Annual Income Statements for Cohen & Steers
This table shows Cohen & Steers' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Cohen & Steers
This table shows Cohen & Steers' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q2 2024 |
Q3 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
45 |
32 |
35 |
32 |
32 |
31 |
32 |
40 |
Consolidated Net Income / (Loss) |
|
40 |
37 |
36 |
33 |
25 |
45 |
30 |
55 |
Net Income / (Loss) Continuing Operations |
|
40 |
37 |
36 |
33 |
25 |
45 |
30 |
55 |
Total Pre-Tax Income |
|
55 |
50 |
47 |
43 |
36 |
56 |
41 |
68 |
Total Revenue |
|
134 |
131 |
126 |
121 |
114 |
136 |
120 |
152 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
134 |
131 |
126 |
121 |
114 |
136 |
120 |
152 |
Net Realized & Unrealized Capital Gains on Investments |
|
-5.92 |
5.82 |
-0.31 |
0.36 |
-10 |
13 |
-2.02 |
19 |
Other Non-Interest Income |
|
140 |
125 |
126 |
121 |
124 |
123 |
122 |
133 |
Total Non-Interest Expense |
|
83 |
79 |
81 |
80 |
83 |
80 |
83 |
88 |
Salaries and Employee Benefits |
|
52 |
49 |
49 |
49 |
53 |
46 |
53 |
56 |
Other Operating Expenses |
|
30 |
-54 |
31 |
30 |
29 |
-21 |
28 |
30 |
Depreciation Expense |
|
1.14 |
1.15 |
0.99 |
0.84 |
0.80 |
0.21 |
2.27 |
2.34 |
Nonoperating Income / (Expense), net |
|
3.95 |
-3.00 |
1.94 |
2.29 |
4.90 |
0.24 |
4.57 |
3.73 |
Income Tax Expense |
|
16 |
13 |
10 |
11 |
11 |
11 |
11 |
12 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-4.96 |
4.38 |
0.98 |
0.73 |
-6.97 |
13 |
-1.69 |
16 |
Basic Earnings per Share |
|
$0.91 |
$0.68 |
$0.72 |
$0.64 |
$0.65 |
$0.64 |
$0.63 |
$0.78 |
Weighted Average Basic Shares Outstanding |
|
48.82M |
48.78M |
49.20M |
49.32M |
49.35M |
49.31M |
50.42M |
50.78M |
Diluted Earnings per Share |
|
$0.90 |
$0.66 |
$0.71 |
$0.64 |
$0.65 |
$0.63 |
$0.63 |
$0.77 |
Weighted Average Diluted Shares Outstanding |
|
49.32M |
49.30M |
49.40M |
49.46M |
49.62M |
49.55M |
50.77M |
51.43M |
Weighted Average Basic & Diluted Shares Outstanding |
|
48.71M |
49.10M |
50.54M |
49.13M |
49.14M |
49.52M |
50.55M |
50.56M |
Cash Dividends to Common per Share |
|
$0.55 |
- |
$0.57 |
$0.57 |
$0.57 |
- |
$0.59 |
$0.59 |
Annual Cash Flow Statements for Cohen & Steers
This table details how cash moves in and out of Cohen & Steers' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
19 |
43 |
9.54 |
-99 |
7.26 |
-61 |
145 |
68 |
-62 |
-4.86 |
Net Cash From Operating Activities |
|
90 |
115 |
64 |
73 |
141 |
89 |
243 |
62 |
172 |
97 |
Net Cash From Continuing Operating Activities |
|
90 |
115 |
64 |
73 |
141 |
89 |
243 |
62 |
172 |
97 |
Net Income / (Loss) Continuing Operations |
|
64 |
93 |
92 |
110 |
147 |
75 |
226 |
149 |
137 |
163 |
Consolidated Net Income / (Loss) |
|
64 |
93 |
92 |
110 |
147 |
75 |
226 |
149 |
137 |
163 |
Depreciation Expense |
|
6.21 |
4.25 |
4.32 |
4.47 |
4.98 |
6.15 |
5.72 |
5.67 |
5.14 |
11 |
Amortization Expense |
|
- |
3.36 |
10 |
11 |
10 |
10 |
10 |
12 |
13 |
4.65 |
Non-Cash Adjustments to Reconcile Net Income |
|
46 |
18 |
12 |
28 |
6.24 |
21 |
24 |
75 |
40 |
37 |
Changes in Operating Assets and Liabilities, net |
|
-26 |
-3.22 |
-55 |
-80 |
-27 |
-23 |
-23 |
-180 |
-22 |
-119 |
Net Cash From Investing Activities |
|
0.40 |
2.90 |
5.71 |
-53 |
36 |
-1.77 |
48 |
-2.86 |
-115 |
-120 |
Net Cash From Continuing Investing Activities |
|
0.40 |
2.90 |
5.71 |
-53 |
36 |
-1.77 |
48 |
-2.86 |
-115 |
-120 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.43 |
-10 |
-3.24 |
-3.47 |
-2.75 |
-2.50 |
-2.70 |
-4.22 |
-57 |
-12 |
Purchase of Investment Securities |
|
-5.66 |
-8.10 |
-17 |
-64 |
-51 |
-71 |
-54 |
-145 |
-169 |
-417 |
Sale and/or Maturity of Investments |
|
8.49 |
21 |
26 |
14 |
90 |
72 |
104 |
147 |
112 |
309 |
Net Cash From Financing Activities |
|
-71 |
-75 |
-60 |
-118 |
-170 |
-149 |
