Douglas Emmett Inc - Quarter Report: 2022 September (Form 10-Q)

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, 2022


☐			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

Douglas Emmett, Inc.

(Exact name of registrant as specified in its charter)


Maryland						20-3073047
(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 Class

Trading Symbol

Name of Each Exchange on Which Registered

Common Stock, $0.01 par value per share

DEI

New 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 filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller 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 at	October 28, 2022
Common Stock, $0.01 par value per share	175,788,905	shares


DOUGLAS EMMETT, INC. FORM 10-Q
Table of Contents

		Page

	Glossary	3
	Forward Looking Statements	6

	PART I. FINANCIAL INFORMATION

Item 1	Financial Statements (unaudited)	7
	Consolidated Balance Sheets	7
	Consolidated Statements of Operations	8
	Consolidated Statements of Comprehensive Income	9
	Consolidated Statements of Equity	10
	Consolidated Statements of Cash Flows	12
	Notes to Consolidated Financial Statements	14
	Overview	14
	Summary of Significant Accounting Policies	15
	Investment in Real Estate	17
	Ground Lease	18
	Acquired Lease Intangibles	19
	Investment in Unconsolidated Fund	20
	Other Assets	20
	Secured Notes Payable and Revolving Credit Facility, Net	21
	Interest Payable, Accounts Payable and Deferred Revenue	23
	Derivative Contracts	23
	Equity	26
	EPS	28
	Fair Value of Financial Instruments	29
	Segment Reporting	31
	Future Minimum Lease Rental Receipts	32
	Commitments, Contingencies & Guarantees	32

Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	34
Item 3	Quantitative and Qualitative Disclosures About Market Risk	49
Item 4	Controls and Procedures	49

	PART II. OTHER INFORMATION

Item 1	Legal Proceedings	50
Item 1A	Risk Factors	50
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	50
Item 3	Defaults Upon Senior Securities	50
Item 4	Mine Safety Disclosures	50
Item 5	Other Information	50
Item 6	Exhibits	50

	SIGNATURES	51

Table of Contents

Glossary

Abbreviations used in this Report:


AOCI			Accumulated Other Comprehensive Income (Loss)
ASC			Accounting Standards Codification
ASU			Accounting Standards Update
ATM			At-the-Market
BOMA			Building Owners and Managers Association
CEO			Chief Executive Officer
CFO			Chief Financial Officer
Code			Internal Revenue Code of 1986, as amended
COVID-19			Coronavirus Disease 2019
DEI			Douglas Emmett, Inc.
EPS			Earnings Per Share
Exchange Act			Securities Exchange Act of 1934, as amended
FASB			Financial Accounting Standards Board
FCA			Financial Conduct Authority
FDIC			Federal Deposit Insurance Corporation
FFO			Funds From Operations
Fund			Unconsolidated Institutional Real Estate Fund
GAAP			Generally Accepted Accounting Principles (United States)
JV			Joint Venture
LIBOR			London Interbank Offered Rate
LTIP Units			Long-Term Incentive Plan Units
NAREIT			National Association of Real Estate Investment Trusts
OCI			Other Comprehensive Income (Loss)
OP Units			Operating Partnership Units
Operating Partnership			Douglas Emmett Properties, LP
Partnership X			Douglas Emmett Partnership X, LP
PCAOB			Public Company Accounting Oversight Board (United States)
REIT			Real Estate Investment Trust
Report			Quarterly Report on Form 10-Q
SEC			Securities and Exchange Commission
Securities Act			Securities Act of 1933, as amended
SOFR			Secured Overnight Financing Rate
TRS			Taxable REIT Subsidiary(ies)
US			United States
USD			United States Dollar
VIE			Variable Interest Entity(ies)

Table of Contents

Glossary

Defined terms used in this Report:


Annualized Rent			Annualized 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 Portfolio			Includes 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), and impairment write-downs of real estate 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 percentage 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 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 Occupancy Rate. 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 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.

Table of Contents

Glossary



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 Rate			We 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 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			Includes our Consolidated Portfolio plus the properties owned by our Fund.

Table of Contents

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 developments related to the COVID-19 pandemic;

•adverse economic 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;

•defaults on, early terminations of, or non-renewal of leases by tenants;

•increases in interest rates or operating costs;

•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 2021 Annual Report on Form 10-K for the fiscal year ended December 31, 2021, 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.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements


Douglas Emmett, Inc. Consolidated Balance Sheets (Unaudited; In thousands, except share data)


	September 30, 2022		December 31, 2021

Assets
Investment in real estate, gross	$	12,265,460	$	11,819,077
Less: accumulated depreciation and amortization	(3,251,032)		(3,028,645)
Investment in real estate, net	9,014,428		8,790,432

Ground lease right-of-use asset	7,458		7,464
Cash and cash equivalents	281,008		335,905
Tenant receivables	8,971		13,127
Deferred rent receivables	116,028		115,148
Acquired lease intangible assets, net	3,671		4,168
Interest rate contract assets	286,890		15,473
Investment in unconsolidated Fund	48,758		46,594
Other assets	38,523		25,721
Total Assets	$	9,805,735	$	9,354,032

Liabilities
Secured notes payable and revolving credit facility, net	$	5,190,605	$	5,012,076
Ground lease liability	10,852		10,860
Interest payable, accounts payable and deferred revenue	159,858		145,460
Security deposits	61,105		55,285
Acquired lease intangible liabilities, net	34,704		24,710
Interest rate contract liabilities	1,647		69,930
Dividends payable	49,231		49,158
Total liabilities	5,508,002		5,367,479

Equity
Douglas Emmett, Inc. stockholders' equity:
Common Stock, $0.01 par value, 750,000,000 authorized, 175,788,827 and 175,529,133 outstanding at September 30, 2022 and December 31, 2021, respectively	1,758		1,755
Additional paid-in capital	3,492,943		3,488,886
Accumulated other comprehensive income (loss)	199,649		(38,774)
Accumulated deficit	(1,110,611)		(1,035,798)
Total Douglas Emmett, Inc. stockholders' equity	2,583,739		2,416,069
Noncontrolling interests	1,713,994		1,570,484
Total equity	4,297,733		3,986,553
Total Liabilities and Equity	$	9,805,735	$	9,354,032

See accompanying notes to the consolidated financial statements.

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Operations

(Unaudited; in thousands, except per share data)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021

Revenues
Office rental
Rental revenues and tenant recoveries	$	182,011	$	181,455	$	542,535	$	523,391
Parking and other income	25,916		22,401		74,209		59,034
Total office revenues	207,927		203,856		616,744		582,425

Multifamily rental
Rental revenues	41,057		29,878		110,235		84,933
Parking and other income	4,679		4,510		12,536		12,187
Total multifamily revenues	45,736		34,388		122,771		97,120

Total revenues	253,663		238,244		739,515		679,545

Operating Expenses
Office expenses	74,653		70,026		212,006		195,745
Multifamily expenses	13,661		9,666		35,729		28,228
General and administrative expenses	11,272		11,435		34,173		30,564
Depreciation and amortization	96,276		93,104		279,588		279,801
Total operating expenses	195,862		184,231		561,496		534,338



Other income	1,649		498		2,490		2,178
Other expenses	(199)		(147)		(561)		(764)
Income from unconsolidated Fund	356		260		921		713
Interest expense	(38,394)		(38,878)		(109,560)		(110,018)



Net income	21,213		15,746		71,309		37,316
Net loss attributable to noncontrolling interests	1,742		2,395		1,534		8,623
Net income attributable to common stockholders	$	22,955	$	18,141	$	72,843	$	45,939

Net income per common share – basic and diluted	$	0.13	$	0.10	$	0.41	$	0.26

See accompanying notes to the consolidated financial statements.

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Comprehensive Income

(Unaudited and in thousands)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021

Net income	$	21,213	$	15,746	$	71,309	$	37,316
Other comprehensive income: cash flow hedges	108,352		19,585		342,628		100,451
Comprehensive income	129,565		35,331		413,937		137,767
Comprehensive income attributable to noncontrolling interests	(31,731)		(3,384)		(102,671)		(23,332)
Comprehensive income attributable to common stockholders	$	97,834	$	31,947	$	311,266	$	114,435

See accompanying notes to the consolidated financial statements.

