Annual Income Statements for Artisan Partners Asset Management
This table shows Artisan Partners Asset Management's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Artisan Partners Asset Management
This table shows Artisan Partners Asset Management'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 |
|
44 |
53 |
51 |
54 |
53 |
65 |
59 |
58 |
73 |
70 |
61 |
Consolidated Net Income / (Loss) |
|
52 |
66 |
72 |
74 |
73 |
93 |
87 |
71 |
104 |
88 |
77 |
Net Income / (Loss) Continuing Operations |
|
52 |
66 |
72 |
74 |
73 |
93 |
87 |
71 |
104 |
88 |
77 |
Total Pre-Tax Income |
|
67 |
83 |
90 |
92 |
88 |
113 |
109 |
90 |
129 |
113 |
97 |
Total Revenue |
|
223 |
248 |
235 |
244 |
251 |
333 |
266 |
274 |
317 |
337 |
290 |
Net Interest Income / (Expense) |
|
-2.43 |
8.19 |
0.52 |
1.16 |
2.09 |
2.53 |
1.78 |
-0.12 |
2.77 |
5.19 |
1.94 |
Total Interest Income |
|
0.00 |
0.33 |
0.52 |
1.16 |
2.09 |
2.53 |
1.78 |
2.07 |
2.77 |
2.99 |
1.94 |
Investment Securities Interest Income |
|
- |
- |
0.52 |
1.16 |
2.09 |
2.53 |
1.78 |
2.07 |
2.77 |
2.99 |
1.94 |
Total Interest Expense |
|
2.43 |
-7.85 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
2.19 |
0.00 |
-2.19 |
0.00 |
Total Non-Interest Income |
|
225 |
240 |
235 |
243 |
249 |
331 |
264 |
274 |
315 |
332 |
288 |
Net Realized & Unrealized Capital Gains on Investments |
|
-9.07 |
14 |
- |
- |
- |
- |
- |
3.46 |
35 |
- |
11 |
Other Non-Interest Income |
|
234 |
226 |
235 |
243 |
249 |
249 |
264 |
271 |
280 |
297 |
277 |
Total Non-Interest Expense |
|
156 |
156 |
166 |
166 |
167 |
173 |
187 |
184 |
186 |
188 |
191 |
Salaries and Employee Benefits |
|
122 |
121 |
132 |
130 |
131 |
137 |
150 |
147 |
149 |
148 |
155 |
Net Occupancy & Equipment Expense |
|
20 |
21 |
19 |
20 |
20 |
21 |
21 |
21 |
21 |
21 |
20 |
Marketing Expense |
|
5.59 |
5.66 |
5.62 |
6.02 |
6.15 |
5.84 |
6.39 |
6.40 |
6.36 |
6.61 |
6.43 |
Other Operating Expenses |
|
8.39 |
8.35 |
9.61 |
9.53 |
9.55 |
9.16 |
9.65 |
10 |
9.74 |
12 |
8.76 |
Nonoperating Income / (Expense), net |
|
- |
- |
22 |
14 |
3.75 |
-48 |
29 |
- |
-2.20 |
- |
-2.05 |
Income Tax Expense |
|
15 |
17 |
19 |
18 |
15 |
20 |
22 |
19 |
25 |
26 |
20 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
8.25 |
-36 |
9.01 |
8.01 |
8.95 |
14 |
14 |
14 |
31 |
-22 |
16 |
Basic Earnings per Share |
|
$0.65 |
$0.77 |
$0.72 |
$0.76 |
$0.76 |
$0.95 |
$0.84 |
$0.80 |
$1.03 |
$0.99 |
$0.82 |
Weighted Average Basic Shares Outstanding |
|
62.62M |
62.48M |
63.23M |
63.50M |
63.52M |
63.45M |
64.32M |
64.96M |
65.12M |
64.90M |
65.37M |
Diluted Earnings per Share |
|
$0.65 |
$0.77 |
$0.72 |
$0.76 |
$0.76 |
$0.95 |
$0.84 |
$0.80 |
$1.03 |
$0.99 |
$0.82 |
Weighted Average Diluted Shares Outstanding |
|
62.63M |
62.50M |
63.25M |
63.52M |
63.56M |
63.49M |
64.36M |
65.00M |
65.16M |
64.94M |
65.37M |
Weighted Average Basic & Diluted Shares Outstanding |
|
79.97M |
79.46M |
- |
79.96M |
79.96M |
79.89M |
80.37M |
80.37M |
80.36M |
80.29M |
80.66M |
Cash Dividends to Common per Share |
|
$0.60 |
$0.56 |
$0.90 |
$0.50 |
$0.61 |
$0.65 |
$1.02 |
$0.61 |
$0.71 |
$0.82 |
$1.34 |
Annual Cash Flow Statements for Artisan Partners Asset Management
This table details how cash moves in and out of Artisan Partners Asset Management'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 |
|
-16 |
-9.68 |
2.39 |
55 |
-31 |
55 |
36 |
-58 |
40 |
94 |
Net Cash From Operating Activities |
|
321 |
270 |
226 |
333 |
293 |
319 |
399 |
313 |
253 |
373 |
Net Cash From Continuing Operating Activities |
|
321 |
270 |
226 |
333 |
293 |
319 |
399 |
313 |
253 |
373 |
Net Income / (Loss) Continuing Operations |
|
212 |
173 |
151 |
254 |
241 |
309 |
445 |
248 |
312 |
350 |
Consolidated Net Income / (Loss) |
|
212 |
173 |
151 |
254 |
241 |
309 |
445 |
248 |
312 |
350 |
Depreciation Expense |
|
4.52 |
5.27 |
5.30 |
5.67 |
6.23 |
6.63 |
6.93 |
7.80 |
9.35 |
9.86 |
Amortization Expense |
|
0.45 |
0.45 |
0.45 |
0.46 |
0.46 |
0.42 |
0.42 |
0.44 |
0.44 |
0.39 |
Non-Cash Adjustments to Reconcile Net Income |
|
107 |
104 |
92 |
52 |
11 |
26 |
-31 |
18 |
-96 |
-13 |
Changes in Operating Assets and Liabilities, net |
|
-2.44 |
-13 |
-23 |
21 |
34 |
-23 |
-22 |
38 |
27 |
26 |
Net Cash From Investing Activities |
|
-11 |
-2.33 |
-4.70 |
-14 |
-18 |
19 |
-27 |
-64 |
-38 |
-25 |
Net Cash From Continuing Investing Activities |
|
-11 |
-2.33 |
-4.70 |
-14 |
-18 |
19 |
-27 |
-64 |
-38 |
-25 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.34 |
-7.28 |
-5.84 |
-14 |
-18 |
-3.10 |
-5.97 |
-20 |
-8.63 |
-4.75 |
Purchase of Investment Securities |
|
-6.75 |
-4.01 |
-5.25 |
-0.50 |
-0.01 |
-2.15 |
-34 |
-49 |
-35 |
-32 |
Sale and/or Maturity of Investments |
|
2.72 |
8.96 |
6.38 |
0.00 |
0.29 |
24 |
13 |
5.16 |
5.95 |
12 |
Other Investing Activities, net |
|
0.04 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-326 |
-278 |
-219 |
-263 |
-307 |
-282 |
-335 |
-306 |
-175 |
-254 |
Net Cash From Continuing Financing Activities |
|