-145 |
8.98 |
-119 |
18 |
Net Cash From Continuing Financing Activities |
|
-71 |
-75 |
-60 |
-118 |
-170 |
-149 |
-145 |
8.98 |
-119 |
18 |
Issuance of Common Equity |
|
0.54 |
0.64 |
0.64 |
0.60 |
0.74 |
0.86 |
1.00 |
1.04 |
1.06 |
70 |
Repurchase of Common Equity |
|
-19 |
-8.04 |
-9.14 |
-11 |
-10 |
-26 |
-23 |
-27 |
-22 |
-21 |
Payment of Dividends |
|
-68 |
-71 |
-98 |
-179 |
-163 |
-122 |
-148 |
-107 |
-112 |
-119 |
Other Financing Activities, Net |
|
16 |
3.68 |
46 |
71 |
2.24 |
-1.33 |
24 |
142 |
14 |
89 |
Quarterly Cash Flow Statements for Cohen & Steers
This table details how cash moves in and out of Cohen & Steers' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
41 |
80 |
-96 |
27 |
-44 |
52 |
-9.89 |
71 |
Net Cash From Operating Activities |
|
52 |
58 |
-15 |
54 |
75 |
59 |
26 |
35 |
Net Cash From Continuing Operating Activities |
|
52 |
58 |
-15 |
54 |
75 |
59 |
26 |
35 |
Net Income / (Loss) Continuing Operations |
|
40 |
37 |
36 |
33 |
25 |
43 |
55 |
43 |
Consolidated Net Income / (Loss) |
|
40 |
37 |
36 |
33 |
25 |
43 |
55 |
43 |
Depreciation Expense |
|
1.43 |
1.52 |
1.26 |
1.08 |
1.03 |
1.77 |
2.74 |
2.87 |
Amortization Expense |
|
2.71 |
3.54 |
3.95 |
4.03 |
-8.97 |
14 |
-0.27 |
1.42 |
Non-Cash Adjustments to Reconcile Net Income |
|
6.23 |
15 |
13 |
7.68 |
27 |
-7.88 |
-9.81 |
17 |
Changes in Operating Assets and Liabilities, net |
|
2.43 |
0.91 |
-70 |
8.39 |
30 |
8.52 |
-22 |
-29 |
Net Cash From Investing Activities |
|
-1.31 |
42 |
-35 |
3.79 |
-97 |
13 |
-39 |
23 |
Net Cash From Continuing Investing Activities |
|
-1.31 |
42 |
-35 |
3.79 |
-97 |
13 |
-39 |
23 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.39 |
-1.28 |
-4.59 |
-16 |
-26 |
-11 |
-1.41 |
-1.68 |
Purchase of Investment Securities |
|
-59 |
-13 |
-39 |
-6.68 |
-87 |
-37 |
-105 |
-80 |
Sale and/or Maturity of Investments |
|
59 |
56 |
8.12 |
26 |
16 |
61 |
67 |
104 |
Net Cash From Financing Activities |
|
-9.97 |
-20 |
-47 |
-31 |
-22 |
-20 |
3.56 |
13 |
Net Cash From Continuing Financing Activities |
|
-9.97 |
-20 |
-47 |
-31 |
-22 |
-20 |
3.56 |
13 |
Issuance of Common Equity |
|
0.20 |
0.16 |
0.39 |
0.29 |
0.23 |
0.16 |
0.26 |
0.19 |
Repurchase of Common Equity |
|
-0.11 |
-0.94 |
-20 |
-0.19 |
-0.05 |
-0.86 |
-0.07 |
-1.54 |
Payment of Dividends |
|
-27 |
-27 |
-28 |
-28 |
-28 |
-28 |
-30 |
-30 |
Other Financing Activities, Net |
|
17 |
7.48 |
2.24 |
-2.58 |
5.92 |
8.29 |
33 |
44 |
Annual Balance Sheets for Cohen & Steers
This table presents Cohen & Steers' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
305 |
334 |
410 |
481 |
402 |
348 |
493 |
673 |
737 |
812 |
Cash and Due from Banks |
|
143 |
183 |
193 |
93 |
101 |
41 |
184 |
247 |
187 |
183 |
Trading Account Securities |
|
71 |
55 |
108 |
225 |
155 |
155 |
155 |
173 |
259 |
335 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
- |
- |
61 |
75 |
88 |
69 |
74 |
76 |
Premises and Equipment, Net |
|
9.78 |
16 |
15 |
14 |
12 |
10 |
8.94 |
8.76 |
66 |
69 |
Intangible Assets |
|
19 |
19 |
20 |
20 |
20 |
20 |
20 |
19 |
19 |
19 |
Other Assets |
|
62 |
61 |
73 |
130 |
53 |
47 |
37 |
156 |
131 |
131 |
Total Liabilities & Shareholders' Equity |
|
305 |
334 |
410 |
481 |
402 |
348 |
493 |
673 |
737 |
812 |
Total Liabilities |
|
62 |
67 |
87 |
144 |
135 |
124 |
148 |
246 |
244 |
237 |
Short-Term Debt |
|
17 |
16 |
29 |
32 |
23 |
13 |
0.93 |
8.59 |
5.32 |
6.71 |
Other Short-Term Payables |
|
31 |
35 |
41 |
44 |
48 |
56 |
- |
78 |
66 |
71 |
Other Long-Term Liabilities |
|
14 |
16 |
16 |
68 |
65 |
54 |
147 |
160 |
172 |
160 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
11 |
0.85 |
48 |
114 |
53 |
51 |
89 |
85 |
106 |
53 |
Total Equity & Noncontrolling Interests |
|
232 |
266 |
276 |
223 |
214 |
174 |
255 |
342 |
386 |
521 |
