Annual Income Statements for Affiliated Managers Group
This table shows Affiliated Managers Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Affiliated Managers Group
This table shows Affiliated Managers Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
113 |
778 |
135 |
125 |
217 |
196 |
150 |
76 |
124 |
162 |
72 |
Consolidated Net Income / (Loss) |
|
164 |
831 |
189 |
187 |
286 |
244 |
199 |
135 |
186 |
221 |
99 |
Net Income / (Loss) Continuing Operations |
|
164 |
831 |
189 |
187 |
286 |
244 |
199 |
135 |
186 |
221 |
99 |
Total Pre-Tax Income |
|
201 |
1,059 |
234 |
220 |
364 |
274 |
254 |
178 |
217 |
274 |
127 |
Total Revenue |
|
595 |
1,467 |
546 |
568 |
698 |
659 |
588 |
518 |
569 |
679 |
572 |
Net Interest Income / (Expense) |
|
-28 |
85 |
-31 |
0.00 |
0.00 |
31 |
-30 |
0.00 |
0.00 |
30 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
28 |
-85 |
31 |
0.00 |
0.00 |
-31 |
30 |
0.00 |
0.00 |
-30 |
0.00 |
Total Non-Interest Income |
|
623 |
1,382 |
576 |
568 |
698 |
629 |
617 |
518 |
569 |
649 |
572 |
Net Realized & Unrealized Capital Gains on Investments |
|
45 |
-369 |
59 |
568 |
173 |
-387 |
118 |
518 |
53 |
-376 |
75 |
Other Non-Interest Income |
|
579 |
- |
517 |
- |
525 |
- |
500 |
- |
516 |
- |
497 |
Total Non-Interest Expense |
|
397 |
537 |
350 |
375 |
357 |
415 |
351 |
359 |
375 |
422 |
457 |
Salaries and Employee Benefits |
|
274 |
275 |
222 |
229 |
212 |
245 |
240 |
215 |
221 |
239 |
230 |
Other Operating Expenses |
|
105 |
247 |
112 |
130 |
130 |
156 |
101 |
134 |
143 |
172 |
141 |
Depreciation Expense |
|
3.80 |
3.90 |
3.70 |
3.30 |
3.00 |
3.00 |
3.00 |
3.10 |
3.30 |
4.00 |
2.80 |
Amortization Expense |
|
14 |
12 |
13 |
13 |
13 |
11 |
7.30 |
7.30 |
7.30 |
7.10 |
83 |
Nonoperating Income / (Expense), net |
|
3.10 |
- |
38 |
27 |
23 |
30 |
18 |
19 |
23 |
17 |
12 |
Income Tax Expense |
|
37 |
228 |
45 |
33 |
78 |
30 |
55 |
43 |
31 |
53 |
27 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
52 |
53 |
54 |
62 |
69 |
48 |
49 |
59 |
62 |
59 |
27 |
Basic Earnings per Share |
|
$2.95 |
$20.31 |
$3.74 |
$3.49 |
$6.22 |
$5.73 |
$4.56 |
$2.42 |
$4.11 |
$5.36 |
$2.48 |
Weighted Average Basic Shares Outstanding |
|
38.20M |
38.50M |
35.90M |
35.90M |
34.90M |
35.10M |
32.80M |
31.50M |
30.10M |
31.10M |
29.20M |
Diluted Earnings per Share |
|
$2.80 |
$16.43 |
$3.47 |
$3.25 |
$5.48 |
$5.22 |
$4.14 |
$2.26 |
$3.78 |
$4.95 |
$2.20 |
Weighted Average Diluted Shares Outstanding |
|
43.50M |
49M |
39.90M |
42.10M |
43.40M |
42.20M |
40.10M |
35.30M |
35M |
36.10M |
32.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
37.67M |
35.86M |
36.10M |
35.05M |
33.81M |
32.79M |
31.86M |
29.81M |
30.23M |
29.26M |
28.43M |
Cash Dividends to Common per Share |
|
$0.01 |
- |
$0.01 |
$0.01 |
$0.01 |
- |
$0.01 |
$0.01 |
$0.01 |
- |
$0.01 |
Annual Cash Flow Statements for Affiliated Managers Group
This table details how cash moves in and out of Affiliated Managers Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
13 |
-131 |
8.70 |
129 |
-21 |
502 |
-124 |
-481 |
387 |
131 |
Net Cash From Operating Activities |
|
1,213 |
1,050 |
1,170 |
1,141 |
929 |
1,009 |
1,259 |
1,055 |
874 |
932 |
Net Cash From Continuing Operating Activities |
|
1,213 |
1,050 |
1,170 |
1,141 |
929 |
1,009 |
1,259 |
1,055 |
874 |
932 |
Net Income / (Loss) Continuing Operations |
|
827 |
739 |
1,009 |
532 |
305 |
427 |
890 |
1,388 |
906 |
741 |
Consolidated Net Income / (Loss) |
|
827 |
739 |
1,009 |
532 |
305 |
427 |
890 |
1,388 |
906 |
741 |
Depreciation Expense |
|
19 |
20 |
20 |
22 |
21 |
19 |
17 |
16 |
13 |
13 |
Amortization Expense |
|
115 |
110 |
86 |
115 |
145 |
141 |
36 |
52 |
48 |
29 |
Non-Cash Adjustments to Reconcile Net Income |
|
223 |
138 |
64 |
424 |
582 |
413 |
197 |
-539 |
136 |
206 |
Changes in Operating Assets and Liabilities, net |
|
29 |
44 |
-8.90 |
48 |
-123 |
10 |
120 |
139 |
-229 |
-57 |
Net Cash From Investing Activities |
|
-325 |
-1,332 |
14 |
-18 |
-24 |
-54 |
-584 |
-110 |
265 |
379 |
Net Cash From Continuing Investing Activities |
|
-325 |
-1,332 |
14 |
-18 |
-24 |
-54 |
-584 |
-110 |
265 |
379 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-38 |
-20 |
-19 |
-19 |
-9.60 |
-8.50 |
-8.40 |
-11 |
-12 |
-3.40 |
Purchase of Investment Securities |
|
-311 |
-1,377 |
-68 |
-48 |
-205 |
-92 |
-636 |
-603 |
-1,026 |
-516 |
Divestitures |
|
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
224 |
294 |
0.00 |
Sale and/or Maturity of Investments |
|
25 |
65 |
100 |
49 |
73 |
47 |
56 |
280 |
1,009 |
898 |
Other Investing Activities, net |
|
- |
- |
- |
- |
118 |
0.00 |
4.40 |
0.80 |
0.20 |
0.70 |
Net Cash From Financing Activities |
|
-858 |
201 |
-1,190 |
-983 |
-935 |
-455 |
-798 |
-1,403 |
-758 |
-1,176 |
Net Cash From Continuing Financing Activities |
|
-858 |
201 |
-1,190 |
-983 |
-935 |
-455 |
-798 |
-1,403 |
-758 |
-1,176 |
Issuance of Debt |
|
1,253 |
1,350 |
545 |
1,150 |
471 |
875 |
200 |
0.00 |
25 |
848 |
Issuance of Common Equity |
|
58 |
466 |
- |
- |
- |
- |
-151 |
-62 |
-67 |
-107 |
Repayment of Debt |
|
-1,256 |
-1,125 |
-805 |
-1,181 |
-510 |
-350 |
-33 |
-61 |
-25 |
