STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

[10-Q] Douglas Emmett Inc Quarterly Earnings Report

Filing Impact
(Neutral)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

Douglas Emmett, Inc. (DEI) reported Q3 2025 results. Total revenues were $250.6 million, essentially flat year over year. The company posted a net loss attributable to common stockholders of $10.9 million, or $0.07 per share, compared with net income of $4.6 million a year ago. Interest expense rose to $72.8 million from $56.8 million in the quarter, reflecting a higher-rate environment and mix of floating-rate debt.

Year to date, revenues reached $754.5 million and net income attributable to common stockholders was $23.1 million, helped by a $47.2 million gain from the consolidation of Partnership X. Operating cash flow for the first nine months was $323.7 million, supporting dividends of $0.19 per share in Q3.

DEI ended the quarter with $408.5 million in cash and $5.56 billion of consolidated debt, after active refinancing: a $127.2 million term loan in March, eight Fannie Mae loans totaling $941.5 million in August (partly refinancing $930.0 million), and a $200.0 million term loan refinancing in July. The company’s consolidated portfolio spans 18.0 million square feet of office and 5,445 multifamily units. Common shares outstanding were 167,462,059 as of October 31, 2025.

Positive
  • None.
Negative
  • None.

Insights

Higher interest expense weighed on Q3 while debt maturities were laddered via 2025 refinancings.

DEI delivered stable Q3 revenue but swung to a quarterly loss as interest expense increased to $72.8M from $56.8M. Over nine months, interest expense was $198.2M versus $167.1M, while operating cash flow of $323.7M supported dividends of $0.19 per share in Q3.

Management refinanced key facilities: a $127.2M term loan in March 2025, eight Fannie Mae loans totaling $941.5M in August 2025 (partly replacing $930.0M), and a $200.0M term loan in July 2025. Consolidated debt stood at $5.56B with a weighted average fixed rate period of 3.3 years.

The $47.2M gain from consolidating Partnership X aided year-to-date earnings. Future results will hinge on occupancy trends and managing the scheduled principal payments of $781.98M in 2026 and $1.04B in 2028 under disclosed options.

000136425012/312025Q3falsexbrli:sharesiso4217:USDiso4217:USDxbrli:sharesutr:sqftnysedei:unitnysedei:parcelnysedei:propertynysedei:venturexbrli:purenysedei:storynysedei:loannysedei:instrumentnysedei:segmentnysedei:building00013642502025-01-012025-09-3000013642502025-10-3100013642502025-09-3000013642502024-12-310001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2025-07-012025-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2025-01-012025-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2025-07-012025-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2025-01-012025-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:OfficeSegmentMember2025-07-012025-09-300001364250nysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:OfficeSegmentMember2025-01-012025-09-300001364250nysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2025-07-012025-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2025-01-012025-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2025-07-012025-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2025-01-012025-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250nysedei:MultifamilySegmentMember2025-07-012025-09-300001364250nysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:MultifamilySegmentMember2025-01-012025-09-300001364250nysedei:MultifamilySegmentMember2024-01-012024-09-3000013642502025-07-012025-09-3000013642502024-07-012024-09-3000013642502024-01-012024-09-300001364250us-gaap:CommonStockMember2025-06-300001364250us-gaap:CommonStockMember2024-06-300001364250us-gaap:CommonStockMember2024-12-310001364250us-gaap:CommonStockMember2023-12-310001364250us-gaap:CommonStockMember2024-07-012024-09-300001364250us-gaap:CommonStockMember2025-01-012025-09-300001364250us-gaap:CommonStockMember2024-01-012024-09-300001364250us-gaap:CommonStockMember2025-09-300001364250us-gaap:CommonStockMember2024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2025-06-300001364250us-gaap:AdditionalPaidInCapitalMember2024-06-300001364250us-gaap:AdditionalPaidInCapitalMember2024-12-310001364250us-gaap:AdditionalPaidInCapitalMember2023-12-310001364250us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2025-01-012025-09-300001364250us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-300001364250us-gaap:AdditionalPaidInCapitalMember2025-09-300001364250us-gaap:AdditionalPaidInCapitalMember2024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-01-012025-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2025-06-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-06-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-12-310001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-12-310001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2025-07-012025-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-07-012024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2025-01-012025-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-01-012024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2025-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-09-300001364250us-gaap:NoncontrollingInterestMember2025-06-300001364250us-gaap:NoncontrollingInterestMember2024-06-300001364250us-gaap:NoncontrollingInterestMember2024-12-310001364250us-gaap:NoncontrollingInterestMember2023-12-310001364250us-gaap:NoncontrollingInterestMember2025-07-012025-09-300001364250us-gaap:NoncontrollingInterestMember2024-07-012024-09-300001364250us-gaap:NoncontrollingInterestMember2025-01-012025-09-300001364250us-gaap:NoncontrollingInterestMember2024-01-012024-09-300001364250us-gaap:NoncontrollingInterestMember2025-09-300001364250us-gaap:NoncontrollingInterestMember2024-09-3000013642502025-06-3000013642502024-06-3000013642502023-12-3100013642502024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2025-01-012025-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-01-012024-09-300001364250srt:OfficeBuildingMembernysedei:WhollyOwnedAndConsolidatedPropertiesMember2025-09-300001364250srt:MultifamilyMembernysedei:WhollyOwnedAndConsolidatedPropertiesMember2025-09-300001364250nysedei:WhollyOwnedAndConsolidatedPropertiesMember2025-09-300001364250srt:OfficeBuildingMemberus-gaap:WhollyOwnedPropertiesMember2025-09-300001364250srt:OfficeBuildingMemberus-gaap:ConsolidatedPropertiesMember2025-09-300001364250srt:OfficeBuildingMember2025-09-300001364250srt:MultifamilyMemberus-gaap:WhollyOwnedPropertiesMember2025-09-300001364250srt:MultifamilyMemberus-gaap:ConsolidatedPropertiesMember2025-09-300001364250srt:MultifamilyMember2025-09-300001364250srt:SubsidiariesMember2025-09-300001364250srt:SubsidiariesMember2024-12-310001364250srt:OfficeBuildingMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2025-01-010001364250nysedei:SubsidiariesAndJointVenturesMember2025-09-300001364250nysedei:SubsidiariesAndJointVenturesMember2024-12-310001364250nysedei:TenantRecoveriesMember2025-07-012025-09-300001364250nysedei:TenantRecoveriesMember2024-07-012024-09-300001364250nysedei:TenantRecoveriesMember2025-01-012025-09-300001364250nysedei:TenantRecoveriesMember2024-01-012024-09-300001364250srt:OfficeBuildingMembernysedei:PartnershipXMember2024-12-310001364250nysedei:PartnershipXMember2025-01-012025-09-300001364250nysedei:PartnershipXMemberus-gaap:LandMember2025-01-012025-01-010001364250nysedei:PartnershipXMemberus-gaap:BuildingAndBuildingImprovementsMember2025-01-012025-01-010001364250nysedei:PartnershipXMember2025-01-012025-01-010001364250srt:AffiliatedEntityMember2025-01-022025-01-020001364250srt:OfficeBuildingMembernysedei:A10900WilshireMembersrt:AffiliatedEntityMember2025-01-020001364250srt:AffiliatedEntityMembernysedei:FannieMaeLoanJanuary92030MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250nysedei:A10900WilshireMemberus-gaap:LandMember2025-01-012025-09-300001364250nysedei:A10900WilshireMemberus-gaap:BuildingImprovementsMember2025-01-012025-09-300001364250nysedei:A10900WilshireMember2025-01-012025-09-300001364250nysedei:AboveMarketTenantLeasesMember2025-09-300001364250nysedei:AboveMarketTenantLeasesMember2024-12-310001364250nysedei:AboveMarketGroundLeasesMember2025-09-300001364250nysedei:AboveMarketGroundLeasesMember2024-12-310001364250nysedei:BelowMarketTenantLeasesMember2025-09-300001364250nysedei:BelowMarketTenantLeasesMember2024-12-310001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2025-07-012025-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2024-07-012024-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2025-01-012025-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2024-01-012024-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2025-07-012025-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2024-07-012024-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2025-01-012025-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2024-01-012024-09-300001364250srt:OfficeBuildingMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2025-01-010001364250nysedei:PartnershipXMember2024-02-280001364250nysedei:PartnershipXMember2024-02-290001364250nysedei:PartnershipXMember2024-01-012024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanOneMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanOneMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanTwoMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanTwoMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanThreeMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanThreeMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanAug152026MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanAug152026MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanAug152026MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanSep192026MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanSep192026MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanSep192026MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanNov12026MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanNov12026MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanNov12026MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanMay182028MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMay182028MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMay182028MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanJanuary12029MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanJanuary12029MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanJanuary12029MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanApril12030MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanApril12030MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanSeptember12030MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanSeptember12030MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMarch32032MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMarch32032MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMarch32032MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanJuly292032MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanJuly292032MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanJuly292032MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanAugust12033MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanAugust12033MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanAugust12033MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:SubsidiariesMembernysedei:TermLoanFixedJune12038MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanFixedJune12038MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanFixedJune12038MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:TermLoanMay152027MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanMay152027MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanMay152027MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:TermLoanAugust192028MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanAugust192028MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanAugust192028MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:TermLoanSeptember142028MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanSeptember142028MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanDecember112028MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanDecember112028MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanDecember112028MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:TermLoanApril262029MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanApril262029MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanApril262029MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:TermLoanJune12029MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanJune12029MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:AffiliatedEntityMembernysedei:TermLoanJune12029MaturityMemberus-gaap:SecuredDebtMember2024-12-310001364250srt:AffiliatedEntityMembernysedei:FannieMaeLoanJanuary92030MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:AffiliatedEntityMembernysedei:FannieMaeLoanJanuary92030MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanMemberus-gaap:SecuredDebtMember2025-03-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanMemberus-gaap:SecuredDebtMember2025-03-012025-03-310001364250srt:SubsidiariesMembernysedei:TermLoanJuly292032MaturityMemberus-gaap:SecuredDebtMember2025-07-310001364250srt:SubsidiariesMembernysedei:FannieMaeLoanSeptember12030MaturityMemberus-gaap:SecuredDebtMember2025-08-310001364250srt:SubsidiariesMembernysedei:NewLoansMemberus-gaap:SecuredDebtMember2025-08-310001364250srt:SubsidiariesMembernysedei:NewLoansMemberus-gaap:SecuredDebtMember2025-08-012025-08-310001364250us-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoan1March32032MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoan2March32032MaturityMemberus-gaap:SecuredDebtMember2025-09-300001364250us-gaap:RevolvingCreditFacilityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2025-09-300001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMember2025-09-300001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMember2025-08-310001364250srt:SubsidiariesMembernysedei:FloatingRateDebtMemberus-gaap:SecuredDebtMember2025-09-300001364250nysedei:TermLoanFixedJune12038MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanMarch32032MaturityMemberus-gaap:SecuredDebtMember2025-05-310001364250srt:SubsidiariesMembernysedei:TermLoanMarch32032MaturityMemberus-gaap:SecuredDebtMember2025-05-012025-05-310001364250nysedei:TermLoanDecember112028MaturityMemberus-gaap:SecuredDebtMember2025-01-012025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanJanuary92030MaturityMembersrt:MinimumMember2025-09-300001364250srt:SubsidiariesMembernysedei:FannieMaeLoanJanuary92030MaturityMembersrt:MaximumMember2025-09-300001364250us-gaap:InterestRateSwapMember2025-09-300001364250us-gaap:InterestRateCapMember2025-09-300001364250nysedei:EffectiveFixedRateLoansMember2025-09-300001364250nysedei:EffectiveFixedRateLoansMember2024-12-310001364250nysedei:FixedRateLoansMember2025-09-300001364250nysedei:FixedRateLoansMember2024-12-310001364250nysedei:CappedRateLoansMember2025-09-300001364250nysedei:CappedRateLoansMember2024-12-310001364250nysedei:VariableRateLoansMember2025-09-300001364250nysedei:VariableRateLoansMember2024-12-310001364250us-gaap:InterestExpenseMember2025-07-012025-09-300001364250us-gaap:InterestExpenseMember2024-07-012024-09-300001364250us-gaap:InterestExpenseMember2025-01-012025-09-300001364250us-gaap:InterestExpenseMember2024-01-012024-09-300001364250us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2025-09-300001364250us-gaap:InterestRateCapMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2025-09-300001364250us-gaap:InterestRateCapMemberus-gaap:NondesignatedMember2025-09-300001364250us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2024-12-310001364250us-gaap:InterestRateSwapMemberus-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2025-09-300001364250us-gaap:InterestRateSwapMemberus-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2024-12-310001364250us-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-01-012025-09-300001364250us-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2025-01-012025-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2024-01-012024-09-300001364250us-gaap:NondesignatedMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestExpenseMember2025-01-012025-09-300001364250us-gaap:NondesignatedMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestExpenseMember2024-01-012024-09-300001364250nysedei:SubsidiariesAndJointVenturesMember2025-06-012025-06-300001364250us-gaap:ParentMember2025-06-012025-06-300001364250us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberus-gaap:InvestorMember2025-06-012025-06-300001364250nysedei:DouglasEmmettOperatingPartnershipMember2025-09-300001364250nysedei:DouglasEmmettOperatingPartnershipMemberus-gaap:CommonStockMember2025-09-300001364250nysedei:OperatingPartnershipUnitsMember2025-07-012025-09-300001364250nysedei:OperatingPartnershipUnitsMember2024-07-012024-09-300001364250nysedei:OperatingPartnershipUnitsMember2025-01-012025-09-300001364250nysedei:OperatingPartnershipUnitsMember2024-01-012024-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2025-07-012025-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2024-07-012024-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2025-01-012025-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2024-01-012024-09-300001364250us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2025-09-300001364250us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2024-12-310001364250us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2025-09-300001364250us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2024-12-310001364250us-gaap:FairValueInputsLevel2Member2025-09-300001364250us-gaap:FairValueInputsLevel2Member2024-12-310001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:FairValueInputsLevel2Member2025-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:FairValueInputsLevel2Member2024-12-310001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2025-07-012025-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2025-01-012025-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2025-07-012025-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2025-01-012025-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250us-gaap:OperatingSegmentsMember2025-07-012025-09-300001364250us-gaap:OperatingSegmentsMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMember2025-01-012025-09-300001364250us-gaap:OperatingSegmentsMember2024-01-012024-09-300001364250us-gaap:WhollyOwnedPropertiesMember2025-09-300001364250nysedei:DevelopmentProjectsRepositioningProjectsCapitalExpenditureProjectsAndTenantImprovementsMember2025-09-300001364250srt:SubsidiariesMembernysedei:TermLoanApril262029MaturityMemberus-gaap:SecuredDebtMember2023-11-300001364250srt:SubsidiariesMembernysedei:JointVentureLoanMemberus-gaap:SubsequentEventMember2025-11-300001364250us-gaap:InterestRateSwapMembersrt:SubsidiariesMembernysedei:JointVentureLoanMemberus-gaap:SubsequentEventMember2025-11-012025-11-300001364250us-gaap:InterestRateSwapMembersrt:SubsidiariesMembernysedei:JointVentureLoanMemberus-gaap:SubsequentEventMember2025-11-30

