JBG SMITH Properties
NYSE:JBGS
JBG SMITH Properties
NYSE:JBGS
Price:
15.84
USD
1.73%
Market Cap:
$933.8m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
JBG SMITH Properties
NYSE:JBGS
|
US |
|
Bayer AG
XETRA:BAYN
|
DE |
|
Tenfu (Cayman) Holdings Co Ltd
HKEX:6868
|
CN |
|
S
|
Shyam Century Ferrous Ltd
NSE:SHYAMCENT
|
IN |
|
T
|
Telsys Ltd
TASE:TLSY
|
IL |
|
C
|
CPM Group Ltd
HKEX:1932
|
HK |
|
Ningbo Water Meter Co Ltd
SSE:603700
|
CN |
|
Coal India Ltd
NSE:COALINDIA
|
IN |
|
Rushnet Inc
OTC:RSHN
|
US |
Income Statement
Earnings Waterfall
JBG SMITH Properties
JBG SMITH Properties
Income Statement
JBG SMITH Properties
JBG SMITH Properties
Currency: USD
| Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
51
|
52
|
53
|
54
|
57
|
59
|
65
|
68
|
72
|
76
|
72
|
67
|
59
|
53
|
48
|
50
|
56
|
62
|
67
|
67
|
68
|
68
|
72
|
73
|
77
|
83
|
87
|
92
|
97
|
101
|
107
|
116
|
125
|
134
|
139
|
143
|
142
|
142
|
|
| Revenue |
476
N/A
|
479
+1%
|
478
0%
|
480
+0%
|
509
+6%
|
543
+7%
|
590
+9%
|
631
+7%
|
637
+1%
|
644
+1%
|
636
-1%
|
638
+0%
|
646
+1%
|
648
+0%
|
651
+0%
|
635
-2%
|
619
-3%
|
603
-3%
|
610
+1%
|
620
+2%
|
626
+1%
|
634
+1%
|
631
-1%
|
622
-1%
|
613
-2%
|
606
-1%
|
597
-1%
|
603
+1%
|
607
+1%
|
604
-1%
|
596
-1%
|
580
-3%
|
564
-3%
|
547
-3%
|
523
-4%
|
514
-2%
|
502
-2%
|
499
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(178)
|
(176)
|
(175)
|
(178)
|
(199)
|
(237)
|
(267)
|
(292)
|
(296)
|
(309)
|
(313)
|
(323)
|
(334)
|
(322)
|
(326)
|
(327)
|
(328)
|
(331)
|
(332)
|
(330)
|
(331)
|
(329)
|
(333)
|
(328)
|
(316)
|
(307)
|
(295)
|
(293)
|
(294)
|
(291)
|
(287)
|
(284)
|
(278)
|
(273)
|
(264)
|
(256)
|
(251)
|
(251)
|
|
| Gross Profit |
298
N/A
|
303
+2%
|
303
0%
|
302
0%
|
309
+2%
|
306
-1%
|
323
+6%
|
340
+5%
|
342
+1%
|
335
-2%
|
323
-4%
|
314
-3%
|
312
-1%
|
326
+4%
|
325
0%
|
308
-5%
|
291
-5%
|
271
-7%
|
278
+3%
|
290
+4%
|
295
+2%
|
306
+4%
|
299
-2%
|
294
-2%
|
296
+1%
|
299
+1%
|
301
+1%
|
310
+3%
|
313
+1%
|
314
+0%
|
309
-1%
|
295
-4%
|
286
-3%
|
274
-4%
|
259
-5%
|
258
0%
|
251
-3%
|
247
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(182)
|
(184)
|
(181)
|
(180)
|
(206)
|
(230)
|
(254)
|
(281)
|
(279)
|
(281)
|
(282)