Total Preferred & Common Equity |
|
232 |
266 |
276 |
223 |
214 |
174 |
255 |
338 |
381 |
512 |
Total Common Equity |
|
232 |
266 |
276 |
223 |
214 |
174 |
255 |
338 |
381 |
512 |
Common Stock |
|
520 |
544 |
571 |
603 |
637 |
671 |
716 |
770 |
819 |
944 |
Retained Earnings |
|
-148 |
-128 |
-138 |
-208 |
-242 |
-292 |
-232 |
-171 |
-158 |
-129 |
Treasury Stock |
|
-137 |
-145 |
-154 |
-164 |
-175 |
-201 |
-223 |
-250 |
-272 |
-293 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3.84 |
-5.89 |
-3.67 |
-7.32 |
-6.33 |
-4.13 |
-5.89 |
-11 |
-7.71 |
-10 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
4.05 |
4.96 |
9.73 |
Quarterly Balance Sheets for Cohen & Steers
This table presents Cohen & Steers' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
506 |
681 |
625 |
674 |
784 |
728 |
Cash and Due from Banks |
|
162 |
100 |
178 |
133 |
122 |
106 |
Trading Account Securities |
|
202 |
273 |
188 |
257 |
371 |
321 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
2.93 |
17 |
2.57 |
2.81 |
3.66 |
2.45 |
Premises and Equipment, Net |
|
8.62 |
68 |
36 |
52 |
70 |
70 |
Intangible Assets |
|
18 |
19 |
19 |
19 |
19 |
20 |
Other Assets |
|
113 |
204 |
200 |
210 |
198 |
209 |
Total Liabilities & Shareholders' Equity |
|
506 |
681 |
625 |
674 |
784 |
728 |
Total Liabilities |
|
113 |
206 |
181 |
218 |
200 |
215 |
Short-Term Debt |
|
12 |
29 |
1.26 |
2.71 |
1.24 |
2.82 |
Other Short-Term Payables |
|
62 |
17 |
- |
- |
33 |
49 |
Other Long-Term Liabilities |
|
39 |
160 |
180 |
215 |
165 |
164 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
78 |
91 |
86 |
84 |
115 |
14 |
Total Equity & Noncontrolling Interests |
|
316 |
384 |
358 |
372 |
470 |
498 |
Total Preferred & Common Equity |
|
316 |
379 |
353 |
367 |
463 |
491 |
Total Common Equity |
|
316 |
379 |
353 |
367 |
463 |
491 |
Common Stock |
|
756 |
833 |
795 |
807 |
917 |
932 |
Retained Earnings |
|
-176 |
-154 |
-162 |
-159 |
-153 |
-144 |
Treasury Stock |
|
-249 |
-291 |
-271 |
-271 |
-291 |
-291 |
Accumulated Other Comprehensive Income / (Loss) |
|
-15 |
-8.69 |
-8.54 |
-10 |
-8.87 |
-5.41 |
Noncontrolling Interest |
|
- |
4.98 |
5.24 |
5.58 |
6.66 |
7.05 |
Annual Metrics and Ratios for Cohen & Steers
This table displays calculated financial ratios and metrics derived from Cohen & Steers' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.17% |
9.35% |
6.80% |
-3.64% |
17.90% |
-2.10% |
42.32% |
-10.09% |
-8.84% |
8.11% |
EBITDA Growth |
|
0.52% |
12.97% |
15.76% |
-13.72% |
33.07% |
-45.53% |
175.33% |
-29.48% |
-10.44% |
10.10% |
EBIT Growth |
|
0.74% |
12.49% |
11.57% |
-15.30% |
36.93% |
-49.98% |
206.96% |
-31.64% |
-11.56% |
12.26% |
NOPAT Growth |
|
-7.38% |
27.58% |
-0.60% |
11.89% |
40.88% |
-48.63% |
205.91% |
-35.30% |
-11.72% |
15.08% |
Net Income Growth |
|
-15.05% |
44.26% |
-0.35% |
18.42% |
34.21% |
-48.86% |
200.88% |
-33.90% |
-8.61% |
19.17% |
EPS Growth |
|
-14.55% |
41.84% |
-2.00% |
22.45% |
16.25% |
-43.73% |
174.52% |
-19.49% |
-25.07% |
14.23% |
Operating Cash Flow Growth |
|
64.52% |
28.02% |
-44.11% |
12.99% |
94.83% |
-36.95% |
172.35% |
-74.61% |
178.80% |
-43.77% |
Free Cash Flow Firm Growth |
|
-26.27% |
36.28% |
-70.75% |
320.67% |
161.83% |
-43.77% |
-6.45% |
-53.22% |
19.90% |
-2.95% |
Invested Capital Growth |
|
8.64% |
8.46% |
24.87% |
4.64% |
-21.52% |
-17.81% |
45.02% |
26.15% |
14.34% |
16.80% |
Revenue Q/Q Growth |
|
-2.16% |
4.67% |
1.54% |
-4.28% |
7.15% |
2.57% |
7.63% |
-6.12% |
0.47% |
0.00% |
EBITDA Q/Q Growth |
|
-6.50% |
9.24% |
9.72% |
-13.35% |
14.59% |
-31.46% |
56.82% |
-13.93% |
5.55% |
0.00% |
EBIT Q/Q Growth |
|
-6.73% |
9.36% |
1.55% |
-11.61% |
15.99% |
-37.43% |
49.13% |
-15.42% |
-0.25% |
0.00% |
NOPAT Q/Q Growth |
|
-8.27% |
17.34% |
-7.73% |
0.16% |
15.53% |
-34.41% |
44.38% |
-17.45% |