-750 |
Repurchase of Common Equity |
|
-414 |
-33 |
-351 |
-496 |
-356 |
-335 |
-595 |
-714 |
-342 |
-710 |
Payment of Dividends |
|
-431 |
-354 |
-397 |
-435 |
-413 |
-323 |
-336 |
-344 |
-273 |
-259 |
Other Financing Activities, Net |
|
-68 |
-102 |
-181 |
-22 |
-126 |
-322 |
117 |
-223 |
-76 |
-198 |
Effect of Exchange Rate Changes |
|
-18 |
-50 |
14 |
-10 |
8.70 |
2.10 |
-0.80 |
-23 |
6.90 |
-4.20 |
Cash Interest Paid |
|
76 |
85 |
82 |
77 |
84 |
88 |
103 |
109 |
110 |
138 |
Cash Income Taxes Paid |
|
90 |
152 |
165 |
160 |
103 |
-12 |
87 |
120 |
315 |
143 |
Quarterly Cash Flow Statements for Affiliated Managers Group
This table details how cash moves in and out of Affiliated Managers Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
16 |
-195 |
409 |
-51 |
216 |
-186 |
-20 |
72 |
140 |
-61 |
-140 |
Net Cash From Operating Activities |
|
291 |
257 |
235 |
91 |
294 |
255 |
209 |
245 |
265 |
213 |
209 |
Net Cash From Continuing Operating Activities |
|
291 |
257 |
235 |
91 |
294 |
255 |
209 |
245 |
265 |
213 |
209 |
Net Income / (Loss) Continuing Operations |
|
164 |
831 |
189 |
187 |
286 |
244 |
199 |
135 |
186 |
221 |
99 |
Consolidated Net Income / (Loss) |
|
164 |
831 |
189 |
187 |
286 |
244 |
199 |
135 |
186 |
221 |
99 |
Depreciation Expense |
|
3.80 |
3.90 |
3.70 |
3.30 |
3.00 |
3.00 |
3.00 |
3.10 |
3.30 |
4.00 |
2.80 |
Amortization Expense |
|
14 |
12 |
13 |
13 |
13 |
11 |
7.30 |
7.20 |
7.30 |
7.20 |
83 |
Non-Cash Adjustments to Reconcile Net Income |
|
59 |
-876 |
261 |
12 |
-108 |
-29 |
153 |
73 |
43 |
-63 |
155 |
Changes in Operating Assets and Liabilities, net |
|
50 |
286 |
-231 |
-124 |
101 |
26 |
-153 |
27 |
26 |
43 |
-131 |
Net Cash From Investing Activities |
|
-95 |
157 |
288 |
3.10 |
187 |
-213 |
75 |
240 |
56 |
8.50 |
-36 |
Net Cash From Continuing Investing Activities |
|
-95 |
157 |
288 |
3.10 |
187 |
-213 |
75 |
240 |
56 |
8.50 |
-36 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.00 |
-2.30 |
-1.90 |
-2.10 |
-2.60 |
-5.80 |
-1.00 |
-0.60 |
-0.70 |
-1.10 |
-1.60 |
Purchase of Investment Securities |
|
-112 |
-308 |
-110 |
-105 |
-356 |
-454 |
-359 |
-79 |
-64 |
-14 |
-58 |
Sale and/or Maturity of Investments |
|
20 |
244 |
400 |
110 |
252 |
247 |
435 |
320 |
121 |
23 |
24 |
Net Cash From Financing Activities |
|
-163 |
-624 |
-117 |
-148 |
-259 |
-234 |
-302 |
-414 |
-188 |
-272 |
-317 |
Net Cash From Continuing Financing Activities |
|
-163 |
-624 |
-117 |
-148 |
-259 |
-234 |
-302 |
-414 |
-188 |
-272 |
-317 |
Issuance of Debt |
|
- |
- |
25 |
- |
- |
- |
450 |
- |
398 |
- |
0.00 |
Issuance of Common Equity |
|
-2.70 |
-40 |
- |
- |
-20 |
-39 |
- |
- |
-5.00 |
-52 |
-28 |
Repayment of Debt |
|
-2.80 |
- |
-25 |
- |
- |
- |
-459 |
8.60 |
-300 |
- |
0.00 |
Repurchase of Common Equity |
|
-73 |
-361 |
0.00 |
-44 |
-169 |
-128 |
-153 |
-332 |
-105 |
-120 |
-176 |
Payment of Dividends |
|
-67 |
-64 |
-80 |
-77 |
-60 |
-55 |
-82 |
-66 |
-59 |
-52 |
-87 |
Other Financing Activities, Net |
|
-18 |
-159 |
-37 |
-18 |
-9.20 |
-12 |
-59 |
25 |
-117 |
-47 |
-25 |
Effect of Exchange Rate Changes |
|
-17 |
15 |
2.60 |
3.50 |
-6.30 |
7.10 |
-1.60 |
0.10 |
7.20 |
-9.90 |
4.10 |
Annual Balance Sheets for Affiliated Managers Group
This table presents Affiliated Managers Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
7,769 |
8,749 |
8,702 |
8,219 |
7,654 |
7,889 |
8,876 |
8,881 |
9,060 |
8,831 |
Cash and Due from Banks |
|
564 |
431 |
440 |
566 |
540 |
1,040 |
909 |
429 |
814 |
950 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
114 |
110 |
111 |
104 |
92 |
80 |
74 |
69 |
67 |
58 |
Goodwill |
|
2,668 |
2,628 |
2,663 |
2,633 |
2,652 |
2,661 |
2,689 |
2,649 |
2,524 |
2,505 |
Intangible Assets |
|
1,686 |
1,497 |
1,450 |
1,310 |
1,182 |
1,049 |
1,966 |
1,876 |
1,812 |
1,778 |
Other Assets |
|
2,537 |
3,960 |
3,962 |
3,487 |
3,129 |
2,985 |
3,160 |
3,142 |
3,843 |
3,541 |
Total Liabilities & Shareholders' Equity |
|
7,769 |
8,749 |
8,702 |
8,219 |
7,654 |
7,889 |
8,876 |
8,881 |
9,060 |
8,831 |
Total Liabilities |
|
3,388 |
3,649 |
3,312 |
3,251 |
3,238 |
3,900 |
4,492 |
4,240 |
4,096 |
4,182 |
Long-Term Debt |
|
1,879 |
2,110 |
1,855 |
1,830 |
1,794 |
2,312 |
2,490 |
2,535 |
2,538 |
2,620 |
Other Long-Term Liabilities |
|
779 |
810 |
650 |
674 |
809 |
1,588 |
1,212 |
926 |
1,559 |
1,562 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
613 |
674 |
812 |
834 |
917 |
672 |
674 |
465 |
393 |
351 |
Total Equity & Noncontrolling Interests |
|
3,769 |
4,427 |
4,579 |
4,135 |
3,499 |
3,317 |
3,711 |
4,176 |
4,570 |
4,298 |
Total Preferred & Common Equity |
|
2,837 |
3,620 |
3,822 |
3,457 |
2,938 |
2,780 |
2,786 |
3,230 |
3,588 |
3,345 |
Total Common Equity |
|
2,837 |
3,620 |
3,822 |
3,457 |
2,938 |
2,780 |
2,786 |
3,230 |
3,588 |
3,345 |
Common Stock |
|
696 |
1,074 |
809 |
836 |
708 |
730 |
652 |
696 |
742 |
734 |
Retained Earnings |
|
2,582 |
3,054 |
3,699 |
3,877 |
3,820 |
4,006 |
4,570 |
5,718 |
6,390 |
6,900 |
Treasury Stock |
|
-422 |
-386 |
-664 |
-1,147 |
-1,481 |
-1,857 |
-2,347 |
-2,981 |
-3,376 |
-4,125 |
Accumulated Other Comprehensive Income / (Loss) |
|
