Partners Group Holding AG
SIX:PGHN
Income Statement
Earnings Waterfall
Partners Group Holding AG
Revenue
|
1.9B
CHF
|
Operating Expenses
|
-664m
CHF
|
Operating Income
|
1.2B
CHF
|
Other Expenses
|
-189.2m
CHF
|
Net Income
|
1B
CHF
|
Income Statement
Partners Group Holding AG
Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
198
N/A
|
253
+28%
|
306
+21%
|
319
+4%
|
323
+1%
|
323
+0%
|
322
0%
|
355
+10%
|
373
+5%
|
355
-5%
|
343
-3%
|
378
+10%
|
441
+17%
|
450
+2%
|
471
+5%
|
531
+13%
|
554
+4%
|
559
+1%
|
602
+8%
|
764
+27%
|
948
+24%
|
1 057
+11%
|
1 214
+15%
|
1 303
+7%
|
1 280
-2%
|
1 294
+1%
|
1 547
+20%
|
1 498
-3%
|
1 382
-8%
|
1 887
+37%
|
2 590
+37%
|
2 334
-10%
|
1 814
-22%
|
1 977
+9%
|
1 857
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
2
|
(0)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
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 |
197
N/A
|
255
+29%
|
306
+20%
|
318
+4%
|
320
+1%
|
322
+1%
|
322
0%
|
354
+10%
|
372
+5%
|
354
-5%
|
340
-4%
|
375
+10%
|
441
+18%
|
450
+2%
|
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 |
(58)
|
(68)
|
(83)
|
(94)
|
(94)
|
(95)
|
(103)
|
(115)
|
(134)
|
(150)
|
(150)
|
(163)
|
(185)
|
(188)
|
(194)
|
(212)
|
(241)
|
(234)
|
(262)
|
(302)
|
(384)
|
(367)
|
(433)
|
(430)
|
(415)
|
(426)
|
(539)
|
(526)
|
(497)
|
(695)
|
(934)
|
(815)
|
(682)
|
(771)
|
(664)
|
|
Selling, General & Administrative |
(55)
|
(64)
|
(79)
|
(89)
|
(88)
|
(89)
|
(98)
|
(110)
|
(127)
|
(137)
|
(134)
|
(149)
|
(173)
|
(177)
|
(192)
|
(214)
|
(227)
|
(239)
|
(251)
|
(311)
|
(372)
|
(383)
|
(395)
|
(396)
|
(416)
|
(389)
|
(539)
|
(487)
|
(466)
|
(667)
|
(904)
|
(784)
|
(667)
|
(762)
|
(672)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(8)
|
(13)
|
(16)
|
(17)
|
(20)
|
(20)
|
(19)
|
(20)
|
(16)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(14)
|
(16)
|
(17)
|
(24)
|
(34)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
9
|
17
|
23
|
3
|
16
|
0
|
21
|
0
|
28
|
(25)
|
(18)
|
17
|
(14)
|
34
|
(2)
|
7
|
10
|
11
|
9
|
25
|
32
|
49
|
|
Operating Income |
139
N/A
|
187
+34%
|
222
+19%
|
225
+1%
|
226
+1%
|
227
+0%
|
219
-4%
|
240
+10%
|
238
-1%
|
203
-14%
|
190
-6%
|
212
+12%
|
257
+21%
|
263
+2%
|
277
+6%
|
320
+15%
|
313
-2%
|
324
+4%
|
340
+5%
|
462
+36%
|
565
+22%
|
690
+22%
|
780
+13%
|
873
+12%
|
865
-1%
|
868
+0%
|
1 008
+16%
|
972
-4%
|
885
-9%
|
1 192
+35%
|
1 656
+39%
|
1 519
-8%
|
1 132
-25%
|
1 206
+7%
|
1 193
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
24
|
26
|
49
|
42
|
(45)
|
(81)
|
(2)
|
57
|
80
|
66
|
31
|
22
|
24
|
55
|
69
|
69
|
100
|
38
|
54
|
35
|
63
|
54
|
70
|
26
|
26
|
31
|
33
|
(13)
|
57
|
133
|
80
|
9
|
2
|
38
|
21
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
25
|
(1)
|
(1)
|
(1)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(5)
|
|
Pre-Tax Income |
163
N/A
|
212
+30%
|
272
+28%
|
267
-2%
|
182
-32%
|
146
-20%
|
217
+49%
|
296
+36%
|
317
+7%
|
269
-15%
|
221
-18%
|
234
+6%
|
280
+20%
|
317
+13%
|
346
+9%
|
389
+12%
|
413
+6%
|
432
+5%
|
438
+1%
|
496
+13%
|
627
+26%
|
735
+17%
|
847
+15%
|
896
+6%
|
888
-1%
|
896
+1%
|
1 037
+16%
|
950
-8%
|
929
-2%
|
1 315
+42%
|
1 726
+31%
|
1 523
-12%
|
1 129
-26%
|
1 241
+10%
|
1 209
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(11)
|
(17)
|
(16)
|
(11)
|
(10)
|
(12)
|
(19)
|
(21)
|
(19)
|
(19)
|
(20)
|
(23)
|
(24)
|
(29)
|
(35)
|
(38)
|
(36)
|
(42)
|
(60)
|
(68)
|
(71)
|
(95)
|
(108)
|
(118)
|
(124)
|
(137)
|
(133)
|
(124)
|
(194)
|
(263)
|
(225)
|
(125)
|
(149)
|
(205)
|
|
Income from Continuing Operations |
154
|
201
|
255
|
251
|
170
|
136
|
205
|
277
|
297
|
251
|
202
|
214
|
257
|
293
|
317
|
353
|
375
|
396
|
396
|
436
|
558
|
664
|
752
|
787
|
769
|
772
|
900
|
816
|
805
|
1 121
|
1 464
|
1 298
|
1 005
|
1 092
|
1 003
|
|
Income to Minority Interest |
(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
|
|
Net Income (Common) |
154
N/A
|
201
+30%
|
255
+27%
|
250
-2%
|
171
-32%
|
136
-20%
|
205
+50%
|
277
+35%
|
296
+7%
|
250
-15%
|
202
-19%
|
214
+6%
|
257
+20%
|
293
+14%
|
317
+8%
|
353
+11%
|
375
+6%
|
396
+6%
|
396
0%
|
436
+10%
|
558
+28%
|
664
+19%
|
752
+13%
|
787
+5%
|
769
-2%
|
772
+0%
|
900
+17%
|
816
-9%
|
805
-1%
|
1 121
+39%
|
1 464
+31%
|
1 298
-11%
|
1 005
-23%
|
1 092
+9%
|
1 003
-8%
|
|
EPS (Diluted) |
5.52
N/A
|
7.35
+33%
|
9.51
+29%
|
9.31
-2%
|
6.56
-30%
|
5.2
-21%
|
7.72
+48%
|
10.37
+34%
|
11.3
+9%
|
9.52
-16%
|
7.8
-18%
|
8.28
+6%
|
10.15
+23%
|
11.01
+8%
|
11.69
+6%
|
13.69
+17%
|
14.24
+4%
|
15.06
+6%
|
14.81
-2%
|
16.38
+11%
|
20.92
+28%
|
24.78
+18%
|
28.09
+13%
|
29.26
+4%
|
28.65
-2%
|
28.97
+1%
|
33.66
+16%
|
30.37
-10%
|
30.36
0%
|
41.85
+38%
|
55.12
+32%
|
49.03
-11%
|
39.09
-20%
|
42.12
+8%
|
38.55
-8%
|