-326 |
-278 |
-219 |
-263 |
-307 |
-282 |
-335 |
-306 |
-175 |
-254 |
Issuance of Debt |
|
0.00 |
0.00 |
60 |
0.00 |
50 |
0.00 |
0.00 |
90 |
0.00 |
0.00 |
Repayment of Debt |
|
0.00 |
0.00 |
-61 |
0.00 |
-50 |
0.00 |
0.00 |
-91 |
0.00 |
0.00 |
Payment of Dividends |
|
-124 |
-115 |
-131 |
-168 |
-188 |
-203 |
-275 |
-249 |
-183 |
-222 |
Other Financing Activities, Net |
|
-202 |
-162 |
-87 |
-96 |
-118 |
-79 |
-61 |
-57 |
8.42 |
-32 |
Cash Interest Paid |
|
11 |
11 |
11 |
11 |
11 |
10 |
10 |
10 |
7.68 |
7.68 |
Cash Income Taxes Paid |
|
29 |
19 |
25 |
21 |
19 |
35 |
70 |
32 |
31 |
43 |
Quarterly Cash Flow Statements for Artisan Partners Asset Management
This table details how cash moves in and out of Artisan Partners Asset Management'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 |
|
24 |
-44 |
30 |
25 |
38 |
-52 |
54 |
4.36 |
47 |
-12 |
28 |
Net Cash From Operating Activities |
|
89 |
5.99 |
121 |
62 |
80 |
-9.77 |
147 |
76 |
113 |
37 |
158 |
Net Cash From Continuing Operating Activities |
|
88 |
6.04 |
121 |
62 |
80 |
-9.77 |
147 |
76 |
113 |
37 |
158 |
Net Income / (Loss) Continuing Operations |
|
52 |
66 |
72 |
74 |
73 |
93 |
87 |
71 |
104 |
88 |
77 |
Consolidated Net Income / (Loss) |
|
52 |
66 |
72 |
74 |
73 |
93 |
87 |
71 |
104 |
88 |
77 |
Depreciation Expense |
|
2.09 |
2.18 |
2.20 |
2.31 |
2.39 |
2.45 |
2.39 |
2.44 |
2.68 |
2.36 |
2.49 |
Amortization Expense |
|
0.09 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.06 |
0.11 |
0.11 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.60 |
9.98 |
-27 |
-31 |
-7.57 |
-30 |
-22 |
-0.26 |
-28 |
38 |
-8.84 |
Changes in Operating Assets and Liabilities, net |
|
35 |
-73 |
74 |
17 |
11 |
-75 |
80 |
2.35 |
34 |
-91 |
87 |
Net Cash From Investing Activities |
|
-7.40 |
-3.27 |
-36 |
1.20 |
-1.53 |
-1.64 |
-29 |
4.46 |
0.23 |
-0.45 |
-38 |
Net Cash From Continuing Investing Activities |
|
-7.40 |
-3.27 |
-36 |
1.20 |
-1.53 |
-1.64 |
-29 |
4.46 |
0.23 |
-0.45 |
-38 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-6.71 |
-3.27 |
-3.07 |
-1.36 |
-1.84 |
-2.36 |
-1.86 |
-1.92 |
-0.51 |
-0.45 |
-0.22 |
Purchase of Investment Securities |
|
-0.69 |
- |
-36 |
-0.04 |
0.16 |
- |
-31 |
-0.70 |
-0.00 |
0.00 |
-41 |
Sale and/or Maturity of Investments |
|
- |
- |
2.47 |
2.60 |
0.16 |
0.72 |
3.85 |
7.09 |
0.75 |
- |
2.70 |
Other Investing Activities, net |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
-57 |
-47 |
-55 |
-39 |
-41 |
-41 |
-64 |
-76 |
-66 |
-48 |
-92 |
Net Cash From Continuing Financing Activities |
|
-57 |
-47 |
-55 |
-39 |
-41 |
-41 |
-64 |
-76 |
-66 |
-48 |
-92 |
Payment of Dividends |
|
-41 |
-38 |
-62 |
-34 |
-42 |
-45 |
-71 |
-43 |
-50 |
-58 |
-95 |
Other Financing Activities, Net |
|
-16 |
-8.71 |
6.99 |
-4.39 |
1.55 |
4.27 |
7.22 |
-33 |
-16 |
9.63 |
2.84 |
Annual Balance Sheets for Artisan Partners Asset Management
This table presents Artisan Partners Asset Management'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 |
|
946 |
936 |
837 |
805 |
934 |
1,152 |
1,208 |
1,235 |
1,406 |
1,619 |
Cash and Due from Banks |
|
166 |
157 |
159 |
175 |
144 |
199 |
200 |
143 |
178 |
268 |
Trading Account Securities |
|
10 |
6.30 |
4.98 |
18 |
131 |
238 |
48 |
427 |
151 |
209 |
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 |
|
18 |
20 |
21 |
29 |
39 |
36 |
35 |
48 |
47 |
41 |
Other Assets |
|
750 |
752 |
651 |
582 |
619 |
683 |
916 |
702 |
666 |
638 |
Total Liabilities & Shareholders' Equity |
|
946 |
936 |
837 |
805 |
934 |
1,152 |
1,208 |
1,235 |
1,406 |
1,619 |
Total Liabilities |
|
829 |
818 |
667 |
630 |
752 |
867 |
801 |
820 |
802 |
869 |
Long-Term Debt |
|
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Other Long-Term Liabilities |
|
612 |
603 |
451 |
414 |
493 |
518 |
546 |
549 |
603 |
669 |
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 |
|
- |
0.00 |
63 |
34 |
43 |
94 |
111 |
135 |
252 |
328 |
Total Equity & Noncontrolling Interests |
|
117 |
118 |
108 |
140 |
139 |
191 |
296 |
279 |
351 |
422 |
Total Preferred & Common Equity |
|
130 |
132 |
110 |
135 |
133 |
180 |
276 |
262 |
324 |
389 |
Total Common Equity |
|
130 |
132 |
110 |
135 |
133 |
180 |
276 |
262 |
324 |
389 |
Common Stock |
|
117 |
120 |
149 |
98 |
90 |
109 |
143 |
172 |
195 |
222 |
Retained Earnings |
|
13 |
13 |
-38 |
39 |
44 |
73 |
135 |
93 |
132 |
170 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.38 |
-1.65 |
-0.87 |
-1.90 |
-1.43 |
-0.99 |
-1.31 |
-3.08 |
-2.50 |
-2.76 |
Noncontrolling Interest |
|
-13 |
-14 |
-1.86 |
5.44 |
5.54 |
11 |
20 |
17 |
27 |
33 |
Quarterly Balance Sheets for Artisan Partners Asset Management
This table presents Artisan Partners Asset Management'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 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,330 |
1,406 |
1,418 |
1,516 |
1,505 |
1,611 |
1,370 |
Cash and Due from Banks |
|
173 |
198 |
231 |
229 |
233 |
280 |
259 |
Trading Account Securities |
|
401 |
478 |
476 |
568 |
