Annual Income Statements for Northern Trust
This table shows Northern Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Northern Trust
This table shows Northern Trust'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 |
|
151 |
318 |
327 |
312 |
108 |
199 |
891 |
449 |
451 |
376 |
417 |
Consolidated Net Income / (Loss) |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
Net Income / (Loss) Continuing Operations |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
Total Pre-Tax Income |
|
190 |
444 |
441 |
434 |
146 |
291 |
1,174 |
601 |
594 |
521 |
565 |
Total Revenue |
|
1,519 |
1,745 |
1,757 |
1,727 |
1,545 |
1,647 |
2,716 |
1,969 |
1,960 |
1,940 |
1,998 |
Net Interest Income / (Expense) |
|
535 |
531 |
512 |
456 |
483 |
528 |
523 |
562 |
564 |
568 |
611 |
Total Interest Income |
|
180 |
1,455 |
1,735 |
1,935 |
2,200 |
528 |
2,507 |
2,530 |
2,280 |
2,141 |
2,213 |
Investment Securities Interest Income |
|
1,170 |
1,455 |
1,735 |
1,935 |
2,200 |
2,446 |
2,507 |
2,530 |
2,280 |
2,141 |
2,213 |
Total Interest Expense |
|
-355 |
924 |
1,224 |
1,479 |
1,717 |
0.00 |
1,984 |
1,968 |
1,716 |
1,573 |
1,602 |
Total Non-Interest Income |
|
985 |
1,213 |
1,246 |
1,270 |
1,062 |
1,119 |
2,193 |
1,406 |
1,396 |
1,372 |
1,387 |
Trust Fees by Commissions |
|
4,468 |
35 |
36 |
31 |
4,395 |
1,181 |
34 |
36 |
4,771 |
39 |
40 |
Other Service Charges |
|
56 |
55 |
63 |
76 |
66 |
70 |
934 |
120 |
-1,074 |
60 |
66 |
Net Realized & Unrealized Capital Gains on Investments |
|
-149 |
53 |
50 |
52 |
-121 |
-132 |
58 |
54 |
62 |
59 |
51 |
Other Non-Interest Income |
|
- |
1,064 |
1,096 |
1,112 |
- |
- |
1,166 |
1,197 |
- |
1,214 |
1,231 |
Provision for Credit Losses |
|
5.00 |
15 |
-16 |
14 |
11 |
-8.50 |
8.00 |
8.00 |
-11 |
1.00 |
17 |
Total Non-Interest Expense |
|
1,324 |
1,286 |
1,332 |
1,278 |
1,389 |
1,365 |
1,534 |
1,359 |
1,376 |
1,418 |
1,417 |
Salaries and Employee Benefits |
|
1,022 |
595 |
605 |
558 |
969 |
728 |
665 |
584 |
912 |
644 |
615 |
Net Occupancy & Equipment Expense |
|
295 |
293 |
283 |
291 |
311 |
307 |
332 |
324 |
329 |
334 |
346 |
Other Operating Expenses |
|
6.80 |
397 |
444 |
429 |
109 |
330 |
536 |
452 |
136 |
439 |
456 |
Income Tax Expense |
|
35 |
109 |
109 |
107 |
33 |
76 |
278 |
136 |
139 |
129 |
144 |
Preferred Stock Dividends Declared |
|
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
Basic Earnings per Share |
|
$0.72 |
$1.51 |
$1.56 |
$1.49 |
$0.53 |
$0.96 |
$4.35 |
$2.23 |
$2.26 |
$1.91 |
$2.14 |
Weighted Average Basic Shares Outstanding |
|
208.31M |
208.19M |
207.64M |
207.02M |
207.25M |
204.63M |
203.31M |
199.94M |
201.26M |
195.19M |
192.75M |
Diluted Earnings per Share |
|
$0.71 |
$1.51 |
$1.56 |
$1.49 |
$0.52 |
$0.96 |
$4.34 |
$2.22 |
$2.25 |
$1.90 |
$2.13 |
Weighted Average Diluted Shares Outstanding |
|
208.87M |
208.73M |
207.82M |
207.25M |
207.56M |
205.13M |
203.74M |
200.55M |
201.87M |
196.12M |
193.37M |
Weighted Average Basic & Diluted Shares Outstanding |
|
208.20M |
208.34M |
207.00M |
207.04M |
204.84M |
204.59M |
201.64M |
198.22M |
195.70M |
194.54M |
191.23M |
Cash Dividends to Common per Share |
|
- |
$0.75 |
$0.75 |
$0.75 |
- |
$0.75 |
$0.75 |
$0.75 |
- |
$0.75 |
$0.75 |
Annual Cash Flow Statements for Northern Trust
This table details how cash moves in and out of Northern Trust'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 |
|
-138 |
3,398 |
-1,087 |
-814 |
64 |
-122 |
-70 |
-1,333 |
1,597 |
137 |
-114 |
Net Cash From Operating Activities |
|
936 |
1,834 |
1,510 |
1,720 |
1,768 |
2,592 |
1,897 |
1,356 |
2,392 |
2,626 |
-486 |
Net Cash From Continuing Operating Activities |
|
710 |
1,845 |
1,510 |
1,720 |
1,768 |
2,592 |
1,897 |
1,356 |
2,392 |
2,626 |
-486 |
Net Income / (Loss) Continuing Operations |
|
812 |
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
Consolidated Net Income / (Loss) |
|
812 |
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
Provision For Loan Losses |
|
6.00 |
-43 |
-26 |
-28 |
-15 |
-15 |
125 |
-82 |
12 |
25 |
-3.00 |
Depreciation Expense |
|
91 |
90 |
89 |
101 |
461 |
459 |
500 |
516 |
554 |
635 |
717 |
Amortization Expense |
|
54 |
325 |
385 |
426 |
96 |
65 |
89 |
100 |
59 |
3.00 |
-35 |
Non-Cash Adjustments to Reconcile Net Income |
|
-51 |
-167 |
-185 |
-89 |
-74 |
30 |
1.20 |
-8.90 |
-166 |
101 |
-2.00 |
Changes in Operating Assets and Liabilities, net |
|
-202 |
666 |
215 |
112 |
-258 |
561 |
-28 |
-714 |
598 |
755 |
-3,194 |
Net Cash From Investing Activities |
|
-8,235 |
-6,900 |
-10,192 |
-14,022 |
4,327 |
-3,405 |
-29,923 |
-18,603 |
25,930 |
4,784 |
-2,564 |
Net Cash From Continuing Investing Activities |
|
-8,235 |
-6,900 |
-10,192 |
-14,022 |
4,327 |
-3,405 |
-29,923 |
-18,603 |
25,930 |
4,784 |
-2,564 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-410 |
-434 |
-473 |
-473 |
-506 |
-600 |
-560 |
-515 |
-724 |
-676 |
-746 |
Purchase of Investment Securities |
|
-23,295 |
-20,303 |
-21,670 |
-35,140 |
-34,164 |
-31,686 |
-72,524 |
-85,346 |
-16,856 |
-38,562 |
-40,624 |
Sale and/or Maturity of Investments |
|
16,227 |
14,992 |
15,344 |
21,505 |
30,354 |
27,931 |
43,383 |
68,060 |
43,284 |
42,484 |
38,671 |
Net Increase in Fed Funds Sold |
|
-533 |
-550 |
-373 |
679 |
-113 |
129 |
5.00 |
0.00 |
-32 |
32 |
-25 |
Other Investing Activities, net |
|
-224 |
-605 |
-3,019 |
-593 |
8,756 |
821 |
-227 |
-801 |
258 |
1,506 |
160 |
Net Cash From Financing Activities |
|
7,074 |
8,534 |
7,537 |
11,253 |
-5,818 |
616 |
27,872 |
16,074 |
-26,437 |
-7,183 |
3,440 |
Net Cash From Continuing Financing Activities |
|
7,074 |
8,534 |
7,537 |
11,253 |
-5,818 |
616 |
27,872 |
16,074 |
-26,437 |
-7,183 |
3,440 |
Net Change in Deposits |
|