-18 |
-123 |
-22 |
-109 |
-109 |
-98 |
-88 |
-203 |
-168 |
-164 |
Noncontrolling Interest |
|
932 |
807 |
756 |
678 |
562 |
538 |
924 |
945 |
982 |
953 |
Quarterly Balance Sheets for Affiliated Managers Group
This table presents Affiliated Managers Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
8,430 |
8,896 |
8,966 |
9,004 |
9,025 |
8,845 |
8,903 |
8,714 |
Cash and Due from Banks |
|
623 |
833 |
786 |
999 |
793 |
866 |
1,011 |
817 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
70 |
67 |
66 |
64 |
66 |
63 |
61 |
57 |
Goodwill |
|
2,628 |
2,649 |
2,660 |
2,509 |
2,518 |
2,516 |
2,532 |
2,513 |
Intangible Assets |
|
1,864 |
1,866 |
1,863 |
1,810 |
1,802 |
1,796 |
1,807 |
1,704 |
Other Assets |
|
3,062 |
3,023 |
3,147 |
3,160 |
3,497 |
3,438 |
3,426 |
3,624 |
Total Liabilities & Shareholders' Equity |
|
8,430 |
8,896 |
8,966 |
9,004 |
9,025 |
8,845 |
8,903 |
8,714 |
Total Liabilities |
|
4,288 |
4,143 |
4,097 |
4,107 |
4,111 |
4,191 |
4,232 |
4,249 |
Other Short-Term Payables |
|
569 |
645 |
603 |
636 |
634 |
637 |
626 |
666 |
Long-Term Debt |
|
2,535 |
2,536 |
2,536 |
2,537 |
2,525 |
2,525 |
2,620 |
2,621 |
Other Long-Term Liabilities |
|
1,184 |
962 |
958 |
934 |
952 |
1,029 |
987 |
963 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
487 |
533 |
501 |
432 |
393 |
391 |
397 |
366 |
Total Equity & Noncontrolling Interests |
|
3,655 |
4,219 |
4,368 |
4,464 |
4,521 |
4,263 |
4,274 |
4,099 |
Total Preferred & Common Equity |
|
2,766 |
3,272 |
3,398 |
3,495 |
3,590 |
3,331 |
3,316 |
3,188 |
Total Common Equity |
|
2,766 |
3,272 |
3,398 |
3,495 |
3,590 |
3,331 |
3,316 |
3,188 |
Common Stock |
|
710 |
565 |
653 |
723 |
713 |
713 |
712 |
668 |
Retained Earnings |
|
4,941 |
5,852 |
5,977 |
6,194 |
6,539 |
6,615 |
6,738 |
6,972 |
Treasury Stock |
|
-2,671 |
-2,967 |
-3,071 |
-3,242 |
-3,504 |
-3,834 |
-3,995 |
-4,276 |
Accumulated Other Comprehensive Income / (Loss) |
|
-214 |
-178 |
-161 |
-180 |
-158 |
-164 |
-139 |
-176 |
Noncontrolling Interest |
|
889 |
948 |
970 |
969 |
930 |
932 |
958 |
911 |
Annual Metrics And Ratios for Affiliated Managers Group
This table displays calculated financial ratios and metrics derived from Affiliated Managers Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.69% |
-12.32% |
7.22% |
-11.87% |
-20.55% |
10.56% |
26.03% |
30.12% |
-25.34% |
-4.75% |
EBITDA Growth |
|
1.17% |
-15.91% |
4.86% |
-25.81% |
-45.49% |
48.91% |
61.05% |
58.35% |
-39.21% |
-14.23% |
EBIT Growth |
|
2.46% |
-17.41% |
8.02% |
-31.56% |
-58.79% |
79.77% |
101.32% |
59.85% |
-40.45% |
-13.19% |
NOPAT Growth |
|
2.64% |
-17.44% |
34.66% |
-45.99% |
-45.27% |
52.43% |
86.97% |
62.89% |
-37.80% |
-16.12% |
Net Income Growth |
|
7.79% |
-10.66% |
36.50% |
-47.23% |
-42.68% |
39.95% |
108.45% |
55.95% |
-34.72% |
-18.27% |
EPS Growth |
|
19.09% |
-6.54% |
40.37% |
-62.43% |
-93.14% |
1,296.77% |
201.39% |
94.25% |
-31.28% |
-13.15% |
Operating Cash Flow Growth |
|
-15.57% |
-13.43% |
11.43% |
-2.55% |
-18.54% |
8.63% |
24.76% |
-16.24% |
-17.10% |
6.61% |
Free Cash Flow Firm Growth |
|
523.87% |
-131.58% |
472.67% |
5.10% |
-9.39% |
-61.36% |
-33.16% |
345.26% |
-51.53% |
88.07% |
Invested Capital Growth |
|
1.25% |
15.15% |
0.49% |
-6.17% |
-8.66% |
1.47% |
9.11% |
4.38% |
4.52% |
-3.09% |
Revenue Q/Q Growth |
|
-2.32% |
-4.73% |
6.35% |
-14.43% |
11.72% |
2.38% |
7.93% |
26.16% |
-21.91% |
6.49% |
EBITDA Q/Q Growth |
|
-2.86% |
-9.70% |
4.54% |
-25.62% |
61.83% |
17.07% |
9.98% |
52.97% |
-39.90% |
1.07% |
EBIT Q/Q Growth |
|
-1.75% |
-11.03% |
5.29% |
-30.46% |
95.44% |
47.19% |
10.18% |
56.15% |
-41.29% |
1.44% |
NOPAT Q/Q Growth |
|
-1.36% |
-12.69% |
31.58% |
-47.31% |
153.52% |
30.54% |
-0.50% |
54.74% |
-45.82% |
-1.60% |
Net Income Q/Q Growth |
|
-1.72% |
-2.58% |
22.89% |
-48.07% |
176.11% |
30.54% |
10.93% |
65.17% |
-39.31% |
-3.02% |
EPS Q/Q Growth |
|
-1.19% |
0.59% |
30.19% |
-64.49% |
111.07% |
95.93% |
14.07% |
94.85% |
-39.15% |
-1.75% |
Operating Cash Flow Q/Q Growth |
|
-3.92% |
0.84% |
0.35% |
-8.47% |
5.46% |
7.45% |
-1.61% |
-9.02% |
-0.27% |
-4.35% |
Free Cash Flow Firm Q/Q Growth |
|
186.30% |
-1,523.10% |
75.64% |
-0.38% |
-10.36% |
8.71% |
-65.66% |
65.46% |
-34.25% |
9.43% |
Invested Capital Q/Q Growth |
|
2.63% |
4.16% |
1.72% |
-4.67% |
-1.01% |
0.15% |
6.75% |
7.48% |
0.91% |
-0.30% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
45.36% |
43.50% |
42.55% |
35.82% |
24.58% |
33.10% |
42.30% |
51.47% |
41.91% |
37.74% |
EBIT Margin |
|
40.52% |
38.17% |
38.46% |
29.87% |
15.49% |
25.19% |
40.24% |
49.44% |
39.43% |
35.94% |
Profit (Net Income) Margin |
|
29.83% |
30.39% |
38.69% |
23.17% |
16.71% |
21.16% |
35.00% |
41.94% |
36.67% |
31.47% |
Tax Burden Percent |
|
75.85% |
75.83% |
94.53% |
74.59% |
99.06% |
83.99% |
78.00% |
79.48% |
83.02% |
80.22% |
Interest Burden Percent |
|
97.04% |
105.00% |
106.43% |
103.99% |
108.91% |
100.00% |
111.49% |
106.74% |
112.02% |
109.15% |
Effective Tax Rate |
|
24.15% |
24.17% |
5.47% |
25.41% |
0.94% |
16.01% |
22.00% |
20.52% |
16.98% |
19.78% |
Return on Invested Capital (ROIC) |
|
13.70% |
10.45% |
13.11% |
