Cushman & Wakefield PLC
SWB:2IY
Balance Sheet
Balance Sheet Decomposition
Cushman & Wakefield PLC
Cushman & Wakefield PLC
Balance Sheet
Cushman & Wakefield PLC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
382
|
406
|
895
|
813
|
1 075
|
771
|
645
|
768
|
793
|
784
|
|
| Cash Equivalents |
382
|
406
|
895
|
813
|
1 075
|
771
|
645
|
768
|
793
|
784
|
|
| Total Receivables |
1 317
|
1 329
|
1 665
|
1 910
|
1 875
|
1 837
|
1 927
|
1 896
|
1 763
|
1 923
|
|
| Accounts Receivables |
1 281
|
1 314
|
1 624
|
1 838
|
1 797
|
1 765
|
1 821
|
1 779
|
1 654
|
1 817
|
|
| Other Receivables |
37
|
15
|
41
|
72
|
78
|
73
|
106
|
117
|
110
|
106
|
|
| Other Current Assets |
141
|
176
|
183
|
138
|
59
|
222
|
196
|
140
|
134
|
136
|
|
| Total Current Assets |
1 841
|
1 911
|
2 743
|
2 861
|
2 891
|
2 830
|
2 767
|
2 803
|
2 690
|
2 843
|
|
| PP&E Net |
246
|
304
|
314
|
790
|
674
|
608
|
531
|
503
|
426
|
410
|
|
| PP&E Gross |
246
|
304
|
314
|
790
|
674
|
608
|
531
|
503
|
426
|
410
|
|
| Accumulated Depreciation |
145
|
215
|
293
|
389
|
427
|
486
|
505
|
565
|
624
|
663
|
|
| Intangible Assets |
1 417
|
1 306
|
1 128
|
1 063
|
991
|
922
|
875
|
806
|
690
|
655
|
|
| Goodwill |
1 609
|
1 765
|
1 779
|
1 969
|
2 098
|
2 082
|
2 066
|
2 081
|
1 998
|
2 058
|
|
| Note Receivable |
0
|
0
|
0
|
226
|
226
|
277
|
361
|
393
|
434
|
502
|
|
| Long-Term Investments |
10
|
9
|
9
|
28
|
153
|
641
|
677
|
708
|
724
|
537
|
|
| Other Long-Term Assets |
560
|
503
|
573
|
227
|
305
|
530
|
673
|
480
|
587
|
671
|
|
| Other Assets |
1 609
|
1 765
|
1 779
|
1 969
|
2 098
|
2 082
|
2 066
|
2 081
|
1 998
|
2 058
|
|
| Total Assets |
5 682
N/A
|
5 798
+2%
|
6 546
+13%
|
7 163
+9%
|
7 338
+2%
|
7 890
+8%
|
7 949
+1%
|
7 774
-2%
|
7 549
-3%
|
7 677
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
682
|
771
|
981
|
1 091
|
1 012
|
1 043
|
1 130
|
1 101
|
1 043
|
1 121
|
|
| Accrued Liabilities |
765
|
865
|
818
|
1 007
|
835
|
1 084
|
1 024
|
963
|
997
|
1 120
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
36
|
60
|
40
|
39
|
40
|
42
|
50
|
150
|
103
|
125
|
|
| Other Current Liabilities |
142
|
270
|
200
|
185
|
179
|
265
|
186
|
184
|
188
|
226
|
|
| Total Current Liabilities |
1 625
|
1 966
|
2 039
|
2 323
|
2 066
|
2 435
|
2 390
|
2 397
|
2 330
|
2 592
|
|
| Long-Term Debt |
2 625
|
2 784
|
2 644
|
2 620
|
3 236
|
3 221
|
3 212
|
3 097
|
2 940
|
2 625
|
|
| Deferred Income Tax |
402
|
158
|
136
|
110
|
102
|
49
|
57
|
14
|
13
|
14
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
441
|
387
|
367
|
809
|
839
|
738
|
628
|
588
|
512
|
490
|
|
| Total Liabilities |
5 092
N/A
|
5 294
+4%
|
5 186
-2%
|
5 862
+13%
|
6 243
+7%
|
6 443
+3%
|
6 288
-2%
|
6 097
-3%
|
5 794
-5%
|
5 721
-1%
|
|
| Equity | |||||||||||
| Common Stock |
1 431
|
1 451
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
|
| Retained Earnings |
945
|
1 165
|
1 298
|
1 297
|
1 528
|
1 278
|
1 082
|
1 117
|
986
|
898
|
|
| Additional Paid In Capital |
252
|
305
|
2 791
|
2 820
|
2 843
|
2 897
|
2 912
|
2 957
|
2 986
|
3 038
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
149
|
87
|
154
|
243
|
243
|
193
|
191
|
185
|
269
|
209
|
|
| Total Equity |
590
N/A
|
504
-15%
|
1 360
+170%
|
1 301
-4%
|
1 095
-16%
|
1 448
+32%
|
1 661
+15%
|
1 677
+1%
|
1 755
+5%
|
1 955
+11%
|
|
| Total Liabilities & Equity |
5 682
N/A
|
5 798
+2%
|
6 546
+13%
|
7 163
+9%
|
7 338
+2%
|
7 890
+8%
|
7 949
+1%
|
7 774
-2%
|
7 549
-3%
|
7 677
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
208
|
208
|
217
|
220
|
222
|
224
|
226
|
227
|
230
|
232
|
|