Douglas Emmett, Inc.NYSE: DEI

Q3-26 Earnings Package

· Issued by Douglas Emmett, Inc.
‌Executive Summary

Our portfolio is located in the premier coastal submarkets of Los Angeles and Honolulu. Our In-Service Portfolio includes 18.2 million square feet of Class A office properties and 4,410 apartment units. In addition, we have 1,035 apartment units in our active Development Portfolio. As a result of recent changes to state and municipal zoning, entitled residential development sites in our current portfolio can now accommodate 8,000 - 10,000 new units.

Comparative Financial Results Quarterly

(In millions, except per share data)

Q3 2026

Q3 2025

Revenues

$261

$251

Net loss attributable to common stockholders

$(9)

$(11)

FFO per fully diluted share

$0.34

$0.34

AFFO

$47

$52

Same Property Cash NOI

$148

$153

Financial Commentary: While the macroeconomic climate remains murky and the occupancy recovery has just begun, our NOI has essentially recovered to its 2019 level, even with our office occupancy still down over 10%. Our biggest challenge is interest rates. With our average cost of debt increasing from 3% to 5%, we now spend over

$135 million more on interest than we did in 2019, which alone equates nearly all of our FFO decline since 2019's FFO high-water mark. Even if interest rates don't moderate, we believe that rising occupancy and our residential developments under construction can drive our FFO back to its 2019 level and beyond.

Leasing: We achieved positive absorption for the fourth consecutive quarter with almost 1 million square feet of office leasing. Our strong office leasing this year has now begun translating into increased office occupancy: during the quarter, we grew office occupancy by more than a full percentage point to 76.7%, our largest quarterly gain since 2012. With our leased-to-occupied spread almost double our historical average, we have a strong backlog for future occupancy growth. Healthy office rents and low concessions helped us sign leases that were 1.8% more valuable than the expiring leases they replaced. On the multifamily side, strong demand and increasing rents kept our portfolio fully leased and drove 4.4% higher same property cash NOI compared to third quarter 2025.

Development: In Brentwood, our multi-year redevelopment of the 712-unit Landmark Residences continues in full swing. At 10900 Wilshire in Westwood, we are developing a mixed-use community featuring state-of-the-art amenities for both office and residential users.

Debt: During the third quarter we refinanced an office loan for $366 million with new non-recourse four year debt, effectively fixed for three years at 6.24% per annum. Despite a challenging loan market, we have successfully refinanced $1.2 billion of loans over the last nine months. See page 12.

Balance Sheet & Dividends: At quarter end, we had cash and cash equivalents of $311 million. On October 15, 2026, we paid a quarterly cash dividend of $0.19 per common share, or $0.76 per common share on an annualized basis.

Guidance: We expect our 2026 Net Loss Per Common Share - Diluted to be between $(0.20) and $(0.16), and FFO per fully diluted share to be between $1.39 and $1.43.

Our guidance does not include the impact of future property acquisitions or dispositions, common stock sales or repurchases, financings, property damage insurance recoveries, impairment charges or other possible capital markets activities. See page 22.

NOTE: See the non-GAAP reconciliations for FFO & AFFO on page 8 and same property NOI on page 10.

See the "Definitions" section for definitions of certain terms used in this Earnings Package.

COMPANY OVERVIEW

‌Table of Contents‌

Corporate Data 3

Property Map 4

Board of Directors and Executive Officers 5

FINANCIAL RESULTS

Consolidated Balance Sheets 6

Funds From Operations & Adjusted Funds From Operations 8

Consolidated Operating Results 7

Same Property NOI Reconciliation 10

Same Property Statistics & Net Operating Income (NOI) 9

Financial Data for Wholly-Owned Properties and Consolidated JVs 11

Loans 12

PORTFOLIO DATA

Office Portfolio Summary 13

Largest Office Tenants 15

Office Lease Diversification 14

Office Lease Expirations 17

Office Industry Diversification 16

Office Leasing Activity 19

Office Lease Expirations - Next Four Quarters 18

Multifamily Portfolio Summary 20

Development Portfolio Summary 21

22

2026 Guidance

GUIDANCE

Reconciliation of 2026 Non-GAAP Guidance 23

DEFINITIONS 24

Forward Looking Statements (FLS)

This Third Quarter 2026 Earnings Results and Operating Information, which we refer to as our Earnings Package (EP), supplements the information provided in our reports filed with the Securities and Exchange Commission (SEC). It contains FLS within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and we claim the protection of the safe harbor contained in the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements related to the expectations regarding the performance of our business, financial results, liquidity and capital resources and other non-historical statements. In some cases, these FLS can be identified by the use of words such as "expect," "potential," "continue," "may," "will," "should," "could," "seek," "project," "intend," "plan," "estimate," "anticipate," or the negative version of these words or other similar words which are predictions of or indicate future events or trends and which do not relate solely to historical matters. FLS presented in this EP, and those that we may make orally or in writing from time to time, are based on our beliefs and assumptions. Our actual results will be affected by known and unknown risks, trends, uncertainties and factors, some of which are beyond our control or ability to predict, including, but not limited to: adverse economic, political or real estate developments affecting Southern California or Honolulu, Hawaii; competition from other real estate investors in our markets; decreased rental rates or increased tenant incentives 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; elevated or increasing interest rates; increases in operating and construction costs, including due to inflation and actual or potential tariffs or trade disruptions; insufficient cash flows to service our debt or pay rent on ground leases; difficulties in raising capital; inability to liquidate real estate or other investments quickly; difficulties in acquiring properties; failure to successfully operate properties; failure to maintain our REIT status; adverse changes in 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 or submarkets; risks associated with property development; conflicts of interest with our officers; reliance on key personnel; changes in zoning and other land use laws; adverse changes to tax laws, including those related to property taxes; possible terrorist attacks or wars; and other risks and uncertainties detailed in our Annual Report on Form 10-K for 2025, and other documents filed with the SEC. Although we believe that our assumptions underlying our FLS are reasonable, they are made only as of the date of this EP and are not guarantees of future performance, and some will inevitably prove to be incorrect. As a result, our actual future results can be expected to differ from our expectations, and those differences could be material. Accordingly, please use caution in relying on any FLS in this EP to anticipate future results or trends. This EP and all subsequent written and oral FLS 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 FLS except as required by law.