7.29% |
4.31% |
6.83% |
12.12% |
18.51% |
11.02% |
9.19% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.36% |
12.21% |
16.19% |
8.40% |
5.69% |
6.83% |
15.94% |
22.00% |
14.86% |
11.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.38% |
5.14% |
6.12% |
2.99% |
2.20% |
3.33% |
9.14% |
12.25% |
7.85% |
6.22% |
Return on Equity (ROE) |
|
19.08% |
15.59% |
19.23% |
10.28% |
6.50% |
10.16% |
21.26% |
30.76% |
18.87% |
15.41% |
Cash Return on Invested Capital (CROIC) |
|
12.46% |
-3.63% |
12.62% |
13.65% |
13.36% |
5.37% |
3.41% |
14.22% |
6.60% |
12.33% |
Operating Return on Assets (OROA) |
|
14.53% |
11.24% |
11.49% |
8.11% |
3.56% |
6.54% |
12.21% |
18.43% |
10.86% |
9.46% |
Return on Assets (ROA) |
|
10.70% |
8.95% |
11.56% |
6.29% |
3.84% |
5.49% |
10.62% |
15.63% |
10.10% |
8.28% |
Return on Common Equity (ROCE) |
|
12.03% |
10.62% |
13.64% |
7.22% |
4.43% |
6.91% |
14.13% |
20.51% |
13.39% |
11.11% |
Return on Equity Simple (ROE_SIMPLE) |
|
29.16% |
20.42% |
26.39% |
15.40% |
10.39% |
15.36% |
31.94% |
42.97% |
25.25% |
22.14% |
Net Operating Profit after Tax (NOPAT) |
|
852 |
704 |
948 |
512 |
280 |
427 |
798 |
1,300 |
809 |
679 |
NOPAT Margin |
|
30.74% |
28.94% |
36.35% |
22.28% |
15.35% |
21.16% |
31.39% |
39.29% |
32.74% |
28.83% |
Net Nonoperating Expense Percent (NNEP) |
|
1.34% |
-1.76% |
-3.08% |
-1.11% |
-1.38% |
0.00% |
-3.82% |
-3.49% |
-3.83% |
-2.41% |
SG&A Expenses to Revenue |
|
37.06% |
38.34% |
37.55% |
42.97% |
51.66% |
43.79% |
41.17% |
32.38% |
36.73% |
38.89% |
Operating Expenses to Revenue |
|
59.48% |
61.83% |
61.55% |
70.13% |
84.51% |
74.81% |
59.76% |
50.57% |
60.57% |
64.06% |
Earnings before Interest and Taxes (EBIT) |
|
1,124 |
928 |
1,003 |
686 |
283 |
508 |
1,024 |
1,636 |
974 |
846 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,258 |
1,058 |
1,109 |
823 |
449 |
668 |
1,076 |
1,704 |
1,036 |
888 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.95 |
2.13 |
2.90 |
1.46 |
1.41 |
1.66 |
2.40 |
1.85 |
1.43 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.01 |
3.17 |
4.26 |
2.19 |
2.28 |
2.28 |
2.63 |
1.80 |
2.07 |
2.37 |
Price to Earnings (P/E) |
|
16.41 |
16.31 |
16.10 |
20.66 |
264.54 |
22.79 |
11.81 |
5.21 |
7.61 |
10.93 |
Dividend Yield |
|
0.00% |
0.00% |
0.40% |
1.26% |
1.52% |
0.34% |
0.02% |
0.03% |
0.03% |
0.02% |
Earnings Yield |
|
6.09% |
6.13% |
6.21% |
4.84% |
0.38% |
4.39% |
8.47% |
19.21% |
13.15% |
9.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.51 |
1.94 |
1.15 |
1.11 |
1.13 |
1.43 |
1.32 |
1.10 |
1.18 |
Enterprise Value to Revenue (EV/Rev) |
|
4.05 |
4.47 |
5.40 |
3.40 |
3.77 |
3.51 |
3.88 |
2.86 |
3.33 |
3.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.92 |
10.28 |
12.70 |
9.49 |
15.35 |
10.61 |
9.17 |
5.57 |
7.94 |
9.64 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.98 |
11.71 |
14.05 |
11.38 |
24.35 |
13.95 |
9.64 |
5.80 |
8.43 |
10.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.16 |
15.45 |
14.86 |
15.26 |
24.58 |
16.60 |
12.35 |
7.29 |
10.16 |
12.62 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.25 |
10.35 |
12.03 |
6.85 |
7.41 |
7.02 |
7.83 |
8.99 |
9.40 |
9.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.48 |
0.00 |
15.44 |
8.14 |
7.93 |
21.12 |
43.96 |
9.49 |
16.97 |
9.40 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.43 |
0.41 |
0.34 |
0.37 |
0.41 |
0.58 |
0.57 |
0.55 |
0.51 |
0.56 |
Long-Term Debt to Equity |
|
0.43 |
0.41 |
0.34 |
0.37 |
0.41 |
0.58 |
0.57 |
0.55 |
0.51 |
0.56 |
Financial Leverage |
|
0.44 |
0.42 |
0.38 |
0.36 |
0.39 |
0.49 |
0.57 |
0.56 |
0.53 |
0.54 |
Leverage Ratio |
|
1.78 |
1.74 |
1.66 |
1.63 |
1.69 |
1.85 |
2.00 |
1.97 |
1.87 |
1.86 |
Compound Leverage Factor |
|
1.73 |
1.83 |
1.77 |
1.70 |
1.84 |
1.85 |
2.23 |
2.10 |
2.09 |
2.03 |
Debt to Total Capital |
|
30.02% |
29.26% |
25.60% |
26.91% |
28.89% |
36.69% |
36.22% |
35.33% |
33.83% |
36.05% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
30.02% |
29.26% |
25.60% |
26.91% |
28.89% |
36.69% |
36.22% |
35.33% |
33.83% |
36.05% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
24.67% |
20.53% |
21.65% |
22.23% |
23.81% |
19.19% |
23.25% |
19.66% |
18.34% |
17.93% |
Common Equity to Total Capital |
|
45.31% |
50.21% |
52.76% |
50.86% |
47.31% |
44.12% |
40.53% |
45.01% |
47.83% |
46.02% |
Debt to EBITDA |
|
1.49 |
1.99 |
1.67 |
2.22 |
4.00 |
3.46 |
2.31 |
1.49 |
2.45 |
2.95 |
Net Debt to EBITDA |
|
1.05 |
1.59 |
1.28 |
1.54 |
2.80 |
1.90 |
1.47 |
1.24 |
1.66 |
1.88 |
Long-Term Debt to EBITDA |
|
1.49 |
1.99 |
1.67 |
2.22 |
4.00 |
3.46 |
2.31 |
1.49 |
2.45 |
2.95 |
Debt to NOPAT |
|
2.20 |
3.00 |
1.96 |
3.57 |
6.40 |
5.41 |
3.12 |
1.95 |
3.14 |
3.86 |
Net Debt to NOPAT |
|
1.54 |
2.39 |
1.49 |
2.47 |
4.48 |
2.98 |
1.98 |
1.62 |
2.13 |
2.46 |
Long-Term Debt to NOPAT |
|
2.20 |
3.00 |
1.96 |
3.57 |
6.40 |
5.41 |
3.12 |
1.95 |
3.14 |
3.86 |
Noncontrolling Interest Sharing Ratio |
|
36.98% |
31.90% |
29.06% |
29.73% |
31.86% |
31.98% |
33.53% |
33.34% |
29.01% |
27.87% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
775 |
-245 |
912 |
959 |
869 |
336 |
224 |
999 |
484 |
911 |
