Invesco Ltd
NYSE:IVZ
Income Statement
Earnings Waterfall
Invesco Ltd
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
3.9B
USD
|
Operating Expenses
|
-4.3B
USD
|
Operating Income
|
-431.2m
USD
|
Other Expenses
|
94m
USD
|
Net Income
|
-337.2m
USD
|
Income Statement
Invesco Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 802
N/A
|
4 956
+3%
|
5 096
+3%
|
5 163
+1%
|
5 169
+0%
|
5 197
+1%
|
5 160
-1%
|
5 151
0%
|
4 980
-3%
|
4 851
-3%
|
4 779
-1%
|
4 743
-1%
|
4 778
+1%
|
4 843
+1%
|
4 979
+3%
|
5 160
+4%
|
5 324
+3%
|
5 430
+2%
|
5 434
+0%
|
5 314
-2%
|
5 173
-3%
|
5 252
+2%
|
5 631
+7%
|
6 117
+9%
|
6 502
+6%
|
6 481
0%
|
6 258
-3%
|
6 146
-2%
|
6 206
+1%
|
6 509
+5%
|
6 761
+4%
|
6 895
+2%
|
6 864
0%
|
6 673
-3%
|
6 369
-5%
|
6 049
-5%
|
5 838
-3%
|
5 750
-2%
|
5 746
0%
|
5 716
-1%
|
5 774
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 549)
|
(1 593)
|
(1 632)
|
(1 631)
|
(1 624)
|
(1 627)
|
(1 599)
|
(1 580)
|
(1 528)
|
(1 463)
|
(1 433)
|
(1 407)
|
(1 409)
|
(1 427)
|
(1 445)
|
(1 487)
|
(1 556)
|
(1 599)
|
(1 627)
|
(1 608)
|
(1 557)
|
(1 600)
|
(1 737)
|
(1 893)
|
(2 040)
|
(2 032)
|
(1 968)
|
(1 948)
|
(1 955)
|
(2 051)
|
(2 117)
|
(2 149)
|
(2 139)
|
(2 075)
|
(1 979)
|
(1 886)
|
(1 829)
|
(1 816)
|
(1 813)
|
(1 825)
|
(1 874)
|
|
Gross Profit |
3 253
N/A
|
3 363
+3%
|
3 463
+3%
|
3 532
+2%
|
3 545
+0%
|
3 570
+1%
|
3 561
0%
|
3 571
+0%
|
3 452
-3%
|
3 388
-2%
|
3 347
-1%
|
3 335
0%
|
3 369
+1%
|
3 417
+1%
|
3 534
+3%
|
3 674
+4%
|
3 767
+3%
|
3 830
+2%
|
3 807
-1%
|
3 706
-3%
|
3 616
-2%
|
3 652
+1%
|
3 893
+7%
|
4 224
+9%
|
4 462
+6%
|
4 449
0%
|
4 290
-4%
|
4 198
-2%
|
4 251
+1%
|
4 458
+5%
|
4 645
+4%
|
4 745
+2%
|
4 725
0%
|
4 599
-3%
|
4 390
-5%
|
4 163
-5%
|
4 009
-4%
|
3 934
-2%
|
3 933
0%
|
3 891
-1%
|
3 899
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 154)
|
(2 185)
|
(2 241)
|
(2 240)
|
(2 174)
|
(2 190)
|
(2 158)
|
(2 185)
|
(2 157)
|
(2 156)
|
(2 161)
|
(2 151)
|
(2 208)
|
(2 239)
|
(2 307)
|
(2 293)
|
(2 409)
|
(2 436)
|
(2 413)
|
(2 364)
|
(2 367)
|
(2 435)
|
(2 571)
|
(2 743)
|
(2 834)
|
(2 956)
|
(2 918)
|
(2 884)
|
(2 940)
|
(2 912)
|
(2 986)
|
(3 023)
|
(2 980)
|
(2 933)
|
(2 826)
|
(2 824)
|
(2 832)
|
(2 898)
|
(3 019)
|
