Company logo

CBRE - CBRE Group, Inc.

NYSE -> Real Estate -> Real Estate Services
Dallas, United States
Type: Equity

CBRE price evolution
CBRE
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $1033 $1127 $1371 $1353.06
Short term investments
Net receivables $7277 $7020 $7045 $6718.64
Inventory
Total current assets $9653 $9444 $9666 $9326.61
Long term investments $1309 $1298 $1374 $1316.39
Property, plant & equipment $1927 $1903 $1937 $1850.47
Goodwill & intangible assets $8052 $7852 $7210 $7025.82
Total noncurrent assets $13809 $13520 $12882 $12360.81
Total investments $1309 $1298 $1374 $1316.39
Total assets $23462 $22964 $22548 $21687.42
Current liabilities
Accounts payable $3568 $3415 $3562 $2901.45
Deferred revenue $311 $304 $298 $263.09
Short long term debt $2180 $1934 $933 $1910.82
Total current liabilities $8629 $8233 $8243 $7866.64
Long term debt $4363 $4337 $3893 $3855.49
Total noncurrent liabilities $5644 $5632 $5238 $5359.88
Total debt $6543 $6271 $4826 $5766.3
Total liabilities $14273 $13865 $13481 $13226.53
Shareholders' equity
Retained earnings $9384 $9263 $9188 $8724.65
Other shareholder equity -$1031 -$1005 -$924 -$1043.68
Total shareholder equity $8356 $8261 $8267 $7684.02
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $1371 $1404.85 $2539.78 $2039.25
Short term investments
Net receivables $7045 $6255.31 $6454.19 $5806.12
Inventory $193.33 $96.24 $55
Total current assets $9666 $8528.68 $10082.36 $8845.63
Long term investments $1374 $1317.7 $1196.09 $854.87
Property, plant & equipment $1937 $1960.08 $1862.47 $1835.36
Goodwill & intangible assets $7210 $7061.09 $7404.6 $5189.52
Total noncurrent assets $12882 $11984.71 $11991.13 $9193.51
Total investments $1374 $1317.7 $1196.09 $854.87
Total assets $22548 $20513.39 $22073.49 $18039.14
Current liabilities
Accounts payable $3562 $3078.78 $2916.33 $2692.94
Deferred revenue $298 $276.33 $280.66 $162.04
Short long term debt $933 $1326.14 $1542.54 $1599.33
Total current liabilities $8243 $8241.99 $8418.87 $7143.98
Long term debt $3893 $1143.81 $2654.68 $2497
Total noncurrent liabilities $5238 $3665.66 $4295.51 $3389.5
Total debt $4826 $3492.23 $4197.23 $4096.33
Total liabilities $13481 $12660.12 $12714.37 $10533.48
Shareholders' equity
Retained earnings $9188 $8832.94 $8366.63 $6530.06
Other shareholder equity -$924 -$982.78 -$640.66 -$529.73
Total shareholder equity $8267 $7853.27 $8528.19 $7078.33
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $8391 $7935 $8949.98 $7868.05
Cost of revenue $6793 $6475 $7092.27 $6396.82
Gross Profit $1598 $1460 $1857.71 $1471.22
Operating activities
Research & development
Selling, general & administrative $1191 $1111 $1206.24 $1058.04
Total operating expenses $1352 $1269 $1363.2 $1207.2
Operating income $246 $191 $494.5 $264.02
Income from continuing operations
EBIT $225 $133 $652.56 $259.31
Income tax expense $32 -$29 $136.01 $30.55
Interest expense $63 $36 $39.4 $38.21
Net income
Net income $130 $126 $477.15 $190.55
Income (for common shares) $130 $126 $477.15 $190.55
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $31949 $30828.25 $23826.19
Cost of revenue $25675 $24239.49 $19047.62
Gross Profit $6274 $6588.76 $4778.57
Operating activities
Research & development
Selling, general & administrative $4562 $4649.46 $3306.2
Total operating expenses $5184 $5321.26 $3896.61
Operating income $1090 $1267.5 $881.97
Income from continuing operations
EBIT $1385 $1710.6 $1033.84
Income tax expense $250 $234.23 $214.1
Interest expense $149 $69 $67.75
Net income
Net income $986 $1407.37 $751.99
Income (for common shares) $986 $1407.37 $751.99
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income $130 $126 $477.15 $190.55
Operating activities
Depreciation $161 $158 $156.96 $149.16
Business acquisitions & disposals -$306 -$789 -$28.25 -$43.19
Stock-based compensation $39 $30 $22.98 $34.22
Total cash flows from operations $287 -$492 $853.38 $382.25
Investing activities
Capital expenditures -$144 -$127 -$161.48 -$179.51
Investments
Total cash flows from investing -$407 -$900 -$143.87 -$167.81
Financing activities
Dividends paid
Sale and purchase of stock -$47 -$19.13 -$516.06
Net borrowings $130 $1317 -$661.97 $422.5
Total cash flows from financing $50 $1192 -$752.32 -$168.45
Effect of exchange rate -$24 -$44 $60.6 -$50.24
Change in cash and equivalents -$94 -$244 $17.79 -$4.26
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $986 $1407.37 $1836.57 $751.99
Operating activities
Depreciation $622 $613.09 $525.87 $501.73
Business acquisitions & disposals -$276 -$572.3 -$1260.18 -$85.53
Stock-based compensation $96 $160.32 $184.93 $60.39
Total cash flows from operations $480 $1629.09 $2364.18 $1830.78
Investing activities
Capital expenditures -$476 -$260.14 -$209.85 -$266.57
Investments $212.72
Total cash flows from investing -$681 -$832.46 -$1280.9 -$341.58
Financing activities
Dividends paid
Sale and purchase of stock -$665 -$1850.32 -$368.6 -$50.03
Net borrowings $1141 $189.54 $187.82 -$433.8
Total cash flows from financing $154 -$1766.09 -$490.63 -$625.26
Effect of exchange rate $13 -$165.47 -$92.12 $81.56
Change in cash and equivalents -$34 -$1134.93 $500.53 $945.5
Fundamentals
Market cap $34.80B
Enterprise value $40.31B
Shares outstanding 306.47M
Revenue $33.14B
EBITDA $1.89B
EBIT $1.27B
Net Income $923.70M
Revenue Q/Q 8.69%
Revenue Y/Y 7.42%
P/E ratio 37.67
EV/Sales 1.22
EV/EBITDA 21.27
EV/EBIT 31.74
P/S ratio 1.05
P/B ratio 3.71
Book/Share 30.63
Cash/Share 3.37
EPS $3.01
ROA 4.08%
ROE 11.34%
Debt/Equity 1.63
Net debt/EBITDA 6.99
Current ratio 1.12
Quick ratio 1.12