United States
Securities and Exchange Commission
Washington, D.C. 20549

FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2025

or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____ to _____

Commission file number: 001-33106
deiblacklogoaa09.jpg

Douglas Emmett, Inc.
(Exact name of registrant as specified in its charter)
Maryland20-3073047
(State or other jurisdiction of incorporation or organization)(I.R.S. Employer Identification No.)
1299 Ocean Avenue, Suite 1000, Santa Monica, California
90401
(Address of principal executive offices)(Zip Code)

(310) 255-7700
(Registrant’s telephone number, including area code)

N/A
(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:
Title of Each ClassTrading SymbolName of Each Exchange on Which Registered
Common Stock, $0.01 par value per shareDEINew York Stock Exchange
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No 
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes  No 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  No 
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. 
Class Outstanding atOctober 31, 2025
Common Stock, $0.01 par value per share 167,462,059shares
1



DOUGLAS EMMETT, INC.
FORM 10-Q
Table of Contents
Page
Glossary
3
Forward Looking Statements
6
PART I. FINANCIAL INFORMATION
Item 1
Financial Statements (unaudited)
7
 
Consolidated Balance Sheets
7
 
Consolidated Statements of Operations
8
 
Consolidated Statements of Comprehensive Loss
9
Consolidated Statements of Equity
10
 
Consolidated Statements of Cash Flows
12
 
Notes to Consolidated Financial Statements
14
     Overview
14
     Summary of Significant Accounting Policies
15
     Investment in Real Estate
16
Ground Lease
18
     Acquired Lease Intangibles
19
     Investment in Unconsolidated Fund
19
     Other Assets
20
     Secured Notes Payable, Net
21
     Interest Payable, Accounts Payable and Deferred Revenue
23
     Derivative Contracts
24
     Equity
26
     EPS
28
     Fair Value of Financial Instruments
29
     Segment Reporting
31
     Future Minimum Lease Rental Receipts
32
     Commitments, Contingencies & Guarantees
32
     Subsequent Events
33
Item 2
Management’s Discussion and Analysis of Financial Condition and Results of Operations
34
Item 3
Quantitative and Qualitative Disclosures About Market Risk
49
Item 4
Controls and Procedures
49
PART II. OTHER INFORMATION
 
Item 1
Legal Proceedings
50
Item 1A
Risk Factors
50
Item 2
Unregistered Sales of Equity Securities and Use of Proceeds
50
Item 3
Defaults Upon Senior Securities
50
Item 4
Mine Safety Disclosures
50
Item 5
Other Information
50
Item 6
Exhibits
51
 SIGNATURES
52

2

Table of Contents
Glossary
Abbreviations used in this Report:

AOCIAccumulated Other Comprehensive Income (Loss)
ASCAccounting Standards Codification
ASUAccounting Standards Update
BOMABuilding Owners and Managers Association
CEOChief Executive Officer
CFOChief Financial Officer
CodeInternal Revenue Code of 1986, as amended
COVID-19Coronavirus Disease 2019
DEIDouglas Emmett, Inc.
EPSEarnings Per Share
Exchange ActSecurities Exchange Act of 1934, as amended
FASBFinancial Accounting Standards Board
FDICFederal Deposit Insurance Corporation
FFOFunds From Operations
FundUnconsolidated Institutional Real Estate Fund
GAAPGenerally Accepted Accounting Principles (United States)
JVJoint Venture
LTIP UnitsLong-Term Incentive Plan Units
NAREITNational Association of Real Estate Investment Trusts
OCIOther Comprehensive Income (Loss)
OP UnitsOperating Partnership Units
Operating PartnershipDouglas Emmett Properties, LP
Partnership XDouglas Emmett Partnership X, LP
PCAOBPublic Company Accounting Oversight Board (United States)
REITReal Estate Investment Trust
ReportQuarterly Report on Form 10-Q
SECSecurities and Exchange Commission
Securities ActSecurities Act of 1933, as amended
SOFRSecured Overnight Financing Rate
TRSTaxable REIT Subsidiary(ies)
USUnited States
VIEVariable Interest Entity(ies)

3

Table of Contents
Glossary
Defined terms used in this Report:

Annualized RentAnnualized cash base rent (excludes tenant reimbursements, parking and other revenue) before abatements under leases commenced as of the reporting date and expiring after the reporting date. Annualized Rent for our triple net office properties (in Honolulu) is calculated by adding expense reimbursements and estimates of normal building expenses paid by tenants to base rent. Annualized Rent does not include lost rent recovered from insurance and rent for building management use. Annualized Rent includes rent for our corporate headquarters in Santa Monica. We report Annualized Rent because it is a widely reported measure of the performance of equity REITs, and is used by some investors as a means to determine tenant demand and to compare our performance and value with other REITs. We use Annualized Rent to manage and monitor the performance of our office and multifamily portfolios.
Consolidated PortfolioIncludes all of the properties included in our consolidated results, including our consolidated JVs.
Development Portfolio
Represents the following properties undergoing development activities: (i) a residential property with 712 apartments and approximately 34,000 square feet of retail space in Los Angeles which we are removing from the residential rental market following a fire in January 2020, (ii) a 456,000 square foot single tenant office property in Los Angeles that we commenced converting to multi-tenant after the tenant's lease expired in 2024 and (iii) a 247,000 square foot office property in Westwood with an adjoining residential development site that we acquired in January 2025 and which we are planning to develop 323 apartments.
Funds From Operations (FFO)
We calculate FFO in accordance with the standards established by NAREIT by excluding gains (or losses) on sales of investments in real estate, gains (or losses) from changes in control of investments in real estate, real estate depreciation and amortization (other than amortization of right-of-use assets for which we are the lessee and amortization of deferred loan costs), impairment write-downs of real estate and impairment write-downs of our investment in our unconsolidated Fund from our net income (loss) (including adjusting for the effect of such items attributable to our consolidated JVs and our unconsolidated Fund, but not for noncontrolling interests included in our Operating Partnership). FFO is a non-GAAP supplemental financial measure that we report because we believe it is useful to our investors. See Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 2 of this Report for a discussion of FFO.
In-Service Portfolio
Represents our Total Portfolio excluding properties in our Development Portfolio.
Leased Rate
Commencing in the fourth quarter of 2024, the Leased Rate reflects the percentage leased for our In-Service Portfolio as of the reporting date. Prior to the fourth quarter of 2024 the Leased Rate reflected the percentage leased for our Total Portfolio as of the reporting date. Management space is considered leased. Space taken out of service during a repositioning or which is vacant as a result of a fire or other damage is excluded from both the numerator and denominator for calculating the Leased Rate. For newly developed buildings going through lease up, units are included in both the numerator and denominator as they are leased. We report Leased Rate because it is a widely reported measure of the performance of equity REITs, and is also used by some investors as a means to determine tenant demand and to compare our performance with other REITs. We use Leased Rate to manage and monitor the performance of our office and multifamily portfolios.
Net Operating Income (NOI)
We calculate NOI as revenue less operating expenses attributable to the properties that we own and operate. NOI is calculated by excluding the following from our net income (loss): general and administrative expenses, depreciation and amortization expense, other income, other expenses, income (loss) from unconsolidated Fund, interest expense, gains (or losses) on sales of investments in real estate, gain from consolidation of a JV, and net income (loss) attributable to noncontrolling interests. NOI is a non-GAAP supplemental financial measure that we report because we believe it is useful to our investors. See Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 2 of this Report for a discussion of our Same Property NOI.
Occupancy Rate
We calculate Occupancy Rate by excluding signed leases not yet commenced from the Leased Rate. We report Occupancy Rate because it is a widely reported measure of the performance of equity REITs, and is also used by some investors as a means to determine tenant demand and to compare our performance with other REITs. We use Occupancy Rate to manage and monitor the performance of our office and multifamily portfolios.
4

Table of Contents
Glossary
Defined terms used in this Report (continued):
Recurring Capital ExpendituresBuilding improvements required to maintain revenues once a property has been stabilized, and excludes capital expenditures for (i) acquired buildings being stabilized, (ii) newly developed space, (iii) upgrades to improve revenues or operating expenses or significantly change the use of the space, (iv) casualty damage and (v) bringing the property into compliance with governmental or lender requirements. We report Recurring Capital Expenditures because it is a widely reported measure of the performance of equity REITs, and is used by some investors as a means to determine our cash flow requirements and to compare our performance with other REITs. We use Recurring Capital Expenditures to manage and monitor the performance of our office and multifamily portfolios.
Rentable Square Feet
Based on the BOMA remeasurement and consists of leased square feet (including square feet with respect to signed leases not commenced as of the reporting date), available square feet, building management use square feet and square feet of the BOMA adjustment on leased space. We report Rentable Square Feet because it is a widely reported measure of the performance and value of equity REITs, and is also used by some investors to compare our performance and value with other REITs. We use Rentable Square Feet to manage and monitor the performance of our office portfolio.
Rental RateWe present two forms of Rental Rates - Cash Rental Rates and Straight-Line Rental Rates. Cash Rental Rate is calculated by dividing the rent paid on the measurement date by the Rentable Square Feet. Straight-Line Rental Rate is calculated by dividing the average rent over the lease term by the Rentable Square Feet.
Same Properties
Our consolidated properties that have been owned and operated by us in a consistent manner, and reported in our consolidated results during the entire span of both periods being compared. We exclude from our same property subset any properties that during the comparable periods were: (i) acquired, (ii) sold, held for sale, contributed or otherwise removed from our consolidated financial statements, (iii) that underwent a major repositioning project or were impacted by development activity, or suffered significant casualty loss that we believed significantly affected the properties' operating results. We also exclude rent received from ground leases.
Short-Term LeasesRepresents leases that expired on or before the reporting date or had a term of less than one year, including hold over tenancies, month to month leases and other short-term occupancies.
Total PortfolioIncludes our consolidated properties, which includes the properties of our consolidated joint ventures.
5

Table of Contents
Forward Looking Statements

This Report contains forward-looking statements within the meaning of the Section 27A of the Securities Act and Section 21E of the Exchange Act. You can find many (but not all) of these statements by looking for words such as “believe”, “expect”, “anticipate”, “estimate”, “approximate”, “intend”, “plan”, “would”, “could”, “may”, “future” or other similar expressions in this Report. We claim the protection of the safe harbor contained in the Private Securities Litigation Reform Act of 1995. We caution investors that any forward-looking statements used in this Report, or those that we make orally or in writing from time to time, are based on our beliefs and assumptions, as well as information currently available to us. Actual outcomes will be affected by known and unknown risks, trends, uncertainties and factors beyond our control or ability to predict. Although we believe that our assumptions are reasonable, they are not guarantees of future performance and some will inevitably prove to be incorrect. As a result, our future results can be expected to differ from our expectations, and those differences may be material. Accordingly, investors should use caution when relying on previously reported forward-looking statements, which were based on results and trends at the time they were made, to anticipate future results or trends. Some of the risks and uncertainties that could cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include the following:
adverse economic, political or real estate developments affecting Southern California or Honolulu, Hawaii;
competition from other real estate investors in our markets;
decreasing rental rates or increasing tenant incentive and vacancy rates;
reduced demand for office space, including as a result of remote work and flexible working arrangements that allow work from remote locations other than the employer’s office premises;
defaults on, early terminations of, or non-renewal of leases by tenants;
increases in interest rates;
increases in operating and construction costs, including due to inflation and actual or potential tariffs or trade disruptions;
insufficient cash flows to service our outstanding debt or pay rent on ground leases;
difficulties in raising capital;
inability to liquidate real estate or other investments quickly;
adverse changes to rent control laws and regulations;
environmental uncertainties;
natural disasters;
fire and other property damage;
insufficient insurance, or increases in insurance costs;
inability to successfully expand into new markets and submarkets;
difficulties in identifying properties to acquire and failure to complete acquisitions successfully;
failure to successfully operate acquired properties;
risks associated with property development;
risks associated with JVs;
conflicts of interest with our officers and reliance on key personnel;    
changes in zoning and other land use laws;
adverse results of litigation or governmental proceedings;
failure to comply with laws, regulations and covenants that are applicable to our business;
possible terrorist attacks or wars;
possible cyber attacks or intrusions;
adverse changes to accounting rules;
weaknesses in our internal controls over financial reporting;
failure to maintain our REIT status under federal tax laws; and
adverse changes to tax laws, including those related to property taxes.
For further discussion of these and other risk factors see Item 1A. "Risk Factors” in our 2024 Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and Item 1A. "Risk Factors" in this Report. This Report and all subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date of this Report.
6

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Douglas Emmett, Inc.
Consolidated Balance Sheets
(Unaudited; In thousands, except share data)
 September 30, 2025December 31, 2024
Assets  
Investment in real estate, gross$12,771,436 $12,495,252 
Less: accumulated depreciation and amortization(4,005,266)(3,916,625)
Investment in real estate, net8,766,170 8,578,627 
Ground lease right-of-use asset7,431 7,438 
Cash and cash equivalents408,483 444,623 
Tenant receivables3,221 4,242 
Deferred rent receivables122,135 117,570 
Acquired lease intangible assets, net5,036 2,487 
Interest rate contract assets30,805 77,620 
Investment in unconsolidated Fund 23,770 
Other assets42,049 147,323 
Total Assets$9,385,330 $9,403,700 
Liabilities  
Secured notes payable, net$5,560,797 $5,498,022 
Ground lease liability10,812 10,822 
Interest payable, accounts payable and deferred revenue176,243 131,011 
Security deposits66,086 62,449 
Acquired lease intangible liabilities, net9,727 11,331 
Interest rate contract liabilities6,188  
Dividends payable31,828 31,825 
Total Liabilities5,861,681 5,745,460 
Equity  
Douglas Emmett, Inc. stockholders' equity:  
Common Stock, $0.01 par value, 750,000,000 authorized, 167,446,350 and 167,435,259 outstanding at September 30, 2025 and December 31, 2024, respectively
1,674 1,674 
Additional paid-in capital3,396,595 3,396,452 
Accumulated other comprehensive income16,831 54,917 
Accumulated deficit(1,466,728)(1,394,394)
Total Douglas Emmett, Inc. stockholders' equity1,948,372 2,058,649 
Noncontrolling interests1,575,277 1,599,591 
Total Equity3,523,649 3,658,240 
Total Liabilities and Equity$9,385,330 $9,403,700 

See accompanying notes to the consolidated financial statements.
7

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Operations
(Unaudited; in thousands, except per share data)




 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Revenues   
Office rental    
Rental revenues and tenant recoveries$171,402 $174,457 $516,840 $515,252 
Parking and other income29,657 28,204 89,126 84,586 
Total office revenues201,059 202,661 605,966 599,838 
Multifamily rental    
Rental revenues45,223 44,091 135,789 129,964 
Parking and other income4,298 4,001 12,794 11,697 
Total multifamily revenues49,521 48,092 148,583 141,661 
Total revenues250,580 250,753 754,549 741,499 
Operating Expenses    
Office expenses74,065 78,026 223,677 212,387 
Multifamily expenses17,117 16,740 49,902 48,557 
General and administrative expenses10,773 10,109 34,514 33,168 
Depreciation and amortization101,203 97,180 300,762 288,441 
Total operating expenses203,158 202,055 608,855 582,553 
Other income4,359 7,298 14,070 21,772 
Other expenses(167)(96)(433)(290)
Income from unconsolidated Fund 664  1,785 
Interest expense(72,809)(56,824)(198,222)(167,111)
Gain from consolidation of JV  47,212  
Net (loss) income(21,195)(260)8,321 15,102 
Net loss attributable to noncontrolling interests10,341 4,878 14,790 9,303 
Net (loss) income attributable to common stockholders$(10,854)$4,618 $23,111 $24,405 
Net (loss) income per common share – basic and diluted$(0.07)$0.03 $0.13 $0.14 
 

See accompanying notes to the consolidated financial statements.
8

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Comprehensive Loss
(Unaudited and in thousands)



 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Net (loss) income$(21,195)$(260)$8,321 $15,102 
Other comprehensive loss: cash flow hedges(10,683)(69,514)(61,051)(92,144)
Comprehensive loss(31,878)(69,774)(52,730)(77,042)
Comprehensive loss attributable to noncontrolling interests12,913 27,416 37,755 39,181 
Comprehensive loss attributable to common stockholders$(18,965)$(42,358)$(14,975)$(37,861)
 

See accompanying notes to the consolidated financial statements.

