Free Trial

Cushman & Wakefield (CWK) Financials

Cushman & Wakefield logo
$9.01 +0.21 (+2.39%)
Closing price 04/28/2025 03:59 PM Eastern
Extended Trading
$9.64 +0.63 (+6.98%)
As of 04/28/2025 05:42 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Cushman & Wakefield

Annual Income Statements for Cushman & Wakefield

This table shows Cushman & Wakefield's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-434 -221 -186 0.20 -221 250 196 -35 131
Consolidated Net Income / (Loss)
-435 -221 -186 0.20 -221 250 196 -35 131
Net Income / (Loss) Continuing Operations
-435 -221 -186 0.20 -221 250 196 -35 131
Total Pre-Tax Income
-459 -342 -211 43 -177 340 338 -30 176
Total Revenue
-166 6,742 7,993 8,603 7,688 -158 9,998 9,271 9,254
Net Interest Income / (Expense)
-172 -183 -229 -151 -164 -180 -193 -281 -230
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 -193 -281 0.00
Total Interest Expense
172 183 229 151 164 180 0.00 0.00 230
Long-Term Debt Interest Expense
172 183 229 151 164 180 - - 230
Total Non-Interest Income
5.90 6,925 8,222 8,754 7,852 21 10,191 9,552 9,484
Net Realized & Unrealized Capital Gains on Investments
5.90 1.40 1.90 2.60 8.30 21 85 58 37
Other Non-Interest Income
- 6,924 8,220 8,751 7,844 - 10,106 9,494 9,447
Total Non-Interest Expense
295 7,095 8,207 8,564 7,865 -497 9,660 9,301 9,108
Other Operating Expenses
6,218 6,796 7,916 8,259 7,576 8,675 9,415 9,104 8,944
Depreciation Expense
261 271 290 297 264 172 147 146 122
Impairment Charge
32 29 1.50 7.70 57 45 8.90 38 41
Nonoperating Income / (Expense), net
2.40 11 3.50 3.50 - 1.20 - - 29
Income Tax Expense
-24 -121 -25 43 44 90 142 5.40 45
Basic Earnings per Share
($3.07) ($1.54) ($1.09) $0.00 ($1.00) $1.12 $0.87 ($0.16) $0.57
Weighted Average Basic Shares Outstanding
141.40M 143.90M 171.20M 217.70M 220.80M 223M 225.40M 226.90M 228.90M
Diluted Earnings per Share
($3.07) ($1.54) ($1.09) $0.00 ($1.00) $1.10 $0.86 ($0.16) $0.56
Weighted Average Diluted Shares Outstanding
141.40M 143.90M 171.20M 224.50M 220.80M 226.50M 228M 226.90M 232.80M
Weighted Average Basic & Diluted Shares Outstanding
141.40M 143.90M 171.20M 217.70M 220.80M 224.55M 225.80M 227.33M 229.73M

Quarterly Income Statements for Cushman & Wakefield

This table shows Cushman & Wakefield's 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 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
24 30 -76 5.10 -34 70 -29 14 34 113
Consolidated Net Income / (Loss)
24 30 -76 5.10 -34 70 -29 14 34 113
Net Income / (Loss) Continuing Operations
24 30 -76 5.10 -34 70 -29 14 34 113
Total Pre-Tax Income
50 89 -89 6.40 -17 70 -27 17 53 132
Total Revenue
-30 7,752 2,184 2,361 2,213 2,512 2,138 2,232 2,301 2,583
Net Interest Income / (Expense)
-50 -53 -77 -58 -90 -57 -59 -61 -55 -56
Total Interest Expense
50 -140 77 58 90 -224 59 61 55 56
Long-Term Debt Interest Expense
50 - 77 58 90 - 59 61 55 56
Total Non-Interest Income
20 7,805 2,261 2,419 2,303 2,569 2,197 2,292 2,356 2,639
Net Realized & Unrealized Capital Gains on Investments
20 31 12 13 17 17 12 4.30 12 9.30
Other Non-Interest Income
- - 2,249 2,406 2,286 2,552 2,185 2,288 2,344 2,630
Total Non-Interest Expense
-112 7,753 2,274 2,355 2,228 2,444 2,164 2,214 2,248 2,481
Other Operating Expenses
2,369 2,497 2,224 2,307 2,183 2,391 2,129 2,169 2,226 2,421
Depreciation Expense
34 33 37 36 36 37 33 31 29 30
Impairment Charge
0.60 5.80 7.20 7.00 9.20 15 5.00 17 14 4.60
Income Tax Expense
26 59 -13 1.30 17 0.30 2.30 3.70 19 19
Basic Earnings per Share
$0.11 $0.13 ($0.34) $0.02 ($0.15) $0.31 ($0.13) $0.06 $0.15 $0.49
Weighted Average Basic Shares Outstanding
225.70M 225.40M 226.20M 227.10M 227.20M 226.90M 227.90M 229M 229.30M 228.90M
Diluted Earnings per Share
$0.11 $0.12 ($0.34) $0.02 ($0.15) $0.31 ($0.13) $0.06 $0.14 $0.49
Weighted Average Diluted Shares Outstanding
227.50M 228M 226.20M 227.10M 227.20M 226.90M 227.90M 231.50M 233.40M 232.80M
Weighted Average Basic & Diluted Shares Outstanding
225.76M 225.80M 227.06M 227.15M 227.25M 227.33M 229.05M 229.25M 229.49M 229.73M

