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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
45 |
32 |
35 |
32 |
32 |
31 |
32 |
40 |
40 |
Consolidated Net Income / (Loss) |
|
40 |
37 |
36 |
33 |
25 |
45 |
30 |
55 |
43 |
Net Income / (Loss) Continuing Operations |
|
40 |
37 |
36 |
33 |
25 |
45 |
30 |
55 |
43 |
Total Pre-Tax Income |
|
55 |
50 |
47 |
43 |
36 |
56 |
41 |
68 |
53 |
Total Revenue |
|
134 |
131 |
126 |
121 |
114 |
136 |
120 |
152 |
138 |
Net Interest Income / (Expense) |
|
0.00 |
- |
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 |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Non-Interest Income |
|
134 |
131 |
126 |
121 |
114 |
136 |
120 |
152 |
138 |
Net Realized & Unrealized Capital Gains on Investments |
|
-5.92 |
5.82 |
-0.31 |
0.36 |
-10 |
13 |
-2.02 |
19 |
3.55 |
Other Non-Interest Income |
|
140 |
125 |
126 |
121 |
124 |
123 |
122 |
133 |
134 |
Total Non-Interest Expense |
|
83 |
79 |
81 |
80 |
83 |
80 |
83 |
88 |
89 |
Salaries and Employee Benefits |
|
52 |
49 |
49 |
49 |
53 |
46 |
53 |
56 |
55 |
Other Operating Expenses |
|
30 |
-54 |
31 |
30 |
29 |
-21 |
28 |
30 |
32 |
Depreciation Expense |
|
1.14 |
1.15 |
0.99 |
0.84 |
0.80 |
0.21 |
2.27 |
2.34 |
2.36 |
Nonoperating Income / (Expense), net |
|
3.95 |
-3.00 |
1.94 |
2.29 |
4.90 |
0.24 |
4.57 |
3.73 |
4.20 |
Income Tax Expense |
|
16 |
13 |
10 |
11 |
11 |
11 |
11 |
12 |
9.66 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-4.96 |
4.38 |
0.98 |
0.73 |
-6.97 |
13 |
-1.69 |
16 |
3.51 |
Basic Earnings per Share |
|
$0.91 |
$0.68 |
$0.72 |
$0.64 |
$0.65 |
$0.64 |
$0.63 |
$0.78 |
$0.78 |
Weighted Average Basic Shares Outstanding |
|
48.82M |
48.78M |
49.20M |
49.32M |
49.35M |
49.31M |
50.42M |
50.78M |
51.06M |
Diluted Earnings per Share |
|
$0.90 |
$0.66 |
$0.71 |
$0.64 |
$0.65 |
$0.63 |
$0.63 |
$0.77 |
$0.77 |
Weighted Average Diluted Shares Outstanding |
|
49.32M |
49.30M |
49.40M |
49.46M |
49.62M |
49.55M |
50.77M |
51.43M |
51.42M |
Weighted Average Basic & Diluted Shares Outstanding |
|
48.71M |
49.10M |
50.54M |
49.13M |
49.14M |
49.52M |
50.55M |
50.56M |
50.98M |
Cash Dividends to Common per Share |
|
$0.55 |
- |
$0.57 |
$0.57 |
$0.57 |
- |
$0.59 |
$0.59 |
$0.62 |
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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
41 |
80 |
-96 |
27 |
-44 |
52 |
-9.89 |
71 |
-117 |
Net Cash From Operating Activities |
|
52 |
58 |
-15 |
54 |
75 |
59 |
26 |
35 |
-109 |
Net Cash From Continuing Operating Activities |
|
52 |
58 |
-15 |
54 |
75 |
59 |
26 |
35 |
-109 |
Net Income / (Loss) Continuing Operations |
|
40 |
37 |
36 |
33 |
25 |
43 |
55 |
43 |
43 |
Consolidated Net Income / (Loss) |
|
40 |
37 |
36 |
33 |
25 |
43 |
55 |
43 |
43 |
Depreciation Expense |
|
1.43 |
1.52 |
1.26 |
1.08 |
1.03 |
1.77 |
2.74 |
2.87 |
2.83 |
Amortization Expense |
|
2.71 |
3.54 |
3.95 |
4.03 |
-8.97 |
14 |
-0.27 |
1.42 |
1.82 |
Non-Cash Adjustments to Reconcile Net Income |
|
6.23 |
15 |
13 |
7.68 |
27 |
-7.88 |
-9.81 |
17 |
14 |
Changes in Operating Assets and Liabilities, net |
|
2.43 |
0.91 |
-70 |
8.39 |
30 |
8.52 |
-22 |
-29 |
-171 |
