CME Group's Income Statement Analysis: Revenue to Profit Breakdown
CME Group's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$4.69 B | $5.02 B | $5.58 B | $6.13 B | $6.52 B | $6.76 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$837.00 M | $753.10 M | $828.60 M | $850.30 M | $907.00 M | $923.30 M |
Gross Profit Revenue minus cost of revenue. |
|
$3.85 B | $4.27 B | $4.75 B | $5.28 B | $5.61 B | $5.84 B |
|
Operating Expense
Costs to run business. |
|
$1.21 B | $1.25 B | $1.31 B | $1.35 B | $1.38 B | $1.40 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$151.70 M | $137.40 M | $144.40 M | $132.70 M | $150.50 M | $150.20 M |
General and Administrative Corporate overhead costs. |
|
$151.70 M | $137.40 M | $144.40 M | $132.70 M | $150.50 M | $150.20 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
$1.06 B | $1.11 B | $1.17 B | $1.22 B | $1.23 B | $1.25 B |
Operating Income Profit from operations. |
|
$2.65 B | $3.02 B | $3.44 B | $3.93 B | $4.23 B | $4.43 B |
|
Net Interest Income
Interest income minus expense. |
|
-$166.90 M | -$162.70 M | -$159.40 M | -$160.90 M | -$129.70 M | $1.65 B |
Interest Income Income from investments. |
|
- | - | - | - | - | $1.78 B |
Interest Expense Cost of borrowing. |
|
$166.90 M | $162.70 M | $159.40 M | $160.90 M | $129.70 M | $131.60 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$895.30 M | -$637.10 M | -$877.30 M | -$770.80 M | -$1.22 B | -$1.04 B |
Total Other Income (Net) Net non-operating items. |
|
$728.40 M | $474.40 M | $717.90 M | $609.90 M | $1.10 B | $1.17 B |
Income Before Tax Profit before taxes. |
|
$3.37 B | $3.49 B | $4.15 B | $4.54 B | $5.33 B | $5.60 B |
Income Tax Expense Taxes on income. |
|
$736.70 M | $799.30 M | $927.40 M | $1.02 B | $1.27 B | $1.34 B |
|
Net Income
Final profit. |
|
$2.64 B | $2.69 B | $3.23 B | $3.53 B | $4.04 B | $4.24 B |
Net Income From Continuing Operations Profit from core business. |
|
$2.64 B | $2.69 B | $3.23 B | $3.53 B | $4.06 B | $4.26 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
-$1.00 M | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | -$5.70 M | -$5.70 M |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$7.30 | $7.41 | $8.87 | $9.69 | $11.18 | $11.80 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.29 | $7.40 | $8.86 | $9.67 | $11.16 | $11.72 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
358.34 M | 358.71 M | 359.02 M | 359.39 M | 359.63 M | 359.32 M |
Diluted Average Shares Outst. Shares including dilution. |
|
358.93 M | 359.18 M | 359.50 M | 359.94 M | 360.23 M | 363.21 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$3.54 B | $3.65 B | $4.31 B | $4.70 B | $5.45 B | $5.47 B |
EBITDA Earnings before interest, tax, D&A. |
|
$3.93 B | $4.02 B | $4.67 B | $5.04 B | $5.72 B | $5.69 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$385.40 M | $362.60 M | $352.60 M | $336.80 M | $275.00 M | $219.70 M |
| Company Report |
CME Group's Assets vs Liabilities & Equity
CME Group's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




