Annual Income Statements for Invesco
This table shows Invesco's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Invesco
This table shows Invesco'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 |
|
177 |
188 |
145 |
132 |
131 |
-742 |
142 |
132 |
55 |
209 |
171 |
Consolidated Net Income / (Loss) |
|
168 |
301 |
166 |
164 |
169 |
-667 |
214 |
196 |
104 |
239 |
267 |
Net Income / (Loss) Continuing Operations |
|
168 |
301 |
166 |
164 |
169 |
-667 |
214 |
196 |
104 |
239 |
267 |
Total Pre-Tax Income |
|
255 |
390 |
236 |
230 |
230 |
-934 |
283 |
260 |
145 |
317 |
345 |
Total Revenue |
|
1,416 |
1,470 |
1,409 |
1,472 |
1,444 |
1,369 |
1,515 |
1,496 |
-2.50 |
3,060 |
1,527 |
Net Interest Income / (Expense) |
|
-15 |
0.20 |
-9.40 |
-11 |
-6.50 |
4.50 |
-3.50 |
-5.30 |
-2.50 |
12 |
-1.80 |
Total Interest Income |
|
3.30 |
18 |
8.60 |
7.10 |
11 |
21 |
12 |
11 |
11 |
25 |
11 |
Investment Securities Interest Income |
|
3.30 |
18 |
8.60 |
7.10 |
11 |
21 |
12 |
11 |
11 |
25 |
11 |
Total Interest Expense |
|
19 |
18 |
18 |
18 |
17 |
17 |
16 |
16 |
13 |
12 |
13 |
Long-Term Debt Interest Expense |
|
19 |
18 |
18 |
18 |
17 |
17 |
16 |
16 |
13 |
12 |
13 |
Total Non-Interest Income |
|
1,431 |
1,470 |
1,418 |
1,483 |
1,451 |
1,365 |
1,518 |
1,501 |
0.00 |
3,048 |
1,529 |
Other Non-Interest Income |
|
1,446 |
1,443 |
1,418 |
1,443 |
- |
- |
1,475 |
1,483 |
- |
- |
1,529 |
Total Non-Interest Expense |
|
1,161 |
1,112 |
1,227 |
1,242 |
1,214 |
2,418 |
1,232 |
1,236 |
-117 |
2,803 |
1,178 |
Salaries and Employee Benefits |
|
421 |
464 |
463 |
476 |
479 |
469 |
473 |
452 |
625 |
464 |
465 |
Net Occupancy & Equipment Expense |
|
133 |
47 |
111 |
113 |
111 |
116 |
118 |
116 |
119 |
121 |
114 |
Marketing Expense |
|
28 |
12 |
20 |
23 |
19 |
20 |
18 |
21 |
19 |
24 |
17 |
Other Operating Expenses |
|
500 |
670 |
560 |
614 |
594 |
624 |
643 |
676 |
640 |
662 |
646 |
Amortization Expense |
|
15 |
19 |
14 |
13 |
11 |
1,260 |
11 |
11 |
11 |
11 |
10 |
Other Special Charges |
|
65 |
-100 |
60 |
2.70 |
- |
- |
-31 |
-41 |
-1,532 |
1,522 |
-74 |
Nonoperating Income / (Expense), net |
|
- |
- |
27 |
- |
- |
- |
- |
- |
30 |
- |
-4.70 |
Income Tax Expense |
|
87 |
90 |
70 |
66 |
61 |
-266 |
69 |
64 |
42 |
79 |
78 |
Preferred Stock Dividends Declared |
|
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-68 |
54 |
-38 |
-27 |
-22 |
16 |
14 |
4.50 |
-11 |
-30 |
37 |
Basic Earnings per Share |
|
$0.39 |
$0.41 |
$0.32 |
$0.29 |
$0.29 |
($1.63) |
$0.31 |
$0.29 |
$0.12 |
$0.46 |
$0.38 |
Weighted Average Basic Shares Outstanding |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
Diluted Earnings per Share |
|
$0.39 |
$0.41 |
$0.32 |
$0.29 |
$0.29 |
($1.63) |
$0.31 |
$0.29 |
$0.12 |
$0.46 |
$0.38 |
Weighted Average Diluted Shares Outstanding |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
Weighted Average Basic & Diluted Shares Outstanding |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
Cash Dividends to Common per Share |
|
$0.19 |
- |
$0.19 |
$0.20 |
$0.20 |
- |
$0.20 |
$0.21 |
$0.21 |
- |
$0.21 |
Annual Cash Flow Statements for Invesco
This table details how cash moves in and out of Invesco'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 |
|
412 |
118 |
352 |
-530 |
-115 |
85 |
348 |
-639 |
471 |
-403 |
Net Cash From Operating Activities |
|
1,128 |
654 |
1,158 |
829 |
1,117 |
1,230 |
1,078 |
703 |
1,301 |
1,190 |
Net Cash From Continuing Operating Activities |
|
1,128 |
654 |
1,158 |
829 |
1,117 |
1,230 |
1,078 |
703 |
1,301 |
1,190 |
Net Income / (Loss) Continuing Operations |
|
964 |
868 |
1,161 |
883 |
738 |
808 |
1,969 |
926 |
-168 |
752 |
Consolidated Net Income / (Loss) |
|
964 |
868 |
1,161 |
883 |
738 |
808 |
1,969 |
926 |
-168 |
752 |
Depreciation Expense |
|
94 |
101 |
117 |
142 |
178 |
204 |
205 |
195 |
183 |
180 |
Non-Cash Adjustments to Reconcile Net Income |
|
54 |
-327 |
-141 |
-143 |
16 |
288 |
-802 |
-46 |
1,459 |
112 |
Changes in Operating Assets and Liabilities, net |
|
17 |
12 |
21 |
-53 |
185 |
-68 |
-294 |
-372 |
-173 |
146 |
Net Cash From Investing Activities |
|
-665 |
-1,006 |
-974 |
-2,899 |
-1,433 |
-860 |
-848 |
-376 |
-244 |
68 |
Net Cash From Continuing Investing Activities |
|
-665 |
-1,006 |
-974 |
-2,899 |
-1,433 |
-860 |
-848 |
-376 |
-244 |
68 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-125 |
-148 |
-112 |
-103 |
-124 |
-115 |
-109 |
-193 |
-164 |
-69 |
Purchase of Investment Securities |
|
-4,821 |
-3,987 |
-6,186 |
-6,175 |
-5,157 |
-4,702 |
-6,173 |
-2,935 |
-3,233 |
-4,428 |
Sale and/or Maturity of Investments |
|
4,281 |
3,105 |
5,323 |
3,379 |
3,856 |
3,952 |
5,456 |
2,769 |
3,162 |
4,607 |
Other Investing Activities, net |
|
- |
23 |
- |
- |
-7.40 |
5.50 |
-22 |
-17 |
-8.30 |
-41 |
Net Cash From Financing Activities |
|
-52 |
470 |
169 |
1,540 |
201 |
-286 |
117 |
-967 |
-585 |
-1,662 |
Net Cash From Continuing Financing Activities |
|
-52 |
470 |
169 |
1,540 |
201 |
-286 |
117 |
-967 |
-585 |
-1,662 |
Issuance of Debt |
|
2,587 |
1,357 |
2,812 |
2,795 |
3,349 |
1,268 |
3,412 |
30 |
703 |
3,758 |
Repayment of Debt |
|
-1,584 |
-185 |
-2,452 |
-1,061 |
-2,170 |
-813 |
-2,509 |
-605 |
-452 |
-4,681 |
Repurchase of Common Equity |
|
-624 |
-535 |
-64 |
-52 |
-470 |
-47 |
-61 |
-245 |
-188 |
-79 |
Payment of Dividends |
|
-455 |
-460 |
-472 |
-491 |
-653 |
-594 |
-545 |
-572 |