Net Cash From Investing Activities |
|
-1.31 |
42 |
-35 |
3.79 |
-97 |
13 |
-39 |
23 |
2.00 |
Net Cash From Continuing Investing Activities |
|
-1.31 |
42 |
-35 |
3.79 |
-97 |
13 |
-39 |
23 |
2.00 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.39 |
-1.28 |
-4.59 |
-16 |
-26 |
-11 |
-1.41 |
-1.68 |
-1.08 |
Purchase of Investment Securities |
|
-59 |
-13 |
-39 |
-6.68 |
-87 |
-37 |
-105 |
-80 |
-76 |
Sale and/or Maturity of Investments |
|
59 |
56 |
8.12 |
26 |
16 |
61 |
67 |
104 |
79 |
Net Cash From Financing Activities |
|
-9.97 |
-20 |
-47 |
-31 |
-22 |
-20 |
3.56 |
13 |
-11 |
Net Cash From Continuing Financing Activities |
|
-9.97 |
-20 |
-47 |
-31 |
-22 |
-20 |
3.56 |
13 |
-11 |
Issuance of Common Equity |
|
0.20 |
0.16 |
0.39 |
0.29 |
0.23 |
0.16 |
0.26 |
0.19 |
0.33 |
Repayment of Debt |
|
- |
- |
-0.60 |
- |
- |
- |
- |
- |
-0.02 |
Repurchase of Common Equity |
|
-0.11 |
-0.94 |
-20 |
-0.19 |
-0.05 |
-0.86 |
-0.07 |
-1.54 |
-26 |
Payment of Dividends |
|
-27 |
-27 |
-28 |
-28 |
-28 |
-28 |
-30 |
-30 |
-32 |
Other Financing Activities, Net |
|
17 |
7.48 |
2.24 |
-2.58 |
5.92 |
8.29 |
33 |
44 |
47 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.47 |
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 |
Q1 2025 |
Total Assets |
|
506 |
681 |
625 |
674 |
784 |
728 |
835 |
Cash and Due from Banks |
|
162 |
100 |
178 |
133 |
122 |
106 |
65 |
Trading Account Securities |
|
202 |
273 |
188 |
257 |
371 |
321 |
473 |
Loans and Leases, Net of Allowance |
|
0.00 |
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 |
3.87 |
Premises and Equipment, Net |
|
8.62 |
68 |
36 |
52 |
70 |
70 |
68 |
Intangible Assets |
|
18 |
19 |
19 |
19 |
19 |
20 |
19 |
Other Assets |
|
113 |
204 |
200 |
210 |
198 |
209 |
206 |
Total Liabilities & Shareholders' Equity |
|
506 |
681 |
625 |
674 |
784 |
728 |
835 |
Total Liabilities |
|
113 |
206 |
181 |
218 |
200 |
215 |
194 |
Short-Term Debt |
|
12 |
29 |
1.26 |
2.71 |
1.24 |
2.82 |
11 |
Other Short-Term Payables |
|
62 |
17 |
- |
- |
33 |
49 |
20 |
Other Long-Term Liabilities |
|
39 |
160 |
180 |
215 |
165 |
164 |
162 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
78 |
91 |
86 |
84 |
115 |
14 |
122 |
Total Equity & Noncontrolling Interests |
|
316 |
384 |
358 |
372 |
470 |
498 |
520 |
Total Preferred & Common Equity |
|
316 |
379 |
353 |
367 |
463 |
491 |
508 |
Total Common Equity |
|
316 |
379 |
353 |
367 |
463 |
491 |
508 |
Common Stock |
|
756 |
833 |
795 |
807 |
917 |
932 |
956 |
Retained Earnings |
|
-176 |
-154 |
-162 |
-159 |
-153 |
-144 |
-122 |
Treasury Stock |
|
-249 |
-291 |
-271 |
-271 |
-291 |
-291 |
-319 |
Accumulated Other Comprehensive Income / (Loss) |
|
-15 |
-8.69 |
-8.54 |
-10 |
-8.87 |
-5.41 |
-7.92 |
Noncontrolling Interest |
|
- |
4.98 |
5.24 |
5.58 |
6.66 |
7.05 |
12 |
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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-12.84% |
-21.23% |
-20.27% |
1.79% |
-15.18% |
3.36% |
-1.06% |
33.86% |
11.58% |
EBITDA Growth |
|
-22.82% |
-36.89% |
-15.02% |
26.83% |
-58.71% |
22.80% |
-16.53% |
189.89% |
17.18% |
EBIT Growth |
|
-24.41% |
-39.81% |
-18.27% |
27.07% |
-39.89% |
5.54% |
