Invesco Financial Model
Asset Management Company Financials Example (Free Excel Download)
Invesco Ltd. is a global independent investment management firm that provides a comprehensive range of investment capabilities and outcomes to retail and institutional clients.
professionals from Deloitte
Used by professionals from
About this model
This model projects Invesco Ltd.'s (IVZ) Assets Under Management (AUM) flows, fee yields, and adjusted operating margins to determine the intrinsic equity valuation and assess capital return capacity (dividends and share repurchases) for an equity research analyst.
Invesco Ltd. is a global independent investment management firm that provides a comprehensive range of investment capabilities and outcomes to retail and institutional clients. The firm operates an asset-light, fee-based business model, generating revenue primarily through investment management fees based on the value of client assets.
Business Segments (Revenue Contribution):
- Investment Management Fees: ~75-80% (fees based on AUM)
- Service and Distribution Fees: ~15-20% (fees for marketing and distributing funds)
- Performance Fees: ~1-2% (fees earned when investment performance exceeds specific benchmarks)
- Other Revenues: ~2-3% (front-end loads, real estate transaction fees)
Key Geographies: Americas (~70% of AUM), EMEA (~15%), and Asia Pacific (~15%). Competitive Position: Invesco is a top-tier global asset manager, ranking among the largest independent firms, with significant strength in ETFs (including the QQQ franchise), active fixed income, and a growing China joint venture. Recent Major Events: In December 2025, the Invesco QQQ Trust converted to an open-end fund ETF, significantly impacting reported long-term AUM and revenue recognition. In Q4 2025, the company recorded a $1.8 billion non-cash intangible asset impairment. The firm also repurchased $500 million of Series A Preferred Stock held by MassMutual in late 2025.
The downloadable Invesco financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsInvesco financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $6.89B | $6.05B | $5.72B | $6.07B | $6.38B |
| Total operating expenses | $5.11B | $4.73B | $6.15B | $5.23B | $7.07B |
| Operating income | $1.79B | $1.32B | -$434.8M | $832.1M | -$695.7M |
| Net income | $1.39B | $683.9M | -$333.7M | $538.0M | -$174.8M |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Invesco
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Investment Management Fees
- Segment Name: Investment management fees
- Revenue Driver Formula: Average AUM × Net Fee Yield (in basis points)
- Historical Growth Rate: 3-6% CAGR, highly dependent on market beta and net flows.
- Key Growth Levers: Net long-term inflows (driven by ETFs, Index, and China JV) and market appreciation.
- Pricing Dynamics: Fee compression is an ongoing industry headwind, driving a shift in AUM toward lower-yield passive/ETF products.
- Revenue Recognition: Accrued monthly based on daily or average monthly AUM balances.
Service and Distribution Fees
- Segment Name: Service and distribution fees
- Revenue Driver Formula: Average Retail AUM × Distribution Fee Rate
- Pricing Dynamics: Largely passed through to third-party broker-dealers. Invesco reports "Net Revenues" which deducts these third-party distribution, service, and advisory expenses from gross operating revenues.
Performance Fees
- Segment Name: Performance fees
- Revenue Driver Formula: Eligible AUM × Performance Fee Rate (triggered only if hurdle rates are met)
- Seasonality: Highly seasonal, typically crystallising in the fourth quarter of the calendar year.
Cost Structure
Variable Costs / COGS (Pass-Throughs)
- Line Item: Third-party distribution, service and advisory expenses.
- Dynamics: These are direct costs of acquiring AUM through third-party platforms. They scale linearly with Service and Distribution fee revenues. Asset managers focus on "Net Revenue" (Operating Revenue less these pass-through costs) to assess true top-line performance.
Operating Expenses (Adjusted Basis)
- Employee Compensation: The largest expense category (~40-45% of Net Revenue). Includes base salaries, cash bonuses, and stock-based compensation. Highly variable based on firm performance and AUM levels.
- Marketing: ~3-4% of Net Revenue. Scales with retail product launches and ETF advertising.
- Property, Office and Technology: ~10-12% of Net Revenue. Largely fixed in the short term, though cloud migrations and real estate footprint reductions have driven efficiencies.
- General and Administrative: ~7-9% of Net Revenue. Includes legal, professional services, and regulatory costs.
Margin Profile
- Adjusted Operating Margin: Ranged from 28% to 36.4% over the last 3 years (reached 36.4% in Q4 2025).
- GAAP Operating Margin: Highly volatile due to non-cash intangible impairments (e.g., GAAP margin was negative in Q4 2025 due to a $1.8 billion impairment).