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Equity

(Unaudited; in thousands, except per share data)


		Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021

Shares of Common Stock	Beginning balance	175,784		175,471		175,529		175,464
	Exchange of OP Units for common stock	5		15		260		22


	Ending balance	175,789		175,486		175,789		175,486

Common Stock	Beginning balance	$	1,758	$	1,755	$	1,755	$	1,755
	Exchange of OP units for common stock	—		—		3		—


	Ending balance	$	1,758	$	1,755	$	1,758	$	1,755

Additional Paid-in Capital	Beginning balance	$	3,492,864	$	3,487,950	$	3,488,886	$	3,487,887
	Exchange of OP Units for common stock	80		243		4,233		354
	Repurchase of OP Units with cash	(1)		(5)		(176)		(53)



	Ending balance	$	3,492,943	$	3,488,188	$	3,492,943	$	3,488,188

AOCI	Beginning balance	$	124,770	$	(93,345)	$	(38,774)	$	(148,035)

	Cash flow hedge adjustments	74,879		13,806		238,423		68,496
	Ending balance	$	199,649	$	(79,539)	$	199,649	$	(79,539)

Accumulated Deficit	Beginning balance	$	(1,084,346)	$	(974,982)	$	(1,035,798)	$	(904,516)


	Net income attributable to common stockholders	22,955		18,141		72,843		45,939
	Dividends	(49,220)		(49,136)		(147,656)		(147,400)
	Ending balance	$	(1,110,611)	$	(1,005,977)	$	(1,110,611)	$	(1,005,977)

Noncontrolling Interests	Beginning balance	$	1,693,905	$	1,557,754	$	1,570,484	$	1,558,928

	Net loss attributable to noncontrolling interests	(1,742)		(2,395)		(1,534)		(8,623)
	Cash flow hedge adjustments	33,473		5,779		104,205		31,955
	Contributions	—		—		81,000		—


	Distributions	(14,649)		(13,719)		(45,376)		(41,188)



	Exchange of OP Units for common stock	(80)		(243)		(4,236)		(354)
	Repurchase of OP Units with cash	(5)		(5)		(160)		(62)
	Stock-based compensation	3,092		3,096		9,611		9,611
	Ending balance	$	1,713,994	$	1,550,267	$	1,713,994	$	1,550,267

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Equity

(Unaudited; in thousands, except per share data)



		Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021

Total Equity	Beginning balance	$	4,228,951	$	3,979,132	$	3,986,553	$	3,996,019


	Net income	21,213		15,746		71,309		37,316
	Cash flow hedge adjustments	108,352		19,585		342,628		100,451





	Repurchase of OP Units with cash	(6)		(10)		(336)		(115)

	Contributions	—		—		81,000		—

	Dividends	(49,220)		(49,136)		(147,656)		(147,400)
	Distributions	(14,649)		(13,719)		(45,376)		(41,188)
	Stock-based compensation	3,092		3,096		9,611		9,611
	Ending balance	$	4,297,733	$	3,954,694	$	4,297,733	$	3,954,694

Dividends declared per common share		$	0.28	$	0.28	$	0.84	$	0.84

See accompanying notes to the consolidated financial statements.

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Cash Flows

(Unaudited and in thousands)


	Nine Months Ended September 30,
	2022		2021
Operating Activities
Net income	$	71,309	$	37,316
Adjustments to reconcile net income to net cash provided by operating activities:
Income from unconsolidated Fund	(921)		(713)



Depreciation and amortization	279,588		279,801
Net accretion of acquired lease intangibles	(8,050)		(7,668)
Straight-line rent	(880)		(217)

Loan premium amortized and written off	(344)		(344)
Deferred loan costs amortized and written off	5,908		8,131

Amortization of stock-based compensation	7,156		7,358
Operating distributions from unconsolidated Fund	921		709
Change in working capital components:
Tenant receivables	4,156		5,240
Interest payable, accounts payable and deferred revenue	31,825		23,810
Security deposits	4,508		(2,420)
Other assets	(13,507)		(11,421)
Net cash provided by operating activities	381,669		339,582

Investing Activities
Capital expenditures for improvements to real estate	(111,495)		(83,863)
Capital expenditures for developments	(60,762)		(152,204)
Insurance recoveries for damage to real estate	4,274		2,895
Property acquisition	(330,470)		—









Capital distributions from unconsolidated Fund	1,454		779
Net cash used in investing activities	(496,999)		(232,393)

Financing Activities
Proceeds from borrowings	230,000		1,045,000
Repayment of borrowings	(55,614)		(775,587)

Loan cost payments	(1,620)		(9,828)
Purchase of interest rate caps	(481)		—
Proceeds from sale of interest rate cap	444		—
Contributions from noncontrolling interests in consolidated JVs	81,000		—
Distributions paid to noncontrolling interests	(45,376)		(41,188)

Dividends paid to common stockholders	(147,584)		(147,393)



Repurchase of OP Units	(336)		(115)


Net cash provided by financing activities	60,433		70,889

(Decrease) increase in cash and cash equivalents and restricted cash	(54,897)		178,078
Cash and cash equivalents and restricted cash - beginning balance	336,006		172,517
Cash and cash equivalents and restricted cash - ending balance	$	281,109	$	350,595

Table of Contents

Douglas Emmett, Inc.

Consolidated Statements of Cash Flows

(Unaudited and in thousands)



Reconciliation of Ending Cash Balance
	September 30, 2022		September 30, 2021

Cash and cash equivalents	$	281,008	$	350,494
Restricted cash	101		101
Cash and cash equivalents and restricted cash	$	281,109	$	350,595

Supplemental Cash Flows Information


	Nine Months Ended September 30,
	2022		2021

Cash paid for interest, net of capitalized interest	$	103,666	$	102,152
Capitalized interest paid	$	7,357	$	6,177

Non-cash Investing Transactions
Accrual for real estate and development capital expenditures	$	19,508	$	27,718
Capitalized stock-based compensation for improvements to real estate and developments	$	2,455	$	2,253
Removal of fully depreciated and amortized buildings, building improvements, tenant improvements and lease intangibles	$	57,177	$	61,304
Removal of fully amortized acquired lease intangible assets	$	1,221	$	200
Removal of fully accreted acquired lease intangible liabilities	$	9,831	$	19,443







Non-cash Financing Transactions

Gain recorded in AOCI - consolidated derivatives	$	318,408	$	44,262
Gain recorded in AOCI - unconsolidated Fund's derivatives (our share)	$	3,777	$	192



Dividends declared	$	147,656	$	147,400
Exchange of OP Units for common stock	$	4,236	$	354

See accompanying notes to the consolidated financial statements.

Table of Contents

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, 2022, our Consolidated Portfolio consisted of (i) a 17.7 million square foot office portfolio, (ii) 4,610 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, 2022, 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, 2022, our portfolio (not including two parcels of land from which we receive rent under ground leases), consisted of the following properties (including ancillary retail space):


	Consolidated Portfolio	Total Portfolio
Office
Wholly-owned properties	53	53
Consolidated JV properties	16	16
Unconsolidated Fund properties	—	2
	69	71

Multifamily
Wholly-owned properties	11	11
Consolidated JV properties	2	2
	13	13

Total	82	84

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 JV's, was $3.41 billion as of September 30, 2022 and December 31, 2021. 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.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

As of September 30, 2022, our consolidated VIE entities, excluding our Operating Partnership, had:

•aggregate consolidated assets of $3.97 billion (of which $3.55 billion related to investment in real estate), and

•aggregate consolidated liabilities of $1.90 billion (of which $1.81 billion related to debt).

As of December 31, 2021, our consolidated VIE entities, excluding our Operating Partnership, had:

•aggregate consolidated assets of $3.56 billion (of which $3.28 billion related to investment in real estate), and

•aggregate consolidated liabilities of $1.72 billion (of which $1.64 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, 2022. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2021 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 2021 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 tenant recoveries in accordance with Topic 842 "Leases". Rental revenues and tenant recoveries are included in: (i) Rental revenues and tenant recoveries under Office rental, and (ii) Rental revenues under Multifamily rental, in 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. 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. 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.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

Charges for uncollectible office tenant receivables and deferred rent receivables, which were primarily due to the impact of the COVID-19 pandemic, reduced our office revenues by:

•$0.1 million and $0.3 million for the three months ended September 30, 2022 and 2021, respectively, and

•$0.3 million and $2.8 million for the nine months ended September 30, 2022 and 2021, 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:

•$1.6 million for the three months ended September 30, 2022, and

• $3.3 million for the nine months ended September 30, 2022.

Office parking revenues

We account for our office parking revenues in accordance with ASC 606 "Revenue from Contracts with Customers". Office parking revenues are included in Parking and other income under Office rental in our consolidated statements of operations. Our lease contracts generally make a specified number of parking spaces available to the tenant, and we bill and recognize parking revenues on a monthly basis in accordance with the lease agreements, generally using the monthly parking rates in effect at the time of billing.

Office parking revenues were:

•$22.1 million and $19.0 million for the three months ended September 30, 2022 and 2021, respectively, and

•$62.6 million and $50.1 million for the nine months ended September 30, 2022 and 2021, respectively.