-11.68% |
107.20% |
18.19% |
NOPAT Growth |
|
-26.66% |
-44.09% |
-23.64% |
30.72% |
-40.96% |
13.35% |
-13.23% |
140.51% |
27.19% |
Net Income Growth |
|
-22.91% |
-47.26% |
-22.51% |
24.31% |
-36.46% |
20.71% |
-7.47% |
119.65% |
25.79% |
EPS Growth |
|
-14.29% |
-49.62% |
-16.47% |
-39.62% |
-27.78% |
-4.55% |
-1.56% |
18.46% |
13.24% |
Operating Cash Flow Growth |
|
-35.24% |
-19.33% |
85.94% |
-6.93% |
42.45% |
0.94% |
0.00% |
-65.68% |
-2,340.35% |
Free Cash Flow Firm Growth |
|
-1,920.71% |
-37.46% |
121.52% |
147.58% |
-129.10% |
64.62% |
-256.88% |
87.17% |
-214.49% |
Invested Capital Growth |
|
14.35% |
26.15% |
-1.81% |
-8.57% |
13.30% |
14.34% |
31.56% |
12.28% |
0.00% |
Revenue Q/Q Growth |
|
12.77% |
-2.15% |
-4.10% |
-2.19% |
-6.04% |
19.25% |
0.00% |
27.13% |
0.00% |
EBITDA Q/Q Growth |
|
51.76% |
4.06% |
-13.62% |
1.62% |
-50.59% |
209.49% |
0.00% |
71.58% |
0.00% |
EBIT Q/Q Growth |
|
58.11% |
2.60% |
-15.21% |
-0.13% |
-25.20% |
80.13% |
0.00% |
75.48% |
0.00% |
NOPAT Q/Q Growth |
|
56.16% |
6.33% |
-11.06% |
-1.74% |
-29.47% |
104.12% |
0.00% |
95.50% |
0.00% |
Net Income Q/Q Growth |
|
51.49% |
-6.90% |
-1.58% |
-5.55% |
-22.57% |
76.89% |
0.00% |
83.80% |
0.00% |
EPS Q/Q Growth |
|
-15.09% |
-26.67% |
7.58% |
-5.88% |
1.56% |
-3.08% |
0.00% |
22.22% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-9.12% |
10.71% |
-125.79% |
1,003.87% |
39.10% |
-21.55% |
0.00% |
0.00% |
-412.83% |
Free Cash Flow Firm Q/Q Growth |
|
90.79% |
-264.36% |
186.13% |
78.54% |
-144.36% |
43.72% |
0.00% |
96.37% |
0.00% |
Invested Capital Q/Q Growth |
|
-16.80% |
7.51% |
15.67% |
-11.63% |
3.11% |
8.49% |
0.00% |
-12.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
41.34% |
43.96% |
39.60% |
38.27% |
20.12% |
52.23% |
32.29% |
43.58% |
38.69% |
EBIT Margin |
|
38.25% |
40.10% |
35.45% |
34.05% |
27.11% |
40.94% |
30.40% |
41.96% |
35.32% |
Profit (Net Income) Margin |
|
29.56% |
28.12% |
28.86% |
26.87% |
22.14% |
32.84% |
25.13% |
36.33% |
31.36% |
Tax Burden Percent |
|
71.76% |
74.36% |
78.01% |
74.74% |
70.48% |
79.86% |
73.43% |
81.81% |
81.75% |
Interest Burden Percent |
|
107.70% |
94.31% |
104.35% |
105.57% |
115.89% |
100.43% |
112.57% |
105.84% |
108.61% |
Effective Tax Rate |
|
28.24% |
25.64% |
21.99% |
25.26% |
29.52% |
20.14% |
26.57% |
18.19% |
18.25% |
Return on Invested Capital (ROIC) |
|
41.71% |
41.38% |
27.73% |
27.84% |
21.74% |
34.60% |
0.00% |
0.00% |
48.53% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
57.59% |
-5.44% |
30.70% |
54.71% |
68.80% |
37.35% |
0.00% |
0.00% |
110.23% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.84% |
-0.07% |
3.42% |
0.76% |
1.19% |
0.56% |
0.00% |
0.00% |
1.91% |
Return on Equity (ROE) |
|
44.55% |
41.32% |
31.16% |
28.60% |
22.92% |
35.17% |
0.00% |
0.00% |
50.45% |
Cash Return on Invested Capital (CROIC) |
|
32.84% |
13.99% |
28.21% |
38.57% |
16.75% |
14.03% |
0.00% |
0.00% |
-152.28% |
Operating Return on Assets (OROA) |
|
45.28% |
37.26% |
28.60% |
28.88% |
22.58% |
28.69% |
0.00% |
0.00% |
23.20% |
Return on Assets (ROA) |
|
34.99% |
26.13% |
23.28% |
22.79% |
18.44% |
23.01% |
0.00% |
0.00% |
20.60% |
