
Cohen & Steers (CNS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
139.8M
Gross Profit
70.1M
50.13%
Operating Income
50.6M
36.16%
Net Income
43.3M
30.96%
EPS (Diluted)
$0.77
Balance Sheet Metrics
Total Assets
834.9M
Total Liabilities
193.5M
Shareholders Equity
641.4M
Debt to Equity
0.30
Cash Flow Metrics
Operating Cash Flow
-60.1M
Free Cash Flow
-110.0M
Revenue & Profitability Trend
Cohen & Steers Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 536.8M | 504.3M | 573.7M | 586.7M | 430.9M |
Cost of Goods Sold | 275.1M | 254.4M | 291.8M | 271.3M | 271.5M |
Gross Profit | 261.6M | 249.9M | 282.0M | 315.4M | 159.4M |
Gross Margin % | 48.7% | 49.6% | 49.1% | 53.8% | 37.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 60.1M | 66.7M | 54.8M | 48.0M | 56.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 60.1M | 66.7M | 54.8M | 48.0M | 56.3M |
Operating Income | 192.2M | 179.1M | 222.8M | 263.2M | 98.4M |
Operating Margin % | 35.8% | 35.5% | 38.8% | 44.9% | 22.8% |
Non-Operating Items | |||||
Interest Income | - | 14.6M | 6.8M | 2.9M | 3.4M |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 17.3M | 1.2M | -25.9M | 18.7M | -5.0M |
Pre-tax Income | 209.5M | 180.3M | 196.9M | 281.9M | 93.4M |
Income Tax | 46.7M | 43.6M | 47.4M | 55.8M | 18.2M |
Effective Tax Rate % | 22.3% | 24.2% | 24.1% | 19.8% | 19.5% |
Net Income | 162.8M | 136.6M | 149.5M | 226.2M | 75.2M |
Net Margin % | 30.3% | 27.1% | 26.1% | 38.5% | 17.4% |
Key Metrics | |||||
EBITDA | 186.1M | 197.6M | 266.1M | 260.6M | 119.7M |
EPS (Basic) | $3.00 | $2.62 | $3.51 | $4.38 | $1.60 |
EPS (Diluted) | $2.97 | $2.60 | $3.47 | $4.31 | $1.57 |
Basic Shares Outstanding | 50409000 | 49308000 | 48781000 | 48316000 | 47800000 |
Diluted Shares Outstanding | 50409000 | 49308000 | 48781000 | 48316000 | 47800000 |
Income Statement Trend
Cohen & Steers Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 183.0M | 187.4M | 247.4M | 184.4M | 41.2M |
Short-term Investments | 127.0M | 78.0M | 15.3M | 23.7M | 18.7M |
Accounts Receivable | 74.4M | 68.9M | 66.7M | 84.1M | 69.7M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 385.8M | 339.0M | 331.5M | 295.7M | 116.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 111.4M | 118.8M | 144.6M | 29.3M | 37.9M |
Goodwill | 36.3M | 37.5M | 36.8M | 38.1M | 39.7M |
Intangible Assets | 1.2M | 1.2M | 1.2M | 1.2M | 1.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 31.6M | 27.5M | 20.0M | 15.4M | 22.4M |
Total Non-Current Assets | 426.6M | 397.6M | 341.9M | 196.9M | 232.4M |
Total Assets | 812.4M | 736.6M | 673.4M | 492.7M | 348.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.5M | 10.1M | 8.4M | 10.2M | 7.7M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 15.2M | 15.5M | 17.0M | 33.7M | 20.9M |
Non-Current Liabilities | |||||
Long-term Debt | 141.1M | 140.4M | 138.8M | 24.5M | 34.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 10.1M | 21.7M | 12.9M | 10.9M | 11.3M |
Total Non-Current Liabilities | 222.3M | 228.4M | 229.4M | 114.6M | 102.6M |
Total Liabilities | 237.5M | 243.9M | 246.4M | 148.4M | 123.5M |
Equity | |||||
Common Stock | 575.0K | 558.0K | 551.0K | 543.0K | 535.0K |
Retained Earnings | -129.3M | -158.2M | -171.4M | -232.0M | -291.5M |
Treasury Stock | 292.8M | 271.7M | 250.2M | 223.4M | 200.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 574.9M | 492.6M | 426.9M | 344.3M | 224.9M |
Key Metrics | |||||
Total Debt | 141.1M | 140.4M | 138.8M | 24.5M | 34.9M |
Working Capital | 370.6M | 323.5M | 314.5M | 262.0M | 95.1M |
Balance Sheet Composition
Cohen & Steers Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 162.8M | 136.6M | 149.5M | 226.2M | 75.2M |
Depreciation & Amortization | 11.2M | 19.6M | 17.5M | 16.1M | 16.3M |
Stock-Based Compensation | 52.3M | 44.5M | 49.4M | 40.5M | 29.3M |
Working Capital Changes | -146.5M | -10.0M | -166.2M | -60.1M | -31.1M |
Operating Cash Flow | 85.2M | 191.3M | 48.9M | 222.6M | 91.4M |
Investing Activities | |||||
Capital Expenditures | -11.7M | -57.0M | -4.2M | -2.7M | -2.5M |
Acquisitions | - | - | - | - | 6.0K |
Investment Purchases | -417.5M | -169.4M | -145.3M | -54.0M | -71.0M |
Investment Sales | 309.4M | 111.6M | 146.7M | 104.4M | 71.7M |
Investing Cash Flow | -119.7M | -114.8M | -2.9M | 47.6M | -1.8M |
Financing Activities | |||||
Share Repurchases | -21.1M | -21.5M | -26.8M | -22.6M | -25.9M |
Dividends Paid | -119.2M | -112.4M | -107.4M | -147.6M | -122.5M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 17.1M | -119.1M | 9.0M | -145.4M | -148.9M |
Free Cash Flow | 85.0M | 115.0M | 57.5M | 240.2M | 86.7M |
Net Change in Cash | -17.5M | -42.5M | 55.0M | 124.9M | -59.2M |
Cash Flow Trend
Cohen & Steers Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.16
Forward P/E
20.32
Price to Book
7.04
Price to Sales
7.00
PEG Ratio
20.32
Profitability Ratios
Profit Margin
29.82%
Operating Margin
31.83%
Return on Equity
32.55%
Return on Assets
14.88%
Financial Health
Current Ratio
5.54
Debt to Equity
26.10
Beta
1.35
Per Share Data
EPS (TTM)
$3.15
Book Value per Share
$10.36
Revenue per Share
$10.67
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cns | 3.8B | 23.16 | 7.04 | 32.55% | 29.82% | 26.10 |
BlackRock | 173.5B | 27.10 | 3.59 | 14.13% | 29.69% | 28.41 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Invesco | 9.4B | 22.60 | 0.84 | 5.25% | 13.27% | 12.59 |
Hamilton Lane | 8.6B | 29.54 | 8.84 | 35.08% | 30.66% | 36.73 |
Blue Owl Capital | 7.3B | 9.16 | 0.93 | 9.52% | 39.42% | 131.29 |
Financial data is updated regularly. All figures are in the company's reporting currency.