JBG SMITH Properties logo

JBG SMITH Properties

JBGS | NYSE
Chart Builder DCF Calculator
$12.06
+$0.18 (+1.52%)
Nov 2, 2026, 12:17 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-72.45M -23.05M -30.66M -35.01M -23.18M -53.7M -70.84M -31.31M -33.41M -32.28M -37.66M -66.1M -12.25M 24.31M -19.77M -21.58M 141.49M -77K -63.33M 996K -3.71M -24.07M
Depreciation & Amortization
48.77M 45.31M 50.57M 50.09M 49.41M 49.38M 51.63M 51.81M 53.04M 61.22M 59.55M 51.48M 50.21M 54.64M 56.17M 50.85M 49.91M 59.16M 60.13M 57.54M 56.68M 65.29M
Stock-Based Compensation
8.95M 8.03M 12.72M 4.97M 7.72M 7.17M 3.37M 5.13M 11.49M 9.54M 5.09M 6.5M 10.09M 10.43M 8.95M 6.95M 12.47M 12.9M 13.23M 11.43M 13.66M 13.24M
Other Working Capital
-36K -1.59M 8.49M -8.87M -3.64M -10.63M 6.38M -2.35M -16.87M -39K 6.55M -28.79M -5.39M 14.82M 8.7M -22.04M -8.91M 17.81M 2.05M -10.77M -232K -304K
Other Non-Cash Items
40M -17M -10.09M 218K -10.93M 19.04M 34.87M 2.88M 1.99M 909K 2.05M 62.29M 3.63M -45.5M 13.27M 10.74M -155.87M -18.4M 46.03M -20.83M 6.45M 2.51M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 27.13M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-5.46M -9.88M 9.85M -11.39M -4.21M -8.96M 23.18M -2.13M -9.34M -2.34M 12.32M -28.7M -4.88M -1.25M 2.95M -24.24M -9.96M 16.01M 7.15M -18.27M 2.22M 9.53M
Operating Cash Flow
19.81M 3.41M 32.4M 8.87M 18.82M 12.94M 42.2M 26.38M 23.77M 37.04M 68.48M 25.46M 46.8M 42.63M 52.63M 22.72M 38.05M 69.6M 63.21M 30.86M 61.64M 66.5M
Capital Expenditures
-19.91M -23.24M 33.33M -29.75M -33.33M -29.09M -45.98M -58.61M -65.46M -47.98M -92.41M -76.56M -86.44M -78.33M -107.91M -90.72M -75.43M -52.69M -64.82M -40.95M -38.91M -28.5M
Cash Acquisitions
777K -777K -98.62M -1.35M -2.05M -1.38M -1.14M -1.23M -1.26M -2.54M -4.66M -4.17M -3.28M -16.89M -9.53M -5.49M -73.96M -7.23M -9.1M -10.7M 7.78M -1.02M
Purchase of Investments
1.23M -1.23M 44.76M -4.97M n/a n/a n/a -6.47M n/a -2.54M 92.41M n/a n/a -17.34M -53.23M n/a n/a n/a n/a n/a -20.97M n/a
Sales Maturities Of Investments
-46.58M 46.58M -195.37M 2.41M 2.43M 2.54M -5.07M 2.13M 1.48M 12.41M 1.46M 465K n/a 69M 5.8M n/a 1.23M 17.8M n/a n/a 14.37M n/a
Other Investing Acitivies
11.83M 1.88M 47.24M 160.06M 142.36M 189.24M 113.93M 84.61M 3.63M 164.26M 28.26M 92.53M -19.1M 16.89M -37.56M -14.69M 966.4M 9.17M -198.08M 25.34M 18.95M -29.52M
Investing Cash Flow
-9.51M 23.21M -139.57M 126.4M 109.41M 161.31M 61.74M 20.43M -61.61M 123.6M 25.06M 12.26M -108.83M -26.67M -164.87M -110.9M 818.26M -32.95M -271.99M -26.31M -37.73M -29.52M
Debt Repayment
497K 24.78M 150.12M -60.25M -24.04M -65.84M -42.01M -11.07M 97.2M -31.2M 25.84M 64.2M 115.8M 89.44M -56.57M 282.77M -465.95M -1.18M 383.88M 83.88M -1.11M -2.23M
Common Stock Repurchased
-3M -25.4M -7.87M -62.94M -225.26M -147.59M -2.4M -52.01M -66.91M -49.44M -61.46M -118.01M -135.75M -20.1M n/a -64M -205.89M -91.15M -75.39M -63.1M n/a -19.2M
Dividend Paid
-10.25M -10.42M -10.38M -10.83M -12.43M -14.79M -14.82M -15.02M -16.11M -16.07M -21.52M -23.03M -23.79M -25.66M -25.62M -25.75M -27.66M -28.67M -29.19M -29.7M -29.58M -29.65M
Other Financial Acitivies
-4.56M -4.26M -9.33M -4.61M 103.88M -8.89M -31.66M -4.46M -30.71M -4.11M -4.74M 5.05M -13.28M -11.82M -4.03M -8.08M -897K 1.46M 2.39M -5.15M -3.95M -689K
Financial Cash Flow
-17.09M -15.06M 122.69M -138.45M -157.6M -237.11M -90.89M -82.56M -16.52M -100.82M -61.88M -71.79M -57.02M 31.86M -85.56M 184.94M -700.4M -119.53M 281.7M -14.07M -33.76M -51.78M
Net Cash Flow
-6.79M 11.57M 15.51M -3.18M -29.37M -62.86M 13.05M -35.76M -54.36M 59.83M 31.66M -34.07M -119.05M 47.82M -197.8M 96.75M 155.91M -82.88M 72.92M -9.52M -9.85M -14.79M
Free Cash Flow
-97K -19.83M 65.72M -20.88M -14.51M -16.16M -3.78M -32.24M -41.69M -10.94M -23.93M -51.1M -39.65M -35.7M -55.28M -68M -37.38M 16.91M -1.61M -10.1M 22.73M 38M
Adj. Free Cash Flow
-9.04M -27.86M 53M -25.85M -22.23M -23.32M -7.14M -37.37M -53.18M -20.48M -29.02M -57.6M -49.73M -46.13M -64.23M -74.95M -49.85M 4.01M -14.84M -21.53M 9.07M 24.77M
Maintenance CapEx
-19.91M -23.24M 33.33M -29.75M -33.33M -29.09M -45.98M -58.61M -65.46M -47.98M -92.41M -72.6M -69.76M -78.33M -107.91M -90.72M -75.43M -52.69M -29.11M -16.6M n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.96M -16.68M n/a n/a n/a n/a n/a -35.7M -24.35M -38.91M -28.5M
Owner Earnings
-97K -19.83M 65.72M -20.88M -14.51M -16.16M -3.78M -32.24M -41.69M -10.94M -23.93M -47.14M -22.96M -35.7M -55.28M -68M -37.38M 16.91M 34.1M 14.25M 61.64M 66.5M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.