Financhill
Buy
84

CBRE Quote, Financials, Valuation and Earnings

Last price:
$139.39
Seasonality move :
1.9%
Day range:
$138.08 - $140.59
52-week range:
$85.74 - $147.75
Dividend yield:
0%
P/E ratio:
42.62x
P/S ratio:
1.16x
P/B ratio:
5.02x
Volume:
2.7M
Avg. volume:
1.8M
1-year change:
57.49%
Market cap:
$41.5B
Revenue:
$35.8B
EPS (TTM):
$3.27
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 $21.6B $24.2B $25.7B $28.8B
Gross Profit $4.8B $6.2B $6.6B $6.3B $7B
Gross Profit Margin 20.06% 22.22% 21.37% 19.64% 19.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B -- -- -- --
Other Inc / (Exp) $67.1M $894M $400M $336M $162M
Operating Expenses $3.8B $4.6B $5.3B $5.2B $5.7B
Operating Income $970.6M $1.6B $1.3B $1.1B $1.3B
 
Net Interest Expenses $67.8M $50M $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 $568M $234M $250M $182M
Net Income to Company $755.9M $1.8B $1.4B $1B $1B
 
Minority Interest in Earnings -$3.9M -$5M -$17M -$41M -$68M
Net Income to Common Excl Extra Items $752M $1.8B $1.4B $986M $968M
 
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 $2.1B $1.9B $1.7B $1.9B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.9B $7.3B $7.4B $7.9B $8.9B
Revenue Growth (YoY) 0.84% 23.47% 1.07% 7.07% 12.29%
 
Cost of Revenues $4.7B $5.8B $6B $6.5B $7.3B
Gross Profit $1.2B $1.6B $1.4B $1.5B $1.6B
Gross Profit Margin 20.53% 21.56% 18.96% 18.4% 18.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $828.3M $1.1B -- -- --
Other Inc / (Exp) $86.5M $39.6M $147M -$36M $17M
Operating Expenses $950.4M $1.2B $1.4B $1.3B $1.4B
Operating Income $268.9M $365.7M $34M $191M $276M
 
Net Interest Expenses $10.1M $12.8M $28M $36M $50M
EBT. Incl. Unusual Items $345.3M $392.5M $153M $119M $243M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.3M -$3.7M $28M -$29M $52M
Net Income to Company $269M $396.3M $125M $148M $191M
 
Minority Interest in Earnings -$2.8M -$4M -$8M -$22M -$28M
Net Income to Common Excl Extra Items $266.2M $392.3M $117M $126M $163M
 
Basic EPS (Cont. Ops) $0.79 $1.18 $0.38 $0.41 $0.54
Diluted EPS (Cont. Ops) $0.78 $1.16 $0.37 $0.41 $0.54
Weighted Average Basic Share $335.9M $331.9M $310.5M $305.8M $300.3M
Weighted Average Diluted Share $339.6M $337.1M $315.4M $308.5M $302.9M
 
EBITDA $477.5M $554.4M $196M $349M $453M
EBIT $355.4M $405.4M $34M $191M $276M
 
Revenue (Reported) $5.9B $7.3B $7.4B $7.9B $8.9B
Operating Income (Reported) $268.9M $365.7M $34M $191M $276M
Operating Income (Adjusted) $355.4M $405.4M $34M $191M $276M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $23.9B $29.1B $30.9B $32.5B $36.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.1B $22.6B $24.5B $26.1B $29.6B
Gross Profit $4.8B $6.5B $6.4B $6.3B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B -- -- -- --
Other Inc / (Exp) $185.5M $847.2M $507.4M $152M $216M
Operating Expenses $3.9B $4.9B $5.4B $5.1B $5.8B
Operating Income $966.9M $1.7B $995.3M $1.2B $1.4B
 
Net Interest Expenses $61.8M $52.7M $84.2M $156M $229M
EBT. Incl. Unusual Items $1.1B $2.5B $1.4B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239.2M $487.9M $265.7M $193M $263M
Net Income to Company $851.3M $2B $1.2B $1.1B $1.1B
 
Minority Interest in Earnings -$5.3M -$6.2M -$21M -$55M -$74M
Net Income to Common Excl Extra Items $846M $2B $1.1B $995M $1B
 
Basic EPS (Cont. Ops) $2.52 $5.87 $3.54 $3.24 $3.29
Diluted EPS (Cont. Ops) $2.50 $5.78 $3.48 $3.21 $3.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.2B $1.6B $1.9B $2B
EBIT $1.1B $1.6B $995.3M $1.2B $1.4B
 