‌Corporate Data‌

as of September 30, 2026

In-Service Portfolio

Developme Portfolio

nt

Total

Office Portfolio

Number of Properties

75

-

75

Rentable square feet

18,249,460

-

18,249,460

Multifamily Portfolio

Number of Properties

13

2

15

Number of Units

4,410

1,035

5,445

In-Service Portfolio Leasing Statistics

Office Portfolio

Leased Rate

80.4 %

Net Absorption

0.1 %

Occupancy Rate

76.7 %

Multifamily Portfolio Leased Rate

99.4 %

Market Capitalization (in thousands, except price per share)

Fully Diluted Shares outstanding as of September 30, 2026

207,060

Common stock closing price per share (NYSE:DEI)

$ 9.58

Equity Capitalization

$ 1,983,640

Net Debt (in thousands)

Consolidated

Our Share(1)

Debt principal

$ 5,774,650

$ 4,680,871

Less: cash and cash equivalents

(311,119)

(207,531)

Net Debt

$ 5,463,531

$ 4,473,340

Leverage Ratio (in thousands, except percentage)

Our Share of Net Debt to Pro Forma Enterprise Value

69 %

Pro Forma Enterprise Value $ 6,456,980

AFFO Payout Ratio(2)

Three months ended September 30, 2026 84.5 %

  1. See page 12 for a reconciliation of consolidated debt principal and our share of debt principal to consolidated debt on our balance sheet. Our share of cash and cash equivalents is calculated starting with our consolidated cash and cash equivalents of $311.1 million and then deducting our JV partners' share of the consolidated cash and cash equivalents of $103.6 million.

  2. AFFO Payout Ratio based on $0.19 dividend payable to shareholders of record as of September 30, 2026.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Property Map‌

as of September 30, 2026

‌Board of Directors and Executive Officers‌

as of September 30, 2026

BOARD OF DIRECTORS

Jordan L. Kaplan Our Chairman of the Board and Chief Executive Officer

Kenneth M. Panzer Our President and Chief Operating Officer

Andrew P. Cohen Global Co-Chairman of Gensler

Dorene C. Dominguez Chairwoman and CEO of Vanir Group of Companies

Virginia A. McFerran Technology and Data Science Advisor

Thomas E. O'Hern Former CEO of The Macerich Company

William E. Simon, Jr. Partner Emeritus, Simon Quick Advisors

Shirley Wang Founder and CEO, Plastpro Inc.

EXECUTIVE OFFICERS

Jordan L. Kaplan Chairman of the Board and Chief Executive Officer

Kenneth M. Panzer President and Chief Operating Officer

Peter D. Seymour Chief Financial Officer

Kevin A. Crummy Chief Investment Officer

Michele L. Aronson Executive Vice President, General Counsel and Secretary

CORPORATE OFFICE

1299 Ocean Avenue, Suite 1000, Santa Monica, California 90401

Phone: (310) 255-7700

For more information, please visit our website at https://www.douglasemmett.com or contact:

Stuart McElhinney, Vice President, Investor Relations (310) 255-7751

smcelhinney@douglasemmett.com

‌Consolidated Balance Sheets‌

(Unaudited; In thousands)

September 30, 2026 December 31, 2025

Assets

Investment in real estate, gross

$ 13,268,527

$ 12,798,047

Less: accumulated depreciation and amortization

(4,285,365)

(4,054,696)

Investment in real estate, net

8,983,162

8,743,351

Ground lease right-of-use asset

7,421

7,428

Cash and cash equivalents

311,119

340,789

Tenant receivables

2,483

1,990

Deferred rent receivables

134,183

123,619

Acquired lease intangible assets, net

8,531

4,731

Interest rate contract assets

65,127

22,310

Other assets

61,704

43,963

Total assets

$ 9,573,730

$ 9,288,181

Liabilities

Secured notes payable, net

$ 5,729,491

$ 5,548,870

Ground lease liability

10,797

10,808

Interest payable, accounts payable and deferred revenue

223,073

139,959

Security deposits

71,213

67,069

Acquired lease intangible liabilities, net

10,773

8,276

Interest rate contract liabilities

-

6,437

Dividends payable

31,842

31,831

Total liabilities

6,077,189

5,813,250

Equity

Douglas Emmett, Inc. stockholders' equity:

Common stock

1,675

1,675

Additional paid-in capital

3,397,529

3,396,820

Accumulated other comprehensive income

41,700

11,452

Accumulated deficit

(1,614,827)

(1,505,390)

Total Douglas Emmett, Inc. stockholders' equity

1,826,077

1,904,557

Noncontrolling interests

1,670,464

1,570,374

Total equity

3,496,541

3,474,931

Total liabilities and equity

$ 9,573,730

$ 9,288,181

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Consolidated Operating Results‌

(Unaudited; In thousands, except per share data)

Three Months Ended September 30,

Nine Months Ended September 30,

2026

2025

2026

2025

Revenues

Office rental

Rental revenues and tenant recoveries(1)

$ 178,289

$ 171,402

$ 521,349

$ 516,840

Parking and other income

31,981

29,657

95,475

89,126

Total office revenues

210,270

201,059

616,824

605,966

Multifamily rental

Rental revenues

45,854

45,223

137,903

135,789

Parking and other income

4,740

4,298

13,644

12,794

Total multifamily revenues

50,594

49,521

151,547

148,583

Total revenues

260,864

250,580

768,371

754,549

Operating Expenses

Office expenses

83,475

74,065

235,548

223,677

Multifamily expenses

17,204

17,117

50,590

49,902

General and administrative expenses

11,932

10,773

37,990

34,514

Depreciation and amortization

100,906

101,203

297,610

300,762

Total operating expenses

213,517

203,158

621,738

608,855

Other income

3,822

4,359

9,862

14,070

Other expenses

(21)

(167)

(101)

(433)

Interest expense

(72,848)

(72,809)

(205,644)

(198,222)

Gain from consolidation of JV

-

-

-

47,212

Net (loss) income

(21,700)

(21,195)

(49,250)

8,321

Net loss attributable to noncontrolling interests

12,915

10,341

35,286

14,790

Net (loss) income attributable to common stockholders

$ (8,785)

$ (10,854)

$ (13,964)

$ 23,111

Net (loss) income per common share - basic and diluted

$ (0.05)

$ (0.07)

$ (0.09)

$ 0.13

Dividends declared per common share

$ 0.19

$ 0.19

$ 0.57

$ 0.57

Weighted average shares of common stock outstanding -basic and diluted

167,497

167,446

167,483

167,445

  1. Rental revenues and tenant recoveries include tenant recoveries for the following periods:

    • $17.8 million and $13.2 million for the three months ended September 30, 2026 and 2025, respectively, and

    • $47.6 million and $38.3 million for the nine months ended September 30, 2026 and 2025, respectively.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Funds From Operations & Adjusted Funds From Operations(1)‌

(Unaudited; in thousands, except per share data)

The table below presents a reconciliation of Net (loss) income attributable to common stockholders to Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO):

