Annual Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
47 |
41 |
27 |
28 |
21 |
32 |
12 |
23 |
29 |
45 |
2.75 |
Consolidated Net Income / (Loss) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Net Income / (Loss) Continuing Operations |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Total Pre-Tax Income |
|
54 |
47 |
35 |
36 |
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
Total Revenue |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Net Interest Income / (Expense) |
|
0.00 |
- |
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 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Expense |
|
-54 |
-47 |
-35 |
-36 |
-28 |
-39 |
-14 |
-28 |
-38 |
-52 |
-5.24 |
Salaries and Employee Benefits |
|
157 |
138 |
119 |
133 |
137 |
126 |
111 |
133 |
146 |
169 |
121 |
Other Operating Expenses |
|
-282 |
-243 |
-215 |
-242 |
-240 |
-240 |
-199 |
-238 |
-260 |
-294 |
-203 |
Depreciation Expense |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Other Special Charges |
|
11 |
13 |
4.50 |
16 |
18 |
19 |
18 |
21 |
21 |
20 |
19 |
Income Tax Expense |
|
7.53 |
9.54 |
7.14 |
10 |
7.07 |
10 |
2.86 |
7.90 |
8.82 |
11 |
2.52 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.17 |
-3.86 |
0.81 |
-2.11 |
-0.31 |
-2.56 |
-1.05 |
-2.37 |
-0.12 |
-3.67 |
-0.03 |
Basic Earnings per Share |
|
$1.41 |
$1.25 |
$0.80 |
$0.82 |
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Weighted Average Basic Shares Outstanding |
|
32.29M |
32.33M |
32.53M |
32.70M |
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
Diluted Earnings per Share |
|
$1.40 |
$1.23 |
$0.79 |
$0.82 |
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Weighted Average Diluted Shares Outstanding |
|
32.62M |
32.69M |
32.82M |
32.85M |
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
Weighted Average Basic & Diluted Shares Outstanding |
|
33.01M |
33.05M |
33.34M |
33.34M |
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
Cash Dividends to Common per Share |
|
$0.60 |
- |
$0.63 |
$0.63 |
$0.63 |
- |
$0.65 |
$0.65 |
$0.65 |
- |
$0.67 |
Annual Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop's 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 |
|
20 |
-0.92 |
75 |
-166 |
16 |
221 |
35 |
-135 |
133 |
-64 |
Net Cash From Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,411 |
870 |
1,583 |
-0.52 |
129 |
Net Cash From Continuing Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,414 |
864 |
1,583 |
-0.52 |
129 |
Net Income / (Loss) Continuing Operations |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
Consolidated Net Income / (Loss) |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
Provision For Loan Losses |
|
1.64 |
-0.61 |
-0.24 |
0.81 |
7.27 |
37 |
-13 |
-12 |
-10 |
11 |
Depreciation Expense |
|
98 |
111 |
131 |
142 |
152 |
169 |
210 |
235 |
227 |
238 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,526 |
507 |
722 |
-238 |
126 |
-1,927 |
429 |
1,192 |
-297 |
-162 |
Changes in Operating Assets and Liabilities, net |
|
2.96 |
23 |
0.66 |
-7.51 |
-30 |
61 |
-28 |
-41 |
-23 |
-58 |
Net Cash From Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
Net Cash From Continuing Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
Acquisitions |
|
-13 |
-6.35 |
-15 |
-53 |
-7.18 |
-47 |
-421 |
-114 |
0.00 |
0.00 |
Purchase of Investment Securities |
|
-187 |
-486 |
-221 |
-744 |
-457 |
-253 |
-699 |
-156 |
-44 |
-103 |
Sale and/or Maturity of Investments |
|
172 |
426 |
339 |
249 |
384 |
415 |
742 |
136 |
171 |
65 |
Net Cash From Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
Net Cash From Continuing Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
Issuance of Debt |
|
137 |
326 |
140 |
514 |
180 |
64 |
865 |
36 |
196 |
0.00 |
Repayment of Debt |
|
1,289 |
-1,010 |
-1,198 |
-95 |
-443 |
1,543 |
-1,245 |
-1,471 |
-52 |
0.10 |
Repurchase of Common Equity |
|
-50 |
-13 |
-35 |
-69 |
-31 |
-46 |
-19 |
-42 |
-21 |
-12 |
Payment of Dividends |
|
- |
0.00 |
0.00 |
-31 |
-37 |
-45 |
-64 |
-80 |
-85 |
-89 |
Other Financing Activities, Net |