Annual Cash Flow Statements for Cushman & Wakefield

This table details how cash moves in and out of Cushman & Wakefield's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-116 29 506 -95 276 -266 -151 80 36
Net Cash From Operating Activities
-335 4.40 -2.20 269 -38 550 49 152 208
Net Cash From Continuing Operating Activities
-335 4.40 -2.20 269 -38 550 49 152 208
Net Income / (Loss) Continuing Operations
-435 -221 -186 0.20 -221 250 196 -35 131
Consolidated Net Income / (Loss)
-435 -221 -186 0.20 -221 250 196 -35 131
Provision For Loan Losses
12 3.90 24 26 48 38 32 11 21
Depreciation Expense
261 271 290 297 264 172 147 146 122
Amortization Expense
13 17 13 122 128 114 112 105 94
Non-Cash Adjustments to Reconcile Net Income
38 42 138 49 -25 68 87 101 6.40
Changes in Operating Assets and Liabilities, net
-224 -107 -280 -226 -233 -92 -524 -175 -167
Net Cash From Investing Activities
-138 -143 -218 -275 -258 -750 -121 49 81
Net Cash From Continuing Investing Activities
-138 -143 -218 -275 -258 -750 -121 49 81
Purchase of Property, Leasehold Improvements and Equipment
-77 -129 -84 -80 -41 -54 -51 -51 -41
Purchase of Investment Securities
-57 -100 -49 -280 -123 -696 -139 -0.10 -507
Divestitures
10 - - - - - 0.00 0.00 123
Sale and/or Maturity of Investments
3.80 86 -85 86 -94 0.20 69 100 506
Net Cash From Financing Activities
357 168 726 -90 572 -66 -79 -121 -253
Net Cash From Continuing Financing Activities
357 168 726 -90 572 -66 -79 -121 -253
Issuance of Debt
640 319 2,937 0.00 650 0.00 0.00 2,400 0.00
Repayment of Debt
-320 -164 -3,168 -39 -43 -40 -44 -2,470 -229
Other Financing Activities, Net
-2.90 -11 -62 -51 -35 -26 -35 -51 -25

Quarterly Cash Flow Statements for Cushman & Wakefield

This table details how cash moves in and out of Cushman & Wakefield's 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 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-74 212 -191 43 71 157 -209 22 197 26
Net Cash From Operating Activities
52 244 -222 -17 188 202 -125 22 196 115
Net Cash From Continuing Operating Activities
52 244 -222 -17 188 202 -125 22 196 115
Net Income / (Loss) Continuing Operations
24 30 -76 5.10 -34 70 -29 14 34 113
Consolidated Net Income / (Loss)
24 30 -76 5.10 -34 70 -29 14 34 113
Provision For Loan Losses
7.90 14 1.90 -0.10 3.00 5.80 2.40 5.30 3.00 10
Depreciation Expense
34 33 37 36 36 37 33 31 29 30
Amortization Expense
25 34 27 26 25 28 24 26 24 21
Non-Cash Adjustments to Reconcile Net Income
30 12 29 23 23 26 -6.80 9.50 -12 16
Changes in Operating Assets and Liabilities, net
-69 122 -240 -106 135 36 -148 -63 118 -74
Net Cash From Investing Activities
-110 -13 73 72 -65 -31 -11 68 57 -33
Net Cash From Continuing Investing Activities
-110 -13 73 72 -65 -31 -11 68 57 -33
Purchase of Property, Leasehold Improvements and Equipment
-14 -6.30 -10 -11 -14 -16 -11 -12 -9.40 -9.30
Purchase of Investment Securities
-16 -76 -6.70 -39 41 4.90 -100 100 0.40 -506
Divestitures
- - - - - - - - - 1.20
Sale and/or Maturity of Investments
-80 69 90 122 -92 -20 100 -20 -55 481
Net Cash From Financing Activities
-16 -18 -43 -12 -52 -14 -73 -68 -57 -56
Net Cash From Continuing Financing Activities
-16 -18 -43 -12 -52 -14 -73 -68 -57 -56
Repayment of Debt
-6.70 -24 -1,024 -14 -1,431 -2.20 -62 -38 -50 -79
Other Financing Activities, Net
-9.00 5.70 -19 1.40 -21 -12 -11 -30 -7.00 23

