000136425012/312024Q3falsexbrli:sharesiso4217:USDiso4217:USDxbrli:sharesutr:sqftnysedei:unitnysedei:parcelnysedei:propertynysedei:venturexbrli:purenysedei:instrumentnysedei:segmentnysedei:buildingnysedei:apartment00013642502024-01-012024-09-3000013642502024-11-0100013642502024-09-3000013642502023-12-310001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2023-07-012023-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:RentalRevenueAndTenantRecoveryRevenueMembernysedei:OfficeSegmentMember2023-01-012023-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2023-07-012023-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:OfficeSegmentMember2023-01-012023-09-300001364250nysedei:OfficeSegmentMember2024-07-012024-09-300001364250nysedei:OfficeSegmentMember2023-07-012023-09-300001364250nysedei:OfficeSegmentMember2024-01-012024-09-300001364250nysedei:OfficeSegmentMember2023-01-012023-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2023-07-012023-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250nysedei:RentalRevenueMembernysedei:MultifamilySegmentMember2023-01-012023-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2023-07-012023-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250nysedei:ParkingRevenueAndOtherIncomeMembernysedei:MultifamilySegmentMember2023-01-012023-09-300001364250nysedei:MultifamilySegmentMember2024-07-012024-09-300001364250nysedei:MultifamilySegmentMember2023-07-012023-09-300001364250nysedei:MultifamilySegmentMember2024-01-012024-09-300001364250nysedei:MultifamilySegmentMember2023-01-012023-09-3000013642502024-07-012024-09-3000013642502023-07-012023-09-3000013642502023-01-012023-09-300001364250us-gaap:CommonStockMember2024-06-300001364250us-gaap:CommonStockMember2023-06-300001364250us-gaap:CommonStockMember2023-12-310001364250us-gaap:CommonStockMember2022-12-310001364250us-gaap:CommonStockMember2024-07-012024-09-300001364250us-gaap:CommonStockMember2024-01-012024-09-300001364250us-gaap:CommonStockMember2023-07-012023-09-300001364250us-gaap:CommonStockMember2023-01-012023-09-300001364250us-gaap:CommonStockMember2024-09-300001364250us-gaap:CommonStockMember2023-09-300001364250us-gaap:AdditionalPaidInCapitalMember2024-06-300001364250us-gaap:AdditionalPaidInCapitalMember2023-06-300001364250us-gaap:AdditionalPaidInCapitalMember2023-12-310001364250us-gaap:AdditionalPaidInCapitalMember2022-12-310001364250us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001364250us-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001364250us-gaap:AdditionalPaidInCapitalMember2024-09-300001364250us-gaap:AdditionalPaidInCapitalMember2023-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-012023-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001364250us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-06-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-06-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-12-310001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-12-310001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-07-012024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-07-012023-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-01-012024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-01-012023-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2024-09-300001364250us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2023-09-300001364250us-gaap:NoncontrollingInterestMember2024-06-300001364250us-gaap:NoncontrollingInterestMember2023-06-300001364250us-gaap:NoncontrollingInterestMember2023-12-310001364250us-gaap:NoncontrollingInterestMember2022-12-310001364250us-gaap:NoncontrollingInterestMember2024-07-012024-09-300001364250us-gaap:NoncontrollingInterestMember2023-07-012023-09-300001364250us-gaap:NoncontrollingInterestMember2024-01-012024-09-300001364250us-gaap:NoncontrollingInterestMember2023-01-012023-09-300001364250us-gaap:NoncontrollingInterestMember2024-09-300001364250us-gaap:NoncontrollingInterestMember2023-09-3000013642502024-06-3000013642502023-06-3000013642502022-12-3100013642502023-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-01-012024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-01-012023-09-300001364250nysedei:WhollyOwnedAndConsolidatedPropertiesMembersrt:OfficeBuildingMember2024-09-300001364250nysedei:WhollyOwnedAndConsolidatedPropertiesMembersrt:MultifamilyMember2024-09-300001364250nysedei:WhollyOwnedAndConsolidatedPropertiesMember2024-09-300001364250us-gaap:UnconsolidatedPropertiesMembersrt:OfficeBuildingMember2024-09-300001364250srt:OfficeBuildingMemberus-gaap:WhollyOwnedPropertiesMembersrt:ReportableLegalEntitiesMember2024-09-300001364250us-gaap:WhollyOwnedPropertiesMembersrt:OfficeBuildingMember2024-09-300001364250srt:OfficeBuildingMemberus-gaap:ConsolidatedPropertiesMembersrt:ReportableLegalEntitiesMember2024-09-300001364250us-gaap:ConsolidatedPropertiesMembersrt:OfficeBuildingMember2024-09-300001364250srt:OfficeBuildingMemberus-gaap:UnconsolidatedPropertiesMembersrt:ReportableLegalEntitiesMember2024-09-300001364250srt:ReportableLegalEntitiesMembersrt:OfficeBuildingMember2024-09-300001364250srt:OfficeBuildingMember2024-09-300001364250srt:MultifamilyMemberus-gaap:WhollyOwnedPropertiesMembersrt:ReportableLegalEntitiesMember2024-09-300001364250us-gaap:WhollyOwnedPropertiesMembersrt:MultifamilyMember2024-09-300001364250srt:MultifamilyMemberus-gaap:ConsolidatedPropertiesMembersrt:ReportableLegalEntitiesMember2024-09-300001364250us-gaap:ConsolidatedPropertiesMembersrt:MultifamilyMember2024-09-300001364250srt:ReportableLegalEntitiesMembersrt:MultifamilyMember2024-09-300001364250srt:MultifamilyMember2024-09-300001364250srt:ReportableLegalEntitiesMember2024-09-300001364250srt:SubsidiariesMember2024-09-300001364250srt:SubsidiariesMember2023-12-310001364250nysedei:SubsidiariesAndJointVenturesMember2024-09-300001364250nysedei:SubsidiariesAndJointVenturesMember2023-12-310001364250nysedei:TenantRecoveriesMember2024-07-012024-09-300001364250nysedei:TenantRecoveriesMember2023-07-012023-09-300001364250nysedei:TenantRecoveriesMember2024-01-012024-09-300001364250nysedei:TenantRecoveriesMember2023-01-012023-09-300001364250nysedei:OfficeRevenuesMember2024-07-012024-09-300001364250nysedei:OfficeRevenuesMember2023-07-012023-09-300001364250nysedei:OfficeRevenuesMember2024-01-012024-09-300001364250nysedei:OfficeRevenuesMember2023-01-012023-09-300001364250us-gaap:BuildingImprovementsMember2024-09-300001364250nysedei:AboveMarketTenantLeasesMember2024-09-300001364250nysedei:AboveMarketTenantLeasesMember2023-12-310001364250nysedei:AboveMarketGroundLeasesMember2024-09-300001364250nysedei:AboveMarketGroundLeasesMember2023-12-310001364250nysedei:BelowMarketTenantLeasesMember2024-09-300001364250nysedei:BelowMarketTenantLeasesMember2023-12-310001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2024-07-012024-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2023-07-012023-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2024-01-012024-09-300001364250nysedei:TenantLeaseMembernysedei:OperatingLeaseRevenueMember2023-01-012023-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2024-07-012024-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2023-07-012023-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2024-01-012024-09-300001364250nysedei:AboveMarketGroundLeasesMembernysedei:OfficeParkingAndOtherIncomeMember2023-01-012023-09-300001364250nysedei:PartnershipXMember2024-09-300001364250nysedei:PartnershipXMember2023-12-300001364250nysedei:PartnershipXMember2023-12-310001364250nysedei:PartnershipXMember2024-02-290001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-12-310001364250nysedei:TermLoanMarch32025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanMarch32025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanMarch32025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoanApril12025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoanApril12025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoanApril12025MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanAug152026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanAug152026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanAug152026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanSep192026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanSep192026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanSep192026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanSep262026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanSep262026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanSep262026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanNov12026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanNov12026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanNov12026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoanJune12027MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoanJune12027MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoanJune12027MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanMay182028MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanMay182028MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanMay182028MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanJanuary12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanJanuary12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanJanuary12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoanMHAJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoanMHAJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoanMHAJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoansBoutiquesJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoansBoutiquesJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoansBoutiquesJune12029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanFixedJune12038MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanFixedJune12038MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanFixedJune12038MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanDecember192024MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanDecember192024MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanDecember192024MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanMay152027MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanMay152027MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanMay152027MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanAugust192028MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanAugust192028MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanAugust192028MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:TermLoanApril262029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanApril262029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:TermLoanApril262029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2023-12-310001364250nysedei:FannieMaeLoanJune12029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:FannieMaeLoanJune12029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2024-09-300001364250nysedei:FannieMaeLoanJune12029MaturityMembersrt:AffiliatedEntityMemberus-gaap:SecuredDebtMember2023-12-310001364250us-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:TermLoanSep192026MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2024-09-012024-09-300001364250nysedei:FannieMaeLoanJune12027MaturityMembersrt:SubsidiariesMember2024-09-300001364250nysedei:FannieMaeLoanAugust12033MaturityMembersrt:SubsidiariesMember2024-09-300001364250nysedei:TermLoanFixedJune12038MaturityMemberus-gaap:SecuredDebtMember2024-01-012024-09-300001364250nysedei:EffectiveFixedRateLoansMember2024-09-300001364250nysedei:EffectiveFixedRateLoansMember2023-12-310001364250nysedei:FixedRateLoansMember2024-09-300001364250nysedei:FixedRateLoansMember2023-12-310001364250nysedei:CappedRateLoansMember2024-09-300001364250nysedei:CappedRateLoansMember2023-12-310001364250nysedei:VariableRateLoansMember2024-09-300001364250nysedei:VariableRateLoansMember2023-12-310001364250us-gaap:InterestExpenseMember2024-07-012024-09-300001364250us-gaap:InterestExpenseMember2023-07-012023-09-300001364250us-gaap:InterestExpenseMember2024-01-012024-09-300001364250us-gaap:InterestExpenseMember2023-01-012023-09-300001364250us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300001364250us-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300001364250us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-310001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-310001364250us-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-09-300001364250us-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-09-300001364250us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-09-300001364250nysedei:UnconsolidatedFundsMember2024-09-300001364250nysedei:DouglasEmmettOperatingPartnershipMember2024-09-300001364250nysedei:DouglasEmmettOperatingPartnershipMemberus-gaap:CommonStockMember2024-09-300001364250nysedei:OperatingPartnershipUnitsMember2024-07-012024-09-300001364250nysedei:OperatingPartnershipUnitsMember2023-07-012023-09-300001364250nysedei:OperatingPartnershipUnitsMember2024-01-012024-09-300001364250nysedei:OperatingPartnershipUnitsMember2023-01-012023-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2024-07-012024-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2023-07-012023-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2024-01-012024-09-300001364250nysedei:VestedLongTermIncentivePlanLTIPUnitsMember2023-01-012023-09-300001364250us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300001364250us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310001364250us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-09-300001364250us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001364250us-gaap:FairValueInputsLevel2Member2024-09-300001364250us-gaap:FairValueInputsLevel2Member2023-12-310001364250us-gaap:FairValueInputsLevel2Memberus-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-09-300001364250us-gaap:FairValueInputsLevel2Memberus-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-12-310001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2023-07-012023-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2024-01-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:OfficeSegmentMember2023-01-012023-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2023-07-012023-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2024-01-012024-09-300001364250us-gaap:OperatingSegmentsMembernysedei:MultifamilySegmentMember2023-01-012023-09-300001364250us-gaap:OperatingSegmentsMember2024-07-012024-09-300001364250us-gaap:OperatingSegmentsMember2023-07-012023-09-300001364250us-gaap:OperatingSegmentsMember2024-01-012024-09-300001364250us-gaap:OperatingSegmentsMember2023-01-012023-09-300001364250us-gaap:WhollyOwnedPropertiesMember2024-09-300001364250stpr:HInysedei:DevelopmentProjectsMember2024-09-300001364250stpr:HInysedei:DevelopmentProjectsMember2024-01-012024-09-300001364250nysedei:RepositioningsCapitalExpenditureProjectsAndTenantImprovementsMember2024-09-300001364250nysedei:TermLoanApril262029MaturityMembersrt:SubsidiariesMemberus-gaap:SecuredDebtMember2023-11-300001364250nysedei:PartnershipXMemberus-gaap:LoansPayableMember2024-09-300001364250nysedei:PartnershipXMemberus-gaap:LoansPayableMember2024-01-012024-09-300001364250nysedei:PartnershipXMemberus-gaap:InterestRateSwapMemberus-gaap:LoansPayableMember2024-09-300001364250nysedei:PartnershipXMemberus-gaap:InterestRateSwapMemberus-gaap:LoansPayableMember2024-01-012024-09-30

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, 2024

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 atNovember 1, 2024
Common Stock, $0.01 par value per share 167,435,259shares
1



DOUGLAS EMMETT, INC.
FORM 10-Q
Table of Contents
Page
 
 
 
 
 
     Overview
     Other Assets
     Equity
     EPS
 

2

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
FCAFinancial Conduct Authority
FDICFederal Deposit Insurance Corporation
FFOFunds From Operations
FundUnconsolidated Institutional Real Estate Fund
GAAPGenerally Accepted Accounting Principles (United States)
JVJoint Venture
LIBORLondon Interbank Offered Rate
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
USDUnited States Dollar
VIEVariable Interest Entity(ies)

3

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 and one single tenant building in Los Angeles) 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.
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.
Leased Rate
The percentage leased 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 initial 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 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. Management space is considered occupied. 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 Occupancy Rate. For newly developed buildings going through initial lease up, units are included in both the numerator and denominator as they are occupied. 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.
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.
4

Defined terms used in this Report (continued):
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 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 Portfolio plus the properties owned by our Fund.
5

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 costs, including due to inflation;
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 2023 Annual Report on Form 10-K for the fiscal year ended December 31, 2023, 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

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Douglas Emmett, Inc.
Consolidated Balance Sheets
(Unaudited; In thousands, except share data)
 September 30, 2024December 31, 2023
Assets  
Investment in real estate, gross$12,470,638 $12,405,814 
Less: accumulated depreciation and amortization(3,851,872)(3,652,630)
Investment in real estate, net8,618,766 8,753,184 
Ground lease right-of-use asset7,441 7,447 
Cash and cash equivalents544,227 523,082 
Tenant receivables4,371 6,096 
Deferred rent receivables116,862 115,321 
Acquired lease intangible assets, net2,607 2,971 
Interest rate contract assets76,910 170,880 
Investment in unconsolidated Fund23,077 15,977 
Other assets57,503 49,260 
Total Assets$9,451,764 $9,644,218 
Liabilities  
Secured notes payable, net$5,513,086 $5,543,171 
Ground lease liability10,827 10,836 
Interest payable, accounts payable and deferred revenue162,536 131,237 
Security deposits62,767 61,958 
Acquired lease intangible liabilities, net13,212 19,838 
Dividends payable31,822 31,781 
Total Liabilities5,794,250 5,798,821 
Equity  
Douglas Emmett, Inc. stockholders' equity:  
Common Stock, $0.01 par value, 750,000,000 authorized, 167,418,731 and 167,206,267 outstanding at September 30, 2024 and December 31, 2023, respectively
1,674 1,672 
Additional paid-in capital3,396,212 3,392,955 
Accumulated other comprehensive income53,651 115,917 
Accumulated deficit(1,361,693)(1,290,682)
Total Douglas Emmett, Inc. stockholders' equity2,089,844 2,219,862 
Noncontrolling interests1,567,670 1,625,535 
Total Equity3,657,514 3,845,397 
Total Liabilities and Equity$9,451,764 $9,644,218 


See accompanying notes to the consolidated financial statements.
7

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




 Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Revenues   
Office rental    
Rental revenues and tenant recoveries$174,457 $181,106 $515,252 $535,243 
Parking and other income28,204 27,717 84,586 82,371 
Total office revenues202,661 208,823 599,838 617,614 
Multifamily rental    
Rental revenues44,091 42,864 129,964 131,126 
Parking and other income4,001 3,722 11,697 12,469 
Total multifamily revenues48,092 46,586 141,661 143,595 
Total revenues250,753 255,409 741,499 761,209 
Operating Expenses    
Office expenses78,026 74,631 212,387 220,261 
Multifamily expenses16,740 17,256 48,557 50,470 
General and administrative expenses10,109 12,826 33,168 34,698 
Depreciation and amortization97,180 122,022 288,441 336,771 
Total operating expenses202,055 226,735 582,553 642,200 
Other income7,298 6,229 21,772 12,561 
Other expenses(96)(175)(290)(820)
Income from unconsolidated Fund664 290 1,785 1,177 
Interest expense(56,824)(56,043)(167,111)(151,859)
Net (loss) income(260)(21,025)15,102 (19,932)
Net loss attributable to noncontrolling interests4,878 7,663 9,303 17,681 
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Net income (loss) per common share – basic and diluted$0.03 $(0.08)$0.14 $(0.02)
 

See accompanying notes to the consolidated financial statements.
8

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



 Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Net (loss) income$(260)$(21,025)$15,102 $(19,932)
Other comprehensive loss: cash flow hedges(69,514)(7,045)(92,144)(21,757)
Comprehensive loss(69,774)(28,070)(77,042)(41,689)
Comprehensive loss attributable to noncontrolling interests27,416 9,571 39,181 22,135 
Comprehensive loss attributable to common stockholders$(42,358)$(18,499)$(37,861)$(19,554)
 

See accompanying notes to the consolidated financial statements.

