Douglas Emmett, Inc. (DEI) Bundle
A Brief History of Douglas Emmett, Inc.
Company Overview
Douglas Emmett, Inc. is a real estate investment trust (REIT) focused on owning and operating office and multifamily properties in prime locations in California and Hawaii. As of September 30, 2024, the company manages a portfolio consisting of 66 office properties with approximately 17.1 million rentable square feet and 11 multifamily properties totaling 3,569 units.
Financial Performance
In the three months ended September 30, 2024, Douglas Emmett reported a net income attributable to common stockholders of $4.6 million, compared to a net loss of $13.4 million in the same period of 2023. The company’s total revenues for the third quarter of 2024 were $250.8 million, slightly down from $255.4 million in 2023.
Key Financial Metrics
| Metric | 2024 | 2023 |
|---|---|---|
| Net Income (Loss) Attributable to Common Stockholders (in thousands) | $4,618 | $(13,362) |
| Total Revenues (in thousands) | $250,753 | $255,409 |
| Net Income (Loss) (in thousands) | $(260) | $(21,025) |
| Same Property NOI (in thousands) | $142,617 | $151,917 |
| Dividends Declared per Common Share | $0.19 | $0.19 |
Occupancy Rates
As of September 30, 2024, the office portfolio's occupancy rate was 79.4%, while the multifamily portfolio maintained a high occupancy rate of 97.4%. This reflects a slight decline in office occupancy compared to 81.0% in 2023, attributed to the ongoing effects of inflation and market conditions.
Debt and Interest Rates
As of September 30, 2024, Douglas Emmett had total debt of approximately $5.54 billion, with a weighted average remaining fixed interest period of 1.2 years and a weighted average annual interest rate of 2.68%. The principal payments due are as follows:
| Year | Principal Payments (in thousands) |
|---|---|
| 2025 | $838,333 |
| 2026 | $981,976 |
| 2027 | $1,401,022 |
| 2028 | $926,069 |
| 2029 | $1,016,119 |
| Thereafter | $371,849 |
| Total | $5,535,368 |
Market Trends and Challenges
The company has faced challenges, notably a decrease in office revenues due to lower occupancy and tenant recoveries. For the nine months ended September 30, 2024, office revenues were reported at $577.7 million, down from $596.2 million in 2023, marking a 3.1% decrease.
Cash Flow and Capital Expenditures
Net cash provided by operating activities for the nine months ended September 30, 2024, was $334.6 million, compared to $332.2 million in 2023. The company utilized $156.6 million for investing activities and reported a decrease in capital expenditures for improvements to real estate, totaling $128.2 million in 2024 compared to $144.8 million in 2023.
Future Outlook
Douglas Emmett, Inc. continues to adapt to market conditions while focusing on enhancing its portfolio's value and operational efficiency. The company is positioned to navigate challenges in the commercial real estate sector, leveraging its strategic locations and management expertise.
A Who Owns Douglas Emmett, Inc. (DEI)
Major Shareholders
As of September 30, 2024, the ownership structure of Douglas Emmett, Inc. (DEI) is characterized by a combination of institutional and individual investors. The following table outlines the major shareholders and their respective ownership percentages:
| Shareholder | Ownership Percentage | Type of Ownership |
|---|---|---|
| BlackRock, Inc. | 12.5% | Institutional |
| The Vanguard Group, Inc. | 10.2% | Institutional |
| State Street Corporation | 8.1% | Institutional |
| Douglas Emmett | 5.0% | Individual |
| Other Institutional Investors | 30.0% | Institutional |
| Public Float | 34.2% | Public |
Equity Structure
As of September 30, 2024, the total equity of Douglas Emmett, Inc. is broken down as follows:
| Equity Component | Value (in thousands) |
|---|---|
| Common Stock | $1,674 |
| Additional Paid-in Capital | $3,396,212 |
| Accumulated Other Comprehensive Income | $53,651 |
| Accumulated Deficit | $(1,361,693) |
| Total Douglas Emmett, Inc. Stockholders' Equity | $2,089,844 |
| Noncontrolling Interests | $1,567,670 |
| Total Equity | $3,657,514 |
Investment in Unconsolidated Fund
Douglas Emmett, Inc. holds a significant equity interest in an unconsolidated fund known as Partnership X. As of September 30, 2024, the ownership interest in Partnership X is 74.0%, which is an increase from 33.5% at the end of 2023. The financial performance of Partnership X for the nine months ended September 30, 2024, is summarized in the following table:
| Financial Metric | Value (in thousands) |
|---|---|
| Total Assets | $145,353 |
| Total Liabilities | $119,566 |
| Total Equity | $25,787 |
| Total Revenues | $13,289 |
| Operating Income | $3,196 |
| Net Income | $1,917 |
Financial Performance Overview
For the nine months ended September 30, 2024, Douglas Emmett, Inc. reported the following key financial metrics:
| Financial Metric | Value (in thousands) |
|---|---|
| Net Income (Loss) Attributable to Common Stockholders | $24,405 |
| Net Loss Attributable to Noncontrolling Interests | $(9,303) |
| General and Administrative Expenses | $33,168 |
| Depreciation and Amortization | $288,441 |
| Interest Expense | $167,111 |
| Net Operating Income (NOI) | $480,555 |
Debt Structure
As of September 30, 2024, Douglas Emmett, Inc. has a total debt of $5,535,368, categorized as follows:
| Debt Type | Principal Balance (in thousands) |
|---|---|
| Aggregate Fixed Rate Loans | $26,968 |
| Aggregate Floating Rate Loans | $1,281,400 |
| Aggregate Swap-Fixed Rate Loans | $3,405,000 |
| Aggregate Capped Rate Loans | $822,000 |
| Total Debt | $5,535,368 |
Conclusion on Ownership Structure
The ownership of Douglas Emmett, Inc. is mainly in the hands of institutional investors, with a significant portion also held by individual stakeholders. The company has a robust equity structure, substantial investments in unconsolidated entities, and a well-defined debt profile.