|
1.41 |
-0.01 |
0.00 |
-5.15 |
-6.45 |
-12 |
0.00 |
-27 |
-32 |
-54 |
Cash Interest Paid |
|
33 |
39 |
56 |
56 |
64 |
46 |
38 |
77 |
114 |
105 |
Cash Income Taxes Paid |
|
35 |
34 |
46 |
46 |
40 |
30 |
43 |
59 |
31 |
32 |
Quarterly Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
9.30 |
53 |
-24 |
49 |
17 |
91 |
-111 |
0.89 |
-15 |
61 |
-98 |
Net Cash From Operating Activities |
|
-1,321 |
2,049 |
-547 |
-334 |
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
Net Cash From Continuing Operating Activities |
|
-1,321 |
2,049 |
-547 |
-334 |
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
Net Income / (Loss) Continuing Operations |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Consolidated Net Income / (Loss) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
Provision For Loan Losses |
|
1.22 |
1.14 |
-11 |
-0.73 |
0.42 |
0.64 |
0.52 |
2.94 |
2.85 |
4.53 |
3.71 |
Depreciation Expense |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,428 |
1,994 |
-620 |
-415 |
470 |
270 |
-29 |
-317 |
-291 |
475 |
-345 |
Net Cash From Investing Activities |
|
-57 |
37 |
9.28 |
101 |
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
Net Cash From Continuing Investing Activities |
|
-57 |
37 |
9.28 |
101 |
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
Purchase of Investment Securities |
|
-63 |
110 |
-14 |
-9.74 |
-0.42 |
-21 |
-15 |
-21 |
-26 |
-41 |
-42 |
Sale and/or Maturity of Investments |
|
5.73 |
41 |
23 |
111 |
36 |
0.90 |
3.69 |
16 |
4.66 |
40 |
2.41 |
Net Cash From Financing Activities |
|
1,387 |
-2,033 |
514 |
282 |
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
Net Cash From Continuing Financing Activities |
|
1,387 |
-2,033 |
514 |
282 |
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
Issuance of Debt |
|
- |
- |
196 |
- |
- |
- |
0.00 |
- |
- |
- |
399 |
Repayment of Debt |
|
1,411 |
-2,007 |
382 |
310 |
-545 |
-199 |
-79 |
284 |
228 |
-432 |
-143 |
Repurchase of Common Equity |
|
-1.30 |
-1.69 |
-17 |
-0.66 |
-0.87 |
-1.58 |
-9.79 |
-0.81 |
-1.41 |
-0.37 |
-8.59 |
Payment of Dividends |
|
-20 |
-20 |
-21 |
-21 |
-21 |
-21 |
-22 |
-22 |
-22 |
-22 |
-23 |
Other Financing Activities, Net |
|
-2.47 |
-4.82 |
-26 |
-5.74 |
-0.52 |
0.81 |
-14 |
-16 |
-10 |
-13 |
-2.55 |
Cash Interest Paid |
|
21 |
28 |
26 |
26 |
35 |
27 |
18 |
26 |
29 |
32 |
15 |
Cash Income Taxes Paid |
|
11 |
2.43 |
1.24 |
20 |
5.85 |
4.25 |
-0.60 |
18 |
12 |
3.26 |
-0.08 |
Annual Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop's 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 |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
Cash and Due from Banks |
|
137 |
119 |
191 |
90 |
121 |
321 |
306 |
226 |
329 |
279 |
Restricted Cash |
|
5.31 |
9.86 |
6.68 |
21 |
8.68 |
19 |
43 |
18 |
21 |
25 |
Trading Account Securities |
|
2,583 |
2,005 |
1,060 |
1,226 |
924 |
2,636 |
1,961 |
554 |
779 |
988 |
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 |
Goodwill |
|
- |
- |
- |
- |
- |
249 |
699 |
960 |
902 |
869 |
Intangible Assets |
|
91 |
97 |
125 |
177 |
183 |
1.88 |
184 |
199 |
182 |
157 |
Other Assets |
|
467 |
601 |
759 |
771 |
895 |
1,063 |
2,014 |
2,090 |
1,839 |
2,064 |
Total Liabilities & Shareholders' Equity |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
Total Liabilities |
|
3,023 |
2,437 |
1,393 |
1,875 |
1,633 |
3,455 |
3,628 |
2,329 |
2,306 |
2,622 |
Short-Term Debt |
|
2,649 |
1,990 |
938 |
1,161 |
906 |
2,517 |
1,942 |
538 |
596 |
782 |
Long-Term Debt |
|
164 |
164 |
164 |
296 |
294 |
292 |
740 |
704 |
773 |
768 |
Other Long-Term Liabilities |
|
204 |
273 |
285 |
397 |
425 |
632 |
946 |
1,087 |
937 |
1,072 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
492 |
615 |
815 |
907 |
1,042 |
1,196 |
1,578 |
1,717 |
1,746 |
1,760 |
Total Preferred & Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
Common Stock |
|
216 |
229 |
229 |
235 |
238 |
241 |
393 |
413 |
426 |
429 |
Retained Earnings |
|
272 |
381 |
580 |
667 |
797 |
953 |
1,154 |
1,278 |
1,298 |
1,318 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