9

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,
 2024202320242023
Shares of Common StockBeginning balance167,399 166,738 167,206 175,810 
Exchange of OP Units for common stock20 — 213 — 
Repurchases of common stock—  — (9,072)
Ending balance167,419 166,738 167,419 166,738 
Common StockBeginning balance$1,674 $1,667 $1,672 $1,758 
Exchange of OP units for common stock— — 2 — 
Repurchases of common stock— — — (91)
Ending balance$1,674 $1,667 $1,674 $1,667 
Additional Paid-in CapitalBeginning balance$3,395,909 $3,384,274 $3,392,955 $3,493,307 
Exchange of OP Units for common stock305 — 3,257 — 
Repurchases of OP Units with cash(2)11 — 120 
Repurchases of common stock— — — (109,142)
Ending balance$3,396,212 $3,384,285 $3,396,212 $3,384,285 
Accumulated Other Comprehensive IncomeBeginning balance$100,627 $174,897 $115,917 $187,063 
Cash flow hedge adjustments(46,976)(5,137)(62,266)(17,303)
Ending balance$53,651 $169,760 $53,651 $169,760 
Accumulated DeficitBeginning balance$(1,334,501)$(1,173,415)$(1,290,682)$(1,119,714)
Net income (loss) attributable to common stockholders4,618 (13,362)24,405 (2,251)
Dividends(31,810)(31,680)(95,416)(96,492)
Ending balance$(1,361,693)$(1,218,457)$(1,361,693)$(1,218,457)
Noncontrolling InterestsBeginning balance$1,599,286 $1,686,895 $1,625,535 $1,713,369 
Net loss attributable to noncontrolling interests(4,878)(7,663)(9,303)(17,681)
Cash flow hedge adjustments(22,538)(1,908)(29,878)(4,454)
Contributions— — — 125 
Distributions(6,746)(10,145)(24,848)(30,433)
Exchange of OP Units for common stock(305)— (3,259)— 
Repurchases of OP Units with cash(103)(57)(121)(487)
Stock-based compensation2,954 3,079 9,544 9,762 
Ending balance$1,567,670 $1,670,201 $1,567,670 $1,670,201 
  
Statement continues on the next page.
10

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,
2024202320242023
Total EquityBeginning balance$3,762,995 $4,074,318 $3,845,397 $4,275,783 
Net (loss) income(260)(21,025)15,102 (19,932)
Cash flow hedge adjustments(69,514)(7,045)(92,144)(21,757)
Repurchases of OP Units with cash(105)(46)(121)(367)
Repurchases of common stock— — — (109,233)
Contributions— — — 125 
Dividends(31,810)(31,680)(95,416)(96,492)
Distributions(6,746)(10,145)(24,848)(30,433)
Stock-based compensation2,954 3,079 9,544 9,762 
Ending balance$3,657,514 $4,007,456 $3,657,514 $4,007,456 
Dividends declared per common share$0.19 $0.19 $0.57 $0.57 


See accompanying notes to the consolidated financial statements.
11

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

    
 Nine Months Ended September 30,
20242023
Operating Activities  
Net income (loss)$15,102 $(19,932)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:  
Income from unconsolidated Fund(1,785)(1,177)
Depreciation and amortization288,441 336,771 
Net accretion of acquired lease intangibles(6,262)(8,156)
Straight-line rent(1,541)(2,007)
Loan premium amortized and written off(282)(344)
Deferred loan costs amortized and written off6,811 6,623 
Amortization of stock-based compensation7,568 7,553 
Operating distributions from unconsolidated Fund899 957 
Purchase of interest rate caps (1,622)
Change in working capital components:  
Tenant receivables1,725 (1,676)
Interest payable, accounts payable and deferred revenue31,619 41,277 
Security deposits809 974 
Other assets(8,514)(27,032)
Net cash provided by operating activities334,590 332,209 
Investing Activities  
Capital expenditures for improvements to real estate(128,244)(144,842)
Capital expenditures for developments(26,567)(37,297)
Insurance recoveries for damage to real estate3,258 1,686 
Acquisition of additional interest in unconsolidated Fund(5,214) 
Capital distributions from unconsolidated Fund197 80 
Net cash used in investing activities(156,570)(180,373)
Financing Activities  
Proceeds from borrowings 505,000 
Repayment of borrowings(34,672)(155,642)
Loan cost payments(1,931)(5,678)
Contributions from noncontrolling interests in consolidated JVs 125 
Distributions paid to noncontrolling interests(24,848)(30,433)
Dividends paid to common stockholders(95,375)(98,215)
Repurchases of OP Units(121)(367)
Repurchases of common stock (109,233)
Net cash (used in) provided by financing activities(156,947)105,557 
Increase in cash and cash equivalents and restricted cash21,073 257,393 
Cash and cash equivalents and restricted cash - beginning balance523,183 268,938 
Cash and cash equivalents and restricted cash - ending balance$544,256 $526,331 
12

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

Reconciliation of Ending Cash Balance
September 30, 2024September 30, 2023
Cash and cash equivalents$544,227 $526,230 
Restricted cash (included in Other assets on our consolidated balance sheets)29 101 
Cash and cash equivalents and restricted cash$544,256 $526,331 


Supplemental Cash Flows Information

 Nine Months Ended September 30,
 20242023
Cash paid for interest, net of capitalized interest$160,064 $141,081 
Capitalized interest paid$6,254 $1,296 
Non-cash Investing Transactions
Accrual for real estate and development capital expenditures$16,569 $19,261 
Capitalized stock-based compensation for improvements to real estate and developments$1,976 $2,209 
Removal of fully depreciated and amortized buildings, building improvements, tenant improvements and lease intangibles$86,026 $74,277 
Removal of fully amortized acquired lease intangible assets$98 $255 
Removal of fully accreted acquired lease intangible liabilities$9,892 $14,504 
Non-cash Financing Transactions
Gain recorded in AOCI - consolidated derivatives$22,399 $83,157 
Gain recorded in AOCI - unconsolidated Fund's derivatives (our share)$4,216 $1,185 
Dividends declared$95,416 $96,492 
Exchange of OP Units for common stock$3,259 $ 


See accompanying notes to the consolidated financial statements.
13

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 and its subsidiaries, consolidated JVs and unconsolidated Fund, 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, 2024, our Consolidated Portfolio consisted of (i) a 17.6 million square foot office portfolio, (ii) 4,476 multifamily apartment units and (iii) fee interests in two parcels of land from which we receive rent under ground leases. We also manage and own an equity interest in an unconsolidated Fund which, at September 30, 2024, owned an additional 0.4 million square feet of office space. We manage our unconsolidated Fund alongside our Consolidated Portfolio, and we therefore present the statistics for our office portfolio on a Total Portfolio basis. As of September 30, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases):
 Consolidated PortfolioTotal
Portfolio
Office
Wholly-owned properties5252
Consolidated JV properties1616
Unconsolidated Fund properties2
6870
Multifamily
Wholly-owned properties1212
Consolidated JV properties22
1414
Total8284

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 $3.73 billion and $3.76 billion as of September 30, 2024 and December 31, 2023. See Note 8. We also consolidate four JVs through our Operating Partnership. We consolidate our Operating Partnership and our four JVs because they are VIEs and we or our Operating Partnership are the primary beneficiary for each.
14

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


As of September 30, 2024, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.77 billion (of which $3.40 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.88 billion (of which $1.81 billion related to debt).

As of December 31, 2023, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.83 billion (of which $3.47 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.88 billion (of which $1.81 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, 2024. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2023 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 2023 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 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 $16.8 million and $18.0 million for the three months ended September 30, 2024 and 2023, and $37.3 million and $43.7 million for the nine months ended September 30, 2024 and 2023, 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

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.

Charges for uncollectible office tenant receivables and deferred rent receivables, reduced our office revenues by:
$0.1 million and $0.2 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $0.5 million for the nine months ended September 30, 2024 and 2023, respectively.
We restored accrual basis accounting for certain office tenants that were previously determined to be uncollectible and accounted for on a cash basis of accounting, which increased our office revenues by:
$0.1 million and $2.3 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $4.4 million for the nine months ended September 30, 2024 and 2023, respectively.

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.


16

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

3. Investment in Real Estate

The table below summarizes our investment in real estate:

(In thousands)September 30, 2024December 31, 2023
Land$1,185,977$1,185,977
Buildings and improvements(1)
10,187,23510,142,410
Tenant improvements and lease intangibles1,027,1781,020,988
Property under development(1)
70,24856,439
Investment in real estate, gross$12,470,638$12,405,814
________________________________________________
(1)    During the nine months ended September 30, 2024, Property under development balances transferred to Building and improvements for real estate placed into service was $13.5 million.

Property to be Removed from Service

During the second quarter of 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. In connection with the removal of the aforementioned property from the rental market, we accelerated and recorded additional depreciation expense of $27.4 million for the three months ended September 30, 2023 and $54.8 million for the nine months ended September 30, 2023, which is included in Depreciation and amortization on our consolidated statements of operations.


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, 2024, 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, 2024 and 2023, and
$549 thousand for each of the nine month periods ended September 30, 2024 and 2023.

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, 2024:
Twelve months ending September 30:(In thousands)
2025$733 
2026733 
2027733 
2028733 
2029733 
Thereafter41,963 
Total future minimum ground lease payments$45,628 

17

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

Summary of our Acquired Lease Intangibles

 (In thousands)September 30, 2024December 31, 2023
Above-market tenant leases$4,442 $4,541 
Above-market tenant leases - accumulated amortization(2,683)(2,430)
Above-market ground lease where we are the lessor1,152 1,152 
Above-market ground lease - accumulated amortization(304)(292)
Acquired lease intangible assets, net$2,607 $2,971 
Below-market tenant leases$38,116 $48,008 
Below-market tenant leases - accumulated accretion(24,904)(28,170)
Acquired lease intangible liabilities, net$13,212 $19,838 


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)2024202320242023
Net accretion of above- and below-market tenant lease assets and liabilities(1)
$1,941 $2,466 $6,275 $8,169 
Amortization of an above-market ground lease asset(2)
(5)(5)(13)(13)
Total$1,936 $2,461 $6,262 $8,156 
______________________________________________
(1)    Recorded as a net increase to office and multifamily rental revenues.
(2)    Recorded as a decrease to office parking and other income.


18

Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
6. Investment in Unconsolidated Fund

Description of our Fund

As of September 30, 2024, we managed and owned an equity interest of 74.0% in an unconsolidated Fund, Partnership X, through which we and another investor in the Fund owned two office properties totaling 0.4 million square feet. During 2023 we owned an equity interest of 33.5% in the Fund. On December 31, 2023, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 53.8%. On February 29, 2024, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 74.0%.
Partnership X pays us fees and reimburses us for certain expenses related to property management and other services we provide, which 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. The table below presents the cash distributions we received from Partnership X:
Nine Months Ended September 30,
 (In thousands)20242023
Operating distributions received$899 $957 
Capital distributions received197 80 
Total distributions received$1,096 $1,037 

Summarized Financial Information for Partnership X

The tables below present selected financial information for Partnership X.  The amounts presented reflect 100% (not our pro-rata share) of the amounts related to the Fund, and are based upon historical book value:

 (In thousands)September 30, 2024December 31, 2023
Total assets$145,353 $146,945 
Total liabilities$119,566 $118,822 
Total equity$25,787 $28,123 

 Nine Months Ended September 30,
 (In thousands)20242023
Total revenues$13,289 $14,929 
Operating income$3,196 $4,749 
Net income$1,917 $3,167 


7. Other Assets
 (In thousands)September 30, 2024December 31, 2023
Restricted cash$29 $101 
Prepaid expenses28,845 20,594 
Indefinite-lived intangibles1,988 1,988 
Deposit with lender(1)
13,921 13,440 
Furniture, fixtures and equipment, net6,814 7,014 
Other5,906 6,123 
Total other assets$57,503 $49,260 
_______________________________________________________________________
(1) In connection with the Barrington Plaza loan, we deposited cash into an interest-bearing collateral account with the lender. See our debt disclosures in Note 8 (note 5 to the table) for more detail regarding this loan and the related deposit.
19

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, 2024Principal Balance as of December 31, 2023Variable Interest Rate
Fixed Interest
Rate(2)
Swap Maturity Date
(In thousands)
Consolidated Wholly Owned Subsidiaries
Term loan(3)
3/3/2025$335,000 $335,000 
SOFR + 1.41%
N/AN/A
Fannie Mae loan(3)
4/1/2025102,400 102,400 
SOFR + 1.36%
N/AN/A
Term loan(3)
8/15/2026415,000 415,000 
SOFR + 1.20%
3.07%8/1/2025
Term loan(3)(4)
9/19/2026366,000 400,000 
SOFR + 1.25%
N/AN/A
Term loan(3)
9/26/2026200,000 200,000 
SOFR + 1.30%
2.36%10/1/2024
Term loan(3)
11/1/2026400,000 400,000 
SOFR + 1.25%
2.31%10/1/2024
Fannie Mae loan(3)(5)
6/1/2027550,000 550,000 
SOFR + 1.48%
N/AN/A
Term loan(3)
5/18/2028300,000 300,000 
SOFR + 1.51%
2.21%6/1/2026
Term loan(3)
1/1/2029300,000 300,000 
SOFR + 1.56%
2.66%1/1/2027
Fannie Mae loan(3)
6/1/2029255,000 255,000 
SOFR + 1.09%
3.26%6/1/2027
Fannie Mae loan(3)
6/1/2029125,000 125,000 
SOFR + 1.09%
3.25%6/1/2027
Fannie Mae loan(3)(6)
8/1/2033350,000 350,000 
SOFR + 1.37%
N/AN/A
Term loan(7)
6/1/203826,968 27,640 N/A4.55%N/A
Total Wholly-Owned Subsidiary Debt3,725,368 3,760,040 
Consolidated JVs
Term loan(3)
12/19/2024400,000 400,000 
SOFR + 1.40%
N/AN/A
Term loan(3)
5/15/2027450,000 450,000 
SOFR + 1.45%
2.26%4/1/2025
Term loan(3)
8/19/2028625,000 625,000 
SOFR + 1.45%
2.12%6/1/2025
Term loan(3)(8)
4/26/2029175,000 175,000 
SOFR + 1.25%
3.90%5/1/2026
Fannie Mae loan(3)
6/1/2029160,000 160,000 
SOFR + 1.09%
3.25%7/1/2027
Total Consolidated Debt(9)
5,535,368 5,570,040 
Unamortized loan premium, net(10)
2,805 3,087 
Unamortized deferred loan costs, net(11)
(25,087)(29,956)
Total Consolidated Debt, net$5,513,086 $5,543,171 
_______________________________________________________________________
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, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums.
(3)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.
(4)During September 2024, we paid the loan principal down by $34.0 million in order to meet a minimum financial threshold to exercise an extension option. The related swaps expired during September 2024.
(5)The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026. For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, the lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. See "Guarantees" in Note 16. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7.
(6)The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026.
(7)The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule.
(8)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.
(9)The table does not include our unconsolidated Fund's loan - see "Guarantees" in Note 16. See Note 13 for our debt fair value disclosures.
(10)Balances are net of accumulated amortization of $1.4 million and $4.1 million at September 30, 2024 and December 31, 2023, respectively.
(11)Balances are net of accumulated amortization of $61.7 million and $56.0 million at September 30, 2024 and December 31, 2023, respectively.
20

Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
Debt Statistics

The table below summarizes our consolidated fixed and floating rate debt:
(In thousands)Principal Balance as of September 30, 2024Principal Balance as of December 31, 2023
Aggregate swap-fixed rate loans$3,405,000 $3,805,000 
Aggregate fixed rate loans26,968 27,640 
Aggregate capped rate loans822,000 822,000 
Aggregate floating rate loans1,281,400 915,400 
Total Debt$5,535,368 $5,570,040 
The table below summarizes certain consolidated debt statistics as of September 30, 2024:
Statistics for consolidated loans with interest fixed under the terms of the loan or a swap
Principal balance (in billions)$3.43
Weighted average remaining life (including extension options)3.4 years
Weighted average remaining fixed interest period1.2 years
Weighted average annual interest rate2.68%

Future Principal Payments

At September 30, 2024, 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)
2025$838,333 
2026981,976 
20271,401,022 
2028926,069 
20291,016,119 
Thereafter371,849 
Total future principal payments$5,535,368 
________________________________________________
(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)2024202320242023
Loan premium amortized and written off$(53)$(116)$(282)$(344)
Deferred loan costs amortized and written off2,396 2,261 6,811 6,623 
Loan costs expensed101 59 154 79 
Total$2,444 $2,204 $6,683 $6,358 
21

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

9. Interest Payable, Accounts Payable and Deferred Revenue

(In thousands)September 30, 2024December 31, 2023
Interest payable$19,165 $18,647 
Accounts payable and accrued liabilities99,204 61,767 
Deferred revenue44,167 50,823 
Total interest payable, accounts payable and deferred revenue$162,536 $131,237 


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, 2024:
Number of Interest Rate ContractsNotional
(In thousands)
Derivatives Designated as Cash Flow Hedges:
Consolidated derivatives - swaps(1)(2)(3)
22$3,405,000 
Consolidated derivatives - caps(2)(3)
5$822,000 
Unconsolidated Fund's derivatives - swaps(2)(3)(4)
2$115,000 
___________________________________________________
(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.
(4)The notional amount reflects 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. See Note 6 for more information about our Fund, including our equity interest percentage. See "Guarantees" in Note 16 for more information about our Fund's hedged debt.

22

Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
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, 2024December 31, 2023
Consolidated derivatives(1)
$87,716 $184,700 
Unconsolidated Fund's derivatives(2)
$6,419 $9,643 
________________________________________________________
(1)The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives.
(2)The amounts reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. For more information about our Fund, including our equity interest percentage, see Note 6.


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,
 20242023
Derivatives Designated as Cash Flow Hedges:  
Consolidated derivatives:
Gains recorded in AOCI before reclassifications(1)
$22,399 $83,157 
Gains reclassified from AOCI to Interest Expense(1)
$(115,961)$(104,891)
Interest expense presented on the consolidated statements of operations$(167,111)$(151,859)
Unconsolidated Fund's derivatives (our share)(2):
Gains recorded in AOCI before reclassifications(1)
$4,216 $1,185 
Gains reclassified from AOCI to Income from unconsolidated Fund(1)
$(2,798)$(1,208)
Income from unconsolidated Fund presented on the consolidated statements of operations$1,785 $1,177 
________________________________________________________________
(1)See Note 11 for our AOCI reconciliation.
(2)We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.


Future Reclassifications from AOCI

As of September 30, 2024, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months is as follows:
(In thousands)
Consolidated derivatives:
Gains to be reclassified from AOCI to Interest Expense$57,457 
Unconsolidated Fund's derivatives (our share)(1):
Gains to be reclassified from AOCI to Income from unconsolidated Fund$2,595 
________________________________________________________
(1)    We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.

23

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

Transactions
    
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.

During the Nine Months Ended September 30, 2023
We repurchased 9.1 million shares of our common stock for $109.1 million in cash, excluding transaction costs, in open market transactions. The average purchase price was $12.03 per share.
We acquired 29 thousand OP Units for $367 thousand in cash.

Noncontrolling Interests

Our noncontrolling interests consist of interests in our Operating Partnership and consolidated JVs which are not owned by us. As of September 30, 2024, noncontrolling interests in our Operating Partnership owned 33.7 million OP Units and fully-vested LTIP Units, which represented approximately 16.7% 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 83.3% 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 (loss) attributable to common stockholders and changes in our ownership interest in our Operating Partnership:
 Nine Months Ended September 30,
(In thousands)20242023
Net income (loss) attributable to common stockholders$24,405 $(2,251)
Transfers from noncontrolling interests:
Exchange of OP Units with noncontrolling interests3,259  
Repurchases of OP Units from noncontrolling interests 120 
Net transfers from noncontrolling interests3,259 120 
Change from net income (loss) attributable to common stockholders and transfers from noncontrolling interests$27,664 $(2,131)



24

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)20242023
Accumulated Other Comprehensive Income - Beginning balance$115,917 $187,063 
Consolidated derivatives:
Other comprehensive income before reclassifications22,399 83,157 
Reclassification of gains from AOCI to Interest Expense(115,961)(104,891)
Unconsolidated Fund's derivatives (our share)(2):
Other comprehensive income before reclassifications4,216 1,185 
Reclassification of gains from AOCI to Income from unconsolidated Fund(2,798)(1,208)
Net current period OCI(92,144)(21,757)
OCI attributable to noncontrolling interests29,878 4,454 
OCI attributable to common stockholders(62,266)(17,303)
Accumulated Other Comprehensive Income - Ending balance$53,651 $169,760 
___________________________________________________
(1)See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures.
(2)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.


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, 2024, we had an aggregate of 16.6 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)2024202320242023
Stock-based compensation expense, net$2,276 $2,327 $7,568 $7,553 
Capitalized stock-based compensation$678 $752 $1,976 $2,209 
















25

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

We calculate basic EPS by dividing the net income (loss) 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 income (loss) 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,
 2024202320242023
Numerator (In thousands):    
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Allocation to participating securities: Unvested LTIP Units(334)(271)(1,026)(831)
Net income (loss) attributable to common stockholders - basic and diluted$4,284 $(13,633)$23,379 $(3,082)
Denominator (In thousands):
Weighted average shares of common stock outstanding - basic and diluted(1)
167,411 166,738 167,374 170,553 
Net income (loss) per common share - basic and diluted$0.03 $(0.08)$0.14 $(0.02)
____________________________________________________
(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 income (loss) 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)2024202320242023
OP Units31,168 31,698 30,990 30,720 
Vested LTIP Units2,509 851 2,695 1,816 
















26

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, 2024, 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 and excludes unamortized deferred loan fees:

(In thousands)September 30, 2024December 31, 2023
Fair value$5,468,427 $5,484,032 
Carrying value$5,538,173 $5,573,127 


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, 2024December 31, 2023
Fair value$4,494 $4,496 
Carrying value$10,827 $10,836 


27

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. We did not have any consolidated or unconsolidated derivatives in a liability position for the periods presented.

(In thousands)September 30, 2024December 31, 2023
Derivative Assets:
Fair value - consolidated derivatives(1)
$76,910 $170,880 
Fair value - unconsolidated Fund's derivatives(2)
$6,002 $9,150 
____________________________________________________
(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.
(2)    Unconsolidated Fund's derivatives, which 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, and see "Guarantees" in Note 16 regarding our Fund's derivatives.
28

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

Segment information is prepared on the same basis that our management reviews information for operational decision-making purposes.  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,
2024202320242023
Office Segment
Total office revenues$202,661 $208,823 $599,838 $617,614 
Office expenses(78,026)(74,631)(212,387)(220,261)
Office segment profit124,635 134,192 387,451 397,353 
Multifamily Segment
Total multifamily revenues48,092 46,586 141,661 143,595 
Multifamily expenses(16,740)(17,256)(48,557)(50,470)
Multifamily segment profit31,352 29,330 93,104 93,125 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 


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

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Net loss attributable to noncontrolling interests(4,878)(7,663)(9,303)(17,681)
Net (loss) income(260)(21,025)15,102 (19,932)
General and administrative expenses10,109 12,826 33,168 34,698 
Depreciation and amortization97,180 122,022 288,441 336,771 
Other income(7,298)(6,229)(21,772)(12,561)
Other expenses96 175 290 820 
Income from unconsolidated Fund(664)(290)(1,785)(1,177)
Interest expense56,824 56,043 167,111 151,859 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 
29

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, 2024:
Twelve months ending September 30: (In thousands)
2025$580,884 
2026487,274 
2027403,201 
2028319,721 
2029248,063 
Thereafter900,606 
Total future minimum base rentals(1)
$2,939,749 
___________________________________
(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.

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 recent 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 Barrington Plaza property, and continue to coordinate with the City of Los Angeles to comply with its order to sprinkler the Barrington Plaza property and to complete other fire life safety work. We are currently in litigation with the insurance providers in 2020 for Barrington Plaza 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 the nine months ended September 30, 2024 and 2023, no tenant accounted for more than 10% of our total revenues.  See our revenue recognition policy in Note 2 for the charges to revenue for uncollectible amounts for tenant receivables and deferred rent receivables.

30

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

All of our properties, including our consolidated JVs and our unconsolidated Fund's 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 Consolidated 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, 2024, 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, 2024, 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

Development Projects

In downtown Honolulu, we are converting a 25 story, 493,000 square foot office tower into approximately 493 apartments in phases over a number of years as the office space is vacated. As of September 30, 2024, we had an aggregate remaining contractual commitment for this development project and other development projects of approximately $13.9 million.

Other Contractual Commitments

As of September 30, 2024, we had an aggregate remaining contractual commitment for repositionings, capital expenditure projects and tenant improvements of approximately $40.8 million.

Guarantees

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, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt.

31

Douglas Emmett, Inc.
Notes to Consolidated Financial Statements (unaudited) (continued)
During 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. See Note 3, "Property to be Removed from Service." The reconstruction of this property is expected to take a number of years at a cost of several hundred million dollars. The lender is treating the $210.0 million Barrington Plaza loan, which matures in June 2027, as a construction loan, and we signed a construction completion guarantee in January 2024. The guarantee will remain in effect until either the construction is completed or the loan is paid in full. As of September 30, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt.

Unconsolidated Fund Guarantees
Our unconsolidated Fund, Partnership X, has a $115.0 million floating-rate term loan that matures on September 14, 2028. The loan carries interest at SOFR + 1.46% (with a zero-percent SOFR floor), which has been effectively fixed at 2.19% until October 1, 2026 with interest rate swaps (which do not have zero-percent SOFR floors). The loan is secured by two properties held by Partnership X and is non-recourse.

We have made certain environmental and other limited indemnities and guarantees covering customary non-recourse carve-outs for Partnership X's loan, and we have also guaranteed the related swaps. Partnership X has agreed to indemnify us for any amounts that we would be required to pay under these agreements. As of September 30, 2024, assuming that SOFR does not decrease below zero-percent, the maximum future interest payments for the swaps were $2.0 million. As of September 30, 2024, all of the obligations under the related loan and swap agreements have been performed in accordance with the terms of those agreements. As of September 30, 2024, we estimate the risk of loss for the various indemnities and guarantees to be low. See Note 6 for more information regarding Partnership X.
32

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, 2024, our results of operations were impacted by various transactions - see "Debt and Equity Transactions, Development and Repositioning Projects, and Other Transactions" further below.

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, our consolidated JVs and our unconsolidated Fund, 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. As of September 30, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases):
Consolidated Portfolio(1)
Total Portfolio(2)
Office
Class A Properties 6870
Rentable Square Feet (in thousands)(3)
17,59517,981
Leased rate82.0%82.0%
Occupancy rate79.4%79.4%
Multifamily(4)
Properties1414
Units4,4764,476
Leased rate99.1%99.1%
Occupancy rate97.4%97.4%
______________________________________________________________________
(1) Our Consolidated Portfolio includes the properties in our consolidated results. Through our subsidiaries, we wholly-own 52 office properties totaling 13.4 million square feet and 12 residential properties with 4,006 apartments. Through four consolidated JVs, we partially own an additional 16 office properties totaling 4.2 million square feet and two residential properties with 470 apartments. Our Consolidated Portfolio excludes two wholly-owned land parcels from which we receive ground rent from ground leases to the owners of a Class A office building and a hotel.
(2) Our Total Portfolio includes our Consolidated Portfolio as well as two properties totaling 0.4 million square feet owned by our unconsolidated Fund, Partnership X. See Note 6 to our consolidated financial statements in Item 1 of this Report for more information about Partnership X.
(3) As of September 30, 2024, we removed 67,000 Rentable Square Feet for an office building we are converting to apartments. See "Development" further below.
(4) Unit totals exclude units vacated as part of removing Barrington Plaza from the rental market. The leased and occupancy rates exclude Barrington Plaza. See "Property to be Removed from Service" further below.

Revenues by Segment and Location
During the nine months ended September 30, 2024, revenues from our Consolidated Portfolio were derived as follows:
2227____2232
33

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

Debt and Equity Transactions
During the first quarter of 2024:
We acquired an additional 20.2% of the equity in our unconsolidated Fund, Partnership X, which increased our ownership interest in the Fund to 74.0%.
We acquired 166 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 461 OP Units for $6 thousand in cash.
In connection with the Barrington Plaza loan, we signed a construction completion guarantee. See "Property to be Removed from Service" further below for more information about Barrington Plaza.
During the second quarter of 2024:
We acquired 27 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 703 OP Units for $10 thousand in cash.
During the third quarter of 2024:
We acquired 20 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 6,798 OP Units for $105 thousand in cash.
Interest rate swaps, which fixed the interest rate on a $400 million interest-only, floating-rate loan that matures in September 2026 for one of our wholly-owned subsidiaries, expired during September 2024, and the interest rate on the respective loan is now floating. We also paid the respective loan principal down by $34.0 million in order to meet a minimum financial threshold to exercise an extension option.
See Notes 8, 10 and 11 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt, derivatives and equity, respectively.
Development
1132 Bishop Street, Honolulu, Hawaii - "The Residences at Bishop Place"
In downtown Honolulu, we are converting a 25-story, 493 thousand square foot office tower into 493 rental apartments. This project is helping to address the severe shortage of rental housing in Honolulu and revitalize the central business district, where we own a significant portion of the Class A office space. As of September 30, 2024, we had delivered 91% of the planned units and leased 98% of the units delivered. The conversion of the final two floors occupied by office tenants will continue as those floors are vacated.
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 revenue and occupancy levels that impact our results and, therefore, comparisons of our performance from period to period.
Property to be Removed from Service
During the second quarter of 2023, we removed our Barrington Plaza Apartments 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, 2024, a significant majority of the tenants have vacated. See "Legal Proceedings" in Note 16 to our consolidated financial statements in Part I, Item 1 of this Report. During any period when the property is unoccupied, we will not generate any revenue from it. We accelerated and recorded additional depreciation expense of $27.4 million for the three months ended September 30, 2023 and $54.8 million for the nine months ended September 30, 2023, which is included in Depreciation and amortization on our consolidated statements of operations.
34

Rental Rate Trends - Total Portfolio

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:
 Nine Months EndedYear Ended December 31,
September 30, 20242023202220212020
Average straight-line rental rate(1)(2)(4)(5)
$50.65$42.97$46.78$44.99$45.26
Annualized lease transaction costs(3)(4)(5)
$6.05$5.53$5.85$4.77$5.11
___________________________________________________
(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 2020, 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 the three months ended March 31, 2024.

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:
Nine Months Ended September 30, 2024
Rent Roll(1)(2)(3)
Expiring
Rate(2)
New/Renewal Rate(2)
Percentage Change
Cash Rent$51.19$48.57(5.1)%
Straight-line Rent$45.35$50.6511.7%
___________________________________________________
(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.
(3)Our office cash rent and straight-line rent roll were impacted by a large tenant lease renewal during the three months ended March 31, 2024.

35

Multifamily Rental Rates

The table below presents the average annual rental rate per leased unit for new tenants:
 Nine Months EndedYear Ended December 31,
September 30, 20242023202220212020
Average annual rental rate - new tenants(1)(2)
$39,898$36,070$31,763$29,837$28,416
_____________________________________________________________________
(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 2020, the average was impacted by the addition of a significant number of units at our Bishop Place development in Honolulu, where the rental rates were higher than the average in our portfolio, and
(ii)    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.
(iii) 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. Barrington Plaza was removed from this metric beginning with the third quarter of 2023.
(iv) During the nine months ended, September 30, 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.
(2)    Our multifamily rental rates were adversely impacted by the COVID-19 pandemic in 2020 but improved in 2021 and 2022.

Multifamily Rent Roll

The rent on leases subject to rent change during the nine months ended September 30, 2024 (new tenants and existing tenants undergoing annual rent review) was 2.9% higher on average than the prior rent on the same unit after adjusting for rent concessions.

Occupancy Rates - Total Portfolio

The tables below present the occupancy rates for our total office portfolio and multifamily portfolio:

 December 31,
Occupancy Rates as of:September 30, 20242023202220212020
Office portfolio(1)
79.4%81.0%83.7%84.9%87.4%
Multifamily portfolio(2)(3)
97.4%96.7%98.1%98.0%94.2%

 Nine Months EndedYear Ended December 31,
Average Occupancy Rates(4):
September 30, 20242023202220212020
Office portfolio(1)
80.3%82.6%84.2%85.7%89.5%
Multifamily portfolio(2)(3)
96.9%96.9%97.9%96.8%94.2%
__________________________________________________________________
(1)Our office occupancy rates were adversely impacted by the COVID-19 pandemic during 2020, 2021 and 2022.
(2)Our Occupancy Rates may not be directly comparable from year to year, as they can be impacted by acquisitions, dispositions, development and redevelopment projects. Excludes units vacated as part of removing Barrington Plaza from the rental market until June of 2023 and excludes the impact of Barrington Plaza entirely starting in July 2023.
(3)Our multifamily occupancy rates were adversely impacted by the COVID-19 pandemic during 2020 but recovered during 2021 and 2022.
(4)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.

36

Office Lease Expirations

As of September 30, 2024, assuming non-exercise of renewal options and early termination rights, we expect to see expiring square footage in our total office portfolio as follows:

195
____________________________________________________
(1) Average of the percentage of leases at September 30, 2021, 2022, and 2023 with the same remaining duration as the leases for the labeled year had at September 30, 2024. Acquisitions are included in the prior year average commencing in the quarter after the acquisition.


37

Results of Operations
Comparison of three months ended September 30, 2024 to three months ended September 30, 2023
Our operating results were adversely impacted by the effects of inflation and higher interest rates during the three months ended September 30, 2024 and September 30, 2023.
Three Months Ended September 30,Favorable (Unfavorable)
20242023Change%Commentary
(In thousands)
Revenues
Office rental revenue and tenant recoveries$174,457 $181,106 $(6,649)(3.7)%The decrease was primarily due to a decrease in rental revenues due to lower occupancy, and lower tenant recoveries.
Office parking and other income$28,204 $27,717 $487 1.8 %The increase was primarily due to an increase in ground rent income and higher parking income.
Multifamily revenue$48,092 $46,586 $1,506 3.2 %The increase was primarily due to: (i) an increase in revenues from new units at our Landmark Los Angeles development project and our Residences at Bishop Place conversion project, and (ii) higher rental rates, partly offset by (i) a decrease in revenues at our Barrington Plaza property, which we removed from service during the second quarter of 2023, and (ii) lower accretion from below-market leases.
Operating expenses
Office expenses$78,026 $74,631 $(3,395)(4.5)%The increase was primarily due to higher property taxes, utility expenses and personnel expenses.
Multifamily expenses$16,740 $17,256 $516 3.0 %The decrease was primarily due to a decrease in multifamily expenses at our Barrington Plaza property, which we removed from service during the second quarter of 2023, and our Landmark Los Angeles development project. The decrease was partly offset by (i) an increase in multifamily expenses from new units at our Residences at Bishop Place conversion project and (ii) higher personnel expenses, utility expenses, insurance and property taxes at our other multifamily properties.
General and administrative expenses$10,109 $12,826 $2,717 21.2 %The decrease was primarily due to lower legal expenses, advocacy expenses and personnel expenses.
Depreciation and amortization$97,180 $122,022 $24,842 20.4 %The decrease was primarily due to accelerated depreciation during the third quarter of 2023 related to removing units from service at our Barrington Plaza property.
Non-Operating Income and Expenses
Other income$7,298 $6,229 $1,069 17.2 %The increase was primarily due to an increase in interest income due to higher cash and cash equivalent balances.
Other expenses$(96)$(175)$79 45.1 %The decrease was primarily due to a decrease in expenses related to property management and other services provided to our unconsolidated fund.
Income from unconsolidated Fund$664 $290 $374 129.0 %The increase was primarily due to our higher ownership interest in our fund, Partnership X.
Interest expense$(56,824)$(56,043)$(781)(1.4)%The increase was primarily due to higher debt and higher floating rate debt. The increase was partly offset by interest capitalized for our Barrington Plaza property.
38

Comparison of nine months ended September 30, 2024 to nine months ended September 30, 2023
Our operating results were adversely impacted by the effects of inflation and higher interest rates during the nine months ended September 30, 2024 and September 30, 2023.
Nine Months Ended September 30,Favorable (Unfavorable)
20242023Change%Commentary
 (In thousands)
Revenues
Office rental revenue and tenant recoveries$515,252 $535,243 $(19,991)(3.7)%The decrease was primarily due to a decrease in rental revenues due to lower occupancy, and lower tenant recoveries. The lower tenant recoveries were primarily due to lower property taxes.
Office parking and other income$84,586 $82,371 $2,215 2.7 %The increase was primarily due to an increase in parking income due to higher parking rates and higher ground rent income.
Multifamily revenue$141,661 $143,595 $(1,934)(1.3)%The decrease was primarily due to: (i) a decrease in revenues at our Barrington Plaza property, which we removed from service during the second quarter of 2023, (ii) insurance proceeds received during the first quarter of 2023 for the 2020 Barrington Plaza fire, and (iii) lower accretion from below-market leases. The decrease was partly offset by (i) an increase in revenues from new units at our Landmark Los Angeles development project and our Residences at Bishop Place conversion project, and (ii) higher rental rates.
Operating expenses
Office expenses$212,387 $220,261 $7,874 3.6 %The decrease was primarily due to lower property taxes and lower repairs and maintenance expenses. The decrease was partly offset by higher personnel, security and insurance expenses.
Multifamily expenses$48,557 $50,470 $1,913 3.8 %The decrease was primarily due to a decrease in multifamily expenses at our Barrington Plaza property, which we removed from service during the second quarter of 2023, partly offset by an increase in multifamily expenses from new units at our Residences at Bishop Place conversion project.
General and administrative expenses$33,168 $34,698 $1,530 4.4 %The decrease was primarily due to lower legal expenses, personnel expenses and advocacy expenses.
Depreciation and amortization$288,441 $336,771 $48,330 14.4 %The decrease was primarily due to accelerated depreciation during the second and third quarters of 2023 related to removing units from service at our Barrington Plaza property.
Non-Operating Income and Expenses
Other income$21,772 $12,561 $9,211 73.3 %The increase was primarily due to an increase in interest income due to higher cash and cash equivalent balances.
Other expenses$(290)$(820)$530 64.6 %The decrease was primarily due to transaction costs during the first quarter of 2023 and lower expenses related to property management and other services provided to our unconsolidated fund.
Income from unconsolidated Fund$1,785 $1,177 $608 51.7 %The increase was primarily due to our higher ownership interest in our fund, Partnership X.
Interest expense$(167,111)$(151,859)$(15,252)(10.0)%The increase was primarily due to higher interest rates on our floating rate debt and higher debt. The increase was partly offset by interest capitalized for our Barrington Plaza property.
39

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 income (loss) 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 three months and nine months ended September 30, 2024 and September 30, 2023.

 Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2024202320242023
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Depreciation and amortization of real estate assets97,180 122,022 288,441 336,771 
Net loss attributable to noncontrolling interests(4,878)(7,663)(9,303)(17,681)
Adjustments attributable to unconsolidated Fund(1)
1,208 742 3,397 2,232 
Adjustments attributable to consolidated JVs(2)
(12,113)(12,358)(38,795)(34,646)
FFO$86,015 $89,381 $268,145 $284,425 
________________________________________________________________
(1)Adjusts for our share of Partnership X's depreciation and amortization of real estate assets.
(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, 2024 to three months ended September 30, 2023
For the three months ended September 30, 2024, FFO decreased by $3.4 million, or 3.8%, to $86.0 million, compared to $89.4 million for the three months ended September 30, 2023. The decrease was primarily due to: (i) lower office occupancy and tenant recoveries, (ii) higher office operating expenses, (iii) the removal of our Barrington Plaza property from service during the second quarter of 2023, and (iv) higher interest expense. The decrease was partly offset by (i) lower general and administrative expenses, (ii) higher interest income, (iii) new units from our multifamily development projects, and (iv) higher multifamily rental rates.

Comparison of nine months ended September 30, 2024 to nine months ended September 30, 2023
For the nine months ended September 30, 2024, FFO decreased by $16.3 million, or 5.7%, to $268.1 million, compared to $284.4 million for the nine months ended September 30, 2023. The decrease was primarily due to: (i) lower office occupancy and tenant recoveries, (ii) higher interest expense, and (iii) the removal of our Barrington Plaza property from service during the second quarter of 2023. The decrease was partly offset by (i) higher interest income, (ii) lower office property taxes, (iii) new units from our multifamily development projects, (iv) higher multifamily rental rates, and (v) lower general and administrative expenses.
40

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, 2024 to three months ended September 30, 2023

Our Same Properties for 2024 included 66 office properties, aggregating 17.1 million Rentable Square Feet, and 11 multifamily properties with an aggregate 3,569 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, 2024 and September 30, 2023.

