The Bank of New York Mellon Corporation
NYSE-BK
Dec '14
Dec '16
Dec '18
Dec '20
Dec '22
Dec '24
Dec '25 (E)
Dec '27 (E)
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | Dec '15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Transaction-Based Revenues | 14,194 | 13,620 | 12,872 | 12,955 | 12,977 | 12,515 | 12,178 | 20,479 | 19,568 | 18,878 | 18,778 |
Net Interest Income | 4,792 | 4,312 | 4,345 | 3,504 | 2,618 | 2,977 | 3,188 | 3,611 | 3,308 | 3,138 | 3,026 |
Other Revenues | 762 | 687 | 480 | -82 | 336 | 316 | 1,096 | 167 | 211 | 477 | 600 |
Total Revenues | 19,748 | 18,619 | 17,697 | 16,377 | 15,931 | 15,808 | 16,462 | 16,392 | 15,543 | 15,237 | 15,194 |
Total Revenues %Chg | 8.9% | 5.2% | 8.1% | 2.8% | 0.8% | -4% | 0.4% | 5.5% | 2% | 0.3% | -34.3% |
Cost of Sales | 7,714 | 7,628 | 7,570 | 7,285 | 6,842 | 6,426 | 6,513 | 6,595 | 6,447 | 5,978 | 6,107 |
Gross Profit | 12,034 | 10,991 | 10,127 | 9,092 | 9,089 | 9,382 | 9,949 | 9,797 | 9,096 | 9,259 | 9,087 |
Gross Profit Margin | 60.9% | 59% | 57.2% | 55.5% | 57.1% | 59.3% | 60.4% | 59.8% | 58.5% | 60.8% | 59.8% |
Selling, General & Administrative Expenses | 2,821 | 2,664 | 2,710 | 2,852 | 2,681 | 2,644 | 2,549 | 2,798 | 2,677 | 2,741 | 3,058 |
Depreciation & Amortization Expenses | 2,149 | 2,012 | 1,874 | 1,724 | 1,560 | 1,474 | 1,339 | 1,242 | 1,194 | 1,131 | 1,168 |
Other Operating Expenses | 379 | 467 | 1,260 | 1,188 | 200 | 796 | 474 | 566 | 619 | 671 | 655 |
Operating Profit | 6,685 | 5,848 | 4,283 | 3,328 | 4,648 | 4,468 | 5,587 | 5,191 | 4,606 | 4,716 | 4,206 |
Operating Margin | 33.9% | 31.4% | 24.2% | 20.3% | 29.2% | 28.3% | 33.9% | 31.7% | 29.6% | 31% | 27.7% |
Income Before Provision for Income Taxes | 6,685 | 5,848 | 4,283 | 3,328 | 4,648 | 4,468 | 5,587 | 5,192 | 4,610 | 4,725 | 4,235 |
Provision for Income Taxes | 1,414 | 1,305 | 979 | 768 | 877 | 842 | 1,120 | 938 | 496 | 1,177 | 1,013 |
Consolidated Net Income | 5,271 | 4,543 | 3,304 | 2,560 | 3,771 | 3,626 | 4,467 | 4,254 | 4,114 | 3,548 | 3,222 |
Net Income Attributable to Minority Interests and Other | 28 | 13 | 2 | -13 | 12 | 9 | 26 | -12 | 24 | 53 | 107 |
Net Income Attributable to Preferred Dividends | 234 | 194 | 235 | 211 | 207 | 194 | 169 | 169 | 175 | 122 | 105 |
Net Income Attributable to Common Shareholders | 5,009 | 4,336 | 3,067 | 2,362 | 3,552 | 3,423 | 4,272 | 4,097 | 3,915 | 10,223 | 9,116 |
Basic EPS | 7 | 5.8 | 3.9 | 2.9 | 4.2 | 3.8 | 4.5 | 4.1 | 2.5 | 3.2 | 2.7 |
Diluted EPS | 6.9 | 5.8 | 3.9 | 2.9 | 4.1 | 3.8 | 4.5 | 4 | 2.5 | 3.2 | 2.7 |
Basic Weighted Average Shares Outstanding | 717 | 742.6 | 784.1 | 811.1 | 851.9 | 890.8 | 939.6 | 1,002.9 | 1,033 | 1,066.3 | 1,111 |
Total Shares Outstanding | 697.3 | 717.7 | 759.3 | 808.4 | 804.1 | 886.8 | 900.7 | 960.4 | 1,013.4 | 1,047.5 | 1,085.3 |
Diluted Weighted Average Shares Outstanding | 723.5 | 748.1 | 787.8 | 814.8 | 856.4 | 892.5 | 943.1 | 1,007.1 | 1,044 | 1,072 | 1,127 |
EBITDA | 6,685 | 5,848 | 4,283 | 3,328 | 4,648 | 4,468 | 5,587 | 5,191 | 4,606 | 4,716 | 4,206 |
Effective Tax Rate | 21.2% | 22.3% | 22.9% | 23.1% | 18.9% | 18.8% | 20% | 18.1% | 10.8% | 24.9% | 23.9% |