Brightsphere Investment Group Inc
NYSE:BSIG
Income Statement
Earnings Waterfall
Brightsphere Investment Group Inc
Revenue
|
426.6m
USD
|
Operating Expenses
|
-320.6m
USD
|
Operating Income
|
106m
USD
|
Other Expenses
|
-40.2m
USD
|
Net Income
|
65.8m
USD
|
Income Statement
Brightsphere Investment Group Inc
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 |
929
N/A
|
974
+5%
|
988
+1%
|
1 038
+5%
|
1 056
+2%
|
947
-10%
|
901
-5%
|
802
-11%
|
699
-13%
|
688
-2%
|
632
-8%
|
642
+2%
|
664
+3%
|
712
+7%
|
774
+9%
|
825
+7%
|
887
+8%
|
941
+6%
|
956
+2%
|
963
+1%
|
928
-4%
|
886
-5%
|
859
-3%
|
827
-4%
|
595
-28%
|
516
-13%
|
432
-16%
|
361
-16%
|
500
+38%
|
481
-4%
|
491
+2%
|
482
-2%
|
524
+9%
|
526
+0%
|
489
-7%
|
457
-6%
|
417
-9%
|
397
-5%
|
398
+0%
|
418
+5%
|
427
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
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
|
|
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
|
157
N/A
|
327
+109%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(878)
|
(909)
|
(928)
|
(984)
|
(988)
|
(873)
|
(752)
|
(625)
|
(508)
|
(501)
|
(462)
|
(474)
|
(508)
|
(574)
|
(667)
|
(750)
|
(816)
|
(816)
|
(829)
|
(831)
|
(844)
|
(740)
|
(681)
|
(611)
|
(372)
|
(305)
|
(237)
|
(184)
|
(351)
|
(357)
|
(362)
|
(358)
|
(378)
|
(370)
|
(321)
|
(289)
|
(249)
|
(252)
|
(279)
|
(300)
|
(321)
|
|
Selling, General & Administrative |
(421)
|
(427)
|
(442)
|
(492)
|
(513)
|
(523)
|
(558)
|
(525)
|
(501)
|
(493)
|
(454)
|
(464)
|
(496)
|
(558)
|
(649)
|
(732)
|
(798)
|
(849)
|
(861)
|
(862)
|
(823)
|
(738)
|
(679)
|
(608)
|
(356)
|
(289)
|
(222)
|
(170)
|
(331)
|
(337)
|
(340)
|
(336)
|
(356)
|
(348)
|
(300)
|
(269)
|
(231)
|
(235)
|
(263)
|
(283)
|
(303)
|
|
Depreciation & Amortization |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(14)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(16)
|
(21)
|
(20)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(20)
|
(19)
|
(17)
|
(16)
|
(16)
|
(17)
|
|
Other Operating Expenses |
(452)
|
(476)
|
(481)
|
(486)
|
(468)
|
(344)
|
(187)
|
(93)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
0
|
52
|
52
|
52
|
0
|
20
|
20
|
20
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
51
N/A
|
66
+30%
|
60
-10%
|
54
-9%
|
68
+26%
|
74
+9%
|
148
+100%
|
177
+19%
|
191
+8%
|
188
-2%
|
169
-10%
|
166
-2%
|
156
-6%
|
138
-11%
|
107
-23%
|
75
-30%
|
71
-5%
|
125
+76%
|
127
+2%
|
132
+4%
|
84
-37%
|
146
+74%
|
178
+21%
|
216
+22%
|
222
+3%
|
211
-5%
|
195
-8%
|
177
-9%
|
148
-16%
|
124
-17%
|
130
+5%
|
124
-4%
|
146
+17%
|
157
+7%
|
167
+7%
|
169
+1%
|
168
0%
|
145
-14%
|
118
-18%
|
118
+0%
|
106
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(134)