9

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Equity
(Unaudited; in thousands, except dividend per share data)


 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Shares of Common StockBeginning balance167,446 167,399 167,435 167,206 
Exchange of OP Units for common stock— 20 11 213 
Ending balance167,446 167,419 167,446 167,419 
Common StockBeginning balance$1,674 $1,674 $1,674 $1,672 
Exchange of OP units for common stock— — — 2 
Ending balance$1,674 $1,674 $1,674 $1,674 
Additional Paid-in CapitalBeginning balance$3,396,604 $3,395,909 $3,396,452 $3,392,955 
Exchange of OP Units for common stock— 305 159 3,257 
Repurchases of OP Units with cash(9)(2)(16) 
Ending balance$3,396,595 $3,396,212 $3,396,595 $3,396,212 
Accumulated Other Comprehensive IncomeBeginning balance$24,942 $100,627 $54,917 $115,917 
Cash flow hedge adjustments(8,111)(46,976)(38,086)(62,266)
Ending balance$16,831 $53,651 $16,831 $53,651 
Accumulated DeficitBeginning balance$(1,424,059)$(1,334,501)$(1,394,394)$(1,290,682)
Net (loss) income attributable to common stockholders(10,854)4,618 23,111 24,405 
Dividends(31,815)(31,810)(95,445)(95,416)
Ending balance$(1,466,728)$(1,361,693)$(1,466,728)$(1,361,693)
Noncontrolling InterestsBeginning balance$1,592,267 $1,599,286 $1,599,591 $1,625,535 
Net loss attributable to noncontrolling interests(10,341)(4,878)(14,790)(9,303)
Cash flow hedge adjustments(2,572)(22,538)(22,965)(29,878)
Contributions— — 5,400 — 
Consolidation of JV— — 20,246 — 
Distributions(7,085)(6,746)(21,300)(24,848)
Exchange of OP Units for common stock— (305)(159)(3,259)
Repurchases of OP Units with cash(70)(103)(298)(121)
Stock-based compensation3,078 2,954 9,552 9,544 
Ending balance$1,575,277 $1,567,670 $1,575,277 $1,567,670 
  
Statement continues on the next page.
10

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Equity
(Unaudited; in thousands, except dividend per share data)
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Total EquityBeginning balance$3,591,428 $3,762,995 $3,658,240 $3,845,397 
Net (loss) income(21,195)(260)8,321 15,102 
Cash flow hedge adjustments(10,683)(69,514)(61,051)(92,144)
Consolidation of JV— — 20,246 — 
Repurchases of OP Units with cash(79)(105)(314)(121)
Contributions— — 5,400 — 
Dividends(31,815)(31,810)(95,445)(95,416)
Distributions(7,085)(6,746)(21,300)(24,848)
Stock-based compensation3,078 2,954 9,552 9,544 
Ending balance$3,523,649 $3,657,514 $3,523,649 $3,657,514 
Dividends declared per common share$0.19 $0.19 $0.57 $0.57 


See accompanying notes to the consolidated financial statements.
11

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Cash Flows
(Unaudited and in thousands)

    
 Nine Months Ended September 30,
20252024
Operating Activities  
Net income$8,321 $15,102 
Adjustments to reconcile net income to net cash provided by operating activities: 
Income from unconsolidated Fund (1,785)
Gain from consolidation of JV(47,212) 
Depreciation and amortization300,762 288,441 
Net accretion of acquired lease intangibles(3,682)(6,262)
Straight-line rent(4,565)(1,541)
Loan premium/discount amortized/accreted and written off251 (282)
Deferred loan costs amortized and written off8,420 6,811 
Amortization of stock-based compensation7,525 7,568 
Operating distributions from unconsolidated Fund 899 
Change in working capital components: 
Tenant receivables1,014 1,725 
Interest payable, accounts payable and deferred revenue41,065 31,619 
Security deposits2,179 809 
Other assets9,618 (8,514)
Net cash provided by operating activities323,696 334,590 
Investing Activities 
Capital expenditures for improvements to real estate(141,285)(128,244)
Capital expenditures for developments(75,718)(26,567)
Insurance recoveries for damage to real estate2,455 3,258 
Cash and cash equivalents assumed from consolidation of JV25,589  
Acquisition of additional interest in unconsolidated Fund (5,214)
Capital distributions from unconsolidated Fund 197 
Net cash used in investing activities(188,959)(156,570)
Financing Activities 
Proceeds from borrowings1,270,727  
Repayment of borrowings(1,305,153)(34,672)
Loan cost payments(24,795)(1,931)
Contributions from noncontrolling interests in consolidated JVs5,400  
Distributions paid to noncontrolling interests(21,300)(24,848)
Dividends paid to common stockholders(95,442)(95,375)
Repurchases of OP Units(314)(121)
Net cash used in financing activities(170,877)(156,947)
(Decrease) increase in cash and cash equivalents and restricted cash(36,140)21,073 
Cash and cash equivalents and restricted cash - beginning balance444,652 523,183 
Cash and cash equivalents and restricted cash - ending balance$408,512 $544,256 
Statement continues on the next page.
12

Table of Contents
Douglas Emmett, Inc.
Consolidated Statements of Cash Flows
(Unaudited and in thousands)

Reconciliation of Ending Cash Balance
September 30, 2025September 30, 2024
Cash and cash equivalents$408,483 $544,227 
Restricted cash (included in Other assets on our consolidated balance sheets)29 29 
Cash and cash equivalents and restricted cash$408,512 $544,256 


Supplemental Cash Flows Information

 Nine Months Ended September 30,
 20252024
Cash paid for interest, net of capitalized interest$179,977 $160,064 
Capitalized interest paid$8,074 $6,254 
Non-cash Investing Transactions
Accrual for real estate and development capital expenditures$22,350 $16,569 
Capitalized stock-based compensation for improvements to real estate and developments$2,027 $1,976 
Removal of fully depreciated and amortized buildings, building improvements, tenant improvements and lease intangibles$81,360 $86,026 
Removal of fully amortized acquired lease intangible assets$1,658 $98 
Removal of fully accreted acquired lease intangible liabilities$6,928 $9,892 
Non-cash Financing Transactions
(Loss) gain recorded in AOCI - consolidated derivatives$(8,304)$22,399 
Gain recorded in AOCI - unconsolidated Fund's derivatives (our share)$ $4,216 
Dividends declared$95,445 $95,416 
Exchange of OP Units for common stock$159 $3,259 


See accompanying notes to the consolidated financial statements.
13

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited)



1. Overview

Organization and Business Description

Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed REIT. We are one of the largest owners and operators of high-quality office and multifamily properties in Los Angeles County, California and Honolulu, Hawaii. Through our interest in our Operating Partnership, its subsidiaries, and our consolidated JVs, we focus on owning, acquiring, developing and managing a substantial market share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities. The terms "us," "we" and "our" as used in the consolidated financial statements refer to Douglas Emmett, Inc. and its subsidiaries on a consolidated basis.
At September 30, 2025, our Total Portfolio consisted of (i) a 18.0 million square foot office portfolio, (ii) 5,445 multifamily apartment units and (iii) fee interests in two parcels of land from which we receive rent under ground leases. As of September 30, 2025, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases):
 Total
Portfolio
Office
Wholly-owned properties52
Consolidated JV properties18
70
Multifamily
Wholly-owned properties12
Consolidated JV properties3
15
Total85

Basis of Presentation

The accompanying consolidated financial statements are the consolidated financial statements of Douglas Emmett, Inc. and its subsidiaries, including our Operating Partnership and our consolidated JVs.  All significant intercompany balances and transactions have been eliminated in our consolidated financial statements.

We consolidate entities in which we are considered to be the primary beneficiary of a VIE or have a majority of the voting interest of the entity. We are deemed to be the primary beneficiary of a VIE when we have (i) the power to direct the activities of that VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. We do not consolidate entities in which the other parties have substantive kick-out rights to remove our power to direct the activities, most significantly impacting the economic performance, of that VIE. In determining whether we are the primary beneficiary, we consider factors such as ownership interest, management representation, authority to control decisions, and contractual and substantive participating rights of each party.

We consolidate our Operating Partnership through which we conduct substantially all of our business, and own, directly and through subsidiaries, substantially all of our assets, and are obligated to repay substantially all of our liabilities. The consolidated debt, excluding our consolidated JVs, was $3.76 billion and $3.73 billion as of September 30, 2025 and December 31, 2024. See Note 8. We also consolidate six JVs through our Operating Partnership. We consolidate our Operating Partnership and our six JVs because they are VIEs and we or our Operating Partnership are the primary beneficiary for each. On January 1, 2025, we commenced consolidating one of our JVs which was previously unconsolidated and accounted for using the equity method. The JV owns two Class A office properties totaling 0.4 million square feet.

14

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
As of September 30, 2025, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.85 billion (of which $3.58 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.91 billion (of which $1.84 billion related to debt).

As of December 31, 2024, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.77 billion (of which $3.38 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.86 billion (of which $1.80 billion related to debt).

The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC in conformity with US GAAP as established by the FASB in the ASC. Certain information and footnote disclosures normally included in the consolidated financial statements prepared in conformity with US GAAP may have been condensed or omitted pursuant to SEC rules and regulations, although we believe that the disclosures are adequate to make their presentation not misleading. The accompanying unaudited interim consolidated financial statements include, in our opinion, all adjustments, consisting of normal recurring adjustments, necessary to present fairly the financial information set forth therein. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the year ending December 31, 2025. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2024 Annual Report on Form 10-K and the notes thereto. Any references to the number or class of properties, square footage, per square footage amounts, apartment units and geography, are outside the scope of our independent registered public accounting firm’s review of our consolidated financial statements in accordance with the standards of the PCAOB.


2. Summary of Significant Accounting Policies

We have not made any changes to our significant accounting policies disclosed in our 2024 Annual Report on Form 10-K.

Use of Estimates

The preparation of consolidated financial statements in conformity with US GAAP requires management to make certain estimates that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates.

Revenue Recognition

Rental revenues and tenant recoveries

We account for our rental revenues, and variable lease payments such as tenant recoveries and parking revenues, in accordance with Topic 842. We adopted a practical expedient which allows us to account for our rental revenues, tenant recoveries and certain parking revenues on a combined basis. Rental revenues and tenant recoveries from tenant leases are included in Rental revenues and tenant recoveries on our consolidated statements of operations. Tenant recoveries were
$13.2 million and $16.8 million for the three months ended September 30, 2025 and 2024, respectively, and $38.3 million and $37.3 million for the nine months ended September 30, 2025 and 2024, respectively. Parking revenues are included in Parking and other income on our consolidated statements of operations.

Collectibility

In accordance with Topic 842, we perform an assessment as to whether or not substantially all of the amounts due under a tenant’s lease agreement is deemed probable of collection. This assessment involves using a methodology that requires judgment and estimates about matters that are uncertain at the time the estimates are made, including tenant specific factors, specific industry conditions, and general economic trends and conditions.

15

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
For leases where we have concluded it is probable that we will collect substantially all the lease payments due under those leases, we continue to record lease income on a straight-line basis over the lease term. For leases where we have concluded that it is not probable that we will collect substantially all the lease payments due under those leases, we limit the lease income to the lesser of the income recognized on a straight-line basis or cash basis. We write-off tenant receivables and deferred rent receivables as a charge against rental revenues and tenant recoveries in the period we conclude that substantially all of the lease payments are not probable of collection. If we subsequently collect amounts that were previously written off then the amounts collected are recorded as an increase to our rental revenues and tenant recoveries in the period they are collected. If our conclusion of collectibility changes, we will record the difference between the lease income that would have been recognized on a straight-line basis and cash basis as a current-period adjustment to rental revenues and tenant recoveries.

Income Taxes

We have elected to be taxed as a REIT under the Code. Provided that we qualify for taxation as a REIT, we are generally not subject to corporate-level income tax on the earnings distributed currently to our stockholders that we derive from our REIT qualifying activities. We are subject to corporate-level income tax on the earnings that we derive through our TRS.

New Accounting Pronouncements

Changes to US GAAP are implemented by the FASB in the form of ASUs.  We consider the applicability and impact of all ASUs. As of the date of this Report, the FASB has not issued any ASUs that we expect to be applicable and have a material impact on our consolidated financial statements.


3. Investment in Real Estate

The table below summarizes our investment in real estate:

(In thousands)September 30, 2025December 31, 2024
Land$1,199,291$1,185,977
Buildings and improvements(1)
10,330,03910,190,502
Tenant improvements and lease intangibles1,062,5431,032,373
Property under development(1)
179,56386,400
Investment in real estate, gross$12,771,436$12,495,252
_________________________________________________________
(1) During the nine months ended September 30, 2025, net balances transferred from Building and improvements to Property under development for development projects was $13.9 million.

Consolidation of Partnership X

Partnership X is a JV through which we and another investor own two Class A office properties totaling 0.4 million square feet in the Los Angeles submarkets of Brentwood and Beverly Hills. On January 1, 2025, we amended the operating agreement of Partnership X resulting in Partnership X becoming a VIE, and we became the primary beneficiary and commenced consolidating Partnership X on January 1, 2025. The results of the Partnership X are included in our operating results from January 1, 2025. Before January 1, 2025, Partnership X was accounted for using the equity method, and our share of Partnership X's net income was included in our statements of operations in Income from unconsolidated Fund.