564 |
626 |
415 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
48 |
48 |
47 |
46 |
45 |
43 |
39 |
Other Assets |
|
708 |
682 |
664 |
673 |
663 |
662 |
657 |
Total Liabilities & Shareholders' Equity |
|
1,330 |
1,406 |
1,418 |
1,516 |
1,505 |
1,611 |
1,370 |
Total Liabilities |
|
888 |
893 |
875 |
899 |
857 |
907 |
868 |
Other Short-Term Payables |
|
56 |
82 |
61 |
77 |
46 |
87 |
66 |
Long-Term Debt |
|
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Other Long-Term Liabilities |
|
633 |
612 |
614 |
622 |
612 |
620 |
602 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
161 |
206 |
220 |
263 |
276 |
299 |
108 |
Total Equity & Noncontrolling Interests |
|
281 |
307 |
323 |
354 |
372 |
405 |
395 |
Total Preferred & Common Equity |
|
255 |
281 |
298 |
320 |
341 |
372 |
357 |
Total Common Equity |
|
255 |
281 |
298 |
320 |
341 |
372 |
357 |
Common Stock |
|
176 |
182 |
189 |
202 |
208 |
216 |
222 |
Retained Earnings |
|
82 |
101 |
112 |
121 |
135 |
158 |
137 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.74 |
-2.53 |
-3.25 |
-2.63 |
-2.61 |
-1.82 |
-2.30 |
Noncontrolling Interest |
|
26 |
26 |
26 |
33 |
31 |
33 |
38 |
Annual Metrics And Ratios for Artisan Partners Asset Management
This table displays calculated financial ratios and metrics derived from Artisan Partners Asset Management's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.69% |
-9.06% |
-59.09% |
187.04% |
-2.36% |
11.67% |
37.14% |
-22.32% |
9.62% |
12.37% |
EBITDA Growth |
|
-15.16% |
-12.75% |
153.29% |
-45.55% |
-3.43% |
22.76% |
51.28% |
-42.20% |
22.02% |
14.54% |
EBIT Growth |
|
-15.76% |
-13.29% |
157.18% |
-46.07% |
-3.68% |
23.15% |
52.18% |
-42.91% |
22.11% |
14.78% |
NOPAT Growth |
|
-17.09% |
-18.44% |
-11.94% |
72.92% |
2.08% |
14.73% |
46.82% |
-43.58% |
24.58% |
12.10% |
Net Income Growth |
|
-12.61% |
-18.44% |
-12.87% |
68.63% |
-5.01% |
27.77% |
44.09% |
-44.12% |
25.53% |
12.14% |
EPS Growth |
|
602.70% |
-15.59% |
-52.23% |
278.67% |
-6.69% |
28.30% |
49.71% |
-42.24% |
8.50% |
14.73% |
Operating Cash Flow Growth |
|
-8.63% |
-15.84% |
-16.42% |
47.52% |
-12.16% |
8.84% |
25.06% |
-21.56% |
-19.06% |
47.35% |
Free Cash Flow Firm Growth |
|
-34.83% |
-15.74% |
-41.89% |
159.70% |
1.25% |
-21.80% |
61.15% |
-24.89% |
-48.04% |
63.20% |
Invested Capital Growth |
|
2.72% |
0.42% |
16.58% |
1.18% |
1.76% |
27.15% |
25.28% |
1.20% |
30.85% |
18.22% |
Revenue Q/Q Growth |
|
-5.28% |
-0.91% |
-61.18% |
144.70% |
4.52% |
4.57% |
4.78% |
-7.60% |
8.73% |
0.32% |
EBITDA Q/Q Growth |
|
-13.56% |
-1.29% |
130.90% |
-48.56% |
12.42% |
5.99% |
5.06% |
-15.03% |
20.79% |
-2.47% |
EBIT Q/Q Growth |
|
-13.89% |
-1.37% |
133.96% |
-49.04% |
12.62% |
6.11% |
5.09% |
-15.43% |
21.32% |
-2.50% |
NOPAT Q/Q Growth |
|
-14.85% |
-3.05% |
-21.36% |
27.34% |
10.82% |
14.47% |
1.71% |
-11.80% |
11.59% |
0.55% |
Net Income Q/Q Growth |
|
-6.29% |
-3.05% |
-22.19% |
22.88% |
9.67% |
14.47% |
-0.18% |
-14.28% |
9.29% |
-1.49% |
EPS Q/Q Growth |
|
0.00% |
-3.68% |
-59.68% |
82.05% |
8.61% |
13.71% |
0.99% |
-14.53% |
5.98% |
1.11% |
Operating Cash Flow Q/Q Growth |
|
-0.88% |
-3.74% |
-19.54% |
16.77% |
9.80% |
-3.41% |
-6.03% |
3.86% |
-5.86% |
14.41% |
Free Cash Flow Firm Q/Q Growth |
|
-34.37% |
-3.16% |
-29.84% |
22.76% |
5.47% |
-5.50% |
13.71% |
15.05% |
-30.15% |
8.64% |
Invested Capital Q/Q Growth |
|
-0.77% |
-0.71% |
-0.33% |
1.99% |
5.54% |
17.16% |
6.81% |
-4.36% |
8.18% |
5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.74% |
32.37% |
200.43% |
38.02% |
37.60% |
41.33% |
45.59% |
33.92% |
37.76% |
38.49% |
EBIT Margin |
|
33.11% |
31.57% |
198.45% |
37.29% |
36.78% |
40.56% |
45.01% |
33.07% |
36.84% |
37.63% |
Profit (Net Income) Margin |
|
27.12% |
24.33% |
51.81% |
30.44% |
29.61% |
33.88% |
35.60% |
25.61% |
29.32% |
29.26% |
Tax Burden Percent |
|
81.93% |
77.07% |
26.39% |
84.23% |
89.67% |
83.54% |
80.60% |
79.65% |
81.26% |
79.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
98.95% |
96.93% |
89.79% |
100.00% |
98.14% |
97.20% |
97.94% |
97.97% |
Effective Tax Rate |
|
18.07% |
22.93% |
73.61% |
15.77% |
10.33% |
16.46% |
19.40% |
20.35% |
18.74% |
20.63% |
Return on Invested Capital (ROIC) |
|
68.05% |
54.66% |
44.35% |
70.82% |
71.25% |
71.35% |
83.07% |
41.89% |
44.94% |
40.73% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
68.05% |
54.66% |
43.55% |
66.18% |
57.47% |
71.35% |
78.85% |
38.29% |
41.65% |
37.10% |
Return on Net Nonoperating Assets (RNNOA) |
|
121.29% |
93.04% |
60.20% |
76.33% |
64.23% |
60.94% |
45.44% |
18.57% |
16.29% |
10.93% |
Return on Equity (ROE) |
|
189.34% |
147.70% |
104.55% |
147.15% |
135.48% |
132.29% |
128.51% |
60.46% |
61.23% |
51.66% |
Cash Return on Invested Capital (CROIC) |
|
65.37% |
54.24% |
29.04% |
69.65% |
69.50% |
47.44% |
60.63% |
40.70% |
18.21% |
24.03% |
Operating Return on Assets (OROA) |
|
28.84% |
23.86% |
65.11% |
37.92% |
34.50% |
35.41% |
47.63% |
26.27% |
29.67% |