8,488 |
8,106 |
6,737 |
8,524 |
-6,163 |
4,264 |
32,138 |
17,886 |
-32,997 |
-8,478 |
6,331 |
Issuance of Debt |
|
-164 |
2,313 |
0.00 |
1,318 |
2,360 |
498 |
-1,705 |
-427 |
5,956 |
941 |
-104 |
Repayment of Debt |
|
-640 |
-231 |
1,067 |
-209 |
-314 |
-1,185 |
-509 |
-779 |
-500 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-481 |
-497 |
-411 |
-523 |
-924 |
-1,100 |
-300 |
-268 |
-35 |
-348 |
-938 |
Payment of Dividends |
|
-303 |
-348 |
-356 |
-407 |
-452 |
-576 |
-631 |
-625 |
-797 |
-663 |
-644 |
Other Financing Activities, Net |
|
-215 |
-808 |
6.70 |
2,550 |
-325 |
-1,677 |
-722 |
286 |
1,936 |
1,366 |
-1,206 |
Effect of Exchange Rate Changes |
|
87 |
-71 |
59 |
235 |
-213 |
75 |
85 |
-160 |
-287 |
-90 |
-504 |
Cash Interest Paid |
|
187 |
162 |
182 |
329 |
670 |
846 |
227 |
31 |
822 |
5,286 |
7,610 |
Cash Income Taxes Paid |
|
279 |
390 |
754 |
441 |
494 |
437 |
328 |
371 |
460 |
363 |
269 |
Quarterly Cash Flow Statements for Northern Trust
This table details how cash moves in and out of Northern Trust'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 |
|
161 |
172 |
72 |
58 |
-164 |
517 |
1,258 |
305 |
-2,195 |
-309 |
2,055 |
Net Cash From Operating Activities |
|
4,152 |
-165 |
-99 |
87 |
2,803 |
-1,453 |
2,990 |
611 |
-2,635 |
2,750 |
1,870 |
Net Cash From Continuing Operating Activities |
|
4,152 |
-165 |
-99 |
87 |
2,803 |
-1,453 |
2,990 |
611 |
-2,635 |
2,750 |
1,870 |
Net Income / (Loss) Continuing Operations |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
Consolidated Net Income / (Loss) |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
Provision For Loan Losses |
|
5.00 |
15 |
-16 |
14 |
11 |
-8.50 |
8.00 |
8.00 |
-11 |
1.00 |
17 |
Depreciation Expense |
|
148 |
155 |
153 |
158 |
169 |
170 |
181 |
183 |
183 |
191 |
196 |
Amortization Expense |
|
7.70 |
7.00 |
-2.70 |
1.50 |
-2.80 |
-7.70 |
-9.40 |
-7.50 |
-11 |
-14 |
-20 |
Changes in Operating Assets and Liabilities, net |
|
3,981 |
-653 |
-566 |
-414 |
2,389 |
-1,803 |
1,915 |
-37 |
-3,269 |
2,318 |
1,256 |
Net Cash From Investing Activities |
|
4,156 |
4,919 |
-5,351 |
10,079 |
-4,863 |
-4,793 |
951 |
3,487 |
-2,208 |
-10,285 |
-3,621 |
Net Cash From Continuing Investing Activities |
|
4,156 |
4,919 |
-5,351 |
10,079 |
-4,863 |
-4,793 |
951 |
3,487 |
-2,208 |
-10,285 |
-3,621 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-228 |
-129 |
-171 |
-165 |
-210 |
-128 |
-182 |
-209 |
-227 |
-184 |
-218 |
Purchase of Investment Securities |
|
-4,438 |
-9,231 |
-14,223 |
97 |
-15,204 |
-17,163 |
-5,857 |
-5,919 |
-11,162 |
-19,363 |
-12,465 |
Sale and/or Maturity of Investments |
|
7,396 |
13,879 |
8,206 |
9,861 |
10,537 |
12,154 |
7,063 |
9,765 |
8,914 |
9,237 |
9,817 |
Net Increase in Fed Funds Sold |
|
-1.90 |
- |
- |
- |
64 |
252 |
- |
- |
-25 |
328 |
-787 |
Other Investing Activities, net |
|
1,428 |
400 |
869 |
285 |
-50 |
91 |
-72 |
-151 |
292 |
-304 |
32 |
Net Cash From Financing Activities |
|
-8,281 |
-4,598 |
5,669 |
-9,962 |
1,708 |
6,936 |
-2,638 |
-4,011 |
3,152 |
6,824 |
3,516 |
Net Cash From Continuing Financing Activities |
|
-8,281 |
-4,598 |
5,669 |
-9,962 |
1,708 |
6,936 |
-2,638 |
-4,011 |
3,152 |
6,824 |
3,516 |
Net Change in Deposits |
|
-6,880 |
-10,478 |
-576 |
-2,036 |
4,611 |
7,983 |
-2,392 |
-3,479 |
4,218 |
7,172 |
3,555 |
Issuance of Debt |
|
1,395 |
3,766 |
1,022 |
-2,788 |
-1,059 |
-31 |
240 |
-209 |
-104 |
8.20 |
-65 |
Repurchase of Common Equity |
|
-0.10 |
-101 |
-99 |
-1.10 |
-146 |
-132 |
-251 |
-301 |
-254 |
-287 |
-339 |
Payment of Dividends |
|
-334 |
-173 |
-160 |
-172 |
-159 |
-170 |
-157 |
-165 |
-152 |
-162 |
-149 |
Other Financing Activities, Net |
|
-2,462 |
2,388 |
5,482 |
-4,248 |
-2,256 |
-715 |
-79 |
-106 |
-307 |
94 |
514 |
Effect of Exchange Rate Changes |
|
134 |
15 |
-148 |
-145 |
188 |
-173 |
-45 |
217 |
-504 |
403 |
290 |
Cash Interest Paid |
|
- |
- |
- |
- |
- |
1,857 |
- |
- |
- |
1,524 |
1,620 |
Cash Income Taxes Paid |
|
165 |
31 |
79 |
101 |
151 |
39 |
66 |
80 |
83 |
52 |
193 |
Annual Balance Sheets for Northern Trust
This table presents Northern Trust'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 |
|
109,947 |
116,750 |
123,927 |
138,591 |
132,213 |
136,828 |
170,004 |
183,890 |
155,037 |
150,783 |
155,508 |
Cash and Due from Banks |
|
3,051 |
6,419 |
5,332 |
4,518 |
4,582 |
4,459 |
4,390 |
3,057 |
4,654 |
4,792 |
4,677 |
Federal Funds Sold |
|
1,063 |
1,614 |
1,974 |
1,324 |
1,165 |
5.00 |
- |
0.00 |
32 |
0.00 |
451 |
Interest Bearing Deposits at Other Banks |
|
14,928 |
6,872 |
4,801 |
5,612 |
4,264 |
4,877 |
4,373 |
1,949 |
1,941 |
1,939 |
1,945 |
Trading Account Securities |
|
33,734 |
37,567 |
44,501 |
46,792 |
51,243 |
51,869 |
61,410 |
62,262 |
52,902 |
50,096 |
51,298 |
Loans and Leases, Net of Allowance |
|
31,640 |
0.00 |
0.00 |
32,592 |
32,490 |
31,410 |
33,760 |
40,481 |
42,893 |
47,617 |
43,391 |
Loans and Leases |
|
31,640 |
- |
- |
32,592 |
32,490 |
31,410 |
33,760 |
40,481 |
42,893 |
47,617 |
43,391 |
Premises and Equipment, Net |
|
444 |
447 |
467 |
465 |
428 |
483 |
515 |
489 |
501 |
502 |
490 |
Goodwill |
|
533 |
526 |
519 |
606 |
669 |
697 |
707 |
706 |
691 |
702 |
695 |
Other Assets |
|
24,553 |
63,304 |
66,333 |
46,682 |
37,371 |
43,029 |
64,850 |
74,946 |
51,423 |
45,135 |
52,562 |
Total Liabilities & Shareholders' Equity |
|
109,947 |
116,750 |
123,927 |
138,591 |
132,213 |
136,828 |
170,004 |
183,890 |
155,037 |
150,783 |
155,508 |
Total Liabilities |
|
101,498 |
108,044 |
114,157 |
128,374 |
121,704 |
125,737 |
158,316 |
171,873 |
143,777 |
138,885 |
142,720 |
Non-Interest Bearing Deposits |
|
25,538 |
30,155 |
30,163 |
28,591 |
22,728 |
26,292 |
