JBG SMITH PropertiesJBGS

Market cap

$1.7B

P/E ratio

	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Property rental	-	-	493	459	500	492	483
Third-party real estate services, including reimbursements	-	-	121	114	114	89	92
Other revenue	5	6	-	30	21	25	29
Total revenue	543	644	648	603	634	606	604
Depreciation and amortization	165	216	196	226	240	218	216
Property operating	-	-	138	146	151	150	144
Real estate taxes	66	71	70	71	71	62	58
Corporate and other	47	34	47	47	54	58	55
Third-party real estate services	-	-	-	115	107	95	89
Allocated Share-based Compensation Expense - Formation Transaction	-	36	42	32	16	5	1
Transaction and other costs	-	-	-	-	-	6	9
Total expenses	-	-	-	640	645	590	565
Income (Loss) from Equity Method Investments	-4	39	-1	-20	-2	-17	-27
Investment Income, Net	2	15	5	-1	9	19	16
Interest expense	58	74	53	62	68	76	109
Gain on the sale of real estate, net	-	52	105	59	11	162	79
Loss on the extinguishment of debt	-1	-5,153,000	-6	-0	-	-3	-0
Impairment loss	-	-	-	10	25	-	90
Total other income (expense)	-	20	50	-34	-75	84	-131
INCOME (LOSS) BEFORE INCOME TAX (EXPENSE) BENEFIT	-89	46	73	-72	-86	100	-92
Income tax (expense) benefit	-10	-1	-1	-4	4	1	-0
NET INCOME (LOSS)	-79	47	74	-67	-90	99	-92
Net (income) loss attributable to redeemable noncontrolling interests	-7	7	9	-5	-9	13	-11
Net (income) loss attributable to noncontrolling interests	-0	-0	-	-	-2	0	-1
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	-72	47	74	-62	-79	99	-80
Earnings Per Share, Basic	-0.7	0.31	0.48	-	-0.63	0.7	-0.78
Earnings Per Share, Diluted	-0.7	0.31	0.48	-	-0.63	0.7	-0.78