Three Months Ended September 30,

Nine Months Ended September 30,

2026

Funds From Operations (FFO)

2025

2026

2025

Net (loss) income attributable to common stockholders $ (8,785)

$ (10,854)

$ (13,964)

$ 23,111

Depreciation and amortization of real estate assets 100,906

101,203

297,610

300,762

Net loss attributable to noncontrolling interests

(12,915) (10,341) (35,286) (14,790)

Adjustments attributable to consolidated JVs(2)

(9,575) (11,467) (26,478) (37,795)

Gain from consolidation of JV

- - - (47,212)

FFO

Adjusted Funds From Operations (AFFO)

$ 69,631 $ 68,541 $ 221,882 $224,076

FFO

$ 69,631 $ 68,541 $ 221,882 $224,076

Straight-line rent

(4,493) (1,774) (10,564) (4,565)

Net accretion of acquired above- and below-market leases

(329) (1,060) (1,998) (3,682)

Loan costs, loan premium amortization and swap amortization

4,737 5,770 14,160 13,433

Recurring capital expenditures, tenant improvements and capitalized leasing expenses(3)

(30,601) (28,267) (96,963) (84,580)

Non-cash compensation expense

5,324 5,239 16,297 16,088

Adjustments attributable to consolidated JVs(2)

2,497 3,510 8,933 8,006

AFFO

$ 46,766 $ 51,959 $ 151,747 $168,776

Weighted average shares of common stock outstanding - diluted

167,497 167,446 167,483 167,445

Weighted average units in our operating partnership outstanding

39,617 36,720 39,341 36,556

Weighted average fully diluted shares outstanding

207,114 204,166 206,824 204,001

Net (loss) income per common share - basic and diluted

$ (0.05)

$ (0.07)

$ (0.09)

$ 0.13

FFO per share - fully diluted

$ 0.34

$ 0.34

$ 1.07

$ 1.10

Dividends paid per share(4)

$ 0.19

$ 0.19

$ 0.57

$ 0.57

  1. Presents our FFO and AFFO, including our share of our consolidated JVs attributable to our common stockholders and noncontrolling interests in our Operating Partnership.

  2. Adjustments reflect our share of the noncontrolling interests in our consolidated JVs.

  3. Under GAAP lease accounting rules, we expense non-incremental leasing expenses (leasing expenses not directly related to the signing of a lease) and capitalize incremental leasing expenses. Since non-incremental leasing expenses are included in the calculation of net (loss) income attributable to common stockholders and FFO, the capitalized leasing expenses adjustment to AFFO only includes incremental leasing expenses.

  4. Reflects dividends paid within the respective periods.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Same Property Statistics & Net Operating Income (NOI)(1)‌

(Unaudited; in thousands, except statistics)

As of September 30,

2026

2025

Office Statistics

Number of properties

69

69

Rentable square feet (in thousands)

17,547

17,526

Ending % leased

80.7 %

79.8 %

Ending % occupied

77.4 %

77.5 %

Quarterly average % occupied

77.3 %

77.8 %

Multifamily Statistics

Number of properties

13

13

Number of units

4,410

4,410

Ending % leased

99.4 %

98.8 %

Three Months Ended

September 30, % Favorable

2026

2025

(Unfavorable)

Net Operating Income (NOI)

Office revenues

$ 199,006

$ 196,600

1.2 %

Office expenses

(80,070)

(72,955)

(9.8)%

Office NOI

118,936

123,645

(3.8)%

Multifamily revenues

50,136

49,049

2.2 %

Multifamily expenses

(17,088)

(16,910)

(1.1)%

Multifamily NOI

33,048

32,139

2.8 %

Total NOI

$ 151,984

$ 155,784

(2.4)%

Cash Net Operating Income (NOI)

Office cash revenues

$ 195,493

$ 194,486

0.5 %

Office cash expenses

(80,070)

(72,955)

(9.8)%

Office cash NOI

115,423

121,531

(5.0)%

Multifamily cash revenues

50,131

48,546

3.3 %

Multifamily cash expenses

(17,088)

(16,910)

(1.1)%

Multifamily cash NOI

33,043

31,636

4.4 %

Total Cash NOI

$ 148,466

$ 153,167

(3.1)%

(1) The amounts presented include 100% (not our pro-rata share). See page 10 for a reconciliation of net loss attributable to common stockholders to these non-GAAP measures.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Same Property NOI Reconciliation‌

(Unaudited and in thousands)

The tables below present a reconciliation of Net loss attributable to common stockholders to NOI and Same Property NOI:

Three Months Ended September 30,

2026

2025

Net loss attributable to common stockholders

$ (8,785)

$ (10,854)

Net loss attributable to noncontrolling interests

(12,915)

(10,341)

Net loss

(21,700)

(21,195)

General and administrative expenses

11,932

10,773

Depreciation and amortization

100,906

101,203

Other income

(3,822)

(4,359)

Other expenses

21

167

Interest expense

72,848

72,809

NOI

$ 160,185

$ 159,398

Same Property NOI by Segment

Same property office cash revenues

$ 195,493

$ 194,486

Non-cash adjustments per definition of NOI

3,513

2,114

Same property office revenues

199,006

196,600

Same property office cash expenses

(80,070)

(72,955)

Same Property Office NOI

118,936

123,645

Same property multifamily cash revenues

50,131

48,546

Non-cash adjustments per definition of NOI

5

503

Same property multifamily revenues

50,136

49,049

Same property multifamily cash expenses

(17,088)

(16,910)

Same Property Multifamily NOI

33,048

32,139

Same Property NOI

151,984

155,784

Non-comparable office revenues

11,264

4,459

Non-comparable office expenses

(3,405)

(1,110)

Non-comparable multifamily revenues

458

472

Non-comparable multifamily expenses

(116)

(207)

NOI

$ 160,185

$ 159,398

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Financial Data for Wholly-Owned Properties and Consolidated JVs‌

(Unaudited, in thousands)

Three Months Ended September 30, 2026

Wholly-Owned Properties

Consolidated JVs(1)

Revenues

$ 188,378

$

72,486

Office and multifamily operating expenses

$ 72,315

$

28,364

Straight-line rent

$ 3,091

$

1,402

Above/below-market lease revenue

$ 128

$

201

Cash NOI attributable to outside interests(2)

$ -

$

22,668

Our share of cash NOI(3)

$ 112,844

$

19,851

Nine Months Ended September 30, 2026

Wholly-Owned Properties

Consolidated JVs(1)

Revenues

$ 558,338

$ 210,033

Office and multifamily operating expenses

$ 205,798

$ 80,340

Straight-line rent

$ 7,964

$ 2,600

Above/below-market lease revenue

$ 414

$ 1,584

Cash NOI attributable to outside interests(2)

$ -

$ 64,987

Our share of cash NOI(3)

$ 344,162

$ 60,522

  1. Represents stand-alone financial data (with property management fees excluded from operating expenses as a consolidating entry) for seven consolidated JVs that we manage. We own a weighted average interest of approximately 45% (based on square footage) in these seven JVs, which owned a combined twenty-three Class A office properties totaling 4.8 million square feet and three residential properties with 793 apartments in our regions. We are entitled to (i) distributions based on invested capital, (ii) fees for property management and other services, (iii) reimbursement of certain acquisition-related expenses and certain other costs, (iv) additional distributions based on Cash NOI or invested capital and (v) a carried interest for certain JVs if the investors' distributions exceed a hurdle rate.