Office parking receivables, which are included in Tenant receivables in our consolidated balance sheets, were:

•$1.0 million as of September 30, 2022, and

•$0.8 million as of December 31, 2021.

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 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.

Table of Contents

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, 2022		December 31, 2021

Land	$	1,172,907	$	1,150,821
Buildings and improvements(1)	9,878,871		9,344,087
Tenant improvements and lease intangibles	962,658		935,639
Property under development(1)	251,024		388,530
Investment in real estate, gross	$	12,265,460	$	11,819,077

__________________________________________________________________________________

(1) During the nine months ended September 30, 2022, Property under development balances transferred to Building and improvements for real estate placed into service was $178.7 million.

Acquisition of 1221 Ocean Avenue

On April 26, 2022, we paid $330.0 million, excluding acquisition costs, to acquire a luxury multifamily apartment building with 120 units, located at 1221 Ocean Avenue in Santa Monica. We acquired the property through a new consolidated JV that we manage and in which we own a 55% interest. We accounted for the acquisition as an asset acquisition and the acquired property's operating results are included in our consolidated operating results from the date of acquisition. The table below summarizes the purchase price allocation for the acquisition. The contract price and the purchase price allocation total in the table below differ due to acquisition costs, prorations and similar adjustments:


(In thousands)	Purchase Price Allocation

Land	$	22,086
Buildings and improvements	319,666
Tenant improvements and lease intangibles	8,879
Acquired below-market leases	(18,542)
Other liabilities assumed	(1,619)
Net assets and liabilities acquired	$	330,470

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

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, 2022, the ground lease right-of-use asset carrying value was $7.5 million and the ground lease liability was $10.9 million.

Ground rent expense, which is included in Office expenses in our consolidated statements of operations, was:

•$183 thousand for each of the three month periods ended September 30, 2022 and 2021, and

•$548 thousand for each of the nine month periods ended September 30, 2022 and 2021.

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, 2022:


Twelve months ending September 30:	(In thousands)

2023	$	733
2024	733
2025	733
2026	733
2027	733
Thereafter	43,429
Total future minimum lease payments	$	47,094

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

5. Acquired Lease Intangibles

Summary of our Acquired Lease Intangibles


(In thousands)	September 30, 2022		December 31, 2021

Above-market tenant leases	$	5,185	$	6,406
Above-market tenant leases - accumulated amortization	(2,395)		(3,132)
Above-market ground lease where we are the lessor	1,152		1,152
Above-market ground lease - accumulated amortization	(271)		(258)
Acquired lease intangible assets, net	$	3,671	$	4,168

Below-market tenant leases	$	66,920	$	58,209
Below-market tenant leases - accumulated accretion	(32,216)		(33,499)
Acquired lease intangible liabilities, net	$	34,704	$	24,710

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)	2022		2021		2022		2021

Net accretion of above- and below-market tenant lease assets and liabilities(1)	$	3,348	$	2,168	$	8,063	$	7,681
Amortization of an above-market ground lease asset(2)	(5)		(5)		(13)		(13)
Total	$	3,343	$	2,163	$	8,050	$	7,668

______________________________________________

(1) Recorded as a net increase to office and multifamily rental revenues.

(2) Recorded as a decrease to office parking and other income.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

6. Investment in Unconsolidated Fund

Description of our Fund

As of September 30, 2022 and 2021, we managed and owned an equity interest of 33.5% in an unconsolidated Fund, Partnership X, through which we and other investors in the Fund owned two office properties totaling 0.4 million square feet.

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 in 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 cash distributions we received from Partnership X:


	Nine Months Ended September 30,
(In thousands)	2022		2021

Operating distributions received	$	921	$	709
Capital distributions received	1,454		779
Total distributions received	$	2,375	$	1,488

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 amounts related to Partnership X, and are based upon historical acquired book value:


(In thousands)	September 30, 2022		December 31, 2021

Total assets	$	150,059	$	139,171
Total liabilities	$	119,598	$	117,668
Total equity	$	30,461	$	21,503


	Nine Months Ended September 30,
(In thousands)	2022		2021

Total revenues	$	13,893	$	12,643
Operating income	$	4,361	$	3,508
Net income	$	2,387	$	1,801

7. Other Assets


(In thousands)	September 30, 2022		December 31, 2021

Restricted cash	$	101	$	101
Prepaid expenses	29,909		15,936
Indefinite-lived intangibles	1,988		1,988

Furniture, fixtures and equipment, net	2,446		2,499
Other	4,079		5,197
Total other assets	$	38,523	$	25,721

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

8. Secured Notes Payable and Revolving Credit Facility, Net


Description	Maturity Date(1)	Principal Balance as of September 30, 2022		Principal Balance as of December 31, 2021		Variable Interest Rate	Fixed Interest Rate(2)	Swap Maturity Date

		(In thousands)

Consolidated Wholly Owned Subsidiaries
Term loan(3)(4)	3/3/2025	$	335,000	$	335,000	LIBOR + 1.30%	3.84%	3/1/2023
Fannie Mae loan(3)(4)	4/1/2025	102,400		102,400		LIBOR + 1.25%	2.76%	3/1/2023
Term loan(3)	8/15/2026	415,000		415,000		LIBOR + 1.10%	3.07%	8/1/2025
Term loan(3)	9/19/2026	400,000		400,000		LIBOR + 1.15%	2.44%	9/1/2024
Term loan(3)	9/26/2026	200,000		200,000		LIBOR + 1.20%	2.36%	10/1/2024
Term loan(3)	11/1/2026	400,000		400,000		LIBOR + 1.15%	2.31%	10/1/2024
Fannie Mae loan(3)(5)	6/1/2027	550,000		550,000		LIBOR + 1.37%	N/A	N/A
Term loan(3)	5/18/2028	300,000		300,000		LIBOR + 1.40%	2.21%	6/1/2026
Term loan(3)(6)	1/1/2029	300,000		300,000		SOFR + 1.56%	2.66%	1/1/2027
Fannie Mae loan(3)	6/1/2029	255,000		255,000		LIBOR + 0.98%	3.26%	6/1/2027
Fannie Mae loan(3)	6/1/2029	125,000		125,000		LIBOR + 0.98%	3.25%	6/1/2027
Term loan(7)	6/1/2038	28,711		29,325		N/A	4.55%	N/A
Revolving credit facility(8)	8/21/2023	—		—		LIBOR + 1.15%	N/A	N/A
Total Wholly Owned Subsidiary Debt		3,411,111		3,411,725

Consolidated JVs
Term loan(3)(4)	12/19/2024	400,000		400,000		LIBOR + 1.30%	3.47%	1/1/2023
Term loan(3)(9)	5/15/2027	450,000		450,000		LIBOR + 1.35%	2.26%	4/1/2025
Term loan(3)	8/19/2028	625,000		625,000		LIBOR + 1.35%	2.12%	6/1/2025
Term loan(3)(10)	4/26/2029	175,000		—		SOFR + 1.25%	3.90%	5/1/2026
Fannie Mae loan(3)	6/1/2029	160,000		160,000		LIBOR + 0.98%	3.25%	7/1/2027
Total Consolidated Debt(11)		5,221,111		5,046,725
Unamortized loan premium, net(12)		3,663		4,007
Unamortized deferred loan costs, net(13)		(34,169)		(38,656)
Total Consolidated Debt, net		$	5,190,605	$	5,012,076

_______________________________________________________________________

Except as noted below, our loans and revolving credit facility: (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, 2022. Includes the effect of interest rate swaps 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 LIBOR or SOFR floor. If the loan is swap-fixed then the related swaps do not include such a floor.

(4)The related swaps expire in 2023. The loans (in order of the table) have the following LIBOR credit spreads: 1.30%, 1.25% and 1.30%.

(5)The swaps expired on June 1, 2022.

(6)The effective rate decreased from 3.42% to 2.66% on January 1, 2022 when a new swap replaced old swaps that expired.

(7)The loan requires monthly payments of principal and interest. Principal amortization is based upon a 30-year amortization schedule.

(8)$400.0 million revolving credit facility. Unused commitment fees range from 0.10% to 0.15%. The facility has a zero-percent LIBOR floor.

(9)The effective rate decreased from 3.04% to 2.26% on July 1, 2022 when existing swaps were upsized to replace swaps that expired.

(10)We closed this loan during the second quarter of 2022 in connection with the acquisition of a residential property, see Note 3.

(11)The table does not include our unconsolidated Fund's loan - see Note 16. See Note 13 for our fair value disclosures.

(12)Balances are net of accumulated amortization of $3.5 million and $3.2 million at September 30, 2022 and December 31, 2021, respectively.

