Financhill
Buy
69

CBRE Quote, Financials, Valuation and Earnings

Last price:
$161.40
Seasonality move :
8.59%
Day range:
$160.61 - $162.98
52-week range:
$108.45 - $171.00
Dividend yield:
0%
P/E ratio:
40.08x
P/S ratio:
1.25x
P/B ratio:
5.66x
Volume:
1.2M
Avg. volume:
1.5M
1-year change:
17.22%
Market cap:
$48.3B
Revenue:
$35.8B
EPS (TTM):
$4.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.8B $27.7B $30.8B $31.9B $35.8B
Revenue Growth (YoY) -0.28% 16.45% 11.11% 3.64% 11.95%
 
Cost of Revenues $19B $22.1B $24.9B $26.3B $29.5B
Gross Profit $4.8B $5.7B $6B $5.7B $6.3B
Gross Profit Margin 20.06% 20.45% 19.38% 17.77% 17.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B -- -- -- --
Other Inc / (Exp) $67.1M $894M $400M $336M $162M
Operating Expenses $3.8B $4.1B $4.7B $4.6B $5B
Operating Income $970.6M $1.6B $1.3B $1.1B $1.3B
 
Net Interest Expenses $67.8M $50.4M $69M $149M $215M
EBT. Incl. Unusual Items $970M $2.4B $1.7B $1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $214.1M $567.5M $234.2M $250M $182M
Net Income to Company $755.9M $1.8B $1.4B $1B $1B
 
Minority Interest in Earnings -$3.9M $5.3M $16.6M $41M $68M
Net Income to Common Excl Extra Items $752M $1.8B $1.4B $1B $1B
 
Basic EPS (Cont. Ops) $2.24 $5.48 $4.36 $3.20 $3.16
Diluted EPS (Cont. Ops) $2.22 $5.41 $4.29 $3.15 $3.14
Weighted Average Basic Share $335.2M $335.2M $322.8M $308.4M $305.9M
Weighted Average Diluted Share $338.4M $339.7M $327.7M $312.6M $308M
 
EBITDA $1.5B $2.2B $2B $1.8B $2B
EBIT $970.6M $1.6B $1.3B $1.1B $1.3B
 
Revenue (Reported) $23.8B $27.7B $30.8B $31.9B $35.8B
Operating Income (Reported) $970.6M $1.6B $1.3B $1.1B $1.3B
Operating Income (Adjusted) $970.6M $1.6B $1.3B $1.1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8B $7.5B $7.9B $9B $10.3B
Revenue Growth (YoY) 20.43% 10.76% 4.5% 14.84% 13.52%
 
Cost of Revenues $5.4B $6.1B $6.5B $7.4B $8.5B
Gross Profit $1.4B $1.5B $1.3B $1.6B $1.8B
Gross Profit Margin 20.84% 19.3% 16.8% 17.77% 17.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $190M $241.7M $6M $7M --
Operating Expenses $1B $1.1B $1.1B $1.2B $1.3B
Operating Income $391.1M $372.6M $264M $369M $445M
 
Net Interest Expenses $11M $20M $38.2M $64M $66M
EBT. Incl. Unusual Items $570.1M $594.3M $231.5M $312M $487M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.5M $142.7M $30.6M $67M $91M
Net Income to Company $436.6M $451.7M $200.9M $245M $396M
 
Minority Interest in Earnings $879K $5M $10.4M $20M $33M
Net Income to Common Excl Extra Items $436.6M $451.7M $200.9M $245M $396M
 
Basic EPS (Cont. Ops) $1.30 $1.40 $0.62 $0.73 $1.22
Diluted EPS (Cont. Ops) $1.28 $1.38 $0.61 $0.73 $1.21
Weighted Average Basic Share $335.4M $319.8M $307.9M $306.3M $297.6M
Weighted Average Diluted Share $340.3M $324.7M $312.2M $308.3M $300.3M
 