Annual Balance Sheets for Cushman & Wakefield

This table presents Cushman & Wakefield's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
5,793 6,546 7,163 7,338 7,890 7,949 7,774 7,549
Cash and Due from Banks
406 895 813 1,075 771 645 768 793
Trading Account Securities
7.90 8.70 7.90 115 641 677 708 724
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
304 314 299 236 195 173 164 136
Goodwill
1,765 1,779 1,969 2,098 2,082 2,066 2,081 1,998
Intangible Assets
1,306 1,128 1,063 991 922 875 806 690
Other Assets
2,004 2,422 3,011 2,823 3,280 3,515 3,248 3,208
Total Liabilities & Shareholders' Equity
5,793 6,546 7,163 7,338 7,890 7,949 7,774 7,549
Total Liabilities
5,294 5,186 5,862 6,242 6,442 6,287 6,096 5,794
Short-Term Debt
60 40 39 40 42 50 150 103
Accrued Interest Payable
36 43 60 45 105 33 21 20
Other Short-Term Payables
1,870 1,956 2,224 1,981 2,287 2,308 2,227 2,207
Long-Term Debt
2,784 2,644 2,620 3,236 3,221 3,212 3,097 2,940
Other Long-Term Liabilities
544 503 919 941 787 685 602 524
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
499 1,360 1,301 1,096 1,449 1,662 1,678 1,755
Total Preferred & Common Equity
499 1,360 1,301 1,095 1,448 1,661 1,677 1,755
Total Common Equity
499 1,360 1,301 1,095 1,448 1,661 1,677 1,755
Common Stock
1,735 2,813 2,819 2,866 2,919 2,934 2,980 3,009
Retained Earnings
-1,149 -1,298 -1,297 -1,528 -1,278 -1,082 -1,117 -986
Accumulated Other Comprehensive Income / (Loss)
-87 -154 -243 -243 -193 -191 -185 -269
Noncontrolling Interest
- - 0.00 0.90 0.80 0.80 0.60 0.50

Quarterly Balance Sheets for Cushman & Wakefield

This table presents Cushman & Wakefield's 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 Q1 2024 Q2 2024 Q3 2024
Total Assets
7,622 7,622 7,640 7,582 7,491 7,343 7,534
Cash and Due from Banks
381 460 502 588 554 567 775
Trading Account Securities
659 686 682 694 714 711 724
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
156 170 166 160 155 148 142
Goodwill
2,021 2,067 2,073 2,052 2,064 2,024 2,049
Intangible Assets
885 858 841 823 791 712 703
Other Assets
3,519 3,382 3,376 3,265 3,213 3,181 3,141
Total Liabilities & Shareholders' Equity
7,622 7,622 7,640 7,582 7,491 7,343 7,534
Total Liabilities
6,044 6,042 6,018 6,011 5,866 5,704 5,831
Short-Term Debt
46 34 37 119 125 142 96
Accrued Interest Payable
27 6.90 55 7.00 20 28 31
Other Short-Term Payables
2,150 2,080 2,031 2,091 2,035 1,966 2,114
Long-Term Debt
3,212 3,228 3,226 3,125 3,066 3,002 2,997
Other Long-Term Liabilities
609 694 668 669 620 567 593
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,578 1,580 1,622 1,572 1,625 1,640 1,703
Total Preferred & Common Equity
1,577 1,579 1,621 1,571 1,625 1,639 1,702
Total Common Equity
1,577 1,579 1,621 1,571 1,625 1,639 1,702
Common Stock
2,924 2,939 2,953 2,967 2,978 2,982 2,994
Retained Earnings
-1,112 -1,158 -1,153 -1,187 -1,146 -1,133 -1,099
Accumulated Other Comprehensive Income / (Loss)
-235 -202 -178 -209 -207 -211 -192
Noncontrolling Interest
0.70 0.50 0.60 0.50 0.60 0.60 0.60