(13)Balances are net of accumulated amortization of $52.0 million and $46.3 million at September 30, 2022 and December 31, 2021, respectively.

Table of Contents

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, 2022		Principal Balance as of December 31, 2021

Aggregate swapped to fixed rate loans	$	4,642,400	$	5,017,400
Aggregate fixed rate loans	28,711		29,325
Aggregate floating rate loans	550,000		—
Total Debt	$	5,221,111	$	5,046,725

The table below summarizes certain consolidated debt statistics as of September 30, 2022:


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

Principal balance (in billions)						$4.67
Weighted average remaining life (including extension options)						4.7 years
Weighted average remaining fixed interest period						2.6 years
Weighted average annual interest rate						2.82%

Future Principal Payments

At September 30, 2022, the minimum future principal payments due on our consolidated secured notes payable and revolving credit facility were as follows:


Twelve months ending September 30:	Including Maturity Extension Options(1)

	(In thousands)

2023	$	852
2024	891
2025	838,333
2026	1,015,976
2027	1,401,022
Thereafter	1,964,037
Total future principal payments	$	5,221,111

________________________________________________

(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 in our consolidated statements of operations:


	Three Months Ended September 30,				Nine Months Ended September 30,
(In thousands)	2022		2021		2022		2021

Loan premium amortized and written off	$	(116)	$	(116)	$	(344)	$	(344)
Deferred loan costs amortized and written off	2,030		3,939		5,908		8,131
Loan costs expensed	8		173		110		208
Total	$	1,922	$	3,996	$	5,674	$	7,995

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

9. Interest Payable, Accounts Payable and Deferred Revenue


(In thousands)	September 30, 2022		December 31, 2021

Interest payable	$	12,584	$	12,254
Accounts payable and accrued liabilities	100,511		83,150
Deferred revenue	46,763		50,056
Total interest payable, accounts payable and deferred revenue	$	159,858	$	145,460

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 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, 2022:


	Number of Interest Rate Contracts	Notional (In thousands)

Derivatives Designated as Cash Flow Hedges:
Consolidated derivatives - swaps(1)(3)(5)	30	$	4,642,400
Unconsolidated Fund's derivatives - swaps(2)(3)(5)	2	$	115,000

Derivatives Not Designated as Cash Flow Hedges:
Consolidated derivatives - caps(3)(4)(5)	5	$	1,100,000

___________________________________________________

(1)The notional amount includes 100%, not our pro-rata share, of our consolidated JVs' derivatives.

(2)The notional amount reflects 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.

(3)Our derivative contracts do not provide for right of offset between derivative contracts.

(4)Includes four interest rate caps purchased with a notional amount of $550.0 million and one interest rate cap sold with a notional amount of $550.0 million.

(5)See Note 13 for our derivative fair value disclosures.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

Credit-risk-related Contingent Features

Certain of our swaps include credit-risk related contingent features. For example, we have agreements with certain of our interest rate swap counterparties that contain a provision under which we could be declared in default on our derivative obligations if repayment of the underlying indebtedness that we are hedging is accelerated by the lender due to our default on the indebtedness. As of September 30, 2022, there have been no events of default with respect to our interest rate swaps, our consolidated JVs' interest rate swaps, or our Fund's interest rate swaps. We do not post collateral for our interest rate swap contract liabilities. The fair value of our interest rate swap contract liabilities, including accrued interest and excluding credit risk adjustments, was as follows:


(In thousands)	September 30, 2022		December 31, 2021

Consolidated derivatives(1)(2)	$	—	$	77,760
Unconsolidated Fund's derivatives(3)	$	—	$	—

___________________________________________________

(1)The amounts include 100%, not our pro-rata share, of our consolidated JVs' derivatives.

(2)We did not have any consolidated swaps in a liability position as of September 30, 2022.

(3)Our unconsolidated Fund did not have any swaps in a liability position for the periods presented. For more information about our Fund, including our equity interest percentage, see Note 6.

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, 2022		December 31, 2021

Consolidated derivatives(1)	$	293,568	$	14,927
Unconsolidated Fund's derivatives(2)	$	13,627	$	1,889

___________________________________________________

(1)The amounts include 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.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

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,
	2022		2021
Derivatives Designated as Cash Flow Hedges:

Consolidated derivatives:
Gains recorded in AOCI before reclassifications(1)	$	318,408	$	44,262
Losses reclassified from AOCI to Interest Expense(1)	$	20,505	$	55,951
Interest Expense presented in the consolidated statements of operations	$	(109,560)	$	(110,018)
Unconsolidated Fund's derivative (our share)(2):
Gains recorded in AOCI before reclassifications(1)	$	3,777	$	192
(Gains) losses reclassified from AOCI to Income from unconsolidated Fund(1)	$	(62)	$	46
Income from unconsolidated Fund presented in the consolidated statements of operations	$	921	$	713
Derivatives Not Designated as Cash Flow Hedges:
Consolidated derivatives:
Loss recorded as interest expense	$	38	$	—

___________________________________________________

(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

At September 30, 2022, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months as interest rate swap payments are made is as follows:


	(In thousands)

Consolidated derivatives:
Gains to be reclassified from AOCI to Interest Expense	$	114,921
Unconsolidated Fund's derivative (our share)(1):
Gains to be reclassified from AOCI to Income from unconsolidated Fund	$	1,333

___________________________________________________

(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.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

11. Equity

Transactions

During the Nine Months Ended September 30, 2022

•We acquired 260 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 10 thousand OP Units for $336 thousand in cash.

•We acquired a multifamily apartment building through a new consolidated JV that we manage and in which we own a 55% interest. See Note 3 for more information regarding the property we purchased. We contributed $99.0 million to the JV and an outside investor contributed $81.0 million to the JV.

During the Nine Months Ended September 30, 2021

•We acquired 22 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 4 thousand OP Units for $115 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, 2022, noncontrolling interests in our Operating Partnership owned 30.8 million OP Units and fully-vested LTIP Units, which represented approximately 15% of our Operating Partnership's total outstanding interests, and we owned 175.8 million OP Units (to match our 175.8 million shares of outstanding common stock).

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 attributable to common stockholders and changes in our ownership interest in our Operating Partnership:


	Nine Months Ended September 30,
(In thousands)	2022		2021

Net income attributable to common stockholders	$	72,843	$	45,939

Transfers from noncontrolling interests:
Exchange of OP Units with noncontrolling interests	4,236		354
Repurchase of OP Units from noncontrolling interests	(176)		(53)
Net transfers from noncontrolling interests	4,060		301

Change from net income attributable to common stockholders and transfers from noncontrolling interests	$	76,903	$	46,240

Table of Contents

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)	2022		2021

Accumulated Other Comprehensive Loss - Beginning balance	$	(38,774)	$	(148,035)
Consolidated derivatives:
Other comprehensive income before reclassifications	318,408		44,262
Reclassification of losses from AOCI to Interest Expense	20,505		55,951
Unconsolidated Fund's derivatives (our share)(2):
Other comprehensive income before reclassifications	3,777		192
Reclassification of (gains) losses from AOCI to Income from unconsolidated Fund	(62)		46
Net current period OCI	342,628		100,451
OCI attributable to noncontrolling interests	(104,205)		(31,955)
OCI attributable to common stockholders	238,423		68,496

Accumulated Other Comprehensive Income (Loss) - Ending balance	$	199,649	$	(79,539)

___________________________________________________

(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 the Fund by our equity interest in the Fund.