|
(130)
|
(111)
|
(120)
|
(101)
|
(69)
|
(34)
|
(1)
|
10
|
11
|
14
|
11
|
5
|
7
|
4
|
9
|
19
|
73
|
62
|
53
|
31
|
(12)
|
(14)
|
(12)
|
(9)
|
(62)
|
(45)
|
(44)
|
(28)
|
7
|
(1)
|
(7)
|
(16)
|
(19)
|
(23)
|
(22)
|
(20)
|
(16)
|
(14)
|
(12)
|
(10)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(9)
|
225
|
240
|
240
|
267
|
49
|
47
|
47
|
12
|
(3)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(84)
N/A
|
(64)
+24%
|
(52)
+19%
|
(65)
-26%
|
(32)
+51%
|
6
N/A
|
114
+1 943%
|
177
+55%
|
201
+14%
|
199
-1%
|
182
-8%
|
177
-3%
|
161
-9%
|
145
-10%
|
111
-23%
|
85
-24%
|
142
+68%
|
198
+39%
|
189
-4%
|
185
-2%
|
135
-27%
|
134
-1%
|
164
+22%
|
204
+25%
|
213
+4%
|
133
-38%
|
133
+0%
|
123
-7%
|
345
+180%
|
370
+7%
|
369
0%
|
385
+4%
|
178
-54%
|
184
+3%
|
191
+4%
|
159
-17%
|
145
-9%
|
129
-11%
|
104
-19%
|
106
+2%
|
97
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(19)
|
(24)
|
(13)
|
(13)
|
(17)
|
(25)
|
(44)
|
(47)
|
(48)
|
(45)
|
(40)
|
(41)
|
(33)
|
(21)
|
(9)
|
(10)
|
(33)
|
(36)
|
3
|
(6)
|
1
|
(9)
|
(21)
|
(11)
|
8
|
13
|
(28)
|
(97)
|
(103)
|
(104)
|
(109)
|
(50)
|
(51)
|
(53)
|
(46)
|
(44)
|
(40)
|
(33)
|
(33)
|
(29)
|
|
Income from Continuing Operations |
(97)
|
(83)
|
(75)
|
(78)
|
(45)
|
(11)
|
90
|
133
|
155
|
151
|
138
|
138
|
120
|
112
|
91
|
76
|
132
|
164
|
153
|
187
|
129
|
136
|
155
|
184
|
203
|
140
|
146
|
95
|
248
|
267
|
265
|
276
|
128
|
133
|
137
|
112
|
101
|
89
|
72
|
74
|
67
|
|
Income to Minority Interest |
122
|
111
|
100
|
95
|
96
|
89
|
25
|
18
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
(1)
|
(0)
|
6
|
(5)
|
2
|
(5)
|
(16)
|
3
|
(39)
|
(28)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
Net Income (Common) |
26
N/A
|
30
+16%
|
33
+11%
|
25
-26%
|
52
+111%
|
76
+46%
|
116
+54%
|
153
+32%
|
156
+2%
|
152
-2%
|
139
-9%
|
138
-1%
|
126
-8%
|
117
-7%
|
94
-20%
|
78
-16%
|
4
-95%
|
40
+850%
|
29
-27%
|
64
+121%
|
136
+112%
|
132
-3%
|
157
+20%
|
179
+14%
|
224
+25%
|
204
-9%
|
195
-4%
|
157
-20%
|
287
+83%
|
281
-2%
|
795
+183%
|
987
+24%
|
828
-16%
|
825
0%
|
321
-61%
|
109
-66%
|
101
-8%
|
89
-12%
|
72
-19%
|
73
+3%
|
66
-10%
|
|
EPS (Diluted) |
0.21
N/A
|
0.24
+14%
|
0.27
+13%
|
0.2
-26%
|
0.42
+110%
|
0.64
+52%
|
0.96
+50%
|
1.25
+30%
|
1.28
+2%
|
1.26
-2%
|
1.15
-9%
|
1.16
+1%
|
1.05
-9%
|
1.02
-3%
|
0.83
-19%
|
0.71
-14%
|
0.03
-96%
|
0.36
+1 100%
|
0.26
-28%
|
0.6
+131%
|
1.25
+108%
|
1.34
+7%
|
1.72
+28%
|
1.98
+15%
|
2.45
+24%
|
2.49
+2%
|
2.42
-3%
|
1.93
-20%
|
3.49
+81%
|
3.41
-2%
|
10.01
+194%
|
11.86
+18%
|
10.28
-13%
|
18.21
+77%
|
7.55
-59%
|
2.57
-66%
|
2.33
-9%
|
2.09
-10%
|
1.69
-19%
|
1.73
+2%
|
1.55
-10%
|