Annual Income Statements for Bank of New York Mellon
This table shows Bank of New York Mellon's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Bank of New York Mellon
This table shows Bank of New York Mellon's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
492 |
911 |
1,036 |
958 |
162 |
953 |
1,143 |
1,110 |
1,130 |
1,149 |
1,391 |
Consolidated Net Income / (Loss) |
|
526 |
982 |
1,073 |
1,043 |
206 |
1,027 |
1,170 |
1,189 |
1,157 |
1,222 |
1,435 |
Net Income / (Loss) Continuing Operations |
|
526 |
982 |
1,073 |
1,043 |
206 |
1,027 |
1,170 |
1,189 |
1,157 |
1,222 |
1,435 |
Total Pre-Tax Income |
|
837 |
1,288 |
1,388 |
1,328 |
279 |
1,324 |
1,527 |
1,525 |
1,472 |
1,522 |
1,839 |
Total Revenue |
|
4,070 |
4,415 |
4,504 |
4,420 |
4,358 |
4,527 |
4,597 |
4,648 |
4,847 |
4,792 |
5,028 |
Net Interest Income / (Expense) |
|
1,056 |
1,128 |
1,100 |
1,016 |
1,101 |
1,040 |
1,030 |
1,048 |
1,194 |
1,159 |
1,203 |
Total Interest Income |
|
-417 |
3,942 |
1,100 |
1,016 |
-1,713 |
6,096 |
6,392 |
1,048 |
-3,862 |
6,123 |
6,602 |
Investment Securities Interest Income |
|
3,197 |
3,942 |
5,224 |
5,519 |
5,963 |
6,096 |
6,392 |
6,652 |
6,467 |
6,123 |
6,602 |
Total Interest Expense |
|
-1,473 |
2,814 |
0.00 |
0.00 |
-2,814 |
5,056 |
5,362 |
0.00 |
-5,056 |
4,964 |
5,399 |
Long-Term Debt Interest Expense |
|
- |
2,814 |
- |
- |
- |
5,056 |
5,362 |
- |
- |
4,964 |
5,399 |
Total Non-Interest Income |
|
3,014 |
3,287 |
3,404 |
3,404 |
3,257 |
3,487 |
3,567 |
3,600 |
3,653 |
3,633 |
3,825 |
Other Service Charges |
|
2,824 |
3,111 |
3,246 |
3,250 |
3,114 |
3,335 |
3,383 |
3,425 |
3,476 |
3,477 |
3,612 |
Net Realized & Unrealized Capital Gains on Investments |
|
190 |
176 |
158 |
154 |
143 |
152 |
184 |
175 |
177 |
156 |
213 |
Provision for Credit Losses |
|
20 |
27 |
5.00 |
3.00 |
84 |
27 |
0.00 |
23 |
20 |
18 |
-17 |
Total Non-Interest Expense |
|
3,213 |
3,100 |
3,111 |
3,089 |
3,995 |
3,176 |
3,070 |
3,100 |
3,355 |
3,252 |
3,206 |
Salaries and Employee Benefits |
|
1,802 |
1,791 |
1,718 |
1,755 |
1,831 |
1,857 |
1,720 |
1,736 |
1,817 |
1,834 |
1,768 |
Net Occupancy & Equipment Expense |
|
575 |
548 |
571 |
592 |
648 |
599 |
610 |
621 |
669 |
649 |
659 |
Marketing Expense |
|
45 |
39 |
47 |
36 |
61 |
36 |
50 |
48 |
54 |
48 |
53 |
Insurance Policy Acquisition Costs |
|
86 |
85 |
93 |
87 |
88 |
96 |
88 |
90 |
87 |
65 |
63 |
Other Operating Expenses |
|
689 |
623 |
668 |
604 |
1,353 |
576 |
589 |
593 |
715 |
645 |
652 |
Amortization Expense |
|
16 |
14 |
14 |
15 |
14 |
12 |
13 |
12 |
13 |
11 |
11 |
Income Tax Expense |
|
311 |
306 |
315 |
285 |
73 |
297 |
357 |
336 |
315 |
300 |
404 |
Preferred Stock Dividends Declared |
|
34 |
71 |
36 |
82 |
46 |
72 |
25 |
72 |
25 |
71 |
32 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
- |
0.00 |
1.00 |
3.00 |
-2.00 |
2.00 |
2.00 |
7.00 |
2.00 |
2.00 |
12 |
Basic Earnings per Share |
|
$0.61 |
$1.13 |
$1.32 |
$1.23 |
$0.23 |
$1.26 |
$1.53 |
$1.51 |
$1.54 |
$1.59 |
$1.95 |
Weighted Average Basic Shares Outstanding |
|
811.07M |
803.34M |
787.72M |
777.81M |
784.07M |
756.94M |
746.90M |
736.55M |
742.59M |
720.95M |
714.80M |
Diluted Earnings per Share |
|
$0.60 |
$1.13 |
$1.31 |
$1.23 |
$0.22 |
$1.25 |
$1.52 |
$1.50 |
$1.53 |
$1.58 |
$1.93 |
Weighted Average Diluted Shares Outstanding |
|
814.80M |
807.72M |
790.73M |
781.78M |
787.80M |
762.27M |
751.60M |
742.08M |
748.10M |
727.40M |
720.01M |
Weighted Average Basic & Diluted Shares Outstanding |
|
804.20M |
789.13M |
778.78M |
769.07M |
754.44M |
747.82M |
737.96M |
727.08M |
716.32M |
715.43M |
705.24M |
Cash Dividends to Common per Share |
|
- |
$0.37 |
$0.37 |
$0.42 |
- |
$0.42 |
$0.42 |
$0.47 |
- |
$0.47 |
$0.47 |
Annual Cash Flow Statements for Bank of New York Mellon
This table details how cash moves in and out of Bank of New York Mellon's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
510 |
-433 |
-2,613 |
-1,071 |
1,125 |
-991 |
2,152 |
464 |
1,646 |
-3,187 |
-2,765 |
Net Cash From Operating Activities |
|
4,484 |
4,127 |
6,267 |
4,667 |
5,996 |
96 |
5,038 |
2,838 |
15,068 |
5,912 |
687 |
Net Cash From Continuing Operating Activities |
|
4,484 |
4,127 |
6,267 |
4,667 |
5,996 |
96 |
5,038 |
2,838 |
15,068 |
5,912 |
687 |
Net Income / (Loss) Continuing Operations |
|
2,567 |
3,158 |
3,547 |
4,090 |
4,266 |
4,441 |
3,617 |
3,759 |
2,556 |
3,302 |
4,530 |
Consolidated Net Income / (Loss) |
|
2,567 |
3,158 |
3,547 |
4,090 |
4,266 |
4,441 |
3,617 |
3,759 |
2,556 |
3,302 |
4,530 |
Provision For Loan Losses |
|
-48 |
160 |
-11 |
-24 |
-11 |
-25 |
336 |
-231 |
39 |
119 |
70 |
Depreciation Expense |
|
1,292 |
1,457 |
1,502 |
1,474 |
1,339 |
1,315 |
1,630 |
1,867 |
1,778 |
1,887 |
1,803 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,016 |
-487 |
172 |
16 |
-532 |
-96 |
-251 |
246 |
1,299 |
-321 |
-265 |
Changes in Operating Assets and Liabilities, net |
|
1,689 |
-161 |
1,057 |
-889 |
934 |
-5,539 |
-294 |
-2,803 |
9,396 |
925 |
-5,451 |
Net Cash From Investing Activities |
|
-11,675 |
-19,787 |
50,284 |
-32,705 |
3,299 |
-10,548 |
-78,455 |
19,672 |
19,874 |
-5,810 |
-9,479 |
Net Cash From Continuing Investing Activities |
|
-11,675 |
-19,787 |
50,284 |
-32,705 |
3,299 |
-10,548 |
-78,455 |
19,672 |
19,874 |
-5,810 |
-9,479 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-791 |
-601 |
-825 |
-1,197 |
-1,108 |
-1,210 |
-1,222 |
-1,215 |
-1,346 |
-1,220 |
-1,469 |
Purchase of Investment Securities |
|
-56,617 |
-46,661 |
-35,410 |
-34,835 |
-39,623 |
-54,741 |
-101,473 |
-72,385 |
-32,442 |
-22,579 |
-54,583 |
Sale and/or Maturity of Investments |
|
48,548 |
48,050 |
34,513 |
35,274 |
40,631 |
54,702 |
67,805 |
56,924 |
40,556 |
41,316 |
38,799 |
Net Increase in Fed Funds Sold |
|
-11,141 |
-4,071 |
-1,407 |
-2,334 |
-18,662 |
16,615 |
-708 |
1,233 |
5,294 |