  2. Represents the share of Cash NOI allocable to interests other than our Fully Diluted Shares.

  3. Represents the share of Cash NOI allocable to our Fully Diluted Shares.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Loans‌

Total Consolidated Loans (11) $ 5,774,650 $ 4,680,871

Swap Maturity Date

Effective Rate

Principal

Balance Our Share

Maturity Date

(As of September 30 2026, unaudited and in thousands)

5/18/2028

$ 300,000

$ 300,000

SOFR+1.51%

N/A

1/1/2029

300,000

300,000

2.66%

1/1/2027

4/1/2030

127,200

127,200

4.99%

N/A

5/14/2030

400,000

400,000

6.15%

6/1/2029

Consolidated

6/30/2030

415,000

415,000

6.18%

7/1/2029

8/13/2030

(1)

366,000

366,000

6.24%

9/1/2029

Wholly-Owned

Subsidiary

9/1/2030

(2)

941,477

941,477

4.80%

N/A

Loans

12/10/2030

(3)

120,164

120,164

5.80% / SOFR+2.45%

1/1/2030

3/3/2032

(4)

335,000

335,000

4.57%

N/A

7/29/2032

200,000

200,000

5.60%

8/1/2030

8/1/2033

(5)

350,000

350,000

3.65%

6/1/2027

6/1/2038

(6)

25,059

25,059

4.55%

N/A

Subtotal

3,879,900

3,879,900

5/15/2027

380,000

338,200

SOFR+1.45%

N/A

8/19/2028

565,000

169,500

4.79%

12/5/2027

9/14/2028

(7)

98,000

72,503

2.19%

10/1/2026

Consolidated

12/11/2028

(8)

325,000

65,000

6.36%

1/5/2028

JV Loans

4/26/2029

(9)

175,000

96,250

SOFR+1.25%

N/A

6/1/2029

160,000

32,000

3.25%

7/1/2027

1/9/2030

(10)

61,750

10,189

6.00%

N/A

4/13/2031

130,000

17,329

5.26%

5/1/2030

Except as noted below, our loans: (i) are non-recourse, (ii) secured by separate collateral pools consisting of one or more properties and other collateral, (iii) require interest-only monthly payments with the outstanding principal due at 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 exercise those extension options. Effective rates include the effect of interest rate swaps and exclude the effect of points and prepaid loan fees. Maturity dates include the effect of extension options.

  1. During August 2026, we refinanced the loan at a floating interest rate of SOFR + 2.25%, which we have swapped to a fixed rate of 6.24% effective September 1, 2026 through September 1, 2029.

  2. Comprised of eight loans with the same terms.

  3. Balance represents borrowing on the construction loan which provides up to $375 million, including interest, for redevelopment of our Landmark Residences project in Brentwood. As of September 30, 2026, accreting swaps, which expire on January 1, 2030, effectively fix 96% of the loan at an interest rate of 5.80% with the remainder of the loan floating at SOFR + 2.45%.

  4. The loan includes a revolving credit facility of $12.5 million, which accrues interest at 5.5%. As of September 30, 2026, there was no outstanding balance on the revolving credit facility.

  5. $380 million of swaps were previously associated with other debt that we paid off in August 2025. They continue to hedge our remaining floating rate debt. For purposes of this table we have applied $350.0 million to this loan and the remaining $30.0 million has been applied to our pool of other floating rate debt.

  6. The loan requires monthly payments of principal and interest based upon a 30-year principal amortization schedule.

  7. In September 2026, the JV made a $17.0 million loan principal payment.

  8. The loan requires monthly payments of principal and interest for twelve months commencing on January 5, 2028 based upon a 25-year principal amortization schedule.

  9. A portion of this loan is guaranteed.

  10. The interest rate is fixed at 6% until July 8, 2027 and then increases to 6.25% for the remaining term of the loan.

  11. Our debt on the balance sheet of $5.73 billion is calculated by adding $1.5 million of unamortized loan premium/discount and deducting $46.7 million of unamortized deferred loan costs from our total consolidated loans of $5.77 billion.

  12. The statistics below include the impact of $30.0 million of swaps (maturing June 1, 2027) that are not assigned to loans in the table above:

Statistics for consolidated loans with interest fixed under the terms of the loan or a swap

Principal balance (In thousands) $4,962,282

Weighted average remaining life (including extension options) 3.8 years

Weighted average annual interest rate

5.04%

Weighted average remaining fixed interest period 2.6 years

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Office Portfolio Summary‌

Office Portfolio as of September 30, 2026

We divide our office portfolio into three regions: the Westside and San Fernando Valley regions of Los Angeles, California and Honolulu, Hawaii.

Annualized Rent by Region

Honolulu 6%

Valley 26%

Westside 68%

Total / Weighted

Region

Westside

Valley

Honolulu

Average

Number of Office Properties

57

16

2

75

Our Rentable Square Feet

10,267,848

6,790,777

1,190,835

18,249,460

Region Rentable Square Feet (1)

39,049,972

22,669,385

5,370,000

67,089,357

Our Market Share(2)

37.2 %

45.4 %

22.2 %

39.3 %

Our Percent Leased

81.0 %

77.0 %

94.8 %

80.4 %

Our Annualized Rent

$461,684,952

$173,934,808

$41,593,034

$677,212,794

Annualized Rent Per Leased Square Foot (3)

$ 59.20

$ 35.39

$ 38.43

$ 49.09

Monthly Rent Per Leased Square Foot (3)

$ 4.93

$ 2.95

$ 3.20

$ 4.09

  1. The rentable square feet in each region is based on the Rentable Square Feet as reported in the 2026 third quarter CBRE Marketview report for our submarkets in that region.

  2. Our market share is calculated by dividing our Rentable Square Feet by the applicable Region's Rentable Square Feet, weighted in the case of averages based on the square feet of exposure to our submarkets in each region. In calculating market share, we adjusted the rentable square footage by: (i) removing 62,000 rentable square feet for an office building in Honolulu that we are converting to residential apartments from both our rentable square footage and that of the region, and (ii) to add a 218,000 square foot property located just outside the Beverly Hills city limits to both the numerator and the denominator.

