JBG SMITH Properties (JBGS)
NYSE: JBGS · Real-Time Price · USD
12.08
-0.02 (-0.17%)
At close: Aug 28, 2026, 4:00 PM EDT
12.08
0.00 (0.00%)
After-hours: Aug 28, 2026, 4:00 PM EDT
JBG SMITH Properties Income 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 | Jun '26 Jun 30, 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 |
Rental Revenue | 421.28 | 416.8 | 456.95 | 483.16 | 491.74 | 499.59 |
Other Revenue | 84.45 | 80.58 | 89.94 | 122.64 | 115.96 | 156.61 |
| 505.73 | 497.38 | 546.89 | 605.8 | 607.7 | 656.19 | |
Revenue Growth (YoY | -1.47% | -9.05% | -9.72% | -0.31% | -7.39% | 12.67% |
Property Expenses | 258.3 | 251.17 | 273.48 | 290.67 | 306.7 | 328.62 |
Selling, General & Administrative | 57.58 | 59.17 | 58.79 | 55.39 | 63.67 | 70.14 |
Depreciation & Amortization | 185.01 | 190.06 | 208.18 | 210.2 | 213.77 | 236.3 |
Total Operating Expenses | 500.9 | 500.4 | 540.45 | 556.25 | 584.14 | 635.07 |
Operating Income | 4.83 | -3.03 | 6.44 | 49.55 | 23.55 | 21.13 |
Interest Expense | -142.84 | -142.04 | -134.07 | -108.66 | -75.93 | -67.96 |
Interest & Investment Income | 2.63 | 2.28 | 8.08 | 15.29 | 4.22 | - |
Other Non-Operating Income | - | - | - | - | - | 5.24 |
EBT Excluding Unusual Items | -135.38 | -142.78 | -119.55 | -43.82 | -48.16 | -41.6 |
Gain (Loss) on Sale of Investments | 3.21 | -1.27 | -3.18 | -28.1 | -4.9 | -20.3 |
Gain (Loss) on Sale of Assets | 25.05 | 46.63 | -2.75 | 79.34 | 161.89 | 11.29 |
Asset Writedown | -71.12 | -65.85 | -55.43 | -90.23 | - | -25.14 |
Other Unusual Items | -11.99 | -8.63 | 3.92 | -9.19 | -8.58 | -10.43 |
Pretax Income | -190.22 | -171.89 | -176.99 | -92.01 | 100.25 | -86.18 |
Income Tax Expense | -3.54 | -3.83 | 0.76 | -0.3 | 1.26 | 3.54 |
Earnings From Continuing Operations | -186.68 | -168.06 | -177.75 | -91.71 | 98.99 | -89.73 |
Minority Interest in Earnings | 34.72 | 29 | 34.23 | 11.73 | -13.62 | 10.47 |
Net Income | -151.95 | -139.06 | -143.53 | -79.98 | 85.37 | -79.26 |
Preferred Dividends & Other Adjustments | 1.97 | 1.79 | 2.46 | 2.05 | 1.86 | 2.85 |
Net Income to Common | -153.93 | -140.85 | -145.99 | -82.03 | 83.51 | -82.11 |
Net Income Growth | - | - | - | - | - | - |
Basic Shares Outstanding | 59 | 67 | 88 | 105 | 119 | 131 |
Diluted Shares Outstanding | 59 | 67 | 88 | 105 | 119 | 131 |
Shares Change | -25.78% | -23.74% | -15.95% | -11.69% | -9.04% | -1.96% |
EPS (Basic) | -2.60 | -2.09 | -1.65 | -0.78 | 0.70 | -0.63 |
EPS (Diluted) | -2.60 | -2.09 | -1.65 | -0.78 | 0.70 | -0.63 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Dividend Per Share | 0.700 | 0.700 | 0.700 | 0.850 | 0.900 | 0.900 |
Dividend Growth | 0% | 0% | -17.65% | -5.56% | 0% | 0% |
Operating Margin | 0.96% | -0.61% | 1.18% | 8.18% | 3.88% | 3.22% |
Profit Margin | -30.44% | -28.32% | -26.69% | -13.54% | 13.74% | -12.51% |
EBITDA | 191.98 | 187.17 | 214.78 | 258.79 | 235.74 | 256.24 |
EBITDA Margin | 37.96% | 37.63% | 39.27% | 42.72% | 38.79% | 39.05% |
D&A For Ebitda | 187.15 | 190.2 | 208.34 | 209.24 | 212.18 | 235.11 |
EBIT | 4.83 | -3.03 | 6.44 | 49.55 | 23.55 | 21.13 |
EBIT Margin | 0.96% | -0.61% | 1.18% | 8.18% | 3.88% | 3.22% |
Funds From Operations (FFO) | 10.4 | 6.58 | 55.63 | 140.39 | 156.05 | 159.35 |
Adjusted Funds From Operations (AFFO) | - | 6.58 | 55.63 | 140.39 | 156.05 | 159.35 |
FFO Payout Ratio | 402.80% | 736.64% | 111.47% | 66.96% | 69.01% | 74.12% |
Effective Tax Rate | - | - | - | - | 1.26% | - |
Revenue as Reported | 508.41 | 498.6 | 547.31 | 604.2 | 605.82 | 634.36 |