(3 036)
|
(4 331)
|
|
Selling, General & Administrative |
(2 154)
|
(2 185)
|
(2 241)
|
(2 240)
|
(2 174)
|
(2 190)
|
(2 158)
|
(2 185)
|
(2 157)
|
(2 156)
|
(2 161)
|
(2 151)
|
(2 208)
|
(2 239)
|
(2 307)
|
(2 293)
|
(2 409)
|
(2 436)
|
(2 413)
|
(2 364)
|
(2 367)
|
(2 435)
|
(2 571)
|
(2 743)
|
(2 834)
|
(2 956)
|
(2 918)
|
(2 884)
|
(2 924)
|
(2 880)
|
(2 939)
|
(2 960)
|
(2 918)
|
(2 872)
|
(2 766)
|
(2 760)
|
(2 769)
|
(2 837)
|
(2 961)
|
(2 986)
|
(3 035)
|
|
Depreciation & Amortization |
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
|
(16)
|
(32)
|
(48)
|
(63)
|
(62)
|
(61)
|
(60)
|
(64)
|
(63)
|
(61)
|
(58)
|
(50)
|
(1 296)
|
|
Operating Income |
1 099
N/A
|
1 178
+7%
|
1 222
+4%
|
1 292
+6%
|
1 371
+6%
|
1 380
+1%
|
1 403
+2%
|
1 386
-1%
|
1 295
-7%
|
1 232
-5%
|
1 186
-4%
|
1 185
0%
|
1 161
-2%
|
1 178
+1%
|
1 227
+4%
|
1 381
+13%
|
1 358
-2%
|
1 394
+3%
|
1 394
0%
|
1 342
-4%
|
1 249
-7%
|
1 217
-3%
|
1 322
+9%
|
1 481
+12%
|
1 627
+10%
|
1 493
-8%
|
1 372
-8%
|
1 314
-4%
|
1 311
0%
|
1 546
+18%
|
1 659
+7%
|
1 722
+4%
|
1 745
+1%
|
1 666
-5%
|
1 564
-6%
|
1 339
-14%
|
1 177
-12%
|
1 036
-12%
|
914
-12%
|
856
-6%
|
(431)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(11)
|
(19)
|
(14)
|
(13)
|
(8)
|
(14)
|
(40)
|
(62)
|
(72)
|
(78)
|
(54)
|
(43)
|
(39)
|
(32)
|
(58)
|
(44)
|
(54)
|
(62)
|
(56)
|
(57)
|
(52)
|
(49)
|
61
|
(58)
|
(63)
|
(62)
|
69
|
(18)
|
16
|
62
|
202
|
89
|
77
|
49
|
196
|
51
|
58
|
63
|
275
|
35
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(102)
|
(19)
|
(42)
|
(75)
|
(137)
|
(165)
|
(446)
|
(598)
|
(673)
|
(702)
|
(469)
|
(355)
|
(393)
|
(364)
|
(245)
|
(162)
|
66
|
77
|
29
|
18
|
(21)
|
(28)
|
(27)
|
(28)
|
(1 291)
|
0
|
|
Total Other Income |
199
|
236
|
204
|
117
|
125
|
41
|
18
|
31
|
(27)
|
13
|
69
|
76
|
149
|
150
|
146
|
208
|
177
|
147
|
133
|
(11)
|
34
|
105
|
123
|
103
|
27
|
(39)
|
38
|
79
|
440
|
596
|
654
|
511
|
432
|
203
|
(85)
|
(266)
|
(37)
|
45
|
137
|
(78)
|
205
|
|
Pre-Tax Income |
1 271
N/A
|
1 403
+10%
|
1 407
+0%
|
1 395
-1%
|
1 483
+6%
|
1 412
-5%
|
1 407
0%
|
1 362
-3%
|
1 207
-11%
|
1 173
-3%
|
1 177
+0%
|
1 207
+2%
|
1 267
+5%
|
1 289
+2%
|
1 341
+4%
|
1 429
+7%
|
1 473
+3%
|
1 445
-2%
|
1 390