Annual Metrics and Ratios for Cushman & Wakefield

This table displays calculated financial ratios and metrics derived from Cushman & Wakefield's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 4,164.01% 18.55% 7.63% -10.63% -102.06% 6,415.60% -7.27% -0.18%
EBITDA Growth
0.00% 65.07% 234.25% 419.61% -53.04% 190.15% -4.44% -62.98% 64.15%
EBIT Growth
0.00% 23.52% 39.26% 118.34% -549.36% 291.79% -0.21% -108.88% 588.00%
NOPAT Growth
0.00% 23.52% 39.26% 100.12% -67,414.69% 301.52% -21.16% -110.69% 620.68%
Net Income Growth
0.00% 49.08% 16.04% 100.11% -110,350.00% 213.38% -21.44% -118.02% 470.90%
EPS Growth
0.00% 49.84% 29.22% 100.00% 0.00% 210.00% -21.82% -118.60% 450.00%
Operating Cash Flow Growth
0.00% 101.31% -150.00% 12,340.91% -114.18% 1,538.48% -91.06% 209.98% 36.66%
Free Cash Flow Firm Growth
0.00% 0.00% 76.29% 109.81% -739.31% 82.88% 82.82% -40.13% 1,171.55%
Invested Capital Growth
0.00% 0.00% 20.98% -2.06% 10.35% 7.79% 4.50% 0.02% -2.57%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 2.47% -4.21% -101.84% 332.69% -36.11% 0.77%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 31.73% -8.27% 21.62% -26.91% -8.98% 5.87%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 192.69% 0.28% 59.09% -38.65% -206.12% 30.95%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 100.62% 0.28% 223.95% -49.01% -165.49% 23.97%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 100.96% -15.99% 225.10% -37.13% 53.05% 48.87%
EPS Q/Q Growth
0.00% 0.00% 0.00% 100.00% -16.28% 233.33% -38.13% 54.29% 47.37%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -101.06% 529.51% -125.92% 26.44% -53.06% -21.34% -29.54%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 2.60% 8.80% -131.35% -276.14% 119.50%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 1.57% 1.09% 4.68% 1.81% 2.26% 0.04%
Profitability Metrics
- - - - - - - - -
EBITDA Margin
0.00% -0.97% 1.10% 5.33% 2.80% 0.00% 5.97% 2.38% 3.92%
EBIT Margin
0.00% -5.23% -2.68% 0.46% -2.30% 0.00% 3.38% -0.32% 1.58%
Profit (Net Income) Margin
0.00% -3.28% -2.32% 0.00% -2.87% 0.00% 1.96% -0.38% 1.42%
Tax Burden Percent
94.70% 64.75% 88.14% 0.47% 124.86% 73.55% 58.11% 118.00% 74.69%
Interest Burden Percent
99.48% 96.88% 98.37% 108.91% 100.00% 100.35% 100.00% 100.00% 120.08%
Effective Tax Rate
0.00% 0.00% 0.00% 99.53% 0.00% 26.45% 41.89% 0.00% 25.31%
Return on Invested Capital (ROIC)
0.00% -14.78% -4.06% 0.00% -2.97% 0.00% 4.08% -0.43% 2.25%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -12.97% -5.36% 0.01% -6.23% 0.00% 4.08% -0.87% 2.95%
Return on Net Nonoperating Assets (RNNOA)
0.00% -73.85% -15.92% 0.01% -15.43% 0.00% 8.55% -1.69% 5.40%
Return on Equity (ROE)
0.00% -88.63% -19.98% 0.02% -18.40% 19.65% 12.63% -2.12% 7.65%
Cash Return on Invested Capital (CROIC)
0.00% -214.78% -23.05% 2.09% -12.81% -2.01% -0.33% -0.45% 4.85%
Operating Return on Assets (OROA)
0.00% -6.09% -3.47% 0.57% -2.44% 0.00% 4.27% -0.38% 1.91%
Return on Assets (ROA)
0.00% -3.82% -3.01% 0.00% -3.04% 0.00% 2.48% -0.45% 1.71%
Return on Common Equity (ROCE)
0.00% -88.63% -19.98% 0.02% -18.39% 19.64% 12.62% -2.12% 7.65%
Return on Equity Simple (ROE_SIMPLE)
0.00% -44.31% -13.66% 0.02% -20.14% 17.27% 11.82% -2.11% 7.48%
Net Operating Profit after Tax (NOPAT)
-323 -247 -150 0.18 -124 249 196 -21 109
NOPAT Margin
0.00% -3.66% -1.88% 0.00% -1.61% 0.00% 1.96% -0.23% 1.18%
Net Nonoperating Expense Percent (NNEP)
0.00% -1.80% 1.30% 0.00% 3.26% -0.03% 0.00% 0.44% -0.70%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 105.23% 102.68% 99.54% 102.30% 0.00% 96.62% 100.32% 98.42%
Earnings before Interest and Taxes (EBIT)
-461 -353 -214 39 -177 339 338 -30 146
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-188 -66 88 458 215 624 597 221 363
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 1.53 2.30 3.44 3.00 3.43 1.69 1.46 1.71
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.11 0.39 0.52 0.43 0.00 0.28 0.26 0.32
Price to Earnings (P/E)
0.00 0.00 0.00 22,399.21 0.00 19.88 14.32 0.00 22.86
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 5.03% 6.98% 0.00% 4.37%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.96 1.22 1.60 1.26 1.58 1.10 1.00 1.09
Enterprise Value to Revenue (EV/Rev)
0.00 0.48 0.61 0.74 0.71 0.00 0.54 0.53 0.57
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 55.73 13.80 25.50 11.95 9.10 22.34 14.48
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 160.97 0.00 22.03 16.07 0.00 35.87
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 34,448.24 0.00 29.96 27.65 0.00 48.03
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 727.93 0.00 23.49 0.00 13.58 110.61 32.42 25.25
