
Invesco (IVZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.5B
Gross Profit
555.6M
36.33%
Operating Income
277.3M
18.13%
Net Income
267.3M
17.48%
EPS (Diluted)
$0.38
Balance Sheet Metrics
Total Assets
28.1B
Total Liabilities
12.4B
Shareholders Equity
15.8B
Debt to Equity
0.78
Cash Flow Metrics
Operating Cash Flow
285.3M
Free Cash Flow
-108.0M
Revenue & Profitability Trend
Invesco Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.1B | 5.7B | 6.0B | 6.9B | 6.1B |
Cost of Goods Sold | 4.0B | 3.7B | 3.6B | 4.1B | 3.8B |
Gross Profit | 2.0B | 2.0B | 2.4B | 2.8B | 2.4B |
Gross Margin % | 33.4% | 35.1% | 40.3% | 41.1% | 38.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 676.0M | 553.8M | 495.1M | 522.7M | 564.1M |
Other Operating Expenses | 474.3M | 546.0M | 539.8M | 526.0M | 512.3M |
Total Operating Expenses | 1.2B | 1.1B | 1.0B | 1.0B | 1.1B |
Operating Income | 832.1M | -393.2M | 1.3B | 1.7B | 1.3B |
Operating Margin % | 13.7% | -6.9% | 22.1% | 25.0% | 20.4% |
Non-Operating Items | |||||
Interest Income | 58.9M | 47.8M | 24.4M | 25.2M | 20.5M |
Interest Expense | 58.0M | 70.5M | 85.2M | 94.7M | 129.3M |
Other Non-Operating Income | 172.3M | 178.0M | -30.4M | 847.7M | -73.3M |
Pre-tax Income | 1.0B | -237.9M | 1.2B | 2.5B | 1.1B |
Income Tax | 252.9M | -69.7M | 322.2M | 531.1M | 261.6M |
Effective Tax Rate % | 25.2% | 0.0% | 25.8% | 21.2% | 24.5% |
Net Income | 752.4M | -168.2M | 925.5M | 2.0B | 807.5M |
Net Margin % | 12.4% | -2.9% | 15.3% | 28.6% | 13.1% |
Key Metrics | |||||
EBITDA | 1.2B | 1.2B | 1.5B | 2.7B | 1.7B |
EPS (Basic) | $1.18 | $-0.73 | $1.50 | $3.01 | $1.14 |
EPS (Diluted) | $1.18 | $-0.73 | $1.49 | $2.99 | $1.13 |
Basic Shares Outstanding | 457000000 | 454800000 | 457500000 | 462800000 | 459500000 |
Diluted Shares Outstanding | 457000000 | 454800000 | 457500000 | 462800000 | 459500000 |
Income Statement Trend
Invesco Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.5B | 1.9B | 1.4B | 2.1B | 1.7B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.1B | 951.6M | 1.0B | 1.3B | 916.6M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 2.6B | 2.9B | 2.4B | 3.5B | 2.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 22.4B | 23.2B | 24.3B | 25.0B | 25.1B |
Intangible Assets | 5.7B | 5.8B | 7.1B | 7.2B | 7.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.1B | 1.2B | 1.5B | 2.6B | 8.1B |
Total Non-Current Assets | 24.4B | 26.1B | 27.3B | 29.2B | 33.6B |
Total Assets | 27.0B | 28.9B | 29.8B | 32.7B | 36.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 30.6M | 31.5M | 59.6M | 39.2M | 348.9M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 104.1M |
Total Current Liabilities | 830.4M | 1.3B | 1.5B | 2.8B | 8.8B |
Non-Current Liabilities | |||||
Long-term Debt | 7.5B | 9.0B | 8.6B | 9.7B | 9.1B |
Deferred Tax Liabilities | 1.3B | 1.3B | 1.7B | 1.6B | 1.5B |
Other Non-Current Liabilities | 652.2M | 492.1M | 329.6M | 846.3M | 976.4M |
Total Non-Current Liabilities | 10.5B | 11.8B | 11.4B | 13.2B | 12.7B |
Total Liabilities | 11.3B | 13.0B | 12.9B | 16.0B | 21.5B |
Equity | |||||
Common Stock | 113.2M | 113.2M | 113.2M | 113.2M | 113.2M |
Retained Earnings | 7.0B | 6.8B | 7.5B | 7.2B | 6.1B |
Treasury Stock | 2.9B | 3.0B | 3.0B | 3.0B | 3.3B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 15.7B | 15.9B | 16.8B | 16.7B | 15.0B |
Key Metrics | |||||
Total Debt | 7.5B | 9.0B | 8.6B | 9.7B | 9.1B |
Working Capital | 1.8B | 1.6B | 936.3M | 703.8M | -5.9B |
Balance Sheet Composition
Invesco Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 752.4M | -168.2M | 925.5M | 2.0B | 807.5M |
Depreciation & Amortization | 179.6M | 182.8M | 195.3M | 205.3M | 203.5M |
Stock-Based Compensation | 104.6M | 114.6M | 106.2M | 140.1M | 188.5M |
Working Capital Changes | 319.7M | 448.7M | 912.8M | 5.6B | 4.0B |
Operating Cash Flow | 1.3B | 499.2M | 1.9B | 7.4B | 5.3B |
Investing Activities | |||||
Capital Expenditures | -69.1M | -164.3M | -192.9M | -108.8M | -115.0M |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -4.5B | -3.3B | -3.0B | -6.2B | -4.7B |
Investment Sales | 4.5B | 3.1B | 2.7B | 5.4B | 3.9B |
Investing Cash Flow | -58.4M | -267.6M | -408.2M | -892.8M | -886.2M |
Financing Activities | |||||
Share Repurchases | -79.3M | -187.5M | -244.7M | -60.9M | -47.1M |
Dividends Paid | -608.3M | -594.7M | -571.6M | -544.5M | -594.2M |
Debt Issuance | 3.8B | 703.0M | 30.1M | 3.4B | 1.3B |
Debt Repayment | -4.7B | -451.8M | -605.1M | -2.5B | -791.1M |
Financing Cash Flow | -1.7B | -585.4M | -966.9M | 426.7M | -285.9M |
Free Cash Flow | 1.1B | 1.1B | 510.3M | 969.3M | 1.1B |
Net Change in Cash | -453.5M | -353.8M | 517.4M | 7.0B | 4.2B |
Cash Flow Trend
Invesco Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.58
Forward P/E
11.11
Price to Book
0.86
Price to Sales
1.52
PEG Ratio
-0.20
Profitability Ratios
Profit Margin
13.27%
Operating Margin
14.13%
Return on Equity
5.25%
Return on Assets
2.37%
Financial Health
Current Ratio
0.63
Debt to Equity
12.59
Beta
1.51
Per Share Data
EPS (TTM)
$0.93
Book Value per Share
$24.36
Revenue per Share
$13.52
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ivz | 9.4B | 22.58 | 0.86 | 5.25% | 13.27% | 12.59 |
BlackRock | 175.9B | 27.48 | 3.58 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Hamilton Lane | 8.4B | 28.91 | 8.65 | 35.08% | 30.66% | 37.92 |
StepStone | 7.2B | 106.60 | 29.77 | -12.81% | -17.10% | 22.51 |
Blue Owl Capital | 7.3B | 9.40 | 0.94 | 9.80% | 38.29% | 120.09 |
Financial data is updated regularly. All figures are in the company's reporting currency.