The consolidation of Partnership X required us to recognize the JV's identifiable assets and liabilities at fair value in our consolidated financial statements, along with the fair value of the non-controlling interest of $20.2 million. We recognized a gain of $47.2 million to adjust the carrying value of our existing investment in the JV to its estimated fair value upon consolidation. The gain was determined by taking the difference between: (a) the fair value of Partnership X’s assets less its liabilities and (b) the sum of the fair value of the noncontrolling interest, the carrying value of our investment in Partnership X, and our share of Partnership X's other comprehensive income.
16

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)

We determined the fair value of Partnership X’s assets and liabilities upon initial consolidation using our estimates of expected future cash flows and other valuation techniques.  We estimated the fair values of Partnership X’s properties by using the income and sales comparison valuation approaches which included, but are not limited to, our estimates of rental rates, comparable sales, revenue growth rates, capitalization rates and discount rates.  Assumed debt was recorded at fair value based upon the present value of the expected future payments and current interest rates.  Other acquired assets, including cash and assumed liabilities were recorded at cost due to the short-term nature of the balances. The table below summarizes the adjusted relative purchase price allocation for the initial consolidation of the JV.

(In thousands)JV Consolidation
Land$4,286 
Buildings and improvements157,956 
Tenant improvements and lease intangibles7,861 
Acquired lease intangible assets and liabilities, net(602)
Interest rate contract assets6,459 
Secured note payable, net(112,995)
Other assets and liabilities, net23,501 
Net assets and liabilities consolidated$86,466 


Acquisition of 10900 Wilshire

On January 2, 2025, a consolidated JV that we manage, and in which we own a 30% interest, acquired a 17-story, 247,000 square foot office building at 10900 Wilshire Boulevard in Westwood. Title to the property was transferred following the purchase of a secured note by the JV in 2024, which was partially financed by a $61.8 million loan. See Note 8 for our debt disclosures. We accounted for the acquisition as an asset acquisition and the acquired property's operating results are included in our consolidated operating results from the date of acquisition. The table below summarizes the relative fair values of the assets acquired and liabilities assumed.
(In thousands)10900 Wilshire
Land$9,029 
Buildings and improvements$80,865 
Tenant improvements and lease intangibles$4,035 
Acquired lease intangible assets and liabilities, net$1,074 

17

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)

4. Ground Lease

We pay rent under a ground lease located in Honolulu, Hawaii, which expires on December 31, 2086. The rent is fixed at $733 thousand per year until February 28, 2029, after which it will reset to the greater of the existing ground rent or the market rent at the time.

As of September 30, 2025, the ground lease right-of-use asset carrying value was $7.4 million and the ground lease liability was $10.8 million. Ground rent expense, which is included in Office expenses on our consolidated statements of operations, was:

$183 thousand for each of the three month periods ended September 30, 2025 and 2024, and
$549 thousand for each of the nine month periods ended September 30, 2025 and 2024.

The table below, which assumes that the ground rent payments will continue to be $733 thousand per year after February 28, 2029, presents the future minimum ground lease payments as of September 30, 2025:
Twelve months ending September 30,(In thousands)
2026$733 
2027733 
2028733 
2029733 
2030733 
Thereafter41,230 
Total future minimum ground lease payments$44,895 

18

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
5. Acquired Lease Intangibles

Summary of our Acquired Lease Intangibles

 (In thousands)September 30, 2025December 31, 2024
Above-market tenant leases$6,857 $4,338 
Above-market tenant leases - accumulated amortization(2,652)(2,694)
Above-market ground lease where we are the lessor1,152 1,152 
Above-market ground lease - accumulated amortization(321)(309)
Acquired lease intangible assets, net$5,036 $2,487 
Below-market tenant leases$31,482 $34,704 
Below-market tenant leases - accumulated accretion(21,755)(23,373)
Acquired lease intangible liabilities, net$9,727 $11,331 


Impact on the Consolidated Statements of Operations

The table below summarizes the net amortization/accretion related to our above- and below-market leases:

 Three Months Ended September 30,Nine Months Ended September 30,
 (In thousands)2025202420252024
Net accretion of above- and below-market tenant lease assets and liabilities(1)
$1,065 $1,941 $3,695 $6,275 
Amortization of an above-market ground lease asset(2)
(5)(5)(13)(13)
Total$1,060 $1,936 $3,682 $6,262 
______________________________________________
(1)    Recorded as a net increase to office and multifamily rental revenues.
(2)    Recorded as a decrease to office parking and other income.


6. Investment in Unconsolidated Fund

Partnership X, a JV through which we and another investor own two Class A office properties totaling 0.4 million square feet, was consolidated on January 1, 2025. See Note 3. Before January 1, 2025, Partnership X was accounted for using the equity method. From January 1, 2024 until February 28, 2024 we owned 53.8% in Partnership X. On February 29, 2024, we purchased an additional 20.2% equity interest in Partnership X which increased our equity interest to 74.0%.

Partnership X pays us fees and reimburses us for certain expenses related to property management and other services we provide. For the nine months ended September 30, 2025, the respective transactions are eliminated in consolidation. For the nine months ended September 30, 2024, when we accounted for our investment in Partnership X using the equity method, those amounts are included in Other income on our consolidated statements of operations.

We also receive distributions based on invested capital and on any profits that exceed certain specified cash returns to the investors. For the nine months ended September 30, 2025, the respective transactions are eliminated in consolidation. For the nine months ended September 30, 2024, when we accounted for our investment in Partnership X using the equity method, we received operating and capital distributions of $899 thousand and $197 thousand, respectively.


19

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Summarized Financial Information for Partnership X

The tables below present selected financial information for Partnership X before January 1, 2025 (when we accounted for our investment in Partnership X using the equity method). The amounts presented reflect 100% (not our pro-rata share) of the amounts related to Partnership X, and are based upon historical book value:

 (In thousands)December 31, 2024
Total assets$145,626 
Total liabilities$118,825 
Total equity$26,801 

 Nine Months Ended September 30,
 (In thousands)2024
Total revenues$13,289 
Operating income$3,196 
Net income$1,917 



7. Other Assets
 (In thousands)September 30, 2025December 31, 2024
Prepaid expenses, note receivable and other(1)
$33,115 $124,430 
Deposit with lender(2)
 14,072 
Furniture, fixtures and equipment, net6,946 6,833 
Indefinite-lived intangibles1,988 1,988 
Total other assets$42,049 $147,323 
_______________________________________________________________________
(1) As of December 31, 2024, includes a note receivable that we purchased during December 2024 through a consolidated JV. The note receivable was secured by a property. In January 2025, the respective JV received the title to the property. See "Acquisition of 10900 Wilshire" in Note 3.
(2) In connection with The Landmark Residences (formerly Barrington Plaza) loan, we deposited cash into an interest-bearing collateral account with the lender. During August 2025, we paid off the loan and the lender refunded the deposit.
20

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
8. Secured Notes Payable, Net
Description
Maturity
Date(1)
Principal Balance as of September 30, 2025Principal Balance as of December 31, 2024Variable Interest Rate
Fixed Interest
Rate(2)
Swap Maturity Date
(In thousands)
Consolidated Wholly-Owned Subsidiaries
Fannie Mae loan(3)
N/A$ $102,400 N/AN/AN/A
Term loan(4)
N/A 200,000 N/AN/AN/A
Fannie Mae loan(5)
N/A 550,000 N/AN/AN/A
Fannie Mae loan(5)
N/A 255,000 N/AN/AN/A
Fannie Mae loan(5)
N/A 125,000 N/AN/AN/A
Term loan(6)(7)
8/15/2026415,000 415,000 
SOFR + 1.20%
N/AN/A
Term loan(7)
9/19/2026366,000 366,000 
SOFR + 1.25%
N/AN/A
Term loan(7)
11/1/2026400,000 400,000 
SOFR + 1.25%
N/AN/A
Term loan(7)
5/18/2028300,000 300,000 
SOFR + 1.51%
2.21%6/1/2026
Term loan(7)
1/1/2029300,000 300,000 
SOFR + 1.56%
2.66%1/1/2027
Fannie Mae loan(3)
4/1/2030127,200 — N/A4.99%N/A
Fannie Mae loans(5)
9/1/2030941,477 — N/A4.80%N/A
Term loan(8)
3/3/2032335,000 335,000 N/A4.57%N/A
Term loan(4)(7)
7/29/2032200,000  
SOFR + 2.00%
5.60%8/1/2030
Fannie Mae loan(7)(9)
8/1/2033350,000 350,000 
SOFR + 1.37%
3.65%6/1/2027
Term loan(10)
6/1/203826,035 26,739 N/A4.55%N/A
Total Wholly-Owned Subsidiary Debt3,760,712 3,725,139 
Consolidated JVs
Term loan(7)(11)
5/15/2027380,000 450,000 
SOFR + 1.45%
N/AN/A
Term loan(7)(12)
8/19/2028625,000 625,000 
SOFR + 1.45%
N/AN/A
Term loan(7)(13)
9/14/2028115,000 — 
SOFR + 1.46%
2.19%10/1/2026
Term loan(7)(14)
12/11/2028325,000 325,000 
SOFR + 2.50%
6.36%1/5/2028
Term loan(7)(15)
4/26/2029175,000 175,000 
SOFR + 1.25%
3.90%5/1/2026
Term loan(7)
6/1/2029160,000 160,000 
SOFR + 1.09%
3.25%7/1/2027
Fannie Mae loan(16)
1/9/203061,750 61,750 N/A6.00%N/A
Total Consolidated Debt(17)
5,602,462 5,521,889 
Unamortized loan premium/discount, net(18)
1,000 2,754 
Unamortized deferred loan costs, net(19)
(42,665)(26,621)
Total Consolidated Debt, net$5,560,797 $5,498,022 
_______________________________________________________________________
Except as noted below, our loans: (i) are non-recourse, (ii) are secured by separate collateral pools consisting of one or more properties, (iii) require interest-only monthly payments with the outstanding principal due upon maturity, and (iv) contain certain financial covenants which could require us to deposit excess cash flow with the lender under certain circumstances unless we (at our option) either provide a guarantee or additional collateral or pay down the loan within certain parameters set forth in the loan documents.  Certain loans with maturity date extension options require us to meet minimum financial thresholds in order to extend the loan maturity date.
(1)Maturity dates include extension options.
(2)Effective rate as of September 30, 2025. Includes the effect of interest rate swaps (if applicable) and excludes the effect of points and prepaid loan fees, and loan premiums/discounts. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums/discounts.
(3)During March 2025, we closed a $127.2 million term loan and used part of the proceeds to pay off a $102.4 million term loan. We paid upfront points totalling 125 basis points when we closed the loan.
(4)During July 2025, we refinanced a $200.0 million term loan.
21

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
(5)During August 2025, we closed eight loans with an aggregate principal amount of $941.5 million. These loans are aggregated in the table for reporting purposes due to their identical terms. We used part of the proceeds from the new loans to pay off three loans with an aggregate principal amount of $930.0 million. We paid upfront points totalling 125 basis points when we closed the loan.
(6)The interest rate swaps related to this loan expired on August 1, 2025.
(7)The loan agreement includes a zero-percent SOFR floor. If the loan is swap-fixed then the related swaps do not include such a floor.
(8)We modified and extended the loan for seven years, effective March 3, 2025. The loan consists of a $200 million note that bears interest at 4.5%, of which 2.825% is accrued, and a $135 million note that accrues interest at 6.0%. The accrued interest for both notes is due at maturity and is not subject to compounding. See Note 9 regarding the accrued interest on the loan. The weighted average face rate on the principal balance is 5.10%, and the effective rate as a result of the non-compounding is 4.57%. The loan includes a revolving credit facility of $12.5 million, which accrues interest at 5.5%. As of September 30, 2025, there was no balance outstanding on the revolving credit facility.
(9)The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026. $380 million of swaps were previously associated with other debt that we paid off in August 2025. They continue to hedge our remaining floating rate debt. For purposes of this table we have applied $350.0 million to this loan and the remaining $30.0 million has been applied to our pool of floating rate debt.
(10)The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule.
(11)In May 2025, the JV made a $70.0 million loan principal payment to extend the loan for up to two years. The related interest rate swaps expired in April 2025, and in May 2025, the JV purchased an interest rate cap which capped the interest rate at 7.45% until May 2026.
(12)The interest rate swaps related to this loan expired on June 1, 2025.
(13)The loan for a fund that we commenced consolidating on January 1, 2025. See Note 3.
(14)The loan requires monthly payments of principal and interest for twelve months commencing on January 5, 2028 based upon a 25-year principal amortization schedule.
(15)We guaranteed the portion of the loan principal that would need to be paid down in order to meet the minimum debt yield in the loan agreement. See "Guarantees" in Note 16.
(16)The interest rate is fixed at 6% until July 8, 2027 and then increases to 6.25% for the remaining term of the loan.
(17)See Note 13 for our debt fair value disclosures.
(18)Balances are net of accumulated amortization/accretion of $1.2 million and $1.4 million at September 30, 2025 and December 31, 2024, respectively.
(19)Balances are net of accumulated amortization of $54.2 million and $56.9 million at September 30, 2025 and December 31, 2024, respectively.

The table below summarizes our consolidated fixed and floating rate debt. The statistics include the impact of $30.0 million of swaps and $472.0 million of caps that are not assigned to loans in the debt table at the beginning of this footnote.
(In thousands)Principal Balance as of September 30, 2025Principal Balance as of December 31, 2024
Aggregate swap-fixed rate loans$1,955,000 $3,130,000 
Aggregate fixed rate loans1,491,462 88,489 
Aggregate capped rate loans1,202,000 822,000 
Aggregate floating rate loans954,000 1,481,400 
Total Debt$5,602,462 $5,521,889 
The table below summarizes certain consolidated debt statistics as of September 30, 2025. The statistics include the impact of $30.0 million of swaps (maturing June 1, 2027) that are not assigned to loans in the debt table at the beginning of this footnote.
Statistics for consolidated loans with interest fixed under the terms of the loan or a swap
Principal balance (in thousands)$3,446,462 
Weighted average remaining life (including extension options)4.8 years
Weighted average remaining fixed interest period3.3 years
Weighted average annual interest rate4.32%
22

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Future Principal Payments

At September 30, 2025, the minimum future principal payments due on our consolidated secured notes payable were as follows:
Twelve months ending September 30,
Including Maturity Extension Options(1)
(In thousands)
2026$781,976 
2027781,022 
20281,041,069 
2029961,119 
20301,131,598 
Thereafter905,678 
Total future principal payments$5,602,462 
________________________________________________
(1)     Some of our loan agreements require that we meet certain minimum financial thresholds to be able to extend the loan maturity.