-4,597 |
-12,282 |
Other Investing Activities, net |
|
7,677 |
-16,521 |
53,347 |
-29,613 |
21,954 |
-26,763 |
-42,857 |
35,073 |
7,812 |
-18,730 |
20,056 |
Net Cash From Financing Activities |
|
7,829 |
15,185 |
-59,050 |
26,778 |
-8,098 |
9,459 |
75,508 |
-21,962 |
-33,654 |
-3,519 |
6,338 |
Net Cash From Continuing Financing Activities |
|
7,829 |
15,185 |
-59,050 |
26,778 |
-8,098 |
9,459 |
75,508 |
-21,962 |
-33,654 |
-3,519 |
6,338 |
Net Change in Deposits |
|
2,247 |
11,890 |
-54,738 |
17,069 |
-2,874 |
20,663 |
77,523 |
-17,896 |
-37,009 |
3,456 |
9,895 |
Issuance of Debt |
|
4,725 |
4,986 |
6,454 |
9,665 |
5,307 |
2,362 |
-966 |
5,186 |
9,929 |
6,487 |
6,038 |
Issuance of Preferred Equity |
|
0.00 |
990 |
990 |
- |
0.00 |
0.00 |
1,582 |
1,297 |
0.00 |
5.00 |
0.00 |
Issuance of Common Equity |
|
26 |
26 |
27 |
34 |
40 |
21 |
12 |
13 |
14 |
16 |
17 |
Repayment of Debt |
|
-4,376 |
-4,053 |
-2,953 |
-1,046 |
-4,786 |
-5,250 |
-5,470 |
-4,253 |
-4,344 |
-5,986 |
-6,205 |
Repurchase of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
-583 |
-1,000 |
0.00 |
-500 |
0.00 |
Repurchase of Common Equity |
|
-1,669 |
-2,355 |
-2,398 |
-2,686 |
-3,269 |
-3,327 |
-989 |
-4,567 |
-124 |
-2,604 |
-3,064 |
Payment of Dividends |
|
-833 |
-865 |
-900 |
-1,076 |
-1,221 |
-1,289 |
-1,296 |
-1,323 |
-1,376 |
-1,487 |
-1,542 |
Other Financing Activities, Net |
|
7,709 |
4,566 |
-5,532 |
4,818 |
-1,295 |
-3,721 |
5,695 |
581 |
-744 |
-2,906 |
1,199 |
Effect of Exchange Rate Changes |
|
-128 |
42 |
-114 |
189 |
-72 |
2.00 |
61 |
-84 |
358 |
230 |
-311 |
Cash Interest Paid |
|
344 |
295 |
406 |
1,033 |
2,711 |
4,400 |
1,236 |
233 |
3,307 |
16,021 |
21,374 |
Cash Income Taxes Paid |
|
1,507 |
1,916 |
1,317 |
518 |
1,158 |
1,658 |
1,401 |
515 |
460 |
899 |
1,337 |
Quarterly Cash Flow Statements for Bank of New York Mellon
This table details how cash moves in and out of Bank of New York Mellon's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
1,929 |
-1,506 |
-411 |
-1,624 |
354 |
-1,130 |
125 |
506 |
-2,266 |
2,834 |
-97 |
Net Cash From Operating Activities |
|
2,924 |
1,792 |
1,148 |
5,040 |
-2,068 |
-2,680 |
2,129 |
-312 |
1,550 |
412 |
2,197 |
Net Cash From Continuing Operating Activities |
|
2,924 |
1,792 |
1,148 |
5,040 |
-2,068 |
-2,680 |
2,129 |
-312 |
1,550 |
412 |
2,197 |
Net Income / (Loss) Continuing Operations |
|
526 |
982 |
1,072 |
1,040 |
208 |
1,025 |
1,168 |
1,182 |
1,155 |
1,220 |
1,423 |
Consolidated Net Income / (Loss) |
|
526 |
982 |
1,072 |
1,040 |
208 |
1,025 |
1,168 |
1,182 |
1,155 |
1,220 |
1,423 |
Provision For Loan Losses |
|
20 |
27 |
5.00 |
3.00 |
84 |
27 |
- |
23 |
20 |
18 |
-17 |
Depreciation Expense |
|
523 |
351 |
449 |
426 |
661 |
468 |
456 |
451 |
428 |
446 |
426 |
Non-Cash Adjustments to Reconcile Net Income |
|
371 |
2.00 |
49 |
-46 |
-326 |
12 |
-29 |
-85 |
-163 |
82 |
155 |
Changes in Operating Assets and Liabilities, net |
|
1,484 |
430 |
-427 |
3,617 |
-2,695 |
-4,212 |
534 |
-1,883 |
110 |
-1,354 |
210 |
Net Cash From Investing Activities |
|
25,124 |
-17,752 |
-7,343 |
20,631 |
-1,346 |
-26,741 |
5,427 |
10,204 |
1,631 |
-18,804 |
-35,746 |
Net Cash From Continuing Investing Activities |
|
25,124 |
-17,752 |
-7,343 |
20,631 |
-1,346 |
-26,741 |
5,427 |
10,204 |
1,631 |
-18,804 |
-35,746 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-357 |
-261 |
-354 |
-336 |
-269 |
-299 |
-382 |
-375 |
-413 |
-320 |
-359 |
Purchase of Investment Securities |
|
-2,964 |
-4,578 |
-5,105 |
-5,665 |
-7,231 |
-25,500 |
-5,327 |
-8,186 |
-15,525 |
-14,185 |
-9,206 |
Sale and/or Maturity of Investments |
|
9,358 |
14,594 |
8,504 |
7,406 |
10,812 |
8,522 |
8,687 |
9,129 |
12,416 |
7,266 |
8,753 |
Net Increase in Fed Funds Sold |
|
-815 |
-2,599 |
-8,477 |
9,074 |
-2,595 |
-766 |
-69 |
-6,434 |
-5,013 |
-164 |
-4,213 |
Other Investing Activities, net |
|
19,998 |
-24,908 |
-1,911 |
10,152 |
-2,063 |
-8,698 |
2,518 |
16,070 |
10,166 |
-11,401 |
-30,721 |
Net Cash From Financing Activities |
|
-26,150 |
14,413 |
5,614 |
-27,287 |
3,741 |
28,433 |
-7,413 |
-9,424 |
-5,258 |
21,100 |
33,305 |
Net Cash From Continuing Financing Activities |
|
-26,150 |
14,413 |
5,614 |
-27,287 |
3,741 |
28,433 |
-7,413 |
-9,424 |
-5,258 |
21,100 |
33,305 |
Net Change in Deposits |
|
-28,807 |
760 |
12,048 |
-12,727 |
3,375 |
27,030 |
-4,087 |
-10,959 |
-2,089 |
16,589 |
32,693 |
Issuance of Debt |
|
3,245 |
1,498 |
2,995 |
- |
1,994 |
2,496 |
299 |
2,494 |
749 |
2,608 |
5,190 |
Issuance of Common Equity |
|
4.00 |
3.00 |
5.00 |
4.00 |
4.00 |
4.00 |
4.00 |
5.00 |
4.00 |
4.00 |
5.00 |
Repayment of Debt |
|
-747 |
391 |
-1,908 |
-3,607 |
-862 |
-1,310 |
-1,483 |
-794 |
-2,618 |
-1,672 |
-2,142 |
Repurchase of Common Equity |
|
-2.00 |
-1,256 |
-448 |
-450 |
-450 |
-988 |
-601 |
-725 |
-750 |
-746 |
-895 |
Payment of Dividends |
|
-339 |
-375 |
-333 |
-415 |
-364 |
-396 |
-347 |
-425 |
-374 |
-414 |
-378 |
Other Financing Activities, Net |
|
496 |
13,392 |
-6,745 |
-10,092 |
539 |
1,597 |
-1,198 |
980 |
-180 |
3,743 |
-1,168 |
Effect of Exchange Rate Changes |
|
31 |
41 |
170 |
-8.00 |
27 |
-142 |
-18 |
38 |
-189 |
126 |
147 |
Cash Interest Paid |
|
1,952 |
2,671 |
4,020 |
4,505 |
4,825 |
4,955 |
5,421 |
5,614 |
5,384 |
4,913 |
5,362 |
Cash Income Taxes Paid |
|
134 |
162 |
249 |
255 |
233 |
144 |
513 |
283 |
397 |
223 |
490 |
Annual Balance Sheets for Bank of New York Mellon
This table presents Bank of New York Mellon's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
385,303 |
393,780 |
333,469 |
371,758 |
362,873 |
381,508 |
469,633 |
444,438 |
405,783 |
409,877 |
416,064 |
Cash and Due from Banks |
|
6,970 |
119,740 |
62,863 |
96,892 |
73,852 |
4,830 |
6,252 |
108,528 |
96,685 |
111,550 |
4,178 |
Federal Funds Sold |
|
116,984 |
24,373 |
25,801 |
28,135 |
46,795 |
125,224 |
