Cushman & Wakefield Ltd. (CWK)
Cushman & Wakefield is a global commercial real estate services firm that provides property, facilities, and project management, as well as leasing, capital markets, and valuation services to real estate occupiers and owners. The company operates in the Americas, Europe, the Middle East, Africa, and the Asia Pacific regions.
Sector: Real Estate
Industry: Real Estate - Services
Cushman & Wakefield plc
NYSE:CWKReal Estate · Real Estate - Services
+0.59%$11.90
AH Close$11.90+0.00%vs close
AH Close$11.90+0.00%vs close
Mkt Cap$2.79B
Float231.24M
O/S234.71M
Inst Own96.2%
SI6.5%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$10.29B
Net Income$88.2M
Total Assets$7.68B
Free Cash Flow$293M
Debt & Equity
Debt 62%
Equity 38%
Total Debt$3.24B
Total Equity$1.96B
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in CWK's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$7.68B
Liabilities$5.72B
Accounts Receivable$1.52B
Accounts Payable$0
Inventory$0
PP&E (Net)$410.1M
Goodwill$2.06B
Intangible Assets$654.7M
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 |
| Revenue | $10.29B | $9.45B | $9.49B | $10.11B | $9.39B | $7.84B | $8.75B | $8.22B | $6.92B | $6.22B | $4.19B |
| YoY Growth | 8.9% | -0.5% | -6.1% | 7.6% | 19.7% | -10.4% | 6.5% | 18.7% | 11.4% | 48.2% | - |
| Cost of Revenue | $8.62B | $7.72B | $7.84B | $8.15B | $7.45B | $6.46B | $6.98B | $6.64B | $5.64B | $5.07B | $3.39B |
| Gross Profit | $1.67B | $1.73B | $1.65B | $1.95B | $1.94B | $1.39B | $1.77B | $1.58B | $1.28B | $1.15B | $806.9M |
| Gross Margin | 16.2% | 18.3% | 17.4% | 19.3% | 20.7% | 17.7% | 20.2% | 19.2% | 18.5% | 18.5% | 19.2% |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $1.32B | $1.22B | $1.26B | $1.26B | $1.23B | $1.12B | $1.28B | $1.27B | $1.16B | $1.15B | $810.3M |
| Other | -$104.2M | $171.8M | $183.7M | $155.8M | $216.6M | $320.7M | $304.4M | $3.5M | $11M | $2.4M | -$200K |
| Total Operating Expenses | $1.21B | $1.39B | $1.45B | $1.42B | $1.44B | $1.44B | $1.58B | $1.56B | $1.43B | $1.41B | $1.01B |
| Operating Income (EBIT) | $458.6M | $338.9M | $205.6M | $535.1M | $497M | -$53.1M | $187.3M | $12.6M | -$170.2M | -$295.4M | -$410.4M |
| Operating Margin | 4.5% | 3.6% | 2.2% | 5.3% | 5.3% | -0.7% | 2.1% | 0.2% | -2.5% | -4.8% | -9.8% |
| Interest Expense | $216.2M | $229.9M | $281.1M | $193.1M | $179.5M | $163.8M | $150.6M | $228.8M | $183.1M | $171.8M | $123.1M |
| Interest Income | $857.6M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | -$344.4M | -$163.1M | -$235.6M | -$197.1M | -$157.1M | -$123.5M | -$144.5M | -$223.4M | -$170.7M | -$163.5M | -$118.7M |
| Income Before Tax (EBT) | $114.2M | $175.8M | -$30M | $338M | $339.9M | -$176.6M | $42.8M | -$210.8M | -$340.9M | -$458.9M | -$529.1M |
| Income Tax Expense | $26M | $44.5M | $5.4M | $141.6M | $89.9M | $43.9M | $42.6M | -$25M | -$120.4M | -$24.3M | -$56.3M |
| Net Income | $88.2M | $131.3M | -$35.4M | $196.4M | $250M | -$220.5M | $200K | -$185.8M | -$220.5M | -$434.2M | -$473.7M |