29.73% |
Return on Assets (ROA) |
|
23.63% |
18.38% |
17.00% |
30.96% |
27.78% |
29.58% |
37.67% |
20.34% |
23.62% |
23.12% |
Return on Common Equity (ROCE) |
|
203.60% |
165.03% |
87.61% |
104.34% |
101.86% |
88.90% |
84.84% |
39.62% |
35.26% |
27.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
163.10% |
131.35% |
137.13% |
188.23% |
181.61% |
170.94% |
160.94% |
94.72% |
96.19% |
89.90% |
Net Operating Profit after Tax (NOPAT) |
|
212 |
173 |
152 |
263 |
269 |
309 |
453 |
256 |
318 |
357 |
NOPAT Margin |
|
27.12% |
24.33% |
52.37% |
31.55% |
32.98% |
33.88% |
36.27% |
26.35% |
29.94% |
29.87% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.81% |
4.64% |
13.78% |
0.00% |
4.22% |
3.60% |
3.29% |
3.63% |
SG&A Expenses to Revenue |
|
57.83% |
60.34% |
165.36% |
59.35% |
59.66% |
57.22% |
52.90% |
63.31% |
59.60% |
58.85% |
Operating Expenses to Revenue |
|
66.89% |
68.43% |
-98.45% |
62.71% |
63.22% |
59.44% |
55.00% |
66.93% |
63.16% |
62.37% |
Earnings before Interest and Taxes (EBIT) |
|
259 |
224 |
577 |
311 |
300 |
369 |
562 |
321 |
392 |
450 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
264 |
230 |
583 |
317 |
307 |
376 |
569 |
329 |
402 |
460 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
9.45 |
8.63 |
15.25 |
7.81 |
13.38 |
17.02 |
11.21 |
7.55 |
9.83 |
8.63 |
Price to Tangible Book Value (P/TBV) |
|
9.45 |
8.63 |
15.25 |
7.81 |
13.38 |
17.02 |
11.21 |
7.55 |
9.83 |
8.63 |
Price to Revenue (P/Rev) |
|
1.57 |
1.60 |
5.76 |
1.26 |
2.18 |
3.37 |
2.48 |
2.04 |
3.00 |
2.81 |
Price to Earnings (P/E) |
|
15.03 |
15.56 |
33.80 |
6.66 |
11.36 |
14.45 |
9.20 |
9.57 |
14.33 |
12.92 |
Dividend Yield |
|
16.42% |
14.40% |
9.74% |
18.89% |
10.32% |
7.14% |
10.01% |
11.87% |
5.80% |
5.94% |
Earnings Yield |
|
6.65% |
6.43% |
2.96% |
15.01% |
8.80% |
6.92% |
10.87% |
10.45% |
6.98% |
7.74% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.95 |
3.67 |
4.80 |
2.99 |
4.94 |
6.56 |
5.32 |
3.56 |
4.34 |
3.84 |
Enterprise Value to Revenue (EV/Rev) |
|
1.60 |
1.64 |
6.11 |
1.34 |
2.31 |
3.49 |
2.58 |
2.25 |
3.28 |
3.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.73 |
5.06 |
3.05 |
3.52 |
6.14 |
8.44 |
5.67 |
6.65 |
8.68 |
7.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.82 |
5.19 |
3.08 |
3.59 |
6.28 |
8.60 |
5.74 |
6.82 |
8.90 |
8.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.88 |
6.73 |
11.66 |
4.25 |
7.00 |
10.29 |
7.12 |
8.56 |
10.95 |
10.22 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.89 |
4.31 |
7.86 |
3.36 |
6.43 |
9.97 |
8.09 |
7.00 |
13.78 |
9.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.13 |
6.78 |
17.81 |
4.32 |
7.18 |
15.48 |
9.76 |
8.81 |
27.01 |
17.32 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.71 |
1.69 |
1.17 |
1.14 |
1.10 |
0.70 |
0.49 |
0.48 |
0.33 |
0.27 |
Long-Term Debt to Equity |
|
1.71 |
1.69 |
1.17 |
1.14 |
1.10 |
0.70 |
0.49 |
0.48 |
0.33 |
0.27 |
Financial Leverage |
|
1.78 |
1.70 |
1.38 |
1.15 |
1.12 |
0.85 |
0.58 |
0.49 |
0.39 |
0.29 |
Leverage Ratio |
|
8.01 |
8.03 |
6.15 |
4.75 |
4.88 |
4.47 |
3.41 |
2.97 |
2.59 |
2.23 |
Compound Leverage Factor |
|
8.01 |
8.03 |
6.08 |
4.61 |
4.38 |
4.47 |
3.35 |
2.89 |
2.54 |
2.19 |
Debt to Total Capital |
|
63.10% |
62.89% |
53.85% |
53.27% |
52.30% |
41.17% |
32.89% |
32.44% |
24.81% |
21.01% |
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 |
|
63.10% |
62.89% |
53.85% |
53.27% |
52.30% |
41.17% |
32.89% |
32.44% |
24.81% |
21.01% |
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 |
|
-4.27% |
-4.41% |
16.42% |
10.64% |
12.78% |
21.55% |
21.57% |
24.84% |
34.82% |
38.03% |
Common Equity to Total Capital |
|
41.17% |
41.52% |
29.73% |
36.10% |
34.92% |
37.28% |
45.55% |
42.73% |
40.37% |
40.97% |
Debt to EBITDA |
|
0.76 |
0.87 |
0.34 |
0.63 |
0.65 |
0.53 |
0.35 |
0.60 |
0.50 |
0.43 |
Net Debt to EBITDA |
|
0.12 |
0.18 |
0.07 |
0.07 |
0.18 |
0.00 |
0.00 |
0.17 |
0.05 |
-0.15 |
Long-Term Debt to EBITDA |
|
0.76 |
0.87 |
0.34 |
0.63 |
0.65 |
0.53 |
0.35 |
0.60 |
0.50 |
0.43 |
Debt to NOPAT |
|
0.94 |
1.15 |
1.31 |
0.76 |
0.74 |
0.65 |
0.44 |
0.78 |
0.63 |
0.56 |
Net Debt to NOPAT |
|
0.15 |
0.24 |
0.26 |
0.09 |
0.20 |
0.00 |
0.00 |
0.22 |
0.07 |
-0.19 |
Long-Term Debt to NOPAT |
|
0.94 |
1.15 |
1.31 |
0.76 |
0.74 |
0.65 |
0.44 |
0.78 |
0.63 |
0.56 |
Noncontrolling Interest Sharing Ratio |
|
-7.53% |
-11.74% |
16.20% |
29.09% |
24.81% |
32.80% |
33.99% |
34.47% |
42.42% |
47.32% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
204 |
172 |
100 |
259 |
262 |
205 |
331 |
248 |
129 |
211 |
Operating Cash Flow to CapEx |
|
4,379.54% |
3,715.78% |
3,872.39% |
2,408.22% |
1,646.38% |
10,283.22% |
6,679.25% |
1,598.37% |
2,931.62% |
7,845.92% |
Free Cash Flow to Firm to Interest Expense |
|
17.40 |
14.73 |
0.00 |
0.00 |
0.00 |
18.99 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
27.44 |
23.20 |
0.00 |
0.00 |
0.00 |
29.50 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
26.82 |
22.58 |
0.00 |
0.00 |