- Margin Trend: Expanding. The firm generated 440 basis points of positive operating leverage in 2025 through headcount reductions (down 12%) and disciplined expense management.
Balance Sheet Structure
- Total Assets: ~$30-35 billion (excluding Consolidated Investment Products).
- Key Asset Categories: Cash and cash equivalents (~$1 billion), Investments, and massive Goodwill & Intangible Assets (historically >$15 billion, stemming from the OppenheimerFunds and Guggenheim acquisitions, though reduced by recent impairments).
- Consolidated Investment Products (CIP): U.S. GAAP requires Invesco to consolidate certain sponsored investment funds. This grosses up both assets and liabilities but has zero net impact on equity or adjusted net income. The model must strip out CIP for operational analysis.
- Working Capital: Asset managers typically operate with negative or neutral net working capital. Receivables (accrued fees) are offset by accrued compensation and payables to broker-dealers.
- PP&E: Minimal (asset-light business). Primarily leasehold improvements and IT equipment.
Capital Expenditure & Investment
- Capex as % of Revenue: Very low, typically 1.5% - 2.5% of net revenues.
- Capex Profile: Primarily capitalised software development, technology infrastructure, and office space renovations.
- M&A Pattern: Historically a transformational acquirer (OppenheimerFunds in 2019, Guggenheim ETFs in 2018), but currently focused on organic growth, debt paydown, and returning capital to shareholders.
Debt & Capital Structure
- Total Debt: Focused on deleveraging. The firm repaid a $240 million bank term loan in Q4 2025 and maintains a zero balance on its credit facility.
- Leverage Ratio: Improved significantly to 2.20x in 2025 (down from 2.83x in 2024).
- Preferred Stock: Issued Series A Preferred Stock to MassMutual as part of the OppenheimerFunds acquisition. Invesco repurchased $500 million of this preferred stock in December 2025.
- Share Repurchases: Active programme. Repurchased 1.4 million shares for $25 million in Q4 2024, continuing into 2025.
- Dividend Policy: Maintains a steady quarterly dividend, targeting a sustainable payout ratio as part of its total capital return strategy.
Cash Flow Characteristics
- OCF Conversion: Very strong. Adjusted Net Income to Free Cash Flow conversion typically exceeds 100% due to high non-cash charges (amortisation of intangibles, stock-based compensation).
- Free Cash Flow Margin: Typically 20-25% of Net Revenues.
- Cash Tax Rate: ~24-26%, generally aligning closely with the GAAP effective tax rate (excluding impairment anomalies).
- Capital Intensity: Minimal, allowing the vast majority of operating cash flow to be used for debt reduction, preferred stock repurchases, dividends, and share buybacks.
Sheet Structure
- Assumptions: Hardcoded drivers for AUM growth, fee yields, market returns, expense ratios, and capital returns.
- AUM Rollforward: Beginning AUM, Gross Inflows, Gross Outflows, Net Flows, Market Appreciation/Depreciation, FX Impact, Ending AUM, Average AUM. Broken down by asset class (Equity, Fixed Income, Alternatives, Money Market).
- Income Statement (GAAP): Operating Revenues (Investment management, Service/distribution, Performance, Other), Operating Expenses (Third-party distribution, Compensation, Marketing, Property/IT, G&A, Amortisation, Impairments), Operating Income, Net Income.
- Income Statement (Adjusted): Net Revenues (Operating Revenues less pass-through distribution costs), Adjusted Operating Expenses, Adjusted Operating Income, Adjusted Net Income, Adjusted EPS.
- Balance Sheet: Cash, Fees Receivable, Investments, Goodwill, Intangibles, Total Assets. Accrued Comp, Debt, Preferred Stock, Common Equity. (Exclude CIP for simplicity or model as a separate non-core schedule).
- Cash Flow Statement: Net Income, D&A, Intangible Impairments, SBC, Working Capital changes, OCF. Capex, FCF. Debt issuance/repayment, Preferred repurchases, Dividends, Share repurchases.
- Debt & Capital Schedule: Tranches of senior notes, term loans, credit facility, and MassMutual Preferred Stock. Interest and dividend calculations.
- DCF Valuation: Unlevered FCF calculation, WACC, Terminal Value, bridge from Enterprise Value to Equity Value (deducting debt and preferred stock).
