Lazard Ltd
NYSE:LAZ
Income Statement
Earnings Waterfall
Lazard Ltd
Revenue
|
2.6B
USD
|
Cost of Revenue
|
-188.6m
USD
|
Gross Profit
|
2.4B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
131m
USD
|
Other Expenses
|
-210.9m
USD
|
Net Income
|
-79.9m
USD
|
Income Statement
Lazard Ltd
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 |
2 065
N/A
|
2 192
+6%
|
2 264
+3%
|
2 345
+4%
|
2 363
+1%
|
2 408
+2%
|
2 446
+2%
|
2 449
+0%
|
2 405
-2%
|
2 321
-3%
|
2 247
-3%
|
2 283
+2%
|
2 384
+4%
|
2 511
+5%
|
2 694
+7%
|
2 711
+1%
|
2 698
0%
|
2 829
+5%
|
2 870
+1%
|
2 873
+0%
|
2 885
+0%
|
2 778
-4%
|
2 658
-4%
|
2 628
-1%
|
2 667
+1%
|
2 564
-4%
|
2 505
-2%
|
2 492
-1%
|
2 647
+6%
|
2 769
+5%
|
3 020
+9%
|
3 159
+5%
|
3 274
+4%
|
3 310
+1%
|
3 127
-6%
|
3 136
+0%
|
2 855
-9%
|
2 719
-5%
|
2 720
+0%
|
2 517
-7%
|
2 611
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(139)
|
(136)
|
(132)
|
(130)
|
(128)
|
(129)
|
(126)
|
(120)
|
(113)
|
(106)
|
(105)
|
(108)
|
(114)
|
(118)
|
(122)
|
(124)
|
(125)
|
(144)
|
(159)
|
(177)
|
(191)
|
(190)
|
(192)
|
(191)
|
(194)
|
(194)
|
(189)
|
(187)
|
(184)
|
(186)
|
(194)
|
(202)
|
(211)
|
(213)
|
(212)
|
(204)
|
(192)
|
(187)
|
(185)
|
(186)
|
(189)
|
|
Gross Profit |
1 926
N/A
|
2 056
+7%
|
2 131
+4%
|
2 215
+4%
|
2 235
+1%
|
2 279
+2%
|
2 319
+2%
|
2 329
+0%
|
2 292
-2%
|
2 216
-3%
|
2 143
-3%
|
2 175
+2%
|
2 270
+4%
|
2 393
+5%
|
2 573
+8%
|
2 588
+1%
|
2 573
-1%
|
2 685
+4%
|
2 711
+1%
|
2 696
-1%
|
2 693
0%
|
2 589
-4%
|
2 466
-5%
|
2 437
-1%
|
2 473
+1%
|
2 370
-4%
|
2 316
-2%
|
2 304
0%
|
2 463
+7%
|
2 582
+5%
|
2 826
+9%
|
2 958
+5%
|
3 063
+4%
|
3 097
+1%
|
2 916
-6%
|
2 932
+1%
|
2 664
-9%
|
2 532
-5%
|
2 535
+0%
|
2 332
-8%
|
2 423
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 709)
|
(1 753)
|
(1 771)
|
(1 822)
|
(1 716)
|
(1 792)
|
(2 733)
|
(2 286)
|
(2 309)
|
(2 208)
|
(1 221)
|
(1 675)
|
(1 753)
|
(1 823)
|
(1 944)
|
(1 964)
|
(1 748)
|
(1 824)
|
(1 832)
|
(1 829)
|
(2 032)
|
(1 990)
|
(1 952)
|
(2 002)
|
(2 063)
|
(2 013)
|
(1 964)
|
(1 901)
|
(1 961)
|
(2 030)
|
(2 203)
|
(2 285)
|
(2 339)
|
(2 348)
|
(2 207)
|
(2 220)
|
(2 147)
|
(2 163)
|
(2 265)
|
(2 215)
|
(2 292)
|
|
Selling, General & Administrative |
(1 619)
|
(1 662)
|
(1 676)
|
(1 716)
|
(1 669)
|
(1 685)
|
(2 626)
|
(2 181)
|
(2 204)
|
(2 165)
|
(1 178)
|
(1 634)
|
(1 676)
|
(1 744)
|
(1 862)
|
(1 882)
|
(1 694)
|
(1 756)
|
(1 766)
|
(1 758)
|
(1 939)
|
(1 907)
|
(1 875)
|
(1 928)
|
(2 017)
|
(1 960)
|
(1 908)
|
(1 852)
|
(1 920)
|
(1 994)
|
(2 166)
|
(2 239)
|
(2 293)
|
(2 298)
|
(2 163)
|
(2 179)
|
(2 102)
|
(2 107)
|
(2 202)
|
(2 147)
|
(2 219)
|
|
Depreciation & Amortization |
(10)
|
(11)
|
(10)
|
(13)
|
(6)
|
(6)
|
(7)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(35)
|
(38)
|
(39)
|
(39)
|
(10)
|
(7)
|
(6)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Other Operating Expenses |
(80)
|
(81)
|
(85)
|
(93)
|
(40)
|
(101)
|
(100)
|
(100)
|
(99)
|
(38)
|
(39)
|
(37)
|
(41)
|
(41)
|
(44)
|
(43)
|
(44)
|
(61)
|
(59)
|
(65)
|
(90)
|
(80)
|
(75)
|
(72)
|