1.29% |
0.00% |
Net Income Q/Q Growth |
|
-4.23% |
17.55% |
-5.50% |
4.28% |
9.43% |
-33.01% |
43.91% |
-18.11% |
4.40% |
0.00% |
EPS Q/Q Growth |
|
-4.08% |
17.65% |
-6.22% |
3.90% |
8.98% |
-35.39% |
48.62% |
-15.78% |
-2.26% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-13.67% |
39.85% |
-0.91% |
-21.88% |
32.13% |
-42.41% |
40.43% |
-18.39% |
0.32% |
-19.72% |
Free Cash Flow Firm Q/Q Growth |
|
-54.10% |
71.36% |
118.30% |
115.52% |
10.21% |
-26.15% |
10.44% |
-56.20% |
-9.55% |
0.00% |
Invested Capital Q/Q Growth |
|
3.08% |
-2.57% |
-6.85% |
-16.17% |
-20.05% |
-21.92% |
-2.55% |
7.51% |
8.49% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.22% |
41.55% |
45.03% |
40.32% |
45.51% |
25.32% |
48.98% |
38.42% |
37.75% |
38.44% |
EBIT Margin |
|
38.31% |
39.41% |
41.18% |
36.19% |
42.04% |
21.48% |
46.32% |
35.22% |
34.17% |
35.48% |
Profit (Net Income) Margin |
|
19.73% |
26.03% |
24.29% |
29.86% |
33.98% |
17.75% |
37.53% |
27.59% |
27.66% |
30.49% |
Tax Burden Percent |
|
57.06% |
64.72% |
57.66% |
76.17% |
78.37% |
80.49% |
80.21% |
75.92% |
75.79% |
77.69% |
Interest Burden Percent |
|
90.27% |
102.06% |
102.32% |
108.29% |
103.16% |
102.69% |
101.00% |
103.18% |
106.80% |
110.60% |
Effective Tax Rate |
|
42.94% |
35.28% |
42.34% |
23.83% |
21.63% |
19.51% |
19.79% |
24.08% |
24.21% |
22.31% |
Return on Invested Capital (ROIC) |
|
28.50% |
33.50% |
28.46% |
28.02% |
43.26% |
27.74% |
76.77% |
37.11% |
27.40% |
27.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-20.21% |
44.81% |
37.72% |
55.20% |
59.67% |
38.76% |
108.49% |
133.93% |
152.61% |
286.69% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.22% |
2.92% |
2.89% |
5.16% |
5.42% |
2.81% |
2.69% |
1.65% |
2.31% |
3.23% |
Return on Equity (ROE) |
|
27.28% |
36.41% |
31.35% |
33.18% |
48.67% |
30.55% |
79.46% |
38.76% |
29.71% |
30.50% |
Cash Return on Invested Capital (CROIC) |
|
20.21% |
25.38% |
6.34% |
23.48% |
67.37% |
47.29% |
40.03% |
13.99% |
14.03% |
11.77% |
Operating Return on Assets (OROA) |
|
42.63% |
43.97% |
42.15% |
29.80% |
41.16% |
24.22% |
66.38% |
32.73% |
23.94% |
24.46% |
Return on Assets (ROA) |
|
21.96% |
29.05% |
24.87% |
24.58% |
33.27% |
20.02% |
53.77% |
25.64% |
19.38% |
21.02% |
Return on Common Equity (ROCE) |
|
26.59% |
35.54% |
28.77% |
25.04% |
35.17% |
24.09% |
59.94% |
29.79% |
23.22% |
25.51% |
Return on Equity Simple (ROE_SIMPLE) |
|
27.76% |
34.92% |
33.57% |
49.19% |
68.78% |
43.14% |
88.62% |
44.29% |
35.83% |
31.81% |
Net Operating Profit after Tax (NOPAT) |
|
71 |
91 |
90 |
101 |
142 |
73 |
224 |
145 |
128 |
147 |
NOPAT Margin |
|
21.86% |
25.51% |
23.74% |
27.57% |
32.94% |
17.29% |
37.16% |
26.74% |
25.90% |
27.56% |
Net Nonoperating Expense Percent (NNEP) |
|
48.71% |
-11.31% |
-9.26% |
-27.18% |
-16.41% |
-11.02% |
-31.72% |
-96.82% |
-125.21% |
-259.42% |
SG&A Expenses to Revenue |
|
33.04% |
32.43% |
32.59% |
35.79% |
33.16% |
36.95% |
32.43% |
38.54% |
40.53% |
40.82% |
Operating Expenses to Revenue |
|
61.69% |
60.59% |
58.82% |
63.81% |
57.96% |
78.52% |
53.68% |
64.78% |
65.83% |
64.52% |
Earnings before Interest and Taxes (EBIT) |
|
125 |
141 |
157 |
133 |
182 |
91 |
279 |
191 |
169 |
189 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
131 |
148 |
171 |
148 |
197 |
107 |
295 |
208 |
186 |
205 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.89 |
3.94 |
5.67 |
5.69 |
11.61 |
17.78 |
15.81 |
8.71 |
9.48 |
9.12 |
Price to Tangible Book Value (P/TBV) |
|
4.25 |
4.24 |
6.13 |
6.24 |
12.78 |
20.15 |
17.14 |
9.23 |
9.99 |
9.47 |
Price to Revenue (P/Rev) |
|
2.76 |
2.94 |
4.11 |
3.45 |
5.74 |
7.32 |
6.70 |
5.43 |
7.32 |
8.74 |
Price to Earnings (P/E) |
|
13.96 |
11.26 |
17.01 |
11.12 |
18.43 |
40.45 |
19.09 |
17.19 |
28.01 |
30.86 |
Dividend Yield |
|