-595 |
-608 |
Other Financing Activities, Net |
|
24 |
294 |
344 |
349 |
145 |
-99 |
-180 |
424 |
-54 |
-51 |
Cash Interest Paid |
|
68 |
81 |
85 |
101 |
99 |
93 |
86 |
67 |
68 |
54 |
Cash Interest Received |
|
8.80 |
5.80 |
3.10 |
8.90 |
9.20 |
2.70 |
0.70 |
8.70 |
31 |
36 |
Cash Income Taxes Paid |
|
389 |
299 |
257 |
322 |
194 |
224 |
432 |
301 |
195 |
236 |
Quarterly Cash Flow Statements for Invesco
This table details how cash moves in and out of Invesco'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 |
|
144 |
158 |
-232 |
66 |
295 |
342 |
-490 |
122 |
57 |
-93 |
353 |
Net Cash From Operating Activities |
|
492 |
464 |
-99 |
331 |
354 |
714 |
-54 |
489 |
438 |
317 |
-85 |
Net Cash From Continuing Operating Activities |
|
492 |
464 |
-99 |
331 |
354 |
714 |
-54 |
489 |
438 |
317 |
-85 |
Net Income / (Loss) Continuing Operations |
|
168 |
301 |
166 |
164 |
169 |
-667 |
214 |
196 |
104 |
239 |
267 |
Consolidated Net Income / (Loss) |
|
168 |
301 |
166 |
164 |
169 |
-667 |
214 |
196 |
104 |
239 |
267 |
Depreciation Expense |
|
48 |
49 |
47 |
47 |
42 |
46 |
45 |
46 |
44 |
44 |
42 |
Non-Cash Adjustments to Reconcile Net Income |
|
48 |
-41 |
86 |
-142 |
-61 |
1,576 |
11 |
55 |
-23 |
69 |
124 |
Changes in Operating Assets and Liabilities, net |
|
228 |
155 |
-397 |
261 |
204 |
-241 |
-324 |
192 |
314 |
-35 |
-518 |
Net Cash From Investing Activities |
|
-82 |
-138 |
46 |
-95 |
67 |
-262 |
-287 |
345 |
28 |
-17 |
-92 |
Net Cash From Continuing Investing Activities |
|
-82 |
-138 |
46 |
-95 |
67 |
-262 |
-287 |
345 |
28 |
-17 |
-92 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-63 |
-73 |
-38 |
-47 |
-39 |
-40 |
-21 |
-27 |
-28 |
7.00 |
-23 |
Purchase of Investment Securities |
|
-680 |
-426 |
-603 |
-650 |
-814 |
-1,166 |
-509 |
-1,191 |
-1,529 |
-1,198 |
-829 |
Sale and/or Maturity of Investments |
|
661 |
382 |
698 |
602 |
920 |
943 |
245 |
1,602 |
1,585 |
1,174 |
761 |
Other Investing Activities, net |
|
-0.30 |
-21 |
-11 |
- |
0.10 |
2.20 |
-1.70 |
-40 |
0.20 |
- |
0.00 |
Net Cash From Financing Activities |
|
-266 |
-168 |
-179 |
-171 |
-126 |
-110 |
-148 |
-712 |
-409 |
-393 |
529 |
Net Cash From Continuing Financing Activities |
|
-266 |
-168 |
-179 |
-171 |
-126 |
-110 |
-148 |
-712 |
-409 |
-393 |
529 |
Issuance of Debt |
|
-31 |
-24 |
40 |
212 |
293 |
158 |
1,305 |
439 |
528 |
1,487 |
1,892 |
Repayment of Debt |
|
-186 |
-1.20 |
-5.20 |
-23 |
-288 |
-136 |
-1,339 |
-937 |
-720 |
-1,685 |
-1,135 |
Repurchase of Common Equity |
|
-5.70 |
-4.60 |
-28 |
-152 |
-3.90 |
-4.40 |
-20 |
-2.70 |
-30 |
-26 |
-43 |
Payment of Dividends |
|
-145 |
-145 |
-145 |
-151 |
-149 |
-149 |
-149 |
-152 |
-155 |
-152 |
-152 |
Other Financing Activities, Net |
|
101 |
6.80 |
-40 |
-58 |
23 |
21 |
56 |
-59 |
-32 |
-17 |
-33 |
Annual Balance Sheets for Invesco
This table presents Invesco'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 |
|
25,073 |
25,734 |
31,669 |
30,978 |
39,420 |
36,504 |
32,686 |
29,757 |
28,934 |
27,009 |
Cash and Due from Banks |
|
2,215 |
2,070 |
2,518 |
1,148 |
1,701 |
1,710 |
2,147 |
1,434 |
1,469 |
987 |
Trading Account Securities |
|
1,019 |
795 |
675 |
614 |
830 |
827 |
926 |
997 |
919 |
1,240 |
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 |
|
427 |
465 |
491 |
469 |
584 |
564 |
518 |
561 |
600 |
479 |
Goodwill |
|
6,176 |
6,129 |
6,591 |
7,157 |
8,509 |
8,916 |
8,883 |
8,558 |
8,692 |
8,318 |
Intangible Assets |
|
1,354 |
1,399 |
1,559 |
2,176 |
7,358 |
7,306 |
7,228 |
7,141 |
5,848 |
5,749 |
Other Assets |
|
7,831 |
6,651 |
7,392 |
7,373 |
9,603 |
9,599 |
11,090 |
10,397 |
11,406 |
10,236 |
Total Liabilities & Shareholders' Equity |
|
25,073 |
25,734 |
31,669 |
30,978 |
39,420 |
36,504 |
32,686 |
29,757 |
28,934 |
27,009 |
Total Liabilities |
|
16,210 |
17,839 |
22,470 |
21,646 |
24,719 |
21,483 |
16,007 |
12,915 |
13,018 |
11,340 |
Long-Term Debt |
|
7,510 |
6,506 |
6,876 |
7,635 |
8,315 |
8,797 |
9,421 |
8,078 |
9,103 |
7,744 |
Other Long-Term Liabilities |
|
563 |
983 |
1,670 |
714 |
2,479 |
2,112 |
4,692 |
3,307 |
3,914 |
3,596 |
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 |
|
167 |
284 |
243 |
396 |
384 |
212 |
511 |
999 |
746 |
545 |
Total Equity & Noncontrolling Interests |
|
8,696 |
7,612 |
8,956 |
8,936 |
14,318 |
14,809 |
16,168 |
15,844 |
15,170 |
15,124 |
Total Preferred & Common Equity |
|
7,885 |
7,504 |
8,696 |
8,579 |
13,863 |
14,362 |
15,496 |
15,214 |
14,598 |
14,560 |
Preferred Stock |
|
- |
- |
- |
0.00 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
Total Common Equity |
|
7,885 |
7,504 |
8,696 |
8,579 |
9,852 |
10,351 |
11,485 |
11,203 |
10,587 |
10,549 |
Common Stock |
|
6,296 |
6,326 |
6,380 |
6,433 |
7,974 |
7,925 |
7,801 |
7,668 |
7,565 |
7,448 |
Retained Earnings |
|
4,440 |
4,833 |
5,489 |
5,885 |
5,918 |
6,085 |
7,169 |
7,518 |
6,827 |
6,990 |
Treasury Stock |
|
-2,404 |
-2,846 |
-2,782 |
-3,004 |
-3,453 |
-3,254 |
-3,044 |
-3,041 |
-3,003 |
-2,853 |
Accumulated Other Comprehensive Income / (Loss) |
|
-446 |
-809 |
-391 |
-735 |
-587 |
-405 |
-442 |
-942 |
-802 |
-1,036 |
Noncontrolling Interest |
|
810 |
108 |
260 |
357 |
456 |
447 |
672 |
630 |
573 |
564 |
Quarterly Balance Sheets for Invesco
This table presents Invesco'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 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
29,272 |