172,682 |
29,607 |
24,298 |
28,900 |
130,692 |
Interest Bearing Deposits at Other Banks |
|
19,495 |
15,146 |
15,086 |
11,979 |
14,148 |
14,811 |
17,300 |
16,630 |
17,169 |
12,139 |
9,612 |
Trading Account Securities |
|
257,085 |
248,182 |
236,166 |
126,392 |
126,826 |
136,604 |
171,713 |
175,282 |
152,724 |
136,453 |
150,608 |
Loans and Leases, Net of Allowance |
|
58,941 |
63,546 |
64,289 |
61,381 |
56,418 |
-216 |
-358 |
0.00 |
0.00 |
66,576 |
71,276 |
Loans and Leases |
|
59,132 |
63,703 |
64,458 |
61,540 |
56,564 |
- |
- |
- |
- |
66,879 |
71,570 |
Allowance for Loan and Lease Losses |
|
191 |
157 |
169 |
159 |
146 |
216 |
358 |
- |
- |
303 |
294 |
Premises and Equipment, Net |
|
1,394 |
1,379 |
1,303 |
1,634 |
1,832 |
3,625 |
3,602 |
3,431 |
3,256 |
3,163 |
3,266 |
Goodwill |
|
17,869 |
17,618 |
- |
17,564 |
17,350 |
17,386 |
17,496 |
17,512 |
16,150 |
16,261 |
16,598 |
Intangible Assets |
|
4,127 |
3,842 |
- |
3,411 |
3,220 |
3,107 |
3,012 |
2,991 |
2,901 |
2,854 |
2,851 |
Other Assets |
|
32,292 |
21,059 |
23,416 |
23,760 |
21,761 |
75,174 |
77,424 |
90,000 |
91,742 |
143,213 |
234,886 |
Total Liabilities & Shareholders' Equity |
|
385,303 |
393,780 |
333,469 |
371,758 |
362,873 |
381,508 |
469,633 |
444,438 |
405,783 |
409,877 |
416,064 |
Total Liabilities |
|
346,600 |
354,805 |
293,889 |
330,012 |
322,005 |
339,780 |
423,513 |
401,047 |
364,933 |
368,972 |
374,300 |
Non-Interest Bearing Deposits |
|
370,109 |
96,277 |
78,342 |
82,716 |
70,783 |
57,630 |
83,854 |
93,695 |
78,017 |
58,274 |
58,267 |
Interest Bearing Deposits |
|
161,629 |
183,333 |
143,148 |
161,606 |
167,995 |
201,836 |
257,691 |
225,999 |
200,953 |
225,395 |
231,257 |
Federal Funds Purchased and Securities Sold |
|
11,469 |
15,002 |
9,989 |
15,163 |
14,243 |
11,401 |
11,305 |
11,566 |
12,335 |
14,507 |
14,064 |
Short-Term Debt |
|
21,181 |
21,900 |
20,987 |
23,259 |
21,670 |
22,717 |
25,085 |
25,150 |
23,435 |
18,395 |
20,374 |
Long-Term Debt |
|
21,050 |
22,070 |
25,217 |
31,007 |
32,390 |
28,100 |
26,334 |
26,680 |
30,855 |
31,736 |
31,079 |
Other Long-Term Liabilities |
|
35,151 |
17,353 |
16,521 |
6,052 |
5,776 |
18,095 |
19,244 |
17,957 |
19,338 |
20,665 |
19,259 |
Redeemable Noncontrolling Interest |
|
229 |
200 |
151 |
179 |
129 |
143 |
176 |
161 |
109 |
85 |
87 |
Total Equity & Noncontrolling Interests |
|
38,474 |
38,775 |
39,429 |
41,567 |
40,739 |
41,585 |
45,944 |
43,230 |
40,741 |
40,820 |
41,677 |
Total Preferred & Common Equity |
|
37,441 |
38,037 |
38,811 |
41,251 |
40,638 |
41,483 |
45,801 |
43,034 |
40,734 |
40,770 |
41,318 |
Preferred Stock |
|
1,562 |
2,552 |
3,542 |
3,542 |
3,542 |
3,542 |
4,541 |
4,838 |
4,838 |
4,343 |
4,343 |
Total Common Equity |
|
35,879 |
35,485 |
35,269 |
37,709 |
37,096 |
37,941 |
41,260 |
38,196 |
35,896 |
36,427 |
36,975 |
Common Stock |
|
24,639 |
25,275 |
25,975 |
26,679 |
27,132 |
27,529 |
27,837 |
28,142 |
28,522 |
28,922 |
29,335 |
Retained Earnings |
|
17,683 |
19,974 |
22,621 |
25,635 |
28,652 |
31,894 |
34,241 |
36,667 |
37,864 |
39,549 |
42,537 |
Treasury Stock |
|
-4,809 |
-7,164 |
-9,562 |
-12,248 |
-15,517 |
-18,844 |
-19,833 |
-24,400 |
-24,524 |
-27,151 |
-30,241 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,634 |
-2,600 |
-3,765 |
-2,357 |
-3,171 |
-2,638 |
-985 |
-2,213 |
-5,966 |
-4,893 |
-4,656 |
Noncontrolling Interest |
|
1,033 |
738 |
618 |
316 |
101 |
102 |
143 |
196 |
7.00 |
50 |
359 |
Quarterly Balance Sheets for Bank of New York Mellon
This table presents Bank of New York Mellon's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
405,783 |
425,112 |
430,382 |
405,248 |
409,877 |
434,728 |
428,539 |
427,461 |
416,064 |
440,691 |
485,781 |
Cash and Due from Banks |
|
96,685 |
122,606 |
124,628 |
112,323 |
111,550 |
124,502 |
121,450 |
108,465 |
89,546 |
5,354 |
5,699 |
Federal Funds Sold |
|
24,298 |
26,894 |
35,378 |
26,299 |
28,900 |
29,661 |
29,723 |
36,164 |
41,146 |
143,619 |
181,149 |
Interest Bearing Deposits at Other Banks |
|
17,169 |
15,114 |
12,316 |
12,999 |
12,139 |
10,636 |
11,488 |
9,354 |
9,612 |
11,945 |
12,069 |
Trading Account Securities |
|
152,724 |
147,702 |
144,795 |
138,924 |
136,453 |
148,987 |
146,459 |
154,335 |
150,608 |
157,363 |
159,678 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
66,576 |
0.00 |
0.00 |
0.00 |
71,276 |
71,109 |
72,821 |
Loans and Leases |
|
- |
- |
- |
- |
66,879 |
- |
- |
- |
71,570 |
71,404 |
73,096 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
303 |
- |
- |
- |
294 |
295 |
275 |
Premises and Equipment, Net |
|
3,256 |
3,248 |
3,241 |
3,234 |
3,163 |
3,136 |
3,267 |
3,380 |
3,266 |
3,257 |
3,289 |
Goodwill |
|
16,150 |
16,192 |
16,246 |
16,159 |
16,261 |
16,228 |
16,217 |
16,338 |
16,598 |
16,661 |
16,823 |
Intangible Assets |
|
2,901 |
2,890 |
2,881 |
2,859 |
2,854 |
2,839 |
2,826 |
2,824 |
2,851 |
2,846 |
2,849 |
Other Assets |
|
91,742 |
89,488 |
89,934 |
91,310 |
143,213 |
97,396 |
95,856 |
95,282 |
146,855 |
245,031 |
251,293 |
Total Liabilities & Shareholders' Equity |
|
405,783 |
425,112 |
430,382 |
405,248 |
409,877 |
434,728 |
428,539 |
427,461 |
416,064 |
440,691 |
485,781 |
Total Liabilities |
|
364,933 |
384,310 |
389,280 |
364,117 |
368,972 |
393,966 |
387,418 |
385,071 |
374,300 |
397,068 |
441,242 |
Non-Interest Bearing Deposits |
|
78,017 |
70,246 |
67,678 |
60,571 |
58,274 |
63,405 |
58,029 |
61,497 |
58,267 |
51,496 |
67,724 |
Interest Bearing Deposits |
|
200,953 |
211,048 |
224,367 |
216,896 |
225,395 |
245,615 |
246,282 |
234,941 |
231,257 |
257,148 |
278,669 |
Federal Funds Purchased and Securities Sold |
|
12,335 |
26,540 |
21,285 |
14,771 |
14,507 |
15,112 |
15,701 |
14,574 |
14,064 |
15,663 |
15,492 |
Short-Term Debt |
|
23,435 |
22,598 |
21,084 |
17,441 |
18,395 |
19,392 |
17,569 |
19,741 |
20,374 |
23,906 |
23,634 |