0.09 |
-0.08 |
0.74 |
1.97 |
2.56 |
-1.57 |
-0.48 |
0.59 |
Noncontrolling Interest |
|
4.45 |
4.86 |
5.57 |
5.07 |
6.60 |
0.00 |
28 |
27 |
22 |
12 |
Quarterly Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
Cash and Due from Banks |
|
152 |
188 |
228 |
236 |
217 |
208 |
180 |
181 |
Restricted Cash |
|
40 |
21 |
22 |
18 |
21 |
35 |
40 |
32 |
Trading Account Securities |
|
2,587 |
1,100 |
1,474 |
936 |
689 |
1,013 |
1,229 |
1,161 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Goodwill |
|
948 |
960 |
964 |
950 |
902 |
902 |
902 |
869 |
Intangible Assets |
|
203 |
194 |
190 |
186 |
178 |
174 |
171 |
153 |
Other Assets |
|
2,073 |
2,030 |
1,930 |
1,952 |
1,820 |
1,843 |
2,058 |
2,116 |
Total Liabilities & Shareholders' Equity |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
Total Liabilities |
|
4,308 |
2,778 |
3,083 |
2,547 |
2,090 |
2,442 |
2,833 |
2,768 |
Long-Term Debt |
|
711 |
777 |
776 |
775 |
772 |
771 |
769 |
1,757 |
Other Long-Term Liabilities |
|
1,052 |
969 |
965 |
981 |
796 |
861 |
1,044 |
1,011 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,695 |
1,715 |
1,724 |
1,731 |
1,736 |
1,734 |
1,746 |
1,744 |
Total Preferred & Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
Common Stock |
|
408 |
406 |
413 |
420 |
428 |
408 |
413 |
433 |
Retained Earnings |
|
1,257 |
1,281 |
1,287 |
1,288 |
1,288 |
1,289 |
1,295 |
1,298 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1.46 |
-1.62 |
-1.47 |
-1.86 |
-0.49 |
0.42 |
1.47 |
1.30 |
Noncontrolling Interest |
|
32 |
30 |
26 |
25 |
21 |
37 |
37 |
12 |
Annual Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
33.59% |
22.87% |
23.74% |
1.88% |
12.68% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
41.07% |
27.89% |
22.01% |
-1.84% |
5.80% |
30.81% |
12.63% |
-11.09% |
-27.01% |
1.12% |
EBIT Growth |
|
61.32% |
37.24% |
25.77% |
-8.91% |
8.22% |
43.38% |
6.60% |
-24.74% |
-47.84% |
-4.85% |
NOPAT Growth |
|
60.62% |
38.40% |
85.31% |
-24.02% |
7.64% |
41.98% |
8.00% |
-21.35% |
-50.62% |
-2.15% |
Net Income Growth |
|
60.62% |
38.40% |
85.31% |
-24.02% |
7.64% |
41.98% |
8.00% |
-21.35% |
-50.62% |
-2.15% |
EPS Growth |
|
67.72% |
34.72% |
81.23% |
-23.34% |
9.88% |
41.10% |
5.98% |
-21.96% |
-50.00% |
0.31% |
Operating Cash Flow Growth |
|
-90.43% |
156.73% |
40.58% |
-94.00% |
567.27% |
-430.10% |
161.67% |
81.82% |
-100.03% |
25,072.78% |
Free Cash Flow Firm Growth |
|
-72.37% |
146.29% |
63.50% |
-126.96% |
202.93% |
-613.36% |
100.70% |
14,085.02% |
-103.58% |
-72.10% |
Invested Capital Growth |
|
81.98% |
-16.24% |
-30.79% |
23.37% |
-5.17% |
78.60% |
6.37% |
-30.55% |
5.31% |
6.22% |
Revenue Q/Q Growth |
|
6.00% |
10.47% |
3.47% |
1.08% |
0.28% |
-100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
3.57% |
14.53% |
3.13% |
1.95% |
-1.35% |
7.03% |
7.85% |
-11.68% |
-2.59% |
7.20% |
EBIT Q/Q Growth |
|
3.45% |
17.75% |
2.39% |
-0.67% |
-3.09% |
9.02% |
7.49% |
-19.13% |
-5.35% |
10.74% |
NOPAT Q/Q Growth |
|
5.13% |
17.14% |
41.90% |
-25.16% |
-1.42% |
19.51% |
-1.25% |
-16.77% |
-7.69% |
13.65% |
Net Income Q/Q Growth |
|
5.13% |
17.14% |
41.90% |
-25.16% |
-1.51% |
19.60% |
-1.25% |
-16.77% |
-7.69% |
13.65% |
EPS Q/Q Growth |
|
6.43% |
12.62% |
42.20% |
-24.04% |
-1.27% |
19.41% |
-2.04% |
-15.76% |
-8.62% |
13.93% |
Operating Cash Flow Q/Q Growth |
|
-503.36% |
1,692.94% |
157.12% |
-95.07% |
-59.99% |
20.54% |
26.42% |
163.49% |
-100.03% |
285.96% |
Free Cash Flow Firm Q/Q Growth |
|
-235.03% |
691.06% |
157.27% |
-124.45% |
-64.96% |
23.03% |
-97.79% |
948.97% |
-103.06% |
38.15% |
Invested Capital Q/Q Growth |
|
67.86% |
27.19% |
-54.21% |
-26.73% |
-12.39% |
-15.43% |
-5.80% |
-40.25% |
-5.48% |
-6.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
50.30% |
52.36% |
51.62% |
49.74% |
46.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
28.91% |
32.29% |
32.82% |
29.35% |
28.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
17.64% |
19.87% |
29.76% |
22.19% |
21.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