  3. Does not include signed leases not yet commenced, which are included in percent leased but excluded from Annualized Rent.

Recurring Office Capital Expenditures per Rentable Square Foot

Nine months ended September 30, 2026

$

0.15

Three months ended September 30, 2026 $ 0.05

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Office Lease Diversification‌

Office Portfolio as of September 30, 2026

2,710

69.6%

15.5%

12.2%

83

27

1

2.7%

% of Annualized Rent

3000 100%

2500

Number of Leases

2000

75%

1500 50%

1000

500

25%

0 0%

Under 20,000 20,001 to 40,000 40,001 to 100,000 Over 100,000

Square Footage of Lease

Number of Leases % of Annualized Rent

Portfolio Tenant Size

Median Average

Square feet 2,400 4,900

Office Leases Rentable Square Feet Annualized Rent

Square Feet Under Lease

Number

Percent

Amount

Percent

Amount

Percent

2,500 or less

1,485

52.6 %

2,125,865

15.4 %

$ 102,190,939

15.1 %

2,501-10,000

1,029

36.5

4,966,444

36.0

239,066,509

35.3

10,001-20,000

196

7.0

2,700,819

19.6

129,945,092

19.2

20,001-40,000

83

2.9

2,183,425

15.8

104,983,546

15.5

40,001-100,000

27

1.0

1,563,069

11.3

82,645,636

12.2

Greater than 100,000

1

-

256,734

1.9

18,381,072

2.7

Total for all leases

2,821

100.0 %

13,796,356

100.0 %

$ 677,212,794

100.0 %

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Largest Office Tenants‌

of

Number of

Lease

Square

Square

Annualized

Annualized

Leases

Properties

Expiration(1)

Feet

Feet

Rent

Rent

Office Portfolio as of September 30, 2026

William Morris Endeavor(2)

1

1

2037

256,734

1.4 %

$ 18,381,072

2.7 %

Equinox Fitness(3)

7

6

2035-2048

225,511

1.2

13,629,667

2.0

Morgan Stanley(4)

5

5

2027-2033

141,449

0.8

11,314,403

1.7

UCLA(5)

14

9

2026-2033

156,013

0.9

8,985,013

1.3

NKSFB

2

2

2030

135,066

0.7

7,150,417

1.1

Total

29

23

914,773

5.0 %

$ 59,460,572

8.8 %

Tenant

Percent of

Total Percent of

Leased Rentable

Number

Tenants paying 1% or more of our aggregate Annualized Rent:

  1. Expiration dates are per lease (expiration dates do not reflect storage and similar leases).

  2. Tenant has the option to terminate its lease in 2033.

  3. Square footage (rounded) expires as follows: 46,000 square feet in 2035, 31,000 square feet in 2037, 74,000

    square feet in 2038, 34,000 square feet in 2044, and 40,000 square feet in 2048.

  4. Square footage (rounded) expires as follows: 65,000 square feet in 2027, 26,000 square feet in 2028, 26,000

    square feet in 2030, 12,000 square feet in 2032, and 12,000 square feet in 2033.

  5. Square footage (rounded) expires as follows: 1 leases totaling 5,000 square feet in 2026; 4 leases totaling 27,000

square feet in 2028, 3 leases totaling 75,000 square feet in 2029; 2 leases totaling 16,000 square feet in 2030, 1

lease totaling 18,000 square feet in 2031, 1 lease totaling 1,000 square feet in 2032, and 2 leases totaling 14,000 square feet in 2033.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Office Industry Diversification‌

Office Portfolio as of September 30, 2026

Percentage of Annualized Rent by Tenant Industry

Financial Services 15.8%

Legal 19.6%

Advertising 0.9%

Other 0.9% Manufacturing & Distribution 1.2%

Educational Services 2.0%

Public Administration 2.8%

Insurance 2.8%

Technology 4.2%

Retail 6.6%

Real Estate 13.3%

Health Services 12.0%

Entertainment 9.1%

Accounting & Consulting 8.8%

Number of Annualized Rent as

Industry

Leases

a Percent of Total

Legal

605

19.6 %

Financial Services

377

15.8

Real Estate

321

13.3

Health Services

504

12.0

Entertainment

127

9.1

Accounting & Consulting

307

8.8

Retail

171

6.6

Technology

83

4.2

Insurance

84

2.8

Public Administration

72

2.8

Educational Services

37

2.0

Manufacturing & Distribution

52

1.2

Other

51

0.9

Advertising

30

0.9

Total

2,821 100.0 %

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Office Lease Expirations‌

Office Portfolio as of September 30, 2026

50.0%

Lease Data as of September 30, 2026 Comparable curve based on

average of prior three years (1)

Expiring Square feet

40.0%

30.0%

20.0%

10.0%

0.0%

11.0%

12.8%

10.9%

8.9%

7.1%

5.7%

8.0%

1.2%

1.8%

3.8%

2.4%

2.0%

Short Term Leases

2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 Thereafter

Year of Leas

Leased

Annualized Rent Per

Annualized

Annualized Rent Per

Expiring Square

Annualized

Number

Rentable

Feet as a

Rent at

Rent as a

Leased

Square Foot

of

Square

Percent

September

Percent of

Square

at

e Expiration Leases Feet of Total 30, 2026 Total Foot(1) Expiration(2)

  1. Average of the percentage of leases expiring at September 30, 2023, 2024, and 2025 with the same remaining duration as the leases for the labeled year had at September 30, 2026. Acquisitions are included in the comparable average commencing in the quarter after the acquisition.