Long-Term Debt |
|
30,855 |
33,027 |
33,834 |
29,933 |
31,736 |
32,702 |
31,227 |
33,600 |
31,079 |
31,081 |
33,722 |
Other Long-Term Liabilities |
|
19,338 |
20,851 |
21,032 |
24,505 |
20,665 |
17,740 |
18,309 |
20,417 |
19,259 |
17,774 |
22,001 |
Redeemable Noncontrolling Interest |
|
109 |
96 |
104 |
109 |
85 |
82 |
92 |
107 |
87 |
94 |
111 |
Total Equity & Noncontrolling Interests |
|
40,741 |
40,706 |
40,998 |
41,022 |
40,820 |
40,680 |
41,029 |
42,283 |
41,677 |
43,529 |
44,428 |
Total Preferred & Common Equity |
|
40,734 |
40,634 |
40,933 |
40,966 |
40,770 |
40,569 |
40,843 |
41,992 |
41,318 |
43,119 |
43,950 |
Preferred Stock |
|
4,838 |
4,838 |
4,838 |
4,838 |
4,343 |
4,343 |
4,343 |
4,343 |
4,343 |
5,331 |
5,331 |
Total Common Equity |
|
35,896 |
35,782 |
36,081 |
36,114 |
36,427 |
36,212 |
36,486 |
37,635 |
36,975 |
37,788 |
38,619 |
Common Stock |
|
28,522 |
28,650 |
28,726 |
28,793 |
28,922 |
29,055 |
29,139 |
29,230 |
29,335 |
29,549 |
29,673 |
Retained Earnings |
|
37,864 |
38,465 |
39,199 |
39,822 |
39,549 |
40,178 |
40,999 |
41,756 |
42,537 |
43,343 |
44,388 |
Treasury Stock |
|
-24,524 |
-25,790 |
-26,242 |
-26,696 |
-27,151 |
-28,145 |
-28,752 |
-29,484 |
-30,241 |
-30,989 |
-31,893 |
Accumulated Other Comprehensive Income / (Loss) |
|
-5,966 |
-5,543 |
-5,602 |
-5,805 |
-4,893 |
-4,876 |
-4,900 |
-3,867 |
-4,656 |
-4,115 |
-3,549 |
Noncontrolling Interest |
|
7.00 |
72 |
65 |
56 |
50 |
111 |
186 |
291 |
359 |
410 |
478 |
Annual Metrics And Ratios for Bank of New York Mellon
This table displays calculated financial ratios and metrics derived from Bank of New York Mellon's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-7.40% |
326.66% |
0.68% |
1.72% |
6.02% |
0.35% |
-3.97% |
0.78% |
3.75% |
7.07% |
5.21% |
EBITDA Growth |
|
202.52% |
17.77% |
9.40% |
-2.30% |
7.35% |
5.68% |
-11.65% |
6.84% |
-19.29% |
17.35% |
24.00% |
EBIT Growth |
|
158.02% |
19.60% |
11.57% |
-2.43% |
12.62% |
7.61% |
-20.03% |
4.03% |
-25.13% |
23.07% |
36.54% |
NOPAT Growth |
|
21.33% |
21.54% |
10.12% |
15.95% |
3.40% |
5.01% |
-18.83% |
4.00% |
-32.56% |
29.93% |
37.50% |
Net Income Growth |
|
21.33% |
21.54% |
10.12% |
15.95% |
3.40% |
5.01% |
-18.83% |
4.00% |
-32.56% |
29.93% |
37.50% |
EPS Growth |
|
24.28% |
26.05% |
16.24% |
18.10% |
8.60% |
11.63% |
-15.08% |
8.09% |
-30.43% |
35.07% |
49.10% |
Operating Cash Flow Growth |
|
798.44% |
-7.96% |
51.85% |
-25.53% |
28.48% |
-98.40% |
5,147.92% |
-43.67% |
430.94% |
-60.76% |
-88.38% |
Free Cash Flow Firm Growth |
|
188.89% |
-93.46% |
-41.45% |
-962.34% |
187.31% |
28.33% |
-119.97% |
545.10% |
-56.91% |
182.32% |
-68.12% |
Invested Capital Growth |
|
-16.39% |
2.48% |
3.42% |
11.92% |
-1.13% |
-2.51% |
5.40% |
-2.38% |
-0.09% |
-4.31% |
2.40% |
Revenue Q/Q Growth |
|
-69.71% |
251.19% |
1.20% |
-0.48% |
1.99% |
5.01% |
-5.80% |
1.09% |
0.33% |
2.55% |
3.81% |
EBITDA Q/Q Growth |
|
-13.03% |
70.98% |
4.17% |
-5.85% |
3.00% |
13.45% |
-11.69% |
2.63% |
-3.06% |
-2.00% |
20.36% |
EBIT Q/Q Growth |
|
-16.54% |
119.54% |
5.30% |
-8.42% |
5.96% |
16.76% |
-17.04% |
3.59% |
-6.15% |
-8.66% |
31.12% |
NOPAT Q/Q Growth |
|
-10.14% |
15.77% |
5.22% |
8.12% |
-6.81% |
14.89% |
-16.06% |
3.12% |
-11.89% |
-9.26% |
27.04% |
Net Income Q/Q Growth |
|
-79.46% |
181.15% |
5.22% |
8.12% |
-6.81% |
14.89% |
-16.06% |
3.12% |
-11.89% |
-9.26% |
27.04% |
EPS Q/Q Growth |
|
-10.79% |
17.32% |
6.78% |
8.77% |
-5.16% |
16.54% |
-15.45% |
5.34% |
-12.20% |
-9.32% |
29.75% |
Operating Cash Flow Q/Q Growth |
|
65.40% |
-20.19% |
268.86% |
-42.28% |
46.14% |
-98.33% |
46.79% |
345.50% |
-1.34% |
-45.78% |
123.44% |
Free Cash Flow Firm Q/Q Growth |
|
151.79% |
-16.94% |
4,270.59% |
-4.78% |
-39.21% |
63.80% |
-590.32% |
57.50% |
-62.17% |
6.59% |
164.71% |
Invested Capital Q/Q Growth |
|
-1.53% |
-0.68% |
-1.29% |
-0.55% |
2.82% |
0.56% |
1.53% |
-0.67% |
3.62% |
2.86% |
-2.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
136.49% |
37.68% |
40.94% |
39.32% |
39.81% |
41.93% |
38.58% |
40.90% |
31.81% |
34.86% |
41.09% |
EBIT Margin |
|
100.00% |
28.03% |
31.06% |
29.79% |
31.65% |
33.94% |
28.26% |
29.18% |
21.05% |
24.20% |
31.41% |
Profit (Net Income) Margin |
|
74.87% |
21.33% |
23.33% |
26.59% |
25.93% |
27.14% |
22.94% |
23.67% |
15.39% |
18.67% |
24.40% |
Tax Burden Percent |
|
74.40% |
76.08% |
75.09% |
89.24% |
81.93% |
79.95% |
81.15% |
81.13% |
73.07% |
77.14% |
77.68% |
Interest Burden Percent |
|
100.62% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
25.60% |
23.92% |
24.91% |
10.76% |
18.07% |
20.05% |
18.85% |
18.87% |
26.93% |
22.86% |
22.32% |
Return on Invested Capital (ROIC) |
|
2.98% |
3.93% |
4.21% |
4.53% |
4.46% |
4.77% |
3.82% |
3.91% |
2.67% |
3.55% |
4.93% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.98% |
3.93% |
4.21% |
4.53% |
4.46% |
4.77% |
3.82% |
3.91% |
2.67% |
3.55% |
4.93% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.88% |
4.36% |
4.83% |
5.59% |
5.84% |
6.05% |
4.44% |
4.51% |
3.37% |
4.53% |
6.06% |
Return on Equity (ROE) |
|
6.87% |
8.30% |
9.03% |
10.12% |
10.30% |
10.82% |
8.26% |
8.43% |
6.04% |
8.08% |
10.99% |
Cash Return on Invested Capital (CROIC) |
|
20.83% |
1.48% |
0.84% |
-6.73% |
5.59% |
7.31% |
-1.44% |
6.32% |
2.76% |
7.96% |
2.56% |
Operating Return on Assets (OROA) |
|
0.91% |
1.09% |
1.30% |
1.31% |
1.41% |
1.50% |
1.05% |
1.02% |
0.82% |
1.05% |
1.42% |
Return on Assets (ROA) |
|
0.68% |
0.83% |
0.98% |
1.17% |
1.16% |
1.20% |
0.85% |
0.83% |
0.60% |
0.81% |
1.10% |
Return on Common Equity (ROCE) |
|
6.39% |
7.62% |
8.14% |
9.08% |
9.33% |
9.83% |
7.44% |
7.48% |
5.31% |
7.15% |
9.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.08% |
8.47% |
9.14% |
9.97% |
10.47% |
10.77% |
7.92% |
8.76% |
6.24% |
8.10% |
11.00% |
Net Operating Profit after Tax (NOPAT) |
|
2,651 |
3,222 |
3,548 |
4,114 |
4,254 |
4,467 |
3,626 |
3,771 |
2,543 |
3,304 |
4,543 |
NOPAT Margin |
|
74.87% |
21.33% |
23.33% |
26.59% |
25.93% |
27.14% |
22.94% |
23.67% |
15.39% |
18.67% |
24.40% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
50.38% |
49.57% |
50.52% |
49.16% |
48.97% |
50.75% |
52.85% |
55.19% |
54.46% |
52.73% |
Operating Expenses to Revenue |
|
0.00% |
70.91% |
69.01% |
70.36% |
68.42% |
66.21% |
69.61% |
72.27% |
78.71% |
75.13% |
68.22% |
Earnings before Interest and Taxes (EBIT) |
|
3,541 |
4,235 |
4,725 |
4,610 |
5,192 |
5,587 |
4,468 |
4,648 |
3,480 |
4,283 |
5,848 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,833 |
5,692 |
6,227 |
6,084 |
6,531 |
6,902 |
6,098 |
6,515 |
5,258 |
6,170 |
7,651 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.00 |
1.01 |
1.15 |
1.21 |
1.06 |
1.05 |
0.81 |
1.15 |
0.96 |
1.06 |
1.50 |
Price to Tangible Book Value (P/TBV) |
|
2.58 |
2.56 |
1.15 |
2.72 |
2.37 |
2.29 |
1.61 |
2.48 |
2.04 |
2.23 |
3.17 |
Price to Revenue (P/Rev) |
|
10.10 |
2.37 |
2.67 |
2.94 |
2.39 |
2.43 |
2.12 |
2.75 |
2.08 |
2.19 |
2.98 |
Price to Earnings (P/E) |
|
14.59 |
11.91 |
12.04 |
11.75 |
9.62 |
9.40 |
9.80 |
12.35 |
14.63 |
12.61 |
12.81 |
Dividend Yield |
|
2.08% |
2.07% |
1.88% |
1.94% |
2.63% |
2.72% |
3.28% |
2.45% |
3.35% |
3.14% |
2.33% |
Earnings Yield |
|
6.86% |
8.40% |
8.31% |
8.51% |
10.39% |
10.63% |
10.21% |
8.09% |
6.84% |
7.93% |
7.80% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.09 |
1.13 |
1.17 |
1.30 |
1.32 |
1.22 |
1.11 |
1.19 |
1.33 |
1.23 |
1.23 |
Long-Term Debt to Equity |
|
0.54 |
0.57 |
0.64 |
0.74 |
0.79 |
0.67 |
0.57 |
0.61 |
0.76 |
0.78 |
0.74 |
Financial Leverage |
|
1.30 |
1.11 |
1.15 |
1.24 |
1.31 |
1.27 |
1.16 |
1.15 |
1.26 |
1.28 |
1.23 |
Leverage Ratio |
|
10.12 |
10.03 |
9.26 |
8.67 |
8.89 |
9.01 |
9.69 |
10.21 |
10.09 |
9.98 |
9.99 |
Compound Leverage Factor |
|
10.19 |
10.03 |
9.26 |
8.67 |
8.89 |
9.01 |
9.69 |
10.21 |
10.09 |
9.98 |
9.99 |
Debt to Total Capital |
|
52.18% |
53.01% |
53.86% |
56.52% |
56.95% |
54.91% |
52.72% |
54.43% |
57.06% |
55.07% |
55.20% |
Short-Term Debt to Total Capital |
|
26.17% |
26.40% |
24.46% |
24.23% |
22.83% |
24.55% |
25.72% |
26.41% |
24.63% |
20.21% |
21.86% |
Long-Term Debt to Total Capital |
|
26.01% |
26.61% |
29.40% |
32.29% |
34.12% |
30.36% |
27.00% |
28.02% |
32.43% |
34.86% |
33.34% |
Preferred Equity to Total Capital |
|
1.93% |
3.08% |
4.13% |
3.69% |
3.73% |
3.83% |
4.66% |
5.08% |
5.09% |
4.77% |
4.66% |
Noncontrolling Interests to Total Capital |
|
1.56% |
1.13% |
0.90% |
0.52% |
0.24% |
0.26% |
0.33% |
0.37% |
0.12% |
0.15% |
0.48% |
Common Equity to Total Capital |
|
44.33% |
42.78% |
41.11% |
39.28% |
39.08% |
41.00% |
42.30% |
40.11% |
37.73% |
40.01% |
39.67% |
Debt to EBITDA |
|
8.74 |
7.72 |
7.42 |
8.92 |
8.28 |
7.36 |
8.43 |
7.96 |
10.33 |
8.13 |
6.73 |
Net Debt to EBITDA |
|
-20.94 |
-20.25 |
-9.24 |
-13.60 |
-12.36 |
-13.63 |
-23.75 |
-15.80 |
-15.95 |
-16.61 |
-11.61 |
Long-Term Debt to EBITDA |
|
4.36 |
3.88 |
4.05 |
5.10 |
4.96 |
4.07 |
4.32 |
4.10 |
5.87 |
5.14 |
4.06 |
Debt to NOPAT |
|
15.93 |
13.65 |
13.02 |
13.19 |
12.71 |
11.38 |
14.18 |
13.74 |
21.35 |
15.17 |
11.33 |
Net Debt to NOPAT |
|
-38.18 |
-35.78 |
-16.22 |
-20.11 |
-18.98 |
-21.05 |
-39.94 |
-27.30 |
-32.98 |
-31.01 |
-19.56 |
Long-Term Debt to NOPAT |
|
7.94 |
6.85 |
7.11 |
7.54 |
7.61 |
6.29 |
7.26 |
7.08 |
12.13 |
9.61 |
6.84 |
Noncontrolling Interest Sharing Ratio |
|
6.99% |
8.13% |
9.93% |
10.26% |
9.45% |
9.15% |
9.84% |
11.23% |
12.05% |
11.54% |
11.21% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
18,512 |
1,211 |
709 |
-6,114 |
5,338 |
6,850 |
-1,368 |
6,089 |
2,624 |
7,408 |
2,362 |
Operating Cash Flow to CapEx |
|
2,176.70% |
686.69% |
824.61% |
389.89% |
552.63% |
7.93% |
412.28% |
240.30% |
1,119.47% |
484.59% |
46.77% |
Free Cash Flow to Firm to Interest Expense |
|
52.29 |
3.68 |
1.59 |
-5.67 |
1.89 |
1.57 |
-1.21 |
26.82 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
12.67 |
12.54 |
14.05 |
4.33 |
2.12 |
0.02 |
4.45 |
12.50 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.08 |
10.72 |
12.35 |
3.22 |
1.74 |
-0.26 |
3.37 |
7.30 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.05 |
Fixed Asset Turnover |
|
2.32 |
10.90 |
11.34 |
10.54 |
9.47 |
6.03 |
4.37 |
4.53 |
4.94 |
5.51 |
5.79 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
80,934 |
82,945 |
85,784 |
96,012 |
94,928 |
92,545 |
97,539 |
95,221 |
95,140 |
91,036 |
93,217 |
Invested Capital Turnover |
|
0.04 |
0.18 |
0.18 |
0.17 |
0.17 |
0.18 |
0.17 |
0.17 |
0.17 |
0.19 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
-15,861 |
2,011 |
2,839 |
10,228 |
-1,084 |
-2,383 |
4,994 |
-2,318 |
-81 |
-4,104 |
2,181 |
Enterprise Value (EV) |
|
-62,643 |
-75,946 |
-12,637 |
-33,220 |
-37,809 |
-50,254 |
-106,474 |
-53,885 |
-44,602 |
-59,294 |
-28,507 |
Market Capitalization |
|
35,751 |
35,853 |
40,598 |
45,483 |
39,154 |
40,007 |
33,481 |
43,855 |
34,306 |
38,686 |
55,555 |
Book Value per Share |
|
$31.87 |
$32.47 |
$33.36 |
$36.82 |
$37.52 |
$41.14 |
$46.56 |
$46.25 |
$44.41 |
$47.36 |
$50.85 |
Tangible Book Value per Share |
|
$12.33 |
$12.83 |
$33.36 |
$16.34 |
$16.71 |
$18.92 |
$23.42 |
$21.42 |
$20.84 |
$22.51 |
$24.10 |
Total Capital |
|
80,934 |
82,945 |
85,784 |
96,012 |
94,928 |
92,545 |
97,539 |
95,221 |
95,140 |
91,036 |
93,217 |
Total Debt |
|
42,231 |
43,970 |
46,204 |
54,266 |
54,060 |
50,817 |
51,419 |
51,830 |
54,290 |
50,131 |
51,453 |
Total Long-Term Debt |
|
21,050 |
22,070 |
25,217 |
31,007 |
32,390 |
28,100 |
26,334 |
26,680 |
30,855 |
31,736 |
31,079 |
Net Debt |
|
-101,218 |
-115,289 |
-57,546 |
-82,740 |
-80,735 |
-94,048 |
-144,815 |
-102,935 |
-83,862 |
-102,458 |
-88,851 |
Capital Expenditures (CapEx) |
|