29,757 |
29,733 |
29,458 |
29,432 |
28,934 |
28,077 |
27,168 |
27,503 |
27,009 |
28,144 |
Cash and Due from Banks |
|
1,226 |
1,434 |
1,215 |
1,287 |
1,555 |
1,469 |
1,426 |
1,541 |
1,639 |
987 |
822 |
Trading Account Securities |
|
907 |
997 |
981 |
992 |
933 |
919 |
964 |
980 |
1,129 |
1,240 |
1,076 |
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 |
0.00 |
Premises and Equipment, Net |
|
504 |
561 |
573 |
585 |
586 |
600 |
584 |
574 |
580 |
479 |
458 |
Goodwill |
|
8,406 |
8,558 |
8,603 |
8,675 |
8,569 |
8,692 |
8,621 |
8,606 |
8,730 |
8,318 |
8,373 |
Intangible Assets |
|
7,146 |
7,141 |
7,131 |
7,118 |
7,100 |
5,848 |
5,832 |
5,819 |
5,817 |
5,749 |
5,747 |
Other Assets |
|
10,329 |
10,397 |
10,583 |
10,356 |
10,280 |
11,406 |
10,651 |
9,647 |
9,607 |
10,236 |
11,668 |
Total Liabilities & Shareholders' Equity |
|
29,272 |
29,757 |
29,733 |
29,458 |
29,432 |
28,934 |
28,077 |
27,168 |
27,503 |
27,009 |
28,144 |
Total Liabilities |
|
12,768 |
12,915 |
12,924 |
12,749 |
12,840 |
13,018 |
12,224 |
11,402 |
11,596 |
11,340 |
12,356 |
Other Short-Term Payables |
|
2,013 |
861 |
435 |
571 |
2,025 |
- |
1,774 |
1,953 |
2,342 |
- |
543 |
Long-Term Debt |
|
8,036 |
8,078 |
8,262 |
8,373 |
8,471 |
9,103 |
8,628 |
7,561 |
7,453 |
7,744 |
9,069 |
Other Long-Term Liabilities |
|
1,966 |
3,307 |
3,578 |
3,362 |
1,936 |
3,914 |
1,823 |
1,888 |
1,801 |
3,596 |
2,744 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
990 |
999 |
880 |
842 |
754 |
746 |
668 |
569 |
581 |
545 |
546 |
Total Equity & Noncontrolling Interests |
|
15,513 |
15,844 |
15,930 |
15,867 |
15,838 |
15,170 |
15,185 |
15,197 |
15,326 |
15,124 |
15,242 |
Total Preferred & Common Equity |
|
14,904 |
15,214 |
15,343 |
15,329 |
15,254 |
14,598 |
14,555 |
14,585 |
14,754 |
14,560 |
14,699 |
Preferred Stock |
|
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
4,011 |
Total Common Equity |
|
10,893 |
11,203 |
11,333 |
11,318 |
11,243 |
10,587 |
10,544 |
10,575 |
10,744 |
10,549 |
10,688 |
Common Stock |
|
7,660 |
7,668 |
7,526 |
7,546 |
7,556 |
7,565 |
7,428 |
7,430 |
7,438 |
7,448 |
7,349 |
Retained Earnings |
|
7,416 |
7,518 |
7,578 |
7,618 |
7,659 |
6,827 |
6,878 |
6,917 |
6,874 |
6,990 |
7,069 |
Treasury Stock |
|
-3,052 |
-3,041 |
-2,888 |
-3,027 |
-3,011 |
-3,003 |
-2,864 |
-2,850 |
-2,832 |
-2,853 |
-2,782 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,131 |
-942 |
-883 |
-818 |
-961 |
-802 |
-897 |
-922 |
-737 |
-1,036 |
-948 |
Noncontrolling Interest |
|
609 |
630 |
587 |
538 |
584 |
573 |
630 |
612 |
572 |
564 |
543 |
Annual Metrics And Ratios for Invesco
This table displays calculated financial ratios and metrics derived from Invesco's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.20% |
-7.19% |
-100.67% |
16,581.82% |
-102.04% |
5,841.04% |
-101.13% |
8,715.97% |
-4.92% |
6.57% |
EBITDA Growth |
|
0.05% |
-11.09% |
19.33% |
-17.19% |
-19.67% |
23.75% |
91.18% |
-39.32% |
-115.20% |
587.61% |
EBIT Growth |
|
-0.25% |
-12.41% |
19.66% |
-20.37% |
-25.24% |
25.66% |
108.37% |
-42.49% |
-131.79% |
324.61% |
NOPAT Growth |
|
-2.05% |
-10.85% |
35.08% |
-23.94% |
-26.94% |
25.15% |
117.28% |
-45.84% |
-130.00% |
340.15% |
Net Income Growth |
|
-3.70% |
-9.94% |
33.71% |
-23.94% |
-16.45% |
9.45% |
143.89% |
-53.01% |
-118.17% |
547.32% |
EPS Growth |
|
-0.44% |
-8.85% |
33.50% |
-22.18% |
-40.19% |
-11.72% |
164.60% |
-50.17% |
-148.99% |
261.64% |
Operating Cash Flow Growth |
|
-6.00% |
-42.04% |
77.03% |
-28.42% |
34.72% |
10.18% |
-12.37% |
-34.77% |
84.98% |
-8.52% |
Free Cash Flow Firm Growth |
|
315.49% |
369.54% |
-118.10% |
98.11% |
-55,614.38% |
100.13% |
-7,865.56% |
503.38% |
-118.04% |
696.35% |
Invested Capital Growth |
|
2.26% |
-12.04% |
11.62% |
5.55% |
35.65% |
3.48% |
9.58% |
-4.52% |
0.40% |
-6.42% |
Revenue Q/Q Growth |
|
2.04% |
-0.28% |
-100.51% |
568.02% |
-101.91% |
27,822.52% |
-101.01% |
-6.87% |
2,340.73% |
552.90% |
EBITDA Q/Q Growth |
|
1.43% |
1.84% |
-41.81% |
464.71% |
7.21% |
28.81% |
-1.90% |
-21.01% |
-118.93% |
621.30% |
EBIT Q/Q Growth |
|
1.30% |
1.94% |
-43.93% |
1,215.72% |
6.67% |
36.16% |
-1.95% |
-23.38% |
-140.70% |
333.44% |
NOPAT Q/Q Growth |
|
-3.22% |
1.72% |
-55.94% |
278.55% |
4.54% |
12.26% |
0.66% |
-19.59% |
-135.64% |
498.16% |
Net Income Q/Q Growth |
|
-3.13% |
2.76% |
-56.59% |
274.18% |
25.05% |
12.26% |
12.98% |
-21.69% |
-121.03% |
590.48% |
EPS Q/Q Growth |
|
-5.83% |
4.04% |
0.00% |
0.00% |
9.40% |
0.00% |
0.00% |
-25.13% |
-155.73% |
229.67% |
Operating Cash Flow Q/Q Growth |
|
52.78% |
-43.36% |
36.99% |
-20.83% |
33.56% |
10.84% |
-34.64% |
197.97% |
23.89% |
-25.03% |
Free Cash Flow Firm Q/Q Growth |
|
200.00% |
-9.59% |
-134.57% |
99.63% |
-30.34% |
101.63% |
6.21% |
-4.31% |
-238.87% |
49.68% |
Invested Capital Q/Q Growth |
|
-0.11% |
2.10% |
5.36% |
-2.36% |
3.96% |
2.32% |
2.02% |
1.55% |
-0.17% |
0.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
28.57% |
27.37% |
0.00% |
24.35% |
0.00% |
20.68% |
0.00% |
24.66% |
-3.94% |
18.03% |
EBIT Margin |
|
26.73% |
25.23% |
0.00% |
21.65% |
0.00% |
17.37% |
0.00% |
21.39% |
-7.15% |
15.07% |
Profit (Net Income) Margin |
|
18.90% |
18.34% |
0.00% |
16.80% |
0.00% |
13.12% |
0.00% |
15.46% |
-2.95% |
12.40% |
Tax Burden Percent |
|
70.78% |
71.96% |
81.23% |
77.59% |
75.84% |
75.53% |
78.76% |
74.18% |
70.70% |
74.84% |