0.00 |
29.21 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.87 |
0.76 |
0.33 |
1.02 |
0.94 |
0.87 |
1.06 |
0.79 |
0.81 |
0.79 |
Fixed Asset Turnover |
|
45.21 |
37.41 |
14.18 |
33.29 |
23.76 |
24.16 |
35.08 |
23.26 |
22.45 |
27.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
316 |
317 |
370 |
374 |
381 |
484 |
606 |
614 |
803 |
949 |
Invested Capital Turnover |
|
2.51 |
2.25 |
0.85 |
2.25 |
2.16 |
2.11 |
2.29 |
1.59 |
1.50 |
1.36 |
Increase / (Decrease) in Invested Capital |
|
8.37 |
1.33 |
53 |
4.36 |
6.58 |
103 |
122 |
7.25 |
189 |
146 |
Enterprise Value (EV) |
|
1,248 |
1,165 |
1,776 |
1,118 |
1,882 |
3,176 |
3,226 |
2,187 |
3,485 |
3,648 |
Market Capitalization |
|
1,229 |
1,137 |
1,676 |
1,055 |
1,779 |
3,072 |
3,096 |
1,979 |
3,185 |
3,356 |
Book Value per Share |
|
$1.77 |
$1.77 |
$1.45 |
$1.76 |
$1.71 |
$2.30 |
$3.49 |
$3.29 |
$4.05 |
$4.84 |
Tangible Book Value per Share |
|
$1.77 |
$1.77 |
$1.45 |
$1.76 |
$1.71 |
$2.30 |
$3.49 |
$3.29 |
$4.05 |
$4.84 |
Total Capital |
|
316 |
317 |
370 |
374 |
381 |
484 |
606 |
614 |
803 |
949 |
Total Debt |
|
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Total Long-Term Debt |
|
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Net Debt |
|
32 |
42 |
39 |
24 |
55 |
-0.17 |
-1.33 |
56 |
21 |
-69 |
Capital Expenditures (CapEx) |
|
7.34 |
7.28 |
5.84 |
14 |
18 |
3.10 |
5.97 |
20 |
8.63 |
4.75 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
1.61 |
9.24 |
27 |
0.00 |
8.42 |
7.17 |
6.55 |
7.23 |
Net Nonoperating Obligations (NNO) |
|
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Total Depreciation and Amortization (D&A) |
|
4.97 |
5.72 |
5.75 |
6.13 |
6.70 |
7.05 |
7.35 |
8.24 |
9.79 |
10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.86 |
$1.57 |
$0.75 |
$2.84 |
$2.65 |
$3.40 |
$5.10 |
$2.94 |
$3.19 |
$3.66 |
Adjusted Weighted Average Basic Shares Outstanding |
|
74.48M |
75.59M |
77.00M |
76.94M |
77.82M |
55.63M |
59.87M |
62.48M |
63.45M |
64.90M |
Adjusted Diluted Earnings per Share |
|
$1.86 |
$1.57 |
$0.75 |
$2.84 |
$2.65 |
$3.40 |
$5.09 |
$2.94 |
$3.19 |
$3.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
74.48M |
75.59M |
77.00M |
76.94M |
77.82M |
55.64M |
59.88M |
62.50M |
63.49M |
64.94M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.86 |
$1.57 |
$0.75 |
$2.84 |
$2.65 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
35.45M |
38.14M |
44.65M |
48.86M |
51.13M |
78.42M |
78.85M |
79.46M |
79.89M |
80.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
212 |
173 |
-153 |
263 |
269 |
309 |
453 |
256 |
318 |
357 |
Normalized NOPAT Margin |
|
27.12% |
24.33% |
-52.53% |
31.55% |
32.98% |
33.88% |
36.27% |
26.35% |
29.94% |
29.87% |
Pre Tax Income Margin |
|
33.11% |
31.57% |
196.36% |
36.14% |
33.02% |
40.56% |
44.17% |
32.15% |
36.09% |
36.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
22.11 |
19.26 |
0.00 |
0.00 |
0.00 |
34.18 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
18.12 |
14.85 |
0.00 |
0.00 |
0.00 |
28.55 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
21.49 |
18.64 |
0.00 |
0.00 |
0.00 |
33.89 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
17.49 |
14.22 |
0.00 |
0.00 |
0.00 |
28.27 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
58.44% |
66.70% |
86.92% |
66.01% |
77.93% |
65.80% |
61.81% |
100.13% |
58.81% |
63.48% |
Augmented Payout Ratio |
|
58.44% |
66.70% |
86.92% |
74.46% |
77.93% |
86.23% |
72.36% |
100.13% |
58.81% |
63.48% |
Quarterly Metrics And Ratios for Artisan Partners Asset Management
This table displays calculated financial ratios and metrics derived from Artisan Partners Asset Management'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 |
|
-29.25% |
-26.67% |
-14.79% |
9.26% |
12.56% |
34.43% |
13.23% |
12.33% |
26.55% |
1.13% |
-2.50% |
EBITDA Growth |
|
-51.57% |
-42.14% |
-30.97% |
28.80% |
24.97% |
73.31% |
15.15% |
15.25% |
54.16% |
-7.12% |
-9.92% |
EBIT Growth |
|
-52.46% |
-42.85% |
-32.00% |
28.91% |
25.31% |
74.84% |
15.39% |
15.57% |
55.49% |
-7.18% |
-10.24% |
NOPAT Growth |
|
-53.71% |
-38.42% |
-33.72% |
32.04% |
33.95% |
99.18% |
15.97% |
14.38% |
50.74% |
-33.72% |
-10.62% |
Net Income Growth |
|
-53.71% |
-38.42% |
-12.90% |
56.39% |
39.92% |
39.98% |
20.76% |
-3.43% |
41.89% |
-5.70% |
-10.81% |
EPS Growth |
|
-50.00% |
-39.37% |
-20.00% |
22.58% |
16.92% |
23.38% |
16.67% |
5.26% |
35.53% |
4.21% |
-2.38% |
Operating Cash Flow Growth |
|
-38.82% |
206.60% |
-36.85% |
133.58% |
-9.96% |
-263.23% |
21.57% |
22.06% |
41.49% |
480.32% |
7.38% |
Free Cash Flow Firm Growth |
|
48.01% |
501.63% |
1,051.85% |
-1,160.10% |
-41.31% |
-197.03% |
-222.80% |
19.86% |
-82.08% |
-2.65% |
126.59% |
Invested Capital Growth |
|
13.02% |
1.20% |
0.00% |
24.96% |
15.68% |
30.85% |
0.00% |
19.00% |
21.71% |
18.22% |
-14.04% |
Revenue Q/Q Growth |
|
-0.25% |
11.30% |
-5.23% |
3.84% |
2.76% |
32.92% |
0.00% |
3.02% |
15.77% |
6.23% |
-13.99% |
EBITDA Q/Q Growth |
|