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 75.78 0.00 0.00 0.00 0.00 22.28
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 5.69 1.97 2.04 2.99 2.25 1.96 1.93 1.73
Long-Term Debt to Equity
0.00 5.57 1.94 2.01 2.95 2.22 1.93 1.85 1.67
Financial Leverage
0.00 5.69 2.97 2.01 2.48 2.57 2.10 1.95 1.83
Leverage Ratio
0.00 11.60 6.64 5.15 6.05 5.99 5.09 4.71 4.46
Compound Leverage Factor
0.00 11.24 6.53 5.61 6.05 6.01 5.09 4.71 5.36
Debt to Total Capital
0.00% 85.06% 66.37% 67.15% 74.93% 69.25% 66.24% 65.93% 63.42%
Short-Term Debt to Total Capital
0.00% 1.78% 0.99% 0.99% 0.91% 0.90% 1.01% 3.04% 2.15%
Long-Term Debt to Total Capital
0.00% 83.28% 65.38% 66.15% 74.03% 68.35% 65.23% 62.89% 61.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.02% 0.02% 0.02% 0.01% 0.01%
Common Equity to Total Capital
0.00% 14.94% 33.63% 32.85% 25.04% 30.73% 33.74% 34.06% 36.57%
Debt to EBITDA
0.00 -43.28 30.43 5.80 15.22 5.23 5.47 14.70 8.39
Net Debt to EBITDA
0.00 -37.11 20.28 4.03 10.23 3.99 4.39 11.22 6.20
Long-Term Debt to EBITDA
0.00 -42.37 29.98 5.72 15.04 5.16 5.38 14.02 8.11
Debt to NOPAT
0.00 -11.51 -17.89 14,482.30 -26.50 13.10 16.61 -154.60 27.83
Net Debt to NOPAT
0.00 -9.87 -11.92 10,054.19 -17.80 10.00 13.32 -118.04 20.57
Long-Term Debt to NOPAT
0.00 -11.27 -17.63 14,268.30 -26.17 12.93 16.35 -147.47 26.88
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.04% 0.07% 0.05% 0.04% 0.03%
Liquidity Ratios
- - - - - - - - -
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -3,590 -851 83 -534 -91 -16 -22 236
Operating Cash Flow to CapEx
-433.51% 3.41% -2.61% 335.37% -93.17% 1,021.38% 96.84% 298.43% 507.32%
Free Cash Flow to Firm to Interest Expense
0.00 -19.61 -3.72 0.55 -3.26 -0.51 0.00 0.00 1.03
Operating Cash Flow to Interest Expense
-1.95 0.02 -0.01 1.79 -0.23 3.06 0.00 0.00 0.90
Operating Cash Flow Less CapEx to Interest Expense
-2.40 -0.68 -0.38 1.26 -0.48 2.76 0.00 0.00 0.73
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 1.16 1.30 1.26 1.06 0.00 1.26 1.18 1.21
Fixed Asset Turnover
0.00 22.16 25.86 28.06 28.72 0.00 54.45 55.12 61.73
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 3,343 4,044 3,961 4,371 4,712 4,924 4,925 4,798
Invested Capital Turnover
0.00 4.03 2.16 2.15 1.85 0.00 2.08 1.88 1.90
Increase / (Decrease) in Invested Capital
0.00 3,343 701 -83 410 341 212 1.00 -126
Enterprise Value (EV)
0.00 3,203 4,915 6,326 5,488 7,463 5,431 4,934 5,252
Market Capitalization
765 765 3,126 4,480 3,287 4,970 2,813 2,454 3,002
Book Value per Share
$0.00 $3.47 $6.30 $5.94 $4.94 $6.48 $7.36 $7.38 $7.65
Tangible Book Value per Share
$0.00 ($17.87) ($7.16) ($7.90) ($9.00) ($6.96) ($5.66) ($5.32) ($4.07)
Total Capital
0.00 3,343 4,044 3,961 4,371 4,712 4,924 4,925 4,798
Total Debt
0.00 2,844 2,684 2,660 3,275 3,263 3,262 3,247 3,043
Total Long-Term Debt
0.00 2,784 2,644 2,620 3,236 3,221 3,212 3,097 2,940
Net Debt
0.00 2,438 1,789 1,846 2,201 2,492 2,617 2,479 2,250
Capital Expenditures (CapEx)
77 129 84 80 41 54 51 51 41
Net Nonoperating Expense (NNE)
112 -26 36 -0.02 97 -0.88 0.00 14 -22
Net Nonoperating Obligations (NNO)
0.00 2,844 2,684 2,660 3,275 3,263 3,262 3,247 3,043
Total Depreciation and Amortization (D&A)
273 287 303 419 392 286 259 251 216
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($1.09) $0.00 ($1.00) $1.12 $0.87 ($0.16) $0.57
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 216.60M 219.89M 222.18M 223M 225.40M 226.90M 228.90M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($1.09) $0.00 ($1.00) $1.10 $0.86 ($0.16) $0.56
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 216.60M 224.50M 220.80M 226.50M 228M 226.90M 232.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($1.09) $0.00 ($1.00) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 171.20M 217.70M 220.80M 224.55M 225.80M 227.33M 229.73M
Normalized Net Operating Profit after Tax (NOPAT)
-4,651 -227 -149 33 -106 -6,624 253 14 140
Normalized NOPAT Margin
0.00% -3.37% -1.86% 0.38% -1.38% 0.00% 2.53% 0.16% 1.51%
Pre Tax Income Margin
0.00% -5.07% -2.64% 0.50% -2.30% 0.00% 3.38% -0.32% 1.90%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
-2.69 -1.93 -0.94 0.26 -1.08 1.89 0.00 0.00 0.64
NOPAT to Interest Expense
-1.88 -1.35 -0.66 0.00 -0.75 1.39 0.00 0.00 0.48
EBIT Less CapEx to Interest Expense
-3.14 -2.63 -1.30 -0.27 -1.33 1.59 0.00 0.00 0.46
NOPAT Less CapEx to Interest Expense
-2.33 -2.05 -1.02 -0.53 -1.01 1.09 0.00 0.00 0.30
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics and Ratios for Cushman & Wakefield