Loan Premium and Loan Costs

The table below presents loan premium and loan costs, which are included in Interest expense on our consolidated statements of operations:
 Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2025202420252024
Loan premium/discount (amortized)/accreted and written off, net$85 $(53)$251 $(282)
Deferred loan costs amortized and written off3,396 2,396 8,420 6,811 
Loan costs expensed1,068 101 1,590 154 
Total$4,549 $2,444 $10,261 $6,683 


9. Interest Payable, Accounts Payable and Deferred Revenue

(In thousands)September 30, 2025December 31, 2024
Interest payable(1)
$29,158 $19,584 
Accounts payable and accrued liabilities105,080 60,131 
Deferred revenue42,005 51,296 
Total interest payable, accounts payable and deferred revenue$176,243 $131,011 

________________________________________________
(1)     At September 30, 2025, includes accrued interest of $8.0 million for a term loan that matures in March 2032. See Note 8 for more information regarding our debt.
23

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
10. Derivative Contracts

We make use of interest rate swap and cap contracts to manage the risk associated with changes in interest rates on our floating-rate debt and to satisfy certain lender requirements. When we enter into a floating-rate term loan, we generally enter into an interest rate swap agreement for the equivalent principal amount, for a period covering the majority of the loan term, which effectively converts our floating-rate debt to a fixed-rate basis during that time. We also enter into interest rate cap agreements from time to time to cap the interest rates on our floating rate loans. We may enter into derivative contracts that are intended to hedge certain economic risks, even though hedge accounting does not apply or we elect to not apply hedge accounting. We do not speculate in derivatives and we do not make use of any other derivative instruments. See Note 8 regarding our debt and our consolidated JVs' debt that is hedged.

Derivative Summary

The table below summarizes our derivative contracts as of September 30, 2025:
Number of Interest Rate ContractsNotional
(In thousands)
Derivatives Designated as Cash Flow Hedges:
Consolidated derivatives - swaps(1)(2)(3)
18$1,955,000 
Consolidated derivatives - caps(2)(3)
2$350,000 
Derivatives Not Designated as Cash Flow Hedges:
Consolidated derivatives - caps(1)(2)(3)
4$852,000 
___________________________________________________
(1)The notional amount reflects 100%, not our pro-rata share, of our consolidated JVs' derivatives. See Note 8 for more information about our hedged consolidated debt.
(2)Our derivative contracts do not provide for right of offset between derivative contracts.
(3)See Note 13 for our derivative fair value disclosures.

Counterparty Credit Risk

We are subject to credit risk from the counterparties on our interest rate swap and cap contract assets because we do not receive collateral. We seek to minimize that risk by entering into agreements with a variety of counterparties with investment grade ratings. The fair value of our interest rate swap and cap contract assets, including accrued interest and excluding credit risk adjustments, was as follows:
(In thousands)September 30, 2025December 31, 2024
Consolidated derivatives(1)
$34,084 $85,420 
Unconsolidated Fund's derivatives(2)
$ $6,839 
________________________________________________________
(1)The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives.
(2)We consolidated Partnership X commencing on January 1, 2025. See Note 3 regarding the consolidation of Partnership X. The amounts in the comparable period reflect 100%, not our pro-rata share, of Partnership X's derivatives. For more information about Partnership X, including our equity interest percentage, see Note 6.



24

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Credit-risk-related Contingent Features

Certain of our swaps include credit-risk related contingent features. For example, we have agreements with certain of our interest rate swap counterparties that contain a provision under which we could be declared in default on our derivative obligations if repayment of the underlying indebtedness that we are hedging is accelerated by the lender due to our default on the indebtedness. As of September 30, 2025, there have been no events of default with respect to our interest rate swaps or our consolidated JVs' interest rate swaps. We do not post collateral for our interest rate swap contract liabilities. The fair value of our interest rate swap contract liabilities, including accrued interest and excluding credit risk adjustments, was as follows:
(In thousands)September 30, 2025December 31, 2024
Consolidated derivatives(1)(2)
$6,142 $ 
___________________________________________________
(1)The amounts include 100%, not our pro-rata share, of our consolidated JVs' derivatives.
(2)We did not have any consolidated swaps in a liability position as of December 31, 2024.

Impact of Hedges on AOCI and the Consolidated Statements of Operations

The table below presents the effect of our derivatives on our AOCI and the consolidated statements of operations:

(In thousands)Nine Months Ended September 30,
 20252024
Derivatives Designated as Cash Flow Hedges:  
Consolidated derivatives:
(Losses) gains recorded in AOCI before reclassifications(1)
$(8,304)$22,399 
Gains reclassified from AOCI to Interest Expense(1)
$(47,985)$(115,961)
Interest expense presented on the consolidated statements of operations$(198,222)$(167,111)
Unconsolidated Fund's derivatives (our share)(2):
Gains recorded in AOCI before reclassifications(1)
$ $4,216 
Gains reclassified from AOCI to Income from unconsolidated Fund(1)
$ $(2,798)
Income from unconsolidated Fund presented on the consolidated statements of operations$ $1,785 
Gain reclassified from AOCI to Gain from consolidation of JV(3)
$(4,762)$ 
Gain from consolidation of JV presented on the consolidated statements of operations(3)
$47,212 $ 
Derivatives Not Designated as Cash Flow Hedges:
Consolidated derivatives:
Loss recorded as interest expense$3 $ 
________________________________________________________________
(1)See Note 11 for our AOCI reconciliation.
(2)We did not have any unconsolidated entities during the nine months ended September 30, 2025. For the comparable period, we calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about the Fund, including our equity interest percentage, see Note 6.
(3)We consolidated Partnership X commencing on January 1, 2025. Our share of the Partnership X's OCI on January 1, 2025 was reclassified to the gain from consolidation we recorded. See Note 3 regarding the consolidation of Partnership X.

Future Reclassifications from AOCI

As of September 30, 2025, we estimate that $20.9 million of gains in AOCI related to derivatives designated as cash flow hedges will be reclassified to interest expense during the next twelve months.

25

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
11.  Equity

Transactions
    
During the Nine Months Ended September 30, 2025
We acquired 11 thousand OP Units in exchange for issuing an equal number of shares of our common stock to the holders of the OP Units.
We acquired 21 thousand OP Units for $314 thousand in cash.
In June 2025, one of our consolidated JVs raised $12.0 million of additional capital. We contributed $6.6 million of cash to the JV and another investor contributed $5.4 million of cash to the JV.

During the Nine Months Ended September 30, 2024
We acquired 213 thousand OP Units in exchange for issuing an equal number of shares of our common stock to the holders of the OP Units.
We acquired 7,962 OP Units for $121 thousand in cash.

Noncontrolling Interests

Our noncontrolling interests consist of interests in our Operating Partnership and consolidated JVs which are not owned by us. See Note 3 regarding the noncontrolling interest in the Partnership X JV we consolidated on January 1, 2025. As of September 30, 2025, noncontrolling interests in our Operating Partnership owned 35.5 million OP Units and fully-vested LTIP Units, which represented approximately 17.5% of our Operating Partnership's total outstanding interests, and we owned 167.4 million OP Units (to match our 167.4 million shares of outstanding common stock), which represented approximately 82.5% of our Operating Partnership's total outstanding interests.

A share of our common stock, an OP Unit and an LTIP Unit (once vested and booked up) have essentially the same economic characteristics, sharing equally in the distributions from our Operating Partnership.  Investors who own OP Units have the right to cause our Operating Partnership to acquire their OP Units for an amount of cash per unit equal to the market value of one share of our common stock at the date of acquisition, or, at our election, exchange their OP Units for shares of our common stock on a one-for-one basis. LTIP Units have been granted to our employees and non-employee directors as part of their compensation. These awards generally vest over a service period and once vested can generally be converted to OP Units provided our stock price increases by more than a specified hurdle.

Changes in our Ownership Interest in our Operating Partnership

The table below presents the effect on our equity from net income attributable to common stockholders and changes in our ownership interest in our Operating Partnership:
 Nine Months Ended September 30,
(In thousands)20252024
Net income attributable to common stockholders$23,111 $24,405 
Transfers from noncontrolling interests:
Exchange of OP Units with noncontrolling interests159 3,259 
Repurchases of OP Units from noncontrolling interests(16) 
Net transfers from noncontrolling interests143 3,259 
Change from net income attributable to common stockholders and transfers from noncontrolling interests$23,254 $27,664 




26

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
AOCI Reconciliation(1)

The table below presents a reconciliation of our AOCI, which consists solely of adjustments related to derivatives designated as cash flow hedges:

Nine Months Ended September 30,
(In thousands)20252024
Accumulated Other Comprehensive Income - Beginning balance$54,917 $115,917 
Consolidated derivatives:
Other comprehensive (loss) income before reclassifications(8,304)22,399 
Reclassification of gains from AOCI to Interest Expense(47,985)(115,961)
Unconsolidated Fund's derivatives (our share)(2):
Other comprehensive income before reclassifications 4,216 
Reclassification of gains from AOCI to Income from unconsolidated Fund (2,798)
Consolidation of unconsolidated Fund(3)
(4,762)
Net current period OCI(61,051)(92,144)
OCI attributable to noncontrolling interests22,965 29,878 
OCI attributable to common stockholders(38,086)(62,266)
Accumulated Other Comprehensive Income - Ending balance$16,831 $53,651 
___________________________________________________
(1)See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures.
(2)We did not have any unconsolidated entities during the nine months ended September 30, 2025. For the comparable period, we calculate our share by multiplying the total amount for our Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.
(3)We consolidated Partnership X commencing on January 1, 2025. Our share of the Partnership X's OCI on January 1, 2025 was reclassified to the gain from consolidation we recorded. See Note 3 regarding the consolidation of Partnership X.


Stock-Based Compensation

The Douglas Emmett, Inc. 2016 Omnibus Stock Incentive Plan, as amended (the "2016 Plan"), permits us to make grants of stock-based compensation awards to our directors, officers, employees and consultants. The plan is administered by the compensation committee of our board of directors. As of September 30, 2025, we had an aggregate of 12.8 million shares of common stock available for future awards. The table below presents our stock-based compensation expense:

Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2025202420252024
Stock-based compensation expense, net$2,386 $2,276 $7,525 $7,568 
Capitalized stock-based compensation$692 $678 $2,027 $1,976 



27

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
12. EPS

We calculate basic EPS by dividing the net (loss) income attributable to common stockholders for the period by the weighted average number of common shares outstanding during the period. We calculate diluted EPS by dividing the net (loss) income attributable to common stockholders for the period by the weighted average number of common shares and dilutive instruments outstanding during the period using the treasury stock method. We account for unvested LTIP awards that contain non-forfeitable rights to dividends as participating securities and include these securities in the computation of basic and diluted EPS using the two-class method. The table below presents the calculation of basic and diluted EPS:

 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Numerator (In thousands):    
Net (loss) income attributable to common stockholders$(10,854)$4,618 $23,111 $24,405 
Allocation to participating securities: Unvested LTIP Units(335)(334)(1,019)(1,026)
Net (loss) income attributable to common stockholders - basic and diluted$(11,189)$4,284 $22,092 $23,379 
Denominator (In thousands):
Weighted average shares of common stock outstanding - basic and diluted(1)
167,446 167,411 167,445 167,374 
Net (loss) income per common share - basic and diluted$(0.07)$0.03 $0.13 $0.14 
____________________________________________________
(1) Outstanding OP Units and vested LTIP Units are not included in the denominator in calculating diluted EPS, even though they may be exchanged under certain conditions for common stock on a one-for-one basis, because their associated net income or loss (equal on a per unit basis to the Net income or loss per common share - diluted) was already deducted in calculating Net (loss) income attributable to common stockholders. Accordingly, any exchange would not have any effect on diluted EPS. The table below presents the weighted average OP Units and vested LTIP Units outstanding for the respective periods:

 Three Months Ended September 30,Nine Months Ended September 30,
 (In thousands)2025202420252024
OP Units32,798 31,168 32,807 30,990 
Vested LTIP Units2,738 2,509 2,716 2,695 
28

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
13. Fair Value of Financial Instruments

Our estimates of the fair value of financial instruments were determined using available market information and widely used valuation methods.  Considerable judgment is necessary to interpret market data and determine an estimated fair value.  The use of different market assumptions or valuation methods may have a material effect on the estimated fair values. The FASB fair value framework hierarchy distinguishes between assumptions based on market data obtained from sources independent of the reporting entity, and the reporting entity’s own assumptions about market-based inputs.  The hierarchy is as follows:
Level 1 - inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities.  
Level 2 - inputs are observable either directly or indirectly for similar assets and liabilities in active markets.  
Level 3 - inputs are unobservable assumptions generated by the reporting entity.

As of September 30, 2025, we did not have any fair value estimates of financial instruments using Level 3 inputs.

Financial instruments disclosed at fair value

Short term financial instruments

The carrying amounts for cash and cash equivalents, tenant receivables, interest payable, accounts payable, security deposits and dividends payable approximate fair value because of the short-term nature of these instruments.

Secured notes payable

See Note 8 for the details of our secured notes payable. We estimate the fair value of our consolidated secured notes payable by calculating the credit-adjusted present value of the principal and interest payments for each secured note payable. The calculation incorporates observable market interest rates which we consider to be Level 2 inputs, assumes that the loans will be outstanding through maturity, and includes any maturity extension options. The table below presents the estimated fair value and carrying value of our secured notes payable, the carrying value includes unamortized loan premium/discount and excludes unamortized deferred loan fees:

(In thousands)September 30, 2025December 31, 2024
Fair value$5,575,966 $5,429,586 
Carrying value$5,603,462 $5,524,643 


Ground lease liability

See Note 4 for the details of our ground lease. We estimate the fair value of our ground lease liability by calculating the present value of the future lease payments disclosed in Note 4 using our incremental borrowing rate. The calculation incorporates observable market interest rates which we consider to be Level 2 inputs. The table below presents the estimated fair value and carrying value of our ground lease liability:

(In thousands)September 30, 2025December 31, 2024
Fair value$4,328 $3,764 
Carrying value$10,812 $10,822 


29

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Financial instruments measured at fair value on a recurring basis

Derivative instruments

See Note 10 for the details of our derivatives. We present our derivatives on our consolidated balance sheets at fair value, on a gross basis, excluding accrued interest.  We estimate the fair value of our derivative instruments by calculating the credit-adjusted present value of the expected future cash flows of each derivative.  The calculation incorporates the contractual terms of the derivatives, observable market interest rates which we consider to be Level 2 inputs, and credit risk adjustments to reflect the counterparty's as well as our own non-performance risk. Our derivatives are not subject to master netting arrangements.  

The table below presents the estimated fair value of our derivatives.

(In thousands)September 30, 2025December 31, 2024
Derivative Assets:
Fair value - consolidated derivatives(1)
$30,805 $77,620 
Fair value - unconsolidated Fund's derivatives(2)
$ $6,459 
Derivative Liabilities:
Fair value - consolidated derivatives(1)
$6,188 $ 
____________________________________________________
(1)    Consolidated derivatives, which reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives, are included in interest rate contracts on our consolidated balance sheets. The fair values exclude accrued interest which is included in interest payable on our consolidated balance sheets. See "Loan Guarantees" in Note 16 regarding Partnership X swap guarantees.
(2)    We consolidated Partnership X commencing on January 1, 2025. See Note 3 regarding the consolidation of Partnership X. For the comparable period, the Unconsolidated Fund's derivatives, reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. Our pro-rata share of the amounts related to the unconsolidated Fund's derivatives is included in our Investment in unconsolidated Fund on our consolidated balance sheets. See Note 6 for more information about our Fund, including our equity interest percentage.