| Net Income Margin | 0.9% | 1.4% | -0.4% | 1.9% | 2.7% | -2.8% | 0.0% | -2.3% | -3.2% | -7.0% | -11.3% |
| Supplementary Data | |||||||||||
| EPS | 0.38 | 0.57 | -0.16 | 0.87 | 1.12 | -1.00 | 0.00 | -1.09 | -1.22 | -2.40 | -2.63 |
| Diluted EPS | 0.38 | 0.56 | -0.16 | 0.86 | 1.10 | -1.00 | 0.00 | -1.09 | -1.22 | -2.40 | -2.63 |
| Weighted Average OS | 231.20M | 228.90M | 226.90M | 225.40M | 223.00M | 220.80M | 217.70M | 170.46M | 181.27M | 181.27M | 179.93M |
| EBITDA | $434.6M | $510.7M | $494.5M | $780.2M | $795.7M | $385.8M | $609.6M | $304.1M | $128M | -$2.7M | -$3.4M |
| EBITDA Margin | 4.2% | 5.4% | 5.2% | 7.7% | 8.5% | 4.9% | 7.0% | 3.7% | 1.8% | -0.0% | -0.1% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
| Assets | ||||||||||
| Current Assets | ||||||||||
| Cash and Cash Equivalents | $784.2M | $793.3M | $767.7M | $644.5M | $770.7M | $1.07B | $813.2M | $895.3M | $405.6M | $382.3M |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $784.2M | $793.3M | $767.7M | $644.5M | $770.7M | $1.07B | $813.2M | $895.3M | $405.6M | $382.3M |
| Accounts Receivable | $1.52B | $1.35B | $1.85B | $1.88B | $1.79B | $1.55B | $1.84B | $1.62B | $1.33B | $1.32B |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $543.4M | $544.7M | $189.4M | $246.3M | $0 | $169.7M | $131.5M | $0 | $0 | $0 |
| Total Current Assets | $2.84B | $2.69B | $2.8B | $2.77B | $2.83B | $2.89B | $2.86B | $2.74B | $1.91B | $1.84B |
| Long-Term Assets | ||||||||||
| Property, Plant & Equipment Net | $410.1M | $426.1M | $502.8M | $527.7M | $592.4M | $674.1M | $490.7M | $313.8M | $304.3M | $245.7M |
| Goodwill | $2.06B | $2B | $2.08B | $2.07B | $2.08B | $2.1B | $1.97B | $1.78B | $1.77B | $1.61B |
| Intangible Assets | $654.7M | $690.1M | $805.9M | $877.4M | $937.9M | $991.2M | $1.06B | $1.13B | $1.31B | $1.42B |
| Long-Term Investments | $536.9M | $723.6M | $708M | $677.3M | $641.3M | $150.3M | $7.9M | $8.7M | $7.9M | $7.6M |
| Deferred Tax Assets | $149M | $93.1M | $67.4M | $58.6M | $65.5M | $0 | $86.6M | $84M | $71.1M | $145.1M |
| Other Long-Term Assets | $1.02B | $927.6M | $805.8M | $976M | $741.1M | $533.6M | $685.7M | $489.5M | $432.8M | $417M |
| Total Long-Term Assets | $4.83B | $4.86B | $4.97B | $5.18B | $5.06B | $4.45B | $4.3B | $3.8B | $3.89B | $3.84B |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $7.68B | $7.55B | $7.77B | $7.95B | $7.89B | $7.34B | $7.16B | $6.55B | $5.8B | $5.68B |
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | $0 | $1.11B | $1.16B | $1.2B | $1.11B | $1.01B | $1.15B | $980.9M | $724.8M | $636.9M |
| Short-Term Debt | $124.9M | $103.2M | $149.7M | $49.8M | $42.4M | $29.7M | $39.3M | $39.9M | $59.5M | $35.5M |
| Current Income Tax Payable | $29M | $19.8M | $20.8M | $33.1M | $105.1M | $0 | $59.6M | $43.2M | $35.7M | $39.2M |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $948.4M | $43.2M | $900.5M | $804.2M |
| Other Current Liabilities | $0 | $1.1B | $1.07B | $1.11B | $1.18B | $170.9M | $1.08B | $200M | $210.9M | $187.1M |
| Total Current Liabilities | $124.9M | $2.33B | $2.4B | $2.39B | $2.43B | $2.07B | $2.32B | $2.04B | $1.97B | $1.62B |
| Long-Term Liabilities | ||||||||||
| Long-Term Debt | $2.87B | $2.92B | $3.1B | $3.21B | $3.22B | $3.39B | $2.62B | $2.64B | $2.78B | $2.62B |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $5.86B | $5.19B | $5.29B | $5.09B |
| Long-Term Deferred Tax Liabilities | $13.8M | $12.6M | $13.7M | $57.2M | $48.7M | $0 | $110M | $136.4M | $157.5M | $401.9M |
| Other Long-Term Liabilities | $2.46B | $241.4M | $268.6M | $293.3M | $343.5M | $371.6M | $352.1M | $347.1M | $386.9M | $440.9M |
| Total Long-Term Liabilities | $5.6B | $3.46B | $3.7B | $3.9B | $4.01B | $4.18B | $3.54B | $3.15B | $3.33B | $3.47B |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $5.72B | $5.79B | $6.1B | $6.29B | $6.44B | $6.24B | $5.86B | $5.19B | $5.29B | $5.09B |
| Stockholders' Equity | ||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $23.2M | $23M | $22.7M | $22.6M | $22.4M | $22.2M | $22M | $21.7M | $1.45B | $1.43B |
| Retained Earnings | -$897.7M | -$985.9M | -$1.12B | -$1.08B | -$1.28B | -$1.53B | -$1.3B | -$1.3B | -$1.17B | -$944.7M |
| Comprehensive Income & Other | -$208.6M | -$268.6M | -$185.4M | -$191M | -$193M | -$242.7M | -$242.8M | -$154.4M | -$87.2M | -$148.5M |
| Other Stockholders' Equity | $2.83B | $2.72B | $2.77B | $2.72B | $2.7B | $2.6B | $2.58B | $2.64B | $217.8M | $103.9M |
| Total Equity | $1.96B | $1.75B | $1.68B | $1.66B | $1.45B | $1.09B | $1.3B | $1.36B | $503.9M | $590M |
| Minority Interest | $500K | $500K | $600K | $800K | $800K | $900K | $2.24B | $1.72B | $2.38B | $2.24B |
| Total Liabilities and Equity | $7.68B | $7.55B | $7.77B | $7.95B | $7.89B | $7.34B | $7.16B | $6.55B | $5.8B | $5.68B |
| Supplementary Data | ||||||||||
| Total Debt | $3.24B | $3.31B | $3.57B | $3.6B | $3.66B | $3.96B | $3.12B | $2.68B | $2.84B | $2.66B |
| Net Debt | $2.46B | $2.52B | $2.8B | $2.95B | $2.89B | $2.88B | $2.3B | $1.79B | $2.44B | $2.28B |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 |
| Operating Activities | |||||||||||
| Net Income | $88.2M | $131.3M | -$35.4M | $196.4M | $250M | -$220.5M | $200K | -$185.8M | -$220.5M | -$434.6M | -$472.8M |
| Depreciation & Amortization | $104.2M | $122.2M | $243.4M | $249.1M | $276.3M | $381.8M | $414.6M | $290M | $270.6M | $260.6M | $155.9M |
| Deferred Income Tax | -$45M | -$28.1M | -$50.4M | $14.6M | -$56.3M | $17.8M | -$49.8M | -$58.9M | -$170.1M | -$60.1M | -$100.3M |
| Stock-Based Compensation | $58.2M | $35.6M | $54.1M | $40.3M | $58.2M | $42M | $61.3M | $81.9M | $51.4M | $49M | $34M |
| Changes in Working Capital: | |||||||||||
| Accounts Receivable | -$139.9M | -$57.9M | $62.5M | -$298.9M | -$212.5M | $191.5M | -$38.9M | -$235.5M | -$173.4M | -$146.9M | -$21.3M |
| Inventory | $0 | $0 | $0 | $0 | -$181.5M | -$191.5M | $38.9M | $0 | $95.3M | -$146.3M | $49.3M |