Equity Compensation

On June 2, 2016, the Douglas Emmett 2016 Omnibus Stock Incentive Plan, as amended (the "2016 Plan"), became effective after receiving stockholder approval, superseding our prior plan, the Douglas Emmett 2006 Omnibus Stock Incentive Plan (the "2006 Plan"), both of which allow for awards to our directors, officers, employees and consultants. The key terms of the two plans are substantially identical, except for the date of expiration, the number of shares authorized for grants and various technical provisions. Grants after June 2, 2016 were awarded under the 2016 Plan, while grants prior to that date were awarded under the 2006 Plan. Both plans are administered by the compensation committee of our board of directors. The table below presents our stock-based compensation expense:


	Three Months Ended September 30,				Nine Months Ended September 30,
(In thousands)	2022		2021		2022		2021

Stock-based compensation expense, net	$	2,266	$	2,317	$	7,156	$	7,358
Capitalized stock-based compensation	$	826	$	779	$	2,455	$	2,253

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

12. EPS

We calculate basic EPS by dividing the net income 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 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,
	2022		2021		2022		2021
Numerator (In thousands):
Net income attributable to common stockholders	$	22,955	$	18,141	$	72,843	$	45,939
Allocation to participating securities: Unvested LTIP Units	(218)		(212)		(666)		(645)
Net income attributable to common stockholders - basic and diluted	$	22,737	$	17,929	$	72,177	$	45,294

Denominator (In thousands):
Weighted average shares of common stock outstanding - basic and diluted(1)	175,784		175,480		175,742		175,472




Net income per common share - basic and diluted	$	0.13	$	0.10	$	0.41	$	0.26

____________________________________________________

(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 (equal on a per unit basis to the Net income per common share - diluted) was already deducted in calculating Net income 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)	2022	2021	2022	2021

OP Units	30,158	28,630	29,626	28,343
Vested LTIP Units	690	1,454	1,255	1,735

Table of Contents

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, 2022, 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, revolving credit line, 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 (excluding our revolving credit facility), the carrying value includes unamortized loan premium and excludes unamortized deferred loan fees:


(In thousands)	September 30, 2022		December 31, 2021

Fair value	$	5,106,272	$	5,017,494
Carrying value	$	5,224,774	$	5,050,732

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, 2022		December 31, 2021

Fair value	$	4,525	$	8,861
Carrying value	$	10,852	$	10,860

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

Financial instruments measured at fair value

Derivative instruments

See Note 10 for the details of our derivatives. We present our derivatives in 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:


(In thousands)	September 30, 2022		December 31, 2021
Derivative Assets:
Fair value - consolidated derivatives(1)	$	286,890	$	15,473
Fair value - unconsolidated Fund's derivatives(2)	$	13,268	$	1,963

Derivative Liabilities:
Fair value - consolidated derivatives(1)	$	1,647	$	69,930
Fair value - unconsolidated Fund's derivatives(2)	$	—	$	—

____________________________________________________

(1) Consolidated derivatives, which include 100%, not our pro-rata share, of our consolidated JVs' derivatives, are included in interest rate contracts in our consolidated balance sheets. The fair values exclude accrued interest which is included in interest payable in the consolidated balance sheets.

(2) The amounts 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 in our consolidated balance sheets. Our unconsolidated Fund did not have any derivatives in a liability position for the periods presented. 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.

Table of Contents

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,
	2022		2021		2022		2021
Office Segment
Total office revenues	$	207,927	$	203,856	$	616,744	$	582,425
Office expenses	(74,653)		(70,026)		(212,006)		(195,745)
Office segment profit	133,274		133,830		404,738		386,680

Multifamily Segment
Total multifamily revenues	45,736		34,388		122,771		97,120
Multifamily expenses	(13,661)		(9,666)		(35,729)		(28,228)
Multifamily segment profit	32,075		24,722		87,042		68,892

Total profit from all segments	$	165,349	$	158,552	$	491,780	$	455,572

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


(In thousands)	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021

Total profit from all segments	$	165,349	$	158,552	$	491,780	$	455,572
General and administrative expenses	(11,272)		(11,435)		(34,173)		(30,564)
Depreciation and amortization	(96,276)		(93,104)		(279,588)		(279,801)
Other income	1,649		498		2,490		2,178
Other expenses	(199)		(147)		(561)		(764)
Income from unconsolidated Fund	356		260		921		713
Interest expense	(38,394)		(38,878)		(109,560)		(110,018)



Net income	21,213		15,746		71,309		37,316
Net loss attributable to noncontrolling interests	1,742		2,395		1,534		8,623
Net income attributable to common stockholders	$	22,955	$	18,141	$	72,843	$	45,939

Table of Contents

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, 2022:


Twelve months ending September 30:	(In thousands)

2023	$	623,700
2024	538,724
2025	430,771
2026	335,745
2027	260,602
Thereafter	716,131
Total future minimum base rentals(1)	$	2,905,673

___________________________________

(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.

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, 2022 and 2021, 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 the properties of our consolidated JVs and unconsolidated Fund, 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.

Table of Contents

Douglas Emmett, Inc.

Notes to Consolidated Financial Statements (unaudited) (continued)

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 interest rate 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, 2022, 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, 2022, 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, 2022, we had an aggregate remaining contractual commitment for this development project and other development projects of approximately $42.5 million.

Other Contractual Commitments

As of September 30, 2022, we had an aggregate remaining contractual commitment for repositionings, capital expenditure projects and tenant improvements of approximately $26.6 million.

Guarantees

Partnership X Guarantees

Our unconsolidated Fund, Partnership X, has a $115.0 million floating-rate term loan that matures on September 14, 2028. Starting on October 1, 2021, the loan carries interest at LIBOR + 1.35% (with a zero-percent LIBOR floor), which has been effectively fixed at 2.19% until October 1, 2026 with interest rate swaps (which do not have zero-percent LIBOR 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, 2022, assuming that LIBOR does not decrease below zero-percent, the maximum future interest payments for the swap were $3.9 million. As of September 30, 2022, all of the obligations under the related loan and swap agreements have been performed in accordance with the terms of those agreements. See Note 6 for more information regarding Partnership X.

Table of Contents

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, 2022, our results of operations were impacted by the COVID-19 pandemic, inflation and capital transactions - see "Impacts of the COVID-19 Pandemic on our Business" and "Acquisitions, Financings, Developments and Repositionings" 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, 2022, our portfolio consisted of the following (including ancillary retail space):



	Consolidated Portfolio(1)	Total Portfolio(2)
Office
Class A Properties	69	71
Rentable Square Feet (in thousands)(3)	17,726	18,112
Leased rate	87.6%	87.5%
Occupancy rate	83.9%	83.9%

Multifamily
Properties	13	13
Units	4,610	4,610
Leased rate	99.3%	99.3%
Occupied rate	97.6%	97.6%

______________________________________________________________________

(1) Our Consolidated Portfolio includes the properties in our consolidated results. Through our subsidiaries, we wholly-own 53 office properties totaling 13.5 million square feet and 11 residential properties with 4,140 apartments. Through four consolidated JVs, we partially own 16 office properties totaling 4.2 million square feet and two residential properties with 470 apartments. Our Consolidated Portfolio also includes 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 (the land parcels are not included in the number of Class A Properties).

(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, 2022, we removed approximately 361,000 Rentable Square Feet of vacant space at an office building that we are converting to residential apartments. See "Acquisitions, Financings, Developments and Repositionings" further below.

Revenues by Segment and Location

During the nine months ended September 30, 2022, revenues from our Consolidated Portfolio were derived as follows:

____

Table of Contents

Impacts of the COVID-19 Pandemic on our Business

Our buildings have remained open and available to our tenants throughout the pandemic. The governmental authorities in the jurisdictions in which we primarily operate, California, Los Angeles, Beverly Hills and Santa Monica, passed COVID-19 pandemic relief ordinances of varying duration and scope (residential, retail, and office), and with varying exemptions, that generally prohibit evictions, late fees and interest and allow rent deferral over certain periods. While improving, our rent collections continue to be negatively impacted by the remaining impact of these ordinances and the pandemic.

Our results of operations for the three- and nine-month periods ended September 30, 2022 generally compare favorably with the three- and nine-month periods ended September 30, 2021, respectively, due to the gradual recovery, better collections from our tenants, lower write-offs of uncollectible tenant receivables, restoring certain office tenants to accrual basis accounting, higher office tenant recoveries, higher office parking income, a multifamily property we acquired in the second quarter of 2022, new units from our multifamily development projects, and higher rental rates for our multifamily portfolio. The favorable impacts were partly offset by the impact of inflation on our rental expenses.

•$1.6 million for the three months ended September 30, 2022, and

•$3.3 million for the nine months ended September 30, 2022.

Charges for uncollectible office tenant receivables and deferred rent receivables, which were primarily due to the COVID-19 pandemic, reduced our office revenues by:

• $0.1 million and $0.3 million for the three months ended September 30, 2022 and 2021, respectively, and

• $0.3 million and $2.8 million for the nine months ended September 30, 2022 and 2021, respectively.

If we subsequently collect amounts that were previously written off, then the amounts collected will be recorded as an increase to our rental revenues and tenant recoveries. See our revenue recognition accounting policy "Rental Revenues and Tenant Recoveries" in Note 2 to our consolidated financial statements in Item 1 of this Report regarding our accounting policy. It is unclear how the pandemic will impact our future collections.

Other considerations that could impact our future leasing, rent collections, and revenue include:

•How long the pandemic continues;

•Whether governmental authorities authorize any new tenant protections;

•Whether more tenants stop paying rent if their business worsens;

•How attendance in our buildings changes and impacts parking revenue or rent collection; and/or

•How leasing activity and occupancy will evolve, including any long-term trends after the pandemic ends.

Overall, we expect the pandemic to continue to adversely impact many parts of our business, and those impacts have been, and will continue, to be material. For more information about the risks to our business, see "Risk Factors” in Item 1A of our 2021 Annual Report on Form 10-K.