Return on Common Equity (ROCE) |
|
35.71% |
31.75% |
21.60% |
19.99% |
18.41% |
27.49% |
0.00% |
0.00% |
39.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
57.83% |
0.00% |
36.67% |
40.61% |
35.69% |
0.00% |
0.00% |
0.00% |
33.81% |
Net Operating Profit after Tax (NOPAT) |
|
37 |
39 |
35 |
31 |
22 |
44 |
27 |
52 |
40 |
NOPAT Margin |
|
27.44% |
29.82% |
27.66% |
25.45% |
19.10% |
32.70% |
22.32% |
34.32% |
28.88% |
Net Nonoperating Expense Percent (NNEP) |
|
-15.87% |
46.83% |
-2.97% |
-26.86% |
-47.06% |
-2.75% |
-268.92% |
-110.40% |
-61.69% |
SG&A Expenses to Revenue |
|
38.55% |
37.03% |
38.85% |
40.41% |
46.47% |
34.27% |
44.36% |
37.05% |
39.53% |
Operating Expenses to Revenue |
|
61.75% |
59.90% |
64.55% |
65.95% |
72.89% |
59.06% |
69.60% |
58.04% |
64.68% |
Earnings before Interest and Taxes (EBIT) |
|
51 |
53 |
45 |
41 |
31 |
56 |
36 |
64 |
49 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
58 |
50 |
46 |
23 |
71 |
39 |
66 |
53 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.93 |
8.71 |
7.81 |
7.73 |
8.12 |
9.48 |
7.86 |
9.88 |
8.06 |
Price to Tangible Book Value (P/TBV) |
|
9.48 |
9.23 |
8.23 |
8.18 |
8.56 |
9.99 |
8.20 |
10.29 |
8.37 |
Price to Revenue (P/Rev) |
|
4.88 |
5.43 |
5.81 |
5.35 |
6.06 |
7.32 |
0.00 |
0.00 |
7.46 |
Price to Earnings (P/E) |
|
13.88 |
17.19 |
18.02 |
19.11 |
22.60 |
28.01 |
0.00 |
0.00 |
26.05 |
Dividend Yield |
|
3.63% |
4.55% |
4.59% |
5.02% |
4.64% |
3.10% |
3.22% |
2.44% |
2.98% |
Earnings Yield |
|
7.20% |
5.82% |
5.55% |
5.23% |
4.42% |
3.57% |
0.00% |
0.00% |
3.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.78 |
6.41 |
5.93 |
5.94 |
6.40 |
7.12 |
6.22 |
9.25 |
6.39 |
Enterprise Value to Revenue (EV/Rev) |
|
4.76 |
5.15 |
5.86 |
5.18 |
5.97 |
7.18 |
0.00 |
0.00 |
7.60 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.35 |
13.41 |
14.98 |
12.84 |
16.62 |
19.01 |
0.00 |
0.00 |
19.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.17 |
14.63 |
16.51 |
14.19 |
17.36 |
21.00 |
0.00 |
0.00 |
21.17 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.64 |
19.27 |
22.26 |
19.15 |
23.25 |
27.71 |
0.00 |
0.00 |
26.79 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
36.32 |
45.25 |
19.50 |
17.72 |
17.13 |
20.61 |
21.49 |
39.59 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.02 |
51.12 |
20.82 |
14.71 |
40.57 |
54.13 |
0.00 |
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 |
0.02 |
Long-Term Debt to Equity |
|
0.00 |
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 |
0.02 |
Leverage Ratio |
|
1.35 |
1.51 |
1.38 |
1.31 |
1.39 |
1.53 |
1.37 |
1.45 |
1.30 |
Compound Leverage Factor |
|
1.45 |
1.43 |
1.44 |
1.38 |
1.61 |
1.54 |
1.54 |
1.53 |
1.41 |
Debt to Total Capital |
|
2.95% |
1.97% |
5.74% |
0.28% |
0.59% |
1.07% |
0.21% |
0.55% |
1.71% |
Short-Term Debt to Total Capital |
|
2.95% |
1.97% |
5.74% |
0.28% |
0.59% |
1.07% |
0.21% |
0.55% |
1.71% |
Long-Term Debt to Total Capital |
|
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% |
Noncontrolling Interests to Total Capital |
|
19.14% |
20.52% |
19.03% |
20.39% |
19.54% |
22.38% |
20.70% |
4.18% |
20.49% |
Common Equity to Total Capital |