Key Financial Relationships
- `Average AUM = (Beginning AUM + Ending AUM) / 2`
- `Investment Management Fees = Average AUM × Implied Net Fee Yield (bps) / 10,000`
- `Net Revenues = Total Operating Revenues - Third-party distribution, service and advisory expenses`
- `Adjusted Operating Income = Net Revenues - Adjusted Operating Expenses (Compensation + Marketing + Property/IT + G&A)`
- `Adjusted Operating Margin = Adjusted Operating Income / Net Revenues`
- `Employee Compensation Expense = Net Revenues × Compensation Ratio (historically ~40-43%)`
- `Effective Tax Rate = Tax Provision / Pre-Tax Adjusted Income`
- `Adjusted Diluted EPS = (Adjusted Net Income - Preferred Dividends) / Diluted Shares Outstanding`
- `Leverage Ratio = Gross Debt / Adjusted EBITDA`
- `Free Cash Flow = Adjusted Operating Income × (1 - Tax Rate) + D&A - Capex - Change in Net Working Capital`
Cross-Sheet Dependencies
- AUM Rollforward is the engine of the model. It feeds directly into the Income Statement to calculate Investment Management Fees and Service/Distribution Fees.
- The Income Statement calculates Net Income, which is the starting point for the Cash Flow Statement.
- The Cash Flow Statement determines the ending Cash balance and Debt paydown, which feed the Balance Sheet.
- The Debt & Capital Schedule calculates Interest Expense and Preferred Dividends, feeding back into the Income Statement (creating a circularity switch requirement for interest expense).
- The DCF Valuation pulls Unlevered FCF from the Cash Flow Statement and Net Debt/Preferred Stock from the Balance Sheet.
Sign Convention
- Revenues and AUM Inflows: Positive.
- Expenses and AUM Outflows: Negative (displayed as negative numbers and summed to calculate totals).
- Assets: Positive.
- Liabilities and Equity: Positive.
- Cash Flow Sources: Positive.
- Cash Flow Uses (Capex, Dividends, Repurchases): Negative.
Things Most Likely to Go Wrong
- Confusing GAAP vs. Adjusted Metrics: Invesco's GAAP operating margin is heavily distorted by pass-through distribution costs and non-cash intangible impairments. The model must focus on *Net Revenues* and *Adjusted Operating Margin*.
- Consolidated Investment Products (CIP): U.S. GAAP requires consolidating certain funds, which grosses up the balance sheet and income statement. The model should exclude CIP to reflect the core operating business.
- QQQ Conversion Impact: The conversion of the Invesco QQQ Trust to an open-end fund ETF in December 2025 shifted assets into long-term AUM and changed revenue recognition. Historical AUM growth rates must be adjusted for this structural shift.
- Fee Yield Compression: Assuming a flat fee yield will overstate revenues. The shift toward ETFs and passive products naturally dilutes the blended fee yield over time.
- Preferred Stock Treatment: The MassMutual Series A Preferred Stock must be treated as debt-like in the Enterprise Value bridge, and its dividends must be subtracted from Net Income to calculate EPS.
- Intangible Impairments: The $1.8 billion impairment in Q4 2025 is a non-cash charge. It destroys GAAP earnings but has zero impact on Free Cash Flow or dividend capacity.
- Market Beta vs. Organic Growth: AUM grows via net flows (organic) and market returns (beta). The model must separate these drivers, as market returns do not cost marketing/distribution dollars to acquire.
- Foreign Exchange Volatility: With significant AUM in EMEA and APAC, FX swings can materially impact reported AUM and revenues. The model should include an FX impact line in the AUM rollforward.
Validation Checks
- "Adjusted Operating Margin should be in the 31-37% range; flag if outside this band."
- "Net Fee Yield should be between 25 and 32 basis points; flag if it expands without a mix-shift justification."
- "Leverage Ratio (Debt/EBITDA) should remain below 3.0x per management's deleveraging targets (was 2.20x in 2025)."
- "Compensation as a % of Net Revenue should be between 40-45%."
- "Balance sheet must balance: Total Assets = Total Liabilities + Equity in every period."
- "Free Cash Flow conversion (FCF / Adjusted Net Income) should be >90%."