Acquisitions, Financings, Developments and Repositionings

Acquisitions

Acquisition of 1221 Ocean Avenue

On April 26, 2022, we paid $330.0 million, excluding acquisition costs, to acquire a luxury multifamily apartment building with 120 units, located at 1221 Ocean Avenue in Santa Monica. We acquired the property through a new consolidated JV that we manage and in which we own a 55% interest. We contributed $99.0 million to the JV and an outside investor contributed $81.0 million to the JV. The JV partly financed the acquisition with a $175.0 million secured, non-recourse interest-only term loan that matures in April 2029. We swap-fixed the interest rate on the loan at 3.90% using interest rate swaps, which expire in May 2026. The acquired property's results of operations are included in our consolidated operating results from the date of acquisition. See Note 3 to our consolidated financial statements in Item 1 of this Report for the purchase price allocation.

Table of Contents

Financings

During the first quarter of 2022:

•Interest rate swaps which hedged a $300.0 million interest-only term loan for one of our consolidated wholly- owned subsidiaries expired, and were replaced with an interest rate swap that reduced the term-loan swap-fixed interest rate to 2.66% from 3.42%.

During the second quarter of 2022:

•A new consolidated JV that we manage and in which we own a fifty-five percent interest partly financed the purchase of a residential property with a new term loan, see "Acquisitions" above.

•Interest rate swaps that hedged a $550.0 million floating-rate term loan that matures in June 2027 expired on June 1, 2022.

During the third quarter of 2022:

•Interest rate swaps which hedged a $450.0 million interest-only term loan for one of our consolidated JV's expired, and were replaced with existing interest rate swaps that were upsized. This reduced the term-loan swap-fixed interest rate to 2.26% from 3.04%.

See Notes 3, 8 and 10 to our consolidated financial statements in Item 1 of this Report for more information regarding our acquisitions, debt and derivatives, respectively.

Developments

•Residential High-Rise Tower, Brentwood, California - "The Landmark Los Angeles"

In West Los Angeles, we completed the construction of a 34-story high-rise apartment building with 376 apartments. The tower was built on a site that is directly adjacent to a 394 thousand square foot office building, a one acre park, and a 712 unit residential property, all of which we own. During the second quarter of 2022, we commenced placing the units into service as they became available for occupancy.

•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, 2022, we had delivered sixty-seven-percent of the planned units and leased all of the units delivered. The conversion will continue in phases through 2025 as the remaining office space is vacated, therefore, the expected timing of the remaining spending is uncertain.

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.

Table of Contents

Rental Rate Trends - Total Portfolio

Office Rental Rates

Our office rental rates were adversely impacted by the COVID-19 pandemic during 2020, 2021 and the nine months ended September 30, 2022, although the lower rental rates for the respective periods were partly offset by lower tenant improvement costs. 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 Ended	Year Ended December 31,
	September 30, 2022	2021	2020	2019	2018

Average straight-line rental rate(1)(2)	$47.89	$44.99	$45.26	$49.65	$48.77
Annualized lease transaction costs(3)	$5.87	$4.77	$5.11	$6.02	$5.80

___________________________________________________

(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 and leases for tenants relocated from space at the landlord's request.

Office Rent Roll

Our office rent roll continued to be adversely impacted by the COVID-19 pandemic during the nine months ended September 30, 2022. 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, 2022

Rent Roll(1)(2)	Expiring Rate(2)	New/Renewal Rate(2)	Percentage Change

Cash Rent	$49.81	$46.63	(6.4)%
Straight-line Rent	$44.77	$47.89	7.0%

___________________________________________________

(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.

(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.

Table of Contents

Multifamily Rental Rates

Our multifamily rental rates were adversely impacted by the COVID-19 pandemic in 2020, but improved in 2021 and the nine months ended September 30, 2022. The table below presents the average annual rental rate per leased unit for new tenants:



	Nine Months Ended	Year Ended December 31,
	September 30, 2022	2021	2020	2019	2018

Average annual rental rate - new tenants(1)	$31,858	$29,837	$28,416	$28,350	$27,542

_____________________________________________________

(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) the average for 2019 increased from 2018 because we acquired The Glendon where rental rates were higher than the average in our portfolio,

(ii) the average for 2020 increased from 2019 because we added a significant number of units at our Residences at Bishop Place development in Honolulu, where the rental rates were higher than the average in our portfolio, and

(iii) the average for the nine months ended September 30, 2022 increased from 2021 because we acquired 1221 Ocean Avenue, where the rental rates were higher than the average in our portfolio. See "Acquisitions, Financings, Developments and Repositionings" for more information regarding the acquisition.

Multifamily Rent Roll

The rent on leases subject to rent change during the nine months ended September 30, 2022 (new tenants and existing tenants undergoing annual rent review) was 6.7% higher on average than the prior rent on the same unit.

Table of Contents

Occupancy Rates - Total Portfolio

Our office occupancy rates were adversely impacted by the COVID-19 pandemic during 2020, 2021 and the nine months ended September 30, 2022. Our multifamily occupancy rates were adversely impacted by the COVID-19 pandemic during 2020, but improved in 2021 and the nine months ended September 30, 2022. The tables below present the occupancy rates for our total office portfolio and multifamily portfolio:



		December 31,
Occupancy Rates(1) as of:	September 30, 2022	2021	2020	2019	2018

Office portfolio	83.9%	84.9%	87.4%	91.4%	90.3%
Multifamily portfolio(2)	97.6%	98.0%	94.2%	95.2%	97.0%



	Nine Months Ended	Year Ended December 31,
Average Occupancy Rates(1)(3):	September 30, 2022	2021	2020	2019	2018

Office portfolio	84.3%	85.7%	89.5%	90.7%	89.4%
Multifamily portfolio(2)	97.8%	96.8%	94.2%	96.5%	96.6%

___________________________________________________

(1)Occupancy rates include the impact of property acquisitions, most of whose occupancy rates at the time of acquisition were below that of our existing portfolio.

(2)Our multifamily portfolio Occupancy Rate was impacted by our acquisition of the 1221 Ocean Avenue property in the second quarter of 2022, our acquisition of The Glendon property in 2019, and new units at our Moanalua Hillside Apartments development in Honolulu in 2019 and 2018.

(3)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.

Office Lease Expirations

As of September 30, 2022, assuming non-exercise of renewal options and early termination rights, we expect to see expiring square footage in our total office portfolio as follows:

____________________________________________________

(1) Average of the percentage of leases at September 30, 2019, 2020, and 2021 with the same remaining duration as the leases for the labeled year had at September 30, 2022. Acquisitions are included in the prior year average commencing in the quarter after the acquisition.

Table of Contents

Results of Operations

Comparison of three months ended September 30, 2022 to three months ended September 30, 2021

Our results in both periods were adversely affected by the COVID-19 pandemic. The current period generally compares favorably with the comparable period due to the gradual recovery, better collections from our tenants, restoring certain office tenants to accrual basis accounting, higher office parking income, a multifamily property we acquired in the second quarter of 2022, new units from our multifamily development projects, and higher rental rates for our multifamily portfolio. The favorable impacts were partly offset by the impact of inflation on our rental expenses.



	Three Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%		Commentary

	(In thousands)
Revenues

Office rental revenue and tenant recoveries	$	182,011	$	181,455	$	556	0.3	%	The increase was primarily due to better collections and restoring certain tenants to accrual basis accounting. The increase was partly offset by a decrease in tenant recoveries, a decrease in rental revenues due to a decrease in occupancy and lower accretion from below-market leases.
Office parking and other income	$	25,916	$	22,401	$	3,515	15.7	%	The increase was primarily due to an increase in parking income due to an increase in parking activity.
Multifamily revenue	$	45,736	$	34,388	$	11,348	33.0	%	The increase was primarily due to: (i) revenues from our 1221 Ocean Avenue property in Santa Monica that we purchased in the second quarter of 2022, (ii) higher rental rates, and (iii) new units at our Landmark Los Angeles development project and our Residences at Bishop Place conversion project.

Operating expenses

Office rental expenses	$	74,653	$	70,026	$	(4,627)	(6.6)	%	The increase was primarily due to an increase in utilities, personnel, janitorial, insurance and parking expenses. The increase was partly offset by a decrease in rental expenses at our Residences at Bishop Place conversion project.






Multifamily rental expenses	$	13,661	$	9,666	$	(3,995)	(41.3)	%	The increase was primarily due to: (i) rental expenses from our 1221 Ocean Avenue property in Santa Monica that we purchased in the second quarter of 2022, (ii) rental expenses from new units at our development projects, and (iii) an increase in utility and personnel expenses.
General and administrative expenses	$	11,272	$	11,435	$	163	1.4	%	The decrease was primarily due to a decrease in legal fees, partly offset by an increase in personnel, advocacy and leasing expenses.