Interest Burden Percent |
|
99.89% |
101.02% |
100.00% |
100.00% |
114.35% |
100.00% |
112.25% |
97.39% |
58.42% |
109.92% |
Effective Tax Rate |
|
29.22% |
28.04% |
18.77% |
22.41% |
24.16% |
24.47% |
21.24% |
25.82% |
0.00% |
25.16% |
Return on Invested Capital (ROIC) |
|
5.95% |
5.59% |
0.00% |
5.35% |
0.00% |
3.45% |
0.00% |
3.73% |
-1.14% |
2.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.95% |
5.71% |
0.00% |
5.35% |
0.00% |
3.45% |
0.00% |
3.44% |
0.22% |
3.63% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.67% |
4.78% |
0.00% |
4.19% |
0.00% |
1.99% |
0.00% |
1.80% |
0.11% |
1.94% |
Return on Equity (ROE) |
|
10.62% |
10.36% |
13.58% |
9.53% |
6.14% |
5.43% |
12.43% |
5.52% |
-1.03% |
4.76% |
Cash Return on Invested Capital (CROIC) |
|
3.72% |
18.40% |
-3.36% |
-0.06% |
-27.03% |
0.03% |
-2.12% |
8.35% |
-1.54% |
9.46% |
Operating Return on Assets (OROA) |
|
5.99% |
4.70% |
0.00% |
3.63% |
0.00% |
2.82% |
0.00% |
4.10% |
-1.39% |
3.27% |
Return on Assets (ROA) |
|
4.24% |
3.42% |
0.00% |
2.82% |
0.00% |
2.13% |
0.00% |
2.96% |
-0.57% |
2.69% |
Return on Common Equity (ROCE) |
|
9.49% |
9.52% |
12.87% |
8.88% |
4.71% |
3.69% |
8.56% |
3.74% |
-0.68% |
3.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.23% |
11.57% |
13.35% |
10.29% |
5.32% |
5.62% |
12.71% |
6.08% |
-1.15% |
5.17% |
Net Operating Profit after Tax (NOPAT) |
|
964 |
860 |
1,161 |
883 |
645 |
808 |
1,755 |
950 |
-285 |
685 |
NOPAT Margin |
|
18.90% |
18.15% |
0.00% |
16.80% |
0.00% |
13.12% |
0.00% |
15.87% |
-5.01% |
11.28% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.13% |
0.00% |
0.00% |
-1.16% |
0.00% |
-2.36% |
0.28% |
-1.36% |
-0.81% |
SG&A Expenses to Revenue |
|
35.74% |
38.26% |
0.00% |
38.79% |
0.00% |
39.05% |
0.00% |
37.85% |
42.47% |
42.35% |
Operating Expenses to Revenue |
|
73.27% |
74.97% |
0.00% |
78.35% |
0.00% |
82.63% |
0.00% |
78.61% |
107.15% |
84.93% |
Earnings before Interest and Taxes (EBIT) |
|
1,364 |
1,194 |
1,429 |
1,138 |
851 |
1,069 |
2,228 |
1,281 |
-407 |
915 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,457 |
1,296 |
1,546 |
1,280 |
1,028 |
1,273 |
2,433 |
1,476 |
-224 |
1,094 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.24 |
1.18 |
1.27 |
0.62 |
0.69 |
0.68 |
0.83 |
0.65 |
0.71 |
0.74 |
Price to Tangible Book Value (P/TBV) |
|
27.46 |
0.00 |
20.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.91 |
1.87 |
0.00 |
1.01 |
0.00 |
1.15 |
0.00 |
1.22 |
1.32 |
1.28 |
Price to Earnings (P/E) |
|
10.09 |
10.37 |
9.77 |
6.04 |
11.98 |
13.44 |
6.80 |
10.71 |
0.00 |
14.44 |
Dividend Yield |
|
4.60% |
5.12% |
4.25% |
9.18% |
8.25% |
5.05% |
3.24% |
5.71% |
4.69% |
4.71% |
Earnings Yield |
|
9.92% |
9.64% |
10.24% |
16.55% |
8.35% |
7.44% |
14.70% |
9.34% |
0.00% |
6.93% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
0.95 |
0.99 |
0.70 |
0.79 |
0.79 |
0.84 |
0.79 |
0.82 |
0.84 |
Enterprise Value to Revenue (EV/Rev) |
|
3.14 |
2.89 |
0.00 |
2.27 |
0.00 |
3.06 |
0.00 |
3.27 |
3.60 |
3.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.01 |
10.57 |
10.26 |
9.31 |
17.72 |
14.78 |
9.02 |
13.28 |
0.00 |
17.95 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.76 |
11.46 |
11.10 |
10.47 |
21.42 |
17.59 |
9.85 |
15.31 |
0.00 |
21.48 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.63 |
15.93 |
13.67 |
13.49 |
28.25 |
23.29 |
12.51 |
20.63 |
0.00 |
28.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.21 |
20.93 |
13.71 |
14.38 |
16.32 |
15.29 |
20.36 |
27.88 |
15.76 |
16.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.59 |
4.83 |
0.00 |
0.00 |
0.00 |
2,766.21 |
0.00 |
9.21 |
0.00 |
8.57 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.85 |
0.82 |
0.75 |
0.82 |
0.57 |
0.59 |
0.56 |
0.48 |
0.57 |
0.49 |
Long-Term Debt to Equity |
|
0.85 |
0.82 |
0.75 |
0.82 |
0.57 |
0.59 |
0.56 |
0.48 |
0.57 |
0.49 |
Financial Leverage |
|
0.78 |
0.84 |
0.78 |
0.78 |
0.66 |
0.58 |
0.57 |
0.52 |
0.52 |
0.53 |
Leverage Ratio |
|
2.51 |
3.03 |
3.36 |
3.38 |
2.93 |
2.55 |
2.18 |
1.86 |
1.79 |
1.77 |
Compound Leverage Factor |
|
2.51 |
3.06 |
3.36 |
3.38 |
3.35 |
2.55 |
2.45 |
1.81 |
1.05 |
1.95 |
Debt to Total Capital |
|
45.87% |
45.17% |
42.77% |
45.00% |
36.13% |
36.93% |
36.10% |
32.42% |
36.39% |
33.08% |
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 |
|
45.87% |
45.17% |
42.77% |
45.00% |
36.13% |
36.93% |
36.10% |
32.42% |
36.39% |
33.08% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.42% |
16.84% |
15.37% |
16.09% |
16.03% |
17.13% |
Noncontrolling Interests to Total Capital |
|
5.97% |
2.72% |
3.13% |
4.44% |
3.65% |
2.77% |
4.53% |
6.54% |
5.27% |
4.74% |
Common Equity to Total Capital |
|
48.16% |
52.11% |
54.10% |
50.56% |
42.80% |
43.46% |
44.01% |
44.96% |
42.32% |
45.06% |
Debt to EBITDA |
|
5.15 |
5.02 |
4.45 |
5.96 |
8.09 |
6.91 |
3.87 |
5.47 |
-40.57 |
7.08 |
Net Debt to EBITDA |
|
3.63 |
3.42 |
2.82 |
4.55 |
6.43 |
5.57 |
2.99 |
4.50 |
-34.02 |
6.18 |
Long-Term Debt to EBITDA |
|
5.15 |
5.02 |
4.45 |
5.96 |
8.09 |
6.91 |
3.87 |
5.47 |
-40.57 |
7.08 |
Debt to NOPAT |
|
7.79 |
7.57 |
5.92 |
8.65 |
12.89 |
10.89 |
5.37 |
8.50 |
-31.94 |
11.31 |
Net Debt to NOPAT |
|
5.49 |
5.16 |
3.75 |
6.60 |
10.25 |
8.78 |
4.15 |
6.99 |
-26.78 |
9.87 |
Long-Term Debt to NOPAT |
|
7.79 |
7.57 |
5.92 |
8.65 |
12.89 |
10.89 |
5.37 |
8.50 |
-31.94 |
11.31 |
Noncontrolling Interest Sharing Ratio |