EBITDA $513.7M $514.7M $413.2M $547M $626M
EBIT $391.1M $372.6M $264M $369M $445M
 
Revenue (Reported) $6.8B $7.5B $7.9B $9B $10.3B
Operating Income (Reported) $391.1M $372.6M $264M $369M $445M
Operating Income (Adjusted) $391.1M $372.6M $264M $369M $445M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.1B $31.2B $31.2B $34.3B $39.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.9B $24.9B $25.7B $28.3B $32.5B
Gross Profit $5.2B $6.2B $5.5B $6B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $483.3M $936.8M $15.6M $137M --
Operating Expenses $3.8B $4.6B $4.7B $4.7B $5.3B
Operating Income $1.5B $1.6B $817.3M $1.3B $1.5B
 
Net Interest Expenses $50.9M $66.7M $127.3M $202.4M $230M
EBT. Incl. Unusual Items $1.9B $2.5B $706.8M $1.2B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $438.3M $483.9M $88.5M $206.1M $316M
Net Income to Company $1.5B $2B $618.3M $1B $1.3B
 
Minority Interest in Earnings $6.1M $12.5M $28.3M $71.7M $99M
Net Income to Common Excl Extra Items $1.5B $2B $618.3M $1B $1.3B
 
Basic EPS (Cont. Ops) $4.35 $6.15 $1.90 $3.14 $4.08
Diluted EPS (Cont. Ops) $4.29 $6.05 $1.88 $3.11 $4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.3B $1.4B $2B $2.3B
EBIT $1.5B $1.6B $817.3M $1.3B $1.5B
 
Revenue (Reported) $26.1B $31.2B $31.2B $34.3B $39.3B
Operating Income (Reported) $1.5B $1.6B $817.3M $1.3B $1.5B
Operating Income (Adjusted) $1.5B $1.6B $817.3M $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.2B $22.6B $23B $25.4B $28.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.1B $18.2B $19B $21B $24.1B
Gross Profit $4.1B $4.4B $4B $4.3B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B -- -- -- --
Other Inc / (Exp) $501.6M $544.4M $160M -$38M $21M
Operating Expenses $3.1B $3.3B $3.4B $3.5B $3.8B
Operating Income $1B $1.1B $595.5M $806M $1.1B
 
Net Interest Expenses $34.9M $51.3M $109.6M $163M $177M
EBT. Incl. Unusual Items $1.5B $1.6B $646.2M $605M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $343.3M $259.7M $114M $70.1M $204M
Net Income to Company $1.1B $1.3B $532.2M $535M $827M
 
Minority Interest in Earnings -$2.7M $11.6M $23.3M $54M $85M
Net Income to Common Excl Extra Items $1.1B $1.3B $532.2M $535M $826M
 
Basic EPS (Cont. Ops) $3.41 $4.08 $1.64 $1.57 $2.48
Diluted EPS (Cont. Ops) $3.36 $4.02 $1.62 $1.56 $2.46
Weighted Average Basic Share $1B $977.2M $929.2M $918.8M $895.8M
Weighted Average Diluted Share $1B $991.7M $941.9M $924.8M $903.2M
 
EBITDA $1.7B $1.6B $1.1B $1.3B $1.6B
EBIT $1.3B $1.1B $595.5M $806M $1.1B
 
Revenue (Reported) $19.2B $22.6B $23B $25.4B $28.9B
Operating Income (Reported) $1B $1.1B $595.5M $806M $1.1B
Operating Income (Adjusted) $1.3B $1.1B $595.5M $806M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.5B $1.4B $1.4B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $5.2B $5.3B $6.4B $7B
Inventory -- -- -- -- --
Prepaid Expenses $295M $333.9M $311M $333M $332M
Other Current Assets $293.3M $371.7M $557M $315M $321M
Total Current Assets $8.8B $10.1B $8.5B $9.7B $10B
 
Property Plant And Equipment $1.8B $2B $2B $2.1B $2.4B
Long-Term Investments $854.9M $1.2B $1.4B $1.6B $1.5B
Goodwill $3.8B $5B $4.9B $5.1B $5.6B
Other Intangibles $1.4B $2.4B $2.2B $2.1B $2.3B
Other Long-Term Assets $747.4M $875.7M $1.1B $1.5B $1.9B
Total Assets $18B $22.1B $20.5B $22.5B $24.4B
 