43,111 |
48,316 |
25,340 |
22,831 |
24,354 |
Interest Bearing Deposits |
|
65,219 |
66,714 |
71,489 |
83,800 |
81,769 |
82,829 |
100,767 |
111,613 |
98,592 |
93,333 |
98,129 |
Federal Funds Purchased and Securities Sold |
|
933 |
352 |
205 |
2,286 |
2,594 |
553 |
260 |
0.20 |
1,897 |
3,045 |
2,160 |
Short-Term Debt |
|
2,570 |
547 |
474 |
6,885 |
8,070 |
490 |
40 |
4,116 |
567 |
785 |
462 |
Long-Term Debt |
|
3,112 |
6,924 |
7,937 |
2,947 |
3,124 |
10,466 |
8,323 |
3,651 |
12,383 |
13,406 |
13,372 |
Other Long-Term Liabilities |
|
4,125 |
3,353 |
3,889 |
3,866 |
3,420 |
5,108 |
5,814 |
4,178 |
4,998 |
5,485 |
4,244 |
Total Equity & Noncontrolling Interests |
|
8,060 |
8,706 |
9,770 |
10,216 |
10,508 |
11,091 |
11,688 |
12,017 |
11,260 |
11,898 |
12,788 |
Total Preferred & Common Equity |
|
8,449 |
8,706 |
9,770 |
10,216 |
10,508 |
11,091 |
11,688 |
12,017 |
11,260 |
11,898 |
12,788 |
Preferred Stock |
|
- |
389 |
882 |
- |
- |
1,273 |
885 |
885 |
885 |
885 |
885 |
Total Common Equity |
|
8,060 |
8,317 |
8,888 |
10,216 |
10,508 |
9,818 |
10,803 |
11,132 |
10,375 |
11,013 |
11,904 |
Common Stock |
|
1,460 |
1,481 |
1,444 |
1,456 |
1,477 |
1,422 |
1,372 |
1,348 |
1,392 |
1,418 |
1,434 |
Retained Earnings |
|
7,625 |
8,243 |
8,908 |
9,685 |
10,777 |
11,657 |
12,208 |
13,117 |
13,799 |
14,234 |
15,615 |
Treasury Stock |
|
-705 |
-1,034 |
-1,094 |
-1,392 |
-2,174 |
-3,066 |
-3,205 |
-3,298 |
-3,247 |
-3,501 |
-4,331 |
Accumulated Other Comprehensive Income / (Loss) |
|
-320 |
-373 |
-370 |
-414 |
-454 |
-195 |
428 |
-36 |
-1,569 |
-1,138 |
-814 |
Quarterly Balance Sheets for Northern Trust
This table presents Northern Trust'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 |
|
155,037 |
151,108 |
156,753 |
146,331 |
150,783 |
156,111 |
156,797 |
155,754 |
155,508 |
165,071 |
171,884 |
Cash and Due from Banks |
|
4,654 |
4,826 |
4,898 |
4,956 |
4,792 |
5,309 |
6,567 |
6,872 |
4,677 |
4,369 |
6,423 |
Federal Funds Sold |
|
32 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
- |
- |
25 |
124 |
922 |
Interest Bearing Deposits at Other Banks |
|
1,941 |
1,588 |
1,479 |
2,123 |
1,939 |
1,372 |
1,381 |
1,607 |
1,945 |
1,645 |
2,412 |
Trading Account Securities |
|
52,902 |
50,401 |
51,500 |
24,727 |
50,096 |
49,637 |
50,520 |
52,002 |
51,724 |
51,339 |
53,651 |
Loans and Leases, Net of Allowance |
|
42,893 |
0.00 |
43,547 |
68,497 |
47,617 |
47,343 |
42,135 |
41,950 |
43,391 |
40,833 |
43,323 |
Loans and Leases |
|
42,893 |
- |
43,547 |
68,497 |
47,617 |
47,343 |
42,135 |
41,950 |
43,391 |
40,833 |
43,323 |
Premises and Equipment, Net |
|
501 |
482 |
474 |
465 |
502 |
488 |
481 |
480 |
490 |
477 |
468 |
Goodwill |
|
691 |
695 |
699 |
693 |
702 |
698 |
697 |
708 |
695 |
701 |
715 |
Other Assets |
|
51,423 |
93,116 |
54,157 |
44,871 |
45,135 |
51,265 |
55,016 |
52,135 |
52,562 |
65,583 |
63,969 |
Total Liabilities & Shareholders' Equity |
|
155,037 |
151,108 |
156,753 |
146,331 |
150,783 |
156,111 |
156,797 |
155,754 |
155,508 |
165,071 |
171,884 |
Total Liabilities |
|
143,777 |
139,520 |
145,117 |
134,483 |
138,885 |
144,009 |
144,141 |
143,005 |
142,720 |
152,193 |
159,017 |
Non-Interest Bearing Deposits |
|
25,340 |
23,414 |
21,326 |
20,938 |
22,831 |
25,327 |
20,926 |
22,175 |
24,354 |
21,905 |
25,139 |
Interest Bearing Deposits |
|
98,592 |
90,314 |
91,877 |
89,228 |
93,333 |
98,615 |
102,065 |
99,009 |
98,129 |
109,120 |
111,915 |
Federal Funds Purchased and Securities Sold |
|
1,897 |
4,487 |
9,345 |
5,539 |
3,045 |
2,601 |
2,406 |
2,762 |
2,160 |
2,378 |
2,389 |
Short-Term Debt |
|
567 |
363 |
13,370 |
546 |
785 |
7,038 |
629 |
171 |
6,983 |
6,870 |
7,374 |
Long-Term Debt |
|
12,383 |
16,205 |
4,791 |
13,621 |
13,406 |
6,813 |
13,641 |
13,801 |
6,851 |
6,895 |
6,925 |
Other Long-Term Liabilities |
|
4,998 |
4,737 |
4,408 |
4,612 |
5,485 |
3,617 |
4,474 |
5,088 |
4,244 |
5,024 |
5,276 |
Total Equity & Noncontrolling Interests |
|
11,260 |
11,588 |
11,636 |
11,847 |
11,898 |
12,102 |
12,656 |
12,749 |
12,788 |
12,879 |
12,867 |
Total Preferred & Common Equity |
|
11,260 |
11,588 |
11,636 |
11,847 |
11,898 |
12,102 |
12,656 |
12,749 |
12,788 |
12,879 |
12,867 |
Preferred Stock |
|
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
Total Common Equity |
|
10,375 |
10,703 |
10,751 |
10,962 |
11,013 |
11,217 |
11,771 |
11,864 |
11,904 |
11,994 |
11,982 |
Common Stock |
|
1,392 |
1,373 |
1,389 |
1,402 |
1,418 |
1,392 |
1,406 |
1,417 |
1,434 |
1,406 |
1,419 |
Retained Earnings |
|
13,799 |
13,958 |
14,128 |
14,282 |
14,234 |
14,279 |
15,016 |
15,313 |
15,615 |
15,842 |
16,113 |
Treasury Stock |
|
-3,247 |
-3,262 |
-3,360 |
-3,358 |
-3,501 |
-3,537 |
-3,786 |
-4,086 |
-4,331 |
-4,515 |
-4,851 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,569 |
-1,366 |
-1,406 |
-1,363 |
-1,138 |
-918 |
-865 |
-780 |
-814 |
-740 |
-699 |
Annual Metrics And Ratios for Northern Trust
This table displays calculated financial ratios and metrics derived from Northern Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.92% |
8.58% |
5.51% |
8.33% |
10.88% |
1.89% |
0.46% |
5.96% |
4.59% |
0.18% |
22.39% |
EBITDA Growth |
|
8.23% |
40.87% |
5.88% |
8.50% |
16.38% |
-1.87% |
-10.16% |
18.43% |
-9.38% |
-11.63% |
58.92% |
EBIT Growth |
|
10.66% |
23.09% |
3.56% |
7.70% |
19.82% |
-0.70% |
-16.28% |
23.50% |
-12.13% |
-17.07% |
81.56% |
NOPAT Growth |
|
11.01% |
19.96% |
6.03% |
16.13% |
29.81% |
-4.12% |
-18.96% |
27.78% |
-13.54% |
-17.12% |
83.43% |
Net Income Growth |
|
11.01% |
19.96% |
6.03% |
16.13% |
29.81% |
-4.12% |
-18.96% |
27.78% |
-13.54% |
-17.12% |
83.43% |
EPS Growth |
|
11.04% |
20.18% |
8.27% |
13.89% |
34.96% |
-0.15% |
-17.65% |
30.77% |