11.36% |
35.81% |
-24.54% |
12.85% |
8.05% |
88.35% |
0.00% |
12.95% |
44.52% |
13.47% |
-32.78% |
EBIT Q/Q Growth |
|
11.31% |
36.82% |
-25.17% |
13.12% |
8.20% |
90.90% |
0.00% |
13.30% |
45.56% |
13.96% |
-33.41% |
NOPAT Q/Q Growth |
|
11.25% |
26.32% |
-17.58% |
14.00% |
12.86% |
87.84% |
0.00% |
12.44% |
48.73% |
-17.41% |
-9.77% |
Net Income Q/Q Growth |
|
11.25% |
26.32% |
8.31% |
2.75% |
-0.47% |
26.38% |
0.00% |
-17.83% |
46.23% |
-16.00% |
-11.63% |
EPS Q/Q Growth |
|
4.84% |
18.46% |
-6.49% |
5.56% |
0.00% |
25.00% |
0.00% |
-4.76% |
28.75% |
-3.88% |
-17.17% |
Operating Cash Flow Q/Q Growth |
|
232.54% |
-93.23% |
1,919.64% |
-48.59% |
28.19% |
-112.26% |
1,604.18% |
-48.38% |
48.60% |
-67.04% |
324.71% |
Free Cash Flow Firm Q/Q Growth |
|
-384.30% |
375.42% |
938.42% |
-113.04% |
62.10% |
-89.11% |
0.00% |
91.49% |
13.89% |
-6.61% |
429.18% |
Invested Capital Q/Q Growth |
|
12.59% |
-4.36% |
-100.00% |
0.00% |
4.23% |
8.18% |
0.00% |
3.81% |
6.60% |
5.09% |
-26.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
31.15% |
38.01% |
30.27% |
32.89% |
34.59% |
49.01% |
30.78% |
33.75% |
42.13% |
45.01% |
35.17% |
EBIT Margin |
|
30.17% |
37.09% |
29.29% |
31.90% |
33.59% |
48.24% |
29.84% |
32.82% |
41.27% |
44.27% |
34.27% |
Profit (Net Income) Margin |
|
23.55% |
26.73% |
30.55% |
30.23% |
29.28% |
27.84% |
32.58% |
25.99% |
32.83% |
25.96% |
26.67% |
Tax Burden Percent |
|
78.06% |
79.89% |
79.38% |
80.00% |
83.44% |
82.11% |
79.79% |
79.18% |
80.90% |
77.37% |
79.45% |
Interest Burden Percent |
|
100.00% |
90.22% |
131.41% |
118.44% |
104.46% |
70.28% |
136.83% |
100.00% |
98.32% |
75.77% |
97.93% |
Effective Tax Rate |
|
21.94% |
20.11% |
20.62% |
20.00% |
16.56% |
17.89% |
20.21% |
20.82% |
19.10% |
22.63% |
20.55% |
Return on Invested Capital (ROIC) |
|
40.89% |
42.50% |
0.00% |
37.82% |
39.61% |
59.45% |
63.84% |
37.47% |
48.33% |
35.40% |
42.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
40.89% |
42.50% |
0.00% |
43.58% |
41.18% |
39.75% |
87.26% |
37.47% |
47.43% |
35.40% |
41.78% |
Return on Net Nonoperating Assets (RNNOA) |
|
20.09% |
20.62% |
0.00% |
19.67% |
16.64% |
15.55% |
28.19% |
12.86% |
15.16% |
10.43% |
14.89% |
Return on Equity (ROE) |
|
60.98% |
63.12% |
0.00% |
57.49% |
56.25% |
75.00% |
92.03% |
50.33% |
63.49% |
45.82% |
57.48% |
Cash Return on Invested Capital (CROIC) |
|
35.69% |
40.70% |
0.00% |
19.05% |
26.69% |
18.21% |
-119.87% |
24.22% |
23.55% |
24.03% |
60.88% |
Operating Return on Assets (OROA) |
|
24.46% |
29.46% |
0.00% |
22.45% |
23.90% |
38.85% |
21.54% |
25.35% |
32.46% |
34.98% |
28.20% |
Return on Assets (ROA) |
|
19.10% |
21.23% |
0.00% |
21.27% |
20.84% |
22.42% |
23.52% |
20.07% |
25.82% |
20.51% |
21.94% |
Return on Common Equity (ROCE) |
|
37.97% |
41.36% |
0.00% |
33.02% |
31.56% |
43.18% |
47.78% |
26.97% |
34.09% |
24.14% |
34.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
113.46% |
0.00% |
0.00% |
94.08% |
95.87% |
0.00% |
101.99% |
95.02% |
95.39% |
0.00% |
95.45% |
Net Operating Profit after Tax (NOPAT) |
|
52 |
66 |
55 |
62 |
70 |
132 |
63 |
71 |
106 |
88 |
79 |
NOPAT Margin |
|
23.55% |
26.73% |
23.25% |
25.52% |
28.03% |
39.61% |
23.81% |
25.99% |
33.39% |
25.96% |
27.23% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-5.76% |
-1.57% |
19.70% |
-23.42% |
0.00% |
0.89% |
0.00% |
0.82% |
SG&A Expenses to Revenue |
|
66.06% |
59.54% |
66.62% |
64.19% |
62.60% |
49.01% |
66.53% |
63.40% |
55.66% |
52.08% |
62.71% |
Operating Expenses to Revenue |
|
69.83% |
62.91% |
70.71% |
68.10% |
66.41% |
51.76% |
70.16% |
67.18% |
58.73% |
55.73% |
65.73% |
Earnings before Interest and Taxes (EBIT) |
|
67 |
92 |
69 |
78 |
84 |
161 |
79 |
90 |
131 |
149 |
99 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69 |
94 |
71 |
80 |
87 |
163 |
82 |
93 |
134 |
152 |
102 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.66 |
7.55 |
0.00 |
10.41 |
9.35 |
9.83 |
11.42 |
9.72 |
9.36 |
8.63 |
8.81 |
Price to Tangible Book Value (P/TBV) |
|
7.66 |
7.55 |
0.00 |
10.41 |
9.35 |
9.83 |
11.42 |
9.72 |
9.36 |
8.63 |
8.81 |
Price to Revenue (P/Rev) |
|
1.86 |
2.04 |
2.54 |
3.08 |
2.84 |
3.00 |
3.34 |
2.95 |
2.92 |
2.81 |
2.64 |
Price to Earnings (P/E) |
|
8.21 |
9.57 |
12.29 |
14.53 |
13.22 |
14.33 |
15.84 |
14.12 |
13.66 |
12.92 |
12.01 |
Dividend Yield |
|
14.07% |
11.87% |
8.32% |
6.04% |
6.38% |
5.80% |
4.59% |
5.36% |
5.33% |
5.94% |
8.90% |
Earnings Yield |
|
12.19% |
10.45% |
8.14% |
6.88% |
7.56% |
6.98% |
6.31% |
7.08% |
7.32% |
7.74% |
8.33% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.38 |
3.56 |
0.00 |
4.44 |
4.04 |
4.34 |
4.81 |
4.24 |
4.13 |
3.84 |
4.60 |
Enterprise Value to Revenue (EV/Rev) |
|
2.07 |
2.25 |
0.00 |
3.33 |
3.06 |
3.28 |
3.59 |
3.19 |
3.13 |
3.05 |
2.72 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.60 |
6.65 |
0.00 |
10.03 |
9.01 |
8.68 |
9.52 |
8.46 |
7.92 |
7.93 |
7.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.72 |
6.82 |