Accounts Payable $2.7B $2.9B $3.1B $3.6B $4.1B
Accrued Expenses $1.2B -- -- -- --
Current Portion Of Long-Term Debt $6.8M $32.7M $471M $25M $83M
Current Portion Of Capital Lease Obligations $208.5M $232.4M $230M $242M $200M
Other Current Liabilities $160.6M $199.4M $226M $218M $345M
Total Current Liabilities $7.1B $8.4B $8.2B $8.2B $9.3B
 
Long-Term Debt $1.4B $2.7B $2.2B $4B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $12.7B $11.9B $13.5B $15.2B
 
Common Stock $3.4M $3.3M $3.1M $3M $3M
Other Common Equity Adj -$529.7M -- -- -- -$1.2B
Common Equity $7.1B $8.5B $7.9B $8.3B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $427.3M $830.9M $752.5M $800M $781M
Total Equity $7.5B $9.4B $8.6B $9.1B $9.2B
 
Total Liabilities and Equity $18B $22.1B $20.5B $22.5B $24.4B
Cash and Short Terms $1.9B $2.5B $1.4B $1.4B $1.2B
Total Debt $2.8B $2.8B $2.7B $4B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $1.2B $1.4B $1.2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $4.9B $5.7B $6.7B --
Inventory -- -- -- -- --
Prepaid Expenses $354.7M $312.4M $324.5M $361M --
Other Current Assets $475.5M $534.4M $343.1M $302M --
Total Current Assets $10.1B $8.6B $9.3B $10.6B $12.6B
 
Property Plant And Equipment $1.8B $1.8B $1.9B $2.3B $3.3B
Long-Term Investments $1.2B $1.5B $1.3B $1.3B $918M
Goodwill $3.9B $4.7B $5B $5.8B --
Other Intangibles $1.3B $2.1B $2.1B $2.4B --
Other Long-Term Assets $838.9M $1B $1.2B $1.7B --
Total Assets $19.7B $20.2B $21.7B $24.8B $28.6B
 
Accounts Payable $2.6B $2.7B $2.9B $3.9B --
Accrued Expenses $1.2B $1.3B -- -- --
Current Portion Of Long-Term Debt $5.3M $38.4M $4.8M $42M --
Current Portion Of Capital Lease Obligations $228.4M $196.5M $238.9M $229M --
Other Current Liabilities $195.6M $205.5M $163.3M $335M --
Total Current Liabilities $7.4B $7.8B $7.9B $9.4B $11.2B
 
Long-Term Debt $3B $2.6B $3.9B $4.6B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $11.6B $13.2B $15.3B $19.3B
 
Common Stock $3.3M $3.2M $3M $3M $3M
Other Common Equity Adj -$654.2M -$1.2B -$1B -$895M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $438.1M $703.8M $776.9M $864M $758M
Total Equity $8.4B $8.6B $8.5B $9.6B $9.3B
 
Total Liabilities and Equity $19.7B $20.2B $21.7B $24.8B $28.6B
Cash and Short Terms $2.9B $1.2B $1.4B $1.2B $1.9B
Total Debt $4.6B $2.6B $4B $4.6B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $755.9M $1.8B $1.4B $1B $1B
Depreciation & Amoritzation $501.7M $525.9M $613.1M $622M $674M
Stock-Based Compensation $60.4M $184.9M $160.3M $96M $146M
Change in Accounts Receivable $371M -$766M -$503M -$860M -$572M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.4B $1.7B $534M $1.8B
 
Capital Expenditures $266.6M $209.9M $260.1M $305M $307M
Cash Acquisitions -$174.3M $986.6M $173.6M $203M $1.1B
Cash From Investing -$744.1M -$1.6B -$917.2M -$729M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $926.2M $597M $1.8B $5.7B $4.8B
Long-Term Debt Repaid -$1.4B -$409M -$1.7B -$4.6B -$4.1B
Repurchase of Common Stock -$50M $368.6M $1.9B $665M $627M
Other Financing Activities $261.1M -$309M -$94M -$289M -$387M
Cash From Financing -$222.8M -$286.4M -$1.8B $148M -$221M
 
