Newmark Group, Inc(NASDAQ:NMRK)

Newmark Group, Inc. provides commercial real estate services in the United States and internationally. The company's investor/owner services and products include capital markets, such as investment, debt and structured finance, and loan sales; agency leasing, property management, and valuation and a...
Website: http://www.ngkf.com
Full Time Employees: 4,100
Sector: Real Estate
Industry: Real Estate Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||
management services, servicing fees and other | 343,816,000 | 318,127,000 | 298,397,000 | 283,893,000 | 304,364,000 | 282,623,000 | 262,778,000 | 256,934,000 | 264,176,000 | 253,749,000 | 240,660,000 | 212,292,000 | 220,302,000 | 222,379,000 | 233,685,000 | 233,120,000 | 263,986,000 | 244,469,000 | 219,509,000 | 187,751,000 | 172,553,000 | 146,829,000 | 141,609,000 | 165,146,000 | 166,320,000 | 156,394,000 | 160,256,000 | 141,042,000 | 155,759,000 | 147,497,000 | 144,909,000 | 130,811,000 | |
leasing and other commissions | 313,218,000 | 244,008,000 | 237,262,000 | 208,074,000 | 275,680,000 | 214,581,000 | 208,557,000 | 158,799,000 | 239,410,000 | 203,268,000 | 203,611,000 | 193,306,000 | 200,193,000 | 219,903,000 | 212,825,000 | 198,952,000 | |||||||||||||||||
capital markets | 348,924,000 | 301,325,000 | 223,453,000 | 173,527,000 | 292,672,000 | 188,708,000 | 162,040,000 | ||||||||||||||||||||||||||
total revenues | 1,005,958,000 | 863,460,000 | 759,112,000 | 665,494,000 | 872,716,000 | 685,912,000 | 633,375,000 | 546,499,000 | 747,442,000 | 616,283,000 | 585,844,000 | 520,799,000 | 607,282,000 | 664,646,000 | 755,351,000 | 678,247,000 | 984,466,000 | 788,126,000 | 629,871,000 | 503,980,000 | 601,426,000 | 435,924,000 | 383,718,000 | 483,930,000 | 632,364,000 | 586,634,000 | 551,478,000 | 447,656,000 | 631,691,000 | 518,809,000 | 466,619,000 | 430,460,000 | |
yoy | 15.27% | 25.88% | 19.85% | 21.77% | 16.76% | 11.30% | 8.11% | 4.93% | 23.08% | -7.28% | -22.44% | -23.21% | -38.31% | -15.67% | 19.92% | 34.58% | 63.69% | 80.79% | 64.15% | 4.14% | -4.89% | -25.69% | -30.42% | 8.10% | 0.11% | 13.07% | 18.19% | 3.99% | |||||
qoq | 16.50% | 13.75% | 14.07% | -23.74% | 27.23% | 8.29% | 15.90% | -26.88% | 21.28% | 5.20% | 12.49% | -14.24% | -8.63% | -12.01% | 11.37% | -31.11% | 24.91% | 25.12% | 24.98% | -16.20% | 37.97% | 13.61% | -20.71% | -23.47% | 7.80% | 6.37% | 23.19% | -29.13% | 21.76% | 11.18% | 8.40% | ||
expenses: | |||||||||||||||||||||||||||||||||
compensation and employee benefits | 582,702,000 | 510,216,000 | 455,044,000 | 399,512,000 | 500,406,000 | 392,277,000 | 377,523,000 | 328,195,000 | 442,607,000 | 371,250,000 | 346,930,000 | 328,351,000 | 356,680,000 | 388,903,000 | 426,617,000 | 382,584,000 | 554,008,000 | 444,408,000 | 541,397,000 | 289,074,000 | 362,676,000 | 253,908,000 | 230,518,000 | 300,257,000 | 354,862,000 | 341,036,000 | 316,737,000 | 263,353,000 | 343,063,000 | 291,096,000 | 268,980,000 | 252,695,000 | |
equity-based compensation and allocations of net income to limited partnership units and fpus | 66,435,000 | 81,124,000 | 60,140,000 | 74,346,000 | 59,720,000 | 48,749,000 | 25,486,000 | 51,443,000 | 54,942,000 | 29,548,000 | 19,609,000 | 35,648,000 | 35,338,000 | 44,088,000 | 41,988,000 | 16,899,000 | 40,602,000 | 33,963,000 | 267,532,000 | 14,248,000 | 56,215,000 | 50,769,000 | 10,860,000 | 12,914,000 | 148,965,000 | 56,647,000 | 39,353,000 | 13,871,000 | |||||
total compensation and employee benefits | 649,137,000 | 591,340,000 | 515,184,000 | 473,858,000 | 560,126,000 | 441,026,000 | 403,009,000 | 379,638,000 | 497,549,000 | 400,798,000 | 366,539,000 | 363,999,000 | 392,018,000 | 432,991,000 | 468,605,000 | 399,483,000 | 594,610,000 | 478,371,000 | 808,929,000 | 303,322,000 | 418,891,000 | 304,677,000 | 241,378,000 | 313,171,000 | 503,827,000 | 397,683,000 | 356,090,000 | 277,224,000 | 441,961,000 | 332,158,000 | 334,006,000 | 278,504,000 | |
operating, administrative and other | 178,614,000 | 175,340,000 | 151,010,000 | 153,977,000 | 159,972,000 | 151,942,000 | 147,737,000 | 137,943,000 | 129,959,000 | 140,930,000 | 146,826,000 | 118,982,000 | 138,961,000 | 121,382,000 | 136,629,000 | 137,871,000 | 159,077,000 | 152,363,000 | 135,008,000 | 107,175,000 | 79,322,000 | 61,790,000 | 61,012,000 | 92,281,000 | 85,918,000 | 86,297,000 | 101,749,000 | 87,893,000 | 91,369,000 | 84,914,000 | 80,048,000 | 75,427,000 | |
fees to related parties | 7,761,000 | 8,185,000 | 7,794,000 | 9,570,000 | 4,599,000 | 7,638,000 | 6,668,000 | 7,541,000 | 6,341,000 | 6,244,000 | 6,827,000 | 7,792,000 | 7,624,000 | 7,301,000 | 6,748,000 | 6,829,000 | 6,093,000 | 5,664,000 | 5,782,000 | 6,250,000 | 5,447,000 | 6,109,000 | 5,205,000 | 5,812,000 | 3,990,000 | 7,088,000 | 7,222,000 | 6,725,000 | 6,323,000 | 6,644,000 | 6,301,000 | 6,894,000 | |
depreciation and amortization | 46,874,000 | 45,460,000 | 42,611,000 | 46,358,000 | 44,869,000 | 44,576,000 | 40,879,000 | 43,975,000 | 43,894,000 | 41,463,000 | 42,034,000 | 38,830,000 | 47,058,000 | 44,359,000 | 38,925,000 | 35,475,000 | 40,925,000 | 28,883,000 | 30,868,000 | 21,053,000 | 36,580,000 | 29,627,000 | 28,946,000 | 46,039,000 | 32,634,000 | 36,781,000 | 33,425,000 | 28,304,000 | 29,146,000 | 25,873,000 | 20,201,000 | 22,513,000 | |
total operating expenses | 882,386,000 | 820,325,000 | 716,599,000 | 683,763,000 | 769,566,000 | 645,182,000 | 598,293,000 | 569,097,000 | 677,743,000 | 589,435,000 | 562,226,000 | 529,603,000 | 585,661,000 | 606,033,000 | 650,907,000 | 579,658,000 | 800,705,000 | 665,281,000 | 980,587,000 | 437,800,000 | 540,240,000 | 402,203,000 | 336,541,000 | 457,303,000 | 626,369,000 | 527,849,000 | 498,486,000 | 400,146,000 | 568,799,000 | 449,589,000 | 440,556,000 | 383,338,000 | |
other income | 45,000 | 42,024,000 | 230,000 | 750,000 | 733,000 | 321,000 | 5,637,000 | -14,000 | 9,736,000 | 3,203,000 | 3,925,000 | -3,010,000 | 3,731,000 | -128,000 | -15,303,000 | -86,001,000 | 45,173,000 | 102,720,000 | 1,086,812,000 | -2,210,000 | -58,367,000 | 108,608,000 | -36,389,000 | 1,438,000 | -14,313,000 | 108,711,000 | -3,726,000 | -9,718,000 | 28,234,000 | 93,717,000 | -365,000 | 5,707,000 | |
income from operations | 123,617,000 | 85,159,000 | 42,743,000 | -17,519,000 | 103,883,000 | 41,051,000 | 40,719,000 | -22,612,000 | 79,435,000 | 30,051,000 | 27,543,000 | -11,814,000 | 25,352,000 | 58,485,000 | 89,141,000 | 12,588,000 | 228,934,000 | 225,565,000 | 736,096,000 | 63,970,000 | 2,819,000 | 142,329,000 | 10,788,000 | 28,065,000 | -8,318,000 | 167,496,000 | 49,266,000 | 37,792,000 | 91,126,000 | 162,937,000 | 25,698,000 | 52,829,000 | |
yoy | 19.00% | 107.45% | 4.97% | -22.52% | 30.78% | 36.60% | 47.84% | 91.40% | 213.33% | -48.62% | -69.10% | -193.85% | -88.93% | -74.07% | -87.89% | -80.32% | 8021.11% | 58.48% | 6723.29% | 127.94% | -133.89% | -15.03% | -78.10% | -25.74% | -109.13% | 2.80% | 91.71% | -28.46% | |||||
qoq | 45.16% | 99.23% | -343.98% | -116.86% | 153.06% | 0.82% | -280.08% | -128.47% | 164.33% | 9.11% | -333.14% | -146.60% | -56.65% | -34.39% | 608.14% | -94.50% | 1.49% | -69.36% | 1050.69% | 2169.24% | -98.02% | 1219.33% | -61.56% | -437.40% | -104.97% | 239.98% | 30.36% | -58.53% | -44.07% | 534.05% | -51.36% | ||
operating margin % | 12.29% | 9.86% | 5.63% | -2.63% | 11.90% | 5.98% | 6.43% | -4.14% | 10.63% | 4.88% | 4.70% | -2.27% | 4.17% | 8.80% | 11.80% | 1.86% | 23.25% | 28.62% | 116.86% | 12.69% | 0.47% | 32.65% | 2.81% | 5.80% | -1.32% | 28.55% | 8.93% | 8.44% | 14.43% | 31.41% | 5.51% | 12.27% | |
interest expense | -7,002,000 | -7,974,000 | -9,023,000 | -8,483,000 | -8,427,000 | -7,863,000 | -8,258,000 | -7,220,000 | 2,990,000 | -7,542,000 | -9,595,000 | -7,591,000 | -6,896,000 | -7,281,000 | -8,923,000 | -7,870,000 | -7,439,000 | -8,498,000 | -8,723,000 | -8,813,000 | -9,111,000 | -9,532,000 | -10,056,000 | -5,986,750 | -8,167,000 | -8,081,000 | -7,699,000 | ||||||