    Short Term Leases 68

    223,095

    1.2 %

    $ 10,105,109

    1.6 %

    $ 45.30

    $ 45.34

    2026 102

    336,404

    1.8

    14,412,228

    2.1

    42.84

    43.06

    2027 608

    2,003,743

    11.0

    92,341,911

    13.6

    46.08

    47.26

    2028 575

    2,339,205

    12.8

    112,837,590

    16.7

    48.24

    50.95

    2029 482

    1,984,053

    10.9

    88,661,598

    13.1

    44.69

    48.39

    2030 293

    1,623,824

    8.9

    80,753,570

    11.9

    49.73

    55.40

    2031 256

    1,287,576

    7.1

    60,491,495

    8.9

    46.98

    54.12

    2032 144

    1,039,376

    5.7

    56,495,828

    8.3

    54.36

    59.93

    2033 93

    698,074

    3.8

    37,577,574

    5.5

    53.83

    65.13

    2034 54

    444,280

    2.4

    24,181,144

    3.6

    54.43

    67.27

    2035 42

    369,534

    2.0

    19,593,768

    2.9

    53.02

    68.86

    Thereafter 104

    1,447,192

    8.0

    79,760,979

    11.8

    55.11

    76.23

    Subtotal/weighted average 2,821

    13,796,356

    75.6 %

    $ 677,212,794

    100.0 %

    $ 49.09

    $ 55.63

    Signed leases not commenced

    675,771

    3.7

    Available

    3,578,876

    19.6

    Building management use

    123,520

    0.7

    BOMA adjustment(3)

    74,937

    0.4

    Total/weighted average 2,821

    18,249,460

    100.0 %

    $ 677,212,794

    100.0 %

    $ 49.09

    $ 55.63

    1. Represents Annualized Rent at September 30, 2026 divided by leased square feet.

    2. Represents Annualized Rent at expiration divided by leased square feet.

    3. Represents the square footage adjustments for leases that do not reflect BOMA remeasurement.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Office Lease Expirations - Next Four Quarters‌

Office Portfolio as of September 30, 2026

20.0%

18.0%

Expiring Square feet

16.0%

14.0%

12.0%

10.0%

8.0%

6.0%

4.0%

2.0%

0.0%

Lease Data as of September 30, 2026 Comparable curve based on

average of prior three years (1)

1.8%

1.6%

2.9%

3.0%

Q4 2026 Q1 2027 Q2 2027 Q3 2027

Next Twelve

Q4 2026

Q1 2027

Q2 2027

Q3 2027

Months

Los Angeles

Westside

163,296

143,538

339,008

272,093

917,935

Valley

162,780

126,704

169,565

263,604

722,653

Honolulu

10,328

25,884

14,028

11,570

61,810

Expiring Square Feet(1)

336,404

296,126

522,601

547,267

1,702,398

Percentage of Portfolio

1.8 %

1.6 %

2.9 %

3.0 %

9.3 %

Los Angeles

Westside

$52.46

$49.36

$52.37

$52.98

$52.10

Valley

$33.59

$30.47

$35.56

$38.00

$35.11

Honolulu

$43.52

$39.99

$33.66

$40.31

$39.20

Expiring Rent per Square Foot(2)

$43.06

$40.46

$46.41

$45.49

$44.42

  1. Includes leases with an expiration date in the applicable period where the space had not been re-leased as of September 30, 2026, other than 223,095 square feet of Short-Term Leases.

  2. Fluctuations in this number primarily reflect the mix of buildings/regions involved, as well as the varying terms and square footage of the individual leases expiring. As a result, the data in this table should only be extrapolated with caution.

    NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

    ‌Office Leasing Activity‌

    Office Portfolio for the Three Months ended September 30, 2026

    Weighted Average

    Number of Rentable Lease Term

    Office Leases Signed During Quarter

    Leases

    Square Feet

    (months)1

    New leases

    82

    271,750

    69

    Renewal leases

    142

    724,783

    67

    All leases

    224

    996,533

    67

    Change in Rental Rates for Office Leases Executed during the Quarter(2)

    Expiring Rate

    New/Renewal Rate

    Percentage Change

    Cash Rent

    $51.02

    $46.31

    (9.2)%

    Straight-line Rent

    $46.87

    $47.71

    1.8%

    Average Office Lease Transaction Costs (3)

    Lease Transaction Lease Transaction Costs per SF Costs per Annum

    Renewal leases signed during the quarter

    $22.63

    $4.67

    All leases signed during the quarter $26.04 $5.26

New leases signed during the quarter $36.51 $6.95

  1. Average renewal lease term exclude leases with a term of twelve months or less.

  2. Represents the average annual initial stabilized cash and straight-line rents per square foot on new and renewed leases signed during the quarter 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.

  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 at the landlord's request, and non-comparable leases, such as retail leases.

    NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

    ‌Multifamily Portfolio Summary‌

    In-Service Multifamily Portfolio as of September 30, 2026

    We divide our In-Service multifamily portfolio into three regions: Santa Monica, West Los Angeles and Honolulu, Hawaii.

    Annualized Rent by Region

    Santa Monica

    29%

    West Los

    Angeles 31%

    Honolulu

    41%

    Region

    Properties

    Units

    Percent of Total

    Santa Monica

    3

    940

    21 %

    West Los Angeles

    6

    964

    22 %

    Honolulu

    4

    2,506

    57 %

    Total

    13

    4,410

    100 %

    Percent Annualized Monthly Rent

    Region

    Leased

    Rent(1)

    Per Leased Unit

    Santa Monica

    99.6 %

    $ 53,321,508

    $ 4,752

    West Los Angeles

    98.8 %

    56,411,496

    4,948

    Honolulu

    99.6 %

    74,802,396

    2,502

    Total / Weighted Average

    99.4 %

    $ 184,535,400

    $ 3,514

    Recurring Multifamily Capital Expenditures per Unit (1)

    Three months ended September 30, 2026

    $ 213

    Nine months ended September 30, 2026

    $ 599

    Units as a

    Number of Number of

    1. The multifamily portfolio also includes (i) 72,613 square feet consisting of ancillary retail space at three properties and the remaining office space at a building undergoing conversion from office to residential and (ii) 712 apartment units at Barrington Plaza which is undergoing redevelopment. These items are not included in this table.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Development Portfolio Summary‌

The Landmark Residences is a 712-unit apartment community in Brentwood, across from our Landmark Los Angeles apartments.

This is a phased redevelopment of all three towers to comply with city fire life safety directives. We estimate construction will take several years and cost approximately $400 million.

The property also includes a potential residential development site at the corner of Wilshire Blvd. and Barrington Ave.

Rendering of three redeveloped towers at

The Landmark Residences with a new amenity deck.

At 10900 Wilshire, we are developing a mixed-use community featuring state-of-the-art amenities for both office and residential users. As we did with our Bishop Place conversion in Honolulu, conversion of vacant office floors will occur in the event they become available. There is no predetermined residential to office ratio.

We expect the total project cost to be approximately $200 million to $250 million. If we were to convert all the floors to apartments, the project would add as many as 323 new apartment units.

Conceptual mixed use building at 10900 Wilshire Blvd.