0.00 |
10.33 |
9.28 |
8.90 |
9.76 |
8.66 |
8.09 |
8.11 |
7.36 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.49 |
8.56 |
0.00 |
11.95 |
10.50 |
10.95 |
12.01 |
11.08 |
10.52 |
10.22 |
9.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.21 |
7.00 |
0.00 |
11.38 |
11.14 |
13.78 |
14.07 |
12.26 |
11.46 |
9.78 |
8.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.06 |
8.81 |
0.00 |
25.87 |
16.22 |
27.01 |
0.00 |
19.01 |
19.26 |
17.32 |
6.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.45 |
0.48 |
0.00 |
0.39 |
0.37 |
0.33 |
0.32 |
0.31 |
0.28 |
0.27 |
0.40 |
Long-Term Debt to Equity |
|
0.45 |
0.48 |
0.00 |
0.39 |
0.37 |
0.33 |
0.32 |
0.31 |
0.28 |
0.27 |
0.40 |
Financial Leverage |
|
0.49 |
0.49 |
0.00 |
0.45 |
0.40 |
0.39 |
0.32 |
0.34 |
0.32 |
0.29 |
0.36 |
Leverage Ratio |
|
3.19 |
2.97 |
0.00 |
3.06 |
2.79 |
2.59 |
2.46 |
2.51 |
2.43 |
2.23 |
2.58 |
Compound Leverage Factor |
|
3.19 |
2.68 |
0.00 |
3.62 |
2.91 |
1.82 |
3.36 |
2.51 |
2.39 |
1.69 |
2.53 |
Debt to Total Capital |
|
31.03% |
32.44% |
0.00% |
27.96% |
26.84% |
24.81% |
24.41% |
23.52% |
22.07% |
21.01% |
28.43% |
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 |
|
31.03% |
32.44% |
0.00% |
27.96% |
26.84% |
24.81% |
24.41% |
23.52% |
22.07% |
21.01% |
28.43% |
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 |
|
29.17% |
24.84% |
0.00% |
32.58% |
33.07% |
34.82% |
36.34% |
36.22% |
36.74% |
38.03% |
20.77% |
Common Equity to Total Capital |
|
39.80% |
42.73% |
0.00% |
39.46% |
40.09% |
40.37% |
39.24% |
40.26% |
41.19% |
40.97% |
50.81% |
Debt to EBITDA |
|
0.51 |
0.60 |
0.00 |
0.63 |
0.60 |
0.50 |
0.48 |
0.47 |
0.42 |
0.43 |
0.44 |
Net Debt to EBITDA |
|
0.07 |
0.17 |
0.00 |
0.00 |
-0.09 |
0.05 |
-0.07 |
-0.08 |
-0.17 |
-0.15 |
-0.13 |
Long-Term Debt to EBITDA |
|
0.51 |
0.60 |
0.00 |
0.63 |
0.60 |
0.50 |
0.48 |
0.47 |
0.42 |
0.43 |
0.44 |
Debt to NOPAT |
|
0.69 |
0.78 |
0.00 |
0.75 |
0.70 |
0.63 |
0.61 |
0.61 |
0.56 |
0.56 |
0.57 |
Net Debt to NOPAT |
|
0.09 |
0.22 |
0.00 |
0.01 |
-0.11 |
0.07 |
-0.09 |
-0.10 |
-0.23 |
-0.19 |
-0.17 |
Long-Term Debt to NOPAT |
|
0.69 |
0.78 |
0.00 |
0.75 |
0.70 |
0.63 |
0.61 |
0.61 |
0.56 |
0.56 |
0.57 |
Noncontrolling Interest Sharing Ratio |
|
37.73% |
34.47% |
0.00% |
42.56% |
43.90% |
42.42% |
48.08% |
46.42% |
46.30% |
47.32% |
39.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-21 |
59 |
613 |
-80 |
-30 |
-57 |
-753 |
-64 |
-55 |
-59 |
194 |
Operating Cash Flow to CapEx |
|
1,319.65% |
183.29% |
3,938.00% |
4,564.54% |
4,326.66% |
-414.86% |
7,895.76% |
3,948.18% |
21,938.33% |
8,187.67% |
72,088.58% |
Free Cash Flow to Firm to Interest Expense |
|
-8.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-29.20 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
36.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.59 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
33.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.71 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.81 |
0.79 |
0.00 |
0.70 |
0.71 |
0.81 |
0.72 |
0.77 |
0.79 |
0.79 |
0.82 |
Fixed Asset Turnover |
|
24.89 |
23.26 |
0.00 |
20.91 |
20.55 |
22.45 |
23.87 |
24.10 |
26.36 |
27.12 |
27.88 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
642 |
614 |
0.00 |
712 |
742 |
803 |
816 |
847 |
903 |
949 |
702 |
Invested Capital Turnover |
|
1.74 |
1.59 |
0.00 |
1.48 |
1.41 |
1.50 |
2.68 |
1.44 |
1.45 |
1.36 |
1.56 |
Increase / (Decrease) in Invested Capital |
|
74 |
7.25 |
-559 |
142 |
101 |
189 |
816 |
135 |
161 |
146 |
-115 |
Enterprise Value (EV) |
|
2,171 |
2,187 |
0.00 |
3,159 |
2,996 |
3,485 |
3,927 |
3,590 |
3,733 |
3,648 |
3,225 |
Market Capitalization |
|
1,957 |
1,979 |
2,360 |
2,926 |
2,781 |
3,185 |
3,660 |
3,317 |
3,482 |
3,356 |
3,139 |
Book Value per Share |
|
$3.21 |
$3.29 |
$0.00 |
$3.51 |
$3.72 |
$4.05 |
$4.98 |
$4.24 |
$4.63 |
$4.84 |
$4.44 |
Tangible Book Value per Share |
|
$3.21 |
$3.29 |
$0.00 |
$3.51 |
$3.72 |
$4.05 |
$4.98 |
$4.24 |
$4.63 |
$4.84 |
$4.44 |
Total Capital |
|
642 |
614 |
0.00 |
712 |
742 |
803 |
816 |
847 |
903 |
949 |
702 |
Total Debt |
|
199 |
199 |
0.00 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Total Long-Term Debt |
|
199 |
199 |
0.00 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Net Debt |
|
26 |
56 |
0.00 |
1.49 |
-31 |
21 |
-29 |
-34 |
-80 |
-69 |
-60 |
Capital Expenditures (CapEx) |
|
6.71 |
3.27 |
3.07 |
1.36 |
1.84 |
2.36 |
1.86 |
1.92 |
0.51 |
0.45 |
0.22 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-17 |
-11 |
-3.13 |
39 |
-23 |
0.00 |
1.78 |
0.00 |
1.63 |
Net Nonoperating Obligations (NNO) |
|
199 |
199 |
0.00 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
199 |
Total Depreciation and Amortization (D&A) |
|
2.18 |
2.29 |
2.31 |
2.42 |
2.50 |
2.56 |
2.50 |
2.54 |
2.74 |
2.47 |
2.60 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.65 |
$0.77 |
$0.00 |
$0.76 |
$0.76 |
$0.95 |
$0.84 |
$0.80 |
$1.03 |
$0.99 |
$0.82 |