income before income taxes and noncontrolling interests | 116,615,000 | 77,185,000 | 33,720,000 | -26,002,000 | 95,456,000 | 33,188,000 | 32,461,000 | 82,425,000 | 22,509,000 | 17,948,000 | -19,405,000 | 18,456,000 | 51,204,000 | 80,218,000 | 4,718,000 | 221,495,000 | 217,067,000 | 727,373,000 | 55,157,000 | -6,292,000 | 132,797,000 | 732,000 | 19,035,000 | -16,459,000 | 159,329,000 | 41,185,000 | 30,093,000 | 76,421,000 | 151,428,000 | 15,116,000 | 39,420,000 | ||
provision for income taxes | 33,187,000 | 18,731,000 | 4,209,000 | 31,405,000 | 8,847,000 | 9,046,000 | 29,084,000 | 8,356,000 | 6,719,000 | 51,643,000 | 53,811,000 | 6,933,000 | |||||||||||||||||||||
consolidated net income | 83,428,000 | 58,454,000 | 29,511,000 | -15,949,000 | 64,051,000 | 24,341,000 | 23,415,000 | 53,341,000 | 14,153,000 | 11,229,000 | -16,349,000 | 12,125,000 | 37,910,000 | 61,792,000 | 714,000 | 185,109,000 | 163,256,000 | 585,191,000 | 44,578,000 | -5,127,000 | 99,525,000 | 644,000 | 14,238,000 | -16,327,000 | 122,569,000 | 32,064,000 | 23,406,000 | 39,559,000 | 115,558,000 | 4,294,000 | 32,487,000 | ||
less: net income attributable to noncontrolling interests | 15,451,000 | 12,300,000 | 8,692,000 | -7,183,000 | 18,637,000 | 6,547,000 | 9,135,000 | 16,793,000 | 4,206,000 | 4,800,000 | -5,999,000 | 5,698,000 | 9,946,000 | 13,273,000 | 352,000 | 35,779,000 | 34,707,000 | 145,447,000 | 11,473,000 | -1,346,000 | 24,176,000 | 330,000 | 6,056,000 | -5,362,000 | 33,871,000 | 9,396,000 | 6,502,000 | 21,800,000 | 47,321,000 | 3,555,000 | 12,490,000 | ||
net income available to common stockholders | 67,977,000 | 46,154,000 | 20,819,000 | -8,766,000 | 45,414,000 | 17,794,000 | 14,280,000 | 36,548,000 | 9,947,000 | 6,429,000 | -10,350,000 | 6,427,000 | 27,964,000 | 48,519,000 | 362,000 | 149,330,000 | 128,549,000 | 439,744,000 | 33,105,000 | -3,781,000 | 75,349,000 | 314,000 | 8,182,000 | -10,965,000 | 88,698,000 | 22,668,000 | 16,904,000 | 17,759,000 | 68,237,000 | 739,000 | 19,997,000 | ||
per share data: | |||||||||||||||||||||||||||||||||
basic earnings per share | 0.38 | 0.26 | 0.12 | -0.05 | 0.27 | 0.1 | 0.08 | -0.09 | 0.22 | 0.06 | 0.04 | -0.06 | 0.04 | 0.16 | 0.26 | 0.77 | 0.64 | 2.35 | 0.17 | -0.01 | 0.03 | -0.08 | 0.48 | 0.11 | 0.08 | 0.09 | 0.43 | 0.13 | |||||
basic weighted-average shares of common stock outstanding | 178,456 | 177,230 | 179,560 | 176,352 | 172,179 | 170,088 | 173,469 | 174,774 | 173,475 | 174,129 | 173,939 | 172,561 | 180,337 | 177,231 | 183,948 | 188,881 | 190,179 | 199,413 | 185,114 | 183,254 | 179,106 | 179,501 | 178,523 | 177,545 | 177,774 | 177,020 | 178,754 | 178,611 | 157,256 | 155,152 | 155,157 | 155,694 | |
fully diluted earnings per share | 0.36 | 0.25 | 0.11 | -0.05 | 0.25 | 0.1 | 0.08 | -0.09 | 0.21 | 0.06 | 0.04 | -0.06 | 0.04 | 0.15 | 0.26 | 0.74 | 0.63 | 2.13 | 0.16 | -0.03 | 0.39 | -0.01 | 0.03 | -0.08 | 0.48 | 0.11 | 0.08 | 0.08 | 0.43 | 0.12 | |||
net income for fully diluted shares | 92,909 | 63,983 | 28,773 | -8,766 | 38,266 | 26,151 | 20,582 | 34,282 | 14,075 | 8,850 | -10,350 | 9,920 | 37,674 | 63,379 | 438 | 149,330 | 128,549 | 583,745 | 43,925 | -40,141 | 103,623 | -2,131 | 8,933 | -14,219 | 99,500 | 23,308 | 21,968 | 991 | 80,038 | 546 | |||
fully diluted weighted-average shares of common stock outstanding | 253,450 | 251,674 | 252,614 | 176,352 | 177,691 | 254,970 | 255,604 | 174,774 | 176,382 | 247,240 | 244,954 | 172,561 | 245,177 | 243,469 | 247,985 | 252,815 | 195,813 | 205,281 | 273,555 | 271,194 | 179,690 | 266,793 | 178,523 | 263,646 | 185,016 | 206,616 | 208,150 | 269,057 | 163,810 | 185,134 | 155,938 | 246,834 | |
benefit for income taxes | -10,053,000 | -3,516,000 | -3,056,000 | ||||||||||||||||||||||||||||||
investment sales | 70,823,000 | 136,972,000 | 94,707,000 | 77,604,000 | 71,993,000 | 113,518,000 | 131,731,000 | 209,053,000 | 152,113,000 | ||||||||||||||||||||||||
commercial mortgage origination | 59,943,000 | 106,884,000 | 64,559,000 | 63,969,000 | 43,208,000 | 73,269,000 | 90,633,000 | 99,788,000 | 94,062,000 | ||||||||||||||||||||||||
loss before income taxes and noncontrolling interests | -29,832,000 | ||||||||||||||||||||||||||||||||
consolidated net incomes | -26,316,000 | ||||||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | -10,062,000 | ||||||||||||||||||||||||||||||||
net loss available to common stockholders | -16,254,000 | ||||||||||||||||||||||||||||||||
net loss for fully diluted shares | -16,254 | ||||||||||||||||||||||||||||||||
benefit from income taxes | 6,331,000 | 13,294,000 | 18,426,000 | 4,004,000 | 142,182,000 | 10,579,000 | -1,165,000 | 33,272,000 | 88,000 | 4,797,000 | 13,142,000 | 36,760,000 | 9,121,000 | 6,687,000 | 36,862,000 | 35,870,000 | 10,822,000 | ||||||||||||||||
commissions | 643,682,000 | 483,628,000 | 369,102,000 | 268,836,000 | 328,645,000 | 197,903,000 | 173,038,000 | 268,362,000 | 416,728,000 | 357,908,000 | 346,131,000 | 275,268,000 | 426,431,000 | 319,340,000 | 279,833,000 | 260,735,000 | |||||||||||||||||
gains from mortgage banking activities/originations | 76,798,000 | 60,029,000 | 41,260,000 | 47,393,000 | 100,228,000 | 91,192,000 | 69,071,000 | 50,422,000 | 49,316,000 | 72,332,000 | 45,091,000 | 31,346,000 | 49,501,000 | 51,972,000 | 41,877,000 | 38,914,000 | |||||||||||||||||
basic earning per share | -0.03 | 0.4 | |||||||||||||||||||||||||||||||
interest income | -9,030,000 | -14,705,000 | -11,509,000 | -10,582,000 | -13,409,000 | ||||||||||||||||||||||||||||
includes a reduction for dividends on preferred stock or units in the amount of 3.2 million and 1.7 million for the three months ended september 30, 2019 and 2018, respectively, and 9.7 million and 1.9 million for the nine months ended september 30, 2019 and 2018, respectively. | |||||||||||||||||||||||||||||||||
other income, net: | |||||||||||||||||||||||||||||||||
total other income | -3,726,000 | -9,718,000 | |||||||||||||||||||||||||||||||
includes a reduction for dividends on preferred stock or units in the amount of 3.2 million and 6.4 million for the three and six months ended june 30, 2019, respectively, and 0.2 million for the three and six months ended june 30, 2018. | |||||||||||||||||||||||||||||||||
in accordance with asc 260, includes a reduction for dividends on preferred stock or units in the amount of 3.2 million for the three months ended march 31, 2019. | |||||||||||||||||||||||||||||||||
allocations of net income and grant of exchangeability to limited partnership units | 32,974,250 | 41,062,000 | 65,026,000 | 25,809,000 | |||||||||||||||||||||||||||||
other income (losses), net: | |||||||||||||||||||||||||||||||||
total other income (losses) | 24,764,750 | 93,717,000 | -365,000 | 5,707,000 | |||||||||||||||||||||||||||||
dividends declared per share of common stock | 0.09 | 0.09 | |||||||||||||||||||||||||||||||
dividends declared and paid per share of common stock | 0.09 | ||||||||||||||||||||||||||||||||
in accordance with asc 260, includes a reduction for dividends on preferred stock or units in the amount of 0.2 million for the three and six months ended june 30, 2018. |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | |||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||
cash and cash equivalents | 229,109,000 | 224,091,000 | 195,829,000 | 157,078,000 | 197,691,000 | 178,583,000 | 176,387,000 | 140,903,000 | 164,894,000 | 143,343,000 | 164,365,000 | 210,724,000 | 233,016,000 | 229,673,000 | 280,468,000 | 442,791,000 | 191,332,000 | 170,752,000 | 165,721,000 | 142,854,000 | 191,448,000 | 272,957,000 | 306,395,000 | 291,544,000 | 163,564,000 | 116,309,000 | 107,671,000 | 72,527,000 | 122,475,000 | 70,607,000 | 60,274,000 | 48,069,000 | 121,027,000 |
restricted cash and short-term investments | 120,176,000 | 114,682,000 | |||||||||||||||||||||||||||||||