206 |
601 |
760 |
1,197 |
1,085 |
1,210 |
1,222 |
1,181 |
1,346 |
1,220 |
1,469 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
42,231 |
43,970 |
46,204 |
54,266 |
54,060 |
50,817 |
51,419 |
51,830 |
54,290 |
50,131 |
51,453 |
Total Depreciation and Amortization (D&A) |
|
1,292 |
1,457 |
1,502 |
1,474 |
1,339 |
1,315 |
1,630 |
1,867 |
1,778 |
1,887 |
1,803 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.17 |
$2.73 |
$3.16 |
$3.74 |
$4.06 |
$4.53 |
$3.84 |
$4.17 |
$2.91 |
$3.89 |
$5.84 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.13B |
1.10B |
1.07B |
1.03B |
1.00B |
939.62M |
890.84M |
851.91M |
811.07M |
784.07M |
742.59M |
Adjusted Diluted Earnings per Share |
|
$2.15 |
$2.71 |
$3.15 |
$3.72 |
$4.04 |
$4.51 |
$3.83 |
$4.14 |
$2.90 |
$3.87 |
$5.80 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.14B |
1.11B |
1.07B |
1.04B |
1.01B |
943.11M |
892.51M |
856.36M |
814.80M |
787.80M |
748.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.11B |
1.08B |
1.04B |
1.01B |
954.55M |
890.21M |
878.74M |
804.49M |
804.20M |
754.44M |
716.32M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,651 |
3,287 |
3,548 |
4,114 |
4,254 |
4,467 |
3,626 |
3,771 |
3,040 |
3,304 |
4,543 |
Normalized NOPAT Margin |
|
74.87% |
21.75% |
23.33% |
26.59% |
25.93% |
27.14% |
22.94% |
23.67% |
18.39% |
18.67% |
24.40% |
Pre Tax Income Margin |
|
100.62% |
28.03% |
31.06% |
29.79% |
31.65% |
33.94% |
28.26% |
29.18% |
21.05% |
24.20% |
31.41% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.00 |
12.87 |
10.59 |
4.28 |
1.84 |
1.28 |
3.95 |
20.48 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
7.49 |
9.79 |
7.96 |
3.82 |
1.51 |
1.02 |
3.20 |
16.61 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
9.42 |
11.05 |
8.89 |
3.17 |
1.46 |
1.00 |
2.87 |
15.27 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
6.91 |
7.97 |
6.25 |
2.71 |
1.12 |
0.75 |
2.12 |
11.41 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.42% |
26.85% |
25.37% |
26.15% |
28.70% |
28.86% |
35.74% |
35.08% |
54.11% |
45.01% |
33.94% |
Augmented Payout Ratio |
|
94.38% |
99.94% |
92.95% |
91.44% |
105.55% |
103.34% |
63.02% |
156.19% |
58.99% |
123.82% |
101.39% |
Quarterly Metrics And Ratios for Bank of New York Mellon
This table displays calculated financial ratios and metrics derived from Bank of New York Mellon's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.37% |
12.46% |
5.88% |
3.30% |
7.08% |
2.54% |
2.06% |
5.16% |
11.22% |
5.85% |
9.38% |
EBITDA Growth |
|
-10.88% |
20.96% |
21.09% |
70.96% |
-30.88% |
9.34% |
7.95% |
12.66% |
102.13% |
9.82% |
14.22% |
EBIT Growth |
|
-21.41% |
40.31% |
26.76% |
110.79% |
-66.67% |
2.80% |
10.01% |
14.83% |
427.60% |
14.95% |
20.43% |
NOPAT Growth |
|
-39.47% |
28.37% |
24.19% |
168.81% |
-60.84% |
4.58% |
9.04% |
14.00% |
461.65% |
18.99% |
22.65% |
Net Income Growth |
|
-39.47% |
28.37% |
24.19% |
168.81% |
-60.84% |
4.58% |
9.04% |
14.00% |
461.65% |
18.99% |
22.65% |
EPS Growth |
|
-40.00% |
31.40% |
27.18% |
215.38% |
-63.33% |
10.62% |
16.03% |
21.95% |
595.45% |
26.40% |
26.97% |
Operating Cash Flow Growth |
|
-6.55% |
-47.74% |
-76.99% |
35.30% |
-170.73% |
-249.55% |
85.45% |
-106.19% |
174.95% |
115.37% |
3.19% |
Free Cash Flow Firm Growth |
|
-80.95% |
-181.96% |
-93.06% |
-1.94% |
610.05% |
507.99% |
7,397.94% |
-238.72% |
-123.76% |
-198.56% |
-244.96% |
Invested Capital Growth |
|
-0.09% |
2.24% |
1.03% |
-3.60% |
-4.31% |
-3.70% |
-6.36% |
8.16% |
2.40% |
6.20% |
13.32% |
Revenue Q/Q Growth |
|
-4.88% |
12.69% |
2.02% |
-1.87% |
-1.40% |
7.56% |
1.55% |
1.11% |
4.28% |
-1.13% |
4.92% |
EBITDA Q/Q Growth |
|
32.55% |
53.75% |
12.08% |
-4.52% |
-46.41% |
137.04% |
10.66% |
-0.35% |
-3.85% |
3.58% |
15.09% |
EBIT Q/Q Growth |
|
32.86% |
88.03% |
7.76% |
-4.32% |
-78.99% |
918.46% |
15.33% |
-0.13% |
-3.48% |
3.40% |
20.83% |
NOPAT Q/Q Growth |
|
35.57% |
80.85% |
9.27% |
-2.80% |
-80.25% |
434.90% |
13.92% |
1.62% |
-2.69% |
5.62% |
17.43% |
Net Income Q/Q Growth |
|
35.57% |
80.85% |
9.27% |
-2.80% |
-80.25% |
434.90% |
13.92% |
1.62% |
-2.69% |
5.62% |
17.43% |
EPS Q/Q Growth |
|
53.85% |
82.26% |
15.93% |
-6.11% |
-82.11% |
495.24% |
21.60% |
-1.32% |
2.00% |
3.27% |
22.15% |
Operating Cash Flow Q/Q Growth |
|
-21.50% |
-38.71% |
-35.94% |
339.02% |
-141.03% |
-29.59% |
179.44% |
-114.65% |
596.79% |
-73.42% |
433.25% |
Free Cash Flow Firm Q/Q Growth |
|
-86.32% |
-280.61% |
108.61% |
4,386.60% |
-0.97% |
7.03% |
58.18% |
-183.01% |
83.04% |
-342.58% |
-132.63% |
Invested Capital Q/Q Growth |
|
3.62% |
1.35% |
-0.42% |
-7.83% |
2.86% |
2.00% |
-3.17% |
6.47% |
-2.63% |
5.79% |
3.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.42% |
37.12% |
40.79% |
39.68% |
21.57% |
39.58% |
43.14% |
42.51% |
39.20% |
41.07% |
45.05% |
EBIT Margin |
|
20.57% |
29.17% |
30.82% |
30.05% |
6.40% |
29.25% |
33.22% |
32.81% |
30.37% |
31.76% |
36.58% |
Profit (Net Income) Margin |
|
12.92% |
22.24% |
23.82% |
23.60% |
4.73% |
22.69% |
25.45% |
25.58% |
23.87% |
25.50% |
28.54% |
Tax Burden Percent |
|
62.84% |
76.24% |
77.31% |
78.54% |
73.84% |
77.57% |
76.62% |
77.97% |
78.60% |
80.29% |
78.03% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
37.16% |
23.76% |
22.69% |
21.46% |
26.16% |
22.43% |
23.38% |
22.03% |
21.40% |
19.71% |
21.97% |
Return on Invested Capital (ROIC) |
|
2.24% |
3.93% |
4.27% |
4.52% |
0.90% |
4.22% |
4.85% |
4.98% |
4.82% |
5.03% |
5.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.24% |
3.93% |
4.27% |
4.52% |
0.90% |
4.22% |
4.85% |
4.98% |
4.82% |
5.03% |
5.75% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.83% |
5.11% |
5.65% |
5.53% |
1.15% |
5.58% |
6.11% |
6.01% |
5.93% |
6.38% |
7.12% |
Return on Equity (ROE) |
|
5.07% |
9.04% |
9.92% |
10.05% |
2.05% |
9.80% |
10.96% |
10.99% |
10.75% |
11.41% |
12.87% |
Cash Return on Invested Capital (CROIC) |
|
2.76% |
0.70% |
2.10% |
7.71% |
7.96% |
7.29% |
10.25% |
-3.96% |
2.56% |
-1.06% |
-7.27% |
Operating Return on Assets (OROA) |
|
0.80% |
1.09% |
1.19% |
1.24% |
0.28% |
1.20% |
1.37% |
1.41% |
1.37% |
1.37% |
1.55% |
Return on Assets (ROA) |
|
0.50% |
0.83% |
0.92% |
0.98% |
0.21% |
0.93% |
1.05% |
1.10% |
1.08% |
1.10% |
1.21% |
Return on Common Equity (ROCE) |
|
4.46% |
7.93% |
8.71% |
8.81% |
1.81% |
8.65% |
9.67% |
9.70% |
9.55% |
10.01% |
11.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.83% |
7.29% |
8.89% |
0.00% |
8.22% |
8.40% |
8.52% |
0.00% |
10.99% |
11.38% |
Net Operating Profit after Tax (NOPAT) |
|
526 |
982 |
1,073 |
1,043 |
206 |
1,027 |
1,170 |
1,189 |
1,157 |
1,222 |
1,435 |
NOPAT Margin |
|
12.92% |
22.24% |
23.82% |
23.60% |
4.73% |
22.69% |
25.45% |
25.58% |
23.87% |
25.50% |
28.54% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
59.51% |
53.86% |
51.87% |
53.91% |
58.28% |
55.05% |
51.77% |
51.74% |
52.40% |
52.82% |
49.32% |
Operating Expenses to Revenue |
|
78.94% |
70.22% |
69.07% |
69.89% |
91.67% |
70.16% |
66.78% |
66.70% |
69.22% |
67.86% |
63.76% |
Earnings before Interest and Taxes (EBIT) |
|
837 |
1,288 |
1,388 |
1,328 |
279 |
1,324 |
1,527 |
1,525 |
1,472 |
1,522 |
1,839 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,360 |
1,639 |
1,837 |
1,754 |
940 |
1,792 |
1,983 |
1,976 |
1,900 |
1,968 |
2,265 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.96 |
0.97 |
0.93 |
0.88 |
1.06 |
1.21 |
1.22 |
1.40 |
1.50 |
1.58 |
1.68 |
Price to Tangible Book Value (P/TBV) |
|
2.04 |
2.08 |
1.99 |
1.87 |
2.23 |
2.55 |
2.55 |
2.85 |
3.17 |
3.27 |
3.42 |
Price to Revenue (P/Rev) |
|
2.08 |
2.06 |
1.97 |
1.85 |
2.19 |
2.48 |
2.51 |
2.94 |
2.98 |
3.16 |
3.36 |
Price to Earnings (P/E) |
|
14.63 |
13.49 |
12.14 |
9.36 |
12.61 |
14.12 |
13.89 |
15.72 |
12.81 |
13.17 |
13.56 |
Dividend Yield |
|
3.35% |
4.14% |
3.47% |
3.73% |
3.14% |
2.87% |
2.83% |
2.42% |
2.33% |
2.20% |
2.07% |
Earnings Yield |
|
6.84% |
7.41% |
8.24% |
10.68% |
7.93% |
7.08% |
7.20% |
6.36% |
7.80% |
7.59% |
7.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.33 |
1.36 |
1.34 |
1.15 |
1.23 |
1.28 |
1.19 |
1.26 |
1.23 |
1.26 |
1.29 |
Long-Term Debt to Equity |
|
0.76 |
0.81 |
0.82 |
0.73 |
0.78 |
0.80 |
0.76 |
0.79 |
0.74 |
0.71 |
0.76 |
Financial Leverage |
|
1.26 |
1.30 |
1.32 |
1.23 |
1.28 |
1.32 |
1.26 |
1.21 |
1.23 |
1.27 |
1.24 |
Leverage Ratio |
|
10.09 |
10.84 |
10.74 |
10.28 |
9.98 |
10.54 |
10.45 |
9.97 |
9.99 |
10.37 |
10.67 |
Compound Leverage Factor |
|
10.09 |
10.84 |
10.74 |
10.28 |
9.98 |
10.54 |
10.45 |
9.97 |
9.99 |
10.37 |
10.67 |
Debt to Total Capital |
|
57.06% |
57.69% |
57.19% |
53.53% |
55.07% |
56.10% |
54.27% |
55.72% |
55.20% |
55.76% |
56.29% |
Short-Term Debt to Total Capital |
|
24.63% |
23.44% |
21.96% |
19.71% |
20.21% |
20.88% |
19.54% |
20.62% |
21.86% |
24.24% |
23.19% |
Long-Term Debt to Total Capital |
|
32.43% |
34.25% |
35.24% |
33.82% |
34.86% |
35.22% |
34.73% |
35.10% |
33.34% |
31.52% |
33.09% |
Preferred Equity to Total Capital |
|
5.09% |
5.02% |
5.04% |
5.47% |
4.77% |
4.68% |
4.83% |
4.54% |
4.66% |
5.41% |
5.23% |
Noncontrolling Interests to Total Capital |
|
0.12% |
0.17% |
0.18% |
0.19% |
0.15% |
0.21% |
0.31% |
0.42% |
0.48% |
0.51% |
0.58% |
Common Equity to Total Capital |
|
37.73% |
37.11% |
37.58% |
40.80% |
40.01% |
39.00% |
40.58% |
39.31% |
39.67% |
38.32% |
37.90% |
Debt to EBITDA |
|
10.33 |
10.60 |
9.86 |
7.52 |
8.13 |
8.70 |
7.95 |
8.39 |
6.73 |
7.03 |
7.07 |
Net Debt to EBITDA |
|
-15.95 |
-20.77 |
-21.09 |
-16.56 |
-16.61 |
-18.82 |
-18.56 |
-15.83 |
-11.61 |
-13.53 |
-17.46 |
Long-Term Debt to EBITDA |
|
5.87 |
6.29 |
6.08 |
4.75 |
5.14 |
5.46 |
5.09 |
5.29 |
4.06 |
3.97 |
4.16 |
Debt to NOPAT |
|
21.35 |
20.03 |
18.39 |
13.01 |
15.17 |
15.63 |
14.23 |
14.92 |
11.33 |
11.61 |
11.46 |
Net Debt to NOPAT |
|
-32.98 |
-39.25 |
-39.32 |
-28.63 |
-31.01 |
-33.81 |
-33.20 |
-28.14 |
-19.56 |
-22.36 |
-28.30 |
Long-Term Debt to NOPAT |
|
12.13 |
11.89 |
11.33 |
8.22 |
9.61 |
9.81 |
9.10 |
9.40 |
6.84 |
6.56 |
6.74 |
Noncontrolling Interest Sharing Ratio |
|
12.05% |
12.31% |
12.18% |
12.38% |
11.54% |
11.73% |
11.74% |
11.70% |
11.21% |
12.31% |
12.32% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
607 |
-1,127 |
97 |
4,352 |
4,310 |
4,598 |
7,273 |
-6,037 |
-1,024 |
-4,532 |
-10,543 |
Operating Cash Flow to CapEx |
|
819.05% |
686.59% |
324.29% |
1,500.00% |
-768.77% |
-896.32% |
557.33% |
-83.20% |
375.30% |
128.75% |
611.98% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.40 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
0.00 |
-0.91 |
-1.95 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.64 |
0.00 |
0.00 |
0.00 |
-0.53 |
0.00 |
0.00 |
0.00 |
0.08 |
0.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.54 |
0.00 |
0.00 |
0.00 |
-0.59 |
0.00 |
0.00 |
0.00 |
0.02 |
0.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
4.94 |
5.11 |
5.19 |
5.27 |
5.51 |
5.52 |
5.44 |
5.42 |
5.79 |
5.91 |
5.89 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
95,140 |
96,427 |
96,020 |
88,505 |
91,036 |
92,856 |
89,917 |
95,731 |
93,217 |
98,610 |
101,895 |
Invested Capital Turnover |
|
0.17 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
-81 |
2,109 |
976 |
-3,309 |
-4,104 |
-3,571 |
-6,103 |
7,226 |
2,181 |
5,754 |
11,978 |
Enterprise Value (EV) |
|
-44,602 |
-69,248 |
-78,705 |
-67,291 |
-59,294 |
-64,506 |
-64,793 |
-43,196 |
-28,507 |
-40,388 |
-70,803 |
Market Capitalization |
|
34,306 |
34,735 |
33,692 |
31,953 |
38,686 |
43,663 |
44,451 |
52,705 |
55,555 |
59,708 |
64,838 |
Book Value per Share |
|
$44.41 |
$44.49 |
$45.72 |
$46.37 |
$47.36 |
$47.84 |
$48.79 |
$51.00 |
$50.85 |
$52.75 |
$53.98 |
Tangible Book Value per Share |