|
(279)
|
(279)
|
(281)
|
(280)
|
(287)
|
(294)
|
(300)
|
(311)
|
(311)
|
(309)
|
(307)
|
(301)
|
(292)
|
(282)
|
(278)
|
(271)
|
(270)
|
(269)
|
(266)
|
(268)
|
(272)
|
(272)
|
(267)
|
(258)
|
(254)
|
(254)
|
(249)
|
|
| Selling, General & Administrative |
(49)
|
(50)
|
(39)
|
(38)
|
(52)
|
(69)
|
(77)
|
(87)
|
(83)
|
(70)
|
(75)
|
(74)
|
(74)
|
(89)
|
(88)
|
(89)
|
(87)
|
(78)
|
(73)
|
(69)
|
(67)
|
(70)
|
(71)
|
(69)
|
(66)
|
(64)
|
(62)
|
(61)
|
(60)
|
(55)
|
(54)
|
(56)
|
(56)
|
(59)
|
(59)
|
(59)
|
(60)
|
(59)
|
|
| Depreciation & Amortization |
(133)
|
(133)
|
(133)
|
(132)
|
(145)
|
(162)
|
(177)
|
(193)
|
(196)
|
(211)
|
(211)
|
(209)
|
(209)
|
(192)
|
(191)
|
(198)
|
(208)
|
(222)
|
(238)
|
(242)
|
(242)
|
(236)
|
(230)
|
(223)
|
(216)
|
(214)
|
(209)
|
(209)
|
(209)
|
(210)
|
(214)
|
(216)
|
(215)
|
(208)
|
(199)
|
(195)
|
(193)
|
(190)
|
|
| Other Operating Expenses |
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
116
N/A
|
119
+3%
|
122
+2%
|
122
+0%
|
103
-16%
|
76
-27%
|
69
-9%
|
59
-14%
|
63
+6%
|
54
-14%
|
41
-24%
|
35
-15%
|
33
-5%
|
46
+38%
|
46
N/A
|
21
-55%
|
(4)
N/A
|
(29)
-700%
|
(33)
-15%
|
(22)
+34%
|
(15)
+34%
|
(1)
+95%
|
(2)
-186%
|
3
N/A
|
15
+458%
|
22
+50%
|
30
+39%
|
40
+34%
|
44
+10%
|
48
+8%
|
41
-14%
|
24
-42%
|
14
-40%
|
7
-52%
|
1
-89%
|
4
+442%
|
(3)
N/A
|
(2)
+43%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(49)
|
(49)
|
(51)
|
(51)
|
(55)
|
(56)
|
(62)
|
(66)
|
(65)
|
(59)
|
(57)
|
(50)
|
(47)
|
(47)
|
(42)
|
(47)
|
(53)
|
(63)
|
(68)
|
(69)
|
(70)
|
(59)
|
(45)
|
(43)
|
(42)
|
(57)
|
(78)
|
(87)
|
(91)
|
(99)
|
(98)
|
(103)
|
(114)
|
(122)
|
(129)
|
(135)
|
(137)
|
(138)
|
|
| Non-Reccuring Items |
(1)
|
(8)
|
(11)
|
(15)
|
(93)
|
(108)
|
(109)
|
(116)
|
(28)
|
(1)
|
4
|
9
|
(3)
|
(30)
|
(37)
|
(45)
|
(44)
|
(39)
|
(36)
|
(19)
|
0
|
(38)
|
(31)
|
(38)
|
(73)
|
(26)
|
(30)
|
(28)
|
(74)
|
(120)
|
(142)
|
(141)
|
(79)
|
(59)
|
(57)
|
(86)
|
(90)
|
(79)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
34
|
46
|
52
|
91
|
57
|
54
|
105
|
126
|
0
|
117
|
60
|
0
|
11
|
11
|
11
|
11
|
159
|
159
|
162
|
203
|
44
|
45
|
79
|
39
|
39
|
33
|
(3)
|
(2)
|
39
|
49
|
47
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