-4%
|
1 138
-18%
|
1 061
-7%
|
824
-22%
|
798
-3%
|
973
+22%
|
894
-8%
|
922
+3%
|
992
+8%
|
1 069
+8%
|
1 370
+28%
|
1 914
+40%
|
2 212
+16%
|
2 501
+13%
|
2 343
-6%
|
1 975
-16%
|
1 545
-22%
|
1 248
-19%
|
1 163
-7%
|
1 111
-4%
|
1 086
-2%
|
(238)
N/A
|
(191)
+20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(340)
|
(363)
|
(365)
|
(391)
|
(403)
|
(405)
|
(411)
|
(398)
|
(369)
|
(343)
|
(332)
|
(338)
|
(342)
|
(351)
|
(384)
|
(399)
|
(392)
|
(371)
|
(309)
|
(242)
|
(240)
|
(182)
|
(195)
|
(235)
|
(226)
|
(255)
|
(273)
|
(262)
|
(311)
|
(422)
|
(470)
|
(531)
|
(507)
|
(416)
|
(363)
|
(322)
|
(309)
|
(312)
|
(286)
|
70
|
71
|
|
Income from Continuing Operations |
932
|
1 040
|
1 042
|
1 005
|
1 080
|
1 007
|
996
|
964
|
838
|
830
|
845
|
868
|
925
|
938
|
957
|
1 030
|
1 081
|
1 074
|
1 080
|
896
|
822
|
642
|
603
|
738
|
667
|
667
|
719
|
807
|
1 058
|
1 492
|
1 742
|
1 969
|
1 835
|
1 559
|
1 182
|
926
|
854
|
799
|
800
|
(168)
|
(120)
|
|
Income to Minority Interest |
(84)
|
(125)
|
(100)
|
(13)
|
(18)
|
37
|
41
|
4
|
32
|
7
|
(15)
|
(14)
|
(20)
|
(19)
|
(11)
|
(34)
|
(43)
|
(30)
|
(34)
|
(0)
|
(2)
|
(27)
|
(27)
|
(50)
|
(16)
|
44
|
11
|
(46)
|
(111)
|
(217)
|
(329)
|
(340)
|
(276)
|
(247)
|
(22)
|
(5)
|
14
|
80
|
34
|
71
|
19
|
|
Net Income (Common) |
906
N/A
|
978
+8%
|
1 006
+3%
|
988
-2%
|
1 060
+7%
|
1 043
-2%
|
1 036
-1%
|
968
-7%
|
870
-10%
|
838
-4%
|
830
-1%
|
854
+3%
|
899
+5%
|
906
+1%
|
924
+2%
|
1 127
+22%
|
1 142
+1%
|
1 155
+1%
|
1 165
+1%
|
883
-24%
|
807
-9%
|
602
-25%
|
499
-17%
|
565
+13%
|
469
-17%
|
469
+0%
|
494
+5%
|
525
+6%
|
711
+35%
|
1 039
+46%
|
1 177
+13%
|
1 393
+18%
|
1 323
-5%
|
1 076
-19%
|
923
-14%
|
684
-26%
|
631
-8%
|
642
+2%
|
596
-7%
|
(334)
N/A
|
(337)
-1%
|
|
EPS (Diluted) |
2.07
N/A
|
2.24
+8%
|
2.31
+3%
|
2.28
-1%
|
2.44
+7%
|
2.41
-1%
|
2.4
0%
|
2.26
-6%
|
2.13
-6%
|
1.99
-7%
|
1.99
N/A
|
2.06
+4%
|
2.2
+7%
|
2.2
N/A
|
2.31
+5%
|
2.75
+19%
|
2.76
+0%
|
2.78
+1%
|
2.81
+1%
|
2.14
-24%
|
1.99
-7%
|
1.38
-31%
|
1.06
-23%
|
1.28
+21%
|
1.02
-20%
|
1.02
N/A
|
1.07
+5%
|
1.13
+6%
|
1.53
+35%
|
2.23
+46%
|
2.53
+13%
|
2.99
+18%
|
2.87
-4%
|
2.34
-18%
|
2
-15%
|
1.49
-26%
|
1.38
-7%
|
1.41
+2%
|
1.31
-7%
|
-0.73
N/A
|
-0.75
-3%
|