Three Months Ended September 30,Favorable (Unfavorable)
20242023Change%Commentary
(In thousands)
Office revenues$195,348 $201,739 $(6,391)(3.2)%
The decrease was primarily due to a decrease in rental revenues due to lower occupancy, and lower tenant recoveries.
Office expenses(77,238)(73,835)(3,403)(4.6)%The increase was primarily due to higher property taxes, utility expenses and personnel expenses.
Office NOI118,110 127,904 (9,794)(7.7)%
Multifamily revenues36,154 34,967 1,187 3.4 %The increase was primarily due to higher rental revenues due to higher rental rates, partly offset by lower accretion from below-market leases.
Multifamily expenses(11,647)(10,954)(693)(6.3)%The increase was primarily due to higher personnel expenses, utility expenses, insurance and property taxes.
Multifamily NOI24,507 24,013 494 2.1 %
Total NOI$142,617 $151,917 $(9,300)(6.1)%
41

Reconciliation to GAAP

The table below presents a reconciliation of Net income (loss) attributable to common stockholders (the most directly comparable GAAP measure) to Same Property NOI:
Three Months Ended September 30,
(In thousands)20242023
Net income (loss) attributable to common stockholders$4,618 $(13,362)
Net loss attributable to noncontrolling interests(4,878)(7,663)
Net loss(260)(21,025)
General and administrative expenses10,109 12,826 
Depreciation and amortization97,180 122,022 
Other income(7,298)(6,229)
Other expenses96 175 
Income from unconsolidated Fund(664)(290)
Interest expense56,824 56,043 
NOI$155,987 $163,522 
Same Property NOI by Segment
Same property office revenues$195,348 $201,739 
Same property office expenses(77,238)(73,835)
Same Property Office NOI118,110 127,904 
Same property multifamily revenues36,154 34,967 
Same property multifamily expenses(11,647)(10,954)
Same Property Multifamily NOI24,507 24,013 
Same Property NOI142,617 151,917 
Non-comparable office revenues7,313 7,084 
Non-comparable office expenses(788)(796)
Non-comparable multifamily revenues11,938 11,619 
Non-comparable multifamily expenses(5,093)(6,302)
NOI$155,987 $163,522 
















42

Comparison of nine months ended September 30, 2024 to nine months ended September 30, 2023

Our Same Properties for 2024 included 66 office properties, aggregating 17.1 million Rentable Square Feet, and 11 multifamily properties with an aggregate 3,569 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, 2024 and September 30, 2023.

Nine Months Ended September 30,Favorable (Unfavorable)
20242023Change%Commentary
(In thousands)
Office revenues$577,702 $596,186 $(18,484)(3.1)%
The decrease was primarily due to a decrease in rental revenues due to lower occupancy, and lower tenant recoveries. The decrease in tenant recoveries was primarily due to lower property taxes. The decrease was partly offset by higher parking income, due to higher parking rates.
Office expenses(209,888)(217,852)7,964 3.7%The decrease was primarily due to lower property taxes and repairs and maintenance expenses. The decrease was partly offset by higher personnel, security and insurance expenses.
Office NOI367,814 378,334 (10,520)(2.8)%
Multifamily revenues107,286 106,057 1,229 1.2%The increase was primarily due to an increase in rental revenues due to higher rental rates, partly offset by lower accretion from below-market leases.
Multifamily expenses(33,582)(33,502)(80)(0.2)%The increase was primarily due to higher personnel expenses, professional fees and insurance expense. The increase was partly offset by lower utility expenses and lower property taxes.
Multifamily NOI73,704 72,555 1,149 1.6%
Total NOI$441,518 $450,889 $(9,371)(2.1)%

43

Reconciliation to GAAP

The table below presents a reconciliation of Net income (loss) attributable to common stockholders (the most directly comparable GAAP measure) to Same Property NOI:
Nine Months Ended September 30,
(In thousands)20242023
Net income (loss) attributable to common stockholders$24,405 $(2,251)
Net loss attributable to noncontrolling interests(9,303)(17,681)
Net income (loss)15,102 (19,932)
General and administrative expenses33,168 34,698 
Depreciation and amortization288,441 336,771 
Other income(21,772)(12,561)
Other expenses290 820 
Income from unconsolidated Fund(1,785)(1,177)
Interest expense167,111 151,859 
NOI$480,555 $490,478 
Same Property NOI by Segment
Same property office revenues$577,702 $596,186 
Same property office expenses(209,888)(217,852)
Same Property Office NOI367,814 378,334 
Same property multifamily revenues107,286 106,057 
Same property multifamily expenses(33,582)(33,502)
Same Property Multifamily NOI73,704 72,555 
Same Property NOI441,518 450,889 
Non-comparable office revenues22,136 21,428 
Non-comparable office expenses(2,499)(2,409)
Non-comparable multifamily revenues34,375 37,538 
Non-comparable multifamily expenses(14,975)(16,968)
NOI$480,555 $490,478 

44

Liquidity and Capital Resources

Short-term liquidity

Our short-term liquidity needs consist primarily of funds necessary for our operating activities, development, repositioning projects, dividends, distributions and discretionary share repurchases. During the nine months ended September 30, 2024, we generated cash from operations of $334.6 million. As of September 30, 2024, we had $544.2 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. With respect to our short-term debt maturities, we expect to refinance or extend them prior to maturity. We are currently in the process of amending and extending a $400.0 million loan on a portfolio of assets held by one of our consolidated JVs that matures on December 19, 2024. While it is the parties' expectation that this transaction will close prior to the due date there are no assurances and the joint venture could be required to pay off the loan or it may be assigned to a special servicer.

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 only use non-recourse debt secured by our properties. As of the date of this report, approximately 45% 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

Unconsolidated Fund Debt

Our Fund, Partnership X, has its own secured non-recourse debt and interest rate swaps. We have made certain environmental and other limited indemnities and guarantees covering customary non-recourse carve-outs related to that loan, and we have also guaranteed the interest rate swaps. Partnership X has agreed to indemnify us for any amounts that we would be required to pay under these agreements. As of September 30, 2024, all of the obligations under the respective loan and swap agreements have been performed in accordance with the terms of those agreements. See "Guarantees" in Note 16 to our consolidated financial statements in Item 1 of this Report for more information about our Fund's debt and swaps, and the respective guarantees.
45


Cash Flows

Comparison of nine months ended September 30, 2024 to nine months ended September 30, 2023

Our operating cash flows were adversely impacted by the effects of inflation and higher interest rates during the nine months ended September 30, 2024 and September 30, 2023.

Nine Months Ended September 30,Increase (Decrease) In Cash
20242023%
(In thousands)
Net cash provided by operating activities(1)
$334,590 $332,209 $2,381 0.7 %
Net cash used in investing activities(2)
$(156,570)$(180,373)$23,803 13.2 %
Net cash (used in) provided by financing activities(3)
$(156,947)$105,557 $(262,504)(248.7)%
________________________________________________________________________
(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 increase in cash from operating activities of $2.4 million was primarily due to: (i) higher cash provided by working capital, (ii) higher interest income, (iii) lower office property taxes, (iv) new units from our multifamily development projects, (v) higher multifamily rental rates, and (vi) lower general and administrative expenses. The increase was partly offset by (i) lower office occupancy and tenant recoveries, (ii) higher interest expense, and (iii) the removal of our Barrington Plaza property from service during the second quarter of 2023.
(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 increase in cash from investing activities of $23.8 million was primarily due to a decrease in capital expenditures for improvements to real estate and developments, partly offset by an acquisition of an additional interest in our unconsolidated fund, Partnership X.
(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 $262.5 million was primarily due to net borrowings during the prior period, partly offset by the repurchase of common stock during the prior period.


Critical Accounting Policies and Estimates

We have not made any changes to our critical accounting policies disclosed in our 2023 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.
46


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Fixed-Rate Borrowings and Hedged Borrowings

As of September 30, 2024, the interest rates for 62% of our consolidated borrowings were fixed or swap-fixed with interest rate swaps, and 15% were capped with interest rate caps. As of September 30, 2024, the maximum amount the interest expense on our capped-rate borrowings could increase by is $15.8 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 interests 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, 2024, the interest rates for 23% of our consolidated borrowings were floating. As of September 30, 2024, the interest expense for our unhedged floating-rate borrowings would increase by $13.0 million per year for every one hundred basis point 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, 2024, 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, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
47



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 2023 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, 2024, 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.




48


Item 6.  Exhibits

Exhibit NumberDescriptionFootnote
3.1(1)
3.2(2)
3.3(3)
3.4(4)
31.1
31.2
32.1
(5)
32.2
(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.


49

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 8, 2024By:/s/ JORDAN L. KAPLAN
  Jordan L. Kaplan
  President and CEO
Date:November 8, 2024By:/s/ PETER D. SEYMOUR
  Peter D. Seymour
  CFO

50

EXHIBIT 31.1
CEO Certification

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Jordan L. Kaplan, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Douglas Emmett, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;    

3.    Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date:November 8, 2024By:/s/ JORDAN L. KAPLAN
  Jordan L. Kaplan
  President and CEO


EXHIBIT 31.2
CFO Certification

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
I, Peter D. Seymour, certify that: 

1.I have reviewed this Quarterly Report on Form 10-Q of Douglas Emmett, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.    Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date:November 8, 2024By:/s/ PETER D. SEYMOUR
  Peter D. Seymour
  CFO


EXHIBIT 32.1
OFFICERS’ CERTIFICATIONS

CEO Certification

Pursuant to 18 U.S.C. § 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officer of Douglas Emmett, Inc. (the “Company”), hereby certifies, to such officer’s knowledge, that:
 
(i)the accompanying quarterly report on Form 10-Q of the Company for the period ended September 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
(ii)the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:November 8, 2024By:/s/ JORDAN L. KAPLAN
  Jordan L. Kaplan
  President and CEO

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.
 
The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. §1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.



EXHIBIT 32.2
OFFICERS’ CERTIFICATIONS

CFO Certification

Pursuant to 18 U.S.C. § 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officer of Douglas Emmett, Inc. (the “Company”), hereby certifies, to such officer’s knowledge, that:
 
(i)the accompanying quarterly report on Form 10-Q of the Company for the period ended September 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
(ii)the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:November 8, 2024By:/s/ PETER D. SEYMOUR
  Peter D. Seymour
  CFO

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.
 
The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. §1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.


v3.24.3
Cover Page - shares
9 Months Ended
Sep. 30, 2024
Nov. 01, 2024
Cover [Abstract]    
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Sep. 30, 2024  
Document Transition Report false  
Entity File Number 001-33106  
Entity Registrant Name Douglas Emmett, Inc.  
Entity Incorporation, State or Country Code MD  
Entity Tax Identification Number 20-3073047  
Entity Address, Address Line One 1299 Ocean Avenue  
Entity Address, Address Line Two Suite 1000  
Entity Address, City or Town Santa Monica  
Entity Address, State or Province CA  
Entity Address, Postal Zip Code 90401  
City Area Code 310  
Local Phone Number 255-7700  
Title of 12(b) Security Common Stock, $0.01 par value per share  
Trading Symbol DEI  
Security Exchange Name NYSE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Large Accelerated Filer  
Entity Small Business false  
Entity Emerging Growth Company false  
Entity Shell Company false  
Common Shares Outstanding   167,435,259
Entity Central Index Key 0001364250  
Current Fiscal Year End Date --12-31  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q3  
Amendment Flag false  
v3.24.3
Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Assets    
Investment in real estate, gross $ 12,470,638 $ 12,405,814
Less: accumulated depreciation and amortization (3,851,872) (3,652,630)
Investment in real estate, net 8,618,766 8,753,184
Ground lease right-of-use asset 7,441 7,447
Cash and cash equivalents 544,227 523,082
Tenant receivables 4,371 6,096
Deferred rent receivables 116,862 115,321
Acquired lease intangible assets, net 2,607 2,971
Interest rate contract assets 76,910 170,880
Investment in unconsolidated Fund 23,077 15,977
Other assets 57,503 49,260
Total Assets 9,451,764 9,644,218
Liabilities    
Secured notes payable, net 5,513,086 5,543,171
Ground lease liability 10,827 10,836
Interest payable, accounts payable and deferred revenue 162,536 131,237
Security deposits 62,767 61,958
Acquired lease intangible liabilities, net 13,212 19,838
Dividends payable 31,822 31,781
Total Liabilities 5,794,250 5,798,821
Douglas Emmett, Inc. stockholders' equity:    
Common Stock, $0.01 par value, 750,000,000 authorized, 167,418,731 and 167,206,267 outstanding at September 30, 2024 and December 31, 2023, respectively 1,674 1,672
Additional paid-in capital 3,396,212 3,392,955
Accumulated other comprehensive income 53,651 115,917
Accumulated deficit (1,361,693) (1,290,682)
Total Douglas Emmett, Inc. stockholders' equity 2,089,844 2,219,862
Noncontrolling interests 1,567,670 1,625,535
Total Equity 3,657,514 3,845,397
Total Liabilities and Equity $ 9,451,764 $ 9,644,218
v3.24.3
Consolidated Balance Sheets (Parenthetical) - $ / shares
Sep. 30, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Common stock, par value (in usd per share) $ 0.01 $ 0.01
Common stock, authorized (in shares) 750,000,000 750,000,000
Common Stock, outstanding (in shares) 167,418,731 167,206,267
v3.24.3
Consolidated Statements of Operations - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Revenues        
Total revenues $ 250,753 $ 255,409 $ 741,499 $ 761,209
Operating Expenses        
General and administrative expenses 10,109 12,826 33,168 34,698
Depreciation and amortization 97,180 122,022 288,441 336,771
Total operating expenses 202,055 226,735 582,553 642,200
Other income 7,298 6,229 21,772 12,561
Other expenses (96) (175) (290) (820)
Income from unconsolidated Fund 664 290 1,785 1,177
Interest expense (56,824) (56,043) (167,111) (151,859)
Net (loss) income (260) (21,025) 15,102 (19,932)
Net loss attributable to noncontrolling interests 4,878 7,663 9,303 17,681
Net income (loss) attributable to common stockholders $ 4,618 $ (13,362) $ 24,405 $ (2,251)
Net income (loss) per common share - basic (in usd per share) $ 0.03 $ (0.08) $ 0.14 $ (0.02)
Net income (loss) per common share – diluted (in usd per share) $ 0.03 $ (0.08) $ 0.14 $ (0.02)
Office rental        
Revenues        
Total revenues $ 202,661 $ 208,823 $ 599,838 $ 617,614
Operating Expenses        
Operating expenses 78,026 74,631 212,387 220,261
Office rental | Rental revenues and tenant recoveries        
Revenues        
Total revenues 174,457 181,106 515,252 535,243
Office rental | Parking and other income        
Revenues        
Total revenues 28,204 27,717 84,586 82,371
Multifamily rental        
Revenues        
Total revenues 48,092 46,586 141,661 143,595
Operating Expenses        
Operating expenses 16,740 17,256 48,557 50,470
Multifamily rental | Parking and other income        
Revenues        
Total revenues 4,001 3,722 11,697 12,469
Multifamily rental | Rental revenues        
Revenues        
Total revenues $ 44,091 $ 42,864 $ 129,964 $ 131,126
v3.24.3
Consolidated Statements of Comprehensive Income (Loss) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Statement of Comprehensive Income [Abstract]        
Net (loss) income $ (260) $ (21,025) $ 15,102 $ (19,932)
Other comprehensive loss: cash flow hedges (69,514) (7,045) (92,144) (21,757)
Comprehensive loss (69,774) (28,070) (77,042) (41,689)
Comprehensive loss attributable to noncontrolling interests 27,416 9,571 39,181 22,135
Comprehensive loss attributable to common stockholders $ (42,358) $ (18,499) $ (37,861) $ (19,554)
v3.24.3
Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income
Accumulated Deficit
Noncontrolling Interests
Beginning balance (in shares) at Dec. 31, 2022   175,810,000        
Stockholders' Equity [Roll Forward]            
Repurchase of common stock (in shares)   (9,072,000)        
Ending balance (in shares) at Sep. 30, 2023   166,738,000        
Beginning balance at Dec. 31, 2022 $ 4,275,783 $ 1,758 $ 3,493,307 $ 187,063 $ (1,119,714) $ 1,713,369
Stockholders' Equity [Roll Forward]            
Repurchases of OP Units with cash (367)   120     (487)
Repurchases of common stock (109,233) (91) (109,142)      
Net income (loss) attributable to common stockholders 17,681       (2,251)  
Dividends (96,492)       (96,492)  
Net income (loss) attributable to noncontrolling interests (19,932)         (17,681)
Cash flow hedge adjustments (21,757)     (17,303)   (4,454)
Contributions 125         125
Distributions (30,433)         (30,433)
Stock-based compensation 9,762         9,762
Ending balance at Sep. 30, 2023 $ 4,007,456 $ 1,667 3,384,285 169,760 (1,218,457) 1,670,201
Stockholders' Equity [Roll Forward]            
Dividends declared per common share (in usd per share) $ 0.57          
Beginning balance (in shares) at Jun. 30, 2023   166,738,000        
Stockholders' Equity [Roll Forward]            
Repurchase of common stock (in shares)   0        
Ending balance (in shares) at Sep. 30, 2023   166,738,000        
Beginning balance at Jun. 30, 2023 $ 4,074,318 $ 1,667 3,384,274 174,897 (1,173,415) 1,686,895
Stockholders' Equity [Roll Forward]            
Repurchases of OP Units with cash (46)   11     (57)
Net income (loss) attributable to common stockholders 7,663       (13,362)  
Dividends (31,680)       (31,680)  
Net income (loss) attributable to noncontrolling interests (21,025)         (7,663)
Cash flow hedge adjustments (7,045)     (5,137)   (1,908)
Distributions (10,145)         (10,145)
Stock-based compensation 3,079         3,079
Ending balance at Sep. 30, 2023 $ 4,007,456 $ 1,667 3,384,285 169,760 (1,218,457) 1,670,201
Stockholders' Equity [Roll Forward]            
Dividends declared per common share (in usd per share) $ 0.19          
Beginning balance (in shares) at Dec. 31, 2023 167,206,267 167,206,000        
Stockholders' Equity [Roll Forward]            
Exchange of OP units for common stock (in shares) 213,000 213,000        
Ending balance (in shares) at Sep. 30, 2024 167,418,731 167,419,000        
Beginning balance at Dec. 31, 2023 $ 3,845,397 $ 1,672 3,392,955 115,917 (1,290,682) 1,625,535
Stockholders' Equity [Roll Forward]            
Exchange of OP Units for common stock   2 3,257     (3,259)
Repurchases of OP Units with cash (121)         (121)
Net income (loss) attributable to common stockholders 9,303       24,405  
Dividends (95,416)       (95,416)  
Net income (loss) attributable to noncontrolling interests 15,102         (9,303)
Cash flow hedge adjustments (92,144)     (62,266)   (29,878)
Distributions (24,848)         (24,848)
Stock-based compensation 9,544         9,544
Ending balance at Sep. 30, 2024 $ 3,657,514 $ 1,674 3,396,212 53,651 (1,361,693) 1,567,670
Stockholders' Equity [Roll Forward]            
Dividends declared per common share (in usd per share) $ 0.57          
Beginning balance (in shares) at Jun. 30, 2024   167,399,000        
Stockholders' Equity [Roll Forward]            
Exchange of OP units for common stock (in shares)   20,000        
Ending balance (in shares) at Sep. 30, 2024 167,418,731 167,419,000        
Beginning balance at Jun. 30, 2024 $ 3,762,995 $ 1,674 3,395,909 100,627 (1,334,501) 1,599,286
Stockholders' Equity [Roll Forward]            
Exchange of OP Units for common stock     305     (305)
Repurchases of OP Units with cash (105)   (2)     (103)
Net income (loss) attributable to common stockholders 4,878       4,618  
Dividends (31,810)       (31,810)  
Net income (loss) attributable to noncontrolling interests (260)         (4,878)
Cash flow hedge adjustments (69,514)     (46,976)   (22,538)
Distributions (6,746)         (6,746)
Stock-based compensation 2,954         2,954
Ending balance at Sep. 30, 2024 $ 3,657,514 $ 1,674 $ 3,396,212 $ 53,651 $ (1,361,693) $ 1,567,670
Stockholders' Equity [Roll Forward]            
Dividends declared per common share (in usd per share) $ 0.19          
v3.24.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Operating Activities    
Net income (loss) $ 15,102 $ (19,932)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Income from unconsolidated Fund (1,785) (1,177)
Depreciation and amortization 288,441 336,771
Net accretion of acquired lease intangibles (6,262) (8,156)
Straight-line rent (1,541) (2,007)
Loan premium amortized and written off (282) (344)
Deferred loan costs amortized and written off 6,811 6,623
Amortization of stock-based compensation 7,568 7,553
Operating distributions from unconsolidated Fund 899 957
Purchase of interest rate caps 0 (1,622)
Change in working capital components:    
Tenant receivables 1,725 (1,676)
Interest payable, accounts payable and deferred revenue 31,619 41,277
Security deposits 809 974
Other assets (8,514) (27,032)
Net cash provided by operating activities 334,590 332,209
Investing Activities    
Capital expenditures for improvements to real estate (128,244) (144,842)
Capital expenditures for developments (26,567) (37,297)
Insurance recoveries for damage to real estate 3,258 1,686
Acquisition of additional interest in unconsolidated Fund (5,214) 0
Capital distributions from unconsolidated Fund 197 80
Net cash used in investing activities (156,570) (180,373)
Financing Activities    
Proceeds from borrowings 0 505,000
Repayment of borrowings (34,672) (155,642)
Loan cost payments (1,931) (5,678)
Contributions from noncontrolling interests in consolidated JVs 0 125
Distributions paid to noncontrolling interests (24,848) (30,433)
Dividends paid to common stockholders (95,375) (98,215)
Repurchases of OP Units (121) (367)
Repurchases of common stock 0 (109,233)
Net cash (used in) provided by financing activities (156,947) 105,557
Increase in cash and cash equivalents and restricted cash 21,073 257,393
Cash and cash equivalents and restricted cash - beginning balance 523,183 268,938
Cash and cash equivalents and restricted cash - ending balance 544,256 526,331
Cash and cash equivalents 544,227 526,230
Restricted cash (included in Other assets on our consolidated balance sheets) 29 101
Cash and cash equivalents and restricted cash 544,256 526,331
Operating Activities    
Cash paid for interest, net of capitalized interest 160,064 141,081
Capitalized interest paid 6,254 1,296
Non-cash Investing Transactions    
Accrual for real estate and development capital expenditures 16,569 19,261
Capitalized stock-based compensation for improvements to real estate and developments 1,976 2,209
Removal of fully depreciated and amortized buildings, building improvements, tenant improvements and lease intangibles 86,026 74,277
Removal of fully amortized acquired lease intangible assets 98 255
Removal of fully accreted acquired lease intangible liabilities 9,892 14,504
Non-cash Financing Transactions    
Gain recorded in AOCI 22,399 83,157
Dividends declared 95,416 96,492
Exchange of OP Units for common stock 3,259 0
Unconsolidated Funds    
Non-cash Financing Transactions    
Gain recorded in AOCI $ 4,216 $ 1,185
v3.24.3
Overview
9 Months Ended
Sep. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Overview 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 and its subsidiaries, consolidated JVs and unconsolidated Fund, 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, 2024, our Consolidated Portfolio consisted of (i) a 17.6 million square foot office portfolio, (ii) 4,476 multifamily apartment units and (iii) fee interests in two parcels of land from which we receive rent under ground leases. We also manage and own an equity interest in an unconsolidated Fund which, at September 30, 2024, owned an additional 0.4 million square feet of office space. We manage our unconsolidated Fund alongside our Consolidated Portfolio, and we therefore present the statistics for our office portfolio on a Total Portfolio basis. As of September 30, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases):
 Consolidated PortfolioTotal
Portfolio
Office
Wholly-owned properties5252
Consolidated JV properties1616
Unconsolidated Fund properties2
6870
Multifamily
Wholly-owned properties1212
Consolidated JV properties22
1414
Total8284