Revenue (Reported) $23.9B $29.1B $30.9B $32.5B $36.7B
Operating Income (Reported) $966.9M $1.7B $995.3M $1.2B $1.4B
Operating Income (Adjusted) $1.1B $1.6B $995.3M $1.2B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.9B $7.3B $7.4B $7.9B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.8B $6B $6.5B $7.3B
Gross Profit $1.2B $1.6B $1.4B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $828.3M $1.1B -- -- --
Other Inc / (Exp) $86.5M $39.6M $147M -$36M $17M
Operating Expenses $950.4M $1.2B $1.4B $1.3B $1.4B
Operating Income $268.9M $365.7M $34M $191M $276M
 
Net Interest Expenses $10.1M $12.8M $28M $36M $50M
EBT. Incl. Unusual Items $345.3M $392.5M $153M $119M $243M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.3M -$3.7M $28M -$29M $52M
Net Income to Company $269M $396.3M $125M $148M $191M
 
Minority Interest in Earnings -$2.8M -$4M -$8M -$22M -$28M
Net Income to Common Excl Extra Items $266.2M $392.3M $117M $126M $163M
 
Basic EPS (Cont. Ops) $0.79 $1.18 $0.38 $0.41 $0.54
Diluted EPS (Cont. Ops) $0.78 $1.16 $0.37 $0.41 $0.54
Weighted Average Basic Share $335.9M $331.9M $310.5M $305.8M $300.3M
Weighted Average Diluted Share $339.6M $337.1M $315.4M $308.5M $302.9M
 
EBITDA $477.5M $554.4M $196M $349M $453M
EBIT $355.4M $405.4M $34M $191M $276M
 
Revenue (Reported) $5.9B $7.3B $7.4B $7.9B $8.9B
Operating Income (Reported) $268.9M $365.7M $34M $191M $276M
Operating Income (Adjusted) $355.4M $405.4M $34M $191M $276M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.4B $1.3B $1.3B $1.1B
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 $1.9B $1.9B $1.9B $2.1B
Long-Term Investments $854.9M $1.2B $1.3B $1.4B $1.3B
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 $1.5B $1.1B $2.8B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $12.7B $11.9B $13.5B $15.2B
 
Common Stock $3.4M $3.3M $3M $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 $753M $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 $2.4B $1.3B $1.3B $1.1B
Total Debt $2.8B $2.8B $2.2B $3.5B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $1.7B $1.2B $1B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $5.1B $5.5B $6.2B $6.8B
Inventory -- -- -- -- --
Prepaid Expenses $281.7M $333.7M $329.4M $308M $332M
Other Current Assets $318.7M $543.4M $611.1M $365M $527M
Total Current Assets $7.9B $9.3B $9B $9.4B $10.8B
 
Property Plant And Equipment $1.8B $1.8B $1.8B $1.9B $2.8B
Long-Term Investments $1.1B $1.1B $1.3B $1.3B $982M
Goodwill $3.8B $5B $4.9B $5.6B $6.3B
Other Intangibles $1.4B $2.3B $2.2B $2.3B $2.5B
Other Long-Term Assets $748.6M $869.7M $1.1B $1.6B $1.9B
Total Assets $17.2B $21.1B $21B $23B $26.4B
 
Accounts Payable $2.5B $2.9B $3B $3.4B $3.9B
Accrued Expenses $657.6M $906.3M -- -- --
Current Portion Of Long-Term Debt $6.8M $30.8M $450.6M $26M $668M
Current Portion Of Capital Lease Obligations $206.8M $220.7M $232.4M $249M $274M
Other Current Liabilities $165M $224.3M $236.2M $222M $400M
Total Current Liabilities $5.8B $7.8B $8.7B $8.2B $10.9B
 
Long-Term Debt $1.8B $1.5B $1.1B $3.3B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.6B $11.9B $12.4B $13.9B $17.7B
 
Common Stock $3.4M $3.3M $3.1M $3M $3M
Other Common Equity Adj -$582.5M -$701.4M -$953.1M -$1B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $425.4M $812.9M $782.6M $838M $351M
Total Equity $7.7B $9.3B $8.6B $9.1B $8.6B
 
Total Liabilities and Equity $17.2B $21.1B $21B $23B $26.4B
Cash and Short Terms $1.9B $1.7B $1.2B $1B $1.4B
Total Debt $2.5B $2.9B $3.5B $5B $6.6B
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 $526M $613M $622M $674M
Stock-Based Compensation $60.4M $185M $160M $96M $146M
Change in Accounts Receivable $371M -$766M -$503M -$860M -$572M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.4B $1.6B $480M $1.7B
 
Capital Expenditures $266.6M $210M $260M $305M $307M
Cash Acquisitions -$174.3M -$1.3B -$558M -$330M -$1.2B
Cash From Investing -$744.1M -$1.3B -$832M -$681M -$1.5B
 