Adjusted Weighted Average Basic Shares Outstanding |
|
62.62M |
62.48M |
0.00 |
63.50M |
63.52M |
63.45M |
64.32M |
64.96M |
65.12M |
64.90M |
65.37M |
Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.77 |
$0.00 |
$0.76 |
$0.76 |
$0.95 |
$0.84 |
$0.80 |
$1.03 |
$0.99 |
$0.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
62.63M |
62.50M |
0.00 |
63.52M |
63.56M |
63.49M |
64.36M |
65.00M |
65.16M |
64.94M |
65.37M |
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 |
|
79.61M |
79.46M |
0.00 |
79.96M |
79.96M |
79.89M |
80.37M |
80.37M |
80.36M |
80.29M |
80.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
52 |
66 |
55 |
62 |
70 |
132 |
63 |
71 |
106 |
88 |
79 |
Normalized NOPAT Margin |
|
23.55% |
26.73% |
23.25% |
25.52% |
28.03% |
39.61% |
23.81% |
25.99% |
33.39% |
25.96% |
27.23% |
Pre Tax Income Margin |
|
30.17% |
33.46% |
38.48% |
37.79% |
35.09% |
33.90% |
40.83% |
32.82% |
40.58% |
33.55% |
33.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
27.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.01 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
21.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.47 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
24.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.14 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
18.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.60 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
97.18% |
100.13% |
81.15% |
66.48% |
61.98% |
58.81% |
58.94% |
62.01% |
58.87% |
63.48% |
72.19% |
Augmented Payout Ratio |
|
97.18% |
100.13% |
81.15% |
66.48% |
61.98% |
58.81% |
58.94% |
62.01% |
58.87% |
63.48% |
72.19% |
Key Financial Trends
Artisan Partners Asset Management (NYSE: APAM) has demonstrated consistent revenue and income growth over the last several years, with notable trends observed through the quarterly financial data from Q3 2022 through Q1 2025.
Positive Trends:
- Revenue Growth: Total revenue increased steadily from approximately $222.8 million in Q3 2022 to around $290 million in Q1 2025, reflecting healthy business expansion.
- Increasing Net Income: Net income attributable to common shareholders rose from about $44.2 million (Q3 2022) to $61.1 million (Q1 2025), reflecting profitability improvement.
- Strong Non-Interest Income: Other non-interest income, a key component of Artisan's revenue, showed growth from $234.3 million (Q3 2022) to $277.1 million (Q1 2025), supporting diversified income streams.
- Efficient Operating Cash Flow: Net cash from operating activities was robust in recent quarters, reaching $157.9 million in Q1 2025, indicating solid cash generation abilities.
- Stable Equity Base: Total common equity increased from about $255.4 million (Q3 2022) to $356.5 million (Q1 2025), supporting financial stability and potential for shareholder returns.
- Dividend Growth: Cash dividends per common share rose steadily, e.g., from $0.60 in Q2 2023 to $1.34 in Q1 2025, reflecting confidence in ongoing profitability and shareholder value commitment.
- Moderate Expense Management: Despite rising revenues, total non-interest expenses increased at a slower pace, indicating operational efficiency.
Neutral Items:
- Net Interest Income is a small but fluctuating portion of total revenue, sometimes near zero or slightly positive, reflecting the asset management business model.
- Non-operating income/expense has shown periodic fluctuations, including occasional negative impacts, but these are relatively small to the total financial picture.
- Debt Levels: Long-term debt remained stable around $199 million across the quarters, a factor to watch but currently manageable given equity levels.
Potential Concerns / Negative Trends:
- Volatility in Net Realized and Unrealized Capital Gains: These gains vary significantly quarter to quarter, e.g., negative $9 million in Q3 2022 but positive larger gains in other quarters, which can impact quarterly earnings consistency.
- Fluctuating Non-Controlling Interest Impact: The net income attributable to noncontrolling interests varies and sometimes reduces income available to common shareholders by a notable amount.
- Decreased Liquidity in Some Quarters: Occasional negative net changes in cash & equivalents, such as Q4 2023 and Q4 2022, may indicate temporary liquidity pressures that warrant monitoring.
Summary: Artisan Partners Asset Management shows a stable and growing revenue and income base with strong cash flow generation and a commitment to increasing dividends. Their diversified non-interest income supports resilience, though earnings can be impacted by capital gains volatility. Debt levels are stable, and equity growth lends financial strength. Overall, the company appears well-positioned for continued performance, but investors should watch earnings volatility related to capital gains and monitor liquidity trends.
08/25/25 01:37 PMAI Generated. May Contain Errors.