|
77.91% |
77.50% |
75.22% |
79.33% |
79.87% |
76.56% |
79.09% |
95.27% |
77.81% |
Debt to EBITDA |
|
0.05 |
0.04 |
0.15 |
0.01 |
0.02 |
0.03 |
0.00 |
0.00 |
0.05 |
Net Debt to EBITDA |
|
-0.62 |
-1.15 |
-0.35 |
-0.86 |
-0.74 |
-0.98 |
0.00 |
0.00 |
-0.25 |
Long-Term Debt to EBITDA |
|
0.00 |
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 |
0.07 |
Net Debt to NOPAT |
|
-0.85 |
-1.65 |
-0.53 |
-1.28 |
-1.03 |
-1.42 |
0.00 |
0.00 |
-0.35 |
Long-Term Debt to NOPAT |
|
0.00 |
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% |
20.84% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-14 |
-51 |
44 |
73 |
-32 |
-18 |
-114 |
-4.13 |
-613 |
Operating Cash Flow to CapEx |
|
3,781.89% |
4,551.61% |
-326.34% |
345.33% |
287.10% |
540.03% |
0.00% |
1,819.96% |
-10,134.70% |
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 |
Operating Cash Flow to Interest Expense |
|
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 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.18 |
0.93 |
0.81 |
0.85 |
0.83 |
0.70 |
0.00 |
0.00 |
0.66 |
Fixed Asset Turnover |
|
65.30 |
61.24 |
13.24 |
22.81 |
16.14 |
13.16 |
0.00 |
0.00 |
8.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
405 |
436 |
504 |
445 |
459 |
498 |
586 |
515 |
652 |
Invested Capital Turnover |
|
1.52 |
1.39 |
1.00 |
1.09 |
1.14 |
1.06 |
0.00 |
0.00 |
1.68 |
Increase / (Decrease) in Invested Capital |
|
51 |
90 |
-9.28 |
-42 |
54 |
62 |
140 |
56 |
652 |
Enterprise Value (EV) |
|
2,745 |
2,791 |
2,986 |
2,643 |
2,936 |
3,544 |
3,642 |
4,768 |
4,170 |
Market Capitalization |
|
2,818 |
2,941 |
2,961 |
2,730 |
2,977 |
3,615 |
3,641 |
4,850 |
4,090 |
Book Value per Share |
|
$6.48 |
$6.93 |
$7.72 |
$7.19 |
$7.46 |
$7.76 |
$9.16 |
$9.71 |
$9.96 |
Tangible Book Value per Share |
|
$6.11 |
$6.54 |
$7.33 |
$6.80 |
$7.08 |
$7.36 |
$8.79 |
$9.33 |
$9.58 |
Total Capital |
|
405 |
436 |
504 |
445 |
459 |
498 |
586 |
515 |
652 |
Total Debt |
|
12 |
8.59 |
29 |
1.26 |
2.71 |
5.32 |
1.24 |
2.82 |
11 |
Total Long-Term Debt |
|
0.00 |
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 |
-54 |
Capital Expenditures (CapEx) |
|
1.39 |
1.28 |
4.59 |
16 |
26 |
11 |
0.00 |
1.41 |
1.08 |
Net Nonoperating Expense (NNE) |
|
-2.83 |
2.23 |
-1.51 |
-1.71 |
-3.45 |
-0.19 |
-3.36 |
-3.05 |
-3.43 |
Net Nonoperating Obligations (NNO) |
|
12 |
8.59 |
29 |
1.26 |
2.71 |
5.32 |
1.24 |
2.82 |
11 |
Total Depreciation and Amortization (D&A) |
|
4.15 |
5.07 |
5.21 |
5.11 |
-7.94 |
15 |
2.27 |
2.47 |
4.65 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.91 |
$0.68 |
$0.72 |
$0.64 |
$0.65 |
$0.64 |
$0.63 |
$0.78 |
$0.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
48.82M |
48.78M |
49.20M |
49.32M |
49.35M |
49.31M |
50.42M |
50.78M |
51.06M |
Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.66 |
$0.71 |
$0.64 |
$0.65 |
$0.63 |
$0.63 |
$0.77 |
$0.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
49.32M |
49.30M |
49.40M |
49.46M |
49.62M |
49.55M |
50.77M |
51.43M |
51.42M |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
|
48.71M |
49.10M |
50.54M |
49.13M |
49.14M |
49.52M |
50.55M |
50.56M |
50.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