|
10.67% |
8.17% |
5.23% |
6.78% |
23.31% |
32.03% |
31.11% |
32.32% |
33.48% |
33.08% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
603 |
2,831 |
-512 |
-9.70 |
-5,404 |
6.80 |
-528 |
2,130 |
-384 |
2,291 |
Operating Cash Flow to CapEx |
|
906.35% |
442.79% |
1,036.53% |
808.59% |
898.31% |
1,069.83% |
990.90% |
364.54% |
791.72% |
1,722.14% |
Free Cash Flow to Firm to Interest Expense |
|
7.38 |
0.00 |
-5.41 |
-0.09 |
-39.83 |
0.05 |
-5.58 |
25.00 |
-5.45 |
39.51 |
Operating Cash Flow to Interest Expense |
|
13.81 |
0.00 |
12.21 |
7.43 |
8.23 |
9.52 |
11.38 |
8.25 |
18.45 |
20.52 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.29 |
0.00 |
11.03 |
6.51 |
7.31 |
8.63 |
10.24 |
5.99 |
16.12 |
19.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.22 |
0.19 |
0.00 |
0.17 |
0.00 |
0.16 |
0.00 |
0.19 |
0.19 |
0.22 |
Fixed Asset Turnover |
|
12.30 |
10.62 |
0.00 |
10.96 |
0.00 |
10.73 |
0.00 |
11.10 |
9.81 |
11.25 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
16,373 |
14,401 |
16,074 |
16,967 |
23,017 |
23,817 |
26,100 |
24,920 |
25,019 |
23,413 |
Invested Capital Turnover |
|
0.32 |
0.31 |
0.00 |
0.32 |
0.00 |
0.26 |
0.00 |
0.23 |
0.23 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
361 |
-1,972 |
1,673 |
893 |
6,050 |
801 |
2,283 |
-1,180 |
99 |
-1,607 |
Enterprise Value (EV) |
|
16,037 |
13,689 |
15,869 |
11,917 |
18,228 |
18,810 |
21,945 |
19,608 |
20,506 |
19,645 |
Market Capitalization |
|
9,764 |
8,862 |
11,008 |
5,334 |
6,764 |
7,054 |
9,478 |
7,325 |
7,543 |
7,769 |
Book Value per Share |
|
$18.60 |
$18.37 |
$21.36 |
$20.86 |
$21.71 |
$22.54 |
$24.90 |
$24.63 |
$23.55 |
$23.47 |
Tangible Book Value per Share |
|
$0.84 |
($0.06) |
$1.34 |
($1.83) |
($13.25) |
($12.78) |
($10.03) |
($9.89) |
($8.79) |
($7.83) |
Total Capital |
|
16,373 |
14,401 |
16,074 |
16,967 |
23,017 |
23,817 |
26,100 |
24,920 |
25,019 |
23,413 |
Total Debt |
|
7,510 |
6,506 |
6,876 |
7,635 |
8,315 |
8,797 |
9,421 |
8,078 |
9,103 |
7,744 |
Total Long-Term Debt |
|
7,510 |
6,506 |
6,876 |
7,635 |
8,315 |
8,797 |
9,421 |
8,078 |
9,103 |
7,744 |
Net Debt |
|
5,295 |
4,435 |
4,358 |
5,829 |
6,614 |
7,087 |
7,274 |
6,644 |
7,634 |
6,757 |
Capital Expenditures (CapEx) |
|
125 |
148 |
112 |
103 |
124 |
115 |
109 |
193 |
164 |
69 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-8.78 |
0.00 |
0.00 |
-93 |
0.00 |
-215 |
25 |
-117 |
-68 |
Net Nonoperating Obligations (NNO) |
|
7,510 |
6,506 |
6,876 |
7,635 |
8,315 |
8,797 |
9,421 |
8,078 |
9,103 |
7,744 |
Total Depreciation and Amortization (D&A) |
|
94 |
101 |
117 |
142 |
178 |
204 |
205 |
195 |
183 |
180 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.26 |
$2.06 |
$2.75 |
$2.14 |
$1.29 |
$1.14 |
$3.01 |
$1.50 |
($0.73) |
$1.18 |
Adjusted Weighted Average Basic Shares Outstanding |
|
416.42M |
403.84M |
407.15M |
397.07M |
453.40M |
459.07M |
460.75M |
454.75M |
449.20M |
447.60M |
Adjusted Diluted Earnings per Share |
|
$2.26 |
$2.06 |
$2.75 |
$2.14 |
$1.28 |
$1.13 |
$2.99 |
$1.49 |
($0.73) |
$1.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
416.42M |
403.84M |
407.15M |
397.07M |
453.40M |
459.07M |
460.75M |
454.75M |
449.20M |
447.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
416.42M |
403.84M |
407.15M |
397.07M |
453.40M |
459.07M |
460.75M |
454.75M |
449.20M |
447.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
945 |
886 |
1,132 |
966 |
-3,637 |
952 |
-4,128 |
948 |
-291 |
623 |
Normalized NOPAT Margin |
|
18.52% |
18.71% |
0.00% |
18.38% |
0.00% |
15.46% |
0.00% |
15.83% |
-5.11% |
10.27% |
Pre Tax Income Margin |
|
26.70% |
25.49% |
0.00% |
21.65% |
0.00% |
17.37% |
0.00% |
20.84% |
-4.18% |
16.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.69 |
0.00 |
15.08 |
10.21 |
6.27 |
8.27 |
23.52 |
15.04 |
-5.78 |
15.77 |
NOPAT to Interest Expense |
|
11.80 |
0.00 |
12.25 |
7.92 |
4.75 |
6.25 |
18.53 |
11.15 |
-4.04 |
11.80 |
EBIT Less CapEx to Interest Expense |
|
15.17 |
0.00 |
13.90 |
9.29 |
5.35 |
7.38 |
22.37 |
12.77 |
-8.11 |
14.58 |
NOPAT Less CapEx to Interest Expense |
|
10.28 |
0.00 |
11.07 |
7.00 |
3.84 |
5.36 |
17.38 |
8.89 |
-6.37 |
10.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.14% |
53.02% |
40.62% |
55.55% |
88.47% |
73.59% |
27.65% |
61.76% |
-353.57% |
80.85% |
Augmented Payout Ratio |
|
111.83% |
114.64% |
46.12% |
61.42% |
152.14% |
79.42% |
30.74% |
88.20% |
-465.04% |
91.39% |
Quarterly Metrics And Ratios for Invesco
This table displays calculated financial ratios and metrics derived from Invesco'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 |
|
-20.06% |
127.97% |
-11.69% |
-2.33% |
2.00% |
-6.88% |
7.51% |
1.62% |
-100.17% |
123.54% |
3.78% |
EBITDA Growth |
|
-58.85% |
-22.75% |
-31.02% |
-34.16% |
-10.17% |
-346.35% |
28.58% |
10.46% |
-41.70% |
130.03% |
37.13% |
EBIT Growth |
|
-62.78% |
-24.78% |
-34.97% |
-38.18% |
-9.84% |
-392.69% |
35.81% |
13.05% |
-50.13% |
124.50% |
45.61% |
NOPAT Growth |
|
-69.15% |
-46.01% |
-38.30% |
-43.07% |
0.24% |
-317.24% |
46.19% |
19.16% |
-51.46% |
136.53% |
49.04% |
Net Income Growth |
|
-69.15% |
-46.01% |
-30.19% |
-24.90% |
0.24% |
-321.78% |
29.19% |
19.16% |
-38.59% |
135.78% |
24.79% |
EPS Growth |
|
-45.07% |
-54.95% |
-25.58% |
11.54% |
-25.64% |
-497.56% |
-3.13% |
0.00% |
-58.62% |
128.22% |
22.58% |
Operating Cash Flow Growth |
|
-18.14% |
12,627.03% |
73.65% |
169.13% |
-28.03% |
54.11% |
44.99% |
47.63% |
23.81% |
-55.63% |
-55.51% |
Free Cash Flow Firm Growth |
|
168.88% |
185.81% |
165.80% |
198.01% |
-129.22% |
-150.83% |
-21.91% |
1,030.36% |
603.72% |
345.21% |
-113.57% |
Invested Capital Growth |
|
-4.08% |
-4.52% |
-3.41% |
-0.03% |
2.13% |
0.40% |
-2.36% |
-7.00% |
-6.79% |
-6.42% |
1.54% |
Revenue Q/Q Growth |
|
-6.02% |
3.82% |
130.77% |
4.46% |
-1.86% |
-5.21% |
134.54% |
-1.26% |
-100.17% |
122,512.00% |
-50.09% |
EBITDA Q/Q Growth |
|
-28.06% |
34.36% |
-37.34% |
8.70% |
-1.84% |
-468.44% |
131.05% |
-6.62% |
-48.19% |
89.79% |
29.85% |
EBIT Q/Q Growth |
|
-31.41% |
40.53% |
-41.90% |
10.37% |
0.04% |
-556.22% |
125.65% |
-8.13% |
-55.87% |
124.15% |
35.98% |
NOPAT Q/Q Growth |
|
-41.72% |
78.73% |
-51.29% |
12.20% |
2.62% |
-487.34% |
132.78% |
-8.54% |
-58.20% |
191.47% |
13.51% |
Net Income Q/Q Growth |
|
-23.12% |
78.73% |
-44.88% |
-0.84% |
2.62% |
-495.44% |
132.11% |
-8.54% |
-47.12% |
130.41% |
11.98% |
EPS Q/Q Growth |
|
50.00% |
5.13% |
-21.95% |
-9.38% |
0.00% |
-662.07% |
119.02% |
-6.45% |
-58.62% |
283.33% |
-17.39% |
Operating Cash Flow Q/Q Growth |
|
299.68% |
-5.79% |
-121.34% |
434.98% |
6.88% |
101.72% |
-107.62% |
999.08% |
-10.37% |
-27.71% |
-126.70% |
Free Cash Flow Firm Q/Q Growth |
|
788.53% |
22.10% |
-30.32% |
-83.27% |
-305.27% |
-112.43% |
409.23% |
142.15% |
-8.52% |
3.41% |
-105.69% |
Invested Capital Q/Q Growth |
|
-2.19% |
1.55% |
0.61% |
0.04% |
-0.08% |
-0.17% |
-0.19% |
-4.71% |
0.14% |
0.23% |
6.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
21.40% |
27.69% |
18.11% |
18.84% |
18.85% |
-73.26% |
21.66% |
20.48% |
0.00% |
9.84% |
25.61% |
EBIT Margin |
|
18.02% |
24.39% |
14.79% |
15.62% |
15.92% |
-76.65% |
18.68% |
17.38% |
0.00% |
8.40% |
22.89% |
Profit (Net Income) Margin |
|
11.89% |
20.46% |
11.77% |
11.17% |
11.68% |
-48.73% |
14.14% |
13.10% |
0.00% |
7.80% |
17.50% |
Tax Burden Percent |
|
65.97% |
77.05% |
70.34% |
71.51% |
73.35% |
71.46% |
75.72% |
75.38% |
71.40% |
75.20% |
77.50% |
Interest Burden Percent |
|
100.00% |
108.90% |
113.15% |
100.00% |
100.00% |
88.96% |
100.00% |
100.00% |
126.50% |
123.45% |
98.66% |
Effective Tax Rate |
|
34.03% |
22.95% |
29.66% |
28.49% |
26.65% |
0.00% |
24.28% |
24.62% |
28.60% |
24.80% |
22.50% |
Return on Invested Capital (ROIC) |
|
3.05% |
4.80% |
0.00% |
0.00% |
0.00% |
-10.88% |
0.05% |
0.06% |
0.00% |
1.95% |
4.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.05% |
4.80% |
0.00% |
0.00% |
0.00% |
-11.04% |
0.05% |
0.06% |
0.00% |
1.95% |
4.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.61% |
2.51% |
0.00% |
0.00% |
0.00% |
-5.79% |
0.02% |
0.03% |
0.00% |
1.04% |
2.44% |
Return on Equity (ROE) |
|
4.66% |
7.31% |
5.08% |
4.79% |
4.83% |
-16.68% |
0.07% |
0.09% |
-0.94% |
3.00% |
6.84% |
Cash Return on Invested Capital (CROIC) |
|
8.88% |
8.35% |
6.82% |
3.22% |
1.12% |
-1.54% |
1.85% |
6.79% |
6.32% |
9.46% |
1.61% |
Operating Return on Assets (OROA) |
|
3.73% |
4.68% |
0.00% |
0.00% |
0.00% |
-14.87% |
0.05% |
0.07% |
0.00% |
1.82% |
4.99% |
Return on Assets (ROA) |
|
2.46% |
3.92% |
0.00% |
0.00% |
0.00% |
-9.45% |
0.04% |
0.05% |
0.00% |
1.69% |
3.81% |
Return on Common Equity (ROCE) |
|
3.12% |
4.95% |
3.43% |
3.21% |
3.23% |
-11.09% |
0.05% |
0.06% |
-0.64% |
2.01% |
4.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.93% |
0.00% |
5.56% |
5.21% |
5.24% |
0.00% |
-0.82% |
-0.61% |
-1.04% |
0.00% |
5.48% |
Net Operating Profit after Tax (NOPAT) |
|
168 |
301 |
147 |
164 |
169 |
-653 |
214 |
196 |
82 |
239 |
271 |
NOPAT Margin |
|
11.89% |
20.46% |
10.40% |
11.17% |
11.68% |
-47.73% |
14.14% |
13.10% |
0.00% |
7.80% |
17.74% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.22% |
0.00% |
0.00% |
0.16% |
0.00% |
0.00% |
-0.27% |
0.00% |
0.04% |
SG&A Expenses to Revenue |
|
41.07% |
35.52% |
42.09% |
41.55% |
42.15% |
44.18% |
40.17% |
39.40% |
0.00% |
19.89% |
38.99% |
Operating Expenses to Revenue |
|
81.98% |
75.61% |
87.07% |
84.38% |
84.08% |
176.65% |
81.32% |
82.62% |
0.00% |
91.60% |
77.11% |
Earnings before Interest and Taxes (EBIT) |
|
255 |
359 |
208 |
230 |
230 |
-1,049 |
283 |
260 |
115 |
257 |
350 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
303 |
407 |
255 |
277 |
272 |
-1,003 |
328 |
306 |
159 |
301 |
391 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.53 |
0.65 |
0.62 |
0.65 |
0.55 |
0.71 |
0.71 |
0.64 |
0.74 |
0.74 |
0.64 |
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) |
|
0.90 |
1.22 |
0.00 |
0.00 |
0.00 |
1.32 |
89.75 |
62.89 |
0.00 |
1.28 |
1.11 |
Price to Earnings (P/E) |
|
6.28 |
10.71 |
11.21 |
11.36 |
10.35 |
0.00 |
0.00 |
0.00 |
0.00 |
14.44 |
11.96 |
Dividend Yield |
|
5.61% |
5.71% |
6.02% |
5.96% |
6.99% |
4.69% |
4.82% |
5.38% |
4.61% |
4.71% |
5.41% |
Earnings Yield |
|
15.92% |
9.34% |
8.92% |
8.80% |
9.66% |
0.00% |
0.00% |
0.00% |
0.00% |
6.93% |
8.36% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.74 |
0.79 |
0.78 |
0.79 |
0.74 |
0.82 |
0.82 |
0.77 |
0.81 |
0.84 |
0.81 |
Enterprise Value to Revenue (EV/Rev) |
|
2.83 |
3.27 |
0.00 |
0.00 |
0.00 |
3.60 |
240.30 |
167.67 |
0.00 |
3.24 |
3.29 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.75 |
13.28 |
14.68 |
16.26 |
15.55 |
0.00 |
0.00 |
0.00 |
0.00 |
17.95 |
16.78 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.90 |