6.30% |
5.61% |
3.32% |
4.87% |
2.74% |
2.41% |
2.15% |
4.55% |
3.10% |
2.56% |
Earnings Yield |
|
7.16% |
8.88% |
5.88% |
8.99% |
5.43% |
2.47% |
5.24% |
5.82% |
3.57% |
3.24% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.02 |
3.12 |
4.10 |
3.58 |
8.48 |
13.11 |
11.42 |
6.41 |
7.12 |
7.83 |
Enterprise Value to Revenue (EV/Rev) |
|
2.41 |
2.47 |
3.80 |
3.60 |
5.68 |
7.37 |
6.54 |
5.15 |
7.18 |
8.53 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.00 |
5.94 |
8.44 |
8.92 |
12.48 |
29.11 |
13.35 |
13.41 |
19.01 |
22.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.30 |
6.26 |
9.23 |
9.94 |
13.51 |
34.31 |
14.12 |
14.63 |
21.00 |
24.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.04 |
9.68 |
16.01 |
13.05 |
17.24 |
42.63 |
17.60 |
19.27 |
27.71 |
30.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.77 |
7.65 |
22.52 |
18.18 |
17.36 |
34.99 |
16.23 |
45.25 |
20.61 |
47.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.57 |
12.77 |
71.83 |
15.58 |
11.07 |
25.01 |
33.76 |
51.12 |
54.13 |
71.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.07 |
0.06 |
0.09 |
0.10 |
0.08 |
0.06 |
0.00 |
0.02 |
0.01 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.06 |
0.07 |
0.08 |
0.09 |
0.09 |
0.07 |
0.02 |
0.01 |
0.02 |
0.01 |
Leverage Ratio |
|
1.24 |
1.25 |
1.26 |
1.35 |
1.46 |
1.53 |
1.48 |
1.51 |
1.53 |
1.45 |
Compound Leverage Factor |
|
1.12 |
1.28 |
1.29 |
1.46 |
1.51 |
1.57 |
1.49 |
1.56 |
1.64 |
1.60 |
Debt to Total Capital |
|
6.66% |
5.60% |
8.34% |
8.74% |
7.79% |
5.53% |
0.27% |
1.97% |
1.07% |
1.15% |
Short-Term Debt to Total Capital |
|
6.66% |
5.60% |
8.34% |
8.74% |
7.79% |
5.53% |
0.27% |
1.97% |
1.07% |
1.15% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4.35% |
0.30% |
13.55% |
30.94% |
18.44% |
21.28% |
25.82% |
20.52% |
22.38% |
10.86% |
Common Equity to Total Capital |
|
88.99% |
94.10% |
78.11% |
60.32% |
73.77% |
73.19% |
73.91% |
77.50% |
76.56% |
87.98% |
Debt to EBITDA |
|
0.13 |
0.11 |
0.17 |
0.22 |
0.11 |
0.12 |
0.00 |
0.04 |
0.03 |
0.03 |
Net Debt to EBITDA |
|
-0.96 |
-1.13 |
-0.96 |
-0.41 |
-0.40 |
-0.26 |
-0.62 |
-1.15 |
-0.98 |
-0.86 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.24 |
0.17 |
0.33 |
0.32 |
0.16 |
0.18 |
0.00 |
0.06 |
0.04 |
0.05 |
Net Debt to NOPAT |
|
-1.76 |
-1.84 |
-1.81 |
-0.60 |
-0.55 |
-0.38 |
-0.82 |
-1.65 |
-1.42 |
-1.20 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
2.53% |
2.39% |
8.25% |
24.54% |
27.75% |
21.15% |
24.56% |
23.15% |
21.84% |
16.36% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
51 |
69 |
20 |
85 |
222 |
125 |
117 |
55 |
65 |
64 |
Operating Cash Flow to CapEx |
|
3,699.88% |
1,128.92% |
1,981.89% |
2,092.16% |
5,139.72% |
3,564.59% |
9,013.02% |
1,460.57% |
301.76% |
829.88% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.11 |
1.12 |
1.02 |
0.82 |
0.98 |
1.13 |
1.43 |
0.93 |
0.70 |
0.69 |
Fixed Asset Turnover |
|
31.09 |
27.69 |
24.56 |
25.17 |
32.53 |
37.10 |
62.52 |
61.24 |
13.16 |
7.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
260 |
282 |
353 |
369 |
290 |
238 |
345 |
436 |
498 |
582 |
Invested Capital Turnover |
|
1.30 |
1.31 |
1.20 |
1.02 |
1.31 |
1.60 |
2.07 |
1.39 |
1.06 |
0.99 |
Increase / (Decrease) in Invested Capital |
|
21 |
22 |
70 |
16 |
-79 |
-52 |
107 |
90 |
62 |
84 |
Enterprise Value (EV) |
|
787 |
880 |
1,447 |
1,320 |
2,456 |
3,121 |
3,941 |
2,791 |
3,544 |
4,555 |
Market Capitalization |
|
901 |
1,047 |
1,564 |
1,266 |
2,481 |
3,098 |
4,036 |
2,941 |
3,615 |
4,669 |
Book Value per Share |
|
$5.10 |
$5.79 |
$5.95 |
$4.76 |
$4.52 |
$3.65 |
$5.29 |
$6.93 |
$7.76 |
$10.12 |
Tangible Book Value per Share |
|
$4.67 |
$5.38 |
$5.51 |
$4.34 |
$4.11 |
$3.22 |
$4.88 |
$6.54 |
$7.36 |
$9.75 |
Total Capital |
|
260 |
282 |
353 |
369 |
290 |
238 |
345 |
436 |