loans held for sale, at fair value | 913,302,000 | 1,400,208,000 | 1,349,240,000 | 848,044,000 | 774,905,000 | 1,027,781,000 | 818,993,000 | 505,668,000 | 528,944,000 | 616,420,000 | 936,970,000 | 434,852,000 | 138,345,000 | 980,859,000 | 849,193,000 | 572,670,000 | 1,072,479,000 | 1,200,192,000 | 415,991,000 | 821,194,000 | 1,086,805,000 | 1,537,734,000 | 1,089,429,000 | 739,383,000 | 215,290,000 | 704,357,000 | 818,909,000 | 873,021,000 | 990,864,000 | 1,132,665,000 | 547,968,000 | 965,639,000 | |
receivables | 628,405,000 | 584,839,000 | 566,814,000 | 560,723,000 | 604,601,000 | 542,889,000 | 552,660,000 | 524,413,000 | 622,508,000 | 528,884,000 | 532,758,000 | 527,915,000 | 523,742,000 | 507,776,000 | 516,504,000 | 528,755,000 | 569,206,000 | 514,392,000 | 407,267,000 | 394,064,000 | 376,795,000 | 380,128,000 | 402,698,000 | 439,080,000 | 508,379,000 | 478,672,000 | 466,849,000 | 445,941,000 | 451,605,000 | 390,165,000 | 317,663,000 | 293,148,000 | 210,471,000 |
receivables from related parties | 326,000 | 8,262,000 | 652,000 | 1,606,000 | 1,237,000 | 20,498,000 | |||||||||||||||||||||||||||
other current assets | 114,050,000 | 118,829,000 | 118,068,000 | 111,072,000 | 87,976,000 | 138,171,000 | 110,384,000 | 108,527,000 | 95,946,000 | 106,237,000 | 219,119,000 | 107,149,000 | 100,188,000 | 235,584,000 | 79,315,000 | 114,684,000 | 83,337,000 | 115,228,000 | 84,975,000 | 73,451,000 | 63,790,000 | 88,803,000 | 79,010,000 | 131,651,000 | 91,194,000 | 74,147,000 | 79,394,000 | 51,527,000 | 57,739,000 | 53,860,000 | 48,738,000 | 36,499,000 | 20,994,000 |
total current assets | 2,005,042,000 | 2,442,649,000 | 2,343,716,000 | 1,787,481,000 | 1,772,673,000 | 1,993,179,000 | 1,760,236,000 | 1,377,317,000 | 1,506,104,000 | 1,485,055,000 | 1,940,861,000 | 1,365,061,000 | 1,076,015,000 | 2,032,788,000 | 1,800,174,000 | 1,734,068,000 | 2,524,353,000 | 2,611,171,000 | 2,239,767,000 | 1,503,859,000 | 1,819,072,000 | 2,465,738,000 | 1,939,881,000 | 1,661,703,000 | 1,073,530,000 | 1,554,909,000 | 1,565,380,000 | 1,552,067,000 | 1,757,054,000 | 2,057,463,000 | 1,298,761,000 | 1,595,921,000 | 825,097,000 |
goodwill | 802,040,000 | 782,482,000 | 788,687,000 | 776,626,000 | 770,886,000 | 783,173,000 | 773,855,000 | 774,156,000 | 776,547,000 | 769,167,000 | 775,855,000 | 773,698,000 | 705,894,000 | 698,682,000 | 705,199,000 | 656,523,000 | 657,131,000 | 651,695,000 | 597,462,000 | 593,294,000 | 560,332,000 | 559,935,000 | 559,903,000 | 559,214,000 | 557,914,000 | 539,803,000 | 543,125,000 | 515,326,000 | 515,321,000 | 513,527,000 | 481,714,000 | 474,990,000 | 477,532,000 |
mortgage servicing rights | 517,994,000 | 508,100,000 | 499,991,000 | 508,587,000 | 517,579,000 | 506,962,000 | 514,203,000 | 521,872,000 | 531,203,000 | 540,204,000 | 544,531,000 | 550,541,000 | 568,552,000 | 565,960,000 | 568,680,000 | 559,595,000 | 550,302,000 | 494,729,000 | 453,187,000 | 423,232,000 | 412,813,000 | 413,644,000 | 406,209,000 | 400,783,000 | 406,960,000 | 411,809,000 | 405,241,000 | 392,040,000 | 381,526,000 | 392,626,000 | |||
loans, forgivable loans and other receivables from employees and partners | 862,204,000 | 856,516,000 | 870,612,000 | 866,233,000 | 769,395,000 | 788,233,000 | 787,735,000 | 787,878,000 | 651,197,000 | 631,776,000 | 628,288,000 | 605,947,000 | 500,833,000 | 492,962,000 | 478,365,000 | 463,607,000 | 453,345,000 | 449,746,000 | 451,190,000 | 444,674,000 | 454,270,000 | 479,792,000 | 483,806,000 | 490,754,000 | 403,710,000 | 356,590,000 | 320,400,000 | 312,985,000 | 285,532,000 | 275,156,000 | 248,038,000 | 226,744,000 | 209,549,000 |
right-of-use assets | 447,765,000 | 469,382,000 | 494,982,000 | 513,383,000 | 500,464,000 | 540,072,000 | 531,442,000 | 568,118,000 | 596,362,000 | 605,230,000 | 640,125,000 | 658,806,000 | 638,592,000 | 612,693,000 | 635,770,000 | 596,781,000 | 606,634,000 | 642,825,000 | 409,532,000 | 422,711,000 | 190,469,000 | 191,705,000 | 191,177,000 | 195,510,000 | 201,661,000 | ||||||||
fixed assets | 156,490,000 | 157,077,000 | 159,266,000 | 158,963,000 | 166,729,000 | 173,273,000 | 173,721,000 | 173,685,000 | 178,035,000 | 176,834,000 | 176,814,000 | 170,914,000 | 155,639,000 | 148,544,000 | 138,121,000 | 137,488,000 | 135,756,000 | 133,569,000 | 113,348,000 | 115,452,000 | 96,367,000 | 102,016,000 | 102,601,000 | 103,061,000 | 98,016,000 | 93,844,000 | 83,543,000 | 81,845,000 | 78,805,000 | 72,158,000 | 67,686,000 | 64,565,000 | 64,822,000 |
other intangible assets | 76,336,000 | 50,320,000 | 58,697,000 | 61,127,000 | 64,468,000 | 73,003,000 | 74,239,000 | 78,683,000 | 83,626,000 | 86,380,000 | 92,519,000 | 96,463,000 | 80,968,000 | 83,328,000 | 93,169,000 | 73,266,000 | 76,199,000 | 71,825,000 | 57,195,000 | 61,508,000 | 44,289,000 | 46,554,000 | 48,302,000 | 50,080,000 | 45,226,000 | 32,420,000 | 35,248,000 | 34,485,000 | 35,769,000 | 29,354,000 | 26,677,000 | 25,896,000 | 24,921,000 |
other assets | 151,296,000 | 193,956,000 | 174,008,000 | 175,343,000 | 147,926,000 | 146,161,000 | 143,478,000 | 140,213,000 | 148,501,000 | 140,109,000 | 130,063,000 | 226,669,000 | 214,266,000 | 105,747,000 | 195,513,000 | 219,116,000 | 212,481,000 | 238,411,000 | 239,195,000 | 331,991,000 | 322,922,000 | 379,685,000 | 383,336,000 | 413,102,000 | 407,898,000 | 599,905,000 | 558,379,000 | 549,530,000 | 369,867,000 | 368,195,000 | 322,223,000 | 287,508,000 | 278,460,000 |
total assets | 5,019,167,000 | 5,460,482,000 | 5,389,959,000 | 4,847,743,000 | 4,710,120,000 | 5,004,056,000 | 4,758,909,000 | 4,421,922,000 | 4,471,575,000 | 4,434,755,000 | 4,929,056,000 | 4,448,099,000 | 3,940,759,000 | 4,740,704,000 | 4,614,991,000 | 4,440,444,000 | 5,216,201,000 | 5,333,165,000 | 4,634,095,000 | 4,000,733,000 | 3,982,450,000 | 4,678,612,000 | 4,132,238,000 | 3,886,237,000 | 3,201,599,000 | 3,583,680,000 | 3,506,858,000 | 3,453,198,000 | 3,454,157,000 | 3,721,094,000 | 2,837,139,000 | 3,057,150,000 | 2,273,007,000 |
liabilities, redeemable partnership interests, and equity: | |||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||
warehouse facilities collateralized by u.s. government sponsored enterprises | 892,439,000 | 1,350,390,000 | 1,290,864,000 | 821,165,000 | 754,308,000 | 985,801,000 | 792,861,000 | 493,428,000 | 498,631,000 | 609,457,000 | 931,472,000 | 427,701,000 | 137,406,000 | 1,016,352,000 | 834,582,000 | 571,705,000 | 1,050,693,000 | 1,184,329,000 | 410,170,000 | 817,033,000 | 1,061,202,000 | 1,510,333,000 | 1,064,096,000 | 703,321,000 | 209,648,000 | 680,860,000 | 793,194,000 | 859,746,000 | 972,387,000 | ||||
accrued compensation | 440,337,000 | 391,030,000 | 338,756,000 | 362,008,000 | 448,183,000 | 343,131,000 | 314,955,000 | 316,554,000 | 400,765,000 | 311,526,000 | 307,013,000 | 304,858,000 | 369,540,000 | 379,011,000 | 385,630,000 | 365,129,000 | 462,533,000 | 393,631,000 | 568,798,000 | 272,015,000 | 279,872,000 | 270,312,000 | 246,292,000 | 257,892,000 | 343,845,000 | 405,256,000 | 339,581,000 | 288,804,000 | 366,506,000 | 314,350,000 | 228,788,000 | 205,732,000 | 205,395,000 |
accounts payable, accrued expenses and other liabilities | 572,294,000 | 626,027,000 | 617,502,000 | 575,007,000 | 577,940,000 | 627,058,000 | 581,283,000 | 550,718,000 | 583,564,000 | 544,154,000 | 526,021,000 | 536,174,000 | 511,584,000 | 469,987,000 | 460,866,000 | 494,207,000 | 528,746,000 | 579,966,000 | 715,695,000 | 373,441,000 | 326,548,000 | 465,333,000 | 341,548,000 | 399,847,000 | 417,069,000 | ||||||||
payables to related parties | 1,835,000 | 4,786,000 | 11,827,000 | 6,212,000 | 6,045,000 | 6,732,000 | 9,571,000 | 6,644,000 | 2,749,000 | 9,260,000 | 1,299,000 | 9,745,000 | 11,973,000 | 11,387,000 | 24,246,000 | 10,762,000 | 7,347,000 | 548,000 | 6,045,000 | 4,392,000 | 5,185,000 | 3,880,000 | 14,643,000 | 38,090,000 | |||||||||
