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
Financial Performance Highlights
- For Q1 2025, Cohen & Steers reported a net income attributable to common shareholders of $39.78 million, showing solid profitability.
- Total revenue for Q1 2025 was $138.02 million, demonstrating an increase compared to prior quarters, driven primarily by non-interest income.
- Net realized and unrealized capital gains on investments in Q1 2025 were $3.55 million, indicating successful investment performance.
- Nonoperating income netted a gain of $4.2 million in Q1 2025, contributing positively to pre-tax income.
- Cohen & Steers consistently shows zero interest income and interest expense across all recent quarters, highlighting the company's operational focus is not on traditional lending activities.
- The company maintains a relatively stable weighted average basic and diluted share count around 51 million shares, indicating no significant dilution in recent quarters.
- Operating cash flow in Q1 2025 was negative at $108.9 million, largely due to a significant $171.3 million unfavorable change in operating assets and liabilities, possibly reflecting timing or working capital pressures.
- Despite positive net income, free cash flow is constrained by ongoing large investment purchases and share repurchases, with $76.3 million spent on investment securities and $25.98 million in common equity repurchases in Q1 2025.
- Dividend payments remain high relative to net income, with $31.7 million paid in Q1 2025, indicating a substantial capital return commitment that might pressure liquidity.
- Total liabilities increased from $113 million in Q3 2022 to $193.5 million in Q1 2025, while total assets grew from $506 million to $835 million over the same period, indicating growth but also increased leverage from redeemable noncontrolling interest of $121.7 million as of Q1 2025.
Trend Analysis
- Net income has generally increased from about $31 million in Q2 2023 to nearly $40 million in Q1 2025, demonstrating improving profitability.
- The company’s consistent generation of non-interest income above $120 million quarterly supports revenue stability, reflecting reliance on investment management fees and related income streams.
- Cash and equivalents declined from $178 million in Q2 2023 to $65 million in Q1 2025, reflecting significant cash outflows due to investing activities and shareholder returns.
- Trading account securities increased from about $188 million in Q2 2023 to $473 million in Q1 2025, which might expose the company to market volatility risks.
- Total equity and noncontrolling interests rose from $358 million in Q2 2023 to $520 million in Q1 2025, reflecting retained earnings and capital contributions despite treasury stock activity.
Summary for Investors
Cohen & Steers shows strong core profitability with increasing net income and stable revenue from its investment management activities. However, significant cash outflows for investment securities purchases, dividends, and share repurchases have led to negative operating cash flow in the most recent quarter and a reduction in cash reserves. Investors should monitor the company’s ability to manage liquidity and maintain cash flow, especially given the large portfolio of trading securities that could be impacted by market swings. The stable share count and growing equity base support a balanced capital structure, but ongoing high dividend payouts and share repurchases require careful cash management. Overall, the company is growing its earnings but faces liquidity headwinds that retail investors should consider alongside valuation and market conditions.
08/29/25 07:55 AM ETAI Generated. May Contain Errors.