66
N/A
|
63
-5%
|
61
-4%
|
55
-9%
|
(45)
N/A
|
(89)
-98%
|
(101)
-14%
|
(89)
+12%
|
16
N/A
|
46
+191%
|
79
+71%
|
51
-35%
|
37
-28%
|
73
+99%
|
92
+26%
|
54
-41%
|
17
-68%
|
(72)
N/A
|
(137)
-92%
|
(99)
+28%
|
(73)
+27%
|
(86)
-19%
|
(67)
+22%
|
81
N/A
|
58
-28%
|
100
+72%
|
125
+25%
|
(31)
N/A
|
(76)
-144%
|
(92)
-22%
|
(160)
-74%
|
(181)
-13%
|
(146)
+20%
|
(177)
-22%
|
(187)
-6%
|
(178)
+5%
|
(181)
-2%
|
(172)
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
6
|
7
|
7
|
7
|
1
|
1
|
1
|
0
|
1
|
2
|
3
|
4
|
4
|
(2)
|
(3)
|
(4)
|
(4)
|
1
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
1
|
0
|
2
|
2
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
4
|
|
| Income from Continuing Operations |
65
|
62
|
60
|
54
|
(45)
|
(83)
|
(94)
|
(82)
|
23
|
47
|
80
|
52
|
36
|
74
|
94
|
57
|
22
|
(67)
|
(140)
|
(103)
|
(77)
|
(90)
|
(66)
|
79
|
57
|
99
|
123
|
(31)
|
(75)
|
(92)
|
(158)
|
(179)
|
(145)
|
(178)
|
(189)
|
(179)
|
(183)
|
(168)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
8
|
7
|
14
|
10
|
(2)
|
(7)
|
(11)
|
(7)
|
(5)
|
(9)
|
(11)
|
(7)
|
(4)
|
5
|
14
|
10
|
8
|
11
|
7
|
(11)
|
(9)
|
(14)
|
(17)
|
3
|
9
|
12
|
25
|
32
|
28
|
34
|
32
|
27
|
29
|
29
|
|
| Net Income (Common) |
65
N/A
|
62
-5%
|
60
-4%
|
48
-19%
|
(42)
N/A
|
(73)
-73%
|
(84)
-14%
|
(69)
+17%
|
23
N/A
|
37
+61%
|
67
+78%
|
42
-37%
|
28
-33%
|
63
+124%
|
81
+29%
|
48
-42%
|
15
-68%
|
(65)
N/A
|
(129)
-97%
|
(95)
+26%
|
(71)
+25%
|
(82)
-15%
|
(61)
+25%
|
66
N/A
|
46
-31%
|
84
+84%
|
105
+25%
|
(30)
N/A
|
(69)
-129%
|
(82)
-20%
|
(136)
-66%
|
(150)
-10%
|
(118)
+21%
|
(146)
-23%
|
(159)
-9%
|
(154)
+3%
|
(155)
-1%
|
(141)
+9%
|
|
| EPS (Diluted) |
0.69
N/A
|
0.65
-6%
|
0.63
-3%
|
0.38
-40%
|
-0.36
N/A
|
-0.69
-92%
|
-0.71
-3%
|
-0.56
+21%
|
0.19
N/A
|
0.31
+63%
|
0.55
+77%
|
0.32
-42%
|
0.22
-31%
|
0.48
+118%
|
0.6
+25%
|
0.35
-42%
|
0.11
-69%
|
-0.49
N/A
|
-0.98
-100%
|
-0.73
+26%
|
-0.55
+25%
|
-0.63
-15%
|
-0.48
+24%
|
0.54
N/A
|
0.4
-26%
|
0.7
+75%
|
0.91
+30%
|
-0.27
N/A
|
-0.66
-144%
|
-0.78
-18%
|
-1.47
-88%
|
-1.64
-12%
|
-1.38
+16%
|
-1.65
-20%
|
-1.94
-18%
|
-2.24
-15%
|
-2.56
-14%
|
-2.09
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