total current liabilities | 1,906,905,000 | 2,372,233,000 | 2,258,949,000 | 1,764,392,000 | 1,780,431,000 | 1,962,035,000 | 1,695,831,000 | 1,370,271,000 | 1,489,604,000 | 1,597,633,000 | 2,322,854,000 | 1,818,466,000 | 1,576,059,000 | 1,877,323,000 | 1,692,465,000 | 1,455,287,000 | 2,192,741,000 | 2,305,273,000 | 1,695,211,000 | 1,468,534,000 | 1,705,292,000 | 2,251,163,000 | 1,655,816,000 | 1,375,703,000 | 1,045,387,000 | 1,604,514,000 | 1,522,026,000 | 1,523,759,000 | 1,664,639,000 | 2,101,080,000 | 1,230,131,000 | 1,527,778,000 | 782,588,000 |
long-term debt | 671,746,000 | 746,478,000 | 871,210,000 | 770,941,000 | 670,673,000 | 770,405,000 | 745,161,000 | 670,183,000 | 547,260,000 | 475,000,000 | 225,000,000 | 225,000,000 | 547,141,000 | 546,502,000 | 542,478,000 | 545,239,000 | 544,615,000 | 682,160,000 | 681,270,000 | 680,385,000 | 879,504,000 | 953,628,000 | 952,756,000 | 589,294,000 | 598,565,000 | 582,840,000 | 538,626,000 | 537,926,000 | 133,950,000 | 247,150,000 | 400,000,000 | 670,710,000 | |
right-of-use liabilities | 437,205,000 | 459,469,000 | 484,427,000 | 502,331,000 | 489,832,000 | 527,311,000 | 528,424,000 | 568,044,000 | 598,044,000 | 610,161,000 | 638,340,000 | 652,285,000 | 627,088,000 | 597,107,000 | 612,900,000 | 596,306,000 | 586,069,000 | 618,149,000 | 418,412,000 | 426,318,000 | 218,629,000 | 216,993,000 | 215,465,000 | 221,265,000 | 227,942,000 | ||||||||
other long-term liabilities | 251,507,000 | 250,875,000 | 250,384,000 | 250,152,000 | 231,115,000 | 251,982,000 | 253,065,000 | 246,795,000 | 241,741,000 | 238,256,000 | 232,585,000 | 233,575,000 | 196,197,000 | 218,065,000 | 223,904,000 | 211,107,000 | 207,012,000 | 218,516,000 | 246,685,000 | 433,747,000 | 436,952,000 | 418,227,000 | 401,274,000 | 394,201,000 | 376,834,000 | 372,793,000 | 359,274,000 | 343,431,000 | 168,623,000 | 173,633,000 | |||
total liabilities | 3,267,363,000 | 3,829,055,000 | 3,864,970,000 | 3,287,816,000 | 3,172,051,000 | 3,511,733,000 | 3,222,481,000 | 2,855,293,000 | 2,876,649,000 | 2,921,050,000 | 3,418,779,000 | 2,929,326,000 | 2,399,344,000 | 3,239,636,000 | 3,075,771,000 | 2,805,178,000 | 3,531,061,000 | 3,686,553,000 | 3,042,468,000 | 3,009,869,000 | 3,041,258,000 | 3,765,887,000 | 3,226,183,000 | 2,943,925,000 | 2,239,457,000 | 2,575,872,000 | 2,464,140,000 | 2,405,816,000 | 2,371,188,000 | 2,708,663,000 | 2,058,860,000 | 2,503,468,000 | 2,029,593,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||
redeemable partnership interests | 12,049,000 | 11,516,000 | 11,534,000 | 12,936,000 | 13,900,000 | 13,365,000 | 13,465,000 | 15,531,000 | 16,244,000 | 15,209,000 | 15,067,000 | 15,932,000 | 16,550,000 | 16,954,000 | 18,220,000 | 17,404,000 | 20,947,000 | 22,890,000 | 20,407,000 | 20,191,000 | 20,045,000 | 22,608,000 | 21,243,000 | 21,379,000 | 21,517,000 | 28,895,000 | 26,715,000 | 26,584,000 | 26,170,000 | 24,131,000 | 20,884,000 | 22,105,000 | |
equity: | |||||||||||||||||||||||||||||||||
class a common stock | 2,468,000 | 2,434,000 | 2,403,000 | 2,370,000 | 2,245,000 | 2,199,000 | 2,165,000 | 2,131,000 | 2,095,000 | 2,073,000 | 2,053,000 | 2,039,000 | 2,011,000 | 1,995,000 | 1,988,000 | 1,960,000 | 1,940,000 | 1,907,000 | 1,772,000 | 1,695,000 | 1,676,000 | 1,632,000 | 1,623,000 | 1,612,000 | 1,608,000 | 1,590,000 | 1,583,000 | 1,574,000 | 1,570,000 | 1,389,000 | 1,389,000 | 1,389,000 | 1,386,000 |
class b common stock | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 212,000 | 158,000 | 158,000 | 158,000 | 158,000 |
additional paid-in capital | 998,903,000 | 965,678,000 | 916,386,000 | 878,539,000 | 753,001,000 | 723,120,000 | 703,299,000 | 690,342,000 | 657,736,000 | 631,285,000 | 613,847,000 | 601,150,000 | 584,709,000 | 553,564,000 | 523,504,000 | 497,489,000 | 487,447,000 | 482,715,000 | 506,077,000 | 364,213,000 | 351,450,000 | 335,955,000 | 329,196,000 | 324,817,000 | 318,165,000 | 294,901,000 | 292,441,000 | 284,054,000 | 285,071,000 | 55,728,000 | 60,294,000 | 54,474,000 | 59,374,000 |
retained earnings | 1,311,748,000 | 1,249,200,000 | 1,208,373,000 | 1,193,099,000 | 1,207,285,000 | 1,166,969,000 | 1,154,280,000 | 1,145,189,000 | 1,166,675,000 | 1,135,347,000 | 1,130,644,000 | 1,129,441,000 | 1,145,006,000 | 1,143,756,000 | 1,121,147,000 | 1,078,130,000 | 1,079,661,000 | 932,268,000 | 805,720,000 | 372,387,000 | 342,764,000 | 348,430,000 | 278,130,000 | 282,053,000 | 313,112,000 | 344,891,000 | 277,115,000 | 275,589,000 | 277,952,000 | 277,349,000 | 224,906,000 | 238,096,000 | 199,492,000 |
treasury stock | -854,565,000 | -852,154,000 | -852,154,000 | -746,579,000 | -745,931,000 | -721,023,000 | -648,820,000 | -599,228,000 | -569,235,000 | -565,046,000 | -549,617,000 | -538,612,000 | -538,612,000 | -527,380,000 | -440,444,000 | -316,708,000 | -290,174,000 | -160,599,000 | -87,940,000 | -48,221,000 | -40,531,000 | -34,894,000 | -34,894,000 | -34,894,000 | -34,894,000 | -34,469,000 | -14,382,000 | -486,000 | -486,000 | ||||
accumulated other comprehensive loss | 2,808,000 | 2,585,000 | 4,688,000 | -6,314,000 | -11,287,000 | -459,000 | -8,607,000 | -6,882,000 | -4,555,000 | -13,449,000 | -5,443,000 | -8,481,000 | -11,989,000 | -15,909,000 | -9,116,000 | -2,975,000 | -2,731,000 | -2,292,000 | -2,192,000 | -2,612,000 | -2,094,000 | ||||||||||||
total stockholders’ equity | 1,461,574,000 | 1,367,955,000 | 1,279,908,000 | 1,321,327,000 | 1,205,525,000 | 1,171,018,000 | 1,202,529,000 | 1,231,764,000 | 1,252,928,000 | 1,190,422,000 | 1,191,696,000 | 1,185,749,000 | 1,181,337,000 | 1,157,810,000 | 1,198,863,000 | 1,259,680,000 | 1,277,927,000 | 1,255,783,000 | 1,225,221,000 | 689,246,000 | 655,049,000 | 648,756,000 | 572,713,000 | 573,573,000 | 599,664,000 | 610,375,000 | 559,925,000 | 564,084,000 | 567,569,000 | 334,624,000 | 286,747,000 | 294,117,000 | 260,410,000 |
noncontrolling interests | 278,181,000 | 251,956,000 | 233,547,000 | 225,664,000 | 318,644,000 | 307,940,000 | 320,434,000 | 319,334,000 | 325,754,000 | 308,074,000 | 303,514,000 | 317,092,000 | 343,528,000 | 326,304,000 | 322,137,000 | 358,182,000 | 386,266,000 | 367,939,000 | 345,999,000 | 281,427,000 | 266,098,000 | 241,361,000 | 312,099,000 | 347,360,000 | 340,961,000 | 368,538,000 | 456,078,000 | 456,714,000 | 489,230,000 | 653,676,000 | 470,648,000 | 237,460,000 | -38,092,000 |
total equity | 1,739,755,000 | 1,619,911,000 | 1,513,455,000 | 1,546,991,000 | 1,524,169,000 | 1,478,958,000 | 1,522,963,000 | 1,551,098,000 | 1,578,682,000 | 1,498,496,000 | 1,495,210,000 | 1,502,841,000 | 1,524,865,000 | 1,484,114,000 | 1,521,000,000 | 1,617,862,000 | 1,664,193,000 | 1,623,722,000 | 1,571,220,000 | 970,673,000 | 921,147,000 | 890,117,000 | 884,812,000 | 920,933,000 | 940,625,000 | 978,913,000 | 1,016,003,000 | 1,020,798,000 | 1,056,799,000 | 988,300,000 | 757,395,000 | 531,577,000 | 222,318,000 |
total liabilities, redeemable partnership interests, and equity | 5,019,167,000 | 5,460,482,000 | 5,389,959,000 | 4,847,743,000 | 4,710,120,000 | 5,004,056,000 | 4,758,909,000 | 4,421,922,000 | 4,471,575,000 | 4,434,755,000 | 4,929,056,000 | 4,448,099,000 | 3,940,759,000 | 4,740,704,000 | 4,614,991,000 | 4,440,444,000 | 5,216,201,000 | 5,333,165,000 | 4,634,095,000 | 4,000,733,000 | 3,982,450,000 | 4,678,612,000 | 4,132,238,000 | 3,886,237,000 | 3,583,680,000 | 3,506,858,000 | |||||||
restricted cash | 113,765,000 | 110,564,000 | 107,174,000 | 105,755,000 | 101,812,000 | 97,806,000 | 93,812,000 | 89,932,000 | 87,339,000 | 83,980,000 | 79,936,000 | 77,865,000 | 74,694,000 | 75,168,000 | 75,168,000 | 74,453,000 | 71,926,000 | 68,295,000 | 66,951,000 | 63,705,000 | 60,743,000 | 60,045,000 | 58,308,000 | 64,931,000 | 260,592,000 | 258,677,000 | 243,944,000 | 52,347,000 | |||||
short-term debt | 129,747,000 | ||||||||||||||||||||||||||||||||
marketable securities | 239,000 | 310,000 | 441,000 | 788,000 | 1,031,000 | 524,569,000 | 536,154,000 | 1,093,887,000 | 4,001,000 | 33,283,000 | 121,759,000 | 36,795,000 | 123,417,000 | 33,659,000 | 43,745,000 | 48,942,000 | 93,715,000 | 9,127,000 | 8,622,000 | 57,623,000 | |||||||||||||
6.125% senior notes | 549,088,000 | 548,434,000 | 547,784,000 | ||||||||||||||||||||||||||||||
repurchase agreements and securities loaned | 140,007,000 | ||||||||||||||||||||||||||||||||
contingent class a common stock | 1,572,000 | 1,572,000 | 1,572,000 | 1,572,000 | 1,572,000 | 1,572,000 | 1,572,000 | 1,572,000 | 1,160,000 | 1,050,000 | 1,050,000 | 1,461,000 | 3,250,000 | 2,956,000 | 3,141,000 | 3,250,000 | |||||||||||||||||
msrs | 533,923,000 | 526,406,000 | 527,244,000 | ||||||||||||||||||||||||||||||
securities loaned | 140,000,000 | 33,278,000 | 36,735,000 | 24,838,000 | 33,659,000 | 43,745,000 | 8,580,000 | 9,127,000 | 8,622,000 | ||||||||||||||||||||||||
accumulated other comprehensive income | -3,739,000 | -2,604,000 | -1,277,000 | ||||||||||||||||||||||||||||||
total liabilities, redeemable partnership interest, and equity | 3,201,599,000 | 3,453,198,000 | 3,454,157,000 | 3,721,094,000 | 2,837,139,000 | 3,057,150,000 | 2,273,007,000 | ||||||||||||||||||||||||||
restricted cash and cash equivalents | 58,007,000 | 57,661,000 | 65,306,000 | ||||||||||||||||||||||||||||||
current portion of accounts payable, accrued expenses and other liabilities | 473,789,000 | 330,084,000 | 302,191,000 | 312,239,000 | 248,365,000 | 184,248,000 | 165,746,000 | 124,961,000 | |||||||||||||||||||||||||
current portion of payables to related parties | 19,771,000 | 25,508,000 | 29,273,000 | 13,507,000 | 397,993,000 | 267,397,000 | 197,199,000 | 34,169,000 | |||||||||||||||||||||||||
long-term debt payable to related parties | 300,000,000 | 412,500,000 | 412,500,000 | 412,500,000 | |||||||||||||||||||||||||||||
cash segregated under regulatory requirements | 55,859,000 | 56,314,000 | |||||||||||||||||||||||||||||||
liabilities, redeemable partnership interest, and equity: | |||||||||||||||||||||||||||||||||
warehouse notes payable | 1,131,792,000 | 540,571,000 | 950,479,000 | 360,440,000 | |||||||||||||||||||||||||||||
other-long term liabilities | 169,079,000 | 163,190,000 | |||||||||||||||||||||||||||||||
loans held for sale | 362,635,000 | ||||||||||||||||||||||||||||||||
secured loans | 57,623,000 | ||||||||||||||||||||||||||||||||
other long term liabilities | 163,795,000 | ||||||||||||||||||||||||||||||||
redeemable partnership interest | 21,096,000 | ||||||||||||||||||||||||||||||||
bgc partners’ net investment in newmark |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||
consolidated net income | 83,428,000 | 58,456,000 | 29,511,000 | -15,949,000 | 64,051,000 | 53,341,000 | 14,154,000 | 11,229,000 | -16,349,000 | 12,125,000 | 37,912,000 | 61,794,000 | 714,000 | 185,109,000 | 163,256,000 | 585,191,000 | 44,578,000 | -5,127,000 | 99,524,000 | 642,000 | 14,238,000 | -16,327,000 | 122,569,000 | 32,064,000 | 23,406,000 | 39,559,000 | 115,558,000 | 4,294,000 | 32,487,000 | |||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||
gains on originated mortgage servicing rights | -41,779,000 | -38,425,000 | -20,296,000 | -18,711,000 | -40,182,000 | -23,948,000 | -20,298,000 | -19,552,000 | -20,915,000 | -23,170,000 | -22,654,000 | -8,965,000 | -33,901,000 | |||||||||||||||||||
depreciation and amortization | 46,874,000 | 45,460,000 | 42,611,000 | 46,358,000 | 44,869,000 | 44,576,000 | 40,879,000 | 43,975,000 | 43,894,000 | 41,463,000 | 42,034,000 | 38,830,000 | 47,058,000 | 44,358,000 | 38,925,000 | 35,475,000 | 40,925,000 | 28,883,000 | 30,868,000 | 21,053,000 | 36,580,000 | 29,627,000 | 28,947,000 | 46,039,000 | 32,634,000 | 36,781,000 | 33,425,000 | 28,304,000 | 29,146,000 | 25,873,000 | 20,201,000 | 22,513,000 |
lease impairment | ||||||||||||||||||||||||||||||||
provision for credit losses on the financial guarantee liability | -877,000 | 1,697,000 | 1,972,000 | 1,503,000 | -574,000 | -2,674,000 | 106,000 | 1,251,000 | -771,000 | 822,000 | ||||||||||||||||||||||
provision (reversal) for doubtful accounts | 1,247,000 | 2,477,000 | 4,080,000 | 1,559,000 | 601,000 | 265,000 | ||||||||||||||||||||||||||
equity-based compensation and allocation of net income to limited partnership units and fpus | 66,435,000 | 81,124,000 | 60,140,000 | 74,346,000 | 59,720,000 | 48,749,000 | 25,486,000 | 51,443,000 | 54,942,000 | 29,547,000 | 19,610,000 | 35,648,000 | 35,338,000 | 44,088,000 | 41,987,000 | 16,899,000 | 40,603,000 | 19,669,000 | 281,777,000 | 14,296,000 | 56,215,000 | 50,770,000 | 10,860,000 | 12,914,000 | 13,871,000 | |||||||
employee loan amortization and other non-cash compensation expense | 44,060,000 | 39,977,000 | 38,877,000 | 32,359,000 | 32,084,000 | 29,700,000 | ||||||||||||||||||||||||||
deferred tax provision | 26,914,000 | -9,331,000 | -28,808,000 | 0 | 12,028,000 | -36,000 | ||||||||||||||||||||||||||
non-cash changes in acquisition related earn-outs | 388,000 | 199,000 | 200,000 | 188,000 | 188,000 | -3,312,000 | -1,104,000 | 383,000 | 4,789,000 | 187,000 | 3,000 | 191,000 | -2,498,000 | |||||||||||||||||||
unrealized (gains) on loans held for sale | 19,918,000 | 7,105,000 | -19,072,000 | -20,121,000 | -6,188,000 | -36,983,000 | 48,098,000 | -10,862,000 | -965,000 | -5,449,000 | -9,989,000 | -1,786,000 | -4,035,000 | 2,841,000 | ||||||||||||||||||
income from an equity method investment | -1,030,000 | -1,250,000 | -1,250,000 | 2,250,000 | 19,000 | -1,843,000 | -3,176,000 | |||||||||||||||||||||||||
loan originations—loans held for sale | -3,563,994,000 | -3,267,761,000 | -2,158,500,000 | -1,737,433,000 | -3,334,363,000 | -2,092,971,000 | -1,631,220,000 | -1,567,047,000 | -1,659,385,000 | -1,474,616,000 | -2,976,883,000 | -802,191,000 | -2,019,703,000 | -1,992,241,000 | -2,140,238,000 | -1,671,022,000 | -3,145,062,000 | -2,713,552,000 | -1,118,939,000 | -2,164,595,000 | -4,088,340,000 | -3,226,603,000 | -2,513,573,000 | -2,545,715,000 | -1,271,991,000 | -4,012,751,000 | -1,944,040,000 | -1,554,443,000 | -2,674,707,000 | -3,278,137,000 | -1,249,137,000 | -1,410,690,000 |
loan sales—loans held for sale | 4,030,983,000 | 3,209,688,000 | 1,676,375,000 | 1,684,416,000 | 3,567,540,000 | 1,898,064,000 | 1,324,748,000 | 1,599,527,000 | 1,774,073,000 | 1,799,103,000 | 2,464,090,000 | 511,872,000 | 2,899,199,000 | 1,812,477,000 | 1,874,576,000 | 2,171,797,000 | 3,278,224,000 | 1,939,340,000 | 1,525,928,000 | 2,434,241,000 | 4,536,428,000 | 2,780,275,000 | 2,152,623,000 | 2,057,684,000 | 1,743,710,000 | 4,124,128,000 | 2,010,574,000 | 1,685,561,000 | 2,834,478,000 | 2,686,613,000 | 1,658,970,000 | 822,811,000 |
other | 692,000 | 4,755,000 | 511,000 | -42,000 | 7,910,000 | -10,722,000 | -4,539,000 | 6,273,000 | -9,501,000 | 6,544,000 | -1,151,000 | 5,843,000 | 522,000 | 353,000 | 686,000 | 611,000 | 940,000 | 895,000 | 890,000 | 885,000 | -494,000 | 877,000 | 51,000 | 2,971,000 | 1,026,000 | 1,189,000 | 878,000 | 1,167,000 | ||||
consolidated net income, adjusted for non-cash and non-operating items | 714,289,000 | 135,421,000 | -344,365,000 | 48,473,000 | 422,780,000 | -101,816,000 | -218,329,000 | 110,900,000 | 232,925,000 | 412,855,000 | -432,537,000 | -218,308,000 | 914,840,000 | -8,659,000 | -130,665,000 | 626,374,000 | 449,584,000 | -678,651,000 | 212,178,000 | 317,786,000 | 553,669,000 | -410,638,000 | -288,565,000 | -470,140,000 | 619,528,000 | 199,648,000 | 155,297,000 | 185,342,000 | 274,703,000 | -521,443,000 | 487,692,000 | -527,419,000 |
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||
receivables | -42,808,000 | -20,502,000 | -10,172,000 | 42,320,000 | -62,314,000 | 9,506,000 | -28,521,000 | 99,005,000 | -92,753,000 | 3,765,000 | -5,350,000 | 25,029,000 | -17,074,000 | 9,462,000 | 13,393,000 | 36,663,000 | -55,971,000 | -104,070,000 | -16,076,000 | -15,154,000 | 3,014,000 | 22,541,000 | 36,188,000 | 62,000,000 | -27,728,000 | -9,416,000 | -19,586,000 | 4,709,000 | -62,237,000 | -22,766,000 | -25,113,000 | -19,374,000 |
loans, forgivable loans and other receivables from employees and partners | -42,852,000 | -19,390,000 | -35,596,000 | -122,330,000 | -2,083,000 | -24,026,000 | -24,671,000 | -161,074,000 | -33,667,000 | -31,754,000 | -47,384,000 | -130,453,000 | -31,013,000 | -36,005,000 | -35,463,000 | -29,123,000 | -29,024,000 | -15,772,000 | -25,971,000 | -7,726,000 | 2,120,000 | -14,254,000 | -10,509,000 | -105,274,000 | -59,152,000 | -48,936,000 | -13,814,000 | -39,995,000 | -24,442,000 | -35,217,000 | -25,327,000 | -24,583,000 |
right-of-use assets | 21,617,000 | 25,600,000 | 18,401,000 | -12,919,000 | 39,608,000 | -8,630,000 | 36,676,000 | 28,244,000 | ||||||||||||||||||||||||
receivable from related parties | 0 | 0 | 0 | 326,000 | 0 | 0 | 0 | 8,262,000 | ||||||||||||||||||||||||
other assets | 43,032,000 | -12,079,000 | 23,829,000 | -62,464,000 | 48,397,000 | -31,822,000 | -9,149,000 | -4,271,000 | 4,404,000 | 7,364,000 | -11,407,000 | -9,397,000 | 61,952,000 | -65,949,000 | 47,496,000 | -34,785,000 | -53,954,000 | -20,123,000 | 74,147,000 | 8,788,000 | 21,570,000 | -20,828,000 | 49,275,000 | -28,253,000 | -50,358,000 | -19,392,000 | -24,889,000 | -18,602,000 | 17,168,000 | -2,418,000 | -10,611,000 | -14,063,000 |
accrued compensation | 15,642,000 | 37,409,000 | -27,267,000 | -115,978,000 | 82,948,000 | 13,482,000 | -15,070,000 | -96,503,000 | 68,656,000 | -1,317,000 | 511,000 | -90,112,000 | 43,000 | -5,234,000 | 11,428,000 | -108,570,000 | 36,067,000 | -238,240,000 | 143,166,000 | -24,230,000 | 22,822,000 | 1,616,000 | -10,065,000 | -89,742,000 | 26,633,000 | 54,949,000 | 20,428,000 | -62,051,000 | 15,280,000 | 36,968,000 | 33,019,000 | -35,069,000 |
right-of-use liability | -24,401,000 | -27,766,000 | -17,687,000 | 10,178,000 | -42,542,000 | 5,053,000 | -37,181,000 | -32,192,000 | -7,623,000 | -27,017,000 | -11,295,000 | 6,189,000 | ||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -63,052,000 | 979,000 | 7,500,000 | 26,778,000 | -77,846,000 | 53,697,000 | 40,598,000 | -15,820,000 | 42,834,000 | 21,261,000 | -19,818,000 | 27,398,000 | 5,460,000 | 24,501,000 | -51,304,000 | -13,990,000 | -68,881,000 | -58,943,000 | 116,586,000 | 6,839,000 | -42,384,000 | 33,348,000 | -66,649,000 | -6,730,000 | 66,598,000 | -7,657,000 | 61,741,000 | -29,970,000 | 83,521,000 | 29,505,000 | 9,745,000 | 30,114,000 |
payables to related parties | -2,951,000 | -7,041,000 | 5,615,000 | 6,212,000 | -6,045,000 | -688,000 | -2,839,000 | 2,928,000 | 3,895,000 | -6,511,000 | 7,961,000 | -8,446,000 | -2,227,000 | 585,000 | -17,136,000 | 13,484,000 | 3,415,000 | 1,620,000 | -9,348,000 | 4,679,000 | -1,618,000 | 2,260,000 | -12,369,000 | -14,262,000 | 17,824,000 | |||||||
net cash from operating activities | 618,516,000 | 112,631,000 | -379,742,000 | -179,404,000 | 402,577,000 | -85,244,000 | -258,486,000 | -68,783,000 | 219,977,000 | 413,540,000 | -500,638,000 | -398,840,000 | 931,608,000 | -74,299,000 | -163,121,000 | 502,155,000 | 277,848,000 | -1,111,699,000 | 494,182,000 | 290,960,000 | 563,356,000 | -385,955,000 | 593,345,000 | 174,805,000 | 179,177,000 | 39,433,000 | 303,993,000 | -515,371,000 | 469,405,000 | -590,394,000 | ||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | 618,516,000 | 112,631,000 | -379,742,000 | -179,404,000 | 402,577,000 | -85,244,000 | -258,486,000 | -68,783,000 | 219,977,000 | 413,540,000 | -500,638,000 | -398,840,000 | 931,608,000 | -74,299,000 | -163,121,000 | 502,155,000 | 277,848,000 | -1,111,699,000 | 494,182,000 | 290,960,000 | 563,356,000 | -385,955,000 | 593,345,000 | 174,805,000 | 179,177,000 | 39,433,000 | 303,993,000 | -515,371,000 | 469,405,000 | -590,394,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired and proceeds from divestitures | 0 | 0 | 0 | -99,885,000 | ||||||||||||||||||||||||||||
proceeds from the exercise of redemption option | 0 | |||||||||||||||||||||||||||||||
purchase of non-marketable investments | 0 | 0 | 0 | -312,000 | 0 | 0 | -368,000 | -2,355,000 | -7,000,000 | |||||||||||||||||||||||
payments for intangible assets | 0 | |||||||||||||||||||||||||||||||
purchases of fixed assets | -9,694,000 | -7,732,000 | -6,502,000 | -5,444,000 | -6,019,000 | -9,182,000 | -9,266,000 | -7,042,000 | -11,540,000 | -10,187,000 | -15,460,000 | -18,174,000 | -22,174,000 | -22,486,000 | -8,860,000 | -8,669,000 | -8,439,000 | -5,179,000 | -3,660,000 | -2,443,000 | -3,444,000 | -4,205,000 | -2,128,000 | -9,849,000 | -11,079,000 | -12,707,000 | -4,804,000 | -5,936,000 | -10,230,000 | -1,658,000 | -7,414,000 | -1,714,000 |
purchase of restricted short-term investments | -119,097,000 | |||||||||||||||||||||||||||||||
proceeds from maturity of restricted short-term investments | 114,000,000 | |||||||||||||||||||||||||||||||
net cash from investing activities | -68,151,000 | -118,014,000 | -6,502,000 | -5,444,000 | -6,129,000 | -10,682,000 | -9,266,000 | -7,354,000 | -11,540,000 | 95,314,000 | -15,460,000 | -118,059,000 | -22,174,000 | -22,518,000 | -73,475,000 | 426,796,000 | 29,100,000 | 438,208,000 | -4,437,000 | -9,783,000 | -16,108,000 | -4,058,000 | -2,236,000 | 18,800,000 | -26,183,000 | -5,044,000 | -28,433,000 | 2,872,000 | 24,252,000 | -29,452,000 | ||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||
proceeds from warehouse facilities | 3,563,994,000 | 3,267,761,000 | 2,158,500,000 | 1,737,433,000 | 3,334,363,000 | 2,092,971,000 | 1,631,220,000 | 1,567,047,000 | 1,659,385,000 | 1,474,616,000 | 2,976,883,000 | 802,191,000 | 2,019,703,000 | 1,992,241,000 | 2,140,238,000 | 1,671,022,000 | 3,145,062,000 | 2,713,552,000 | 1,118,939,000 | 2,164,595,000 | 4,088,340,000 | 3,226,603,000 | 2,513,573,000 | 2,545,715,000 | 1,271,991,000 | 4,012,751,000 | 1,944,040,000 | 1,554,443,000 | ||||
principal payments on warehouse facilities | -4,021,944,000 | -3,208,235,000 | -1,688,802,000 | -1,670,576,000 | -3,565,855,000 | -1,900,032,000 | -1,331,786,000 | -1,572,251,000 | -1,770,211,000 | -1,796,631,000 | -2,473,112,000 | -511,896,000 | -2,898,649,000 | -1,810,471,000 | -1,877,360,000 | -2,150,011,000 | -3,278,698,000 | -1,939,393,000 | -1,525,801,000 | -2,408,764,000 | -4,537,472,000 | -2,780,365,000 | -2,152,799,000 | -2,052,041,000 | -1,743,203,000 | -4,125,086,000 | -2,010,591,000 | -1,667,084,000 | ||||
borrowing of debt | 100,000,000 | 0 | 305,000,000 | 115,000,000 | 10,000,000 | 60,000,000 | 75,000,000 | 700,000,000 | 680,000,000 | 25,000,000 | 0 | 225,000,000 | 0 | 0 | 25,000,000 | 30,000,000 | 0 | 0 | 0 | 365,000,000 | ||||||||||||
repayment of debt | -175,000,000 | -125,000,000 | -205,000,000 | -15,000,000 | -110,000,000 | -35,000,000 | 0 | -575,000,000 | -735,000,000 | 0 | -140,000,000 | -25,000,000 | -30,000,000 | -200,000,000 | -10,000,000 | -30,000,000 | -15,000,000 | -50,000,000 | ||||||||||||||
purchase of limited partnership interests | -1,023,000 | |||||||||||||||||||||||||||||||
treasury stock repurchases | -1,545,000 | 0 | -30,351,000 | -89,551,000 | -55,507,000 | -37,161,000 | -5,158,000 | -18,909,000 | -13,609,000 | -105,265,000 | -145,035,000 | -30,893,000 | -151,204,000 | -84,132,000 | -45,919,000 | -9,283,000 | -3,385,000 | -20,087,000 | ||||||||||||||
earnings and tax distributions to limited partnership interests and other noncontrolling interests | -3,571,000 | -5,133,000 | -9,983,000 | -12,869,000 | -6,332,000 | -9,907,000 | -6,193,000 | -16,225,000 | -3,720,000 | -9,123,000 | -11,103,000 | -11,429,000 | -6,271,000 | -16,001,000 | ||||||||||||||||||
dividends to stockholders | -5,429,000 | -5,328,000 | -5,546,000 | -5,420,000 | -5,098,000 | -5,104,000 | -5,190,000 | -5,232,000 | -5,219,000 | -5,245,000 | -5,226,000 | -5,215,000 | -5,180,000 | -5,358,000 | -5,502,000 | -1,893,000 | -1,935,000 | -2,003,000 | -1,852,000 | -1,841,000 | -1,809,000 | -1,799,000 | -1,790,000 | -17,773,000 | -17,586,000 | -17,698,000 | ||||||
payments on acquisition earn-outs | 0 | 0 | 0 | -943,000 | 0 | 0 | 0 | -4,322,000 | 0 | -2,131,000 | -1,513,000 | -2,979,000 | -984,000 | -37,366,000 | -812,000 | -2,222,000 | 0 | -1,759,000 | -1,430,000 | -490,000 | -976,000 | -245,000 | -2,497,000 | -758,000 | ||||||||
deferred financing costs | -8,000 | -1,232,000 | -1,625,000 | -28,000 | -302,000 | -5,038,000 | -3,083,000 | -14,000 | -1,631,000 | -648,000 | -2,761,000 | -29,000 | -1,000,000 | |||||||||||||||||||
net cash from financing activities | -543,503,000 | -77,167,000 | 428,196,000 | 147,625,000 | -375,921,000 | 102,065,000 | 307,242,000 | 56,140,000 | -183,006,000 | -527,283,000 | 473,098,000 | 498,651,000 | -904,020,000 | 49,193,000 | 73,799,000 | -677,492,000 | -285,653,000 | 681,049,000 | -463,247,000 | -328,427,000 | -625,511,000 | 359,537,000 | 320,479,000 | 763,318,000 | -519,606,000 | -160,777,000 | -123,245,000 | -91,878,000 | -529,897,000 | 556,616,000 | ||
net increase in cash and cash equivalents and restricted cash | 6,862,000 | -82,550,000 | 41,952,000 | -37,223,000 | 20,527,000 | 6,139,000 | 25,431,000 | -18,429,000 | -43,000,000 | -18,248,000 | 5,414,000 | -47,624,000 | -162,797,000 | 251,459,000 | 21,295,000 | 7,558,000 | 26,498,000 | -47,250,000 | -78,263,000 | -30,476,000 | 15,549,000 | 129,717,000 | 47,556,000 | 8,984,000 | 27,499,000 | -49,573,000 | ||||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 304,865,000 | 0 | 0 | 0 | 258,706,000 | 0 | 0 | 0 | 312,952,000 | 0 | 0 | 0 | 266,500,000 | 0 | 0 | 0 | 258,399,000 | 0 | 0 | 0 | 221,872,000 | 0 | 0 | 0 | 187,406,000 | 0 | 0 | 0 | 173,374,000 |
cash and cash equivalents and restricted cash at end of period | 6,862,000 | -82,550,000 | 41,952,000 | 267,642,000 | 20,527,000 | 6,139,000 | 39,490,000 | 238,709,000 | 25,431,000 | -18,429,000 | -43,000,000 | 294,704,000 | 5,414,000 | -47,624,000 | -162,797,000 | 517,959,000 | 21,295,000 | 7,558,000 | 26,498,000 | 211,149,000 | -78,263,000 | -30,476,000 | 15,549,000 | 351,589,000 | 47,556,000 | 8,984,000 | 27,499,000 | 137,833,000 | -201,652,000 | 11,793,000 | 83,252,000 | 292,013,000 |
realized losses on marketable securities | ||||||||||||||||||||||||||||||||
unrealized losses on marketable securities | 44,000 | -2,000 | -50,000 | 14,000 | 141,000 | 70,000 | 132,000 | 346,000 | ||||||||||||||||||||||||
unrealized losses on non-marketable investments | 10,000 | 0 | ||||||||||||||||||||||||||||||
proceeds from the sale of marketable securities | 0 | 0 | 0 | 437,820,000 | 55,361,000 | 460,291,000 | 3,781,000 | 31,631,000 | 0 | 147,000 | 0 | 34,591,000 | 0 | 10,402,000 | 13,098,000 | 9,106,000 | 44,445,000 | 0 | -763,000 | 52,196,000 | ||||||||||||
purchase of marketable securities | 0 | |||||||||||||||||||||||||||||||
purchase of mortgage servicing rights | 0 | 0 | -108,000 | -92,000 | -298,000 | -983,000 | -516,000 | -1,099,000 | -509,000 | |||||||||||||||||||||||
repurchase agreements and securities loaned | 0 | 0 | 0 | -140,007,000 | ||||||||||||||||||||||||||||
deferred tax benefit | 0 | 0 | -136,000 | -24,405,000 | 0 | 0 | -94,000 | 439,000 | ||||||||||||||||||||||||
unrealized losses on loans held for sale | -13,881,000 | -27,212,000 | -3,937,000 | |||||||||||||||||||||||||||||
consolidated net loss | 23,416,000 | -26,316,000 | ||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||
provision for doubtful accounts | -910,000 | -871,000 | 108,000 | |||||||||||||||||||||||||||||
employee loan amortization | 31,198,000 | 14,246,000 | 28,266,000 | 25,043,000 | 25,380,000 | 23,142,000 | 21,409,000 | 20,704,000 | 18,861,000 | 25,425,000 | 17,216,000 | 19,455,000 | 17,322,000 | 23,403,000 | 18,267,000 | 17,458,000 | 14,468,000 | 7,299,000 | 13,184,000 | 11,067,000 | 7,437,000 | 9,099,000 | ||||||||||
unrealized gains on loans held for sale | -9,203,000 | 3,176,000 | -12,422,000 | -13,276,000 | 6,827,000 | 7,838,000 | -15,126,000 | |||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -19,997,000 | |||||||||||||||||||||||||||||||
nasdaq earn-out recognition | 0 | 0 | 0 | |||||||||||||||||||||||||||||
unrealized (gains) on investments | -1,599,000 | |||||||||||||||||||||||||||||||
change in valuation of derivative asset | 1,087,000 | 313,000 | 292,000 | -221,000 | 6,802,000 | 5,602,000 | 6,570,000 | 5,771,000 | 22,512,000 | -21,173,000 | ||||||||||||||||||||||
right-of-use asset | 1,306,000 | 34,894,000 | 18,681,000 | -740,000 | ||||||||||||||||||||||||||||
proceeds from the sale of limited partnership interests | 2,873,000 | 0 | 0 | 4,025,000 | ||||||||||||||||||||||||||||
redemption and repurchase of limited partnership interests | 321,000 | 0 | ||||||||||||||||||||||||||||||
loss from an equity method investment | -5,686,000 | |||||||||||||||||||||||||||||||
benefit from credit losses on the financial guarantee liability | 2,803,000 | -3,070,000 | 0 | 222,000 | 14,480,000 | |||||||||||||||||||||||||||
benefit from doubtful accounts | -1,945,000 | 1,107,000 | 907,000 | 843,000 | 3,788,000 | 2,874,000 | 1,190,000 | 1,692,000 | 28,000 | 194,000 | 2,754,000 | |||||||||||||||||||||
loss (income) from an equity method investment | -3,583,000 | 0 | ||||||||||||||||||||||||||||||
provision/(reversals) for/of credit losses on the financial guarantee liability | 1,152,000 | 677,000 | -284,000 | 195,000 | 1,634,000 | 1,123,000 | -4,701,000 | -1,648,000 | ||||||||||||||||||||||||
(gains) losses from an equity method investment | ||||||||||||||||||||||||||||||||
realized losses (gains) on marketable securities | ||||||||||||||||||||||||||||||||
unrealized losses (gains) on marketable securities | ||||||||||||||||||||||||||||||||
unrealized losses (gains) on non-marketable investments | ||||||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired | 0 | 0 | -10,822,000 | -15,404,000 | -4,558,000 | -38,971,000 | 0 | 0 | 0 | -5,850,000 | -15,727,000 | -2,009,000 | ||||||||||||||||||||
distributions from equity method investment | ||||||||||||||||||||||||||||||||
purchase of debt securities | ||||||||||||||||||||||||||||||||
gain on originated mortgage servicing rights | -26,752,000 | -35,427,000 | -36,199,000 | -67,342,000 | -53,006,000 | -34,598,000 | -38,967,000 | -29,287,000 | -35,186,000 | -21,433,000 | -17,254,000 | -6,389,000 | ||||||||||||||||||||
realized gain on marketable securities | 0 | 0 | 7,470,000 | -2,400,000 | ||||||||||||||||||||||||||||
unrealized gain on marketable securities | 283,000 | 0 | 80,130,000 | -35,781,000 | -796,000 | |||||||||||||||||||||||||||
unrealized loss (gains) on non-marketable investments | -1,000 | |||||||||||||||||||||||||||||||
right of use asset | 23,087,000 | -34,684,000 | 9,854,000 | 36,190,000 | -15,320,000 | 13,179,000 | 7,459,000 | |||||||||||||||||||||||||
right of use liability | -16,087,000 | 33,814,000 | -6,014,000 | -31,316,000 | 17,800,000 | -13,679,000 | -7,481,000 | |||||||||||||||||||||||||
gains from an equity method investment | ||||||||||||||||||||||||||||||||
earnings distributions to limited partnership interests and other noncontrolling interests | -20,818,000 | -537,000 | -2,996,000 | -4,859,000 | -6,515,000 | |||||||||||||||||||||||||||
unrealized gain on investment | 0 | |||||||||||||||||||||||||||||||
(gains) income from an equity method investment | ||||||||||||||||||||||||||||||||
realized (gain) loss on marketable securities | 51,000 | |||||||||||||||||||||||||||||||
realized loss (gains) on non-marketable investments | 941,000 | 0 | ||||||||||||||||||||||||||||||
purchase of msrs | ||||||||||||||||||||||||||||||||
settlement of pre-spin-off related party receivables | 0 | 0 | 6,848,000 | 27,044,000 | ||||||||||||||||||||||||||||
gain on originated msrs | -28,246,000 | -22,436,000 | -48,138,000 | |||||||||||||||||||||||||||||