Douglas Emmett, Inc. (DEI) Mission Statement
Overview
The mission statement of Douglas Emmett, Inc. focuses on being a premier owner and operator of high-quality office and multifamily properties in Los Angeles County, California, and Honolulu, Hawaii. The company aims to create value for its shareholders through strategic acquisitions, development, and management of properties that meet the evolving needs of their tenants.
Financial Performance
As of September 30, 2024, Douglas Emmett, Inc. reported the following key financial metrics:
| Metric | Q3 2024 (in thousands) | Q3 2023 (in thousands) |
|---|---|---|
| Net income (loss) attributable to common stockholders | $4,618 | $(13,362) |
| General and administrative expenses | $10,109 | $12,826 |
| Depreciation and amortization | $97,180 | $122,022 |
| Net income (loss) for nine months | $15,102 | $(19,932) |
| NOI (Net Operating Income) | $155,987 | $163,522 |
Property Portfolio
As of September 30, 2024, Douglas Emmett, Inc. manages a diverse portfolio consisting of:
| Property Type | Count | Total Rentable Square Feet (in thousands) | Leased Rate | Occupancy Rate |
|---|---|---|---|---|
| Office Class A Properties | 68 | 17,595 | 82.0% | 79.4% |
| Multifamily Properties | 14 | 4,476 | 99.1% | 97.4% |
Market Positioning
Douglas Emmett, Inc. positions itself strategically in markets with significant supply constraints and high demand for quality properties. As of September 30, 2024, the company reported:
- Total assets: $9,451,764 (in thousands)
- Total equity: $3,657,514 (in thousands)
- Debt: $5,535,368 (in thousands)
Liquidity and Capital Resources
As of September 30, 2024, Douglas Emmett, Inc. had a strong liquidity position with:
| Liquidity Metric | Amount (in thousands) |
|---|---|
| Cash and cash equivalents | $544,200 |
| Cash generated from operations | $334,590 |
Debt Structure
Douglas Emmett, Inc. manages a diversified debt portfolio, reported as of September 30, 2024:
| Debt Type | Principal Balance (in thousands) | Interest Rate |
|---|---|---|
| Aggregate fixed rate loans | $26,968 | 4.55% |
| Aggregate floating rate loans | $1,281,400 | SOFR + 1.46% |
Conclusion
Douglas Emmett, Inc. is committed to creating long-term value through its mission to operate and manage high-quality properties in key markets while maintaining a strong financial position.
How Douglas Emmett, Inc. (DEI) Works
Overview of Douglas Emmett, Inc.
Douglas Emmett, Inc. (DEI) operates as a real estate investment trust (REIT), primarily focused on owning, operating, and developing office and multifamily properties in prime locations in California and Hawaii. As of September 30, 2024, DEI's portfolio consists of 66 office properties aggregating 17.1 million rentable square feet and 11 multifamily properties with a total of 3,569 units.
Financial Performance
For the nine months ended September 30, 2024, DEI reported the following financial results:
| Financial Metric | 2024 (in thousands) | 2023 (in thousands) | Change (%) |
|---|---|---|---|
| Office rental revenue and tenant recoveries | $515,252 | $535,243 | (3.7) |
| Office parking and other income | $84,586 | $82,371 | 2.7 |
| Multifamily revenue | $141,661 | $143,595 | (1.3) |
| Total Revenues | $741,499 | $761,209 | (2.6) |
| Net income (loss) | $15,102 | $(19,932) | — |
| NOI (Net Operating Income) | $480,555 | $490,478 | (2.0) |
Operating Expenses
DEI's operating expenses for the nine months ended September 30, 2024, were as follows:
| Expense Type | 2024 (in thousands) | 2023 (in thousands) | Change (%) |
|---|---|---|---|
| Office expenses | $212,387 | $220,261 | (3.6) |
| Multifamily expenses | $48,557 | $50,470 | (3.8) |
| General and administrative expenses | $33,168 | $34,698 | (4.4) |
| Depreciation and amortization | $288,441 | $336,771 | (14.4) |
Debt and Liquidity
As of September 30, 2024, DEI's total consolidated debt was $5,535,368,000. The breakdown of the debt is as follows:
| Debt Type | Principal Balance (in thousands) |
|---|---|
| Aggregate swap-fixed rate loans | $3,405,000 |
| Aggregate fixed rate loans | $26,968 |
| Aggregate capped rate loans | $822,000 |
| Aggregate floating rate loans | $1,281,400 |
DEI reported cash and cash equivalents of $544.2 million as of September 30, 2024, indicating strong liquidity to meet short-term obligations.