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 $3.73 billion and $3.76 billion as of September 30, 2024 and December 31, 2023. See Note 8. We also consolidate four JVs through our Operating Partnership. We consolidate our Operating Partnership and our four JVs because they are VIEs and we or our Operating Partnership are the primary beneficiary for each.
As of September 30, 2024, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.77 billion (of which $3.40 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.88 billion (of which $1.81 billion related to debt).

As of December 31, 2023, our consolidated VIE entities, excluding our Operating Partnership, had:
aggregate consolidated assets of $3.83 billion (of which $3.47 billion related to investment in real estate), and
aggregate consolidated liabilities of $1.88 billion (of which $1.81 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, 2024. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2023 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.
v3.24.3
Summary of Significant Accounting Policies
9 Months Ended
Sep. 30, 2024
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies Summary of Significant Accounting Policies
We have not made any changes to our significant accounting policies disclosed in our 2023 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 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 $16.8 million and $18.0 million for the three months ended September 30, 2024 and 2023, and $37.3 million and $43.7 million for the nine months ended September 30, 2024 and 2023, 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.
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.

Charges for uncollectible office tenant receivables and deferred rent receivables, reduced our office revenues by:
$0.1 million and $0.2 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $0.5 million for the nine months ended September 30, 2024 and 2023, respectively.
We restored accrual basis accounting for certain office tenants that were previously determined to be uncollectible and accounted for on a cash basis of accounting, which increased our office revenues by:
$0.1 million and $2.3 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $4.4 million for the nine months ended September 30, 2024 and 2023, respectively.

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.
v3.24.3
Investment in Real Estate
9 Months Ended
Sep. 30, 2024
Real Estate [Abstract]  
Investment in Real Estate Investment in Real Estate
The table below summarizes our investment in real estate:

(In thousands)September 30, 2024December 31, 2023
Land$1,185,977$1,185,977
Buildings and improvements(1)
10,187,23510,142,410
Tenant improvements and lease intangibles1,027,1781,020,988
Property under development(1)
70,24856,439
Investment in real estate, gross$12,470,638$12,405,814
________________________________________________
(1)    During the nine months ended September 30, 2024, Property under development balances transferred to Building and improvements for real estate placed into service was $13.5 million.

Property to be Removed from Service

During the second quarter of 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. In connection with the removal of the aforementioned property from the rental market, we accelerated and recorded additional depreciation expense of $27.4 million for the three months ended September 30, 2023 and $54.8 million for the nine months ended September 30, 2023, which is included in Depreciation and amortization on our consolidated statements of operations.
v3.24.3
Ground Lease
9 Months Ended
Sep. 30, 2024
Lessee Disclosure [Abstract]  
Ground Lease 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, 2024, 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, 2024 and 2023, and
$549 thousand for each of the nine month periods ended September 30, 2024 and 2023.

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, 2024:
Twelve months ending September 30:(In thousands)
2025$733 
2026733 
2027733 
2028733 
2029733 
Thereafter41,963 
Total future minimum ground lease payments$45,628 
v3.24.3
Acquired Lease Intangibles
9 Months Ended
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Acquired Lease Intangibles Acquired Lease Intangibles
Summary of our Acquired Lease Intangibles

 (In thousands)September 30, 2024December 31, 2023
Above-market tenant leases$4,442 $4,541 
Above-market tenant leases - accumulated amortization(2,683)(2,430)
Above-market ground lease where we are the lessor1,152 1,152 
Above-market ground lease - accumulated amortization(304)(292)
Acquired lease intangible assets, net$2,607 $2,971 
Below-market tenant leases$38,116 $48,008 
Below-market tenant leases - accumulated accretion(24,904)(28,170)
Acquired lease intangible liabilities, net$13,212 $19,838 


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)2024202320242023
Net accretion of above- and below-market tenant lease assets and liabilities(1)
$1,941 $2,466 $6,275 $8,169 
Amortization of an above-market ground lease asset(2)
(5)(5)(13)(13)
Total$1,936 $2,461 $6,262 $8,156 
______________________________________________
(1)    Recorded as a net increase to office and multifamily rental revenues.
(2)    Recorded as a decrease to office parking and other income.
v3.24.3
Investment in Unconsolidated Fund
9 Months Ended
Sep. 30, 2024
Real Estate Investments, Net [Abstract]  
Investment in Unconsolidated Fund Investment in Unconsolidated Fund
Description of our Fund

As of September 30, 2024, we managed and owned an equity interest of 74.0% in an unconsolidated Fund, Partnership X, through which we and another investor in the Fund owned two office properties totaling 0.4 million square feet. During 2023 we owned an equity interest of 33.5% in the Fund. On December 31, 2023, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 53.8%. On February 29, 2024, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 74.0%.
Partnership X pays us fees and reimburses us for certain expenses related to property management and other services we provide, which 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. The table below presents the cash distributions we received from Partnership X:
Nine Months Ended September 30,
 (In thousands)20242023
Operating distributions received$899 $957 
Capital distributions received197 80 
Total distributions received$1,096 $1,037 

Summarized Financial Information for Partnership X

The tables below present selected financial information for Partnership X.  The amounts presented reflect 100% (not our pro-rata share) of the amounts related to the Fund, and are based upon historical book value:

 (In thousands)September 30, 2024December 31, 2023
Total assets$145,353 $146,945 
Total liabilities$119,566 $118,822 
Total equity$25,787 $28,123 

 Nine Months Ended September 30,
 (In thousands)20242023
Total revenues$13,289 $14,929 
Operating income$3,196 $4,749 
Net income$1,917 $3,167 
v3.24.3
Other Assets
9 Months Ended
Sep. 30, 2024
Other Assets [Abstract]  
Other Assets Other Assets
 (In thousands)September 30, 2024December 31, 2023
Restricted cash$29 $101 
Prepaid expenses28,845 20,594 
Indefinite-lived intangibles1,988 1,988 
Deposit with lender(1)
13,921 13,440 
Furniture, fixtures and equipment, net6,814 7,014 
Other5,906 6,123 
Total other assets$57,503 $49,260 
_______________________________________________________________________
(1) In connection with the Barrington Plaza loan, we deposited cash into an interest-bearing collateral account with the lender. See our debt disclosures in Note 8 (note 5 to the table) for more detail regarding this loan and the related deposit.
v3.24.3
Secured Notes Payable, Net
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Secured Notes Payable, Net Secured Notes Payable, Net
Description
Maturity
Date(1)
Principal Balance as of September 30, 2024Principal Balance as of December 31, 2023Variable Interest Rate
Fixed Interest
Rate(2)
Swap Maturity Date
(In thousands)
Consolidated Wholly Owned Subsidiaries
Term loan(3)
3/3/2025$335,000 $335,000 
SOFR + 1.41%
N/AN/A
Fannie Mae loan(3)
4/1/2025102,400 102,400 
SOFR + 1.36%
N/AN/A
Term loan(3)
8/15/2026415,000 415,000 
SOFR + 1.20%
3.07%8/1/2025
Term loan(3)(4)
9/19/2026366,000 400,000 
SOFR + 1.25%
N/AN/A
Term loan(3)
9/26/2026200,000 200,000 
SOFR + 1.30%
2.36%10/1/2024
Term loan(3)
11/1/2026400,000 400,000 
SOFR + 1.25%
2.31%10/1/2024
Fannie Mae loan(3)(5)
6/1/2027550,000 550,000 
SOFR + 1.48%
N/AN/A
Term loan(3)
5/18/2028300,000 300,000 
SOFR + 1.51%
2.21%6/1/2026
Term loan(3)
1/1/2029300,000 300,000 
SOFR + 1.56%
2.66%1/1/2027
Fannie Mae loan(3)
6/1/2029255,000 255,000 
SOFR + 1.09%
3.26%6/1/2027
Fannie Mae loan(3)
6/1/2029125,000 125,000 
SOFR + 1.09%
3.25%6/1/2027
Fannie Mae loan(3)(6)
8/1/2033350,000 350,000 
SOFR + 1.37%
N/AN/A
Term loan(7)
6/1/203826,968 27,640 N/A4.55%N/A
Total Wholly-Owned Subsidiary Debt3,725,368 3,760,040 
Consolidated JVs
Term loan(3)
12/19/2024400,000 400,000 
SOFR + 1.40%
N/AN/A
Term loan(3)
5/15/2027450,000 450,000 
SOFR + 1.45%
2.26%4/1/2025
Term loan(3)
8/19/2028625,000 625,000 
SOFR + 1.45%
2.12%6/1/2025
Term loan(3)(8)
4/26/2029175,000 175,000 
SOFR + 1.25%
3.90%5/1/2026
Fannie Mae loan(3)
6/1/2029160,000 160,000 
SOFR + 1.09%
3.25%7/1/2027
Total Consolidated Debt(9)
5,535,368 5,570,040 
Unamortized loan premium, net(10)
2,805 3,087 
Unamortized deferred loan costs, net(11)
(25,087)(29,956)
Total Consolidated Debt, net$5,513,086 $5,543,171 
_______________________________________________________________________
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, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums.
(3)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.
(4)During September 2024, we paid the loan principal down by $34.0 million in order to meet a minimum financial threshold to exercise an extension option. The related swaps expired during September 2024.
(5)The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026. For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, the lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. See "Guarantees" in Note 16. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7.
(6)The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026.
(7)The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule.
(8)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.
(9)The table does not include our unconsolidated Fund's loan - see "Guarantees" in Note 16. See Note 13 for our debt fair value disclosures.
(10)Balances are net of accumulated amortization of $1.4 million and $4.1 million at September 30, 2024 and December 31, 2023, respectively.
(11)Balances are net of accumulated amortization of $61.7 million and $56.0 million at September 30, 2024 and December 31, 2023, respectively.
Debt Statistics

The table below summarizes our consolidated fixed and floating rate debt:
(In thousands)Principal Balance as of September 30, 2024Principal Balance as of December 31, 2023
Aggregate swap-fixed rate loans$3,405,000 $3,805,000 
Aggregate fixed rate loans26,968 27,640 
Aggregate capped rate loans822,000 822,000 
Aggregate floating rate loans1,281,400 915,400 
Total Debt$5,535,368 $5,570,040 
The table below summarizes certain consolidated debt statistics as of September 30, 2024:
Statistics for consolidated loans with interest fixed under the terms of the loan or a swap
Principal balance (in billions)$3.43
Weighted average remaining life (including extension options)3.4 years
Weighted average remaining fixed interest period1.2 years
Weighted average annual interest rate2.68%

Future Principal Payments

At September 30, 2024, 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)
2025$838,333 
2026981,976 
20271,401,022 
2028926,069 
20291,016,119 
Thereafter371,849 
Total future principal payments$5,535,368 
________________________________________________
(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)2024202320242023
Loan premium amortized and written off$(53)$(116)$(282)$(344)
Deferred loan costs amortized and written off2,396 2,261 6,811 6,623 
Loan costs expensed101 59 154 79 
Total$2,444 $2,204 $6,683 $6,358 
v3.24.3
Interest Payable, Accounts Payable and Deferred Revenue
9 Months Ended
Sep. 30, 2024
Accounts Payable and Accrued Liabilities [Abstract]  
Interest Payable, Accounts Payable and Deferred Revenue Interest Payable, Accounts Payable and Deferred Revenue
(In thousands)September 30, 2024December 31, 2023
Interest payable$19,165 $18,647 
Accounts payable and accrued liabilities99,204 61,767 
Deferred revenue44,167 50,823 
Total interest payable, accounts payable and deferred revenue$162,536 $131,237 
v3.24.3
Derivative Contracts
9 Months Ended
Sep. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Contracts 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, 2024:
Number of Interest Rate ContractsNotional
(In thousands)
Derivatives Designated as Cash Flow Hedges:
Consolidated derivatives - swaps(1)(2)(3)
22$3,405,000 
Consolidated derivatives - caps(2)(3)
5$822,000 
Unconsolidated Fund's derivatives - swaps(2)(3)(4)
2$115,000 
___________________________________________________
(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.
(4)The notional amount reflects 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. See Note 6 for more information about our Fund, including our equity interest percentage. See "Guarantees" in Note 16 for more information about our Fund's hedged debt.
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, 2024December 31, 2023
Consolidated derivatives(1)
$87,716 $184,700 
Unconsolidated Fund's derivatives(2)
$6,419 $9,643 
________________________________________________________
(1)The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives.
(2)The amounts reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. For more information about our Fund, including our equity interest percentage, see Note 6.


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,
 20242023
Derivatives Designated as Cash Flow Hedges:  
Consolidated derivatives:
Gains recorded in AOCI before reclassifications(1)
$22,399 $83,157 
Gains reclassified from AOCI to Interest Expense(1)
$(115,961)$(104,891)
Interest expense presented on the consolidated statements of operations$(167,111)$(151,859)
Unconsolidated Fund's derivatives (our share)(2):
Gains recorded in AOCI before reclassifications(1)
$4,216 $1,185 
Gains reclassified from AOCI to Income from unconsolidated Fund(1)
$(2,798)$(1,208)
Income from unconsolidated Fund presented on the consolidated statements of operations$1,785 $1,177 
________________________________________________________________
(1)See Note 11 for our AOCI reconciliation.
(2)We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.


Future Reclassifications from AOCI

As of September 30, 2024, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months is as follows:
(In thousands)
Consolidated derivatives:
Gains to be reclassified from AOCI to Interest Expense$57,457 
Unconsolidated Fund's derivatives (our share)(1):
Gains to be reclassified from AOCI to Income from unconsolidated Fund$2,595 
________________________________________________________
(1)    We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.
v3.24.3
Equity
9 Months Ended
Sep. 30, 2024
Stockholders' Equity Note [Abstract]  
Equity Equity
Transactions
    
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.

During the Nine Months Ended September 30, 2023
We repurchased 9.1 million shares of our common stock for $109.1 million in cash, excluding transaction costs, in open market transactions. The average purchase price was $12.03 per share.
We acquired 29 thousand OP Units for $367 thousand in cash.