15.31 |
17.15 |
19.28 |
18.43 |
0.00 |
0.00 |
0.00 |
0.00 |
21.48 |
19.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.41 |
20.63 |
22.96 |
24.74 |
23.06 |
0.00 |
0.00 |
0.00 |
0.00 |
28.70 |
26.05 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
77.19 |
27.88 |
20.01 |
16.65 |
17.56 |
15.76 |
14.84 |
11.94 |
11.89 |
16.51 |
17.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.18 |
9.21 |
11.27 |
24.49 |
66.63 |
0.00 |
43.60 |
10.92 |
12.33 |
8.57 |
50.72 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.49 |
0.48 |
0.49 |
0.50 |
0.51 |
0.57 |
0.54 |
0.48 |
0.47 |
0.49 |
0.57 |
Long-Term Debt to Equity |
|
0.49 |
0.48 |
0.49 |
0.50 |
0.51 |
0.57 |
0.54 |
0.48 |
0.47 |
0.49 |
0.57 |
Financial Leverage |
|
0.53 |
0.52 |
0.52 |
0.50 |
0.50 |
0.52 |
0.52 |
0.49 |
0.49 |
0.53 |
0.56 |
Leverage Ratio |
|
1.89 |
1.86 |
1.83 |
1.79 |
1.77 |
1.79 |
1.77 |
1.74 |
1.75 |
1.77 |
1.78 |
Compound Leverage Factor |
|
1.89 |
2.03 |
2.07 |
1.79 |
1.77 |
1.59 |
1.77 |
1.74 |
2.22 |
2.19 |
1.75 |
Debt to Total Capital |
|
32.75% |
32.42% |
32.95% |
33.38% |
33.80% |
36.39% |
35.24% |
32.41% |
31.91% |
33.08% |
36.49% |
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 |
|
32.75% |
32.42% |
32.95% |
33.38% |
33.80% |
36.39% |
35.24% |
32.41% |
31.91% |
33.08% |
36.49% |
Preferred Equity to Total Capital |
|
16.34% |
16.09% |
16.00% |
15.99% |
16.00% |
16.03% |
16.38% |
17.19% |
17.17% |
17.13% |
16.13% |
Noncontrolling Interests to Total Capital |
|
6.52% |
6.54% |
5.85% |
5.50% |
5.34% |
5.27% |
5.30% |
5.06% |
4.93% |
4.74% |
4.38% |
Common Equity to Total Capital |
|
44.39% |
44.96% |
45.20% |
45.13% |
44.86% |
42.32% |
43.07% |
45.33% |
45.99% |
45.06% |
43.00% |
Debt to EBITDA |
|
4.30 |
5.47 |
6.19 |
6.88 |
7.14 |
-40.57 |
-68.80 |
-78.44 |
-35.51 |
7.08 |
7.56 |
Net Debt to EBITDA |
|
3.64 |
4.50 |
5.28 |
5.83 |
5.83 |
-34.02 |
-57.44 |
-62.45 |
-27.70 |
6.18 |
6.87 |
Long-Term Debt to EBITDA |
|
4.30 |
5.47 |
6.19 |
6.88 |
7.14 |
-40.57 |
-68.80 |
-78.44 |
-35.51 |
7.08 |
7.56 |
Debt to NOPAT |
|
6.80 |
8.50 |
9.68 |
10.48 |
10.59 |
-31.94 |
-64.63 |
-67.22 |
-43.35 |
11.31 |
11.73 |
Net Debt to NOPAT |
|
5.76 |
6.99 |
8.25 |
8.87 |
8.65 |
-26.78 |
-53.95 |
-53.52 |
-33.82 |
9.87 |
10.67 |
Long-Term Debt to NOPAT |
|
6.80 |
8.50 |
9.68 |
10.48 |
10.59 |
-31.94 |
-64.63 |
-67.22 |
-43.35 |
11.31 |
11.73 |
Noncontrolling Interest Sharing Ratio |
|
33.00% |
32.32% |
32.53% |
32.86% |
33.11% |
33.48% |
33.02% |
32.58% |
32.34% |
33.08% |
32.89% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,213 |
1,481 |
1,032 |
173 |
-354 |
-753 |
806 |
1,951 |
1,785 |
1,846 |
-105 |
Operating Cash Flow to CapEx |
|
784.69% |
634.06% |
-259.58% |
709.42% |
903.32% |
1,772.46% |
-259.05% |
1,831.84% |
1,543.66% |
0.00% |
-361.54% |
Free Cash Flow to Firm to Interest Expense |
|
65.19 |
84.13 |
57.32 |
9.38 |
-20.48 |
-44.80 |
50.67 |
119.69 |
133.19 |
148.84 |
-8.01 |
Operating Cash Flow to Interest Expense |
|
26.45 |
26.34 |
-5.49 |
18.01 |
20.47 |
42.52 |
-3.42 |
30.01 |
32.72 |
25.56 |
-6.46 |
Operating Cash Flow Less CapEx to Interest Expense |
|
23.08 |
22.18 |
-7.61 |
15.47 |
18.20 |
40.12 |
-4.74 |
28.37 |
30.60 |
26.12 |
-8.24 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.21 |
0.19 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.22 |
0.22 |
Fixed Asset Turnover |
|
12.65 |
11.10 |
0.00 |
0.00 |
0.00 |
9.81 |
0.14 |
0.18 |
0.00 |
11.25 |
11.75 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
24,539 |
24,920 |
25,072 |
25,082 |
25,062 |
25,019 |
24,481 |
23,327 |
23,360 |
23,413 |
24,857 |
Invested Capital Turnover |
|
0.26 |
0.23 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.00 |
0.25 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
-1,044 |
-1,180 |
-885 |
-8.20 |
523 |
99 |
-592 |
-1,755 |
-1,703 |
-1,607 |
376 |
Enterprise Value (EV) |
|
18,217 |
19,608 |
19,602 |
19,777 |
18,437 |
20,506 |
19,969 |
17,940 |
18,879 |
19,645 |
20,137 |
Market Capitalization |
|
5,796 |
7,325 |
7,077 |
7,301 |
6,174 |
7,543 |
7,458 |
6,729 |
7,903 |
7,769 |
6,790 |
Book Value per Share |
|
$23.94 |
$24.63 |
$24.92 |
$24.70 |
$25.06 |
$23.55 |
$23.44 |
$23.51 |
$23.87 |
$23.47 |
$23.88 |
Tangible Book Value per Share |
|
($10.24) |
($9.89) |
($9.68) |
($9.77) |
($9.86) |
($8.79) |
($8.69) |
($8.56) |
($8.45) |
($7.83) |
($7.67) |
Total Capital |
|
24,539 |
24,920 |
25,072 |
25,082 |
25,062 |
25,019 |
24,481 |
23,327 |
23,360 |
23,413 |
24,857 |
Total Debt |
|
8,036 |
8,078 |
8,262 |
8,373 |
8,471 |
9,103 |
8,628 |
7,561 |
7,453 |
7,744 |
9,069 |
Total Long-Term Debt |
|
8,036 |
8,078 |
8,262 |
8,373 |
8,471 |
9,103 |
8,628 |
7,561 |
7,453 |
7,744 |
9,069 |
Net Debt |
|
6,810 |
6,644 |
7,048 |
7,086 |
6,916 |
7,634 |
7,202 |
6,020 |
5,814 |
6,757 |
8,248 |
Capital Expenditures (CapEx) |
|
63 |
73 |
38 |
47 |
39 |
40 |
21 |
27 |
28 |
-7.00 |
23 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-19 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
-22 |
0.00 |
3.64 |
Net Nonoperating Obligations (NNO) |
|
8,036 |
8,078 |
8,262 |
8,373 |
8,471 |
9,103 |
8,628 |
7,561 |
7,453 |
7,744 |
9,069 |
Total Depreciation and Amortization (D&A) |
|
48 |
49 |
47 |
47 |
42 |
46 |
45 |
46 |
44 |
44 |
42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.39 |
$0.41 |
$0.32 |
$0.29 |