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 -$369M -$1.9B -$665M -$627M
Other Financing Activities $261.1M -$309M -$94M -$289M -$387M
Cash From Financing -$222.8M -$490M -$1.8B $154M -$221M
 
Beginning Cash (CF) $1.1B $2B $2.5B $1.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $863.9M $593M -$969M -$47M -$27M
Ending Cash (CF) $2B $2.5B $1.4B $1.4B $1.2B
 
Levered Free Cash Flow $1.6B $2.2B $1.4B $175M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $269M $396.3M $125M $148M $191M
Depreciation & Amoritzation $122.1M $149M $162M $158M $177M
Stock-Based Compensation $35.8M $36.9M $18M $30M $21M
Change in Accounts Receivable $161.2M -$156.1M -$73M $197M $207M
Change in Inventories -- -- -- -- --
Cash From Operations -$193.4M -$393.5M -$745M -$492M -$546M
 
Capital Expenditures $29.6M $42.1M $60M $68M $64M
Cash Acquisitions -$171.1M -$61.2M -$74M -$811M -$354M
Cash From Investing -$193.9M -$95.6M -$115M -$900M -$462M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $516M $229.4M $1.7B $1.6B $2B
Long-Term Debt Repaid -- -$14M -$629M -$250M -$165M
Repurchase of Common Stock -$61.1M -$367.9M -$130M -- -$418M
Other Financing Activities -$52.9M -$56.6M -$140M -$123M -$167M
Cash From Financing $402M -$209M $761M $1.2B $1.3B
 
Beginning Cash (CF) $2B $2.5B $1.4B $1.4B $1.2B
Foreign Exchange Rate Adjustment -$52.2M -$49M $14M -$44M $44M
Additions / Reductions $14.6M -$698.1M -$99M -$200M $248M
Ending Cash (CF) $2B $1.8B $1.3B $1.1B $1.5B
 
Levered Free Cash Flow -$223M -$435.6M -$805M -$560M -$610M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $851.3M $2B $1.2B $1.1B $1.1B
Depreciation & Amoritzation $510M $553M $626M $618M $693M
Stock-Based Compensation $97.4M $186.1M $141.1M $108M $137M
Change in Accounts Receivable $479.4M -$1.1B -$419.9M -$590M -$562M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.2B $1.3B $733M $1.7B
 
Capital Expenditures $233.9M $222.5M $277.9M $313M $303M
Cash Acquisitions -$287.3M -$1.2B -$570.8M -$1.1B -$746M
Cash From Investing -$845.8M -$1.2B -$851.4M -$1.5B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B $310.4M $3.3B $5.6B $5.3B
Long-Term Debt Repaid -$1B -$423M -$2.3B -$4.2B -$4B
Repurchase of Common Stock -$61.1M -$675.8M -$1.6B -$535M -$1B
Other Financing Activities $259.5M -$312.6M -$177.4M -$272M -$431M
Cash From Financing $280.6M -$1.1B -$796M $585M -$157M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$119.8M -$369.9M -$148M $421M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.9B $999.6M $420M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $269M $396.3M $125M $148M $191M
Depreciation & Amoritzation $122.1M $149M $162M $158M $177M
Stock-Based Compensation $35.8M $36.9M $18M $30M $21M
Change in Accounts Receivable $161.2M -$156.1M -$73M $197M $207M
Change in Inventories -- -- -- -- --
Cash From Operations -$193.4M -$393.5M -$745M -$492M -$546M
 
Capital Expenditures $29.6M $42.1M $60M $68M $64M
Cash Acquisitions -$171.1M -$61.2M -$74M -$811M -$354M
Cash From Investing -$193.9M -$95.6M -$115M -$900M -$462M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $516M $229.4M $1.7B $1.6B $2B
Long-Term Debt Repaid -- -$14M -$629M -$250M -$165M
Repurchase of Common Stock -$61.1M -$367.9M -$130M -- -$418M
Other Financing Activities -$52.9M -$56.6M -$140M -$123M -$167M
Cash From Financing $402M -$209M $761M $1.2B $1.3B
 
Beginning Cash (CF) $2B $2.5B $1.4B $1.4B $1.2B
Foreign Exchange Rate Adjustment -$52.2M -$49M $14M -$44M $44M
Additions / Reductions $14.6M -$698.1M -$99M -$200M $248M
Ending Cash (CF) $2B $1.8B $1.3B $1.1B $1.5B
 
Levered Free Cash Flow -$223M -$435.6M -$805M -$560M -$610M

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

GET BETTER TRADE IDEAS

Popular

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock