Ares Management Corp
NYSE:ARES
Income Statement
Earnings Waterfall
Ares Management Corp
Revenue
|
3.6B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
920.1m
USD
|
Other Expenses
|
-467m
USD
|
Net Income
|
453m
USD
|
Income Statement
Ares Management Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
479
N/A
|
505
+5%
|
547
+8%
|
586
+7%
|
604
+3%
|
740
+23%
|
850
+15%
|
819
-4%
|
814
-1%
|
681
-16%
|
809
+19%
|
1 001
+24%
|
1 254
+25%
|
1 307
+4%
|
1 510
+16%
|
1 463
-3%
|
1 480
+1%
|
1 502
+1%
|
1 134
-25%
|
1 086
-4%
|
959
-12%
|
1 170
+22%
|
1 350
+15%
|
1 576
+17%
|
1 765
+12%
|
1 305
-26%
|
1 523
+17%
|
1 546
+2%
|
1 764
+14%
|
2 409
+37%
|
3 101
+29%
|
3 560
+15%
|
4 212
+18%
|
4 269
+1%
|
3 575
-16%
|
3 428
-4%
|
3 055
-11%
|
3 154
+3%
|
3 646
+16%
|
3 516
-4%
|
3 632
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(802)
|
(773)
|
(922)
|
(889)
|
(860)
|
(497)
|
(722)
|
(792)
|
(769)
|
(659)
|
(756)
|
(903)
|
(1 016)
|
(1 103)
|
(1 248)
|
(1 218)
|
(1 230)
|
(1 220)
|
(992)
|
(966)
|
(870)
|
(1 033)
|
(1 148)
|
(1 316)
|
(1 463)
|
(1 176)
|
(1 327)
|
(1 324)
|
(1 451)
|
(1 894)
|
(2 435)
|
(2 827)
|
(3 343)
|
(3 386)
|
(2 855)
|
(2 690)
|
(2 361)
|
(2 418)
|
(2 756)
|
(2 631)
|
(2 712)
|
|
Selling, General & Administrative |
(667)
|
(681)
|
(820)
|
(776)
|
(766)
|
(813)
|
(768)
|
(724)
|
(705)
|
(613)
|
(719)
|
(859)
|
(969)
|
(1 054)
|
(1 196)
|
(1 161)
|
(1 173)
|
(1 167)
|
(911)
|
(893)
|
(807)
|
(969)
|
(1 106)
|
(1 277)
|
(1 417)
|
(1 127)
|
(1 287)
|
(1 278)
|
(1 405)
|
(1 842)
|
(2 351)
|
(2 716)
|
(3 167)
|
(3 204)
|
(2 661)
|
(2 498)
|
(2 164)
|
(2 243)
|
(2 588)
|
(2 468)
|
(2 511)
|
|
Depreciation & Amortization |
0
|
(9)
|
(16)
|
(22)
|
(28)
|
(29)
|
(41)
|
(44)
|
(46)
|
(44)
|
(32)
|
(29)
|
(27)
|
(25)
|
(23)
|
(20)
|
(18)
|
(16)
|
(14)
|
(12)
|
(9)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(15)
|
(25)
|
(35)
|
(50)
|
(72)
|
(114)
|
(115)
|
(133)
|
(133)
|
(160)
|
(135)
|
(129)
|
(127)
|
(157)
|
|
Other Operating Expenses |
(135)
|
(83)
|
(87)
|
(91)
|
(67)
|
345
|
86
|
(24)
|
(18)
|
(2)
|
(5)
|
(14)
|
(21)
|
(25)
|
(29)
|
(38)
|
(39)
|
(36)
|
(67)
|
(61)
|
(54)
|
(57)
|
(37)
|
(35)
|
(42)
|
(45)
|
(36)
|
(31)
|
(20)
|
(17)
|
(34)
|
(40)
|
(63)
|
(67)
|
(61)
|
(59)
|
(36)
|
(40)
|
(40)
|
(36)
|
(43)
|
|
Operating Income |
(323)
N/A
|
(268)
+17%
|
(375)
-40%
|
(302)
+19%
|
(256)
+15%
|
243
N/A
|
128
-47%
|
27
-79%
|
45
+69%
|
22
-52%
|
53
+146%
|
98
+84%
|
238
+143%
|
204
-14%
|
263
+29%
|
245
-7%
|
250
+2%
|
282
+13%
|
141
-50%
|
121
-15%
|
88
-27%
|
136
+55%
|
202
+48%
|
260
+28%
|
303
+17%
|
126
-58%
|
196
+56%
|
223
+14%
|
314
+41%
|
515
+64%
|
666
+29%
|
733
+10%
|
869
+19%
|
882
+2%
|
720
-18%
|
738
+2%
|
694
-6%
|
736
+6%
|
889
+21%
|
884
-1%
|
920
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
723
|
705
|
580
|
320
|
339
|
90
|
70
|
125
|
26
|
15
|
1
|
43
|
24
|
222
|
198
|
204
|
155
|
118
|
199
|
181
|
97
|
127
|
88
|
84
|
130
|
(135)
|
(46)
|
(21)
|
55
|
349
|
281
|
295
|
249
|
245
|
206
|
165
|
191
|
192
|
312
|
389
|
494
|
|
Non-Reccuring Items |
473
|
463
|
1 020
|
720
|
477
|
0
|
0
|
86
|
(12)
|
(40)
|
(40)
|
11
|
0
|
(275)
|
(275)
|
(275)
|
(275)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(67)
|
(110)
|
(170)
|
(420)
|
(388)
|
(348)
|
(295)
|
(83)
|
(86)
|
|
Total Other Income |
0
|
(0)
|
(3)
|
(5)
|
(2)
|
(4)
|
(3)
|
2
|
22
|
29
|
36
|
56
|
36
|
(34)
|
(37)
|
(63)
|
20
|
3
|
(2)
|
1
|
(1)
|
(5)
|
2
|
(1)
|
(8)
|
2
|
(1)
|
4
|
11
|
2
|
(2)
|
32
|
14
|
20
|
28
|
(6)
|
13
|
10
|
(1)
|
2
|
5
|
|
Pre-Tax Income |
873
N/A
|
900
+3%
|
1 222
+36%
|
734
-40%
|
557
-24%
|
329
-41%
|
195
-41%
|
240
+23%
|
82
-66%
|
26
-68%
|
52
+97%
|
209
+306%
|
298
+43%
|
116
-61%
|
148
+28%
|
111
-25%
|
150
+35%
|
402
+168%
|
338
-16%
|
302
-11%
|
184
-39%
|
258
+40%
|
292
+13%
|
343
+18%
|
425
+24%
|
(7)
N/A
|
150
N/A
|
206
+37%
|
380
+85%
|
866
+128%
|
945
+9%
|
1 032
+9%
|
1 066
+3%
|
1 037
-3%
|
784
-24%
|
477
-39%
|
511
+7%
|
591
+16%
|
906
+53%
|
1 193
+32%
|
1 333
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(59)
|
(28)
|
(27)
|
(25)
|
(11)
|
(22)
|
(23)
|
(26)
|
(19)
|
(20)
|
(9)
|
(11)
|
(11)
|
28
|
22
|
25
|
23
|
1
|
(35)
|
(35)
|
(32)
|
(59)
|
(32)
|
(38)
|
(52)
|
(17)
|
(32)
|
(39)
|
(55)
|
(101)
|
(126)
|
(138)
|
(147)
|
(142)
|
(107)
|
(65)
|
(72)
|
(85)
|
(122)
|
(163)
|
(173)
|
|
Income from Continuing Operations |
813
|
872
|
1 195
|
709
|
546
|
307
|
172
|
214
|
62
|
6
|
42
|
198
|
287
|
144
|
171
|
137
|
173
|
404
|
304
|
267
|
152
|
199
|
260
|
305
|
373
|
(25)
|
117
|
167
|
325
|
765
|
819
|
895
|
918
|
895
|
677
|
412
|
439
|
505
|
784
|
1 030
|
1 160
|
|
Income to Minority Interest |
(525)
|
(630)
|
(919)
|
(544)
|
(92)
|
128
|
244
|
200
|
(43)
|
(9)
|
(19)
|
(120)
|
(175)
|
(71)
|
(85)
|
(66)
|
(97)
|
(245)
|
(207)
|
(183)
|
(95)
|
(138)
|
(155)
|
(182)
|
(224)
|
98
|
(20)
|
(55)
|
(172)
|
(523)
|
(492)
|
(531)
|
(510)
|
(499)
|
(383)
|
(238)
|
(271)
|
(290)
|
(464)
|
(612)
|
(686)
|
|
Net Income (Common) |
63
N/A
|
63
N/A
|
81
+28%
|
95
+17%
|
35
-63%
|
53
+52%
|
47
-11%
|
22
-54%
|
19
-11%
|
(3)
N/A
|
23
N/A
|
71
+208%
|
98
+38%
|
55
-44%
|
62
+12%
|
47
-25%
|
51
+9%
|
132
+159%
|
68
-48%
|
56
-18%
|
28
-49%
|
32
+14%
|
77
+136%
|
94
+22%
|
120
+28%
|
43
-64%
|
67
+55%
|
80
+20%
|
120
+50%
|
211
+76%
|
279
+32%
|
323
+16%
|
369
+14%
|
359
-3%
|
279
-22%
|
157
-44%
|
153
-2%
|
200
+30%
|
303
+51%
|
398
+32%
|
453
+14%
|
|
EPS (Diluted) |
0.79
N/A
|
0.79
N/A
|
1.01
+28%
|
1.18
+17%
|
0.44
-63%
|
0.66
+50%
|
0.59
-11%
|
0.28
-53%
|
0.24
-14%
|
-0.03
N/A
|
0.27
N/A
|
0.84
+211%
|
1.19
+42%
|
0.68
-43%
|
0.73
+7%
|
0.56
-23%
|
0.62
+11%
|
1.38
+123%
|
0.69
-50%
|
0.56
-19%
|
0.3
-46%
|
0.28
-7%
|
0.61
+118%
|
0.76
+25%
|
1
+32%
|
0.36
-64%
|
0.45
+25%
|
0.49
+9%
|
0.8
+63%
|
1.19
+49%
|
1.47
+24%
|
1.73
+18%
|
2.05
+18%
|
2.06
+0%
|
1.59
-23%
|
0.89
-44%
|
0.87
-2%
|
1.13
+30%
|
1.56
+38%
|
2.13
+37%
|
2.31
+8%
|