37 |
39 |
35 |
31 |
22 |
44 |
27 |
52 |
40 |
Normalized NOPAT Margin |
|
27.44% |
29.82% |
27.66% |
25.45% |
19.10% |
32.70% |
22.32% |
34.32% |
28.88% |
Pre Tax Income Margin |
|
41.19% |
37.82% |
37.00% |
35.95% |
31.41% |
41.12% |
34.22% |
44.41% |
38.36% |
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 |
NOPAT to Interest Expense |
|
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 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
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% |
70.83% |
Augmented Payout Ratio |
|
104.05% |
89.75% |
93.77% |
91.74% |
101.51% |
98.08% |
0.00% |
0.00% |
86.98% |
Key Financial Trends
Cohen & Steers, Inc. (NYSE: CNS) demonstrated steady financial performance over the recent quarters and years, with a few notable trends:
- Q1 2025 net income attributable to common shareholders was $39.8 million, with diluted EPS at $0.77, consistent with recent quarters.
- Total revenue remained robust at $138 million in Q1 2025, driven mainly by other non-interest income of $134.5 million.
- The company maintained positive operating cash flow in several recent quarters, such as Q4 2024 with $34.8 million net cash from operating activities.
- CNS shows stable dividend payouts, with a quarterly common dividend per share of $0.62 for Q1 2025, slightly increasing from $0.59 in recent quarters.
- Total assets increased from $506 million in Q3 2022 to $835 million by Q1 2025, indicating growth in the balance sheet size, including a large increase in trading account securities.
- Fluctuations in net realized and unrealized capital gains on investments have been notable, with volatile gains/losses from negative $10 million in some quarters (Q3 2023) to positive $18.9 million in others (Q3 2024).
- The company’s total non-interest expense has been slowly increasing, now at $89.3 million in Q1 2025 compared to $78.6 million in Q4 2022.
- Cash and equivalents fluctuate due to investment activities, dropping to around $65 million in Q1 2025 from higher levels in prior years, impacted by large swings in purchases and sales of investment securities.
- Negative net cash from continuing operating activities in Q1 2025 (-$109 million) primarily driven by significant changes in operating assets and liabilities, signaling possible working capital or investment timing issues.
- Repurchase of common equity increased notably, with $25.98 million repurchased in Q1 2025 compared to less than $2 million in prior quarters, potentially indicating capital return strategies but also reduction in cash reserves.
Summary: Cohen & Steers has maintained solid profitability and dividends while steadily growing its assets, particularly trading securities. However, the recent negative operating cash flow in Q1 2025 and increased equity repurchases represent areas to watch for cash management and shareholder capital allocation. The volatility in net realized/unrealized gains and rising expenses should be monitored, but the company continues to deliver relatively steady earnings and shareholder returns.
10/09/25 05:05 AM ETAI Generated. May Contain Errors.