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 displayed notable financial performance and operational trends over the last four years through their quarterly results. Below is a summary of key findings and trends based on analysis of their income statements, cash flow statements, and balance sheets from Q3 2022 through Q1 2025.
- Consistent net income attributable to common shareholders: AMG’s net income to common shareholders has generally remained strong, with Q1 2025 at $72.4 million, and prior quarters showing significantly higher earnings (e.g., $196.1M in Q4 2023, $217M in Q3 2023, and peaking notably at $777.9M in Q4 2022 on an annualized basis).
- Solid operating cash flow generation: Net cash from continuing operating activities consistently exceeded $200 million in recent quarters (e.g., $208.9M in Q1 2025 and over $254.9M in Q4 2023), reflecting healthy core cash generation from business operations.
- Stable total assets with strong goodwill and intangible assets base: Total assets have hovered around $8.7B to $9B over the last several quarters, with goodwill and intangible assets making up significant portions (~$2.5B goodwill and ~$1.7B intangible assets as of Q1 2025), indicating substantial investments in brand and acquired businesses.
- Consistent dividend payments: The company paid a stable dividend of $0.01 per common share each quarter over the period analyzed, signaling steady shareholder returns.
- Effective management of share repurchases: AMG has actively repurchased shares, with large repurchase amounts especially in Q1 2025 (-$176.2M in repurchases) and continuing through prior quarters, which can support earnings per share growth.
- Reduction in revenue and net income in recent quarters compared to earlier periods: For example, Q1 2025 revenue was $571.9M with net income to common shareholders at $72.4M, compared to Q4 2022’s revenue of $1.47B and net income of about $778M. This decline requires monitoring but may be associated with market conditions or investment cycles.
- Significant non-cash amortization expense: Amortization expenses increased sharply to $83.3M in Q1 2025 compared to earlier quarters, which may impact reported earnings but is a non-cash charge reflecting acquisitions or intangible asset amortization.
- Declining net realized and unrealized capital gains: The net capital gains on investments swung from large positive amounts (e.g., $518M in Q2 2024) to a modest gain of $75.3M in Q1 2025, and negative values in some earlier quarters, indicating exposure to market volatility impacting earnings.
- Strong cash outflows in financing activities: Financing cash flows are typically negative, reflecting dividends, repurchases, and other financing uses totaling -$316.9M in Q1 2025, which may affect liquidity despite healthy operating cash flow.
- High level of long-term debt: Long-term debt remained steady near $2.6B over recent quarters, which represents leverage that investors should monitor given interest expense and repayment schedules.
Summary: AMG has maintained profitability supported by strong operating cash flows and shareholder returns through dividends and buybacks. However, recent quarters show a decrease in overall revenue and net income, partly due to fluctuating investment gains and rising amortization expense. The company's sizeable intangible asset base and leverage underline the importance of monitoring market conditions and integration of acquisitions. Investors should watch for recovery of investment returns and sustainable earnings growth moving forward.
09/13/25 12:02 PM ETAI Generated. May Contain Errors.