498 |
582 |
Total Debt |
|
17 |
16 |
29 |
32 |
23 |
13 |
0.93 |
8.59 |
5.32 |
6.71 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-125 |
-167 |
-164 |
-60 |
-79 |
-28 |
-183 |
-239 |
-182 |
-176 |
Capital Expenditures (CapEx) |
|
2.43 |
10 |
3.24 |
3.47 |
2.75 |
2.50 |
2.70 |
4.22 |
57 |
12 |
Net Nonoperating Expense (NNE) |
|
6.94 |
-1.88 |
-2.10 |
-8.38 |
-4.50 |
-1.97 |
-2.24 |
-4.60 |
-8.70 |
-16 |
Net Nonoperating Obligations (NNO) |
|
17 |
16 |
29 |
32 |
23 |
13 |
0.93 |
8.59 |
5.32 |
6.71 |
Total Depreciation and Amortization (D&A) |
|
6.21 |
7.61 |
15 |
15 |
15 |
16 |
16 |
17 |
18 |
16 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.42 |
$2.02 |
$1.98 |
$2.43 |
$2.85 |
$1.60 |
$4.38 |
$3.51 |
$2.62 |
$3.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.43M |
45.95M |
46.35M |
46.79M |
47.27M |
47.80M |
48.32M |
48.78M |
49.31M |
50.41M |
Adjusted Diluted Earnings per Share |
|
$1.41 |
$2.00 |
$1.96 |
$2.40 |
$2.79 |
$1.57 |
$4.31 |
$3.47 |
$2.60 |
$2.97 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.90M |
46.43M |
46.98M |
47.38M |
48.30M |
48.68M |
49.09M |
49.30M |
49.55M |
50.94M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.82M |
46.29M |
46.74M |
47.22M |
47.76M |
48.23M |
48.67M |
49.10M |
49.52M |
50.97M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
71 |
91 |
90 |
101 |
142 |
73 |
224 |
145 |
128 |
147 |
Normalized NOPAT Margin |
|
21.86% |
25.51% |
23.74% |
27.57% |
32.94% |
17.29% |
37.16% |
26.74% |
25.90% |
27.56% |
Pre Tax Income Margin |
|
34.58% |
40.23% |
42.13% |
39.19% |
43.36% |
22.06% |
46.79% |
36.34% |
36.49% |
39.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
105.97% |
76.31% |
106.30% |
163.33% |
110.70% |
162.96% |
65.25% |
71.81% |
82.31% |
73.21% |
Augmented Payout Ratio |
|
135.86% |
84.97% |
116.18% |
173.00% |
117.78% |
197.47% |
75.24% |
89.75% |
98.08% |
86.18% |
Quarterly Metrics and Ratios for Cohen & Steers
This table displays calculated financial ratios and metrics derived from Cohen & Steers' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q2 2024 |
Q3 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-12.84% |
-21.23% |
-20.27% |
1.79% |
-15.18% |
3.36% |
-1.06% |
33.86% |
EBITDA Growth |
|
-22.82% |
-36.89% |
-15.02% |
26.83% |
-58.71% |
22.80% |
-16.53% |
189.89% |
EBIT Growth |
|
-24.41% |
-39.81% |
-18.27% |
27.07% |
-39.89% |
5.54% |
-11.68% |
107.20% |
NOPAT Growth |
|
-26.66% |
-44.09% |
-23.64% |
30.72% |
-40.96% |
13.35% |
-13.23% |
140.51% |
Net Income Growth |
|
-22.91% |
-47.26% |
-22.51% |
24.31% |
-36.46% |
20.71% |
-7.47% |
119.65% |
EPS Growth |
|
-14.29% |
-49.62% |
-16.47% |
-39.62% |
-27.78% |
-4.55% |
-1.56% |
18.46% |
Operating Cash Flow Growth |
|
-35.24% |
-19.33% |
85.94% |
-6.93% |
42.45% |
0.94% |
0.00% |
-65.68% |
Free Cash Flow Firm Growth |
|
-1,920.71% |
-37.46% |
121.52% |
147.58% |
-129.10% |
64.62% |
-256.88% |
87.17% |
Invested Capital Growth |
|
14.35% |
26.15% |
-1.81% |
-8.57% |
13.30% |
14.34% |
31.56% |
12.28% |
Revenue Q/Q Growth |
|
12.77% |
-2.15% |
-4.10% |
-2.19% |
-6.04% |
19.25% |
0.00% |
27.13% |
EBITDA Q/Q Growth |
|
51.76% |
4.06% |
-13.62% |
1.62% |
-50.59% |
209.49% |
0.00% |
71.58% |
EBIT Q/Q Growth |
|
58.11% |
2.60% |
-15.21% |
-0.13% |
-25.20% |
80.13% |
0.00% |
75.48% |
NOPAT Q/Q Growth |
|
56.16% |
6.33% |
-11.06% |
-1.74% |
-29.47% |
104.12% |
0.00% |
95.50% |
Net Income Q/Q Growth |
|
51.49% |
-6.90% |
-1.58% |
-5.55% |
-22.57% |
76.89% |
0.00% |
83.80% |
EPS Q/Q Growth |
|
-15.09% |
-26.67% |
7.58% |
-5.88% |
1.56% |
-3.08% |
0.00% |
22.22% |
Operating Cash Flow Q/Q Growth |
|
-9.12% |
10.71% |
-125.79% |
1,003.87% |
39.10% |
-21.55% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
90.79% |
-264.36% |
186.13% |
78.54% |
-144.36% |