61.02% |
61.53% |
90.66% |
75.61% |
75.20% |
74.47% |
75.45% |
78.85% |
74.66% |
76.77% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
38.98% |
38.47% |
9.34% |
24.39% |
24.80% |
25.53% |
24.55% |
21.15% |
25.35% |
23.23% |
Return on Invested Capital (ROIC) |
|
3.22% |
3.76% |
9.04% |
7.52% |
7.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.22% |
3.76% |
9.04% |
7.52% |
7.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.62% |
16.88% |
20.58% |
11.17% |
10.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
17.84% |
20.64% |
29.63% |
18.69% |
17.77% |
21.97% |
19.15% |
12.68% |
5.96% |
5.76% |
Cash Return on Invested Capital (CROIC) |
|
-54.92% |
21.44% |
45.44% |
-13.41% |
12.83% |
-48.55% |
0.26% |
41.85% |
-1.78% |
-2.89% |
Operating Return on Assets (OROA) |
|
4.90% |
5.66% |
8.88% |
8.53% |
8.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
2.99% |
3.48% |
8.05% |
6.45% |
6.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
17.76% |
20.47% |
29.41% |
18.58% |
17.67% |
21.91% |
18.95% |
12.47% |
5.87% |
5.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.93% |
18.73% |
26.17% |
17.84% |
16.73% |
20.56% |
17.14% |
12.37% |
5.99% |
5.78% |
Net Operating Profit after Tax (NOPAT) |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
NOPAT Margin |
|
17.64% |
19.87% |
29.76% |
22.19% |
21.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
39.43% |
39.54% |
40.64% |
40.99% |
42.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
71.09% |
67.71% |
67.18% |
70.65% |
71.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
135 |
186 |
234 |
213 |
230 |
330 |
352 |
265 |
138 |
132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
236 |
301 |
367 |
361 |
382 |
499 |
562 |
500 |
365 |
369 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.52 |
1.33 |
1.53 |
1.29 |
1.69 |
2.16 |
2.85 |
1.43 |
2.09 |
1.88 |
Price to Tangible Book Value (P/TBV) |
|
1.87 |
1.58 |
1.81 |
1.60 |
2.05 |
2.73 |
6.63 |
4.54 |
5.62 |
4.54 |
Price to Revenue (P/Rev) |
|
1.58 |
1.41 |
1.74 |
1.60 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
9.02 |
7.11 |
5.88 |
7.19 |
10.03 |
10.49 |
16.65 |
11.28 |
33.48 |
30.35 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.69% |
2.12% |
2.10% |
1.45% |
3.29% |
2.93% |
3.34% |
Earnings Yield |
|
11.08% |
14.07% |
17.00% |
13.91% |
9.97% |
9.53% |
6.01% |
8.87% |
2.99% |
3.30% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
1.03 |
1.12 |
1.06 |
1.26 |
1.26 |
1.59 |
1.16 |
1.49 |
1.37 |
Enterprise Value to Revenue (EV/Rev) |
|
7.30 |
4.94 |
3.02 |
3.46 |
3.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.51 |
9.43 |
5.85 |
6.96 |
7.40 |
10.12 |
12.07 |
6.87 |
12.70 |
12.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.24 |
15.28 |
9.21 |
11.80 |
12.26 |
15.29 |
19.28 |
12.97 |
33.55 |
34.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
41.37 |
24.84 |
10.16 |
15.60 |
16.30 |
20.53 |
25.55 |
16.45 |
44.93 |
44.97 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.74 |
2.01 |
39.19 |
6.60 |
0.00 |
7.80 |
2.17 |
0.00 |
35.09 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.36 |
2.02 |
0.00 |
9.56 |
0.00 |
637.34 |
2.28 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
5.72 |
3.50 |
1.35 |
1.61 |
1.15 |
2.35 |
1.70 |
0.72 |
0.78 |
0.88 |
Long-Term Debt to Equity |
|
0.33 |
0.27 |
0.20 |
0.33 |
0.28 |
0.24 |
0.47 |
0.41 |
0.44 |
0.44 |
Financial Leverage |
|
4.53 |
4.49 |
2.28 |
1.49 |
1.36 |
1.79 |
1.98 |
1.19 |
0.75 |
0.83 |
Leverage Ratio |
|
5.97 |
5.93 |
3.68 |
2.90 |
2.80 |
3.27 |
3.55 |
2.81 |
2.34 |
2.41 |
Compound Leverage Factor |
|
5.97 |
5.93 |
3.68 |
2.90 |
2.80 |
3.27 |
3.55 |
2.81 |
2.34 |
2.41 |
Debt to Total Capital |
|
85.11% |
77.79% |
57.48% |
61.63% |
53.52% |
70.13% |
62.95% |
41.97% |
43.96% |
46.83% |
Short-Term Debt to Total Capital |
|
80.13% |
71.86% |
48.93% |
49.12% |
40.41% |
62.85% |
45.58% |
18.17% |
19.13% |
23.62% |
Long-Term Debt to Total Capital |
|
4.97% |
5.93% |
8.55% |
12.52% |
13.11% |
7.28% |
17.38% |
23.80% |