30

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
14. Segment Reporting

Segment information is prepared on the same basis that our chief operating decision maker (CODM) reviews information to assess performance and make resource allocation decisions. Our CODM is our CEO.  We operate in two business segments: (i) the acquisition, development, ownership and management of office real estate and (ii) the acquisition, development, ownership and management of multifamily real estate.  The services for our office segment primarily include rental of office space and other tenant services, including parking and storage space rental.  The services for our multifamily segment include rental of apartments and other tenant services, including parking and storage space rental. Asset information by segment is not reported because we do not use this measure to assess performance or make decisions to allocate resources.  Therefore, depreciation and amortization expense is not allocated among segments.  General and administrative expenses and interest expense are not included in segment profit as our internal reporting addresses these items on a corporate level.

The table below presents the operating activity of our reportable segments:

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Office Segment
Total office revenues$201,059 $202,661 $605,966 $599,838 
Office expenses(74,065)(78,026)(223,677)(212,387)
Office segment profit126,994 124,635 382,289 387,451 
Multifamily Segment
Total multifamily revenues49,521 48,092 148,583 141,661 
Multifamily expenses(17,117)(16,740)(49,902)(48,557)
Multifamily segment profit32,404 31,352 98,681 93,104 
Total profit from all segments$159,398 $155,987 $480,970 $480,555 


The table below presents a reconciliation of the net (loss) income attributable to common stockholders to the total profit from all segments:

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Net (loss) income attributable to common stockholders$(10,854)$4,618 $23,111 $24,405 
Net loss attributable to noncontrolling interests(10,341)(4,878)(14,790)(9,303)
Net (loss) income(21,195)(260)8,321 15,102 
General and administrative expenses10,773 10,109 34,514 33,168 
Depreciation and amortization101,203 97,180 300,762 288,441 
Other income(4,359)(7,298)(14,070)(21,772)
Other expenses167 96 433 290 
Income from unconsolidated Fund (664) (1,785)
Interest expense72,809 56,824 198,222 167,111 
Gain from consolidation of JV  (47,212) 
Total profit from all segments$159,398 $155,987 $480,970 $480,555 






31

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)

15. Future Minimum Lease Rental Receipts

We lease space to tenants primarily under non-cancelable operating leases that generally contain provisions for a base rent plus reimbursement of certain operating expenses, and we own fee interests in two parcels of land from which we receive rent under ground leases. The table below presents the future minimum base rentals on our non-cancelable office tenant and ground leases for our consolidated properties at September 30, 2025:
Twelve months ending September 30, (In thousands)
2026$586,404 
2027510,633 
2028424,786 
2029336,243 
2030279,000 
Thereafter1,026,424 
Total future minimum base rentals(1)
$3,163,490 
___________________________________
(1)    Does not include (i) residential leases, which typically have a term of one year or less, (ii) holdover rent, (iii) other types of rent such as storage and antenna rent, (iv) tenant reimbursements, (v) straight-line rent, (vi) amortization/accretion of acquired above/below-market lease intangibles and (vii) percentage rents.  The amounts assume that early termination options held by tenants will not be exercised.


16. Commitments, Contingencies and Guarantees

Legal Proceedings

From time to time, we are party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business. Excluding ordinary, routine litigation incidental to our business, we are not currently a party to any legal proceedings that we believe would reasonably be expected to have a materially adverse effect on our business, financial condition or results of operations.

The Landmark Residences (Formerly Barrington Plaza)

In May 2023, we used a state law, the Ellis Act, to begin moving tenants out of the buildings in order to complete fire and life safety retrofits. We are appealing a ruling by a trial court in Santa Monica that the Ellis Act wasn’t the proper avenue for removing those tenants. We do not expect the ruling to have a meaningful impact on the anticipated timing, cost, or ultimate plans for The Landmark Residences property, and continue to coordinate with the City of Los Angeles to comply with its order to sprinkler The Landmark Residences property and to complete other fire life safety work. We are currently in litigation with the insurance providers in 2020 for The Landmark Residences to recover certain costs associated with reconstruction.

Concentration of Risk

Tenant Receivables

We are subject to credit risk with respect to our tenant receivables and deferred rent receivables related to our tenant leases. Our tenants' ability to honor the terms of their respective leases remains dependent upon economic, regulatory and social factors. We seek to minimize our credit risk from our tenant leases by (i) targeting smaller, more affluent office tenants, from a diverse mix of industries, (ii) performing credit evaluations of prospective tenants and (iii) obtaining security deposits or letters of credit from our tenants.  For each of the nine month periods ended September 30, 2025 and 2024, no tenant accounted for more than 10% of our total revenues.
32

Table of Contents
Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Geographic Risk

All of our properties, including our consolidated JVs' properties, are located in Los Angeles County, California and Honolulu, Hawaii, and we are therefore susceptible to adverse economic and regulatory developments, as well as natural disasters, in those markets.

Derivative Counterparty Credit Risk

We are subject to credit risk with respect to our derivative counterparties. We do not post or receive collateral with respect to our derivative transactions. Our derivative contracts do not provide for right of offset between derivative contracts. See Note 10 for the details of our derivative contracts. We seek to minimize our credit risk by entering into agreements with a variety of counterparties with investment grade ratings.

Cash Balances

We have significant cash balances invested in a variety of short-term money market funds that are intended to preserve principal value and maintain a high degree of liquidity while providing current income. These investments are not insured against loss of principal and there is no guarantee that our investments in these funds will be redeemable at par value. We also have significant cash balances in bank accounts with high quality financial institutions with investment grade ratings.  Interest bearing bank accounts at each U.S. banking institution are insured by the FDIC up to $250 thousand.

Asset Retirement Obligations

Conditional asset retirement obligations represent a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement is conditional on a future event that may or may not be within our control.  A liability for a conditional asset retirement obligation must be recorded if the fair value of the obligation can be reasonably estimated.  Environmental site assessments have identified thirty-three buildings in our Total Portfolio which contain asbestos, and would have to be removed in compliance with applicable environmental regulations if these properties are demolished or undergo major renovations. As of September 30, 2025, the obligations to remove the asbestos from properties which are currently undergoing major renovations, or that we plan to renovate in the future, are not material to our consolidated financial statements. As of September 30, 2025, the obligations to remove the asbestos from our other properties have indeterminable settlement dates, and we are unable to reasonably estimate the fair value of the associated conditional asset retirement obligations.

Contractual Commitments

As of September 30, 2025, we had an aggregate remaining contractual commitment for development projects, repositioning projects, capital expenditure projects and tenant improvements of approximately $287.4 million.

Loan Guarantees

In November 2023, we signed a guarantee for the $175.0 million consolidated JV loan which guarantees the portion of the loan principal that would need to be paid down to meet the minimum debt yield in the loan agreement. The loan matures in April 2029. The guarantee will remain in effect until either the guarantee obligation or the loan is paid in full. As of September 30, 2025, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt.


17. Subsequent Events

In November 2025, we paid down the principal balance of our $625.0 million consolidated joint venture loan by $60.0 million using cash on hand, and we entered into a two-year interest rate swap which effectively fixed the interest rate at 4.79% through December 5, 2027.
33

Table of Contents
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our Forward Looking Statements disclaimer, and our consolidated financial statements and related notes in Part I, Item 1 of this Report. During the nine months ended September 30, 2025, our results of operations were impacted by: (i) various transactions - see "Acquisition, Debt and Equity Transactions, Development and Repositioning Projects, and Other Transactions" further below and (ii) the consolidation of Partnership X - see Note 3 to our consolidated financial statements in Part 1, Item 1 of this Report.

Business Description
Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed REIT. Through our interest in our Operating Partnership and its subsidiaries, and our consolidated JVs, we are one of the largest owners and operators of high-quality office and multifamily properties in Los Angeles County, California and in Honolulu, Hawaii. We focus on owning, acquiring, developing and managing a substantial market share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities.
For the purpose of reporting key operating metrics, commencing with the fourth quarter of 2024, we are focused on the properties in our In-Service Portfolio. Our In-Service Portfolio consists of our Total Portfolio excluding our Development Portfolio. The Development Portfolio consists of two multifamily properties and one office property whose operations are significantly limited by the development activity and are excluded from our In-Service Portfolio statistics and operating metrics. Our portfolio statistics and operating metrics as of September 30, 2025 were as follows:
In-Service PortfolioDevelopment PortfolioTotal Portfolio
Office Portfolio
Number of Properties69 70 
Rentable square feet17,526,068456,20517,982,273
Multifamily Portfolio
Number of Properties13215
Number of Units4,4101,0355,445

In-Service Portfolio Leasing Statistics
Office Portfolio
Leased Rate79.8 %
Occupancy Rate77.5 %
Multifamily Portfolio Leased Rate98.8 %


Revenues by Segment and Location
During the nine months ended September 30, 2025, revenues from our Total Portfolio were derived as follows:
1331____1336
34

Table of Contents

Acquisition, Debt and Equity Transactions, Development and Repositioning Projects, and Other Transactions

Acquisition, Debt and Equity Transactions
During the first quarter of 2025:
A consolidated JV that we manage, and in which we own a 30% interest, acquired a 17-story 247,000 square foot office property located at 10900 Wilshire Boulevard in Westwood. Title to the property was transferred following the purchase of a secured note by the respective JV.
We modified and extended a $335.0 million term loan for seven years, effective March 3, 2025. The loan is secured by an office property. The loan consists of a $200 million note that bears interest at 4.5%, of which 2.825% is accrued, and a $135 million note that accrues interest at 6.0%. The accrued interest for both notes is due at maturity and is not subject to compounding. The weighted average face rate on the principal balance is 5.10%, and the effective rate as a result of the non-compounding is 4.57%.
During March 2025, we closed a $127.2 million loan and used part of the proceeds to pay off a $102.4 million loan. The interest rate is fixed at 4.99% and the loan matures in April 2030.
During the second quarter of 2025:
In May 2025, one of our consolidated JVs made a $70.0 million loan principal payment to extend a term loan for up to two years. The related loan's interest rate swaps expired in April 2025, and in May 2025, the JV purchased an interest rate cap which capped the interest rate at 7.45% until May 2026.
In June 2025, one of our consolidated JVs raised $12.0 million of additional capital. We contributed $6.6 million of cash to the JV and another investor contributed $5.4 million of cash to the JV.
During the third quarter of 2025:
In July 2025, we refinanced a $200.0 million office term loan that was scheduled to mature in September 2026. The new, non-recourse, interest-only term loan has a floating interest rate of SOFR + 2%, which we swapped to a fixed rate of 5.60% through 2030. The new loan matures in July 2032.
In August 2025, we closed eight new residential term loans. The new secured, non-recourse, interest-only loans total approximately $941.5 million, mature in September 2030, and bear interest at a fíxed-rate of 4.80%. The new loans replace four loans aggregating $550.0 million that were scheduled to mature on June 1, 2027 and five loans aggregating $380.0 million that were scheduled to mature on June 1, 2029. The debt encumbering The Landmark Residences (formerly Barrington Plaza) has been repaid and the property has been added to our pool of unencumbered properties.
During November 2025:
In November 2025, we paid down the principal balance of our $625.0 million consolidated joint venture loan by $60.0 million using cash on hand, and we entered into a two-year interest rate swap which effectively fixed the interest rate at 4.79% through December 5, 2027.
See Notes 3, 8, 10, 11 and 17 to our consolidated financial statements in Item 1 of this Report for more information regarding our acquisition, debt, derivative contracts and equity, respectively.
Development Portfolio
Studio Plaza
Studio Plaza is a 456,000 square foot office property located in Burbank. Following the move-out of a long-term single tenant, we have begun extensive redevelopment of the property to convert it into a multi-tenant building. The development process is ongoing and we have begun leasing space to be occupied when the common areas and the related floors are completed. Commencing with the fourth quarter of 2024, we classified this property as part of our Development Portfolio and exclude it from our In-Service Portfolio statistics and operating metrics.

35

Table of Contents
The Landmark Residences (Formerly Barrington Plaza)
During the second quarter of 2023, we removed The Landmark Residences property in Los Angeles from the rental market. A reconstruction of this property is expected to take a number of years at a cost of several hundred million dollars. As of September 30, 2025, a significant majority of the tenants have vacated. See "Legal Proceedings" in Note 16 to our consolidated financial statements in Item 1 of this Report. Commencing with the fourth quarter of 2024, we classified this property as part of our Development Portfolio and exclude it from our In-Service Portfolio statistics and operating metrics.
10900 Wilshire Boulevard
See "Acquisition, Debt and Equity Transactions" above regarding the acquisition of 10900 Wilshire Boulevard in Westwood. We are planning a 323-unit apartment community. We will convert the existing 247,000 square foot office tower into apartments, and integrate it with a new residential building that we are constructing on the property. The conversion of the office tower will occur in phases over a number of years as the office space in the building is vacated. Commencing with the first quarter of 2025, we classified this property as part of our Development Portfolio and exclude it from our In-Service Portfolio statistics and operating metrics.

Repositionings
We often strategically purchase properties with large vacancies or expected near-term lease roll-over and use our knowledge of the property and submarket to reposition the property for the optimal use and tenant mix. In addition, we may reposition properties already in our portfolio. The work we undertake to reposition a building typically takes months or even years, and could involve a range of improvements from a complete structural renovation to a targeted remodeling of selected spaces. During the repositioning, the affected property may display depressed rental revenues and occupancy levels that impact our operating results and, therefore, comparisons of our performance from period to period.


Office Rental Rates

The table below presents the average annual rental rate per leased square foot and the annualized lease transaction costs per leased square foot for leases executed in our total office portfolio during the respective periods. Commencing with the fourth quarter of 2024, the table below presents only our In-Service Portfolio.
 Nine Months EndedYear Ended December 31,
September 30, 20252024202320222021
Average straight-line rental rate(1)(2)(4)(5)
$45.01$50.50$42.97$46.78$44.99
Annualized lease transaction costs(3)(4)(5)
$5.95$5.95$5.53$5.85$4.77
___________________________________________________
(1)These average rental rates are not directly comparable from year to year because the averages are significantly affected from period to period by factors such as the buildings, submarkets, and types of space and terms involved in the leases executed during the respective reporting period. Because straight-line rent takes into account the full economic value during the full term of each lease, including rent concessions and escalations, we believe that it may provide a better comparison than ending cash rents, which include the impact of the annual escalations over the entire term of the lease.
(2)Reflects the weighted average straight-line Annualized Rent.
(3)Reflects the weighted average leasing commissions and tenant improvement allowances divided by the weighted average number of years for the leases. Excludes leases substantially negotiated by the seller in the case of acquired properties, leases for tenants relocated from space at the landlord's request, and non-comparable leases, such as retail leases.
(4)Our office rental rates were adversely impacted by the COVID-19 pandemic during 2021 and 2022, although the lower rental rates for the respective periods were partly offset by lower tenant improvement costs.
(5)Our office rental rates and lease transaction costs were impacted by a large tenant lease renewal during 2024.


36

Table of Contents
Office Rent Roll

The table below presents the rent roll for new and renewed leases per leased square foot executed in our total office portfolio. The table below presents only our In-Service Portfolio.
Nine Months Ended September 30, 2025
Rent Roll(1)(2)
Expiring
Rate(2)
New/Renewal Rate(2)
Percentage Change
Cash Rent$49.73$43.53(12.5)%
Straight-line Rent$44.24$45.011.7%
___________________________________________________
(1)Represents the average annual initial stabilized cash and straight-line rents per square foot on new and renewed leases signed during the period compared to the prior leases for the same space. Excludes leases with a term of twelve months or less, leases where the prior lease was terminated more than a year before signing of the new lease, leases for tenants relocated at the landlord's request, leases in acquired buildings where we believe the information about the prior agreement is incomplete or where we believe the base rent reflects other off-market inducements to the tenant, and other non-comparable leases, such as retail leases.
(2)Our office rent roll can fluctuate from period to period as a result of changes in our submarkets, buildings and term of the expiring leases, making these metrics difficult to predict.

Multifamily Rental Rates

The table below presents the average annual rental rate per leased unit for new tenants. Commencing with the fourth quarter of 2024, the table below presents only our In-Service Portfolio.
 Nine Months EndedYear Ended December 31,
September 30, 20252024202320222021
Average annual rental rate - new tenants(1)
$41,376$39,580$36,070$31,763$29,837
_____________________________________________________________________
(1)    These average rental rates are not directly comparable from year to year because of changes in the properties and units included. For example:
(i)    During 2022, the average was impacted by the acquisition of 1221 Ocean Avenue, where the rental rates were higher than the average in our portfolio.
(ii) During 2023, the average was impacted by leasing of units at our newly developed West Los Angeles property, where the rental rates were higher than the average in our portfolio. The Landmark Residences (formerly Barrington Plaza) was removed from this metric beginning with the third quarter of 2023.
(iii) During 2024, the average was impacted by leasing of units at our newly developed West Los Angeles property, where the rental rates were higher than the average in our portfolio.

Multifamily Rent Roll

The rent on leases subject to rent change during the nine months ended September 30, 2025 (new tenants and existing tenants undergoing annual rent review) was 3.3% higher on average than the prior rent on the same unit after adjusting for rent concessions. Commencing with the fourth quarter of 2024, the rent change includes only our In-Service Portfolio.


37

Table of Contents
Office and Multifamily Occupancy Rates

The tables below present the occupancy rates for our total office portfolio and multifamily portfolio. Our Occupancy Rates may not be directly comparable from year to year, as they can be impacted by acquisitions, dispositions, and development and redevelopment projects. Commencing with the fourth quarter of 2024, the table below presents only our In-Service Portfolio.

 December 31,
Occupancy Rates as of:September 30, 20252024202320222021
Office portfolio(1)
77.5%79.2%81.0%83.7%84.9%
Multifamily portfolio(2)
97.0%97.4%96.7%98.1%98.0%

 Nine Months EndedYear Ended December 31,
Average Occupancy Rates(3):
September 30, 20252024202320222021
Office portfolio(1)
78.3%80.1%82.6%84.2%85.7%
Multifamily portfolio(2)
97.2%97.0%96.9%97.9%96.8%
__________________________________________________________________
(1)Our office occupancy rates were adversely impacted by the COVID-19 pandemic during 2021 and 2022.
(2)Excludes units vacated as part of removing The Landmark Residences (formerly Barrington Plaza) from the rental market until June of 2023 and excludes the impact of The Landmark Residences entirely starting in July 2023.
(3)Average occupancy rates are calculated by averaging the occupancy rates at the end of each of the quarters in the period and at the end of the quarter immediately prior to the start of the period.


Office Lease Expirations

As of September 30, 2025, assuming non-exercise of renewal options and early termination rights, we expect to see expiring square footage for our In-Service office portfolio as follows:

201
____________________________________________________
(1) Average of the percentage of leases at September 30, 2022, 2023, and 2024 with the same remaining duration as the leases for the labeled year had at September 30, 2025.


38

Table of Contents
Results of Operations
Comparison of three months ended September 30, 2025 to three months ended September 30, 2024
Our operating results were adversely impacted by the effects of inflation and higher interest rates during the three months ended September 30, 2025 and September 30, 2024.
Three Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
(In thousands)
Revenues
Office rental revenue and tenant recoveries$171,402 $174,457 $(3,055)(1.8)%The decrease was primarily due to: (i) a decrease in rental revenues and tenant recoveries from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024, (ii) lower tenant recoveries, and (iii) lower rental revenues due to lower occupancy, partly offset by (iv) rental revenues and tenant recoveries from a JV we commenced consolidating on January 1, 2025, and (v) rental revenues and tenant recoveries from an office property we acquired in January 2025.
Office parking and other income$29,657 $28,204 $1,453 5.2 %The increase was primarily due to: (i) higher parking rates, (ii) parking and other income from a JV we commenced consolidating on January 1, 2025, and (iii) parking and other income from an office property we acquired in January 2025, partly offset by (iv) a decrease in parking and other income from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024.
Multifamily revenue$49,521 $48,092 $1,429 3.0 %The increase was primarily due to higher rental rates, partly offset by lower below-market lease accretion.
Operating expenses
Office expenses$74,065 $78,026 $3,961 5.1 %The decrease was primarily due to: (i) lower property taxes, (ii) a decrease in rental expenses from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024, partly offset by (iii) rental expenses from a JV we commenced consolidating on January 1, 2025, (iv) rental expenses from an office property we acquired in January 2025, (v) higher scheduled services expenses, and (vi) higher professional fees.
Multifamily expenses$17,117 $16,740 $(377)(2.3)%The increase was primarily due to an increase in scheduled services expenses, personnel expenses, and utility expenses, partly offset by lower insurance expense.
General and administrative expenses$10,773 $10,109 $(664)(6.6)%The increase was primarily due to an increase in personnel expenses, partly offset by lower legal fees.
Depreciation and amortization$101,203 $97,180 $(4,023)(4.1)%The increase was primarily due to: (i) depreciation and amortization from a JV we commenced consolidating on January 1, 2025, and (ii) depreciation and amortization from an office property we acquired in January 2025, partly offset by (iii) a decrease in depreciation and amortization from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024.
39

Table of Contents
Comparison of three months ended September 30, 2025 to three months ended September 30, 2024 (continued)
Three Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
(In thousands)
Non-Operating Income and Expenses
Other income$4,359 $7,298 $(2,939)(40.3)%The decrease was primarily due to a decrease in interest income due to lower cash and cash equivalent balances and lower interest rates.
Other expenses$(167)$(96)$(71)(74.0)%Other expenses did not change significantly compared to the prior period.
Income from unconsolidated Fund$— $664 $(664)(100.0)%
On January 1, 2025, we commenced consolidating Partnership X, one of our joint ventures. The results of Partnership X are included in our operating results from January 1, 2025. Before January 1, 2025, Partnership X was accounted for using the equity method, and our share of Partnership X's net income was included in our statements of operations in Income from unconsolidated Fund. See Note 3 to our consolidated financial statements in Part 1, Item 1 of this Report.
Interest expense$(72,809)$(56,824)$(15,985)(28.1)%The increase was primarily due to: (i) higher floating rate debt, (ii) interest expense from a JV we commenced consolidating on January 1, 2025, and (iii) interest expense on a loan related to the office property we acquired in January 2025.

Comparison of nine months ended September 30, 2025 to nine months ended September 30, 2024
Our operating results were adversely impacted by the effects of inflation and higher interest rates during the nine months ended September 30, 2025 and September 30, 2024.
Nine Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
 (In thousands)
Revenues
Office rental revenue and tenant recoveries$516,840 $515,252 $1,588 0.3 %The increase was primarily due to: (i) rental revenues and tenant recoveries from a JV we commenced consolidating on January 1, 2025, (ii) rental revenues and tenant recoveries from an office property we acquired in January 2025, and (iii) higher tenant recoveries, partly offset by (iv) a decrease in rental revenues and tenant recoveries from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024, and (v) lower rental revenues due to lower occupancy.
Office parking and other income$89,126 $84,586 $4,540 5.4 %The increase was primarily due to: (i) higher parking rates, (ii) parking and other income from a JV we commenced consolidating on January 1, 2025, and (iii) parking and other income from an office property we acquired in January 2025, partly offset by (iv) a decrease in parking and other income from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024.
40

Table of Contents
Comparison of nine months ended September 30, 2025 to nine months ended September 30, 2024 (continued)
Nine Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
(In thousands)
Multifamily revenue$148,583 $141,661 $6,922 4.9 %The increase was primarily due to higher occupancy and higher rental rates, partly offset by lower below-market lease accretion.
Operating expenses
Office expenses$223,677 $212,387 $(11,290)(5.3)%The increase was primarily due to: (i) rental expenses from a JV we commenced consolidating on January 1, 2025, (ii) rental expenses from an office property we acquired in January 2025, and (iii) higher scheduled services expenses, partly offset by (iv) a decrease in rental expenses from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024, and (v) lower insurance expenses.
Multifamily expenses$49,902 $48,557 $(1,345)(2.8)%The increase was primarily due to an increase in scheduled services expenses, repairs and maintenance expenses and property taxes, partly offset by lower professional fees and insurance expenses.
General and administrative expenses$34,514 $33,168 $(1,346)(4.1)%The increase was primarily due to higher personnel expenses and higher legal fees.
Depreciation and amortization$300,762 $288,441 $(12,321)(4.3)%The increase was primarily due to: (i) depreciation and amortization from a JV we commenced consolidating on January 1, 2025, and (ii) depreciation and amortization from an office property we acquired in January 2025, partly offset by (iii) a decrease in depreciation and amortization from an office property we commenced repositioning to a multi-tenant building during the fourth quarter of 2024.
Non-Operating Income and Expenses
Other income$14,070 $21,772 $(7,702)(35.4)%The decrease was primarily due to a decrease in interest income due to lower cash and cash equivalent balances and lower interest rates.
Other expenses$(433)$(290)$(143)(49.3)%Other expenses did not change significantly compared to the prior period.
Income from unconsolidated Fund$— $1,785 $(1,785)(100.0)%
On January 1, 2025, we commenced consolidating Partnership X, one of our joint ventures. The results of Partnership X are included in our operating results from January 1, 2025. Before January 1, 2025, Partnership X was accounted for using the equity method, and our share of Partnership X's net income was included in our statements of operations in Income from unconsolidated Fund. See Note 3 to our consolidated financial statements in Part 1, Item 1 of this Report.
Interest expense$(198,222)$(167,111)$(31,111)(18.6)%The increase was primarily due to: (i) higher floating rate debt, (ii) interest expense from a JV we commenced consolidating on January 1, 2025, and (iii) interest expense on a loan related to the office property we acquired in January 2025.
41

Table of Contents
Non-GAAP Supplemental Financial Measure: FFO
Usefulness to Investors
We report FFO because it is a widely reported measure of the performance of equity REITs, and is also used by some investors to identify the impact of trends in occupancy rates, rental rates and operating costs from year to year, excluding impacts from changes in the value of our real estate, and to compare our performance with other REITs. FFO is a non-GAAP financial measure for which we believe that net income (loss) is the most directly comparable GAAP financial measure. FFO has limitations as a measure of our performance because it excludes depreciation and amortization of real estate, and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures, tenant improvements and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results from operations. FFO should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a measure of our liquidity or cash flow, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends. Other REITs may not calculate FFO in accordance with the NAREIT definition and, accordingly, our FFO may not be comparable to the FFO of other REITs. See "Results of Operations" above for a discussion of the items that impacted our net income.
FFO Reconciliation to GAAP
The table below reconciles our FFO (the FFO attributable to our common stockholders and noncontrolling interests in our Operating Partnership - which includes our share of our consolidated JVs and our unconsolidated Fund's FFO) to net (loss) income attributable to common stockholders (the most directly comparable GAAP measure). Our FFO was adversely impacted by the effects of inflation and higher interest rates during the nine months ended September 30, 2025 and September 30, 2024.

 Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2025202420252024
Net (loss) income attributable to common stockholders$(10,854)$4,618 $23,111 $24,405 
Depreciation and amortization of real estate assets101,203 97,180 300,762 288,441 
Net loss attributable to noncontrolling interests(10,341)(4,878)(14,790)(9,303)
Adjustments attributable to unconsolidated Fund(1)
— 1,208 — 3,397 
Adjustments attributable to consolidated JVs(2)
(11,467)(12,113)(37,795)(38,795)
Gain from consolidation of JV— — (47,212)— 
FFO$68,541 $86,015 $224,076 $268,145 
________________________________________________________________
(1)Adjusts for our share of Partnership X's depreciation and amortization of real estate assets. We commenced consolidating Partnership X on January 1, 2025. See Note 3 to our consolidated financial statements in Part 1, Item 1 of this Report.
(2)Adjusts for the net income and depreciation and amortization of real estate assets that is attributable to the noncontrolling interests in our consolidated JVs.

Comparison of three months ended September 30, 2025 to three months ended September 30, 2024

For the three months ended September 30, 2025, FFO decreased by $17.5 million, or 20.3%, to $68.5 million, compared to $86.0 million for the three months ended September 30, 2024. The decrease was primarily due to: (i) lower office occupancy, (ii) higher interest expense, and (iii) lower interest income, which was partly offset by (iv) higher multifamily rental revenues due to higher rental rates.

Comparison of nine months ended September 30, 2025 to nine months ended September 30, 2024
For the nine months ended September 30, 2025, FFO decreased by $44.1 million, or 16.4%, to $224.1 million, compared to $268.1 million for the nine months ended September 30, 2024. The decrease was primarily due to: (i) lower office occupancy, (ii) higher office expenses, (iii) higher interest expense, and (iv) lower interest income, which was partly offset by higher multifamily rental revenues due to higher occupancy and rental rates.
42

Table of Contents
Non-GAAP Supplemental Financial Measure: Same Property NOI

Usefulness to Investors

We report Same Property NOI to facilitate a comparison of our operations between reported periods. Many investors use Same Property NOI to evaluate our operating performance and to compare our operating performance with other REITs, because it can reduce the impact of investing transactions on operating trends. Same Property NOI is a non-GAAP financial measure for which we believe that net income (loss) is the most directly comparable GAAP financial measure.  We report Same Property NOI because it is a widely recognized measure of the performance of equity REITs, and is used by some investors to identify trends in occupancy rates, rental rates and operating costs and to compare our operating performance with that of other REITs.  Same Property NOI has limitations as a measure of our performance because it excludes depreciation and amortization expense, and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures, tenant improvements and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results from operations. Other REITs may not calculate Same Property NOI in the same manner. As a result, our Same Property NOI may not be comparable to the Same Property NOI of other REITs. Same Property NOI should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a measure of our liquidity or cash flow, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends.
Comparison of three months ended September 30, 2025 to three months ended September 30, 2024

Our Same Properties for 2025 included 66 office properties, aggregating 17.1 million Rentable Square Feet, and 13 multifamily properties with an aggregate 4,410 units. The amounts presented below reflect 100% (not our pro-rata share). Our Same Property results were adversely impacted by the effects of inflation during the three months ended September 30, 2025 and September 30, 2024.

