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) has demonstrated stable profitability and solid earnings per share over the past several quarters, highlighted by a consistent stream of net income attributable to common shareholders. In Q1 2025, the company reported consolidated net income of approximately $43.3 million, with diluted EPS at $0.77, consistent with prior quarters.
Positive trends and highlights:
- Steady net income growth with Q1 2025 net income at $43.3M, up slightly from Q4 2024's $43.0M and Q3 2024's $55.3M reflecting operational resilience.
- Consistent earnings per share, with diluted EPS in Q1 2025 at $0.77, similar to $0.78 in Q3 and Q4 2024, indicating stable shareholder returns.
- Strong cash flows from operations in most quarters (e.g., $34.8M in Q4 2024), supporting business operations and investment capacity.
- Investments in property and equipment remain controlled, with modest capex spend relative to cash flow, supporting efficient asset management.
- Regular payment of dividends with Q1 2025 dividend per common share at $0.62, slightly increasing over recent quarters, showcasing shareholder-friendly policies.
- Equity base has grown steadily, with total common equity increasing to approximately $507.7M as of Q1 2025 from $491.0M in Q3 2024, indicating strengthening financial position.
Neutral observations:
- Net interest income remains zero, reflecting Cohen & Steers' business model focused on non-interest income rather than traditional interest-bearing lending operations.
- Non-operating income fluctuates but remains a smaller portion of total income, contributing modestly to pre-tax earnings.
- Changes in operating assets and liabilities show significant quarterly volatility impacting cash flow from operations, such as a -$171.3M change in Q1 2025 and variable amounts in prior quarters.
Potential challenges and risks:
- Negative net cash from operating activities in Q1 2025 at -$109.0M contrasts with positive operating cash flow in prior quarters, possibly due to large changes in operating capital.
- Repurchase of common equity and payment of dividends continue to consume significant cash (e.g., $25.98M repurchase and $31.7M dividends in Q1 2025), limiting available liquidity for growth.
- Trading account securities, a key asset category, increased substantially to $473.4M in Q1 2025 from $320.9M in Q3 2024, representing significant market exposure and potential valuation risk.
- Total liabilities remained elevated at $193.5M in Q1 2025, including substantial other long-term liabilities ($162.4M), which may impact future financial flexibility.
Overall, Cohen & Steers appears financially stable with consistent profitability, disciplined dividend payments, and a growing equity base. However, volatility in cash flows from operations and significant repurchases and dividend outflows warrant monitoring. The company's exposure to marketable securities implies some sensitivity to market fluctuations, typical in asset management firms.
09/19/25 02:11 AM ETAI Generated. May Contain Errors.