Moelis & Co
NYSE:MC
Income Statement
Earnings Waterfall
Moelis & Co
Revenue
|
884.5m
USD
|
Operating Expenses
|
-917.6m
USD
|
Operating Income
|
-33.1m
USD
|
Other Expenses
|
21.4m
USD
|
Net Income
|
-11.8m
USD
|
Income Statement
Moelis & Co
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 |
466
N/A
|
499
+7%
|
529
+6%
|
519
-2%
|
504
-3%
|
498
-1%
|
521
+5%
|
552
+6%
|
579
+5%
|
585
+1%
|
584
0%
|
613
+5%
|
660
+8%
|
701
+6%
|
720
+3%
|
685
-5%
|
731
+7%
|
779
+7%
|
817
+5%
|
886
+8%
|
804
-9%
|
737
-8%
|
761
+3%
|
747
-2%
|
762
+2%
|
769
+1%
|
745
-3%
|
943
+27%
|
1 053
+12%
|
1 254
+19%
|
1 538
+23%
|
1 541
+0%
|
1 579
+2%
|
1 460
-7%
|
1 203
-18%
|
985
-18%
|
871
-12%
|
808
-7%
|
847
+5%
|
855
+1%
|
884
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(284)
|
(397)
|
(493)
|
(383)
|
(459)
|
(363)
|
(382)
|
(414)
|
(434)
|
(442)
|
(441)
|
(452)
|
(485)
|
(513)
|
(533)
|
(520)
|
(554)
|
(590)
|
(614)
|
(659)
|
(623)
|
(578)
|
(600)
|
(632)
|
(633)
|
(691)
|
(669)
|
(678)
|
(740)
|
(805)
|
(988)
|
(1 045)
|
(1 066)
|
(1 004)
|
(863)
|
(769)
|
(746)
|
(755)
|
(849)
|
(895)
|
(918)
|
|
Selling, General & Administrative |
(264)
|
(373)
|
(385)
|
(364)
|
(438)
|
(344)
|
(360)
|
(390)
|
(410)
|
(421)
|
(420)
|
(435)
|
(465)
|
(491)
|
(508)
|
(494)
|
(527)
|
(561)
|
(587)
|
(630)
|
(594)
|
(548)
|
(569)
|
(601)
|
(604)
|
(664)
|
(644)
|
(654)
|
(712)
|
(778)
|
(960)
|
(1 013)
|
(1 036)
|
(970)
|
(828)
|
(735)
|
(713)
|
(721)
|
(815)
|
(859)
|
(880)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
Other Operating Expenses |
(17)
|
(21)
|
(106)
|
(18)
|
(19)
|
(16)
|
(19)
|
(22)
|
(21)
|
(18)
|
(17)
|
(14)
|
(17)
|
(19)
|
(22)
|
(23)
|
(24)
|
(25)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(24)
|
(22)
|
(20)
|
(19)
|
(23)
|
(22)
|
(22)
|
(24)
|
(22)
|
(26)
|
(28)
|
(26)
|
(25)
|
(25)
|
(26)
|
(28)
|
(29)
|
|
Operating Income |
182
N/A
|
102
-44%
|
36
-65%
|
135
+275%
|
45
-67%
|
135
+199%
|
139
+3%
|
138
-1%
|
145
+5%
|
143
-2%
|
143
+0%
|
161
+13%
|
175
+9%
|
187
+7%
|
187
0%
|
164
-12%
|
176
+7%
|
189
+7%
|
202
+7%
|
227
+12%
|
181
-20%
|
160
-12%
|
161
+1%
|
115
-29%
|
129
+13%
|
78
-39%
|
76
-3%
|
266
+250%
|
314
+18%
|
449
+43%
|
549
+22%
|
496
-10%
|
513
+3%
|
457
-11%
|
340
-26%
|
216
-36%
|
125
-42%
|
53
-57%
|
(2)
N/A
|
(40)
-2 422%
|
(33)
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
(1)
|
(2)
|
(2)
|
2
|
5
|
4
|
5
|
4
|
4
|
5
|
5
|
6
|
5
|
6
|
8
|
6
|
10
|
7
|
7
|
7
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
27
|
23
|
18
|
(8)
|
(15)
|
(13)
|
(8)
|
(5)
|
3
|
0
|
|
Non-Reccuring Items |
(88)
|
(88)
|
0
|
(88)
|
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
|
|
Total Other Income |
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
2
|
2
|
2
|
3
|
1
|
1
|
18
|
33
|
178
|
178
|
162
|
148
|
5
|
5
|
8
|
21
|
33
|
30
|
22
|
5
|
4
|
9
|
15
|
22
|
13
|
12
|
11
|
9
|
15
|
17
|
9
|
14
|
8
|
14
|
|
Pre-Tax Income |
95
N/A
|
13
-87%
|
35
+177%
|
46
+33%
|
48
+3%
|
141
+195%
|
143
+2%
|
144
+1%
|
151
+5%
|
149
-1%
|
151
+1%
|
167
+10%
|
182
+9%
|
210
+15%
|
226
+7%
|
350
+55%
|
361
+3%
|
361
+0%
|
358
-1%
|
239
-33%
|
194
-19%
|
173
-10%
|
187
+8%
|
148
-21%
|
159
+8%
|
99
-37%
|
81
-18%
|
270
+233%
|
323
+20%
|
464
+44%
|
597
+28%
|
536
-10%
|
548
+2%
|
486
-11%
|
341
-30%
|
216
-37%
|
130
-40%
|
55
-57%
|
7
-87%
|
(29)
N/A
|
(19)
+33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(7)
|
(14)
|
(17)
|
(23)
|
(24)
|
(24)
|
(25)
|
(24)
|
(25)
|
(25)
|
(26)
|
(31)
|
(39)
|
(43)
|
(38)
|
(35)
|
(30)
|
(30)
|
(23)
|
(19)
|
(23)
|
(12)
|
(9)
|
4
|
9
|
(52)
|
(59)
|
(98)
|
(132)
|
(113)
|
(127)
|
(115)
|
(82)
|
(48)
|
(31)
|
(14)
|
(6)
|
2
|
6
|
|
Income from Continuing Operations |
92
|
10
|
28
|
33
|
31
|
118
|
120
|
120
|
126
|
125
|
126
|
142
|
156
|
179
|
187
|
308
|
322
|
326
|
327
|
208
|
170
|
155
|
165
|
136
|
150
|
103
|
90
|
218
|
264
|
366
|
465
|
423
|
421
|
372
|
260
|
169
|
99
|
42
|
2
|
(28)
|
(14)
|
|
Income to Minority Interest |
(22)
|
20
|
(7)
|
(36)
|
(28)
|
(89)
|
(88)
|
(87)
|
(91)
|
(91)
|
(92)
|
(104)
|
(109)
|
(119)
|
(118)
|
(97)
|
(94)
|
(81)
|
(70)
|
(67)
|
(49)
|
(40)
|
(42)
|
(31)
|
(33)
|
(22)
|
(16)
|
(40)
|
(44)
|
(61)
|
(73)
|
(58)
|
(57)
|
(48)
|
(30)
|
(18)
|
(10)
|
(4)
|
(1)
|
3
|
2
|
|
Net Income (Common) |
70
N/A
|
29
-58%
|
21
-27%
|
(3)
N/A
|
2
N/A
|
28
+1 135%
|
32
+13%
|
33
+3%
|
35
+5%
|
35
-1%
|
34
-2%
|
38
+13%
|
47
+22%
|
60
+27%
|
69
+16%
|
29
-58%
|
47
+61%
|
63
+34%
|
77
+21%
|
141
+84%
|
121
-14%
|
115
-5%
|
123
+7%
|
105
-14%
|
117
+11%
|
82
-30%
|
74
-9%
|
179
+142%
|
220
+23%
|
305
+39%
|
393
+29%
|
365
-7%
|
364
0%
|
324
-11%
|
229
-29%
|
150
-34%
|
88
-41%
|
37
-58%
|
1
-97%
|
(25)
N/A
|
(12)
+52%
|
|
EPS (Diluted) |
4.54
N/A
|
1.92
-58%
|
1.32
-31%
|
-0.19
N/A
|
0.11
N/A
|
1.34
+1 118%
|
1.48
+10%
|
1.55
+5%
|
1.54
-1%
|
1.46
-5%
|
1.39
-5%
|
1.58
+14%
|
1.41
-11%
|
1.72
+22%
|
1.73
+1%
|
0.77
-55%
|
1.06
+38%
|
1.28
+21%
|
1.44
+13%
|
2.78
+93%
|
2.19
-21%
|
2.11
-4%
|
2.23
+6%
|
1.89
-15%
|
2.04
+8%
|
1.45
-29%
|
1.21
-17%
|
2.95
+144%
|
3.31
+12%
|
4.51
+36%
|
5.74
+27%
|
5.34
-7%
|
5.2
-3%
|
4.66
-10%
|
3.27
-30%
|
2.14
-35%
|
1.23
-43%
|
0.53
-57%
|
0
N/A
|
-0.36
N/A
|
-0.15
+58%
|