Operating Cash Flow to CapEx |
|
3,175.92% |
5,199.51% |
6,326.49% |
6,099.47% |
9,678.13% |
11,874.12% |
14,990.48% |
9,251.75% |
7,050.81% |
27,414.71% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.67 |
0.00 |
11.90 |
11.40 |
0.00 |
2.01 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
11.45 |
0.00 |
14.15 |
12.19 |
0.00 |
11.30 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
11.23 |
0.00 |
13.92 |
12.07 |
0.00 |
11.23 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.36 |
0.29 |
0.30 |
0.27 |
0.23 |
0.26 |
0.30 |
0.37 |
0.28 |
0.26 |
Fixed Asset Turnover |
|
26.48 |
21.69 |
23.58 |
21.34 |
18.57 |
23.48 |
33.14 |
46.48 |
36.39 |
37.69 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,261 |
7,210 |
7,245 |
6,798 |
6,210 |
6,301 |
6,875 |
7,176 |
7,501 |
7,269 |
Invested Capital Turnover |
|
0.45 |
0.36 |
0.36 |
0.33 |
0.28 |
0.32 |
0.39 |
0.47 |
0.34 |
0.32 |
Increase / (Decrease) in Invested Capital |
|
77 |
949 |
36 |
-447 |
-589 |
91 |
574 |
301 |
325 |
-232 |
Enterprise Value (EV) |
|
11,220 |
10,872 |
14,083 |
7,809 |
6,886 |
7,090 |
9,862 |
9,482 |
8,218 |
8,563 |
Market Capitalization |
|
8,360 |
7,713 |
11,100 |
5,034 |
4,153 |
4,609 |
6,682 |
5,965 |
5,118 |
5,589 |
Book Value per Share |
|
$52.50 |
$66.03 |
$68.77 |
$65.64 |
$59.62 |
$61.28 |
$68.54 |
$85.76 |
$106.12 |
$110.68 |
Tangible Book Value per Share |
|
($28.09) |
($9.23) |
($5.22) |
($9.22) |
($18.19) |
($20.51) |
($45.98) |
($34.36) |
($22.13) |
($31.01) |
Total Capital |
|
6,261 |
7,210 |
7,245 |
6,798 |
6,210 |
6,301 |
6,875 |
7,176 |
7,501 |
7,269 |
Total Debt |
|
1,879 |
2,110 |
1,855 |
1,830 |
1,794 |
2,312 |
2,490 |
2,535 |
2,538 |
2,620 |
Total Long-Term Debt |
|
1,879 |
2,110 |
1,855 |
1,830 |
1,794 |
2,312 |
2,490 |
2,535 |
2,538 |
2,620 |
Net Debt |
|
1,316 |
1,679 |
1,415 |
1,264 |
1,254 |
1,272 |
1,582 |
2,106 |
1,724 |
1,670 |
Capital Expenditures (CapEx) |
|
38 |
20 |
19 |
19 |
9.60 |
8.50 |
8.40 |
11 |
12 |
3.40 |
Net Nonoperating Expense (NNE) |
|
25 |
-35 |
-61 |
-20 |
-25 |
0.00 |
-92 |
-88 |
-97 |
-62 |
Net Nonoperating Obligations (NNO) |
|
1,879 |
2,110 |
1,855 |
1,830 |
1,794 |
2,312 |
2,490 |
2,535 |
2,538 |
2,620 |
Total Depreciation and Amortization (D&A) |
|
134 |
130 |
107 |
137 |
166 |
160 |
52 |
67 |
61 |
42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.49 |
$8.73 |
$12.30 |
$4.55 |
$0.31 |
$4.34 |
$13.65 |
$29.77 |
$19.18 |
$16.45 |
Adjusted Weighted Average Basic Shares Outstanding |
|
54.30M |
54.20M |
56M |
53.60M |
50.50M |
46.50M |
41.50M |
38.50M |
35.10M |
31.10M |
Adjusted Diluted Earnings per Share |
|
$9.28 |
$8.57 |
$12.03 |
$4.52 |
$0.31 |
$4.33 |
$13.05 |
$25.35 |
$17.42 |
$15.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
57.20M |
57M |
58.60M |
53.80M |
50.60M |
46.70M |
44.80M |
49M |
42.20M |
36.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
53.99M |
56.70M |
54.50M |
52.05M |
47.87M |
42.62M |
39.78M |
35.86M |
32.79M |
29.26M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
852 |
704 |
967 |
512 |
280 |
427 |
798 |
1,300 |
809 |
679 |
Normalized NOPAT Margin |
|
30.74% |
28.94% |
37.09% |
22.28% |
15.35% |
21.16% |
31.39% |
39.29% |
32.74% |
28.83% |
Pre Tax Income Margin |
|
39.32% |
40.08% |
40.93% |
31.06% |
16.87% |
25.19% |
44.86% |
52.77% |
44.17% |
39.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
10.12 |
0.00 |
8.51 |
3.71 |
0.00 |
9.19 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
7.68 |
0.00 |
6.35 |
3.68 |
0.00 |
7.17 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
9.90 |
0.00 |
8.28 |
3.59 |
0.00 |
9.11 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
7.45 |
0.00 |
6.12 |
3.55 |
0.00 |
7.09 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
52.15% |
47.92% |
39.37% |
81.70% |
135.43% |
75.67% |
37.75% |
24.75% |
30.11% |
35.03% |
Augmented Payout Ratio |
|
102.16% |
52.44% |
74.19% |
174.90% |
252.15% |
154.15% |
104.63% |
76.17% |
67.84% |
130.87% |
Quarterly Metrics And Ratios for Affiliated Managers Group
This table displays calculated financial ratios and metrics derived from Affiliated Managers Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.15% |
87.93% |
-14.82% |
-6.42% |
17.31% |
-55.07% |
7.70% |
-8.78% |
-18.49% |
2.99% |
-7.37% |
EBITDA Growth |
|
-5.51% |
165.75% |
-27.10% |
-16.57% |
64.75% |
-72.70% |
16.39% |
-19.19% |
-42.48% |
3.64% |
-18.38% |
EBIT Growth |
|
-8.25% |
172.32% |
-28.75% |
-17.22% |
72.07% |
-73.71% |
20.77% |
-17.91% |
-42.97% |
4.91% |
-51.29% |
NOPAT Growth |
|
-8.89% |
216.20% |
-27.84% |
-14.17% |
65.62% |
-73.79% |
16.98% |
-26.97% |
-37.93% |
-4.91% |
-51.19% |
Net Income Growth |
|
-21.16% |
193.26% |
-13.81% |
7.70% |
74.07% |
-70.62% |
5.41% |
-27.96% |
-35.04% |
-9.46% |
-50.08% |
EPS Growth |
|
-6.67% |
301.71% |
0.87% |
21.27% |
95.71% |
-68.23% |
19.31% |
-30.46% |
-31.02% |
-5.17% |
-46.86% |
Operating Cash Flow Growth |
|
-16.02% |
-28.90% |
61.93% |
-74.91% |
1.03% |
-0.93% |
-10.90% |
170.34% |
-9.77% |
-16.63% |
-0.14% |
Free Cash Flow Firm Growth |
|
-362.14% |
270.24% |
13.35% |
-60.45% |
-553.04% |
-120.18% |
110.83% |