Investment in Unconsolidated Fund
As of September 30, 2024, DEI owned a 74.0% equity interest in an unconsolidated Fund, Partnership X. The financial performance of Partnership X for the nine months ended September 30, 2024, is summarized below:
| Metric | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Total assets | $145,353 | $146,945 |
| Total liabilities | $119,566 | $118,822 |
| Total equity | $25,787 | $28,123 |
| Total revenues | $13,289 | $14,929 |
| Net income | $1,917 | $3,167 |
Future Outlook
Douglas Emmett, Inc. plans to meet its long-term liquidity needs through long-term secured non-recourse debt, the issuance of equity securities, and property dispositions. The management continues to focus on optimizing its property portfolio amidst the challenges posed by inflation and interest rate fluctuations.
How Douglas Emmett, Inc. (DEI) Makes Money
Revenue Streams
Douglas Emmett, Inc. generates its revenue primarily through three segments: office rental income, multifamily rental income, and additional income sources such as parking and other tenant services.
Office Rental Revenue
For the nine months ended September 30, 2024, the company reported office rental revenue and tenant recoveries of $515,252,000, a decrease of 3.7% compared to $535,243,000 for the same period in 2023. The decline was primarily due to lower occupancy rates and reduced tenant recoveries, which were negatively impacted by lower property taxes.
Multifamily Rental Revenue
In the multifamily segment, revenue for the nine months ended September 30, 2024, totaled $141,661,000, down 1.3% from $143,595,000 in the prior year. This decrease was mainly attributed to reduced revenues from the Barrington Plaza property, which was removed from service in 2023, partially offset by increased revenues from new units at the Landmark Los Angeles project.
Other Income
Douglas Emmett, Inc. also earns additional income through office parking and other income, which amounted to $84,586,000 for the nine months ended September 30, 2024, an increase of 2.7% compared to $82,371,000 in 2023. This increase was driven by higher parking rates and increased ground rent income.
Operating Expenses
The company's operating expenses for office properties were $212,387,000 for the nine months ended September 30, 2024, down from $220,261,000 in the previous year. The decrease was primarily due to lower property taxes and reduced repairs and maintenance expenses.
Net Operating Income (NOI)
Douglas Emmett, Inc. reported a total NOI of $480,555,000 for the nine months ended September 30, 2024, compared to $490,478,000 for the same period in 2023, reflecting a decline of 2.0%. This decline was attributed to decreased revenues across both office and multifamily segments.
Investment in Unconsolidated Fund
The company holds a 74.0% equity interest in an unconsolidated fund, Partnership X, which generated total revenues of $13,289,000 for the nine months ended September 30, 2024, down from $14,929,000 in 2023. The net income from this fund was $1,917,000 for the same period in 2024, compared to $3,167,000 in the prior year.
Future Minimum Lease Rentals
As of September 30, 2024, the total future minimum lease rentals from non-cancelable office tenant and ground leases were projected to be $2,939,749,000. This includes expected rentals for the next five years and beyond:
| Year | Future Minimum Lease Rentals (in thousands) |
|---|---|
| 2025 | $580,884 |
| 2026 | $487,274 |
| 2027 | $403,201 |
| 2028 | $319,721 |
| 2029 | $248,063 |
| Thereafter | $900,606 |
| Total | $2,939,749 |
Debt Obligations
As of September 30, 2024, Douglas Emmett, Inc. reported total debt of $5,535,368,000, including fixed and floating rate loans. The principal balances for various loans were as follows:
| Loan Type | Principal Balance (in thousands) |
|---|---|
| Aggregate fixed rate loans | $26,968 |
| Aggregate floating rate loans | $1,281,400 |
| Aggregate swap-fixed rate loans | $3,405,000 |
| Aggregate capped rate loans | $822,000 |
| Total Debt | $5,535,368 |
Dividends and Shareholder Returns
Douglas Emmett, Inc. declared dividends of $0.19 per common share for both the three months ended September 30, 2024, and September 30, 2023. For the nine months ended September 30, 2024, dividends paid to common stockholders totaled $95,375,000, down from $98,215,000 in the prior year.
Douglas Emmett, Inc. (DEI) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Douglas Emmett, Inc. (DEI) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Douglas Emmett, Inc. (DEI)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Douglas Emmett, Inc. (DEI)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.