JBGS
JBG SMITH Properties
$23.72
-$0.04(-0.17%)
90
Overall
80
Value
100
Tech
--
Quality
Market Cap
$1.50B
Volume
1.20M
52W Range
$13.28 - $24.30
Target Price
$18.50
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $474.6M | $612.1M | $614.2M | $572.9M | $613.6M | $491.7M | $483.2M | $454.2M | ||
| Total Revenue | $543.0M | $644.2M | $647.8M | $602.7M | $634.4M | $605.8M | $604.2M | $547.3M | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $118.8M | $148.1M | $-41.3M | $331.4M | $328.6M | $150.0M | $144.0M | $146.6M | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $419.0M | $464.1M | $689.0M | $271.3M | $305.7M | $455.8M | $460.1M | $400.7M | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $-595.2M | $-617.9M | $308.9M | $339.3M | $360.9M | $334.2M | $322.7M | $319.6M | ||
| Selling, General & Administrative | $39.4M | $33.7M | $46.8M | $46.6M | $53.8M | $58.3M | $54.8M | $58.8M | ||
| General & Administrative Expenses | $39.4M | $33.7M | $46.8M | $46.6M | $53.8M | $58.3M | $54.8M | $58.8M | ||
| Salaries & Wages | $51.9M | $89.8M | $67.8M | $70.6M | $54.6M | -- | -- | -- | ||
| Depreciation & Amortization | $161.7M | $211.4M | $191.6M | $221.8M | $236.3M | $213.8M | $210.2M | $208.2M | ||
| Depreciation & Amortization | $161.7M | $211.4M | $191.6M | $221.8M | $236.3M | $213.8M | $210.2M | $208.2M | ||
| Amortization | $-18.0M | $-26.2M | $19.2M | $16.6M | $206.2M | $4.5M | $9.8M | $17.4M | ||
| Other Operating Expenses | $29.3M | $63.7M | $208.1M | $216.6M | $221.5M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $70.4M | $-5.7M | $346.5M | $243.1M | $235.9M | $7.5M | $16.4M | $-12.0M | ||
| EBITDA | $100.9M | $247.7M | $406.0M | $213.5M | $218.3M | $401.8M | $234.0M | $160.2M | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | $58.1M | $74.4M | $52.7M | $59.4M | $64.0M | $75.9M | $108.7M | $116.6M | ||
| Intinc | $-36.8M | $-7.6M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-93.2M | $-66.9M | $-52.7M | $-62.3M | $-68.0M | $-75.9M | $-29.3M | $-134.1M | ||
| Gain on Sale of Securities | $1.3M | $926.0K | $5.4M | $-625.0K | $8.8M | $18.6M | $15.8M | $11.6M | ||
| Other Income/Expense | $103.0M | $-118.5M | $-136.8M | $-8.8M | $-38.8M | $-185.1M | $-17.3M | $-34.6M | ||
| Other Special Charges | $4.5M | $79.1M | $27.8M | $29.8M | $20.8M | $22.0M | $28.5M | $30.1M | ||
| SPECIAL ITEMS | ||||||||||
| Restructring And Mn A Income | $19.3M | $-27.7M | $5.3M | $3.7M | $1.0M | -- | -- | -- | ||
| Special Income Charges | $-19.3M | $27.7M | $20.7M | $-10.2M | $-25.1M | -- | $-90.2M | $-55.4M | ||
| Impairment of Capital Assets | -- | -- | -- | $10.2M | $25.1M | -- | $90.2M | $55.4M | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $-67.7M | $28.7M | $203.8M | $-12.1M | $-22.2M | $176.2M | $16.7M | $-60.4M | ||
