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 variable financial performance over the past year with several key financial trends emerging from their recent quarterly reports ending Q1 2025 through Q1 2024, and also touching on prior year comparisons back to 2022.
Positive Financial Highlights:
- Despite the lack of reported interest income and expense, the company maintains positive pre-tax income and net income across quarters, indicating profitability in core operations.
- Consistent positive net income attributable to common shareholders, reaching $2.75 million in Q1 2025 and generally increasing over the last year, demonstrating stable earnings generation.
- Steady cash dividends paid per share at $0.63 to $0.67 across recent quarters, reflecting ongoing returns to shareholders.
- Strong cash generation as seen in Q4 2024 with $530.8 million net cash from continuing operating activities, supporting operational liquidity.
- Increase in common equity from approx. $1.69 billion in mid-2024 to $1.73 billion in early 2025 indicates strengthened shareholder equity base.
- Controlled depreciation and other non-cash expenses remain significant but stable, supporting accurate matching of expenses to revenues.
Neutral Financial Aspects:
- No reported interest income or expense in recent periods, which is unusual for a financial services firm and suggests a unique revenue model or potential accounting categorization.
- Net change in cash and equivalents fluctuates significantly quarter-to-quarter from positive to negative, reflecting dynamic capital management or investment activities.
- Weighted average shares outstanding are relatively stable, indicating no significant share dilution or buyback activity altering share base dramatically in recent quarters.
Negative Financial Concerns:
- Large swings and overall negative values in 'Other Operating Expenses' (e.g., -$203 million in Q1 2025), which may pressure profit margins and require scrutiny for cost control.
- Sizable 'Other Special Charges' consistently around $19 to $20 million quarterly, which could reflect one-time or unusual expenses impacting earnings.
- Significant negative net cash from operating activities in Q1 2025 (-$281 million) and Q3 2024 (-$202 million) illustrating potential cash flow challenges that may affect liquidity in the short term.
- Quarterly fluctuations in net cash from financing activities including large repayments of debt and dividends paid are notable and indicate active but potentially risky capital structure management.
- Total liabilities remain substantial (approximately $2.77 billion to $2.83 billion in recent quarters) consistently outpacing equity, underlying financial leverage concerns.
Summary: Walker & Dunlop demonstrates consistent profitability and sturdy equity growth, coupled with steady dividend payments which investors generally view positively. However, the company faces challenges with significant operating expenses and volatile cash flows, particularly negative cash from operations in some quarters. The absence of net interest income is notable for a mortgage finance company and should be further investigated. Ongoing debt repayments and fluctuations in financing cash flows suggest active financial management which requires monitoring for risk and sustainability. Retail investors may find the company's earnings stable but should stay attentive to cash flow and expense trends going forward.
08/29/25 01:08 PM ETAI Generated. May Contain Errors.