non-cash changes in acquisition related earnouts | 221,000 | 338,000 | 414,000 | 1,102,000 | -12,813,000 | |||||||||||||||||||||||||||
realized loss on marketable securities | ||||||||||||||||||||||||||||||||
securities loaned | 140,000,000 | 0 | -33,278,000 | 33,278,000 | 0 | 0 | -36,735,000 | 11,897,000 | -8,822,000 | -10,085,000 | 43,745,000 | -8,580,000 | -547,000 | |||||||||||||||||||
realized loss (gains) on marketable securities | -2,693,000 | -1,950,000 | 0 | |||||||||||||||||||||||||||||
unrealized loss on marketable securities | ||||||||||||||||||||||||||||||||
unrealized gains on marketable securities | -399,000 | 665,000 | -1,150,000 | -3,960,000 | ||||||||||||||||||||||||||||
unrealized loss (gains) on marketable securities | ||||||||||||||||||||||||||||||||
proceeds from bgc's purchase of exchangeable limited partnership units in newmark holdings | 0 | |||||||||||||||||||||||||||||||
proceeds from issuance of epus | ||||||||||||||||||||||||||||||||
payments to related parties | -13,000,000 | |||||||||||||||||||||||||||||||
borrowings from related parties | 177,016,000 | |||||||||||||||||||||||||||||||
proceeds from the ipo, net of underwriting discounts | ||||||||||||||||||||||||||||||||
capital contribution | ||||||||||||||||||||||||||||||||
earnings distributions to limited partnership interests and noncontrolling interests | 0 | -7,164,000 | -37,966,000 | -36,749,000 | -27,885,000 | -18,823,000 | -59,917,000 | -33,951,000 | ||||||||||||||||||||||||
prepayment penalty on debt | ||||||||||||||||||||||||||||||||
payment of deferred financing costs | -672,000 | -516,000 | -539,000 | -2,340,000 | -32,000 | -156,000 | -1,096,000 | -40,000 | -16,000 | |||||||||||||||||||||||
change in fair value of contingent consideration | 89,000 | 208,000 | 238,000 | 193,000 | 236,000 | -215,000 | 219,000 | 134,000 | ||||||||||||||||||||||||
unrealized (gains) on marketable securities | ||||||||||||||||||||||||||||||||
unrealized gain on non-marketable investments | ||||||||||||||||||||||||||||||||
unrealized (gains) loss on loans held for sale | 10,903,000 | -36,061,000 | ||||||||||||||||||||||||||||||
(income) income from an equity method investment | ||||||||||||||||||||||||||||||||
realized (gains) loss on marketable securities | 0 | 2,204,000 | ||||||||||||||||||||||||||||||
unrealized (gains) loss on marketable securities | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used in) provide by operating activities: | ||||||||||||||||||||||||||||||||
loss on non-marketable investments | 16,837,000 | |||||||||||||||||||||||||||||||
net cash (used in) provide by operating activities | -652,401,000 | |||||||||||||||||||||||||||||||
nasdaq recognition | 0 | |||||||||||||||||||||||||||||||
equity-based compensation and allocation of net income to limited partnership units and fpus and issuance of common stock | ||||||||||||||||||||||||||||||||
realized gains on non-marketable investments | ||||||||||||||||||||||||||||||||
provision for uncollectible accounts | 1,140,000 | |||||||||||||||||||||||||||||||
distributions of earnings to bgc | ||||||||||||||||||||||||||||||||
pre-acquisition distributions relating to bpf acquisitions | ||||||||||||||||||||||||||||||||
equity-based compensation and allocations of net income to limited partnership units and fpus | 56,648,000 | |||||||||||||||||||||||||||||||
realized gain on non-marketable investments | ||||||||||||||||||||||||||||||||
benefit from uncollectible accounts | -70,000 | 689,000 | 956,000 | 1,154,000 | 159,000 | |||||||||||||||||||||||||||
realized gains on marketable securities | -2,244,000 | 0 | ||||||||||||||||||||||||||||||
changes in valuation of derivative asset | 8,214,000 | |||||||||||||||||||||||||||||||
distributions from real estate lp | ||||||||||||||||||||||||||||||||
purchases of non-marketable investments | -7,900,000 | |||||||||||||||||||||||||||||||
purchases of mortgage servicing rights | -123,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of exchangeable preferred partnership units | -3,400,000 | 112,683,000 | ||||||||||||||||||||||||||||||
fees relating to the ipo | ||||||||||||||||||||||||||||||||
borrowings of debt | 45,000,000 | 60,000,000 | 50,000,000 | |||||||||||||||||||||||||||||
payments of deferred financing costs | -1,282,000 | |||||||||||||||||||||||||||||||
unrealized gain on measurement alternative investments | ||||||||||||||||||||||||||||||||
valuation of derivative asset | 13,329,000 | -12,675,000 | -9,135,000 | |||||||||||||||||||||||||||||
investment in cost method investments | -7,000,000 | 0 | -15,000,000 | -7,500,000 | ||||||||||||||||||||||||||||
distributions to stockholders | -16,043,000 | |||||||||||||||||||||||||||||||
nasdaq earn-out | ||||||||||||||||||||||||||||||||
employee loan amortization and reserves | ||||||||||||||||||||||||||||||||
unrealized (gains) losses on loans held for sale | ||||||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired and repurchase of noncontrolling interests | ||||||||||||||||||||||||||||||||
borrowing of long-term debt | ||||||||||||||||||||||||||||||||
repayment of long-term debt | -133,950,000 | -113,200,000 | -152,850,000 | -270,710,000 | ||||||||||||||||||||||||||||
capital contribution from cantor | ||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | 0 | -100,000 | ||||||||||||||||||||||||||||||
equity-based compensation and allocations of net income to limited partnership units | 40,263,000 | 58,104,000 | 25,809,000 | |||||||||||||||||||||||||||||
amortization of deferred financing costs | 158,000 | 254,000 | 255,000 | |||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired and repurchases of noncontrolling interests | -27,278,000 | |||||||||||||||||||||||||||||||
proceeds from warehouse notes payable | 3,278,137,000 | 1,249,137,000 | 1,410,690,000 | |||||||||||||||||||||||||||||
principal payments on warehouse notes payable | -2,686,916,000 | -1,659,045,000 | -820,651,000 | |||||||||||||||||||||||||||||
pre-acquisition distributions relating to the bpf acquisition | ||||||||||||||||||||||||||||||||
earnings distributions | ||||||||||||||||||||||||||||||||
dividends to common stockholders | ||||||||||||||||||||||||||||||||
payments for ipo offering costs | 0 | 0 | -8,870,000 | |||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 11,793,000 | 83,252,000 | 118,639,000 | |||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||
interest | 20,534,000 | 20,444,000 | 12,922,000 | |||||||||||||||||||||||||||||
taxes | 869,000 | 15,000 | 19,000 | |||||||||||||||||||||||||||||
proceeds from bgc's purchase of exchangeability limited partnership units in newmark holdings | 0 | 241,960,000 | ||||||||||||||||||||||||||||||
employee loan amortization and impairment | 6,009,000 | |||||||||||||||||||||||||||||||
cash acquired, net of purchases of noncontrolling interest | ||||||||||||||||||||||||||||||||
net cash provided (used in) by investing activities | 42,473,000 | |||||||||||||||||||||||||||||||
secured loans | -49,001,000 | |||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | 666,560,000 | |||||||||||||||||||||||||||||||
equity-based compensation | ||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||
net cash provided (used in) by operating activities | ||||||||||||||||||||||||||||||||
distributions relating to bpf acquisitions | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | ||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||
net assets contributed by bgc partners’ | ||||||||||||||||||||||||||||||||
debt assumed from bgc | ||||||||||||||||||||||||||||||||
accrued offering costs | ||||||||||||||||||||||||||||||||
supplemental noncash activity for the purchase of noncontrolling interest: | ||||||||||||||||||||||||||||||||
total stockholders’ equity | ||||||||||||||||||||||||||||||||
noncontrolling interest |