| Pre-Tax Income | $-89.0M | $45.9M | $72.8M | $-71.5M | $-86.2M | $100.3M | $-92.0M | $-177.0M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $-9.9M | $-738.0K | $-1.3M | $-4.3M | $3.5M | $1.3M | $-296.0K | $762.0K | ||
| NET INCOME | ||||||||||
| Net Income | $-108.6M | $39.9M | $65.6M | $-62.3M | $-79.3M | $85.4M | $-80.0M | $-143.5M | ||
| Net Income (Continuing Operations) | $-115.9M | $39.9M | $65.6M | $-62.3M | $-79.3M | $99.0M | $-91.7M | $-177.8M | ||
| Net Income (Discontinued Operations) | $-108.6M | $39.9M | $65.6M | $-62.3M | $-79.3M | $85.4M | $-80.0M | $-143.5M | ||
| Net Income (Common Stockholders) | $-108.6M | $39.9M | $423.4M | $-65.4M | $-82.1M | $85.4M | $-80.0M | $-143.5M | ||
| Normalized Income | $23.8M | -- | -- | -- | -- | -- | -- | $-119.8M | ||
| TOTALS | ||||||||||
| Total Expenses | $-476.4M | $-469.8M | $267.6M | $329.8M | $377.7M | $484.2M | $466.8M | $466.2M | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $105.4M | $119.2M | $130.7M | $133.5M | $130.8M | $119.0M | $105.1M | $88.3M | ||
| Average Shares Outstanding (Diluted) | $102.5M | $119.2M | $130.7M | -- | $130.8M | $119.0M | $105.1M | $88.3M | ||
| Shares Outstanding | $118.0M | $122.6M | $134.9M | $131.6M | $127.6M | $114.0M | $91.9M | $82.5M | ||
| Basic EPS | $-0.70 | $0.31 | $0.48 | $-0.49 | $-0.63 | $0.70 | $-0.78 | $-1.65 | ||
| Basic EPS (Continuing Operations) | -- | -- | $0.48 | $-0.49 | $-0.63 | $0.70 | $-0.78 | $-1.65 | ||
| Diluted EPS | $-0.70 | $0.31 | $0.48 | $-0.49 | $-0.63 | $0.70 | $-0.78 | $-1.65 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $0.48 | -- | $-0.63 | $0.70 | $-0.78 | $-1.65 | ||
| Dividend Per Share | $0.45 | $1 | $0.90 | $0.90 | $0.90 | $0.90 | $0.70 | $0.88 | ||
| OTHER METRICS | ||||||||||
| Acquired In Process Rn D Income | -- | -- | -- | $59.5M | $11.3M | -- | -- | -- | ||
| Earnings from equity interest | $-4.1M | $39.4M | $103.6M | $-20.3M | $-2.1M | $-17.4M | $-27.0M | $-7.1M | ||
| Earnings From Equity Interest Net Of Tax | $-4.1M | $39.4M | $103.6M | $-20.3M | $-2.1M | $-17.4M | $-27.0M | $-7.1M | ||
| Fees | $63.2M | $98.7M | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | $11.3M | -- | -- | -- | ||
| Interest Expense Operating | $-69.2M | $-91.7M | $78.3M | $70.6M | $68.5M | $-10.9M | $-26.8M | $-15.3M | ||
| Minority Interests | $7.3M | $-6.7M | $-8.6M | $5.0M | $10.5M | $-13.6M | $11.7M | $34.2M | ||
| Other Gand A | $39.4M | $33.7M | $46.8M | $46.6M | $53.8M | $58.3M | $54.8M | $58.8M | ||
| Other Impairment Of Capital Assets | -- | -- | $10.2M | $7.8M | -- | -- | -- | -- | ||
| Other Taxes | $66.4M | $71.1M | $70.5M | $71.0M | $70.8M | $62.2M | $57.7M | $52.6M | ||
| Rent And Landing Fees | $-177.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | $-26.0M | $-14.5M | -- | -- | -- | -- | ||
| Restruct | $19.3M | $-27.7M | $5.3M | $3.7M | $1.0M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | JBGS | $23.72 | -0.2% | 1.20M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |