Janus henderson group plc (JSMD)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Sep'16Jun'16
Revenue:
Total revenue

2,228,000

2,192,400

2,136,300

2,181,500

2,238,000

2,306,400

2,383,100

2,368,800

2,173,000

1,818,300

1,441,500

1,131,700

0

0

0

Operating expenses:
Employee compensation and benefits

613,100

602,500

595,200

606,800

611,300

613,000

629,800

647,000

619,600

543,300

436,400

326,900

0

0

0

Long-term incentive plans

169,500

184,300

172,100

191,000

197,000

188,600

192,500

182,300

174,400

150,800

134,800

114,100

0

0

0

Distribution expenses

454,600

444,300

408,600

418,100

431,300

446,700

460,800

460,800

418,600

351,900

286,100

231,100

0

0

0

Investment administration

47,800

47,900

45,700

46,700

47,300

46,900

47,500

47,000

45,000

43,800

42,500

43,600

0

0

0

Marketing

30,300

31,100

33,900

35,500

36,900

37,900

34,900

35,900

36,500

31,200

24,000

19,600

0

0

0

General, administrative and occupancy

260,800

260,800

262,900

255,200

246,700

253,700

246,900

241,200

249,300

202,200

171,600

141,300

0

0

0

Impairment of goodwill and intangible assets

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

80,600

80,600

81,300

86,900

69,400

69,800

74,300

68,300

61,900

52,800

36,300

27,100

0

0

0

Total operating expenses

2,144,000

1,651,500

1,599,700

1,640,200

1,639,900

1,656,600

1,686,700

1,682,500

1,605,300

1,376,000

1,131,700

903,700

0

0

0

Operating income (loss)

84,000

540,900

536,600

541,300

598,100

649,800

696,400

686,300

567,700

442,300

309,800

228,000

0

0

0

Interest expense

14,300

15,100

15,800

16,300

16,000

15,700

15,800

16,500

14,600

11,900

8,300

5,000

0

0

0

Investment gains (losses), net

-29,600

34,200

6,800

-5,500

-26,900

-40,900

-22,600

-8,200

18,200

18,000

13,000

-2,000

0

0

0

Other non-operating income (expenses), net

59,600

23,500

42,800

40,400

25,800

68,600

46,100

52,500

36,600

-1,000

8,500

-3,400

0

0

0

Income (loss) before taxes

99,700

583,500

570,400

559,900

581,000

661,800

704,100

714,100

607,900

447,400

323,000

217,600

0

0

0

Income tax benefit (provision)

39,100

137,800

144,300

141,800

144,700

162,200

-166,800

-153,900

-171,100

-211,000

83,100

39,700

0

0

0

Net income (loss)

60,600

445,700

426,100

418,100

436,300

499,600

870,900

868,000

779,000

658,400

239,900

177,900

0

0

0

Net loss (income) attributable to noncontrolling interests

-25,900

18,100

3,700

-3,400

-16,400

-24,200

-15,500

-9,600

0

-

0

0

-

0

0

Net income (loss) attributable to JHG

86,500

427,600

422,400

421,500

452,700

523,800

888,700

877,000

778,100

655,500

237,200

184,000

0

0

0

Earnings (loss) per share attributable to JHG common shareholders:
Basic (in dollars per share)

-1.35

0.59

0.58

0.56

0.48

0.55

0.55

0.70

0.82

2.81

0.49

0.29

0.38

0.48

0.42

Diluted (in dollars per share)

-1.35

0.59

0.58

0.56

0.48

0.54

0.55

0.70

0.82

2.78

0.49

0.28

0.38

0.46

0.41

Other comprehensive income (loss), net of tax:
Foreign currency translation gains (losses)

-111,200

74,700

-107,900

-72,800

-140,200

-124,300

-65,700

-1,500

154,400

125,000

76,600

-60,500

0

0

0

Net unrealized losses on available-for-sale securities

-

-

-

-

-

-

-

-

-

-2,000

700

0

0

0

0

Actuarial gains

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Other comprehensive income (loss), net of tax

0

-

-

-

0

-

-

-

-

111,900

77,300

-59,500

0

0

0

Other comprehensive loss (income) attributable to noncontrolling interests

7,500

12,700

-800

-600

-1,100

-1,400

-2,800

-5,300

-20,600

-20,800

-18,600

-7,500

0

0

0

Other comprehensive income (loss) attributable to JHG

-124,200

56,400

-103,400

-68,500

-135,400

-119,200

-75,800

-8,900

162,300

132,700

95,900

-52,000

0

0

0

Total comprehensive income (loss)

-56,100

514,800

321,900

349,000

299,800

379,000

792,300

853,800

920,700

770,300

317,200

118,400

0

0

0

Total comprehensive loss (income) attributable to noncontrolling interests

-18,400

30,800

2,900

-4,000

-17,500

-25,600

-20,600

-14,300

-19,700

-17,900

-15,900

-13,600

0

0

0

Total comprehensive income (loss) attributable to JHG

-37,700

484,000

319,000

353,000

317,300

404,600

812,900

868,100

940,400

788,200

333,100

132,000

0

0

0

Management fees
Total revenue

1,790,000

1,792,300

1,786,800

1,839,300

1,886,400

1,947,400

1,993,200

1,976,300

1,782,800

1,480,900

1,200,500

941,600

0

0

0

Performance fees
Total revenue

37,800

17,600

2,800

-4,600

5,400

7,100

37,100

41,000

85,200

103,900

79,700

95,700

0

0

0

Shareowner servicing fees
Total revenue

199,800

185,400

150,400

151,300

151,700

154,200

147,500

117,200

0

-

0

0

-

-

-

Other revenue
Total revenue

200,400

197,100

196,300

195,500

194,500

197,700

188,300

197,000

179,300

146,200

121,200

84,500

0

0

0