-14.01% |
-17.26% |
92.32% |
Operating Cash Flow Growth |
|
11.52% |
95.98% |
-17.68% |
13.93% |
2.74% |
46.65% |
-26.82% |
-28.51% |
76.43% |
9.75% |
-118.51% |
Free Cash Flow Firm Growth |
|
182.29% |
-238.36% |
9.23% |
31.30% |
85.40% |
1,277.03% |
179.24% |
-43.43% |
-270.43% |
75.02% |
293.98% |
Invested Capital Growth |
|
0.27% |
14.47% |
12.39% |
10.27% |
8.25% |
1.59% |
-9.05% |
-1.33% |
22.37% |
7.76% |
2.05% |
Revenue Q/Q Growth |
|
2.00% |
0.57% |
1.74% |
-10.42% |
17.50% |
0.73% |
-0.42% |
2.30% |
-2.14% |
0.39% |
5.26% |
EBITDA Q/Q Growth |
|
5.49% |
15.41% |
3.12% |
-26.20% |
52.13% |
-0.38% |
-3.47% |
5.63% |
-11.87% |
-1.61% |
15.75% |
EBIT Q/Q Growth |
|
9.18% |
0.32% |
2.65% |
-31.81% |
78.10% |
-0.49% |
-5.95% |
7.27% |
-15.31% |
-2.95% |
20.28% |
NOPAT Q/Q Growth |
|
10.07% |
-0.48% |
2.71% |
8.13% |
3.55% |
-2.53% |
-9.72% |
11.99% |
-15.80% |
-3.70% |
20.27% |
Net Income Q/Q Growth |
|
10.07% |
-0.48% |
2.71% |
8.13% |
3.55% |
-2.53% |
-9.72% |
11.99% |
-15.80% |
-3.70% |
20.27% |
EPS Q/Q Growth |
|
9.21% |
0.25% |
2.86% |
8.85% |
4.57% |
-1.34% |
-9.60% |
12.44% |
-16.46% |
-3.61% |
21.52% |
Operating Cash Flow Q/Q Growth |
|
-18.74% |
1,153.86% |
-25.33% |
0.71% |
-18.14% |
83.22% |
-7.78% |
71.56% |
747.47% |
-33.94% |
-109.81% |
Free Cash Flow Firm Q/Q Growth |
|
273.98% |
-7.18% |
-309.01% |
66.79% |
-155.49% |
807.19% |
113.48% |
-12.59% |
-466.21% |
67.05% |
52.58% |
Invested Capital Q/Q Growth |
|
-0.93% |
-0.40% |
8.34% |
0.73% |
2.23% |
-2.59% |
-10.77% |
-9.16% |
7.50% |
0.29% |
-0.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
30.83% |
39.99% |
40.13% |
40.20% |
42.19% |
40.63% |
36.34% |
40.61% |
35.19% |
31.04% |
40.30% |
EBIT Margin |
|
27.48% |
31.15% |
30.58% |
30.40% |
32.85% |
32.01% |
26.68% |
31.09% |
26.12% |
21.63% |
32.08% |
Profit (Net Income) Margin |
|
18.74% |
20.71% |
20.81% |
22.31% |
26.11% |
24.57% |
19.82% |
23.90% |
19.76% |
16.35% |
24.50% |
Tax Burden Percent |
|
68.21% |
66.47% |
68.06% |
73.38% |
79.50% |
76.76% |
74.30% |
76.88% |
75.64% |
75.59% |
76.37% |
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 |
|
31.79% |
33.53% |
31.94% |
26.62% |
20.50% |
23.24% |
25.70% |
23.12% |
24.36% |
24.41% |
23.63% |
Return on Invested Capital (ROIC) |
|
5.75% |
6.43% |
6.01% |
6.27% |
7.46% |
6.82% |
5.75% |
7.76% |
6.07% |
4.40% |
7.71% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.75% |
6.43% |
6.01% |
6.27% |
7.46% |
6.82% |
5.75% |
7.76% |
6.07% |
4.40% |
7.71% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.41% |
5.19% |
5.17% |
5.73% |
7.56% |
7.00% |
4.87% |
5.28% |
5.41% |
5.16% |
8.75% |
Return on Equity (ROE) |
|
10.17% |
11.62% |
11.18% |
12.00% |
15.02% |
13.82% |
10.62% |
13.04% |
11.48% |
9.56% |
16.46% |
Cash Return on Invested Capital (CROIC) |
|
5.49% |
-7.07% |
-5.66% |
-3.49% |
-0.47% |
5.25% |
15.22% |
9.10% |
-14.05% |
-3.07% |
5.68% |
Operating Return on Assets (OROA) |
|
1.12% |
1.29% |
1.26% |
1.24% |
1.45% |
1.45% |
1.06% |
1.14% |
1.04% |
0.96% |
1.74% |
Return on Assets (ROA) |
|
0.76% |
0.86% |
0.86% |
0.91% |
1.15% |
1.11% |
0.79% |
0.87% |
0.79% |
0.72% |
1.33% |
Return on Common Equity (ROCE) |
|
10.17% |
11.35% |
10.41% |
11.47% |
15.02% |
13.00% |
9.61% |
12.06% |
10.61% |
8.83% |
15.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.61% |
11.19% |
10.57% |
11.74% |
14.81% |
13.45% |
10.35% |
12.86% |
11.87% |
9.31% |
15.88% |
Net Operating Profit after Tax (NOPAT) |
|
812 |
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
NOPAT Margin |
|
18.74% |
20.71% |
20.81% |
22.31% |
26.11% |
24.57% |
19.82% |
23.90% |
19.76% |
16.35% |
24.50% |
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 |
|
52.83% |
50.12% |
49.97% |
51.52% |
49.44% |
50.04% |
53.08% |
45.73% |
55.36% |
57.65% |
50.43% |
Operating Expenses to Revenue |
|
72.38% |
69.76% |
69.95% |
70.12% |
67.40% |
68.23% |
71.27% |
70.17% |
73.70% |
78.01% |
67.96% |
Earnings before Interest and Taxes (EBIT) |
|
1,190 |
1,465 |
1,517 |
1,634 |
1,958 |
1,944 |
1,628 |
2,010 |
1,766 |
1,465 |
2,660 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,335 |
1,881 |
1,991 |
2,161 |
2,515 |
2,468 |
2,217 |
2,625 |
2,379 |
2,102 |
3,341 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.56 |
1.62 |
1.88 |
1.87 |
1.51 |
2.02 |
1.64 |
2.09 |
1.66 |
1.54 |
1.79 |
Price to Tangible Book Value (P/TBV) |
|
1.68 |
1.73 |
1.99 |
1.99 |
1.61 |
2.18 |
1.75 |
2.23 |
1.77 |
1.65 |
1.91 |
Price to Revenue (P/Rev) |
|
2.91 |
2.87 |
3.36 |
3.56 |
2.67 |
3.27 |
2.90 |
3.59 |
2.54 |
2.51 |
2.58 |
Price to Earnings (P/E) |
|
15.72 |
14.21 |
16.53 |
16.64 |
10.52 |
13.73 |
15.34 |
15.46 |
13.28 |
15.96 |
10.74 |
Dividend Yield |
|
2.43% |
2.41% |
2.01% |
1.90% |
2.70% |
2.77% |
3.29% |
2.50% |
3.52% |
3.68% |
2.93% |
Earnings Yield |
|
6.36% |
7.04% |
6.05% |
6.01% |
9.50% |
7.28% |
6.52% |
6.47% |
7.53% |
6.27% |
9.31% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.40 |
0.76 |
0.87 |
0.79 |
1.03 |
0.91 |
1.36 |
1.01 |
0.97 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.37 |
2.79 |
3.26 |
2.86 |
3.74 |
2.98 |
4.16 |
3.61 |
3.74 |
3.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.43 |
6.96 |
8.10 |
6.79 |
9.22 |
8.20 |
10.24 |
10.25 |
12.06 |
8.81 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.41 |
9.14 |
10.71 |
8.72 |
11.70 |
11.17 |
13.37 |
13.81 |
17.31 |
11.07 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.63 |
13.43 |
14.60 |
10.97 |
15.24 |
15.03 |
17.40 |
18.25 |
22.89 |
14.49 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.52 |
9.18 |
10.18 |
9.66 |
8.77 |
9.58 |
19.83 |
10.19 |
9.65 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.82 |