24.82% |
23.21% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.13% |
0.18% |
0.29% |
0.21% |
0.29% |
0.00% |
0.66% |
0.93% |
0.72% |
0.36% |
Common Equity to Total Capital |
|
14.76% |
22.03% |
42.23% |
38.15% |
46.19% |
29.87% |
36.39% |
57.10% |
55.33% |
52.81% |
Debt to EBITDA |
|
11.95 |
7.15 |
3.00 |
4.04 |
3.14 |
5.63 |
4.77 |
2.48 |
3.75 |
4.20 |
Net Debt to EBITDA |
|
11.34 |
6.73 |
2.46 |
3.73 |
2.81 |
4.94 |
4.15 |
2.00 |
2.79 |
3.37 |
Long-Term Debt to EBITDA |
|
0.70 |
0.55 |
0.45 |
0.82 |
0.77 |
0.58 |
1.32 |
1.41 |
2.12 |
2.08 |
Debt to NOPAT |
|
34.07 |
18.85 |
5.20 |
9.06 |
6.93 |
11.42 |
10.10 |
5.94 |
13.27 |
15.35 |
Net Debt to NOPAT |
|
32.35 |
17.72 |
4.27 |
8.37 |
6.18 |
10.04 |
8.78 |
4.78 |
9.88 |
12.34 |
Long-Term Debt to NOPAT |
|
1.99 |
1.44 |
0.77 |
1.84 |
1.70 |
1.19 |
2.79 |
3.37 |
7.50 |
7.61 |
Noncontrolling Interest Sharing Ratio |
|
0.48% |
0.84% |
0.73% |
0.62% |
0.60% |
0.29% |
1.01% |
1.68% |
1.44% |
0.98% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,407 |
651 |
1,065 |
-287 |
295 |
-1,517 |
11 |
1,510 |
-54 |
-93 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.17 |
0.18 |
0.27 |
0.29 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,306 |
2,769 |
1,917 |
2,365 |
2,242 |
4,005 |
4,260 |
2,958 |
3,116 |
3,310 |
Invested Capital Turnover |
|
0.18 |
0.19 |
0.30 |
0.34 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1,489 |
-537 |
-853 |
448 |
-122 |
1,763 |
255 |
-1,301 |
157 |
194 |
Enterprise Value (EV) |
|
3,417 |
2,839 |
2,151 |
2,511 |
2,824 |
5,050 |
6,786 |
3,436 |
4,636 |
4,540 |
Market Capitalization |
|
741 |
809 |
1,242 |
1,160 |
1,747 |
2,582 |
4,425 |
2,411 |
3,594 |
3,282 |
Book Value per Share |
|
$15.96 |
$19.81 |
$26.06 |
$28.88 |
$33.61 |
$38.31 |
$48.38 |
$51.18 |
$51.53 |
$51.76 |
Tangible Book Value per Share |
|
$12.97 |
$16.65 |
$22.05 |
$23.21 |
$27.67 |
$30.27 |
$20.84 |
$16.09 |
$19.13 |
$21.39 |
Total Capital |
|
3,306 |
2,769 |
1,917 |
2,365 |
2,242 |
4,005 |
4,260 |
2,958 |
3,116 |
3,310 |
Total Debt |
|
2,814 |
2,154 |
1,102 |
1,457 |
1,200 |
2,809 |
2,682 |
1,242 |
1,370 |
1,550 |
Total Long-Term Debt |
|
164 |
164 |
164 |
296 |
294 |
292 |
740 |
704 |
773 |
768 |
Net Debt |
|
2,672 |
2,026 |
904 |
1,347 |
1,071 |
2,468 |
2,333 |
998 |
1,019 |
1,245 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,814 |
2,154 |
1,102 |
1,457 |
1,200 |
2,809 |
2,682 |
1,242 |
1,370 |
1,550 |
Total Depreciation and Amortization (D&A) |
|
100 |
115 |
134 |
148 |
151 |
169 |
210 |
235 |
227 |
238 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.85 |
$8.27 |
$6.43 |
$3.20 |
$3.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.44M |
31.08M |
32.33M |
32.70M |
33.12M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.69 |
$8.15 |
$6.36 |
$3.18 |
$3.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.08M |
31.53M |
32.69M |
32.88M |
33.16M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.54M |
32.89M |
33.05M |
33.52M |
33.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
120 |
220 |
169 |
189 |
280 |
267 |
216 |
146 |
149 |
Normalized NOPAT Margin |
|
18.93% |
20.92% |
30.97% |
23.33% |
23.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
28.91% |
32.29% |
32.82% |
29.35% |
28.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
19.54% |
21.52% |
18.44% |
24.26% |
38.36% |
82.23% |
87.79% |
Augmented Payout Ratio |
|
60.85% |
11.28% |
16.47% |
62.31% |
39.22% |
37.05% |
31.37% |
58.64% |
102.11% |
100.06% |
Quarterly Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-23.07% |
-38.63% |
-37.34% |
-31.48% |
-24.86% |
-9.25% |
-24.03% |
-8.74% |
10.94% |
25.99% |
-9.64% |
EBIT Growth |
|
-42.80% |
-57.05% |
-61.55% |
-51.08% |
-47.94% |
-16.55% |
-60.47% |
-21.70% |
32.94% |
32.40% |
-61.66% |
NOPAT Growth |
|
-35.01% |
-52.80% |
-61.05% |
-52.83% |
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
Net Income Growth |
|
-35.01% |
-52.80% |
-61.05% |
-52.83% |
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
EPS Growth |
|
-36.65% |
-49.17% |
-62.74% |
-49.07% |
-54.29% |
-24.39% |
-55.70% |
-18.29% |
32.81% |
41.94% |
-77.14% |
Operating Cash Flow Growth |
|
-38.10% |
92.00% |
-156.25% |
-183.21% |
141.54% |
-83.81% |
107.02% |
28.87% |
-136.82% |
59.94% |
-832.11% |
Free Cash Flow Firm Growth |
|
-234.02% |
864.11% |
63.41% |
-530.91% |
538.41% |
-109.57% |
342.34% |
278.91% |
-112.56% |
-19.21% |
-192.75% |
Invested Capital Growth |
|
9.49% |
-30.55% |
7.17% |
9.46% |
-33.42% |
5.31% |
-14.01% |
-13.74% |
7.26% |
6.22% |
15.54% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-15.35% |
-7.83% |
-12.88% |
0.80% |
-7.16% |
11.31% |
-27.06% |
21.09% |
12.85% |
26.41% |
-47.69% |
EBIT Q/Q Growth |
|
-26.38% |
-12.95% |
-26.64% |
4.07% |
-21.66% |
39.54% |
-65.25% |
106.13% |
33.01% |
38.97% |
-89.94% |
NOPAT Q/Q Growth |
|
-13.77% |
-19.34% |
-27.01% |
-7.10% |
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
Net Income Q/Q Growth |
|
-13.77% |
-19.34% |
-27.01% |
-7.10% |
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
EPS Q/Q Growth |
|
-13.04% |
-12.14% |
-35.77% |
3.80% |
-21.95% |
45.31% |
-62.37% |
91.43% |
26.87% |
55.29% |
-93.94% |
Operating Cash Flow Q/Q Growth |
|
-1,018.62% |
255.19% |
-126.67% |
38.84% |
264.08% |
-39.50% |
-88.43% |
-719.44% |
15.07% |
362.77% |
-152.96% |
Free Cash Flow Firm Q/Q Growth |
|
-686.91% |
450.30% |
-115.55% |
-47.21% |
646.81% |
-107.65% |
493.69% |
8.68% |
-138.38% |
27.41% |
-206.32% |
Invested Capital Q/Q Growth |
|
41.03% |
-40.25% |
19.11% |
9.05% |
-14.22% |
-5.48% |
-2.75% |
9.40% |
6.67% |
-6.39% |
5.77% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
86.10% |
79.78% |
79.38% |
70.87% |
74.94% |
73.76% |
79.06% |
71.98% |
76.48% |
78.98% |
51.96% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
13.90% |
20.22% |
20.62% |
29.13% |
25.06% |
26.24% |
20.94% |
28.02% |
23.52% |
21.02% |
48.04% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
16.31% |
12.68% |
9.90% |
8.10% |
6.53% |
5.96% |
5.01% |
4.70% |
5.11% |
5.76% |
5.34% |
Cash Return on Invested Capital (CROIC) |
|
-3.76% |
41.85% |
-2.05% |
-5.30% |
42.84% |
-1.78% |
17.71% |
17.03% |
-4.40% |
-2.89% |
-11.57% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
16.04% |
12.47% |
9.68% |
7.96% |
6.42% |
5.87% |
4.94% |
4.62% |
5.02% |
5.70% |
5.29% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.10% |
0.00% |
9.84% |
8.08% |
6.55% |
0.00% |
5.04% |
4.79% |
5.20% |
0.00% |
5.36% |
Net Operating Profit after Tax (NOPAT) |
|
47 |
38 |
27 |
26 |
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
54 |
47 |
35 |
36 |
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
114 |
105 |
92 |
92 |
86 |
95 |
70 |
84 |
95 |
120 |
63 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.55 |
1.43 |
1.41 |
1.48 |
1.39 |
2.09 |
1.95 |
1.94 |
2.24 |
1.88 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
5.02 |
4.54 |
4.47 |
4.61 |
4.16 |
5.62 |
5.25 |
5.30 |
6.01 |
4.54 |
4.06 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
10.18 |
11.28 |
14.03 |
17.60 |
20.24 |
33.48 |
36.06 |
37.57 |
40.38 |
30.35 |
29.13 |
Dividend Yield |
|
2.96% |
3.29% |
3.38% |
3.27% |
3.50% |
2.93% |
3.83% |
3.94% |
3.40% |
3.34% |
3.07% |
Earnings Yield |
|
9.82% |
8.87% |
7.13% |
5.68% |
4.94% |
2.99% |
2.77% |
2.66% |
2.48% |
3.30% |
3.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.16 |
1.14 |
1.15 |
1.13 |
1.49 |
1.46 |
1.41 |
1.54 |
1.37 |
1.27 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.01 |
6.87 |
8.99 |
10.93 |
9.90 |
12.70 |
12.87 |
13.93 |
15.80 |
12.30 |
12.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.30 |
12.97 |
19.11 |
25.61 |
25.41 |
33.55 |
37.64 |
42.62 |
45.81 |
34.52 |
36.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
22.57 |
16.45 |
24.14 |
32.08 |
33.19 |
44.93 |
51.03 |
57.38 |
61.24 |
44.97 |
47.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.43 |
2.17 |
62.46 |
0.00 |
2.16 |
0.00 |
7.55 |
6.85 |
0.00 |
35.09 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.28 |
0.00 |
0.00 |
2.10 |
0.00 |
7.61 |
7.65 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.92 |
0.72 |
1.05 |
1.23 |
0.90 |
0.78 |
0.75 |
0.91 |
1.02 |
0.88 |
1.01 |
Long-Term Debt to Equity |
|
0.42 |
0.41 |
0.45 |
0.45 |
0.45 |
0.44 |
0.44 |
0.44 |
0.44 |
0.44 |
1.01 |
Financial Leverage |
|
2.08 |
1.19 |
1.03 |
1.17 |
1.41 |
0.75 |
0.90 |
1.07 |
0.96 |
0.83 |
0.88 |
Leverage Ratio |
|
3.61 |
2.81 |
2.63 |
2.76 |
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
Compound Leverage Factor |
|
3.61 |
2.81 |
2.63 |
2.76 |
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
Debt to Total Capital |
|
65.77% |
41.97% |
51.33% |
55.12% |
47.49% |
43.96% |
42.71% |
47.69% |
50.61% |
46.83% |
50.18% |
Short-Term Debt to Total Capital |
|
51.41% |
18.17% |
29.27% |
34.93% |
23.99% |
19.13% |
17.23% |
24.44% |
28.85% |
23.62% |
0.00% |
Long-Term Debt to Total Capital |
|
14.36% |
23.80% |
22.06% |
20.19% |
23.50% |
24.82% |
25.48% |
23.25% |
21.76% |
23.21% |
50.18% |
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% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.64% |
0.93% |
0.85% |
0.68% |
0.75% |
0.72% |
0.68% |
1.11% |
1.03% |
0.36% |
0.34% |
Common Equity to Total Capital |
|
33.59% |
57.10% |
47.82% |
44.20% |
51.76% |
55.33% |
56.61% |
51.19% |
48.36% |
52.81% |
49.48% |
Debt to EBITDA |
|
5.75 |
2.48 |
4.06 |
5.26 |
4.18 |
3.75 |
3.77 |
4.72 |
5.20 |
4.20 |
4.85 |
Net Debt to EBITDA |
|
5.41 |
2.00 |
3.59 |
4.64 |
3.50 |
2.79 |
3.08 |
3.99 |
4.56 |
3.37 |
4.26 |
Long-Term Debt to EBITDA |
|
1.26 |
1.41 |
1.75 |
1.93 |
2.07 |
2.12 |
2.25 |
2.30 |
2.23 |
2.08 |
4.85 |
Debt to NOPAT |
|
12.97 |
5.94 |
10.90 |
15.43 |
14.01 |
13.27 |
14.96 |
19.45 |
20.14 |
15.35 |
18.91 |
Net Debt to NOPAT |
|
12.21 |
4.78 |
9.64 |
13.61 |
11.73 |
9.88 |
12.21 |
16.45 |
17.67 |
12.34 |
16.62 |
Long-Term Debt to NOPAT |
|
2.83 |
3.37 |
4.69 |
5.65 |
6.93 |
7.50 |
8.92 |
9.48 |
8.66 |
7.61 |
18.91 |
Noncontrolling Interest Sharing Ratio |
|
1.64% |
1.68% |
2.17% |
1.72% |
1.65% |
1.44% |
1.46% |
1.82% |
1.76% |
0.98% |
0.93% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-382 |
1,339 |
-208 |
-306 |
1,676 |
-128 |
505 |
548 |
-210 |
-153 |
-468 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
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 |
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 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,951 |
2,958 |
3,524 |
3,843 |
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
429 |
-1,301 |
236 |
332 |
-1,655 |
157 |
-494 |
-528 |
239 |
194 |
471 |
Enterprise Value (EV) |
|
5,667 |
3,436 |
4,004 |
4,405 |
3,710 |
4,636 |
4,414 |
4,665 |
5,440 |
4,540 |
4,440 |
Market Capitalization |
|
2,571 |
2,411 |
2,374 |
2,510 |
2,374 |
3,594 |
3,338 |
3,290 |
3,834 |
3,282 |
2,885 |
Book Value per Share |
|
$50.35 |
$51.18 |
$50.99 |
$50.94 |
$51.17 |
$51.53 |
$52.01 |
$50.33 |
$50.66 |
$51.76 |
$51.25 |
Tangible Book Value per Share |
|
$15.50 |
$16.09 |
$16.07 |
$16.34 |
$17.11 |
$19.13 |
$19.27 |
$18.41 |
$18.89 |
$21.39 |
$21.02 |
Total Capital |
|
4,951 |
2,958 |
3,524 |
3,843 |
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
Total Debt |
|
3,257 |
1,242 |
1,809 |
2,118 |
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
Total Long-Term Debt |
|
711 |
704 |
777 |
776 |
775 |
773 |
772 |
771 |
769 |
768 |
1,757 |
Net Debt |
|
3,064 |
998 |
1,600 |
1,868 |
1,311 |
1,019 |
1,056 |
1,337 |
1,570 |
1,245 |
1,543 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
3,257 |
1,242 |
1,809 |
2,118 |
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
Total Depreciation and Amortization (D&A) |
|
60 |
58 |
57 |
56 |
57 |
56 |
56 |
56 |
58 |
68 |
58 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.41 |
$1.25 |
$0.80 |
$0.82 |
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.29M |
32.33M |
32.53M |
32.70M |
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
Adjusted Diluted Earnings per Share |
|
$1.40 |
$1.23 |
$0.79 |
$0.82 |
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.62M |
32.69M |
32.82M |
32.85M |