(44)
|
(50)
|
(54)
|
(48)
|
(39)
|
(35)
|
(37)
|
(46)
|
(45)
|
(50)
|
(45)
|
(41)
|
(45)
|
(56)
|
(63)
|
(68)
|
(73)
|
|
Operating Income |
217
N/A
|
302
+39%
|
361
+19%
|
393
+9%
|
520
+32%
|
487
-6%
|
(413)
N/A
|
44
N/A
|
(17)
N/A
|
7
N/A
|
922
+13 066%
|
500
-46%
|
518
+4%
|
569
+10%
|
629
+10%
|
624
-1%
|
825
+32%
|
861
+4%
|
879
+2%
|
867
-1%
|
662
-24%
|
599
-10%
|
514
-14%
|
435
-15%
|
410
-6%
|
357
-13%
|
351
-2%
|
404
+15%
|
502
+24%
|
552
+10%
|
623
+13%
|
673
+8%
|
724
+8%
|
749
+4%
|
709
-5%
|
712
+0%
|
517
-27%
|
369
-29%
|
270
-27%
|
116
-57%
|
131
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
16
|
19
|
16
|
2
|
(5)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(186)
|
(195)
|
(211)
|
|
Pre-Tax Income |
217
N/A
|
302
+39%
|
361
+19%
|
393
+9%
|
520
+32%
|
487
-6%
|
(413)
N/A
|
44
N/A
|
(17)
N/A
|
7
N/A
|
922
+13 066%
|
500
-46%
|
518
+4%
|
569
+10%
|
629
+10%
|
624
-1%
|
825
+32%
|
861
+4%
|
888
+3%
|
883
-1%
|
681
-23%
|
615
-10%
|
516
-16%
|
430
-17%
|
393
-9%
|
357
-9%
|
351
-2%
|
404
+15%
|
502
+24%
|
552
+10%
|
623
+13%
|
673
+8%
|
724
+8%
|
749
+4%
|
709
-5%
|
712
+0%
|
517
-27%
|
320
-38%
|
84
-74%
|
(79)
N/A
|
(80)
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(52)
|
(70)
|
(74)
|
(79)
|
(85)
|
(76)
|
1 114
|
967
|
1 010
|
994
|
(215)
|
(80)
|
(124)
|
(136)
|
(156)
|
(152)
|
(145)
|
(129)
|
(129)
|
(126)
|
(148)
|
(147)
|
(124)
|
(98)
|
(95)
|
(98)
|
(92)
|
(116)
|
(99)
|
(117)
|
(136)
|
(147)
|
(181)
|
(177)
|
(169)
|
(165)
|
(124)
|
(64)
|
(40)
|
7
|
23
|
|
Income from Continuing Operations |
165
|
233
|
287
|
314
|
434
|
411
|
701
|
1 010
|
993
|
1 001
|
707
|
420
|
394
|
433
|
473
|
472
|
681
|
732
|
760
|
757
|
532
|
467
|
392
|
332
|
298
|
260
|
259
|
287
|
403
|
435
|
487
|
526
|
543
|
573
|
540
|
547
|
393
|
256
|
44
|
(72)
|
(57)
|
|
Income to Minority Interest |
(5)
|
(7)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(3)
|
(6)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(9)
|
(9)
|
(11)
|
(6)
|
2
|
2
|
(0)
|
(9)
|
(12)
|
(18)
|
(15)
|
(18)
|
(13)
|
(21)
|
(35)
|
(35)
|
(42)
|
(25)
|
(18)
|
|
Net Income (Common) |
160
N/A
|
226
+41%
|
280
+24%
|
308
+10%
|
427
+39%
|
403
-6%
|
691
+72%
|
1 001
+45%
|
986
-1%
|
997
+1%
|
704
-29%
|
418
-41%
|
388
-7%
|
429
+11%
|
469
+9%
|
465
-1%
|
254
-45%
|
306
+21%
|
332
+9%
|
330
-1%
|
527
+60%
|
465
-12%
|
382
-18%
|
321
-16%
|
283
-12%
|
249
-12%
|
257
+3%
|
285
+11%
|
395
+39%
|
418
+6%
|
467
+12%
|
499
+7%
|
519
+4%
|
546
+5%
|
518
-5%
|
517
0%
|
352
-32%
|
216
-38%
|
(3)
N/A
|
(101)
-3 493%
|
(80)
+21%
|
|
EPS (Diluted) |
1.18
N/A
|
1.7
+44%
|
2.1
+24%
|
2.32
+10%
|
3.2
+38%
|
3.02
-6%
|
5.2
+72%
|
7.52
+45%
|
7.4
-2%
|
7.49
+1%
|
5.31
-29%
|
3.14
-41%
|
2.92
-7%
|
3.23
+11%
|
3.82
+18%
|
3.51
-8%
|
1.91
-46%
|
2.31
+21%
|
2.55
+10%
|
2.54
0%
|
4.06
+60%
|
3.84
-5%
|
3.28
-15%
|
2.81
-14%
|
2.44
-13%
|
2.18
-11%
|
2.29
+5%
|
2.51
+10%
|
3.47
+38%
|
3.6
+4%
|
4.13
+15%
|
4.41
+7%
|
4.56
+3%
|
5.04
+11%
|
5.04
N/A
|
5.22
+4%
|
3.48
-33%
|
2.47
-29%
|
-0.03
N/A
|
-1.06
-3 433%
|
-0.9
+15%
|