43.72% |
0.00% |
96.37% |
Invested Capital Q/Q Growth |
|
-16.80% |
7.51% |
15.67% |
-11.63% |
3.11% |
8.49% |
0.00% |
-12.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
41.34% |
43.96% |
39.60% |
38.27% |
20.12% |
52.23% |
32.29% |
43.58% |
EBIT Margin |
|
38.25% |
40.10% |
35.45% |
34.05% |
27.11% |
40.94% |
30.40% |
41.96% |
Profit (Net Income) Margin |
|
29.56% |
28.12% |
28.86% |
26.87% |
22.14% |
32.84% |
25.13% |
36.33% |
Tax Burden Percent |
|
71.76% |
74.36% |
78.01% |
74.74% |
70.48% |
79.86% |
73.43% |
81.81% |
Interest Burden Percent |
|
107.70% |
94.31% |
104.35% |
105.57% |
115.89% |
100.43% |
112.57% |
105.84% |
Effective Tax Rate |
|
28.24% |
25.64% |
21.99% |
25.26% |
29.52% |
20.14% |
26.57% |
18.19% |
Return on Invested Capital (ROIC) |
|
41.71% |
41.38% |
27.73% |
27.84% |
21.74% |
34.60% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
57.59% |
-5.44% |
30.70% |
54.71% |
68.80% |
37.35% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.84% |
-0.07% |
3.42% |
0.76% |
1.19% |
0.56% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
44.55% |
41.32% |
31.16% |
28.60% |
22.92% |
35.17% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
32.84% |
13.99% |
28.21% |
38.57% |
16.75% |
14.03% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
45.28% |
37.26% |
28.60% |
28.88% |
22.58% |
28.69% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
34.99% |
26.13% |
23.28% |
22.79% |
18.44% |
23.01% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
35.71% |
31.75% |
21.60% |
19.99% |
18.41% |
27.49% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
57.83% |
0.00% |
36.67% |
40.61% |
35.69% |
0.00% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
37 |
39 |
35 |
31 |
22 |
44 |
27 |
52 |
NOPAT Margin |
|
27.44% |
29.82% |
27.66% |
25.45% |
19.10% |
32.70% |
22.32% |
34.32% |
Net Nonoperating Expense Percent (NNEP) |
|
-15.87% |
46.83% |
-2.97% |
-26.86% |
-47.06% |
-2.75% |
-268.92% |
-110.40% |
SG&A Expenses to Revenue |
|
38.55% |
37.03% |
38.85% |
40.41% |
46.47% |
34.27% |
44.36% |
37.05% |
Operating Expenses to Revenue |
|
61.75% |
59.90% |
64.55% |
65.95% |
72.89% |
59.06% |
69.60% |
58.04% |
Earnings before Interest and Taxes (EBIT) |
|
51 |
53 |
45 |
41 |
31 |
56 |
36 |
64 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
58 |
50 |
46 |
23 |
71 |
39 |
66 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.93 |
8.71 |
7.81 |
7.73 |
8.12 |
9.48 |
7.86 |
9.88 |
Price to Tangible Book Value (P/TBV) |
|
9.48 |
9.23 |
8.23 |
8.18 |
8.56 |
9.99 |
8.20 |
10.29 |
Price to Revenue (P/Rev) |
|
4.88 |
5.43 |
5.81 |
5.35 |
6.06 |
7.32 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
13.88 |
17.19 |
18.02 |
19.11 |
22.60 |
28.01 |
0.00 |
0.00 |
Dividend Yield |
|
3.63% |
4.55% |
4.59% |
5.02% |
4.64% |
3.10% |
3.22% |
2.44% |
Earnings Yield |
|
7.20% |
5.82% |
5.55% |
5.23% |
4.42% |
3.57% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.78 |
6.41 |
5.93 |
5.94 |
6.40 |
7.12 |
6.22 |
9.25 |
Enterprise Value to Revenue (EV/Rev) |
|
4.76 |
5.15 |
5.86 |
5.18 |
5.97 |
7.18 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.35 |
13.41 |
14.98 |
12.84 |
16.62 |
19.01 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.17 |
14.63 |
16.51 |
14.19 |
17.36 |
21.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.64 |
19.27 |
22.26 |
19.15 |
23.25 |
27.71 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
36.32 |
45.25 |
19.50 |
17.72 |
17.13 |
20.61 |
21.49 |
39.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.02 |
51.12 |
20.82 |
14.71 |
40.57 |
54.13 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.03 |
0.02 |
0.06 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.05 |
0.01 |
0.11 |
0.01 |
0.02 |
0.02 |
0.00 |
0.01 |
Leverage Ratio |
|
1.35 |