This table displays calculated financial ratios and metrics derived from Cushman & Wakefield's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-101.33% 218.49% -5.22% 8,354.90% 7,379.93% -67.59% -2.13% -5.48% 3.99% 2.83%
EBITDA Growth
-11.75% -77.01% -114.46% -68.24% -67.33% 102.44% 215.23% 9.14% 131.37% 15.14%
EBIT Growth
-7.05% -100.33% -181.83% -95.68% -118.73% 9,828.57% 70.29% 168.75% 446.41% 50.81%
NOPAT Growth
-40.88% -80.97% -195.81% -95.64% -127.48% 134.23% 70.29% 164.71% 414.66% 61.75%
Net Income Growth
-65.21% -79.56% -267.91% -94.75% -241.84% 134.23% 62.30% 164.71% 199.41% 61.75%
EPS Growth
-63.33% -81.54% -270.00% -95.35% -236.36% 158.33% 61.76% 200.00% 193.33% 58.06%
Operating Cash Flow Growth
-68.36% -18.55% -40.01% 80.93% 263.83% -16.95% 43.52% 229.76% 4.25% -43.08%
Free Cash Flow Firm Growth
-166.36% 0.88% 70.18% 87.44% 103.27% 137.74% 105.99% 413.55% 445.92% 247.82%
Invested Capital Growth
7.45% 4.50% 0.91% 0.87% -0.42% 0.02% -0.51% -2.09% -0.40% -2.57%
Revenue Q/Q Growth
-6.29% 25,599.67% -71.82% 8.08% -6.26% 13.52% -55.45% 4.38% 3.13% 12.25%
EBITDA Q/Q Growth
-34.19% -53.31% -116.56% 364.84% -32.30% 189.32% -77.79% 150.85% 43.51% 43.97%
EBIT Q/Q Growth
-44.80% -100.86% -201.02% 107.17% -339.06% 545.10% -138.91% 164.91% 208.14% 93.77%
NOPAT Q/Q Growth
-66.68% -23.54% -310.72% 108.17% -310.00% 751.73% -126.58% 172.78% 149.63% 235.01%
Net Income Q/Q Growth
-75.41% 24.69% -356.38% 106.68% -764.71% 305.90% -141.26% 146.88% 149.63% 235.01%
EPS Q/Q Growth
-74.42% 9.09% -383.33% 105.88% -850.00% 306.67% -141.94% 146.15% 133.33% 250.00%
Operating Cash Flow Q/Q Growth
158.68% 371.37% -190.89% 92.42% 1,219.64% 7.60% -161.81% 117.43% 799.54% -41.25%
Free Cash Flow Firm Q/Q Growth
-0.81% 38.44% 41.94% 65.17% 126.26% 610.01% -90.77% 1,722.05% -54.28% 352.36%
Invested Capital Q/Q Growth
-0.15% 1.81% -1.67% 0.91% -1.42% 2.26% -2.20% -0.69% 0.28% 0.04%
Profitability Metrics
- - - - - - - - - -
EBITDA Margin
0.00% 0.85% -1.17% 2.87% 2.07% 5.29% 1.38% 3.32% 4.61% 5.92%
EBIT Margin
0.00% -0.01% -4.08% 0.27% -0.69% 2.71% -1.24% 0.77% 2.30% 3.98%
Profit (Net Income) Margin
0.00% 0.38% -3.50% 0.22% -1.53% 2.78% -1.35% 0.61% 1.46% 4.37%
Tax Burden Percent
47.70% 33.56% 85.65% 79.69% 195.95% 99.57% 108.68% 78.49% 63.58% 85.47%
Interest Burden Percent
61.32% -12,685.71% 100.00% 100.00% 113.07% 102.94% 100.00% 100.00% 100.00% 128.63%
Effective Tax Rate
52.30% 66.44% 0.00% 20.31% 0.00% 0.43% 0.00% 21.51% 36.42% 14.53%
Return on Invested Capital (ROIC)
0.00% 0.80% -5.86% 0.54% -1.46% 5.23% -1.66% 1.14% 2.80% 8.32%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.80% -6.29% 0.54% -2.17% 5.23% -1.98% 1.14% 2.80% 8.32%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.67% -13.15% 1.11% -4.48% 10.19% -3.98% 2.24% 5.42% 15.24%
Return on Equity (ROE)
22.20% 2.47% -19.01% 1.65% -5.93% 15.42% -5.63% 3.37% 8.21% 23.56%
Cash Return on Invested Capital (CROIC)
1.07% -0.33% 0.64% -1.23% 0.26% -0.45% 0.77% 2.54% 2.23% 4.85%
Operating Return on Assets (OROA)
0.00% -0.01% -5.25% 0.43% -1.32% 3.20% -1.51% 0.94% 2.80% 4.80%
Return on Assets (ROA)
0.00% 0.49% -4.49% 0.34% -2.92% 3.28% -1.64% 0.73% 1.78% 5.28%
Return on Common Equity (ROCE)
22.19% 2.47% -19.00% 1.65% -5.93% 15.42% -5.63% 3.37% 8.21% 23.55%
Return on Equity Simple (ROE_SIMPLE)
19.80% 0.00% 4.72% -1.09% -4.80% 0.00% 0.75% 1.26% 5.18% 0.00%
Net Operating Profit after Tax (NOPAT)
39 30 -62 5.10 -11 70 -19 14 34 113
NOPAT Margin
0.00% 0.38% -2.86% 0.22% -0.48% 2.78% -0.87% 0.61% 1.46% 4.37%
Net Nonoperating Expense Percent (NNEP)
0.46% 0.00% 0.43% 0.00% 0.71% 0.00% 0.32% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 100.01% 104.08% 99.73% 100.69% 97.29% 101.24% 99.23% 97.70% 96.02%
Earnings before Interest and Taxes (EBIT)
82 -0.70 -89 6.40 -15 68 -27 17 53 103
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
141 66 -26 68 46 133 30 74 106 153
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.64 1.69 1.51 1.15 1.10 1.46 1.46 1.45 1.84 1.71
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.28 0.24 0.15 0.12 0.26 0.26 0.26 0.34 0.32
Price to Earnings (P/E)
8.27 14.32 31.95 0.00 0.00 0.00 194.84 115.64 35.43 22.86
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
12.09% 6.98% 3.13% 0.00% 0.00% 0.00% 0.51% 0.86% 2.82% 4.37%
Enterprise Value to Invested Capital (EV/IC)
1.13 1.10 1.07 0.95 0.91 1.00 1.04 1.04 1.13 1.09
Enterprise Value to Revenue (EV/Rev)
0.00 0.54 0.52 0.38 0.30 0.53 0.54 0.55 0.59 0.57
Enterprise Value to EBITDA (EV/EBITDA)
6.69 9.10 10.73 13.69 18.08 22.34 18.17 17.57 15.89 14.48
Enterprise Value to EBIT (EV/EBIT)
9.91 16.07 22.65 52.97 0.00 0.00 153.37 114.00 48.69 35.87
Enterprise Value to NOPAT (EV/NOPAT)
14.18 27.65 69.56 0.00 0.00 0.00 411.07 240.72 61.72 48.03
Enterprise Value to Operating Cash Flow (EV/OCF)
52.22 110.61 0.00 80.89 22.67 32.42 20.17 17.27 18.44 25.25