|
$20.84 |
$20.77 |
$21.48 |
$21.95 |
$22.51 |
$22.65 |
$23.33 |
$25.03 |
$24.10 |
$25.52 |
$26.48 |
Total Capital |
|
95,140 |
96,427 |
96,020 |
88,505 |
91,036 |
92,856 |
89,917 |
95,731 |
93,217 |
98,610 |
101,895 |
Total Debt |
|
54,290 |
55,625 |
54,918 |
47,374 |
50,131 |
52,094 |
48,796 |
53,341 |
51,453 |
54,987 |
57,356 |
Total Long-Term Debt |
|
30,855 |
33,027 |
33,834 |
29,933 |
31,736 |
32,702 |
31,227 |
33,600 |
31,079 |
31,081 |
33,722 |
Net Debt |
|
-83,862 |
-108,989 |
-117,404 |
-104,247 |
-102,458 |
-112,705 |
-113,865 |
-100,642 |
-88,851 |
-105,931 |
-141,561 |
Capital Expenditures (CapEx) |
|
357 |
261 |
354 |
336 |
269 |
299 |
382 |
375 |
413 |
320 |
359 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
54,290 |
55,625 |
54,918 |
47,374 |
50,131 |
52,094 |
48,796 |
53,341 |
51,453 |
54,987 |
57,356 |
Total Depreciation and Amortization (D&A) |
|
523 |
351 |
449 |
426 |
661 |
468 |
456 |
451 |
428 |
446 |
426 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.61 |
$0.00 |
$1.31 |
$0.00 |
$0.23 |
$1.26 |
$1.53 |
$1.51 |
$1.54 |
$1.59 |
$1.95 |
Adjusted Weighted Average Basic Shares Outstanding |
|
811.07M |
0.00 |
787.72M |
0.00 |
784.07M |
756.94M |
746.90M |
736.55M |
742.59M |
720.95M |
714.80M |
Adjusted Diluted Earnings per Share |
|
$0.60 |
$0.00 |
$1.30 |
$0.00 |
$0.22 |
$1.25 |
$1.52 |
$1.50 |
$1.53 |
$1.58 |
$1.93 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
814.80M |
0.00 |
790.73M |
0.00 |
787.80M |
762.27M |
751.60M |
742.08M |
748.10M |
727.40M |
720.01M |
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 |
|
804.20M |
0.00 |
778.78M |
0.00 |
754.44M |
747.82M |
737.96M |
727.08M |
716.32M |
715.43M |
705.24M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
526 |
982 |
1,073 |
1,043 |
206 |
1,027 |
1,170 |
1,189 |
1,157 |
1,222 |
1,435 |
Normalized NOPAT Margin |
|
12.92% |
22.24% |
23.82% |
23.60% |
4.73% |
22.69% |
25.45% |
25.58% |
23.87% |
25.50% |
28.54% |
Pre Tax Income Margin |
|
20.57% |
29.17% |
30.82% |
30.05% |
6.40% |
29.25% |
33.22% |
32.81% |
30.37% |
31.76% |
36.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.46 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.31 |
0.34 |
NOPAT to Interest Expense |
|
0.00 |
0.35 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.25 |
0.27 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.24 |
0.27 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.18 |
0.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
54.11% |
50.38% |
47.52% |
40.15% |
45.01% |
45.24% |
44.37% |
42.84% |
33.94% |
32.93% |
31.80% |
Augmented Payout Ratio |
|
58.99% |
95.82% |
104.69% |
99.37% |
123.82% |
115.33% |
116.94% |
120.13% |
101.39% |
92.49% |
94.08% |
Key Financial Trends
Bank of New York Mellon (NYSE: BK) has demonstrated consistent profitability and growth over the last four years, with strong net income generation and solid balance sheet metrics.
Income Statement Trends:
- Net income attributable to common shareholders has steadily increased from $319 million in Q1 2022 to $1.39 billion in Q2 2025, showing a strong upward earnings trajectory.
- Basic earnings per share (EPS) rose from $0.39 in Q1 2022 to $1.95 in Q2 2025, indicating growing shareholder value alongside earnings growth.
- Total revenue grew steadily, reaching $5.03 billion in Q2 2025 from approximately $4.5 billion in early 2022, supported by increasing non-interest income.
- Net interest income has remained positive and relatively steady, indicating effective management of interest-bearing assets and liabilities despite changes in interest rates.
- Provision for credit losses is generally low or negative (indicating reversals), reflecting stable credit quality.
Balance Sheet Highlights:
- Total assets increased from about $406 billion at the beginning of 2022 to approximately $486 billion by Q2 2025, showing ongoing growth in the company's asset base.
- Loans and leases net of allowance have increased steadily, suggesting expansion in lending activities.
- Deposits, both interest-bearing and non-interest bearing, have grown substantially, reaching a combined total of over $346 billion by Q2 2025, providing a stable funding base.
- Long-term debt increased from around $30.8 billion in Q4 2022 to about $33.7 billion in Q2 2025, reflecting incremental borrowing.
- Total equity grew from approximately $40.7 billion in Q1 2022 to about $44.4 billion in Q2 2025, providing a strong capital foundation.
Cash Flow Insights:
- Operating cash flow improved from negative levels in early 2022 to $2.2 billion in Q2 2025, indicating enhanced cash generation from core operations.
- Investing activities have been cash outflows consistently, primarily due to substantial purchases of investment securities, which could indicate growth initiatives but also reduce liquidity.
- Financing activities have provided positive net cash inflows recently, reflecting funding through deposits and debt issuance, bolstering liquidity.
- Cash dividends per share have increased from $0.37 in 2022 to $0.47 in 2025, signaling management’s confidence in stable cash flows and commitment to returning value to shareholders.
- Repurchases of common equity have continued at high levels, which can support stock price but reduce company cash reserves.
Summary: Bank of New York Mellon shows solid financial health with consistent earnings growth, expanding asset and deposit base, and strong capitalization. The company has improved its operational cash flow, supports shareholders via dividends and buybacks, although investing outflows and equity repurchases are significant. Overall, the financial trends suggest a healthy and growing institution well-positioned in its sector.
08/09/25 10:31 AMAI Generated. May Contain Errors.