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
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 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.01M |
33.05M |
33.34M |
33.34M |
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
56 |
48 |
31 |
37 |
35 |
43 |
25 |
35 |
44 |
57 |
13 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
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 |
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 |
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 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.36% |
38.36% |
49.01% |
60.02% |
74.85% |
82.23% |
98.92% |
106.59% |
98.59% |
87.79% |
96.49% |
Augmented Payout Ratio |
|
47.83% |
58.64% |
68.73% |
75.35% |
93.30% |
102.11% |
113.83% |
122.65% |
113.90% |
100.06% |
108.52% |
Key Financial Trends
Walker & Dunlop (NYSE: WD) has shown varied financial performance over the last few years, with recent quarterly results indicating some key trends in profitability, cash flow, and balance sheet strength.
Positive aspects:
- Walker & Dunlop posted a net income of $2.73 million in Q1 2025, showing profitability despite a challenging quarter compared to previous quarters where net income was substantially higher.
- The company maintained consistent cash dividends to common shareholders at $0.65 - $0.67 per share in recent quarters, reflecting steady capital return to shareholders.
- Total common equity increased from approximately $1.69 billion in Q2 2024 to $1.73 billion in Q1 2025, indicating a solid equity base.
- Cash and due from banks remains strong, around $181 million in Q1 2025, close to historical levels, supporting liquidity.
- Operating cash flows, while volatile, remain substantial in earlier quarters (e.g., $548 million in Q3 2023), showing operational cash generation capability during better market conditions.
Neutral factors:
- Total revenue and interest income/expense were reported as zero across many quarters, which may reflect reporting classification or the nature of the company’s business model focused on fee income rather than net interest.
- Salaries and employee benefits expense fluctuated between $111 million and $169 million in recent quarters, suggesting staffing and compensation costs remain a significant, but controlled, expense.
- Depreciation expense hovered near $55-$58 million per quarter consistently, indicating a stable level of fixed assets and amortization schedules.
- Walking & Dunlop’s shares outstanding show little change, maintaining stability in share count — roughly 33 million shares basic and diluted.
Negative aspects:
- The Q1 2025 quarter saw a significant net cash outflow from operating activities at -$281 million and investing activities at -$39 million, indicating cash burn which can pressure liquidity if continued.
- Total non-interest expenses were negative and quite volatile quarter-to-quarter, reflecting expense classification but also underlying operational cost fluctuations, including special charges up to $19 million in Q1 2025.
- Other operating expenses were negative and large, such as -$203 million in Q1 2025, highlighting ongoing high overhead or non-recurring costs.
- Net income dropped sharply from tens of millions in recent quarters to just $2.7 million in Q1 2025, suggesting a rough start to 2025 and possibly tougher market conditions.
- Debt levels remain elevated with total liabilities around $2.77 billion as of Q1 2025; while manageable, maintaining or reducing this in volatile environments is important.
Summary: Walker & Dunlop has demonstrated solid equity and historical profitability, but recent quarters including Q1 2025 reveal some challenges with shrinking net income and negative cash flow from operations. The company maintains good liquidity and returns dividends steadily, yet investors should monitor expense volatility, cash outflows, and the ability to sustain earnings growth amid changing market conditions.
08/09/25 05:16 AMAI Generated. May Contain Errors.