10900 Wilshire, Westwood, California

The Landmark Residences, Brentwood, California

All figures are estimates, as development in our markets is long and complex and subject to inherent uncertainties.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌2026 Guidance‌

Metric

Per Share

Net loss per common share - diluted

$(0.20) to $(0.16)

FFO per share - fully diluted

$1.39 to $1.43

Assumptions

(Occupancy & Leased Rate ranges pertain to our In-Service Portfolio)

Metric

Assumption Range

Compared to Prior Assumption

Average Office Occupancy

75.5% to 76.5%

Narrowed

Residential Leased Rate

Essentially fully leased

Unchanged

Same Property Cash NOI

-2.5% to -0.5%

Unchanged

Above/Below Market Net Revenue

$1 to $5 million

Unchanged

Straight-line Revenue

$14 to $18 million

Unchanged

General and Administrative Expenses

$52 to $56 million

Unchanged

Interest Expense

$275 to $285 million

Unchanged

Weighted average fully diluted shares outstanding

207 million

Unchanged

Except as disclosed, our guidance does not include the impact of future property acquisitions or dispositions, common stock sales or repurchases, financings, property damage insurance recoveries, impairment charges or other possible capital markets activities.

The guidance and representative assumptions on this page are forward looking statements, subject to the safe harbor contained at the beginning of this Earnings Package, and reflect our views of current and future market conditions. Ranges represent a set of likely assumptions, but actual results could fall outside the ranges presented. Only a few of our assumptions underlying our guidance are disclosed above, and our actual results will be affected by known and unknown risks, trends, uncertainties and other factors, some of which are beyond our control or ability to predict. Although we believe that the assumptions underlying our guidance are reasonable, they are not guarantees of future performance and some of them will inevitably prove to be incorrect. As a result, our actual future results can be expected to differ from our expectations, and those differences could be material. See page 23 for a reconciliation of our Non-GAAP guidance.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Reconciliation of 2026 Non-GAAP Guidance(1)‌

(Unaudited; in millions, except per share amounts)

Reconciliation of our guided Net loss per common share - diluted to FFO per share - fully diluted:

Reconciliation of net loss attributable to common stockholders to FFO

Low

High

Net loss attributable to common stockholders

$ (32.7)

$ (26.0)

Adjustments for depreciation and amortization of real estate assets

410.0

400.0

Adjustments for noncontrolling interests and consolidated JVs

(89.6)

(78.0)

FFO

$ 287.7

$ 296.0

Weighted average fully diluted shares outstanding

High

Low

Weighted average shares of common stock outstanding - diluted

167.5

167.5

Weighted average units in our operating partnership outstanding

39.5

39.5

Weighted average fully diluted shares outstanding

207.0

207.0

Per share

Low

High

Net loss per common share - diluted

$ (0.20)

$ (0.16)

FFO per share - fully diluted

$ 1.39

$ 1.43

(1) Our guidance does not include the impact of future property acquisitions or dispositions, common stock sales or repurchases, financings, property damage insurance recoveries, if any, or other possible capital markets activities or impairment charges. The reconciliation should be used as an example only, with the numbers presented only as representative assumptions. Ranges represent a set of likely assumptions, but actual results could fall outside the ranges presented.

All assumptions are forward looking statements, subject to the safe harbor contained at the beginning of this Earnings Package, and reflect our views of current and future market conditions. Our actual results will be affected by known and unknown risks, trends, uncertainties and other factors, some of which are beyond our control or ability to predict. Although we believe that the assumptions underlying the guidance are reasonable, they are not guarantees of future performance and some of them will inevitably prove to be incorrect. As a result, our actual future results can be expected to differ from our expectations, and those differences could be material.

NOTE: See the "Definitions" section for definitions of certain terms used in this Earnings Package.

‌Adjusted Funds From Operations (AFFO): We calculate AFFO from FFO by (i) eliminating the impact on FFO of straight-line rent; amortization/accretion of acquired above/below market leases; loan costs such as amortization/ accretion of loan premiums/discounts; amortization and hedge ineffectiveness of interest rate contracts; amortization/expense of loan costs; non-cash compensation expense, and (ii) subtracting recurring capital expenditures, tenant improvements and capitalized leasing expenses (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 calculation of fully diluted equity). Recurring capital expenditures, tenant improvements and leasing expenses are those required to maintain current revenues once a property has been stabilized, generally excluding those for acquired buildings being stabilized, newly developed space and upgrades to improve revenues or operating expenses or significantly change the use of the space, as well as those resulting from casualty damage or bringing the property into compliance with governmental requirements. We report AFFO because it is a widely reported measure of the performance of equity Real Estate Investments Trusts (REITs), and is also used by some investors to compare our performance with other REITs. However, the National Association of Real Estate Investment Trusts (NAREIT) has not defined AFFO, and other REITs may use different methodologies for calculating AFFO, and accordingly, our AFFO may not be comparable to the AFFO of other REITs. AFFO is a non-GAAP financial measure for which we believe that net income (loss) is the most directly comparable GAAP financial measure. AFFO 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.‌

AFFO Payout Ratio: Represents dividends announced divided by the AFFO for that period. We report AFFO Payout Ratio because it is a widely reported measure of the performance of equity REITs, and is also used by some investors to compare our performance with other REITs.

Annualized Rent: Represents annualized cash base rent (i.e. excludes tenant reimbursements, parking and other revenue) before abatement under leases commenced as of the reporting date and expiring after the reporting date (does not include 675,771 square feet with respect to signed leases not yet commenced at September 30,

2026). For our triple net office properties, annualized rent is calculated for triple net leases 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.

Average Office Occupancy: Calculated by averaging the Occupancy Rates on the last day of the current and prior quarter and, for reporting periods longer than a quarter, by averaging the Occupancy Rates for all the quarters in the respective reported period.

Consolidated Net Debt: Represents our consolidated debt, (i) excluding the impact of unamortized loan premiums and deferred loan costs which do not require cash settlement, (ii) less cash and cash equivalents including loan collateral deposited with lenders available to reduce the debt obligation. Consolidated Net Debt is a non-GAAP financial measure for which we believe that consolidated debt is the most directly comparable GAAP financial measure. We report Consolidated Net Debt because some investors use it to evaluate and compare our leverage and financial position with that of other REITs. A limitation associated with using Consolidated Net Debt is that it subtracts cash and cash equivalents and loan collateral deposited with lenders and may therefore imply that there is less debt than the most comparable GAAP financial measure indicates.

Development Portfolio: Includes the following properties undergoing development activities: (1) a residential property with 712 apartments in Los Angeles which we removed from the residential rental market following a fire in January 2020 and (2) a 247,468 square foot office building in Westwood with an adjoining residential development site that we acquired in January 2025 where we plan to develop up to 323 apartment units.

Equity Capitalization: Represents our Fully Diluted Shares multiplied by the closing price of our common stock on the New York Stock Exchange as of September 30, 2026.

Fully Diluted Shares: Calculated according to the treasury stock method, based on our diluted outstanding stock and units in our Operating Partnership.

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 calculation of fully diluted equity). 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 expenses 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.