5.67 |
14.83 |
0.00 |
0.00 |
19.66 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.71 |
0.86 |
0.86 |
0.96 |
1.07 |
0.99 |
0.72 |
0.65 |
1.15 |
1.19 |
1.08 |
Long-Term Debt to Equity |
|
0.39 |
0.80 |
0.81 |
0.29 |
0.30 |
0.94 |
0.71 |
0.30 |
1.10 |
1.13 |
0.54 |
Financial Leverage |
|
0.77 |
0.81 |
0.86 |
0.91 |
1.01 |
1.03 |
0.85 |
0.68 |
0.89 |
1.17 |
1.14 |
Leverage Ratio |
|
13.33 |
13.52 |
13.03 |
13.13 |
13.07 |
12.46 |
13.47 |
14.93 |
14.56 |
13.21 |
12.41 |
Compound Leverage Factor |
|
13.33 |
13.52 |
13.03 |
13.13 |
13.07 |
12.46 |
13.47 |
14.93 |
14.56 |
13.21 |
12.41 |
Debt to Total Capital |
|
41.35% |
46.18% |
46.26% |
49.04% |
51.58% |
49.69% |
41.71% |
39.26% |
53.49% |
54.39% |
51.96% |
Short-Term Debt to Total Capital |
|
18.70% |
3.38% |
2.61% |
34.34% |
37.19% |
2.22% |
0.20% |
20.80% |
2.34% |
3.01% |
26.23% |
Long-Term Debt to Total Capital |
|
22.65% |
42.80% |
43.66% |
14.70% |
14.39% |
47.47% |
41.51% |
18.46% |
51.15% |
51.39% |
25.73% |
Preferred Equity to Total Capital |
|
0.00% |
2.40% |
4.85% |
0.00% |
0.00% |
5.78% |
4.41% |
4.47% |
3.66% |
3.39% |
3.32% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
58.65% |
51.42% |
48.89% |
50.96% |
48.42% |
44.53% |
53.88% |
56.27% |
42.85% |
42.21% |
44.71% |
Debt to EBITDA |
|
4.26 |
3.97 |
4.22 |
4.55 |
4.45 |
4.44 |
3.77 |
2.96 |
5.44 |
6.75 |
4.14 |
Net Debt to EBITDA |
|
-10.01 |
-3.95 |
-1.86 |
-0.75 |
0.47 |
0.65 |
-0.18 |
1.05 |
2.66 |
3.55 |
2.15 |
Long-Term Debt to EBITDA |
|
2.33 |
3.68 |
3.99 |
1.36 |
1.24 |
4.24 |
3.75 |
1.39 |
5.20 |
6.38 |
2.05 |
Debt to NOPAT |
|
7.00 |
7.67 |
8.15 |
8.20 |
7.19 |
7.34 |
6.92 |
5.03 |
9.69 |
12.82 |
6.81 |
Net Debt to NOPAT |
|
-16.46 |
-7.63 |
-3.58 |
-1.35 |
0.76 |
1.08 |
-0.33 |
1.79 |
4.73 |
6.74 |
3.54 |
Long-Term Debt to NOPAT |
|
3.83 |
7.11 |
7.69 |
2.46 |
2.01 |
7.01 |
6.88 |
2.36 |
9.27 |
12.11 |
3.37 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.32% |
6.88% |
4.41% |
0.00% |
5.90% |
9.47% |
7.47% |
7.60% |
7.64% |
7.17% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
774 |
-1,071 |
-972 |
-668 |
-98 |
1,148 |
3,205 |
1,813 |
-3,090 |
-772 |
1,497 |
Operating Cash Flow to CapEx |
|
228.57% |
423.16% |
318.97% |
363.87% |
349.31% |
432.14% |
338.47% |
263.25% |
330.67% |
388.52% |
-65.19% |
Free Cash Flow to Firm to Interest Expense |
|
4.27 |
-6.96 |
-5.34 |
-1.96 |
-0.14 |
1.40 |
16.00 |
76.17 |
0.00 |
-0.14 |
0.20 |
Operating Cash Flow to Interest Expense |
|
5.16 |
11.92 |
8.30 |
5.06 |
2.53 |
3.15 |
9.47 |
56.97 |
0.00 |
0.49 |
-0.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.90 |
9.10 |
5.70 |
3.67 |
1.81 |
2.42 |
6.67 |
35.33 |
0.00 |
0.36 |
-0.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
Fixed Asset Turnover |
|
9.59 |
10.55 |
10.86 |
11.54 |
13.35 |
13.33 |
12.22 |
12.88 |
13.67 |
13.51 |
16.71 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14,131 |
16,176 |
18,181 |
20,048 |
21,702 |
22,047 |
20,051 |
19,784 |
24,209 |
26,089 |
26,622 |
Invested Capital Turnover |
|
0.31 |
0.31 |
0.29 |
0.28 |
0.29 |
0.28 |
0.29 |
0.32 |
0.31 |
0.27 |
0.31 |
Increase / (Decrease) in Invested Capital |
|
38 |
2,045 |
2,005 |
1,867 |
1,654 |
345 |
-1,995 |
-268 |
4,426 |
1,879 |
534 |
Enterprise Value (EV) |
|
-749 |
6,460 |
13,865 |
17,505 |
17,070 |
22,743 |
18,176 |
26,884 |
24,388 |
25,350 |
29,435 |
Market Capitalization |
|
12,610 |
13,506 |
16,679 |
19,128 |
15,887 |
19,855 |
17,690 |
23,238 |
17,181 |
17,005 |
21,363 |
Book Value per Share |
|
$34.23 |
$35.97 |
$39.25 |
$44.92 |
$47.46 |
$46.34 |
$51.91 |
$53.61 |
$49.78 |
$53.19 |
$60.05 |
Tangible Book Value per Share |
|
$31.96 |
$33.70 |
$36.96 |
$42.26 |
$44.44 |
$43.05 |
$48.51 |
$50.21 |
$46.46 |
$49.80 |
$56.55 |
Total Capital |
|
13,743 |
16,176 |
18,181 |
20,048 |
21,702 |
22,047 |
20,051 |
19,784 |
24,209 |
26,089 |
26,622 |
Total Debt |
|
5,682 |
7,470 |
8,411 |
9,832 |
11,194 |
10,956 |
8,363 |
7,767 |
12,950 |
14,191 |
13,834 |
Total Long-Term Debt |
|
3,112 |
6,924 |
7,937 |
2,947 |
3,124 |
10,466 |
8,323 |
3,651 |
12,383 |
13,406 |
6,851 |
Net Debt |
|
-13,359 |
-7,435 |
-3,696 |
-1,622 |
1,183 |
1,614 |
-399 |
2,761 |
6,323 |
7,460 |
7,187 |
Capital Expenditures (CapEx) |
|
410 |
434 |
473 |
473 |
506 |
600 |
560 |
515 |
724 |
676 |
746 |
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) |
|
6,071 |
7,470 |
8,411 |
9,832 |
11,194 |
10,956 |
8,363 |
7,767 |
12,950 |
14,191 |
13,834 |
Total Depreciation and Amortization (D&A) |
|
145 |
416 |
474 |
527 |
557 |
524 |
589 |
615 |
613 |
638 |
682 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.34 |
$4.03 |
$4.35 |
$4.95 |
$6.68 |
$6.66 |
$5.48 |
$7.16 |
$6.16 |
$5.09 |
$9.80 |
Adjusted Weighted Average Basic Shares Outstanding |
|
235.83M |
232.28M |
227.58M |
228.26M |
223.15M |
214.53M |
208.32M |
208.08M |
208.31M |
207.25M |
201.26M |
Adjusted Diluted Earnings per Share |
|
$3.32 |
$3.99 |
$4.32 |
$4.92 |
$6.64 |
$6.63 |
$5.46 |
$7.14 |
$6.14 |
$5.08 |
$9.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
237.72M |
234.22M |
229.15M |
229.65M |
224.49M |
215.60M |
209.01M |
208.90M |
208.87M |
207.56M |
201.87M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
233.49M |
228.98M |
228.79M |
226.33M |
218.41M |
209.25M |
208.31M |
207.90M |
208.20M |
204.84M |
195.70M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
812 |
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
Normalized NOPAT Margin |
|
18.74% |
20.71% |
20.81% |
22.31% |
26.11% |
24.57% |
19.82% |
23.90% |
19.76% |
16.35% |
24.50% |
Pre Tax Income Margin |
|
27.48% |
31.15% |
30.58% |
30.40% |
32.85% |
32.01% |
26.68% |
31.09% |
26.12% |
21.63% |