167.42% |
163.21% |
510.95% |
1,174.93% |
Invested Capital Growth |
|
3.67% |
4.38% |
7.03% |
10.11% |
11.33% |
4.52% |
2.06% |
-3.06% |
-1.92% |
-3.09% |
-4.74% |
Revenue Q/Q Growth |
|
-2.01% |
146.48% |
-59.66% |
4.18% |
22.84% |
-5.60% |
3.74% |
-11.76% |
9.76% |
19.28% |
-15.74% |
EBITDA Q/Q Growth |
|
-13.90% |
337.47% |
-77.62% |
-1.04% |
70.02% |
-27.51% |
-4.57% |
-31.29% |
21.03% |
30.60% |
-24.85% |
EBIT Q/Q Growth |
|
-15.38% |
369.55% |
-78.97% |
-0.92% |
75.89% |
-28.27% |
-3.40% |
-32.66% |
22.20% |
31.96% |
-55.15% |
NOPAT Q/Q Growth |
|
-15.77% |
413.76% |
-81.01% |
4.45% |
62.52% |
-18.70% |
-15.24% |
-34.79% |
38.13% |
24.56% |
-56.49% |
Net Income Q/Q Growth |
|
-5.57% |
405.84% |
-77.32% |
-0.58% |
52.61% |
-14.62% |
-18.63% |
-32.06% |
37.63% |
19.00% |
-55.13% |
EPS Q/Q Growth |
|
4.48% |
486.79% |
-78.88% |
-6.34% |
68.62% |
-4.74% |
-20.69% |
-45.41% |
67.26% |
30.95% |
-55.56% |
Operating Cash Flow Q/Q Growth |
|
-19.53% |
-11.55% |
-8.74% |
-61.37% |
224.04% |
-13.27% |
-17.93% |
17.21% |
8.16% |
-19.87% |
-1.69% |
Free Cash Flow Firm Q/Q Growth |
|
76.68% |
807.85% |
-160.56% |
-60.53% |
5.10% |
78.13% |
132.49% |
899.83% |
-11.03% |
42.20% |
0.79% |
Invested Capital Q/Q Growth |
|
-0.73% |
7.48% |
1.56% |
1.61% |
0.37% |
0.91% |
-0.83% |
-3.49% |
1.56% |
-0.30% |
-2.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
36.33% |
64.48% |
38.81% |
36.86% |
51.02% |
39.18% |
41.94% |
32.66% |
36.01% |
39.43% |
35.16% |
EBIT Margin |
|
33.27% |
63.38% |
35.84% |
34.08% |
48.80% |
37.09% |
40.19% |
30.67% |
34.15% |
37.78% |
20.11% |
Profit (Net Income) Margin |
|
27.61% |
56.66% |
34.56% |
32.98% |
40.97% |
37.06% |
33.82% |
26.04% |
32.65% |
32.58% |
17.35% |
Tax Burden Percent |
|
81.70% |
78.49% |
80.73% |
85.10% |
78.64% |
89.12% |
78.20% |
75.72% |
85.58% |
80.78% |
78.36% |
Interest Burden Percent |
|
101.57% |
113.90% |
119.44% |
113.68% |
106.75% |
112.11% |
107.62% |
112.14% |
111.73% |
106.75% |
110.09% |
Effective Tax Rate |
|
18.30% |
21.51% |
19.27% |
14.90% |
21.36% |
10.88% |
21.80% |
24.28% |
14.42% |
19.22% |
21.64% |
Return on Invested Capital (ROIC) |
|
10.87% |
26.69% |
12.72% |
12.57% |
17.21% |
11.13% |
10.20% |
7.45% |
8.77% |
9.73% |
5.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.97% |
26.69% |
13.92% |
13.46% |
17.93% |
12.17% |
10.75% |
8.03% |
9.53% |
10.27% |
5.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.82% |
14.86% |
7.93% |
7.53% |
10.06% |
6.43% |
5.63% |
4.27% |
5.14% |
5.51% |
2.94% |
Return on Equity (ROE) |
|
17.69% |
41.55% |
20.65% |
20.10% |
27.27% |
17.56% |
15.83% |
11.72% |
13.91% |
15.24% |
7.95% |
Cash Return on Invested Capital (CROIC) |
|
9.21% |
14.22% |
12.47% |
9.79% |
10.44% |
6.60% |
9.32% |
13.96% |
11.30% |
12.33% |
12.90% |
Operating Return on Assets (OROA) |
|
10.56% |
23.63% |
12.72% |
11.97% |
17.72% |
10.22% |
10.72% |
8.06% |
8.43% |
9.94% |
5.23% |
Return on Assets (ROA) |
|
8.76% |
21.12% |
12.27% |
11.58% |
14.87% |
10.21% |
9.02% |
6.84% |
8.06% |
8.57% |
4.51% |
Return on Common Equity (ROCE) |
|
11.81% |
27.70% |
13.65% |
13.62% |
18.89% |
12.46% |
11.23% |
8.28% |
9.90% |
10.99% |
5.75% |
Return on Equity Simple (ROE_SIMPLE) |
|
30.38% |
0.00% |
41.50% |
40.36% |
42.72% |
0.00% |
25.52% |
25.94% |
23.03% |
0.00% |
20.11% |
Net Operating Profit after Tax (NOPAT) |
|
162 |
831 |
158 |
165 |
268 |
218 |
185 |
120 |
166 |
207 |
90 |
NOPAT Margin |
|
27.18% |
56.66% |
28.93% |
29.01% |
38.38% |
33.05% |
31.43% |
23.22% |
29.22% |
30.52% |
15.76% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.10% |
0.00% |
-1.20% |
-0.89% |
-0.71% |
-1.04% |
-0.56% |
-0.58% |
-0.76% |
-0.54% |
-0.35% |
SG&A Expenses to Revenue |
|
46.01% |
18.71% |
40.75% |
40.28% |
30.34% |
37.10% |
40.92% |
41.53% |
38.80% |
35.18% |
40.27% |
Operating Expenses to Revenue |
|
66.73% |
36.62% |
64.16% |
65.92% |
51.20% |
62.91% |
59.81% |
69.33% |
65.85% |
62.22% |
79.89% |
Earnings before Interest and Taxes (EBIT) |
|
198 |
930 |
196 |
194 |
341 |
244 |
236 |
159 |
194 |
256 |
115 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
216 |
946 |
212 |
210 |
356 |
258 |
246 |
169 |
205 |
268 |
201 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.54 |
1.85 |
1.56 |
1.59 |
1.31 |
1.43 |
1.58 |
1.49 |
1.60 |
1.67 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.63 |
1.80 |
1.65 |
1.77 |
1.44 |
2.07 |
2.37 |
2.13 |
2.40 |
2.37 |
2.13 |
Price to Earnings (P/E) |
|
7.82 |
5.21 |
4.50 |
4.70 |
3.64 |
7.61 |
8.23 |
7.79 |
9.72 |
10.93 |
11.32 |
Dividend Yield |
|
0.04% |
0.03% |
0.03% |
0.03% |
0.03% |
0.03% |
0.02% |
0.03% |
0.02% |
0.02% |
0.02% |
Earnings Yield |
|
12.79% |
19.21% |
22.22% |
21.26% |
27.47% |
13.15% |
12.16% |
12.83% |
10.29% |
9.15% |
8.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.13 |
1.32 |
1.14 |
1.17 |
1.01 |
1.10 |
1.17 |
1.11 |
1.13 |
1.18 |
1.13 |
Enterprise Value to Revenue (EV/Rev) |
|
2.88 |
2.86 |
2.67 |
2.82 |
2.37 |
3.33 |
3.65 |
3.40 |
3.74 |
3.64 |
3.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.79 |
5.57 |
5.10 |
5.45 |
4.36 |
7.94 |
8.14 |
7.73 |
9.40 |
9.64 |
9.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.22 |
5.80 |
5.32 |
5.69 |
4.52 |
8.43 |
8.59 |
8.12 |
9.91 |
10.12 |
11.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.00 |
7.29 |
6.10 |
6.29 |
5.03 |
10.16 |
10.42 |
10.06 |
11.99 |
12.62 |
13.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.52 |
8.99 |
7.24 |
9.88 |
8.56 |
9.40 |
10.27 |
7.94 |
8.48 |
9.19 |
8.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.52 |
9.49 |
9.43 |
12.48 |
10.19 |
16.97 |
12.70 |
7.82 |
9.93 |
9.40 |
8.54 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.61 |
0.55 |
0.53 |
0.52 |
0.52 |
0.51 |
0.51 |
0.54 |
0.56 |
0.56 |
0.59 |
Long-Term Debt to Equity |
|
0.61 |
0.55 |
0.53 |
0.52 |
0.52 |
0.51 |
0.51 |
0.54 |
0.56 |
0.56 |
0.59 |
Financial Leverage |
|
0.62 |
0.56 |
0.57 |
0.56 |
0.56 |
0.53 |
0.52 |
0.53 |
0.54 |
0.54 |
0.55 |
Leverage Ratio |
|
2.04 |
1.97 |
1.94 |
1.92 |
1.93 |
1.87 |
1.85 |
1.87 |
1.87 |
1.86 |
1.89 |
Compound Leverage Factor |
|
2.08 |
2.24 |
2.32 |
2.19 |
2.06 |
2.09 |
2.00 |
2.10 |
2.09 |
1.99 |
2.08 |
Debt to Total Capital |
|
37.96% |
35.33% |
34.79% |
34.25% |
34.13% |
33.83% |
33.94% |
35.18% |
35.93% |
36.05% |
36.99% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
37.96% |
35.33% |
34.79% |
34.25% |
34.13% |
33.83% |
33.94% |
35.18% |
35.93% |
36.05% |
36.99% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
20.61% |
19.66% |
20.32% |
19.87% |
18.85% |
18.34% |
17.79% |
18.43% |
18.58% |
17.93% |
18.02% |
Common Equity to Total Capital |
|
41.43% |
45.01% |
44.89% |
45.88% |
47.02% |
47.83% |
48.27% |
46.40% |
45.49% |
46.02% |
44.99% |
Debt to EBITDA |
|
2.28 |
1.49 |
1.56 |
1.60 |
1.47 |
2.45 |
2.36 |
2.45 |
2.98 |
2.95 |
3.11 |
Net Debt to EBITDA |
|
1.72 |
1.24 |
1.05 |
1.11 |
0.89 |
1.66 |
1.62 |
1.61 |
1.83 |
1.88 |
2.14 |
Long-Term Debt to EBITDA |
|
2.28 |
1.49 |
1.56 |
1.60 |
1.47 |
2.45 |
2.36 |
2.45 |
2.98 |
2.95 |
3.11 |
Debt to NOPAT |
|
3.02 |
1.95 |
1.87 |
1.85 |
1.70 |
3.14 |
3.02 |
3.19 |
3.80 |
3.86 |
4.49 |
Net Debt to NOPAT |
|
2.28 |
1.62 |
1.25 |
1.28 |
1.03 |
2.13 |
2.07 |
2.10 |
2.33 |
2.46 |
3.09 |
Long-Term Debt to NOPAT |
|
3.02 |
1.95 |
1.87 |
1.85 |
1.70 |
3.14 |
3.02 |
3.19 |
3.80 |
3.86 |
4.49 |
Noncontrolling Interest Sharing Ratio |
|
33.22% |
33.34% |
33.88% |
32.25% |
30.73% |
29.01% |
29.01% |
29.34% |
28.81% |
27.87% |
27.72% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-75 |
530 |
-321 |
-515 |
-489 |
-107 |
35 |
347 |
309 |
439 |
443 |
Operating Cash Flow to CapEx |
|
9,696.67% |
11,186.96% |
12,357.89% |
4,319.05% |
11,303.85% |
4,394.83% |
20,920.00% |
40,866.67% |
37,885.71% |
19,318.18% |
13,056.25% |
Free Cash Flow to Firm to Interest Expense |
|
-2.64 |
0.00 |
-10.52 |
0.00 |
0.00 |
0.00 |
1.16 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
10.28 |
0.00 |
7.70 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.17 |
0.00 |
7.64 |
0.00 |
0.00 |
0.00 |
6.96 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.32 |
0.37 |
0.36 |
0.35 |
0.36 |
0.28 |
0.27 |
0.26 |
0.25 |
0.26 |
0.26 |
Fixed Asset Turnover |
|
36.36 |
46.48 |
43.98 |
44.50 |
47.26 |
36.39 |
36.01 |
36.24 |
35.42 |
37.69 |
37.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,677 |
7,176 |
7,289 |
7,406 |
7,433 |
7,501 |
7,438 |
7,179 |
7,291 |
7,269 |
7,086 |
Invested Capital Turnover |
|
0.40 |
0.47 |
0.44 |
0.43 |
0.45 |
0.34 |
0.32 |
0.32 |
0.30 |
0.32 |
0.32 |
Increase / (Decrease) in Invested Capital |
|
237 |
301 |
479 |
680 |
757 |
325 |
150 |
-227 |
-143 |
-232 |
-353 |
Enterprise Value (EV) |
|
7,561 |
9,482 |
8,289 |
8,632 |
7,506 |
8,218 |
8,716 |
7,960 |
8,265 |
8,563 |
7,997 |
Market Capitalization |
|
4,273 |
5,965 |
5,105 |
5,409 |
4,567 |
5,118 |
5,661 |
4,978 |
5,301 |
5,589 |
4,916 |
Book Value per Share |
|
$72.36 |
$85.76 |
$91.24 |
$94.12 |
$99.72 |
$106.12 |
$109.46 |
$104.53 |
$111.23 |
$110.68 |
$108.97 |
Tangible Book Value per Share |
|
($45.15) |
($34.36) |
($34.67) |
($31.15) |
($23.50) |
($22.13) |
($22.24) |
($30.78) |
($34.31) |
($31.01) |
($35.14) |
Total Capital |
|
6,677 |
7,176 |
7,289 |
7,406 |
7,433 |
7,501 |
7,438 |
7,179 |
7,291 |
7,269 |
7,086 |
Total Debt |
|
2,535 |
2,535 |
2,536 |
2,536 |
2,537 |
2,538 |
2,525 |
2,525 |
2,620 |
2,620 |
2,621 |
Total Long-Term Debt |
|
2,535 |
2,535 |
2,536 |
2,536 |
2,537 |
2,538 |
2,525 |
2,525 |
2,620 |
2,620 |
2,621 |
Net Debt |
|
1,912 |
2,106 |
1,703 |
1,751 |
1,538 |
1,724 |
1,732 |
1,660 |
1,609 |
1,670 |
1,804 |
Capital Expenditures (CapEx) |
|
3.00 |
2.30 |
1.90 |
2.10 |
2.60 |
5.80 |
1.00 |
0.60 |
0.70 |
1.10 |
1.60 |
Net Nonoperating Expense (NNE) |
|
-2.53 |
0.00 |
-31 |
-23 |
-18 |
-26 |
-14 |
-15 |
-20 |
-14 |
-9.09 |
Net Nonoperating Obligations (NNO) |
|
2,535 |
2,535 |
2,536 |
2,536 |
2,537 |
2,538 |
2,525 |
2,525 |
2,620 |
2,620 |
2,621 |
Total Depreciation and Amortization (D&A) |
|
18 |
16 |
16 |
16 |
16 |
14 |
10 |
10 |
11 |
11 |
86 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.95 |
$20.31 |
$3.74 |
$3.49 |
$6.22 |
$5.73 |
$4.56 |
$2.42 |
$4.11 |
$5.36 |
$2.48 |
Adjusted Weighted Average Basic Shares Outstanding |
|
38.20M |
38.50M |
35.90M |
35.90M |
34.90M |
35.10M |
32.80M |
31.50M |
30.10M |
31.10M |
29.20M |
Adjusted Diluted Earnings per Share |
|
$2.80 |
$16.43 |
$3.47 |
$3.25 |
$5.48 |
$5.22 |
$4.14 |
$2.26 |
$3.78 |
$4.95 |
$2.20 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.50M |
49M |
39.90M |
42.10M |
43.40M |
42.20M |
40.10M |
35.30M |
35M |
36.10M |
32.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.67M |
35.86M |
36.10M |
35.05M |
33.81M |
32.79M |
31.86M |
29.81M |
30.23M |
29.26M |
28.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
162 |
831 |
158 |
165 |
268 |
218 |
185 |
120 |
166 |
207 |
90 |
Normalized NOPAT Margin |
|
27.18% |
56.66% |
28.93% |
29.01% |
38.38% |
33.05% |
31.43% |
23.22% |
29.22% |
30.52% |
15.76% |
Pre Tax Income Margin |
|
33.79% |
72.19% |
42.80% |
38.75% |
52.10% |
41.58% |
43.25% |
34.39% |
38.15% |
40.33% |
22.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.00 |
0.00 |
6.41 |
0.00 |
0.00 |
0.00 |
7.90 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
5.72 |
0.00 |
5.17 |
0.00 |
0.00 |
0.00 |
6.17 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
6.89 |
0.00 |
6.35 |
0.00 |
0.00 |
0.00 |
7.86 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
5.61 |
0.00 |
5.11 |
0.00 |
0.00 |
0.00 |
6.14 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
42.00% |
24.75% |
22.13% |
21.01% |
18.88% |
30.11% |
30.01% |
30.55% |
34.40% |
35.03% |
41.27% |
Augmented Payout Ratio |
|
96.19% |
76.17% |
59.87% |
55.88% |
57.35% |
67.84% |
83.97% |
121.09% |
128.39% |
130.87% |
155.69% |
Key Financial Trends
Affiliated Managers Group (NYSE:AMG) has exhibited a range of financial trends over the past four years through its quarterly results. The company is primarily driven by its non-interest income, specifically realized and unrealized capital gains and other non-interest income sources.
Positive aspects observed include:
- Consistent generation of strong net income attributable to common shareholders, with Q1 2025 reporting $72.4 million compared to $149.8 million in Q1 2024, demonstrating ongoing profitability.
- Substantial non-interest income streams, such as the $571.9 million total non-interest income in Q1 2025, driven by $49.66 million in other non-interest income and $75.3 million in realized and unrealized capital gains, indicating diversified revenue sources.
- Healthy net cash from operating activities in recent quarters, with Q1 2025 showing $208.9 million, which supports operational stability and liquidity.
- Stable to growing common equity levels over the years, with total common equity at approximately $3.19 billion as of Q1 2025, reflecting capital strength.
- Continued capital returns to shareholders, as indicated by ongoing dividend payments ($0.01 per share in recent quarters) and notable share repurchases, which may enhance shareholder value.
Neutral factors to watch:
- Variable amortization expenses, a significant cost item (e.g., $83.3 million in Q1 2025), which can impact quarterly earnings depending on acquisitions and intangible assets amortized.
- No reported net interest income or expense in recent periods, suggesting minimal impact from banking-type activities, consistent with the company’s asset management business model.
- Moderate changes in treasury stock figures that imply varying share buybacks or issuance over time, which can affect share count and EPS calculations.
- The company holds a sizeable goodwill balance ($2.51 billion in Q1 2025), indicating reliance on acquisitions, which necessitates monitoring for impairment risks in volatile markets.
Negative trends and risks include:
- Significant fluctuation and occasional large negative spikes in realized and unrealized capital gains, as seen in quarterly losses in prior years (e.g., negative $375.8 million in Q4 2024), leading to volatile earnings.
- Elevated non-interest expenses, with $456.9 million recorded in Q1 2025, driven by salaries, employee benefits, other operating expenses, and amortization—expenses that have increased compared to earlier years, potentially squeezing margins.
- Negative net change in cash and equivalents in recent quarters (e.g., -$139.5 million in Q1 2025) primarily due to heavy financing outflows such as share repurchases ($176.2 million) and dividends ($87.3 million), which if continued aggressively, could pressure liquidity.
- Long-term debt has remained elevated near $2.6 billion, requiring careful management of interest and principal repayments, although current interest expenses have been minimal recently.
Summary: AMG remains a profitable asset management firm with strong non-interest income and consistent cash flow from operations. Key strengths include diversification of income streams and active shareholder returns. However, investors should be mindful of earnings volatility driven by fluctuating capital gains, rising expenses, and ongoing financing activities. Monitoring goodwill for impairment and capital structure dynamics will also be crucial going forward.
09/17/25 04:48 PM ETAI Generated. May Contain Errors.