| Accounts Payable | $108.7M | $16.8M | -$49.4M | $125.1M | $131.1M | -$156.2M | $60M | $74.9M | $42.6M | $118.3M | $61.6M |
| Other Working Capital | -$79.5M | -$97.5M | -$137.6M | -$365M | $227.1M | -$94.1M | -$235.7M | -$296.4M | $98.4M | $11M | $83.6M |
| Total Working Capital Change | -$110.7M | -$138.6M | -$124.5M | -$538.8M | -$35.8M | -$250.3M | -$175.7M | -$221.5M | $62.9M | -$163.9M | $173.2M |
| Other Non-Cash Items | $245.5M | $85.6M | $65M | $87.5M | $57.1M | -$9M | $18.7M | $92.1M | $10.1M | $13.9M | $166.4M |
| Net Cash from Operating | $340.4M | $208M | $152.2M | $49.1M | $549.5M | -$38.2M | $269.3M | -$2.2M | $4.4M | -$335.1M | -$43.6M |
| Investing Activities | |||||||||||
| Capital Expenditures | -$47.4M | -$41M | -$51M | -$50.7M | -$53.8M | -$41M | -$80.3M | -$84.2M | -$129.1M | -$77.3M | -$43.9M |
| Acquisitions | $6.6M | $122.6M | $0 | -$32.8M | -$7M | -$108.7M | -$275.9M | -$35.5M | -$99.9M | -$64.2M | -$1.89B |
| Purchases of Investments | -$8.9M | -$1.7M | -$6.9M | -$26.4M | -$688.9M | -$14.6M | -$4.5M | -$8.7M | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $28.6M | $1.3M | $106.8M | -$10.8M | $200K | -$93.5M | $85.8M | -$89.6M | $85.8M | $3.8M | -$1.4M |
| Net Cash from Investing | -$21.1M | $81.2M | $48.9M | -$120.7M | -$749.5M | -$257.8M | -$274.9M | -$218M | -$143.2M | -$137.7M | -$1.93B |
| Financing Activities | |||||||||||
| Debt Repaid | $326.1M | $228.6M | $34.2M | $44M | $40.1M | -$616M | $38.5M | $207.5M | -$159.3M | -$319.6M | -$1.38B |
| Common Stock Issuance | $0 | $0 | $0 | $0 | $0 | $0 | $300K | $1.02B | $23.4M | $39.8M | $7.4M |
| Common Stock Repurchases | -$11.2M | -$10.4M | -$8.1M | -$27.2M | -$8.6M | -$18.9M | -$31.8M | -$15.2M | -$4.5M | -$2.9M | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | -$13.2M | -$14.4M | -$78.5M | -$8.1M | -$17.1M | -$25.2M | -$19.3M | -$71.3M | -$10.5M | $0 | $932.3M |
| Net Cash from Financing | -$350.5M | -$253.4M | -$120.8M | -$79.3M | -$65.8M | $571.9M | -$89.6M | $725.9M | $167.7M | $356.5M | $2.31B |
| Forex Effect | $20.1M | -$22.4M | $1.9M | -$20.4M | -$8M | $15.9M | $2.1M | -$8.2M | $14.2M | -$6.8M | $5.3M |
| Net Change in Cash | -$11.1M | $13.4M | $82.2M | -$171.3M | -$273.8M | $291.8M | -$93.1M | $497.5M | $43.1M | -$123.1M | $339.9M |
| Supplementary Data | |||||||||||
| Operating Cash Flow | $340.4M | $208M | $152.2M | $49.1M | $549.5M | -$38.2M | $269.3M | -$2.2M | $4.4M | -$335.1M | -$43.6M |
| Capital Expenditure | -$47.4M | -$41M | -$51M | -$50.7M | -$53.8M | -$41M | -$80.3M | -$84.2M | -$129.1M | -$77.3M | -$43.9M |
| Free Cash Flow | $293M | $167M | $101.2M | -$1.6M | $495.7M | -$79.2M | $189M | -$86.4M | -$124.7M | -$412.4M | -$87.5M |
| Cash at Beginning | $814.6M | $801.2M | $719M | $890.3M | $1.16B | $872.3M | $965.4M | $467.9M | $424.8M | $547.9M | $208M |
| Cash at End | $803.5M | $814.6M | $801.2M | $719M | $890.3M | $1.16B | $872.3M | $965.4M | $467.9M | $424.8M | $547.9M |