Noncontrolling Interests

Our noncontrolling interests consist of interests in our Operating Partnership and consolidated JVs which are not owned by us. As of September 30, 2024, noncontrolling interests in our Operating Partnership owned 33.7 million OP Units and fully-vested LTIP Units, which represented approximately 16.7% 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 83.3% 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 (loss) attributable to common stockholders and changes in our ownership interest in our Operating Partnership:
 Nine Months Ended September 30,
(In thousands)20242023
Net income (loss) attributable to common stockholders$24,405 $(2,251)
Transfers from noncontrolling interests:
Exchange of OP Units with noncontrolling interests3,259 — 
Repurchases of OP Units from noncontrolling interests— 120 
Net transfers from noncontrolling interests3,259 120 
Change from net income (loss) attributable to common stockholders and transfers from noncontrolling interests$27,664 $(2,131)
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)20242023
Accumulated Other Comprehensive Income - Beginning balance$115,917 $187,063 
Consolidated derivatives:
Other comprehensive income before reclassifications22,399 83,157 
Reclassification of gains from AOCI to Interest Expense(115,961)(104,891)
Unconsolidated Fund's derivatives (our share)(2):
Other comprehensive income before reclassifications4,216 1,185 
Reclassification of gains from AOCI to Income from unconsolidated Fund(2,798)(1,208)
Net current period OCI(92,144)(21,757)
OCI attributable to noncontrolling interests29,878 4,454 
OCI attributable to common stockholders(62,266)(17,303)
Accumulated Other Comprehensive Income - Ending balance$53,651 $169,760 
___________________________________________________
(1)See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures.
(2)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.


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, 2024, we had an aggregate of 16.6 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)2024202320242023
Stock-based compensation expense, net$2,276 $2,327 $7,568 $7,553 
Capitalized stock-based compensation$678 $752 $1,976 $2,209 
v3.24.3
EPS
9 Months Ended
Sep. 30, 2024
Earnings Per Share [Abstract]  
EPS EPS
We calculate basic EPS by dividing the net income (loss) 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 income (loss) 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,
 2024202320242023
Numerator (In thousands):    
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Allocation to participating securities: Unvested LTIP Units(334)(271)(1,026)(831)
Net income (loss) attributable to common stockholders - basic and diluted$4,284 $(13,633)$23,379 $(3,082)
Denominator (In thousands):
Weighted average shares of common stock outstanding - basic and diluted(1)
167,411 166,738 167,374 170,553 
Net income (loss) per common share - basic and diluted$0.03 $(0.08)$0.14 $(0.02)
____________________________________________________
(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 income (loss) 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)2024202320242023
OP Units31,168 31,698 30,990 30,720 
Vested LTIP Units2,509 851 2,695 1,816 
v3.24.3
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments 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, 2024, 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 and excludes unamortized deferred loan fees:

(In thousands)September 30, 2024December 31, 2023
Fair value$5,468,427 $5,484,032 
Carrying value$5,538,173 $5,573,127 


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, 2024December 31, 2023
Fair value$4,494 $4,496 
Carrying value$10,827 $10,836 
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. We did not have any consolidated or unconsolidated derivatives in a liability position for the periods presented.

(In thousands)September 30, 2024December 31, 2023
Derivative Assets:
Fair value - consolidated derivatives(1)
$76,910 $170,880 
Fair value - unconsolidated Fund's derivatives(2)
$6,002 $9,150 
____________________________________________________
(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.
(2)    Unconsolidated Fund's derivatives, which 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, and see "Guarantees" in Note 16 regarding our Fund's derivatives.
v3.24.3
Segment Reporting
9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
Segment Reporting Segment Reporting
Segment information is prepared on the same basis that our management reviews information for operational decision-making purposes.  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,
2024202320242023
Office Segment
Total office revenues$202,661 $208,823 $599,838 $617,614 
Office expenses(78,026)(74,631)(212,387)(220,261)
Office segment profit124,635 134,192 387,451 397,353 
Multifamily Segment
Total multifamily revenues48,092 46,586 141,661 143,595 
Multifamily expenses(16,740)(17,256)(48,557)(50,470)
Multifamily segment profit31,352 29,330 93,104 93,125 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 


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

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Net loss attributable to noncontrolling interests(4,878)(7,663)(9,303)(17,681)
Net (loss) income(260)(21,025)15,102 (19,932)
General and administrative expenses10,109 12,826 33,168 34,698 
Depreciation and amortization97,180 122,022 288,441 336,771 
Other income(7,298)(6,229)(21,772)(12,561)
Other expenses96 175 290 820 
Income from unconsolidated Fund(664)(290)(1,785)(1,177)
Interest expense56,824 56,043 167,111 151,859 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 
v3.24.3
Future Minimum Lease Rental Receipts
9 Months Ended
Sep. 30, 2024
Lessor Disclosure [Abstract]  
Future Minimum Lease Rental Receipts 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, 2024:
Twelve months ending September 30: (In thousands)
2025$580,884 
2026487,274 
2027403,201 
2028319,721 
2029248,063 
Thereafter900,606 
Total future minimum base rentals(1)
$2,939,749 
___________________________________
(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.
v3.24.3
Commitments, Contingencies and Guarantees
9 Months Ended
Sep. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments, Contingencies and Guarantees 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.

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 recent 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 Barrington Plaza property, and continue to coordinate with the City of Los Angeles to comply with its order to sprinkler the Barrington Plaza property and to complete other fire life safety work. We are currently in litigation with the insurance providers in 2020 for Barrington Plaza 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 the nine months ended September 30, 2024 and 2023, no tenant accounted for more than 10% of our total revenues.  See our revenue recognition policy in Note 2 for the charges to revenue for uncollectible amounts for tenant receivables and deferred rent receivables.
Geographic Risk

All of our properties, including our consolidated JVs and our unconsolidated Fund's 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 Consolidated 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, 2024, 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, 2024, 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

Development Projects

In downtown Honolulu, we are converting a 25 story, 493,000 square foot office tower into approximately 493 apartments in phases over a number of years as the office space is vacated. As of September 30, 2024, we had an aggregate remaining contractual commitment for this development project and other development projects of approximately $13.9 million.

Other Contractual Commitments

As of September 30, 2024, we had an aggregate remaining contractual commitment for repositionings, capital expenditure projects and tenant improvements of approximately $40.8 million.

Guarantees

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, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt.
During 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. See Note 3, "Property to be Removed from Service." The reconstruction of this property is expected to take a number of years at a cost of several hundred million dollars. The lender is treating the $210.0 million Barrington Plaza loan, which matures in June 2027, as a construction loan, and we signed a construction completion guarantee in January 2024. The guarantee will remain in effect until either the construction is completed or the loan is paid in full. As of September 30, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt.

Unconsolidated Fund Guarantees
Our unconsolidated Fund, Partnership X, has a $115.0 million floating-rate term loan that matures on September 14, 2028. The loan carries interest at SOFR + 1.46% (with a zero-percent SOFR floor), which has been effectively fixed at 2.19% until October 1, 2026 with interest rate swaps (which do not have zero-percent SOFR floors). The loan is secured by two properties held by Partnership X and is non-recourse.

We have made certain environmental and other limited indemnities and guarantees covering customary non-recourse carve-outs for Partnership X's loan, and we have also guaranteed the related swaps. Partnership X has agreed to indemnify us for any amounts that we would be required to pay under these agreements. As of September 30, 2024, assuming that SOFR does not decrease below zero-percent, the maximum future interest payments for the swaps were $2.0 million. As of September 30, 2024, all of the obligations under the related loan and swap agreements have been performed in accordance with the terms of those agreements. As of September 30, 2024, we estimate the risk of loss for the various indemnities and guarantees to be low. See Note 6 for more information regarding Partnership X.
v3.24.3
Pay vs Performance Disclosure - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Pay vs Performance Disclosure        
Net income (loss) attributable to common stockholders $ 4,618 $ (13,362) $ 24,405 $ (2,251)
v3.24.3
Insider Trading Arrangements
3 Months Ended
Sep. 30, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.3
Summary of Significant Accounting Policies (Policies)
9 Months Ended
Sep. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation
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.
Basis of Accounting
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, 2024. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2023 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.
Use of Estimates
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
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 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 $16.8 million and $18.0 million for the three months ended September 30, 2024 and 2023, and $37.3 million and $43.7 million for the nine months ended September 30, 2024 and 2023, 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.
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.

Charges for uncollectible office tenant receivables and deferred rent receivables, reduced our office revenues by:
$0.1 million and $0.2 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $0.5 million for the nine months ended September 30, 2024 and 2023, respectively.
We restored accrual basis accounting for certain office tenants that were previously determined to be uncollectible and accounted for on a cash basis of accounting, which increased our office revenues by:
$0.1 million and $2.3 million for the three months ended September 30, 2024 and 2023, respectively, and
$0.9 million and $4.4 million for the nine months ended September 30, 2024 and 2023, respectively.
Income Taxes
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
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.
EPS We calculate basic EPS by dividing the net income (loss) 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 income (loss) 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.
Fair Value of Financial Instruments 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.
v3.24.3
Overview (Tables)
9 Months Ended
Sep. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Real Estate Properties As of September 30, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases):
 Consolidated PortfolioTotal
Portfolio
Office
Wholly-owned properties5252
Consolidated JV properties1616
Unconsolidated Fund properties2
6870
Multifamily
Wholly-owned properties1212
Consolidated JV properties22
1414
Total8284
v3.24.3
Investment in Real Estate (Tables)
9 Months Ended
Sep. 30, 2024
Real Estate [Abstract]  
Schedule of Investment in Real Estate
The table below summarizes our investment in real estate:

(In thousands)September 30, 2024December 31, 2023
Land$1,185,977$1,185,977
Buildings and improvements(1)
10,187,23510,142,410
Tenant improvements and lease intangibles1,027,1781,020,988
Property under development(1)
70,24856,439
Investment in real estate, gross$12,470,638$12,405,814
________________________________________________
(1)    During the nine months ended September 30, 2024, Property under development balances transferred to Building and improvements for real estate placed into service was $13.5 million.
v3.24.3
Ground Lease (Tables)
9 Months Ended
Sep. 30, 2024
Lessee Disclosure [Abstract]  
Schedule of Future Minimum Ground Lease Payments
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, 2024:
Twelve months ending September 30:(In thousands)
2025$733 
2026733 
2027733 
2028733 
2029733 
Thereafter41,963 
Total future minimum ground lease payments$45,628 
v3.24.3
Acquired Lease Intangibles (Tables)
9 Months Ended
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Acquired Lease Intangibles
Summary of our Acquired Lease Intangibles

 (In thousands)September 30, 2024December 31, 2023
Above-market tenant leases$4,442 $4,541 
Above-market tenant leases - accumulated amortization(2,683)(2,430)
Above-market ground lease where we are the lessor1,152 1,152 
Above-market ground lease - accumulated amortization(304)(292)
Acquired lease intangible assets, net$2,607 $2,971 
Below-market tenant leases$38,116 $48,008 
Below-market tenant leases - accumulated accretion(24,904)(28,170)
Acquired lease intangible liabilities, net$13,212 $19,838 
Schedule of Net Amortization or Accretion of Above- and Below-Market Leases
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)2024202320242023
Net accretion of above- and below-market tenant lease assets and liabilities(1)
$1,941 $2,466 $6,275 $8,169 
Amortization of an above-market ground lease asset(2)
(5)(5)(13)(13)
Total$1,936 $2,461 $6,262 $8,156 
______________________________________________
(1)    Recorded as a net increase to office and multifamily rental revenues.
(2)    Recorded as a decrease to office parking and other income.
v3.24.3
Investment in Unconsolidated Fund (Tables)
9 Months Ended
Sep. 30, 2024
Real Estate Investments, Net [Abstract]  
Schedule of Statement of Operations for Investment in Unconsolidated Fund and Cash Received from Funds The table below presents the cash distributions we received from Partnership X:
Nine Months Ended September 30,
 (In thousands)20242023
Operating distributions received$899 $957 
Capital distributions received197 80 
Total distributions received$1,096 $1,037 
The tables below present selected financial information for Partnership X.  The amounts presented reflect 100% (not our pro-rata share) of the amounts related to the Fund, and are based upon historical book value:

 (In thousands)September 30, 2024December 31, 2023
Total assets$145,353 $146,945 
Total liabilities$119,566 $118,822 
Total equity$25,787 $28,123 

 Nine Months Ended September 30,
 (In thousands)20242023
Total revenues$13,289 $14,929 
Operating income$3,196 $4,749 
Net income$1,917 $3,167 
v3.24.3
Other Assets (Tables)
9 Months Ended
Sep. 30, 2024
Other Assets [Abstract]  
Schedule of Other Assets
 (In thousands)September 30, 2024December 31, 2023
Restricted cash$29 $101 
Prepaid expenses28,845 20,594 
Indefinite-lived intangibles1,988 1,988 
Deposit with lender(1)
13,921 13,440 
Furniture, fixtures and equipment, net6,814 7,014 
Other5,906 6,123 
Total other assets$57,503 $49,260 
_______________________________________________________________________
(1) In connection with the Barrington Plaza loan, we deposited cash into an interest-bearing collateral account with the lender. See our debt disclosures in Note 8 (note 5 to the table) for more detail regarding this loan and the related deposit.
v3.24.3
Secured Notes Payable, Net (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Secured Notes Payable
Description
Maturity
Date(1)
Principal Balance as of September 30, 2024Principal Balance as of December 31, 2023Variable Interest Rate
Fixed Interest
Rate(2)
Swap Maturity Date
(In thousands)
Consolidated Wholly Owned Subsidiaries
Term loan(3)
3/3/2025$335,000 $335,000 
SOFR + 1.41%
N/AN/A
Fannie Mae loan(3)
4/1/2025102,400 102,400 
SOFR + 1.36%
N/AN/A
Term loan(3)
8/15/2026415,000 415,000 
SOFR + 1.20%
3.07%8/1/2025
Term loan(3)(4)
9/19/2026366,000 400,000 
SOFR + 1.25%
N/AN/A
Term loan(3)
9/26/2026200,000 200,000 
SOFR + 1.30%
2.36%10/1/2024
Term loan(3)
11/1/2026400,000 400,000 
SOFR + 1.25%
2.31%10/1/2024
Fannie Mae loan(3)(5)
6/1/2027550,000 550,000 
SOFR + 1.48%
N/AN/A
Term loan(3)
5/18/2028300,000 300,000 
SOFR + 1.51%
2.21%6/1/2026
Term loan(3)
1/1/2029300,000 300,000 
SOFR + 1.56%
2.66%1/1/2027
Fannie Mae loan(3)
6/1/2029255,000 255,000 
SOFR + 1.09%
3.26%6/1/2027
Fannie Mae loan(3)
6/1/2029125,000 125,000 
SOFR + 1.09%
3.25%6/1/2027
Fannie Mae loan(3)(6)
8/1/2033350,000 350,000 
SOFR + 1.37%
N/AN/A
Term loan(7)
6/1/203826,968 27,640 N/A4.55%N/A
Total Wholly-Owned Subsidiary Debt3,725,368 3,760,040 
Consolidated JVs
Term loan(3)
12/19/2024400,000 400,000 
SOFR + 1.40%
N/AN/A
Term loan(3)
5/15/2027450,000 450,000 
SOFR + 1.45%
2.26%4/1/2025
Term loan(3)
8/19/2028625,000 625,000 
SOFR + 1.45%
2.12%6/1/2025
Term loan(3)(8)
4/26/2029175,000 175,000 
SOFR + 1.25%
3.90%5/1/2026
Fannie Mae loan(3)
6/1/2029160,000 160,000 
SOFR + 1.09%
3.25%7/1/2027
Total Consolidated Debt(9)
5,535,368 5,570,040 
Unamortized loan premium, net(10)
2,805 3,087 
Unamortized deferred loan costs, net(11)
(25,087)(29,956)
Total Consolidated Debt, net$5,513,086 $5,543,171 
_______________________________________________________________________
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, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums.
(3)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.
(4)During September 2024, we paid the loan principal down by $34.0 million in order to meet a minimum financial threshold to exercise an extension option. The related swaps expired during September 2024.
(5)The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026. For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, the lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. See "Guarantees" in Note 16. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7.
(6)The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026.
(7)The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule.
(8)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.
(9)The table does not include our unconsolidated Fund's loan - see "Guarantees" in Note 16. See Note 13 for our debt fair value disclosures.
(10)Balances are net of accumulated amortization of $1.4 million and $4.1 million at September 30, 2024 and December 31, 2023, respectively.
(11)Balances are net of accumulated amortization of $61.7 million and $56.0 million at September 30, 2024 and December 31, 2023, respectively.
Debt Statistics

The table below summarizes our consolidated fixed and floating rate debt:
(In thousands)Principal Balance as of September 30, 2024Principal Balance as of December 31, 2023
Aggregate swap-fixed rate loans$3,405,000 $3,805,000 
Aggregate fixed rate loans26,968 27,640 
Aggregate capped rate loans822,000 822,000 
Aggregate floating rate loans1,281,400 915,400 
Total Debt$5,535,368 $5,570,040 
The table below summarizes certain consolidated debt statistics as of September 30, 2024:
Statistics for consolidated loans with interest fixed under the terms of the loan or a swap
Principal balance (in billions)$3.43
Weighted average remaining life (including extension options)3.4 years
Weighted average remaining fixed interest period1.2 years
Weighted average annual interest rate2.68%
Schedule of Minimum Future Principal Payments
At September 30, 2024, 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)
2025$838,333 
2026981,976 
20271,401,022 
2028926,069 
20291,016,119 
Thereafter371,849 
Total future principal payments$5,535,368 
________________________________________________
(1)     Some of our loan agreements require that we meet certain minimum financial thresholds to be able to extend the loan maturity.
Schedule of Loan Costs and Amortization of Deferred Loan Costs
The table below presents loan premium and loan costs, which are included in Interest expense on our consolidated statements of operations:
 Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2024202320242023
Loan premium amortized and written off$(53)$(116)$(282)$(344)
Deferred loan costs amortized and written off2,396 2,261 6,811 6,623 
Loan costs expensed101 59 154 79 
Total$2,444 $2,204 $6,683 $6,358 
v3.24.3
Interest Payable, Accounts Payable and Deferred Revenue (Tables)
9 Months Ended
Sep. 30, 2024
Accounts Payable and Accrued Liabilities [Abstract]  
Schedule of Interest Payable, Accounts Payable and Deferred Revenue
(In thousands)September 30, 2024December 31, 2023
Interest payable$19,165 $18,647 
Accounts payable and accrued liabilities99,204 61,767 
Deferred revenue44,167 50,823 
Total interest payable, accounts payable and deferred revenue$162,536 $131,237 
v3.24.3
Derivative Contracts (Tables)
9 Months Ended
Sep. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Interest Rate Swap Derivatives
The table below summarizes our derivative contracts as of September 30, 2024:
Number of Interest Rate ContractsNotional
(In thousands)
Derivatives Designated as Cash Flow Hedges:
Consolidated derivatives - swaps(1)(2)(3)
22$3,405,000 
Consolidated derivatives - caps(2)(3)
5$822,000 
Unconsolidated Fund's derivatives - swaps(2)(3)(4)
2$115,000 
___________________________________________________
(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.
(4)The notional amount reflects 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. See Note 6 for more information about our Fund, including our equity interest percentage. See "Guarantees" in Note 16 for more information about our Fund's hedged debt.
Schedule of Derivative Assets at Fair Value 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, 2024December 31, 2023
Consolidated derivatives(1)
$87,716 $184,700 
Unconsolidated Fund's derivatives(2)
$6,419 $9,643 
________________________________________________________
(1)The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives.
(2)The amounts reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. For more information about our Fund, including our equity interest percentage, see Note 6.
Schedule of Effect of Derivative Instruments on 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,
 20242023
Derivatives Designated as Cash Flow Hedges:  
Consolidated derivatives:
Gains recorded in AOCI before reclassifications(1)
$22,399 $83,157 
Gains reclassified from AOCI to Interest Expense(1)
$(115,961)$(104,891)
Interest expense presented on the consolidated statements of operations$(167,111)$(151,859)
Unconsolidated Fund's derivatives (our share)(2):
Gains recorded in AOCI before reclassifications(1)
$4,216 $1,185 
Gains reclassified from AOCI to Income from unconsolidated Fund(1)
$(2,798)$(1,208)
Income from unconsolidated Fund presented on the consolidated statements of operations$1,785 $1,177 
________________________________________________________________
(1)See Note 11 for our AOCI reconciliation.
(2)We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.
Schedule of Future Reclassifications from AOCI
As of September 30, 2024, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months is as follows:
(In thousands)
Consolidated derivatives:
Gains to be reclassified from AOCI to Interest Expense$57,457 
Unconsolidated Fund's derivatives (our share)(1):
Gains to be reclassified from AOCI to Income from unconsolidated Fund$2,595 
________________________________________________________
(1)    We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6.
v3.24.3
Equity (Tables)
9 Months Ended
Sep. 30, 2024
Stockholders' Equity Note [Abstract]  
Schedule of Net Income (Loss) Attributable to Common Stockholders and Transfers (to) from Noncontrolling Interests
The table below presents the effect on our equity from net income (loss) attributable to common stockholders and changes in our ownership interest in our Operating Partnership:
 Nine Months Ended September 30,
(In thousands)20242023
Net income (loss) attributable to common stockholders$24,405 $(2,251)
Transfers from noncontrolling interests:
Exchange of OP Units with noncontrolling interests3,259 — 
Repurchases of OP Units from noncontrolling interests— 120 
Net transfers from noncontrolling interests3,259 120 
Change from net income (loss) attributable to common stockholders and transfers from noncontrolling interests$27,664 $(2,131)
Schedule of Accumulated Other Comprehensive Income (Loss)
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)20242023
Accumulated Other Comprehensive Income - Beginning balance$115,917 $187,063 
Consolidated derivatives:
Other comprehensive income before reclassifications22,399 83,157 
Reclassification of gains from AOCI to Interest Expense(115,961)(104,891)
Unconsolidated Fund's derivatives (our share)(2):
Other comprehensive income before reclassifications4,216 1,185 
Reclassification of gains from AOCI to Income from unconsolidated Fund(2,798)(1,208)
Net current period OCI(92,144)(21,757)
OCI attributable to noncontrolling interests29,878 4,454 
OCI attributable to common stockholders(62,266)(17,303)
Accumulated Other Comprehensive Income - Ending balance$53,651 $169,760 
___________________________________________________
(1)See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures.
(2)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.
Schedule of Stock-based Compensation Expense The table below presents our stock-based compensation expense:
Three Months Ended September 30,Nine Months Ended September 30,
(In thousands)2024202320242023
Stock-based compensation expense, net$2,276 $2,327 $7,568 $7,553 
Capitalized stock-based compensation$678 $752 $1,976 $2,209 
v3.24.3
EPS (Tables)
9 Months Ended
Sep. 30, 2024
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted The table below presents the calculation of basic and diluted EPS:
 Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Numerator (In thousands):    
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Allocation to participating securities: Unvested LTIP Units(334)(271)(1,026)(831)
Net income (loss) attributable to common stockholders - basic and diluted$4,284 $(13,633)$23,379 $(3,082)
Denominator (In thousands):
Weighted average shares of common stock outstanding - basic and diluted(1)
167,411 166,738 167,374 170,553 
Net income (loss) per common share - basic and diluted$0.03 $(0.08)$0.14 $(0.02)
____________________________________________________
(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 income (loss) 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)2024202320242023
OP Units31,168 31,698 30,990 30,720 
Vested LTIP Units2,509 851 2,695 1,816 
v3.24.3
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
Schedule of Estimated Fair Value and Carrying Value of Liabilities The table below presents the estimated fair value and carrying value of our secured notes payable, the carrying value includes unamortized loan premium and excludes unamortized deferred loan fees:
(In thousands)September 30, 2024December 31, 2023
Fair value$5,468,427 $5,484,032 
Carrying value$5,538,173 $5,573,127 
The table below presents the estimated fair value and carrying value of our ground lease liability:
(In thousands)September 30, 2024December 31, 2023
Fair value$4,494 $4,496 
Carrying value$10,827 $10,836 
Schedule of Financial Instruments Measured at Fair Value
The table below presents the estimated fair value of our derivatives. We did not have any consolidated or unconsolidated derivatives in a liability position for the periods presented.

(In thousands)September 30, 2024December 31, 2023
Derivative Assets:
Fair value - consolidated derivatives(1)
$76,910 $170,880 
Fair value - unconsolidated Fund's derivatives(2)
$6,002 $9,150 
____________________________________________________
(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.
(2)    Unconsolidated Fund's derivatives, which 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, and see "Guarantees" in Note 16 regarding our Fund's derivatives.
v3.24.3
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
Schedule of Operating Activity of Reportable Segments
The table below presents the operating activity of our reportable segments:

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Office Segment
Total office revenues$202,661 $208,823 $599,838 $617,614 
Office expenses(78,026)(74,631)(212,387)(220,261)
Office segment profit124,635 134,192 387,451 397,353 
Multifamily Segment
Total multifamily revenues48,092 46,586 141,661 143,595 
Multifamily expenses(16,740)(17,256)(48,557)(50,470)
Multifamily segment profit31,352 29,330 93,104 93,125 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 
Schedule of Reconciliation of Segment Profit to Net Income Attributable to Common Stockholders
The table below presents a reconciliation of the net income (loss) attributable to common stockholders to the total profit from all segments:

