2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $24B | $28B | $31B | $32B | $36B |
Cost of Revenue | $19B | $22B | $24B | $26B | $29B |
Gross Profit | $4.8B | $6.2B | $6.6B | $6.3B | $7B |
Gross Profit % | 20% | 22% | 21% | 20% | 19% |
R&D Expenses | $0.041 | $0.087 | $0.054 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $756M | $1.8B | $1.4B | $986M | $1B |
Dep. & Amort. | $502M | $526M | $613M | $625M | $674M |
Def. Tax | $145M | -$303M | $0 | $0 | $0 |
Stock Comp. | $60M | $185M | $160M | $2M | $146M |
Chg. in WC | $851M | $156M | -$1.3B | -$1B | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.9B | $2.4B | $1.3B | $1.3B | $1.1B |
ST Investments | $0 | $0 | $1.3B | $0 | $0 |
Cash & ST Inv. | $1.9B | $2.4B | $1.3B | $1.3B | $1.1B |
Receivables | $6.2B | $6.8B | $6.3B | $6.8B | $7.2B |
Inventory | -$150M | -$263M | -$470M | $0 | $0 |
CBRE reported a strong start to 2025, with Q1 core EBITDA up 27% and core EPS up 10% year-over-year (39% excluding a prior year tax benefit), driven by robust performance across both resilient and transactional business lines.
Net revenue growth was 17% in resilient businesses and 18% in transactional businesses; advisory services saw 16% net revenue growth, with U.S. leasing revenue up 24% (office leasing up 38%) and global property sales revenue up 13%.
Project Management segment, now combined under Turner & Townsend, grew revenue by 9% and SOP by 14%, with expectations for further margin improvement as cost and operating synergies are realized.
Free cash flow conversion was strong at 93%, with nearly $1.5B in trailing twelve-month free cash flow; CBRE repurchased ~$600M in shares since Q4 and deployed ~$1B in capital YTD, ending Q1 with net leverage under 1.5x.
Despite strong Q1 results and pipelines, CBRE is maintaining its 2025 core EPS guidance of $5.8 to $6.1 due to increased market uncertainty from tariffs, but notes its business mix is now significantly more resilient than in past downturns, with over 60% of SOP from resilient businesses.