2,646	2,043
Net Cash (Debt)	-2,447	-2,471	-2,476	-2,201	-2,381	-1,817
Net Cash Per Share	-33.22	-27.98	-23.56	-18.50	-18.20	-13.62
Filing Date Shares Outstanding	59.18	82.45	91.93	114.02	127.55	131.6
Total Common Shares Outstanding	59.3	84.5	94.31	114.01	127.38	131.78
Book Value Per Share	20.08	21.41	23.57	23.52	22.89	24.33
Tangible Book Value	1,139	1,762	2,166	2,614	2,839	3,147
Tangible Book Value Per Share	19.20	20.85	22.97	22.92	22.29	23.88
Land	1,026	1,109	1,195	1,303	1,378	1,391
Buildings	4,036	4,084	4,021	4,311	4,514	4,341
Construction In Progress	170.33	338.33	659.1	544.69	344.65	268.06

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q