32.08% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.56 |
9.52 |
8.34 |
4.80 |
2.80 |
2.37 |
8.13 |
84.46 |
0.00 |
0.27 |
0.35 |
NOPAT to Interest Expense |
|
4.48 |
6.33 |
5.67 |
3.52 |
2.23 |
1.82 |
6.04 |
64.93 |
0.00 |
0.21 |
0.27 |
EBIT Less CapEx to Interest Expense |
|
4.30 |
6.70 |
5.73 |
3.41 |
2.08 |
1.64 |
5.33 |
62.82 |
0.00 |
0.15 |
0.25 |
NOPAT Less CapEx to Interest Expense |
|
2.22 |
3.51 |
3.07 |
2.13 |
1.50 |
1.09 |
3.24 |
43.29 |
0.00 |
0.08 |
0.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.31% |
35.78% |
34.52% |
33.91% |
29.03% |
38.61% |
52.14% |
40.45% |
59.63% |
59.90% |
31.71% |
Augmented Payout Ratio |
|
96.53% |
86.80% |
74.33% |
77.54% |
88.42% |
112.34% |
76.93% |
57.77% |
62.28% |
91.29% |
77.88% |
Quarterly Metrics And Ratios for Northern Trust
This table displays calculated financial ratios and metrics derived from Northern Trust'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 |
|
-8.88% |
1.51% |
-0.66% |
-1.61% |
1.73% |
-5.61% |
54.54% |
14.02% |
26.81% |
17.80% |
-26.43% |
EBITDA Growth |
|
-48.07% |
-8.67% |
-13.93% |
-13.07% |
-9.90% |
-25.20% |
127.45% |
30.91% |
145.71% |
54.06% |
-44.93% |
EBIT Growth |
|
-62.64% |
-13.08% |
-18.48% |
-17.20% |
-23.42% |
-34.55% |
166.30% |
38.41% |
307.54% |
79.42% |
-51.87% |
NOPAT Growth |
|
-61.69% |
-14.05% |
-16.25% |
-16.97% |
-27.36% |
-35.83% |
170.07% |
41.82% |
302.65% |
82.58% |
-52.99% |
Net Income Growth |
|
-61.69% |
-14.05% |
-16.25% |
-16.97% |
-27.36% |
-35.83% |
170.07% |
41.82% |
302.65% |
82.58% |
-52.99% |
EPS Growth |
|
-63.02% |
-14.69% |
-16.13% |
-17.22% |
-26.76% |
-36.42% |
178.21% |
48.99% |
332.69% |
97.92% |
-50.92% |
Operating Cash Flow Growth |
|
103.34% |
-122.08% |
93.83% |
109.68% |
-32.49% |
-780.90% |
3,108.35% |
604.84% |
-193.99% |
289.30% |
-37.48% |
Free Cash Flow Firm Growth |
|
-733.53% |
-426.10% |
-519.77% |
-808.87% |
58.64% |
126.65% |
138.91% |
92.33% |
95.56% |
-112.39% |
-95.19% |
Invested Capital Growth |
|
22.37% |
50.20% |
50.61% |
15.51% |
7.76% |
-7.83% |
-9.64% |
2.72% |
2.05% |
2.67% |
0.89% |
Revenue Q/Q Growth |
|
-13.44% |
14.85% |
0.72% |
-1.74% |
-10.50% |
6.57% |
64.90% |
-27.51% |
-0.45% |
-1.00% |
2.98% |
EBITDA Q/Q Growth |
|
-49.26% |
74.96% |
-2.43% |
0.36% |
-47.41% |
45.26% |
196.71% |
-42.24% |
-1.30% |
-8.92% |
6.06% |
EBIT Q/Q Growth |
|
-63.70% |
133.19% |
-0.74% |
-1.45% |
-66.43% |
99.31% |
303.85% |
-48.78% |
-1.15% |
-12.25% |
8.32% |
NOPAT Q/Q Growth |
|
-60.56% |
114.90% |
-0.84% |
-1.21% |
-65.50% |
89.83% |
317.37% |
-48.12% |
-2.04% |
-13.92% |
7.47% |
Net Income Q/Q Growth |
|
-60.56% |
114.90% |
-0.84% |
-1.21% |
-65.50% |
89.83% |
317.37% |
-48.12% |
-2.04% |
-13.92% |
7.47% |
EPS Q/Q Growth |
|
-60.56% |
112.68% |
3.31% |
-4.49% |
-65.10% |
84.62% |
352.08% |
-48.85% |
1.35% |
-15.56% |
12.11% |
Operating Cash Flow Q/Q Growth |
|
563.55% |
-103.97% |
39.72% |
187.22% |
3,133.22% |
-151.82% |
305.86% |
-79.56% |
-531.16% |
204.36% |
-32.01% |
Free Cash Flow Firm Q/Q Growth |
|
-1,126.31% |
-112.56% |
-6.66% |
67.31% |
44.19% |
236.95% |
55.75% |
-106.44% |
67.68% |
-282.27% |
160.46% |
Invested Capital Q/Q Growth |
|
7.50% |
16.30% |
5.83% |
-12.70% |
0.29% |
-0.52% |
3.75% |
-0.76% |
-0.37% |
0.08% |
1.96% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
22.80% |
34.73% |
33.65% |
34.36% |
20.19% |
27.52% |
49.52% |
39.46% |
39.12% |
35.99% |
37.06% |
EBIT Margin |
|
12.53% |
25.45% |
25.08% |
25.15% |
9.44% |
17.65% |
43.22% |
30.54% |
30.32% |
26.88% |
28.27% |
Profit (Net Income) Margin |
|
10.25% |
19.18% |
18.88% |
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
Tax Burden Percent |
|
81.78% |
75.36% |
75.29% |
75.48% |
77.57% |
73.88% |
76.35% |
77.34% |
76.64% |
75.18% |
74.59% |
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 |
|
18.22% |
24.64% |
24.71% |
24.52% |
22.43% |
26.12% |
23.65% |
22.66% |
23.36% |
24.82% |
25.41% |
Return on Invested Capital (ROIC) |
|
3.15% |
5.55% |
5.16% |
5.28% |
1.97% |
3.22% |
8.88% |
7.05% |
7.31% |
6.60% |
6.13% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.15% |
5.55% |
5.16% |
5.28% |
1.97% |
3.22% |
8.88% |
7.05% |
7.31% |
6.60% |
6.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.80% |
5.77% |
6.11% |
5.92% |
2.31% |
4.13% |
11.86% |
8.07% |
8.30% |
7.29% |
6.87% |
Return on Equity (ROE) |
|
5.95% |
11.32% |
11.27% |
11.20% |
4.28% |
7.35% |
20.74% |
15.13% |
15.61% |
13.89% |
13.00% |
Cash Return on Invested Capital (CROIC) |
|
-14.05% |
-34.67% |
-35.48% |
-9.65% |
-3.07% |
11.80% |
15.59% |
3.72% |
5.68% |
5.77% |
5.52% |
Operating Return on Assets (OROA) |
|
0.50% |
1.07% |
1.08% |
1.11% |
0.42% |
0.77% |
2.10% |
1.59% |
1.64% |
1.44% |
1.35% |
Return on Assets (ROA) |
|
0.41% |
0.80% |
0.81% |
0.84% |
0.32% |
0.57% |
1.61% |
1.23% |
1.26% |
1.08% |
1.01% |
Return on Common Equity (ROCE) |
|
5.50% |
10.88% |
10.39% |
10.33% |
3.95% |
6.80% |
19.23% |
14.04% |
14.49% |
12.90% |
12.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.06% |
10.46% |
9.71% |
0.00% |
8.16% |
12.26% |
13.25% |
0.00% |
17.15% |
13.47% |
Net Operating Profit after Tax (NOPAT) |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
NOPAT Margin |
|
10.25% |
19.18% |
18.88% |
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
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 |
|
86.69% |
50.91% |
50.52% |
49.19% |
82.81% |
62.85% |
36.73% |
46.12% |
63.30% |
50.45% |
48.10% |
Operating Expenses to Revenue |
|
87.14% |
73.69% |
75.80% |
74.03% |
89.85% |
82.87% |
56.49% |
69.06% |
70.21% |
73.07% |
70.90% |
Earnings before Interest and Taxes (EBIT) |
|
190 |
444 |
441 |
434 |
146 |
291 |
1,174 |
601 |
594 |