GAAP: Refers to accounting principles generally accepted in the United States.

In-Service Portfolio: Represents our Total Portfolio excluding our Development Portfolio.

Joint Ventures (JVs): At September 30, 2026, we owned a weighted average interest of approximately 45% based on square footage in seven consolidated JVs. The JVs owned twenty-three office properties totaling 4.8 million square feet and three residential properties with 793 apartments.

Lease Transaction Costs: Represents the weighted average of tenant improvements and leasing commissions for leases signed by us during the quarter, excluding leases substantially negotiated by the seller in the case of acquired properties and leases for tenants relocated from space being taken out of service. We report Lease Transaction Costs because it is a widely reported measure of the performance of equity REITs, and is used by some investors to determine our cash needs and to compare our performance with other REITs. We use Lease Transaction Costs to manage and monitor the performance of our office and multifamily portfolios.

Leased Rate: The percentage leased for our In-Service Portfolio as of September 30, 2026. Management space is considered leased. Space taken out of service during a repositioning or which is vacant as a result of a fire or other damage is excluded from both the numerator and denominator for calculating the Leased Rate. For newly developed buildings going through lease up, units are included in both the numerator and denominator as they are leased. We report Leased Rates 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 Absorption: Represents the change in Leased Rate between the last day of the current and prior quarter for our In-Service Portfolio. Except for buildings acquired in the very early part of the current quarter where we were involved in leasing pre-closing (which we include as though they were acquired on the last day of the prior quarter), we exclude properties acquired or sold during the current quarter. The calculation excludes the impact of building remeasurement. We report Net Absorption 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 with other REITs. We use Net Absorption to manage and monitor the performance of our office portfolio.

Net Income (Loss) Per Common Share - Diluted: We calculate Net Income (Loss) Per Common Share - Diluted in accordance with GAAP 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 Long Term Incentive Plan Unit awards that contain non-forfeitable rights to dividends as participating securities and include these securities in the computation using the two-class method.

Net Operating Income (NOI): We calculate NOI as revenue less operating expenses attributable to the properties that we own and operate. We present two forms of NOI:

  • 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 (losses) on sales of investments in real estate, gain from consolidation of JV and net income (loss) attributable to noncontrolling interests.

  • Cash NOI: is calculated by excluding from NOI our straight-line rent and the amortization/accretion of acquired above/below market leases.

    We report 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. NOI is a non-GAAP financial measure for which we believe that net income (loss) is the most directly comparable GAAP financial measure. 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 expenses necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results from operations. 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. Other REITs may not calculate NOI in a similar manner and, accordingly, our NOI may not be comparable to the NOI of other REITs.

    Occupancy Rate: We calculate Occupancy Rate from the Leased Rate for our In-Service Portfolio by excluding signed leases not yet commenced. 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.

    Operating Partnership: Douglas Emmett Properties, LP.

    Our Share: Our Share is calculated by multiplying the amount of debt or cash, as applicable, for each of our subsidiaries by our share of that subsidiary's equity. For example, we calculate Our Share of Net Debt by: (i) multiplying the principal balance of our consolidated loans by our equity interest in the relevant borrower, (ii) subtracting the product of cash and cash equivalents multiplied by our equity interest in the entity that owns the cash or cash equivalents, and (iii) subtracting the product of loan collateral deposited with lenders multiplied by our equity interest in the entity that deposited the collateral with the lender. We subtract cash and cash equivalents and loan collateral deposited with lenders because they could be used to reduce the debt obligations, and do not add (deduct) unamortized loan premium (discount) or subtract unamortized deferred loan costs because they do not require cash settlement. Reporting Our Share of cash or debt is a non-GAAP financial measure for which we believe that consolidated metric is the most directly comparable GAAP financial measure. We report Our Share of these items because some investors use it to evaluate and compare our financial position with that of other REITs.

    Pro Forma Enterprise Value: We calculate Pro Forma Enterprise Value by adding our Equity Capitalization to Our Share of Net Debt. Pro Forma Enterprise Value is a non-GAAP financial measure for which we believe that consolidated total equity and liabilities is the most directly comparable GAAP financial measure. We report Pro Forma Enterprise Value because some investors use it to evaluate and compare our financial position with that of other REITs.

    Recurring Capital Expenditures: Building 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.

    Rental Rate: We report Rental Rate because it is a widely reported measure of the performance of equity REITs, and is used by some investors to compare our performance with other REITs. We use Rental Rate to manage and monitor the performance of our office and multifamily portfolios. We present two forms of Rental Rates:

  • Cash Rental Rate: is calculated by dividing the rent paid on the measurement date by the Rentable Square Feet.

  • Straight-Line Rental Rate: is calculated by dividing the average rent over the lease term by the Rentable Square Feet.

Rentable Square Feet: Based on the Building Owners and Managers Association (BOMA) measurement. At September 30, 2026, total consists of 14,472,127 leased square feet (including 675,771 square feet with respect to signed leases not commenced), 3,578,876 available square feet, 123,520 building management use square feet and 74,937 square feet of 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.

Same Property NOI: To facilitate a comparison of NOI between reported periods, we report NOI for a subset of our properties referred to as our "same properties," which are properties that have been owned and operated by us during both periods being compared. We exclude from our same property subset properties that during the comparable periods were: (i) acquired, (ii) sold, held for sale, contributed or otherwise removed from our consolidated financial statements, or (iii) that underwent a major repositioning project, 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. Our Same Property NOI is not adjusted for noncontrolling interests in properties which are not wholly owned.

Our same properties for 2026 include all of our In-Service Portfolio properties, other than (1) a 456,205 square foot single tenant office property in Los Angeles that we commenced converting to multi-tenant after the tenant's lease expired in 2024 and (2) five office properties totaling 246,443 square feet that we acquired in the second quarter of 2026.

We report Same Property NOI because it is a widely reported measure of the performance and value of equity REITs, and it is used by some investors to: (i) analyze our operating results excluding the impact of properties not being operated on a consistent basis, and (ii) to compare our performance and value with other REITs. We use Same Property NOI to manage and monitor the performance of our office portfolio.

Short-Term Leases: Represents 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 Portfolio: At September 30, 2026, our Total Portfolio included all of our consolidated properties. Our consolidated properties include twenty-three office properties totaling 4.8 million square feet and three residential properties with 793 apartments which are owned through seven consolidated JVs in which we own a weighted average interest of approximately 45% based on square footage.

"We" and "our" refers to Douglas Emmett, Inc., our Operating Partnership and its subsidiaries, and our consolidated JVs.

Douglas Emmett, Inc. on 6ix

Earlier from Douglas Emmett

All Douglas Emmett news releases