(In thousands)Three Months Ended September 30,Nine Months Ended September 30,
 2024202320242023
Net income (loss) attributable to common stockholders$4,618 $(13,362)$24,405 $(2,251)
Net loss attributable to noncontrolling interests(4,878)(7,663)(9,303)(17,681)
Net (loss) income(260)(21,025)15,102 (19,932)
General and administrative expenses10,109 12,826 33,168 34,698 
Depreciation and amortization97,180 122,022 288,441 336,771 
Other income(7,298)(6,229)(21,772)(12,561)
Other expenses96 175 290 820 
Income from unconsolidated Fund(664)(290)(1,785)(1,177)
Interest expense56,824 56,043 167,111 151,859 
Total profit from all segments$155,987 $163,522 $480,555 $490,478 
v3.24.3
Future Minimum Lease Rental Receipts (Tables)
9 Months Ended
Sep. 30, 2024
Lessor Disclosure [Abstract]  
Schedule of Future Minimum Base Rentals on Non-Cancelable Office and Ground Operating 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, 2024:
Twelve months ending September 30: (In thousands)
2025$580,884 
2026487,274 
2027403,201 
2028319,721 
2029248,063 
Thereafter900,606 
Total future minimum base rentals(1)
$2,939,749 
___________________________________
(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.
v3.24.3
Overview - Narrative (Details)
$ in Thousands, ft² in Millions
Sep. 30, 2024
USD ($)
ft²
venture
parcel
unit
Dec. 31, 2023
USD ($)
Real Estate Properties [Line Items]    
Consolidated debt $ 5,535,368 $ 5,570,040
Number of joint ventures consolidated | venture 4  
Total assets $ 9,451,764 9,644,218
Consolidated investment in real estate 8,618,766 8,753,184
Total liabilities 5,794,250 5,798,821
Consolidated investment in real estate 5,513,086 5,543,171
Subsidiaries    
Real Estate Properties [Line Items]    
Consolidated debt 3,725,368 3,760,040
Consolidated entities    
Real Estate Properties [Line Items]    
Total assets 3,770,000 3,830,000
Consolidated investment in real estate 3,400,000 3,470,000
Total liabilities 1,880,000 1,880,000
Consolidated investment in real estate $ 1,810,000 $ 1,810,000
Wholly owned and Consolidated properties    
Real Estate Properties [Line Items]    
Number of land parcels subject to ground lease | parcel 2  
Office | Wholly owned and Consolidated properties    
Real Estate Properties [Line Items]    
Area of real estate portfolio (sq ft) | ft² 17.6  
Office | Unconsolidated Fund properties    
Real Estate Properties [Line Items]    
Area of real estate portfolio (sq ft) | ft² 0.4  
Multifamily | Wholly owned and Consolidated properties    
Real Estate Properties [Line Items]    
Number of multifamily apartment units | unit 4,476  
v3.24.3
Overview - Schedule of Properties Portfolio (Details)
Sep. 30, 2024
property
Real Estate Properties [Line Items]  
Number of properties 84
Office  
Real Estate Properties [Line Items]  
Number of properties 70
Office | Wholly-owned properties  
Real Estate Properties [Line Items]  
Number of properties 52
Office | Consolidated JV properties  
Real Estate Properties [Line Items]  
Number of properties 16
Office | Unconsolidated Fund properties  
Real Estate Properties [Line Items]  
Number of properties 2
Multifamily  
Real Estate Properties [Line Items]  
Number of properties 14
Multifamily | Wholly-owned properties  
Real Estate Properties [Line Items]  
Number of properties 12
Multifamily | Consolidated JV properties  
Real Estate Properties [Line Items]  
Number of properties 2
Consolidated Portfolio  
Real Estate Properties [Line Items]  
Number of properties 82
Consolidated Portfolio | Office  
Real Estate Properties [Line Items]  
Number of properties 68
Consolidated Portfolio | Office | Wholly-owned properties  
Real Estate Properties [Line Items]  
Number of properties 52
Consolidated Portfolio | Office | Consolidated JV properties  
Real Estate Properties [Line Items]  
Number of properties 16
Consolidated Portfolio | Office | Unconsolidated Fund properties  
Real Estate Properties [Line Items]  
Number of properties 0
Consolidated Portfolio | Multifamily  
Real Estate Properties [Line Items]  
Number of properties 14
Consolidated Portfolio | Multifamily | Wholly-owned properties  
Real Estate Properties [Line Items]  
Number of properties 12
Consolidated Portfolio | Multifamily | Consolidated JV properties  
Real Estate Properties [Line Items]  
Number of properties 2
v3.24.3
Summary of Significant Accounting Policies (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Real Estate Properties [Line Items]        
Total revenues $ 250,753 $ 255,409 $ 741,499 $ 761,209
Charge for uncollectible amounts 100 200 900 500
Tenant Recoveries        
Real Estate Properties [Line Items]        
Total revenues 16,800 18,000 37,300 43,700
Office Revenues        
Real Estate Properties [Line Items]        
Revenue restored determined to be previously uncollectable $ 100 $ 2,300 $ 900 $ 4,400
v3.24.3
Investment in Real Estate - Summary of Investment in Real Estate (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Schedule Of Asset Acquisitions [Line Items]    
Land $ 1,185,977 $ 1,185,977
Buildings and improvements 10,187,235 10,142,410
Tenant improvements and lease intangibles 1,027,178 1,020,988
Property under development 70,248 56,439
Investment in real estate, gross 12,470,638 $ 12,405,814
Building Improvements    
Schedule Of Asset Acquisitions [Line Items]    
Property under development balances transferred to building and improvements for real estate placed into service $ 13,500  
v3.24.3
Investment in Real Estate - Narrative (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2023
Real Estate [Abstract]    
Acceleration and recorded additional depreciation expense $ 27.4 $ 54.8
v3.24.3
Ground Lease - Narrative (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Lessee Disclosure [Abstract]          
Fixed rent payments due per year on ground lease $ 733   $ 733    
Ground lease right-of-use asset 7,441   7,441   $ 7,447
Ground lease liability 10,827   10,827   $ 10,836
Ground rent expense $ 183 $ 183 $ 549 $ 549  
v3.24.3
Ground Lease - Future Minimum Ground Lease Payments (Details)
$ in Thousands
Sep. 30, 2024
USD ($)
Future minimum ground lease payments due:  
2025 $ 733
2026 733
2027 733
2028 733
2029 733
Thereafter 41,963
Total future minimum ground lease payments $ 45,628
v3.24.3
Acquired Lease Intangibles - Summary of Acquired Lease Intangibles (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Acquired Finite-Lived Intangible Assets [Line Items]    
Acquired lease intangible assets, net $ 2,607 $ 2,971
Acquired lease intangible liabilities, net 13,212 19,838
Above-market tenant leases    
Acquired Finite-Lived Intangible Assets [Line Items]    
Off-market lease, assets 4,442 4,541
Accumulated amortization (2,683) (2,430)
Above-market ground lease where we are the lessor    
Acquired Finite-Lived Intangible Assets [Line Items]    
Off-market lease, assets 1,152 1,152
Accumulated amortization (304) (292)
Below-market tenant leases    
Acquired Finite-Lived Intangible Assets [Line Items]    
Below-market tenant leases 38,116 48,008
Below-market tenant leases - accumulated accretion $ (24,904) $ (28,170)
v3.24.3
Acquired Lease Intangibles - Impact on Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Acquired Finite-Lived Intangible Assets [Line Items]        
Total $ 1,936 $ 2,461 $ 6,262 $ 8,156
Rental revenues | Tenant Lease        
Acquired Finite-Lived Intangible Assets [Line Items]        
Total 1,941 2,466 6,275 8,169
Office parking and other income | Above-market ground lease where we are the lessor        
Acquired Finite-Lived Intangible Assets [Line Items]        
Total $ (5) $ (5) $ (13) $ (13)
v3.24.3
Investment in Unconsolidated Fund - Narrative (Details)
ft² in Millions
Sep. 30, 2024
ft²
property
Feb. 29, 2024
Dec. 31, 2023
Dec. 30, 2023
Schedule of Equity Method Investments [Line Items]        
Number of office properties 84      
Amounts related to the fund (percent) 100.00%      
Office        
Schedule of Equity Method Investments [Line Items]        
Number of office properties 70      
Office | Unconsolidated Fund properties        
Schedule of Equity Method Investments [Line Items]        
Number of office properties 2      
Area of real estate portfolio (sq ft) | ft² 0.4      
Partnership X        
Schedule of Equity Method Investments [Line Items]        
Equity interest of the fund (percent) 74.00%   53.80% 33.50%
Equity method investment, purchased additional equity interest (percent)   20.20% 20.20%  
v3.24.3
Investment in Unconsolidated Fund - Summary of Cash Distributions Received from Funds (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Real Estate Investments, Net [Abstract]    
Operating distributions received $ 899 $ 957
Capital distributions received 197 80
Total distributions received $ 1,096 $ 1,037
v3.24.3
Investment in Unconsolidated Fund - Summary of Statement of Financial Position Information for Funds (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Schedule of Equity Method Investments [Line Items]    
Total assets $ 9,451,764 $ 9,644,218
Total liabilities 5,794,250 5,798,821
Total equity 2,089,844 2,219,862
Unconsolidated Funds    
Schedule of Equity Method Investments [Line Items]    
Total assets 145,353 146,945
Total liabilities 119,566 118,822
Total equity $ 25,787 $ 28,123
v3.24.3
Investment in Unconsolidated Fund - Summary of Statement of Operations Information for Funds (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Schedule of Equity Method Investments [Line Items]        
Total revenues $ 250,753 $ 255,409 $ 741,499 $ 761,209
Net income $ 4,618 $ (13,362) 24,405 (2,251)
Unconsolidated Funds        
Schedule of Equity Method Investments [Line Items]        
Total revenues     13,289 14,929
Operating income     3,196 4,749
Net income     $ 1,917 $ 3,167
v3.24.3
Other Assets (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Other Assets [Abstract]      
Restricted cash $ 29 $ 101 $ 101
Prepaid expenses 28,845 20,594  
Indefinite-lived intangibles 1,988 1,988  
Deposits with lender 13,921 13,440  
Furniture, fixtures and equipment, net 6,814 7,014  
Other 5,906 6,123  
Total other assets $ 57,503 $ 49,260  
v3.24.3
Secured Notes Payable, Net - Summary (Details)
$ in Thousands
1 Months Ended 9 Months Ended
Sep. 30, 2024
USD ($)
property
Sep. 30, 2024
USD ($)
property
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]      
Principal balance $ 5,535,368 $ 5,535,368 $ 5,570,040
Unamortized loan premium, net 2,805 2,805 3,087
Unamortized deferred loan costs, net (25,087) (25,087) (29,956)
Total Consolidated Debt, net 5,513,086 $ 5,513,086 5,543,171
Minimum number of separate collateral pools used to secure loans | property   1  
Cash deposit 13,921 $ 13,921 13,440
Loan premium accumulated amortization 1,400 1,400 4,100
Accumulated amortization on deferred loan costs 61,700 $ 61,700 56,000
Secured Debt      
Debt Instrument [Line Items]      
Loan agreement SOFR floor   0  
Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity      
Debt Instrument [Line Items]      
Principal amortization period (in years)   30 years  
Subsidiaries      
Debt Instrument [Line Items]      
Principal balance $ 3,725,368 $ 3,725,368 3,760,040
Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity      
Debt Instrument [Line Items]      
Interest rate 8.99% 8.99%  
Subsidiaries | Fannie Mae Loan - August 1, 2033 Maturity      
Debt Instrument [Line Items]      
Interest rate 7.84% 7.84%  
Subsidiaries | Secured Debt | Term Loan - March 3, 2025 Maturity      
Debt Instrument [Line Items]      
Maturity date   Mar. 03, 2025  
Principal balance $ 335,000 $ 335,000 335,000
Variable Interest Rate   1.41%  
Subsidiaries | Secured Debt | Fannie Mae Loan - April 1, 2025 Maturity      
Debt Instrument [Line Items]      
Maturity date   Apr. 01, 2025  
Principal balance 102,400 $ 102,400 102,400
Variable Interest Rate   1.36%  
Subsidiaries | Secured Debt | Term Loan - Aug 15, 2026 Maturity      
Debt Instrument [Line Items]      
Maturity date   Aug. 15, 2026  
Principal balance $ 415,000 $ 415,000 415,000
Variable Interest Rate   1.20%  
Fixed Interest Rate 3.07% 3.07%  
Swap Maturity Date   Aug. 01, 2025  
Subsidiaries | Secured Debt | Term Loan - Sep 19, 2026 Maturity      
Debt Instrument [Line Items]      
Maturity date   Sep. 19, 2026  
Principal balance $ 366,000 $ 366,000 400,000
Variable Interest Rate   1.25%  
Loan principal paid down 34,000    
Subsidiaries | Secured Debt | Term Loan - Sep 26, 2026 Maturity      
Debt Instrument [Line Items]      
Maturity date   Sep. 26, 2026  
Principal balance $ 200,000 $ 200,000 200,000
Variable Interest Rate   1.30%  
Fixed Interest Rate 2.36% 2.36%  
Swap Maturity Date   Oct. 01, 2024  
Subsidiaries | Secured Debt | Term Loan - Nov 1, 2026 Maturity      
Debt Instrument [Line Items]      
Maturity date   Nov. 01, 2026  
Principal balance $ 400,000 $ 400,000 400,000
Variable Interest Rate   1.25%  
Fixed Interest Rate 2.31% 2.31%  
Swap Maturity Date   Oct. 01, 2024  
Subsidiaries | Secured Debt | Fannie Mae Loan - June 1, 2027 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jun. 01, 2027  
Principal balance $ 550,000 $ 550,000 550,000
Variable Interest Rate   1.48%  
Number of residential properties | property 4 4  
Debt instrument, face amount $ 472,000 $ 472,000  
Cash deposit     13,300
Subsidiaries | Secured Debt | Term Loan - May 18, 2028 Maturity      
Debt Instrument [Line Items]      
Maturity date   May 18, 2028  
Principal balance $ 300,000 $ 300,000 300,000
Variable Interest Rate   1.51%  
Fixed Interest Rate 2.21% 2.21%  
Swap Maturity Date   Jun. 01, 2026  
Subsidiaries | Secured Debt | Term Loan - January 1, 2029 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jan. 01, 2029  
Principal balance $ 300,000 $ 300,000 300,000
Variable Interest Rate   1.56%  
Fixed Interest Rate 2.66% 2.66%  
Swap Maturity Date   Jan. 01, 2027  
Subsidiaries | Secured Debt | Fannie Mae Loan (MHA) - June 1, 2029 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jun. 01, 2029  
Principal balance $ 255,000 $ 255,000 255,000
Variable Interest Rate   1.09%  
Fixed Interest Rate 3.26% 3.26%  
Swap Maturity Date   Jun. 01, 2027  
Subsidiaries | Secured Debt | Fannie Mae Loans (Boutiques) - June 1, 2029 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jun. 01, 2029  
Principal balance $ 125,000 $ 125,000 125,000
Variable Interest Rate   1.09%  
Fixed Interest Rate 3.25% 3.25%  
Swap Maturity Date   Jun. 01, 2027  
Subsidiaries | Secured Debt | Fannie Mae Loan - August 1, 2033 Maturity      
Debt Instrument [Line Items]      
Maturity date   Aug. 01, 2033  
Principal balance $ 350,000 $ 350,000 350,000
Variable Interest Rate   1.37%  
Subsidiaries | Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jun. 01, 2038  
Principal balance $ 26,968 $ 26,968 27,640
Fixed Interest Rate 4.55% 4.55%  
Consolidated JV | Secured Debt | Term Loan - December 19, 2024 Maturity      
Debt Instrument [Line Items]      
Maturity date   Dec. 19, 2024  
Principal balance $ 400,000 $ 400,000 400,000
Variable Interest Rate   1.40%  
Consolidated JV | Secured Debt | Term Loan - May 15, 2027 Maturity      
Debt Instrument [Line Items]      
Maturity date   May 15, 2027  
Principal balance $ 450,000 $ 450,000 450,000
Variable Interest Rate   1.45%  
Fixed Interest Rate 2.26% 2.26%  
Swap Maturity Date   Apr. 01, 2025  
Consolidated JV | Secured Debt | Term Loan - August 19, 2028 Maturity      
Debt Instrument [Line Items]      
Maturity date   Aug. 19, 2028  
Principal balance $ 625,000 $ 625,000 625,000
Variable Interest Rate   1.45%  
Fixed Interest Rate 2.12% 2.12%  
Swap Maturity Date   Jun. 01, 2025  
Consolidated JV | Secured Debt | Term Loan - April 26, 2029 Maturity      
Debt Instrument [Line Items]      
Maturity date   Apr. 26, 2029  
Principal balance $ 175,000 $ 175,000 175,000
Variable Interest Rate   1.25%  
Fixed Interest Rate 3.90% 3.90%  
Swap Maturity Date   May 01, 2026  
Consolidated JV | Secured Debt | Fannie Mae Loan - June 1, 2029 Maturity      
Debt Instrument [Line Items]      
Maturity date   Jun. 01, 2029  
Principal balance $ 160,000 $ 160,000 $ 160,000
Variable Interest Rate   1.09%  
Fixed Interest Rate 3.25% 3.25%  
Swap Maturity Date   Jul. 01, 2027  
v3.24.3
Secured Notes Payable, Net - Debt by Type (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Consolidated debt $ 5,535,368 $ 5,570,040
Principal balance (in billions) $ 3,430,000  
Weighted average remaining life (including extension options) 3 years 4 months 24 days  
Weighted average remaining fixed interest period 1 year 2 months 12 days  
Weighted average annual interest rate 2.68%  
Aggregate swap-fixed rate loans    
Debt Instrument [Line Items]    
Consolidated debt $ 3,405,000 3,805,000
Aggregate fixed rate loans    
Debt Instrument [Line Items]    
Consolidated debt 26,968 27,640
Aggregate capped rate loans    
Debt Instrument [Line Items]    
Consolidated debt 822,000 822,000
Aggregate floating rate loans    
Debt Instrument [Line Items]    
Consolidated debt $ 1,281,400 $ 915,400
v3.24.3
Secured Notes Payable, Net - Future Principal Payments (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Minimum Future Principal Payments Due    
2025 $ 838,333  
2026 981,976  
2027 1,401,022  
2028 926,069  
2029 1,016,119  
Thereafter 371,849  
Total future principal payments $ 5,535,368 $ 5,570,040
v3.24.3
Secured Notes Payable, Net - Loan Costs and Accumulated Amortization (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Loan Costs Included In Interest Expense        
Loan premium amortized and written off     $ (282) $ (344)
Interest Expense        
Loan Costs Included In Interest Expense        
Loan premium amortized and written off $ (53) $ (116) (282) (344)
Deferred loan costs amortized and written off 2,396 2,261 6,811 6,623
Loan costs expensed 101 59 154 79
Total $ 2,444 $ 2,204 $ 6,683 $ 6,358
v3.24.3
Interest Payable, Accounts Payable and Deferred Revenue (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Accounts Payable and Accrued Liabilities [Abstract]    
Interest payable $ 19,165 $ 18,647
Accounts payable and accrued liabilities 99,204 61,767
Deferred revenue 44,167 50,823
Total interest payable, accounts payable and deferred revenue $ 162,536 $ 131,237
v3.24.3
Derivative Contracts - Summary of Derivatives (Details)
$ in Thousands
Sep. 30, 2024
USD ($)
instrument
Derivative [Line Items]  
Percentage of notional amount disclosed 100.00%
Unconsolidated Funds  
Derivative [Line Items]  
Percentage of notional amount disclosed 100.00%
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging  
Derivative [Line Items]  
Number of Interest Rate Contracts | instrument 22
Notional | $ $ 3,405,000
Percentage of notional amount disclosed 100.00%
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | Unconsolidated Funds  
Derivative [Line Items]  
Number of Interest Rate Contracts | instrument 2
Notional | $ $ 115,000
Percentage of notional amount disclosed 100.00%
Interest Rate Cap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging  
Derivative [Line Items]  
Number of Interest Rate Contracts | instrument 5
Notional | $ $ 822,000
v3.24.3
Derivative Contracts - Counterparty Credit Risk (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Derivative Instruments, Gain (Loss) [Line Items]    
Fair value of derivatives in an asset position $ 76,910 $ 170,880
Percentage of notional amount disclosed 100.00%  
Unconsolidated Funds    
Derivative Instruments, Gain (Loss) [Line Items]    
Percentage of notional amount disclosed 100.00%  
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging    
Derivative Instruments, Gain (Loss) [Line Items]    
Fair value of derivatives in an asset position $ 87,716 184,700
Percentage of notional amount disclosed 100.00%  
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | Unconsolidated Funds    
Derivative Instruments, Gain (Loss) [Line Items]    
Fair value of derivatives in an asset position $ 6,419 $ 9,643
Percentage of notional amount disclosed 100.00%  
v3.24.3
Derivative Contracts - Impact of Hedges on AOCI and Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Derivative [Line Items]        
Gains recorded in AOCI before reclassifications     $ 22,399 $ 83,157
Interest expense presented on the consolidated statements of operations $ (56,824) $ (56,043) (167,111) (151,859)
Income from unconsolidated Fund presented on the consolidated statements of operations $ 664 $ 290 1,785 1,177
Unconsolidated Funds        
Derivative [Line Items]        
Gains recorded in AOCI before reclassifications     4,216 1,185
Cash Flow Hedging | Derivatives Designated as Cash Flow Hedges        
Derivative [Line Items]        
Gains recorded in AOCI before reclassifications     22,399 83,157
Gains reclassified from AOCI to Interest Expense and Income from Unconsolidated Fund     (115,961) (104,891)
Cash Flow Hedging | Derivatives Designated as Cash Flow Hedges | Unconsolidated Funds        
Derivative [Line Items]        
Gains recorded in AOCI before reclassifications     4,216 1,185
Gains reclassified from AOCI to Interest Expense and Income from Unconsolidated Fund     $ (2,798) $ (1,208)
v3.24.3
Derivative Contracts - Future Reclassifications from AOCI (Details)
$ in Thousands
Sep. 30, 2024
USD ($)
Derivative [Line Items]  
Gains to be reclassified from AOCI to Interest Expense/Income from unconsolidated Fund $ 57,457
Unconsolidated Funds  
Derivative [Line Items]  
Gains to be reclassified from AOCI to Interest Expense/Income from unconsolidated Fund $ 2,595
v3.24.3
Equity - Narrative (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Schedule of Equity Method Investments [Line Items]                
Exchange of OP units for common stock (in shares)     213,000          
Number of OP units redeemed (in shares)     7,962 29,000        
OP Units redeemed with cash $ 105 $ 46 $ 121 $ 367        
Outstanding common stock (in shares) 167,418,731   167,418,731     167,206,267    
Number of shares of common stock issued upon redemption of one OP unit (in shares)     1          
OP unit conversion rate 1   1          
Common stock shares for future awards 16,600,000   16,600,000          
Common Stock                
Schedule of Equity Method Investments [Line Items]                
Exchange of OP units for common stock (in shares) 20,000   213,000          
Shares of common stock (in shares)       9,100,000        
Cash excluding transaction costs       $ 109,100        
Average purchase price (in usd per share)       $ 12.03        
Outstanding common stock (in shares) 167,419,000 166,738,000 167,419,000 166,738,000 167,399,000 167,206,000 166,738,000 175,810,000
Operating Partnership                
Schedule of Equity Method Investments [Line Items]                
Noncontrolling interests units ownership in Operating Partnership (in units) 33,700,000   33,700,000          
Investors' ownership in joint venture (percent) 16.70%   16.70%          
Operating Partnership | Common Stock                
Schedule of Equity Method Investments [Line Items]                
Percent capital interest ownership in JV 83.30%   83.30%          
v3.24.3
Equity - Net Income Attributable to Common Stockholders and Transfers (to) from Noncontrolling Interests (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Stockholders' Equity Note [Abstract]        
Net income (loss) attributable to common stockholders $ 4,618 $ (13,362) $ 24,405 $ (2,251)
Transfers from noncontrolling interests:        
Exchange of OP Units with noncontrolling interests     3,259 0
Repurchases of OP Units from noncontrolling interests     0 120
Net transfers from noncontrolling interests     3,259 120
Change from net income (loss) attributable to common stockholders and transfers from noncontrolling interests     $ 27,664 $ (2,131)
v3.24.3
Equity - Accumulated Other Comprehensive Income Schedule (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward]    
Beginning balance $ 3,845,397 $ 4,275,783
Other comprehensive income before reclassifications 22,399 83,157
Reclassification of gains from AOCI to income from unconsolidated funds/ interest expense (115,961) (104,891)
Net current period OCI (92,144) (21,757)
OCI attributable to noncontrolling interests 29,878 4,454
OCI attributable to common stockholders (62,266) (17,303)
Ending balance 3,657,514 4,007,456
Unconsolidated Funds    
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward]    
Other comprehensive income before reclassifications 4,216 1,185
Reclassification of gains from AOCI to income from unconsolidated funds/ interest expense (2,798) (1,208)
Accumulated Other Comprehensive Income    
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward]    
Beginning balance 115,917 187,063
Ending balance $ 53,651 $ 169,760
v3.24.3
Equity - Equity Compensation (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Stockholders' Equity Note [Abstract]        
Stock-based compensation expense, net $ 2,276 $ 2,327 $ 7,568 $ 7,553
Capitalized stock-based compensation $ 678 $ 752 $ 1,976 $ 2,209
v3.24.3
EPS (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Earnings Per Share [Abstract]        
Net income (loss) attributable to common stockholders $ 4,618 $ (13,362) $ 24,405 $ (2,251)
Allocation to participating securities: Unvested LTIP Units (334) (271) (1,026) (831)
Net income (loss) attributable to common stockholders - basic 4,284 (13,633) 23,379 (3,082)
Net income (loss) attributable to common stockholders - diluted $ 4,284 $ (13,633) $ 23,379 $ (3,082)
Weighted average shares of common stock outstanding, basic (in shares) 167,411,000 166,738,000 167,374,000 170,553,000
Weighted average shares of common stock outstanding, diluted (in shares) 167,411,000 166,738,000 167,374,000 170,553,000
Net income (loss) per common share - basic (in usd per share) $ 0.03 $ (0.08) $ 0.14 $ (0.02)
Net income (loss) per common share – diluted (in usd per share) $ 0.03 $ (0.08) $ 0.14 $ (0.02)
Number of shares of common stock issued upon exchange of one OP unit or one vested LTIP unit (in shares) 1 1 1 1
OP Units        
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]        
Anti-dilutive securities excluded from the computation of weighted average diluted shares (in shares) 31,168,000 31,698,000 30,990,000 30,720,000
Vested LTIP Units        
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]        
Anti-dilutive securities excluded from the computation of weighted average diluted shares (in shares) 2,509,000 851,000 2,695,000 1,816,000
v3.24.3
Fair Value of Financial Instruments - Estimated Fair Value of Secured Notes Payable (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Ground lease liability $ 10,827 $ 10,836
Fair value | Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Secured notes payable 5,468,427 5,484,032
Ground lease liability 4,494 4,496
Carrying value | Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Secured notes payable 5,538,173 5,573,127
Ground lease liability $ 10,827 $ 10,836
v3.24.3
Fair Value of Financial Instruments - Financial Instruments Measured at Fair Value (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Derivative Assets:    
Fair value - derivatives $ 76,910 $ 170,880
Percentage of notional amount disclosed 100.00%  
Unconsolidated Funds    
Derivative Assets:    
Percentage of notional amount disclosed 100.00%  
Level 2    
Derivative Assets:    
Fair value - derivatives $ 76,910 170,880
Level 2 | Unconsolidated Funds    
Derivative Assets:    
Fair value - derivatives $ 6,002 $ 9,150
v3.24.3
Segment Reporting - Narrative (Details)
9 Months Ended
Sep. 30, 2024
segment
Segment Reporting [Abstract]  
Number of reportable business segments 2
v3.24.3
Segment Reporting - Operating Activity Within Reportable Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting Information [Line Items]        
Total revenues $ 250,753 $ 255,409 $ 741,499 $ 761,209
Total profit from all segments 155,987 163,522 480,555 490,478
Office Segment        
Segment Reporting Information [Line Items]        
Total revenues 202,661 208,823 599,838 617,614
Operating expenses (78,026) (74,631) (212,387) (220,261)
Multifamily Segment        
Segment Reporting Information [Line Items]        
Total revenues 48,092 46,586 141,661 143,595
Operating expenses (16,740) (17,256) (48,557) (50,470)
Reportable Segments        
Segment Reporting Information [Line Items]        
Total profit from all segments 155,987 163,522 480,555 490,478
Reportable Segments | Office Segment        
Segment Reporting Information [Line Items]        
Total revenues 202,661 208,823 599,838 617,614
Operating expenses (78,026) (74,631) (212,387) (220,261)
Total profit from all segments 124,635 134,192 387,451 397,353
Reportable Segments | Multifamily Segment        
Segment Reporting Information [Line Items]        
Total revenues 48,092 46,586 141,661 143,595
Operating expenses (16,740) (17,256) (48,557) (50,470)
Total profit from all segments $ 31,352 $ 29,330 $ 93,104 $ 93,125
v3.24.3
Segment Reporting - Reconciliation of Segment Profit to Net Income Attributable to Common Stockholders (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting [Abstract]        
Net income (loss) attributable to common stockholders $ 4,618 $ (13,362) $ 24,405 $ (2,251)
Net loss attributable to noncontrolling interests (4,878) (7,663) (9,303) (17,681)
Net (loss) income (260) (21,025) 15,102 (19,932)
General and administrative expenses 10,109 12,826 33,168 34,698
Depreciation and amortization 97,180 122,022 288,441 336,771
Other income (7,298) (6,229) (21,772) (12,561)
Other expenses 96 175 290 820
Income from unconsolidated Fund (664) (290) (1,785) (1,177)
Interest expense 56,824 56,043 167,111 151,859
Total profit from all segments $ 155,987 $ 163,522 $ 480,555 $ 490,478
v3.24.3
Future Minimum Lease Rental Receipts - Narrative (Details)
9 Months Ended
Sep. 30, 2024
parcel
Lessor, Lease, Description [Line Items]  
Maximum term of residential leases not included in total future minimum base rentals 1 year
Wholly-owned properties  
Lessor, Lease, Description [Line Items]  
Number of land parcels subject to ground lease 2
v3.24.3
Future Minimum Lease Rental Receipts - Future Minimum Rental Receipts (Details)
$ in Thousands
Sep. 30, 2024
USD ($)
Future Minimum Base Rentals  
2025 $ 580,884
2026 487,274
2027 403,201
2028 319,721
2029 248,063
Thereafter 900,606
Total future minimum base rentals $ 2,939,749
v3.24.3
Commitments, Contingencies and Guarantees - Narrative (Details)
ft² in Thousands, $ in Thousands
9 Months Ended
Sep. 30, 2024
USD ($)
ft²
building
apartment
property
Dec. 31, 2023
USD ($)
Nov. 30, 2023
USD ($)
Other Commitments [Line Items]      
Number of buildings containing asbestos | building 33    
Principal balance $ 5,535,368 $ 5,570,040  
Subsidiaries      
Other Commitments [Line Items]      
Principal balance $ 3,725,368 3,760,040  
Secured Debt      
Other Commitments [Line Items]      
Loan agreement SOFR floor 0    
Secured Debt | Subsidiaries | Term Loan - April 26, 2029 Maturity      
Other Commitments [Line Items]      
Maximum future payments under swap agreement     $ 175,000
Secured Debt | Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity      
Other Commitments [Line Items]      
Maximum future payments under swap agreement   210,000  
Principal balance $ 550,000 $ 550,000  
Maturity date Jun. 01, 2027    
Variable interest rate 1.48%    
Partnership X      
Other Commitments [Line Items]      
Maximum future payments under swap agreement $ 2,000    
Partnership X | Floating rate term loan      
Other Commitments [Line Items]      
Principal balance $ 115,000    
Maturity date Sep. 14, 2028    
Variable interest rate 1.46%    
Loan agreement SOFR floor 0    
Number of properties to secure loan | property 2    
Partnership X | Floating rate term loan | Interest Rate Swap      
Other Commitments [Line Items]      
Fixed interest rate 2.19%    
Derivative, contract end date Oct. 01, 2026    
Repositionings, Capital Expenditure Projects, and Tenant Improvements      
Other Commitments [Line Items]      
Aggregate remaining contractual commitment $ 40,800    
Development Projects | Hawaii      
Other Commitments [Line Items]      
Retail square footage (sq ft) | ft² 493    
Number of apartments under construction | apartment 493    
Aggregate remaining contractual commitment $ 13,900    

Douglas Emmett (NYSE:DEI)
過去 株価チャート
から 11 2024 まで 12 2024 Douglas Emmettのチャートをもっと見るにはこちらをクリック
Douglas Emmett (NYSE:DEI)
過去 株価チャート
から 12 2023 まで 12 2024 Douglas Emmettのチャートをもっと見るにはこちらをクリック