521 |
565 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
346 |
606 |
591 |
593 |
312 |
453 |
1,345 |
777 |
767 |
698 |
741 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.66 |
1.65 |
1.38 |
1.27 |
1.54 |
1.65 |
1.49 |
1.58 |
1.79 |
1.71 |
2.21 |
Price to Tangible Book Value (P/TBV) |
|
1.77 |
1.77 |
1.48 |
1.36 |
1.65 |
1.76 |
1.58 |
1.68 |
1.91 |
1.82 |
2.35 |
Price to Revenue (P/Rev) |
|
2.54 |
2.60 |
2.20 |
2.07 |
2.51 |
2.78 |
2.29 |
2.38 |
2.58 |
2.40 |
3.36 |
Price to Earnings (P/E) |
|
13.28 |
14.26 |
12.66 |
12.60 |
15.96 |
19.60 |
11.59 |
11.39 |
10.74 |
9.49 |
15.62 |
Dividend Yield |
|
3.52% |
3.48% |
4.20% |
4.48% |
3.68% |
3.37% |
3.57% |
3.33% |
2.93% |
3.04% |
2.37% |
Earnings Yield |
|
7.53% |
7.01% |
7.90% |
7.93% |
6.27% |
5.10% |
8.63% |
8.78% |
9.31% |
10.54% |
6.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.01 |
1.02 |
0.92 |
0.84 |
0.97 |
1.02 |
0.92 |
0.94 |
1.11 |
1.09 |
1.17 |
Enterprise Value to Revenue (EV/Rev) |
|
3.61 |
4.23 |
4.07 |
3.25 |
3.74 |
3.98 |
3.24 |
3.19 |
3.55 |
3.39 |
4.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.25 |
12.37 |
12.38 |
10.27 |
12.06 |
13.64 |
9.14 |
8.71 |
8.81 |
8.11 |
10.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.81 |
16.90 |
17.22 |
14.54 |
17.31 |
20.27 |
12.09 |
11.37 |
11.07 |
10.06 |
13.96 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.25 |
22.41 |
22.64 |
19.08 |
22.89 |
26.93 |
15.92 |
14.89 |
14.49 |
13.16 |
18.37 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.19 |
19.39 |
9.21 |
5.52 |
9.65 |
19.87 |
5.58 |
5.08 |
0.00 |
7.82 |
12.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.33 |
5.59 |
25.62 |
19.66 |
19.17 |
21.33 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.15 |
1.43 |
1.56 |
1.20 |
1.19 |
1.14 |
1.13 |
1.10 |
1.08 |
1.07 |
1.11 |
Long-Term Debt to Equity |
|
1.10 |
1.40 |
0.41 |
1.15 |
1.13 |
0.56 |
1.08 |
1.08 |
0.54 |
0.54 |
0.54 |
Financial Leverage |
|
0.89 |
1.04 |
1.18 |
1.12 |
1.17 |
1.28 |
1.34 |
1.14 |
1.14 |
1.11 |
1.12 |
Leverage Ratio |
|
14.56 |
14.07 |
13.85 |
13.38 |
13.21 |
12.97 |
12.91 |
12.28 |
12.41 |
12.86 |
12.88 |
Compound Leverage Factor |
|
14.56 |
14.07 |
13.85 |
13.38 |
13.21 |
12.97 |
12.91 |
12.28 |
12.41 |
12.86 |
12.88 |
Debt to Total Capital |
|
53.49% |
58.84% |
60.95% |
54.46% |
54.39% |
53.37% |
53.00% |
52.29% |
51.96% |
51.66% |
52.64% |
Short-Term Debt to Total Capital |
|
2.34% |
1.29% |
44.87% |
2.10% |
3.01% |
27.12% |
2.34% |
0.64% |
26.23% |
25.79% |
27.15% |
Long-Term Debt to Total Capital |
|
51.15% |
57.56% |
16.08% |
52.36% |
51.39% |
26.25% |
50.66% |
51.65% |
25.73% |
25.88% |
25.49% |
Preferred Equity to Total Capital |
|
3.66% |
3.14% |
2.97% |
3.40% |
3.39% |
3.41% |
3.29% |
3.31% |
3.32% |
3.32% |
3.26% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
42.85% |
38.01% |
36.08% |
42.14% |
42.21% |
43.22% |
43.72% |
44.40% |
44.71% |
45.01% |
44.11% |
Debt to EBITDA |
|
5.44 |
7.14 |
8.16 |
6.63 |
6.75 |
7.10 |
5.28 |
4.84 |
4.14 |
3.84 |
4.80 |
Net Debt to EBITDA |
|
2.66 |
4.37 |
5.29 |
3.32 |
3.55 |
3.68 |
2.34 |
1.90 |
2.15 |
2.13 |
1.52 |
Long-Term Debt to EBITDA |
|
5.20 |
6.98 |
2.15 |
6.37 |
6.38 |
3.49 |
5.05 |
4.78 |
2.05 |
1.92 |
2.32 |
Debt to NOPAT |
|
9.69 |
12.93 |
14.92 |
12.32 |
12.82 |
14.03 |
9.20 |
8.27 |
6.81 |
6.23 |
8.25 |
Net Debt to NOPAT |
|
4.73 |
7.92 |
9.68 |
6.16 |
6.74 |
7.26 |
4.07 |
3.25 |
3.54 |
3.45 |
2.62 |
Long-Term Debt to NOPAT |
|
9.27 |
12.65 |
3.94 |
11.84 |
12.11 |
6.90 |
8.79 |
8.17 |
3.37 |
3.12 |
3.99 |
Noncontrolling Interest Sharing Ratio |
|
7.60% |
3.85% |
7.79% |
7.74% |
7.64% |
7.47% |
7.29% |
7.20% |
7.17% |
7.08% |
6.93% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4,270 |
-9,076 |
-9,681 |
-3,165 |
-1,766 |
2,419 |
3,767 |
-243 |
-78 |
-300 |
181 |
Operating Cash Flow to CapEx |
|
1,824.25% |
-127.73% |
-57.99% |
52.55% |
1,332.95% |
-1,136.62% |
1,640.32% |
292.53% |
-1,163.27% |
1,498.53% |
859.54% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.82 |
-7.91 |
-2.14 |
-1.03 |
1.26 |
1.90 |
-0.12 |
-0.05 |
-0.19 |
0.11 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-0.18 |
-0.08 |
0.06 |
1.63 |
-0.76 |
1.51 |
0.31 |
-1.54 |
1.75 |
1.17 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.32 |
-0.22 |
-0.05 |
1.51 |
-0.82 |
1.42 |
0.20 |
-1.67 |
1.63 |
1.03 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
13.67 |
14.03 |
14.26 |
14.44 |
13.51 |
13.77 |
15.99 |
16.66 |
16.71 |
17.78 |
16.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
24,209 |
28,156 |
29,797 |
26,014 |
26,089 |
25,952 |
26,926 |
26,721 |
26,622 |
26,644 |
27,166 |
Invested Capital Turnover |
|
0.31 |
0.29 |
0.27 |
0.28 |
0.27 |
0.25 |
0.27 |
0.30 |
0.31 |
0.33 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
4,426 |
9,411 |
10,013 |
3,493 |
1,879 |
-2,204 |
-2,871 |
708 |
534 |
692 |
240 |
Enterprise Value (EV) |
|
24,388 |
28,714 |
27,551 |
21,940 |
25,350 |
26,587 |
24,710 |
25,142 |
29,435 |
29,072 |
31,852 |
Market Capitalization |
|
17,181 |
17,675 |
14,882 |
13,967 |
17,005 |
18,532 |
17,503 |
18,764 |
21,363 |
20,560 |
26,425 |
Book Value per Share |
|
$49.78 |
$51.41 |
$51.60 |
$52.96 |
$53.19 |
$54.82 |
$57.53 |
$58.84 |
$60.05 |
$61.29 |
$61.59 |
Tangible Book Value per Share |
|
$46.46 |
$48.07 |
$48.25 |
$49.61 |
$49.80 |
$51.41 |
$54.12 |
$55.33 |
$56.55 |
$57.71 |
$57.92 |
Total Capital |
|
24,209 |
28,156 |
29,797 |
26,014 |
26,089 |
25,952 |
26,926 |
26,721 |
26,622 |
26,644 |
27,166 |
Total Debt |
|
12,950 |
16,568 |
18,161 |
14,166 |
14,191 |
13,850 |
14,270 |
13,972 |
13,834 |
13,765 |
14,299 |
Total Long-Term Debt |
|
12,383 |
16,205 |
4,791 |
13,621 |
13,406 |