1.51 |
1.38 |
1.31 |
1.39 |
1.53 |
1.37 |
1.45 |
Compound Leverage Factor |
|
1.45 |
1.43 |
1.44 |
1.38 |
1.61 |
1.54 |
1.54 |
1.53 |
Debt to Total Capital |
|
2.95% |
1.97% |
5.74% |
0.28% |
0.59% |
1.07% |
0.21% |
0.55% |
Short-Term Debt to Total Capital |
|
2.95% |
1.97% |
5.74% |
0.28% |
0.59% |
1.07% |
0.21% |
0.55% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
19.14% |
20.52% |
19.03% |
20.39% |
19.54% |
22.38% |
20.70% |
4.18% |
Common Equity to Total Capital |
|
77.91% |
77.50% |
75.22% |
79.33% |
79.87% |
76.56% |
79.09% |
95.27% |
Debt to EBITDA |
|
0.05 |
0.04 |
0.15 |
0.01 |
0.02 |
0.03 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.62 |
-1.15 |
-0.35 |
-0.86 |
-0.74 |
-0.98 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.07 |
0.06 |
0.22 |
0.01 |
0.02 |
0.04 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-0.85 |
-1.65 |
-0.53 |
-1.28 |
-1.03 |
-1.42 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
19.84% |
23.15% |
30.67% |
30.11% |
19.69% |
21.84% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-14 |
-51 |
44 |
73 |
-32 |
-18 |
-114 |
-4.13 |
Operating Cash Flow to CapEx |
|
3,781.89% |
4,551.61% |
-326.34% |
345.33% |
287.10% |
540.03% |
0.00% |
1,819.96% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.18 |
0.93 |
0.81 |
0.85 |
0.83 |
0.70 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
65.30 |
61.24 |
13.24 |
22.81 |
16.14 |
13.16 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
405 |
436 |
504 |
445 |
459 |
498 |
586 |
515 |
Invested Capital Turnover |
|
1.52 |
1.39 |
1.00 |
1.09 |
1.14 |
1.06 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
51 |
90 |
-9.28 |
-42 |
54 |
62 |
140 |
56 |
Enterprise Value (EV) |
|
2,745 |
2,791 |
2,986 |
2,643 |
2,936 |
3,544 |
3,642 |
4,768 |
Market Capitalization |
|
2,818 |
2,941 |
2,961 |
2,730 |
2,977 |
3,615 |
3,641 |
4,850 |
Book Value per Share |
|
$6.48 |
$6.93 |
$7.72 |
$7.19 |
$7.46 |
$7.76 |
$9.16 |
$9.71 |
Tangible Book Value per Share |
|
$6.11 |
$6.54 |
$7.33 |
$6.80 |
$7.08 |
$7.36 |
$8.79 |
$9.33 |
Total Capital |
|
405 |
436 |
504 |
445 |
459 |
498 |
586 |
515 |
Total Debt |
|
12 |
8.59 |
29 |
1.26 |
2.71 |
5.32 |
1.24 |
2.82 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-150 |
-239 |
-71 |
-177 |
-130 |
-182 |
-121 |
-104 |
Capital Expenditures (CapEx) |
|
1.39 |
1.28 |
4.59 |
16 |
26 |
11 |
0.00 |
1.41 |
Net Nonoperating Expense (NNE) |
|
-2.83 |
2.23 |
-1.51 |
-1.71 |
-3.45 |
-0.19 |
-3.36 |
-3.05 |
Net Nonoperating Obligations (NNO) |
|
12 |
8.59 |
29 |
1.26 |
2.71 |
5.32 |
1.24 |
2.82 |
Total Depreciation and Amortization (D&A) |
|
4.15 |
5.07 |
5.21 |
5.11 |
-7.94 |
15 |
2.27 |
2.47 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.91 |
$0.68 |
$0.72 |
$0.64 |
$0.65 |
$0.64 |
$0.63 |
$0.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
48.82M |
48.78M |
49.20M |
49.32M |
49.35M |
49.31M |
50.42M |
50.78M |
Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.66 |
$0.71 |
$0.64 |
$0.65 |
$0.63 |
$0.63 |
$0.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
49.32M |
49.30M |
49.40M |
49.46M |
49.62M |
49.55M |
50.77M |
51.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
48.71M |
49.10M |
50.54M |
49.13M |
49.14M |
49.52M |
50.55M |
50.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
37 |
39 |
35 |
31 |
22 |
44 |
27 |
52 |
Normalized NOPAT Margin |
|
27.44% |
29.82% |
27.66% |
25.45% |
19.10% |
32.70% |
22.32% |
34.32% |
Pre Tax Income Margin |
|
41.19% |
37.82% |
37.00% |
35.95% |
31.41% |
41.12% |
34.22% |
44.41% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
89.21% |
71.81% |
78.18% |
76.62% |
84.98% |
82.31% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
104.05% |
89.75% |
93.77% |
91.74% |
101.51% |
98.08% |
0.00% |
0.00% |