Three Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
(In thousands)
Office revenues$191,892 $195,348 $(3,456)(1.8)%
The decrease was primarily due to lower tenant recoveries, and lower rental revenues due to lower occupancy, partly offset by higher parking income due to higher parking rates.
Office expenses(71,174)(77,238)6,064 7.9 %The decrease was primarily due to lower property taxes, partly offset by higher scheduled service expenses and professional fees.
Office NOI120,718 118,110 2,608 2.2 %
Multifamily revenues49,049 46,998 2,051 4.4 %The increase was primarily due to higher rental rates, partly offset by lower below-market lease accretion.
Multifamily expenses(16,910)(16,441)(469)(2.9)%The increase was primarily due to an increase in scheduled services expenses, personnel expenses and utility expenses, partly offset by lower insurance expense.
Multifamily NOI32,139 30,557 1,582 5.2 %
Total NOI$152,857 $148,667 $4,190 2.8 %
43

Table of Contents
Reconciliation to GAAP

The table below presents a reconciliation of Net (loss) income attributable to common stockholders (the most directly comparable GAAP measure) to Same Property NOI:
Three Months Ended September 30,
(In thousands)20252024
Net (loss) income attributable to common stockholders$(10,854)$4,618 
Net loss attributable to noncontrolling interests(10,341)(4,878)
Net loss(21,195)(260)
General and administrative expenses10,773 10,109 
Depreciation and amortization101,203 97,180 
Other income(4,359)(7,298)
Other expenses167 96 
Income from unconsolidated Fund— (664)
Interest expense72,809 56,824 
NOI$159,398 $155,987 
Same Property NOI by Segment
Same property office revenues$191,892 $195,348 
Same property office expenses(71,174)(77,238)
Same Property Office NOI120,718 118,110 
Same property multifamily revenues49,049 46,998 
Same property multifamily expenses(16,910)(16,441)
Same Property Multifamily NOI32,139 30,557 
Same Property NOI152,857 148,667 
Non-comparable office revenues9,167 7,313 
Non-comparable office expenses(2,891)(788)
Non-comparable multifamily revenues472 1,094 
Non-comparable multifamily expenses(207)(299)
NOI$159,398 $155,987 
















44

Table of Contents
Comparison of nine months ended September 30, 2025 to nine months ended September 30, 2024

Our Same Properties for 2025 included 66 office properties, aggregating 17.1 million Rentable Square Feet, and 13 multifamily properties with an aggregate 4,410 units. The amounts presented below reflect 100% (not our pro-rata share). Our Same Property results were adversely impacted by the effects of inflation during the nine months ended September 30, 2025 and September 30, 2024.

Nine Months Ended September 30,Favorable (Unfavorable)
20252024Change%Commentary
(In thousands)
Office revenues$577,100 $577,702 $(602)(0.1)%
The decrease was primarily due to lower rental revenues due to lower occupancy, partly offset by higher tenant recoveries, and higher parking income due to higher parking rates.
Office expenses(214,990)(209,888)(5,102)(2.4)%The increase was primarily due to higher scheduled services expenses, higher professional fees, and higher repairs and maintenance expenses, partly offset by lower insurance expense.
Office NOI362,110 367,814 (5,704)(1.6)%
Multifamily revenues147,123 139,151 7,972 5.7%The increase was primarily due to higher occupancy and higher rental rates, partly offset by lower below-market lease accretion.
Multifamily expenses(49,170)(47,561)(1,609)(3.4)%The increase was primarily due to an increase in scheduled services expenses, repairs and maintenance expenses and property taxes, partly offset by lower insurance expense and professional fees.
Multifamily NOI97,953 91,590 6,363 6.9%
Total NOI$460,063 $459,404 $659 0.1%

45

Table of Contents
Reconciliation to GAAP

The table below presents a reconciliation of Net income attributable to common stockholders (the most directly comparable GAAP measure) to Same Property NOI:
Nine Months Ended September 30,
(In thousands)20252024
Net income attributable to common stockholders$23,111 $24,405 
Net loss attributable to noncontrolling interests(14,790)(9,303)
Net income 8,321 15,102 
General and administrative expenses34,514 33,168 
Depreciation and amortization300,762 288,441 
Other income(14,070)(21,772)
Other expenses433 290 
Income from unconsolidated Fund— (1,785)
Interest expense198,222 167,111 
Gain from consolidation of JV(47,212)— 
NOI$480,970 $480,555 
Same Property NOI by Segment
Same property office revenues$577,099 $577,702 
Same property office expenses(214,990)(209,888)
Same Property Office NOI362,109 367,814 
Same property multifamily revenues147,124 139,151 
Same property multifamily expenses(49,170)(47,561)
Same Property Multifamily NOI97,954 91,590 
Same Property NOI460,063 459,404 
Non-comparable office revenues28,867 22,136 
Non-comparable office expenses(8,687)(2,499)
Non-comparable multifamily revenues1,459 2,510 
Non-comparable multifamily expenses(732)(996)
NOI$480,970 $480,555 

46

Table of Contents
Liquidity and Capital Resources

Short-term liquidity

Our short-term liquidity needs consist primarily of funds necessary for our operating activities, development, repositioning projects, debt refinancings, dividends, distributions and discretionary share repurchases. During the nine months ended September 30, 2025, we generated cash from operations of $323.7 million. As of September 30, 2025, we had $408.5 million of cash and cash equivalents. See Note 8 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt maturities and interest rate swap expirations. Excluding acquisitions and debt refinancings, we expect to meet our short-term liquidity requirements through cash on hand and cash generated by operations.

Long-term liquidity

Our long-term liquidity needs consist primarily of funds necessary to pay for acquisitions, development and debt refinancings. We do not expect to have sufficient funds on hand to cover these long-term cash requirements due to REIT federal tax rules which require that we distribute at least 90% of our income on an annual basis. We plan to meet our long-term liquidity needs through long-term secured non-recourse debt, the issuance of equity securities, including common stock and OP Units, as well as property dispositions and JV transactions.

We generally only use non-recourse debt secured by our properties. As of the date of this report, approximately 43% of our total office portfolio was unencumbered. To mitigate the impact of changing interest rates on our cash flows from operations, we generally enter into interest rate swap agreements with respect to our loans with floating interest rates.  These swap agreements generally expire two years before the maturity date of the related loan, during which time we can refinance the loan without any interest penalty. We also enter into interest rate cap agreements from time to time to cap the interest rates on our floating rate loans. See Notes 8 and 10 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt and derivative contracts, respectively. See Item 3 "Quantitative and Qualitative Disclosures about Market Risk" of this Report regarding the impact of interest rate increases on our future operating results and cash flows.

Certain Contractual Obligations

See the following notes to our consolidated financial statements in Item 1 of this Report for information regarding our contractual commitments:

Note 4 - minimum future ground lease payments;
Note 8 - minimum future principal payments for our secured notes payable, and the interest rates that determine our future periodic interest payments; and
Note 16 - contractual commitments and guarantees.

Off-Balance Sheet Arrangements

None
47

Table of Contents

Cash Flows

Comparison of nine months ended September 30, 2025 to nine months ended September 30, 2024

Our operating cash flows were adversely impacted by the effects of interest rates on floating rate debt and inflation during the nine months ended September 30, 2025 and September 30, 2024.

Nine Months Ended September 30,Increase (Decrease) In Cash
20252024%
(In thousands)
Net cash provided by operating activities(1)
$323,696 $334,590 $(10,894)(3.3)%
Net cash used in investing activities(2)
$(188,959)$(156,570)$(32,389)(20.7)%
Net cash used in financing activities(3)
$(170,877)$(156,947)$(13,930)(8.9)%
________________________________________________________________________
(1)    Our cash flows from operating activities are primarily dependent upon the occupancy and rental rates of our portfolio, the collectibility of tenant receivables, the level of our operating and general and administrative expenses, and interest expense. The decrease in cash from operating activities of $10.9 million was primarily due to: (i) lower office occupancy, (ii) higher office expenses, (iii) higher interest expense, and (iv) lower interest income, which was partly offset by a deposit we received related to a loan we paid off, and higher multifamily rental revenues due to higher occupancy and rental rates.
(2)    Our cash flows from investing activities is generally used to fund property acquisitions, developments and redevelopment projects, and Recurring and non-Recurring Capital Expenditures. The decrease in cash from investing activities of $32.4 million was primarily due to an increase in capital expenditures for developments of $49.2 million, and an increase in capital expenditures for improvements to real estate of $13.0 million, partly offset by $25.6 million of cash and cash equivalents from the consolidation of Partnership X on January 1, 2025, and the acquisition of an additional interest in an unconsolidated fund in February 2024, for $5.2 million.
(3)    Our cash flows from financing activities are generally impacted by our borrowings and capital activities, as well as dividends and distributions paid to common stockholders and noncontrolling interests, respectively.  The decrease in cash from financing activities of $13.9 million was primarily due to an increase in loan cost payments of $22.9 million, partly offset by a contribution from an investor in a consolidated JV of $5.4 million in June 2025, and lower distributions paid to noncontrolling interests of $3.5 million.


Critical Accounting Policies and Estimates

We have not made any changes to our critical accounting policies disclosed in our 2024 Annual Report on Form 10-K. Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with US GAAP, and which requires us to make estimates of certain items, which affect the reported amounts of our assets, liabilities, revenues and expenses. While we believe that our estimates are based upon reasonable assumptions and judgments at the time that they are made, some of our estimates could prove to be incorrect, and those differences could be material. Some of our estimates are subject to adjustment as we believe appropriate, based on revised estimates, and reconciliation to actual results when available.
48

Table of Contents

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Fixed-Rate Borrowings and Hedged Borrowings

As of September 30, 2025, the interest rates for 62% of our consolidated borrowings were fixed or swap-fixed with interest rate swaps, and 21% were capped with interest rate caps. As of September 30, 2025, the maximum amount the interest expense on our capped-rate borrowings could increase by is $32.1 million per year. Higher interest rates would cause an increase in our future interest expense on our capped-rate debt, which would reduce our future net income, cash flows from operations and FFO. Our interest rate swap agreements generally expire two years before the maturity date of the related loan, during which time we can refinance the loan without any interest penalty. After the interest rate swap agreements expire the related debt will be floating rate. Higher interest rates, to the extent they are higher than our swap-fixed rates when our interest rate swaps expire, would cause our future interest expense on our debt to increase, which would reduce our future net income, cash flows from operations and FFO. See Note 8 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt maturities and our interest rate swap expirations.

Our use of interest rate swaps and caps also exposes us to credit risk from the potential inability of our counterparties to perform under the terms of those agreements. We attempt to minimize this credit risk by contracting with a variety of financial counterparties with investment grade ratings. See Note 10 to our consolidated financial statements in Item 1 of this Report for more information regarding our interest rate swaps and caps.

Unhedged Floating-Rate Borrowings

As of September 30, 2025, the interest rates for 17% of our consolidated borrowings were floating with no caps. As of September 30, 2025, the interest expense for our unhedged floating-rate borrowings would increase by $9.7 million per year for every one hundred basis points increase in the related benchmark interest rate. Higher interest rates would cause an increase in our future interest expense on our floating-rate debt, which would reduce our future net income, cash flows from operations and FFO. See Note 8 to our consolidated financial statements in Item 1 of this Report for more information regarding our floating rate debt.


Item 4.  Controls and Procedures
 
As of September 30, 2025, the end of the period covered by this Report, we carried out an evaluation, under the supervision and with the participation of management, including our CEO and CFO, regarding the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on the foregoing, our CEO and CFO concluded, as of that time, that our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in reports filed or submitted under the Exchange Act (i) is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including our CEO and our CFO, as appropriate, to allow for timely decisions regarding required disclosure. There have not been any changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
49

Table of Contents


PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we are party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business. Excluding ordinary routine litigation incidental to our business, we are not currently a party to any legal proceedings that we believe would reasonably be expected to have a materially adverse effect on our business, financial condition or results of operations. See "Legal Proceedings" in Note 16 to our consolidated financial statements in Part I, Item 1 of this Report.

Item 1A.  Risk Factors

We are not aware of any material changes to the risk factors disclosed in Part I, “Item 1A. Risk Factors” in our 2024 Annual Report on Form 10-K.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

None.
 
Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not applicable.

Item 5.  Other Information

(a) None.
(b) None.
(c) During the three months ended September 30, 2025, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each such term is defined in Item 408(a) of Regulation S-K.




50

Table of Contents

Item 6.  Exhibits

Exhibit NumberDescriptionFootnote
3.1
Articles of Amendment and Restatement of Douglas Emmett, Inc.
(1)
3.2
Bylaws of Douglas Emmett, Inc.
(2)
3.3
Certificate of Correction to Articles of Amendment and Restatement of Douglas Emmett, Inc.
(3)
3.4
Bylaws Amendment
(4)
31.1
Certificate of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certificate of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certificate of CEO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(5)
32.2
Certificate of CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(5)
101.INS
Inline XBRL Instance Document - the instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104Cover Page Interactive Data File (embedded within the Inline XBRL document)
________________________________________________
(1) Filed with Amendment No. 6 to Form S-11 on October 19, 2006 and incorporated herein by this reference. (File number 333-135082).
(2) Filed with Form 8-K on September 6, 2013 and incorporated herein by this reference. (File number 001-33106).
(3) Filed with Form 8-K on October 30, 2006 and incorporated herein by this reference. (File number 001-33106).
(4) Filed with Form 8-K on April 9, 2018 and incorporated herein by this reference. (File number 001-33106).
(5) In accordance with SEC Release No. 33-8212, these exhibits are being furnished, and are not being filed as part of this Report on Form 10-Q or as a separate disclosure document, and are not being incorporated by reference into any Securities Act registration statement.


51

Table of Contents
SIGNATURES

Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 DOUGLAS EMMETT, INC.
Date:November 7, 2025By:/s/ JORDAN L. KAPLAN
  Jordan L. Kaplan
  President and CEO
Date:November 7, 2025By:/s/ PETER D. SEYMOUR
  Peter D. Seymour
  CFO

52
Douglas Emmett Inc

NYSE:DEI

DEI Rankings

DEI Latest News

DEI Latest SEC Filings

DEI Stock Data

2.00B
160.01M
4.44%
106.15%
13.31%
REIT - Office
Real Estate Investment Trusts
Link
United States
SANTA MONICA