6,813 |
13,641 |
13,801 |
6,851 |
6,895 |
6,925 |
Net Debt |
|
6,323 |
10,154 |
11,784 |
7,088 |
7,460 |
7,169 |
6,322 |
5,494 |
7,187 |
7,627 |
4,542 |
Capital Expenditures (CapEx) |
|
228 |
129 |
171 |
165 |
210 |
128 |
182 |
209 |
227 |
184 |
218 |
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) |
|
12,950 |
16,568 |
18,161 |
14,166 |
14,191 |
13,850 |
14,270 |
13,972 |
13,834 |
13,765 |
14,299 |
Total Depreciation and Amortization (D&A) |
|
156 |
162 |
151 |
159 |
166 |
163 |
171 |
176 |
172 |
177 |
176 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.72 |
$1.51 |
$1.56 |
$1.49 |
$0.53 |
$0.96 |
$4.35 |
$2.23 |
$2.26 |
$1.91 |
$2.14 |
Adjusted Weighted Average Basic Shares Outstanding |
|
208.31M |
208.19M |
207.64M |
207.02M |
207.25M |
204.63M |
203.31M |
199.94M |
201.26M |
195.19M |
192.75M |
Adjusted Diluted Earnings per Share |
|
$0.71 |
$1.51 |
$1.56 |
$1.49 |
$0.52 |
$0.96 |
$4.34 |
$2.22 |
$2.25 |
$1.90 |
$2.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
208.87M |
208.73M |
207.82M |
207.25M |
207.56M |
205.13M |
203.74M |
200.55M |
201.87M |
196.12M |
193.37M |
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 |
|
208.20M |
208.34M |
207.00M |
207.04M |
204.84M |
204.59M |
201.64M |
198.22M |
195.70M |
194.54M |
191.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
156 |
335 |
332 |
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
Normalized NOPAT Margin |
|
10.25% |
19.18% |
18.88% |
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
Pre Tax Income Margin |
|
12.53% |
25.45% |
25.08% |
25.15% |
9.44% |
17.65% |
43.22% |
30.54% |
30.32% |
26.88% |
28.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.48 |
0.36 |
0.29 |
0.08 |
0.15 |
0.59 |
0.31 |
0.35 |
0.33 |
0.35 |
NOPAT to Interest Expense |
|
0.00 |
0.36 |
0.27 |
0.22 |
0.07 |
0.11 |
0.45 |
0.24 |
0.27 |
0.25 |
0.26 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.34 |
0.22 |
0.18 |
-0.04 |
0.08 |
0.50 |
0.20 |
0.21 |
0.21 |
0.22 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.22 |
0.13 |
0.11 |
-0.06 |
0.05 |
0.36 |
0.13 |
0.13 |
0.13 |
0.13 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
59.63% |
63.94% |
67.15% |
72.88% |
59.90% |
66.88% |
42.33% |
38.53% |
31.71% |
28.83% |
36.27% |
Augmented Payout Ratio |
|
62.28% |
71.93% |
83.70% |
90.39% |
91.29% |
105.23% |
76.50% |
87.70% |
77.88% |
78.32% |
104.42% |
Key Financial Trends
Northern Trust (NASDAQ: NTRS) has demonstrated solid financial performance over the past several quarters, highlighted by consistent net income generation and a steady balance sheet expansion, though some caution is warranted due to certain expense trends.
Positive Trends:
- Q2 2025 reported consolidated net income of $421.3 million, up from $392.0 million in Q1 2025, showing ongoing profitability growth.
- Net interest income increased sequentially, reaching $610.5 million in Q2 2025 from $568.1 million in Q1 2025, indicating effective interest margin management.
- Total revenue also rose quarter-over-quarter to $1.998 billion in Q2 2025 from $1.940 billion in Q1 2025, supported by both interest and non-interest income.
- Strong deposit growth in Q2 2025 with net increase of $3.56 billion in deposits, providing a stable funding base.
- Return on equity is supported by steady net income combined with stable common equity of approximately $11.98 billion in Q2 2025.
- Positive operating cash flow in both Q1 and Q2 2025, with net cash from operating activities at $1.87 billion in Q2 2025.
Neutral Observations:
- Provision for loan losses remains modest in Q2 2025 at $16.5 million, but must be monitored as economic conditions evolve.
- Depreciation and amortization expenses fluctuate, with depreciation at $195.7 million and amortization recorded as a negative $20 million in Q2 2025, reflecting accounting treatment nuances.
- Common shares outstanding have slightly decreased from approximately 208 million in early 2023 to about 192-193 million shares in 2025, reflecting ongoing share repurchases.
Negative Trends or Risks:
- Interest expense remains high, at $1.60 billion in Q2 2025, compressing net interest income growth despite increased interest income.
- Non-interest expense remains elevated, with total non-interest expenses near $1.42 billion in Q2 2025, signifying ongoing operational cost pressures.
- Capital expenditures and investment purchases remain significant, with $217.5 million spent on property and equipment plus $12.47 billion invested in securities in Q2 2025, impacting free cash flow.
- Net cash used in investing activities was $3.62 billion in Q2 2025, suggesting heavy capital deployment which may pressure liquidity if not balanced by operational cash flows.
- Q2 2025 shows sizeable repayments and net usage of other financing activities despite strong financing inflows, indicating potential volatility in capital structure management.
Summary:
Northern Trust exhibits upward trends in profitability, supported by increasing net interest income and total revenues. The firm is effectively growing deposits and maintaining solid equity levels while executing strategic capital investments. However, elevated interest expenses, consistent non-interest expenses, and substantial investment outflows require monitoring to ensure sustained margin expansion and free cash flow strength. The gradual reduction in shares outstanding through buybacks may also provide ongoing support to earnings per share. Overall, Northern Trust’s latest financials reflect stable earnings growth with prudent liquidity management amidst industry challenges.
09/25/25 07:06 PM ETAI Generated. May Contain Errors.