Enterprise Value to Free Cash Flow (EV/FCFF)
109.05 0.00 167.18 0.00 351.26 0.00 135.18 40.38 50.68 22.28
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
2.06 1.96 2.07 2.01 2.06 1.93 1.96 1.92 1.82 1.73
Long-Term Debt to Equity
2.04 1.93 2.04 1.99 1.99 1.85 1.89 1.83 1.76 1.67
Financial Leverage
2.32 2.10 2.09 2.03 2.06 1.95 2.01 1.96 1.94 1.83
Leverage Ratio
5.36 5.09 4.93 4.79 4.83 4.71 4.72 4.59 4.62 4.46
Compound Leverage Factor
3.29 -645.96 4.93 4.79 5.46 4.85 4.72 4.59 4.62 5.74
Debt to Total Capital
67.37% 66.24% 67.37% 66.80% 67.37% 65.93% 66.25% 65.72% 64.49% 63.42%
Short-Term Debt to Total Capital
0.96% 1.01% 0.70% 0.75% 2.47% 3.04% 2.60% 2.96% 2.01% 2.15%
Long-Term Debt to Total Capital
66.41% 65.23% 66.68% 66.05% 64.90% 62.89% 63.66% 62.76% 62.48% 61.26%
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
0.01% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
32.62% 33.74% 32.62% 33.19% 32.62% 34.06% 33.74% 34.27% 35.49% 36.57%
Debt to EBITDA
3.99 5.47 6.75 9.67 13.37 14.70 11.56 11.14 9.03 8.39
Net Debt to EBITDA
3.52 4.39 5.80 8.19 10.94 11.22 9.56 9.13 6.77 6.20
Long-Term Debt to EBITDA
3.93 5.38 6.68 9.57 12.88 14.02 11.11 10.64 8.75 8.11
Debt to NOPAT
8.46 16.61 43.78 -185.40 -410.13 -154.60 261.55 152.59 35.07 27.83
Net Debt to NOPAT
7.47 13.32 37.61 -156.86 -335.76 -118.04 216.18 125.05 26.28 20.57
Long-Term Debt to NOPAT
8.34 16.35 43.33 -183.32 -395.09 -147.47 251.30 145.71 33.98 26.88
Noncontrolling Interest Sharing Ratio
0.05% 0.05% 0.04% 0.04% 0.04% 0.04% 0.03% 0.04% 0.03% 0.03%
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-296 -182 -106 -37 9.69 69 6.35 116 53 239
Operating Cash Flow to CapEx
371.94% 3,868.25% -2,215.00% -158.49% 1,324.65% 1,249.38% -1,191.43% 184.75% 2,086.17% 1,238.71%
Free Cash Flow to Firm to Interest Expense
-5.88 0.00 -1.38 -0.64 0.11 0.00 0.11 1.90 0.96 4.31
Operating Cash Flow to Interest Expense
1.03 0.00 -2.88 -0.29 2.10 0.00 -2.13 0.36 3.57 2.08
Operating Cash Flow Less CapEx to Interest Expense
0.75 0.00 -3.01 -0.47 1.94 0.00 -2.31 0.16 3.40 1.91
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 1.26 1.28 1.60 1.91 1.18 1.22 1.21 1.22 1.21
Fixed Asset Turnover
0.00 54.45 54.56 70.78 91.72 55.12 56.80 57.89 60.83 61.73
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
4,836 4,924 4,841 4,885 4,816 4,925 4,816 4,783 4,796 4,798
Invested Capital Turnover
0.00 2.08 2.05 2.52 3.01 1.88 1.91 1.88 1.91 1.90
Increase / (Decrease) in Invested Capital
335 212 44 42 -20 1.00 -25 -102 -19 -126
Enterprise Value (EV)
5,462 5,431 5,183 4,619 4,387 4,934 5,015 4,959 5,443 5,252
Market Capitalization
2,584 2,813 2,380 1,857 1,731 2,454 2,377 2,382 3,125 3,002
Book Value per Share
$6.99 $7.36 $6.99 $7.14 $6.92 $7.38 $7.13 $7.16 $7.43 $7.65
Tangible Book Value per Share
($5.89) ($5.66) ($5.96) ($5.69) ($5.74) ($5.32) ($5.40) ($4.79) ($4.58) ($4.07)
Total Capital
4,836 4,924 4,841 4,885 4,816 4,925 4,816 4,783 4,796 4,798
Total Debt
3,258 3,262 3,262 3,263 3,244 3,247 3,191 3,143 3,093 3,043
Total Long-Term Debt
3,212 3,212 3,228 3,226 3,125 3,097 3,066 3,002 2,997 2,940
Net Debt
2,877 2,617 2,802 2,761 2,656 2,479 2,637 2,576 2,318 2,250
Capital Expenditures (CapEx)
14 6.30 10 11 14 16 11 12 9.40 9.30
Net Nonoperating Expense (NNE)
15 0.00 14 0.00 23 0.00 10 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
3,258 3,262 3,262 3,263 3,244 3,247 3,191 3,143 3,093 3,043
Total Depreciation and Amortization (D&A)
59 66 64 61 61 65 56 57 53 50
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.11 $0.13 ($0.34) $0.02 ($0.15) $0.31 ($0.13) $0.06 $0.15 $0.49
Adjusted Weighted Average Basic Shares Outstanding
225.70M 225.40M 226.20M 227.10M 227.20M 226.90M 227.90M 229M 229.30M 228.90M
Adjusted Diluted Earnings per Share
$0.11 $0.12 ($0.34) $0.02 ($0.15) $0.31 ($0.13) $0.06 $0.14 $0.49
Adjusted Weighted Average Diluted Shares Outstanding
227.50M 228M 226.20M 227.10M 227.20M 226.90M 227.90M 231.50M 233.40M 232.80M
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
225.76M 225.80M 227.06M 227.15M 227.25M 227.33M 229.05M 229.25M 229.49M 229.73M
Normalized Net Operating Profit after Tax (NOPAT)
-1,703 66 -53 15 -4.27 84 -16 25 30 117
Normalized NOPAT Margin
0.00% 0.85% -2.44% 0.61% -0.19% 3.36% -0.76% 1.10% 1.28% 4.52%
Pre Tax Income Margin
0.00% 1.15% -4.08% 0.27% -0.78% 2.79% -1.24% 0.77% 2.30% 5.11%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.62 0.00 -1.16 0.11 -0.17 0.00 -0.45 0.28 0.97 1.85
NOPAT to Interest Expense
0.77 0.00 -0.81 0.09 -0.12 0.00 -0.32 0.22 0.61 2.03
EBIT Less CapEx to Interest Expense
1.35 0.00 -1.29 -0.07 -0.33 0.00 -0.63 0.09 0.79 1.68
NOPAT Less CapEx to Interest Expense
0.50 0.00 -0.94 -0.10 -0.28 0.00 -0.49 0.03 0.44 1.87
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Cushman & Wakefield's Financials