$0.29 |
($1.63) |
$0.31 |
$0.29 |
$0.12 |
$0.46 |
$0.38 |
Adjusted Weighted Average Basic Shares Outstanding |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
Adjusted Diluted Earnings per Share |
|
$0.39 |
$0.41 |
$0.32 |
$0.29 |
$0.29 |
($1.63) |
$0.31 |
$0.29 |
$0.12 |
$0.46 |
$0.38 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
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 |
|
454.78M |
454.75M |
458.17M |
448.62M |
449.55M |
449.20M |
449.83M |
450.03M |
449.44M |
447.60M |
447.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
211 |
224 |
188 |
166 |
169 |
-653 |
191 |
165 |
-1,012 |
1,383 |
214 |
Normalized NOPAT Margin |
|
14.90% |
15.20% |
13.37% |
11.30% |
11.68% |
-47.73% |
12.62% |
11.04% |
0.00% |
45.20% |
13.98% |
Pre Tax Income Margin |
|
18.02% |
26.56% |
16.73% |
15.62% |
15.92% |
-68.19% |
18.68% |
17.38% |
0.00% |
10.37% |
22.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.72 |
20.37 |
11.57 |
12.49 |
13.29 |
-62.46 |
17.79 |
15.94 |
8.56 |
20.73 |
26.69 |
NOPAT to Interest Expense |
|
9.05 |
17.09 |
8.14 |
8.93 |
9.75 |
-38.90 |
13.47 |
12.02 |
6.11 |
19.25 |
20.68 |
EBIT Less CapEx to Interest Expense |
|
10.34 |
16.22 |
9.46 |
9.96 |
11.03 |
-64.86 |
16.47 |
14.31 |
6.44 |
21.30 |
24.90 |
NOPAT Less CapEx to Interest Expense |
|
5.68 |
12.94 |
6.02 |
6.40 |
7.49 |
-41.29 |
12.15 |
10.38 |
3.99 |
19.81 |
18.90 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.78% |
61.76% |
67.87% |
73.29% |
73.80% |
-353.57% |
-500.17% |
-680.07% |
-394.85% |
80.85% |
75.80% |
Augmented Payout Ratio |
|
68.34% |
88.20% |
72.55% |
97.00% |
97.27% |
-465.04% |
-650.58% |
-715.63% |
-432.46% |
91.39% |
88.47% |
Key Financial Trends
Over the recent four years, Invesco Ltd. (NYSE: IVZ) has shown a number of notable trends and key financial highlights across its income statements, balance sheets, and cash flow statements.
- Net Income Attributable to Common Shareholders has trended positively from a loss of $742.3 million in Q4 2023 to a gain of $171.1 million in Q1 2025, indicating improving profitability.
- Total Revenue for Q1 2025 was $1.527 billion, showing strong income generation mainly from non-interest income sources which totaled $1.529 billion for the quarter.
- Operating expenses have been managed well with Q1 2025's total non-interest expense at $1.178 billion, significantly lower than the $2.803 billion reported in Q4 2024. This reduction contributed to improved pre-tax income dynamics.
- Invesco maintained a robust equity base with total equity and noncontrolling interests remaining stable around $15.2 billion in Q1 2025, supporting financial strength and capital adequacy.
- The company generated positive net cash from financing activities during Q1 2025 ($529 million), bolstered by issuance of debt that outpaced repayments, providing liquidity support.
- The firm's long-term debt showed an increase, reaching approximately $9.07 billion in Q1 2025 compared to $7.74 billion in Q4 2024, signaling increased leverage which could affect financial risk.
- Cash and due from banks decreased slightly in Q1 2025 to $821.7 million from $986.5 million in Q4 2024, requiring ongoing monitoring of liquidity position.
- The weighted average diluted shares outstanding remained fairly constant at around 447 million shares in Q1 2025, signaling limited dilution to shareholders.
- Net interest income continues to be a headwind, with Q1 2025 showing a net interest expense of $1.8 million contrasting with a positive net interest income of $12.2 million in Q4 2024, reflecting interest costs pressures.
- Other special charges swung to a negative value of -$74.1 million in Q1 2025 from positive $1.5 billion in Q4 2024, which might indicate reclassification or reversal of prior charges with unclear impact on earnings stability.
- The dramatic loss reported in Q4 2023 with net income attributable to common shareholders at -$742.3 million negatively impacted the prior year's earnings trajectory and reflects possible one-time impairments or significant operational challenges.
- Net cash from continuing operating activities turned negative at -$84.6 million in Q1 2025, after strong positive cash flow in previous quarters, signaling temporary operational cash pressures.
- The company’s total assets decreased from about $29.3 billion in Q4 2023 to $28.1 billion in Q1 2025, mostly due to declines in cash, securities, and other assets, which might reflect asset sales or lower investment levels.
- There was a notable increase in total liabilities, from $11.34 billion in Q4 2024 to $12.36 billion in Q1 2025, driven by rising long-term debt and other liabilities, which raises concerns about increased financial obligations.
- Marketing and occupancy expenses remained elevated, with marketing expense at $17 million and occupancy plus equipment expenses at over $113 million in Q1 2025, pressuring margins if revenue growth slows.
In summary, Invesco has rebounded from a severe loss in late 2023 to achieve profitability in early 2025 with improved revenue and controlled expenses. However, the firm faces challenges including operating cash flow volatility, increased leverage, and interest expense pressures that retail investors should watch closely going forward.
09/16/25 02:15 AM ETAI Generated. May Contain Errors.