Depreciation and amortization	$	96,276	$	93,104	$	(3,172)	(3.4)	%	The increase was primarily due to depreciation from the property we purchased in the second quarter, and depreciation from the Landmark Los Angeles development project. The increase was partly offset by a decrease in depreciation from our Residences at Bishop Place conversion project.

Table of Contents




	Three Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%		Commentary

	(In thousands)

Non-Operating Income and Expenses

Other income	$	1,649	$	498	$	1,151	231.1	%	The increase was primarily due to an increase in interest income.
Other expenses	$	(199)	$	(147)	$	(52)	(35.4)	%	The increase was primarily due to an increase in expenses related to services we provide to our unconsolidated fund.
Income from unconsolidated Fund	$	356	$	260	$	96	36.9	%	The increase was due to an increase in the net income of our fund, Partnership X, which was primarily due to higher occupancy and higher parking income.
Interest expense	$	(38,394)	$	(38,878)	$	484	1.2	%	The decrease was primarily due to a decrease in loan costs, partly offset by an increase in interest expense due to higher debt.

Comparison of nine months ended September 30, 2022 to nine months ended September 30, 2021

Our results in both periods were adversely affected by the COVID-19 pandemic. The current period generally compares favorably with the comparable period due to the gradual recovery, better collections from our tenants, lower write-offs of uncollectible tenant receivables, restoring certain office tenants to accrual basis accounting, higher office tenant recoveries, higher office parking income, a multifamily property we acquired in the second quarter of 2022, new units from our multifamily development projects, and higher rental rates for our multifamily portfolio. The favorable impacts were partly offset by the impact of inflation on our rental expenses.



	Nine Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%		Commentary

	(In thousands)
Revenues

Office rental revenue and tenant recoveries	$	542,535	$	523,391	$	19,144	3.7	%	The increase was primarily due to: (i) better collections, lower write-offs of uncollectible receivables, and restoring certain tenants to accrual basis accounting, and (ii) an increase in tenant recoveries. The increase was partly offset by a decrease in rental revenues due to a decrease in occupancy and lower accretion from below-market leases.
Office parking and other income	$	74,209	$	59,034	$	15,175	25.7	%	The increase was primarily due to an increase in parking income due to an increase in parking activity.
Multifamily revenue	$	122,771	$	97,120	$	25,651	26.4	%	The increase was primarily due to: (i) revenues from our 1221 Ocean Avenue property in Santa Monica that we purchased in the second quarter of 2022, (ii) higher occupancy and rental rates, (iii) better collections, and (iv) new units at our Landmark Los Angeles development project and our Residences at Bishop Place conversion project.

Table of Contents




	Nine Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%		Commentary

	(In thousands)

Operating expenses

Office rental expenses	$	212,006	$	195,745	$	(16,261)	(8.3)	%	The increase was primarily due to an increase in utility, janitorial, personnel, insurance and parking expenses. The increase was partly offset by a decrease in rental expenses at our Residences at Bishop Place conversion project.










Multifamily rental expenses	$	35,729	$	28,228	$	(7,501)	(26.6)	%	The increase was primarily due to: (i) rental expenses from our 1221 Ocean Avenue property in Santa Monica that we purchased in the second quarter of 2022, (ii) rental expenses from new units at our development projects, and (iii) an increase in utility and personnel expenses. The increase was partly offset by a decrease in property taxes for a property that was impacted by fire damage in 2020.
General and administrative expenses	$	34,173	$	30,564	$	(3,609)	(11.8)	%	The increase was primarily due to an increase in personnel, advocacy and leasing expenses. The increase was partly offset by a decrease in legal expenses.
Depreciation and amortization	$	279,588	$	279,801	$	213	0.1	%	The increase was primarily due to depreciation from the property we purchased in the second quarter, and depreciation from the Landmark Los Angeles development project. The increase was partly offset by a decrease in depreciation from our Residences at Bishop Place conversion project and a decrease in depreciation for our other properties.











Non-Operating Income and Expenses

Other income	$	2,490	$	2,178	$	312	14.3	%	The increase was primarily due to an increase in interest income, partly offset by the recovery of transaction fees in the comparable period.









Other expenses	$	(561)	$	(764)	$	203	26.6	%	The decrease was primarily due to transaction expenses in the comparable period, partly offset by an increase in expenses related to services we provide to our unconsolidated fund.
Income from unconsolidated Fund	$	921	$	713	$	208	29.2	%	The increase was due to an increase in the net income of our fund, Partnership X, which was primarily due to better collections and higher parking income.
Interest expense	$	(109,560)	$	(110,018)	$	458	0.4	%	The decrease was primarily due to a decrease in loan costs and an increase in interest capitalized related to development activity, partly offset by an increase in interest expense due to higher debt.

Table of Contents

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.

Comparison of three months ended September 30, 2022 to three months ended September 30, 2021

For the three months ended September 30, 2022, FFO increased by $6.6 million, or 6.7%, to $105.2 million, compared to $98.5 million for the three months ended September 30, 2021. The increase was primarily due to an increase in NOI from our multifamily portfolio and higher interest income. The increase in NOI from our multifamily portfolio was primarily due to: (i) our acquisition of the 1221 Ocean Avenue property in Santa Monica in the second quarter of 2022, (ii) new units from our development projects, and (iii) higher rental rates.

Comparison of nine months ended September 30, 2022 to nine months ended September 30, 2021

For the nine months ended September 30, 2022, FFO increased by $29.2 million, or 10.2%, to $314.1 million, compared to $285.0 million for the nine months ended September 30, 2021. The increase was primarily due to an increase in NOI from our office and multifamily portfolios, partly offset by an increase in general and administrative expenses. The increase in NOI from our office portfolio was primarily due to: (i) better collections, lower write-offs of uncollectible receivables, and restoring certain tenants to accrual basis accounting, (ii) higher tenant recoveries and (iii) an increase in parking income. The increase in NOI from our multifamily portfolio was primarily due to: (i) our acquisition of the 1221 Ocean Avenue property in Santa Monica in the second quarter of 2022, (ii) new units from our development projects, and (iii) higher rental rates and better collections.

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 attributable to common stockholders (the most directly comparable GAAP measure):



	Three Months Ended September 30,				Nine Months Ended September 30,
(In thousands)	2022		2021		2022		2021

Net income attributable to common stockholders	$	22,955	$	18,141	$	72,843	$	45,939
Depreciation and amortization of real estate assets	96,276		93,104		279,588		279,801
Net loss attributable to noncontrolling interests	(1,742)		(2,395)		(1,534)		(8,623)
Adjustments attributable to unconsolidated Fund(1)	716		695		2,112		2,095
Adjustments attributable to consolidated JVs(2)	(13,046)		(11,029)		(38,863)		(34,246)



FFO	$	105,159	$	98,516	$	314,146	$	284,966

________________________________________________________________

(1)Adjusts for our share of Partnership X's depreciation and amortization of real estate assets.

(2)Adjusts for the net income (loss) and depreciation and amortization of real estate assets that is attributable to the noncontrolling interests in our consolidated JVs.

Table of Contents

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, 2022 to three months ended September 30, 2021

Our Same Properties for 2022 included 67 office properties, aggregating 17.6 million Rentable Square Feet, and 10 multifamily properties with an aggregate 3,449 units. The amounts presented reflect 100% (not our pro-rata share).

Our Same Property results in both periods were adversely affected by the COVID-19 pandemic. The current period generally compares favorably with the comparable period due to the gradual recovery, better collections from our tenants, restoring certain office tenants to accrual basis accounting, higher office parking income, and higher rental rates for our multifamily portfolio. The favorable impacts were partly offset by the impact of inflation on our rental expenses.