When does Cushman & Wakefield's fiscal year end?

According to the most recent income statement we have on file, Cushman & Wakefield's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Cushman & Wakefield's net income changed over the last 8 years?

Cushman & Wakefield's net income appears to be on a downward trend, with a most recent value of $131.30 million in 2024, falling from -$434.60 million in 2016. The previous period was -$35.40 million in 2023.

How has Cushman & Wakefield revenue changed over the last 8 years?

Over the last 8 years, Cushman & Wakefield's total revenue changed from -$165.90 million in 2016 to $9.25 billion in 2024, a change of -5,678.1%.

How much debt does Cushman & Wakefield have?

Cushman & Wakefield's total liabilities were at $5.79 billion at the end of 2024, a 5.0% decrease from 2023, and a 9.4% increase since 2017.

How much cash does Cushman & Wakefield have?

In the past 7 years, Cushman & Wakefield's cash and equivalents has ranged from $405.60 million in 2017 to $1.07 billion in 2020, and is currently $793.30 million as of their latest financial filing in 2024.

How has Cushman & Wakefield's book value per share changed over the last 8 years?

Over the last 8 years, Cushman & Wakefield's book value per share changed from 0.00 in 2016 to 7.65 in 2024, a change of 764.7%.



This page (NYSE:CWK) was last updated on 4/29/2025 by MarketBeat.com Staff
From Our Partners