- "Effective tax rate on adjusted net income should be 24-26%."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Annual Net Long-Term Inflows | 5.0 | % of Beg. AUM | Based on 2025 organic growth rate of 5% ($81.2B inflows). |
| Annual Market Appreciation | 6.0 | % | Long-term blended equity/fixed income market return assumption. |
| Implied Net Fee Yield | 28.5 | bps | Calculated from recent Net Revenues over Average AUM, factoring in QQQ conversion. |
| Compensation Ratio | 42.0 | % of Net Rev | Historical average for adjusted employee compensation. |
| Marketing Expense Ratio | 3.5 | % of Net Rev | Historical run-rate for advertising and promotion. |
| Property, Office & Tech Ratio | 11.0 | % of Net Rev | Reflects recent efficiency gains and headcount reductions. |
| G&A Expense Ratio | 8.0 | % of Net Rev | Historical run-rate for legal, regulatory, and administrative costs. |
| Effective Tax Rate | 25.0 | % | Based on 2024/2025 adjusted effective tax rates. |
| Capex as % of Net Revenue | 2.0 | % | Asset-light business model maintenance capex. |
| Share Repurchases | 100 | $ Millions/Yr | Run-rate based on recent quarterly activity ($25M in Q4 2024). |
| Preferred Stock Dividend Rate | 5.9 | % | Stated rate on the MassMutual Series A Preferred Stock. |
| WACC | 9.5 | % | Standard discount rate for traditional asset managers. |
| Terminal Growth Rate | 2.0 | % | Long-term GDP growth proxy. |
Data Sources & Benchmarks
- Filings: SEC EDGAR (Invesco Ltd. 10-K, 10-Q, 8-K).
- Investor Relations: Invesco IR website (Earnings Presentations, AUM Flow Supplements).
- Key Peers: BlackRock (BLK), Franklin Resources (BEN), T. Rowe Price (TROW), State Street (STT).
- Industry Data: Morningstar Direct (for mutual fund and ETF flow data), ICI (Investment Company Institute) for macro fund flow trends.
- Consensus Estimates: FactSet or Bloomberg for forward AUM and EPS estimates.
Sources
Do more with the Invesco model
Frequently asked
What kind of company is Invesco (IVZ) and what services does it provide?+
Invesco Ltd. is a global independent investment management firm. It offers a comprehensive range of investment capabilities and outcomes to both retail and institutional clients, operating with an asset-light, fee-based business model.
How does Invesco (IVZ) generate its revenue?+
Invesco primarily generates revenue through investment management fees, which are based on the value of client assets under management (AUM). Additional revenue streams include service and distribution fees for marketing funds, performance fees when investments exceed benchmarks, and other revenues like front-end loads.
What are some key assumptions used in the financial model for Invesco (IVZ)?+
Key assumptions in the Invesco financial model include a projected revenue growth rate, a COGS percentage of revenue at approximately 55%, and SGA as a percentage of revenue around 7.7%. The model also considers a tax rate of about 25% and projects adjusted operating margins.
What is Invesco's (IVZ) capital expenditure profile like for financial modeling?+
Invesco operates an asset-light business model, resulting in very low capital expenditures, typically ranging from 1.5% to 2.5% of net revenues. These expenditures are primarily focused on capitalized software development, technology infrastructure, and office space renovations.
What is the main purpose of the Invesco (IVZ) financial model?+
The primary purpose of the Invesco financial model is to determine the intrinsic equity valuation of the company. It also assesses Invesco's capacity for capital returns, such as dividends and share repurchases, for an equity research analyst.
Can I download an Excel financial model for Invesco (IVZ)?+
Yes, an Excel financial model for Invesco (IVZ) is available for download. This model is designed for equity research analysts to project AUM flows, fee yields, and adjusted operating margins, with a forecast horizon extending from FY2026 to FY2030.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Asset Management Company Financial Models
Browse another company in the same sector.
Ameriprise Financial
Ameriprise Financial (AMP) is a diversified financial services company providing wealth management, asset management, and retirement solutions to retail and institutional clients.
Apollo Global Management
Apollo Global Management (APO) is a global alternative asset manager and retirement services provider.
Ares Management
Ares Management Corporation is a leading global alternative investment manager operating across credit, real estate, infrastructure, private equity, and secondaries markets.
Franklin Resources
Franklin Resources, operating globally as Franklin Templeton, is a premier global investment management organisation.
BlackRock
BlackRock is the world’s largest asset manager, providing investment management, risk management, and advisory services to institutional and retail clients globally.
Blackstone
Blackstone is the world's largest alternative asset manager, providing investment vehicles focused on real estate, private equity, credit, and hedge fund solutions for institutional and individual investors.
KKR & Co.
KKR is a leading global alternative asset manager offering private equity, credit, real assets, and capital markets solutions, alongside a large insurance business operated through Global Atlantic.
T. Rowe Price
T.
Explore more Financial Services financial model templates.