	Three Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%		Commentary
	(In thousands)

Office revenues	$	205,588	$	201,030	$	4,558	2.3	%	The increase was primarily due to: (i) better collections and restoring certain tenants to accrual basis accounting, and (ii) higher parking income. The increase was partly offset by: (iv) a decrease in tenant recoveries, (v) lower rental revenues due to lower occupancy, and (iv) lower accretion from below-market leases.
Office expenses	(73,184)		(68,153)		(5,031)		(7.4)	%	The increase was primarily due to an increase in utility, janitorial, personnel, insurance and parking expenses.
Office NOI	132,404		132,877		(473)		(0.4)	%

Multifamily revenues	29,155		27,246		1,909		7.0	%	The increase was primarily due to an increase in rental revenues due to higher rental rates.
Multifamily expenses	(8,998)		(8,190)		(808)		(9.9)	%	The increase was primarily due to an increase in utility and personnel expenses.
Multifamily NOI	20,157		19,056		1,101		5.8	%

Total NOI	$	152,561	$	151,933	$	628	0.4	%

Table of Contents

Reconciliation to GAAP

The table below presents a reconciliation of our Same Property NOI to net income attributable to common stockholders (the most directly comparable GAAP measure):



	Three Months Ended September 30,
(In thousands)	2022		2021

Same Property NOI	$	152,561	$	151,933
Non-comparable office revenues	2,339		2,826
Non-comparable office expenses	(1,469)		(1,873)
Non-comparable multifamily revenues	16,581		7,142
Non-comparable multifamily expenses	(4,663)		(1,476)
NOI	165,349		158,552
General and administrative expenses	(11,272)		(11,435)
Depreciation and amortization	(96,276)		(93,104)
Other income	1,649		498
Other expenses	(199)		(147)
Income from unconsolidated Fund	356		260
Interest expense	(38,394)		(38,878)



Net income	21,213		15,746
Net loss attributable to noncontrolling interests	1,742		2,395
Net income attributable to common stockholders	$	22,955	$	18,141

Table of Contents

Comparison of nine months ended September 30, 2022 to nine months ended September 30, 2021

Our Same Property results in both periods were adversely affected by the COVID-19 pandemic. The current period generally compares favorably with the comparable period due to the gradual recovery, better collections from our tenants, lower write-offs of uncollectible tenant receivables, an increase in office tenant recoveries, an increase in office parking income, and higher rental rates for our multifamily portfolio. The favorable impacts were partly offset by the impact of inflation on our rental expenses.



	Nine Months Ended September 30,				Favorable (Unfavorable)
	2022		2021		Change		%	Commentary
	(In thousands)

Office revenues	$	608,626	$	575,152	$	33,474	5.8%	The increase was primarily due to: (i) better collections, a decrease in write-offs of uncollectible receivables, and restoring certain tenants to accrual basis accounting, (ii) an increase in parking income, and (iii) an increase in tenant recoveries. The increase was partly offset by a decrease in rental revenues due to a decrease in occupancy and lower accretion from below-market leases.
Office expenses	(208,188)		(190,291)		(17,897)		(9.4)%	The increase was primarily due to an increase in utility, janitorial, personnel, insurance and parking expenses.
Office NOI	400,438		384,861		15,577		4.0%

Multifamily revenues	85,216		77,847		7,369		9.5%	The increase was primarily due to an increase in rental revenues due to higher rental rates and better collections.
Multifamily expenses	(26,284)		(23,755)		(2,529)		(10.6)%	The increase was primarily due to an increase in personnel and utility expenses.
Multifamily NOI	58,932		54,092		4,840		8.9%

Total NOI	$	459,370	$	438,953	$	20,417	4.7%

Table of Contents

Reconciliation to GAAP

The table below presents a reconciliation of our Same Property NOI to net income attributable to common stockholders (the most directly comparable GAAP measure):



	Nine Months Ended September 30,
(In thousands)	2022		2021
Same Property NOI	$	459,370	$	438,953
Non-comparable office revenues	8,118		7,273
Non-comparable office expenses	(3,818)		(5,454)
Non-comparable multifamily revenues	37,555		19,273
Non-comparable multifamily expenses	(9,445)		(4,473)
NOI	491,780		455,572
General and administrative expenses	(34,173)		(30,564)
Depreciation and amortization	(279,588)		(279,801)
Other income	2,490		2,178
Other expenses	(561)		(764)
Income from unconsolidated Fund	921		713
Interest expense	(109,560)		(110,018)



Net income	71,309		37,316
Net loss attributable to noncontrolling interests	1,534		8,623
Net income attributable to common stockholders	$	72,843	$	45,939

Liquidity and Capital Resources

Short-term liquidity

Our short-term liquidity needs consist primarily of funds necessary for our operating activities, development, repositioning projects and dividends and distributions. During the nine months ended September 30, 2022, we generated cash from operations of $381.7 million. As of September 30, 2022, we had $281.0 million of cash and cash equivalents, and we had no balance outstanding on our $400.0 million revolving credit facility. Our earliest term loan maturity is December 2024. Excluding acquisitions and debt refinancings, we expect to meet our short-term liquidity requirements through cash on hand, cash generated by operations and our revolving credit facility. See Note 8 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt.

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 have an ATM program which would allow us, subject to market conditions, to sell up to $400.0 million of shares of common stock.

We only use non-recourse debt secured by our properties. As of September 30, 2022, approximately 46% 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. 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.

Table of Contents

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 revolving credit facility, and the interest rates that determine our future periodic interest payments; and

•Note 16 - contractual commitments.

Off-Balance Sheet Arrangements

Partnership X 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, 2022, 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.

Cash Flows

Comparison of nine months ended September 30, 2022 to nine months ended September 30, 2021

Our operating cash flows in both periods were adversely impacted by the COVID-19 pandemic.



	Nine Months Ended September 30,				Increase (Decrease) In Cash
	2022		2021				%
	(In thousands)

Net cash provided by operating activities(1)	$	381,669	$	339,582	$	42,087	12.4	%
Net cash used in investing activities(2)	$	(496,999)	$	(232,393)	$	(264,606)	(113.9)	%
Net cash provided by financing activities(3)	$	60,433	$	70,889	$	(10,456)	14.7	%

________________________________________________________________________

(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 $42.1 million was primarily due to an increase in NOI from our office and multifamily portfolios, partly offset by an increase in general and administrative expenses. The increase in NOI from our office portfolio was primarily due to: (i) better collections, (ii) higher tenant recoveries and (iii) an increase in parking income. The increase in NOI from our multifamily portfolio was primarily due to: (i) our acquisition of the 1221 Ocean Avenue property in Santa Monica in the second quarter of 2022, (ii) new units from our development projects, and (iii) higher rental rates and better collections.

(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 decrease in cash from investing activities of $264.6 million was primarily due to a property acquisition of $330.5 million and an increase in capital expenditures for improvements to real estate of $27.6 million, partly offset by an decrease in capital expenditures for developments of $91.4 million.

(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 $10.5 million was primarily due to a decrease in net borrowings of $95.0 million and higher distributions paid to noncontrolling interests of $4.2 million, partly offset by an increase in contributions from noncontrolling interests in our consolidated JVs of $81.0 million and a decrease in loan cost payments of $8.2 million.

Table of Contents

Critical Accounting Policies

We have not made any changes to our critical accounting policies disclosed in our 2021 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.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Hedging our Floating Rate Borrowings

As of September 30, 2022, the interest rates for 89% of our consolidated borrowings were fixed or swap-fixed with interest rate swaps. Our use of interest rate swaps 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. As of September 30, 2022, the interest expense for our floating rate borrowings that are not hedged would increase by $2.8 million per year for every fifty basis point increase in the related benchmark interest rate. See Note 8 to our consolidated financial statements in Item 1 of this Report for the future swap expirations with a total notional amount of $837.4 million in the first quarter of 2023. Higher interest rates would cause an increase in our future interest expense, which would reduce our future net income and cash flows from operations.

Market Transition to SOFR from USD-LIBOR

On March 5, 2021, the FCA announced that USD-LIBOR will no longer be published after June 30, 2023. This announcement has several implications, including setting the spread that may be used to automatically convert contracts from USD-LIBOR to SOFR. Most of our floating rate borrowings and interest rate swaps are indexed to USD-LIBOR and we are monitoring this activity and evaluating the related risks in connection with transitioning contracts to SOFR - which include: (i) loan interest payments, (ii) swap interest payments, and (iii) the value of loans and swaps. While we currently expect USD-LIBOR to be available in substantially its current form until at least June 30, 2023, it is possible that USD-LIBOR will become unavailable prior to that time. This could occur, if, for example, sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to SOFR will be accelerated and potentially magnified.

See Notes 8 and 10 to our consolidated financial statements in Item 1 of this Report for more information regarding our debt and interest rate swaps.

Item 4. Controls and Procedures

As of September 30, 2022, 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) at the end of the period covered by this Report. 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, 2022, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

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.

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 2021 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

None.

Item 6. Exhibits


Exhibit Number						Description

31.1						Certificate of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2						Certificate of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*						Certificate of CEO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*						Certificate of CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
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.
104						Cover Page Interactive Data File (embedded within the Inline XBRL document)

________________________________________________

* 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.

Table of Contents

SIGNATURES

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 4, 2022

By:

/s/ JORDAN L. KAPLAN

Jordan L. Kaplan

President and CEO

Date:

November 4, 2022

By:

/s/ PETER D. SEYMOUR

Peter D. Seymour

CFO