Beginning Cash (CF) $1.1B $2.5B $1.4B $1.4B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $863.9M $500.5M -$1.1B -$34M -$150M
Ending Cash (CF) $2B $2.9B $104.4M $1.4B $948M
 
Levered Free Cash Flow $1.6B $2.2B $1.5B $229M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $436.6M $451.7M $200.9M $245M $396M
Depreciation & Amoritzation $122.6M $142.1M $149.2M $178M $181M
Stock-Based Compensation $48.1M $41.5M $34.2M $43M $47M
Change in Accounts Receivable -$190.2M $138.9M -$126M -$209M --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $758.6M $389.3M $592M $827M
 
Capital Expenditures $45.5M $64.3M $76.3M $79M $84M
Cash Acquisitions $13.5M $14.8M $4.7M $1M $20M
Cash From Investing -$238.4M -$278.9M -$174.6M -$201M -$197M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.6M -$16.8M $1.4B $759M --
Long-Term Debt Repaid -$13.9M -$6M -$1B -$965M --
Repurchase of Common Stock $100M $410.6M $516.1M $63M --
Other Financing Activities -$12.8M -$18.8M -$76M -$46M --
Cash From Financing -$104.3M -$452.8M -$168.7M -$320M -$328M
 
Beginning Cash (CF) $2.9B $1.2B $1.4B $1.2B $1.8B
Foreign Exchange Rate Adjustment -$38.6M -$134.5M -$50.2M $53M -$25M
Additions / Reductions $619.3M -$107.7M -$4.3M $124M $277M
Ending Cash (CF) $3.5B $980.9M $1.3B $1.3B $2.1B
 
Levered Free Cash Flow $955.1M $694.3M $313.1M $513M $743M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $2B $618.3M $1B $1.3B
Depreciation & Amoritzation $507.6M $615.7M $624.6M $654M $717M
Stock-Based Compensation $151.9M $175.4M $109.5M $135M $144M
Change in Accounts Receivable -$21.6B -$17.7B -$354.6M -$767M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $2B $509.2M $1.3B $1.7B
 
Capital Expenditures $197.4M $249.4M $310.4M $307.7M $315M
Cash Acquisitions $73.3M $975.4M $283.7M $1.1B $346M
Cash From Investing -$382.1M -$1.6B -$831M -$1.7B -$749M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $613.7M $342.5M $7.1B $3.9B --
Long-Term Debt Repaid -$513.6M -$417.6M -$5.4B -$3.3B --
Repurchase of Common Stock $188.3M $1.6B $1.1B $129.1M $1.2B
Other Financing Activities $281.3M -$317.4M -$250.3M -$230M --
Cash From Financing -$633.6M -$1.8B $349.8M $148.7M -$294M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.7B $130M -$196.2M $652M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.8B $198.8M $987.8M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1.3B $532.2M $535M $827M
Depreciation & Amoritzation $363.7M $453.5M $465M $497M $540M
Stock-Based Compensation $133.3M $123.8M $73M $112M $110M
Change in Accounts Receivable -$290.6M -$366.2M -$220.6M -$134M -$167M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $861.5M -$345.5M $416M $338M
 
Capital Expenditures $121.4M $161M $211.3M $214M $222M
Cash Acquisitions -$290.2M $60.1M $170.2M $1.1B $331M
Cash From Investing -$582.9M -$649.2M -$563M -$1.5B -$664M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $563.4M $308.9M $5.6B $3.8B $2.9B
Long-Term Debt Repaid -$13.9M -$22.5M -$3.8B -$2.5B -$768M
Repurchase of Common Stock $11.7M $1.4B $645.9M $110M $680M
Other Financing Activities -$86.3M -$94.7M -$251M -$192M -$248M
Cash From Financing $274.7M -$1.2B $904.3M $905M $832M
 
Beginning Cash (CF) $6.9B $4.3B $4B $3.3B $4.9B
Foreign Exchange Rate Adjustment -$82.7M -$315.1M -$47.6M -$15M $82M
Additions / Reductions $881M -$1.3B -$51.8M -$214M $588M
Ending Cash (CF) $7.7B $2.7B $3.9B $3.1B $5.5B
 
Levered Free Cash Flow $1.1B $700.5M -$556.8M $202M $116M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock