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 a robust financial performance over the last four years through Q2 2025, with several encouraging trends as well as some areas to monitor.
Positive Highlights:
- Consistent increase in net income, with Q2 2025 net income continuing operations at $421.3 million, up from $331.8 million in Q2 2023 and $155.7 million in Q4 2022 — showing strong profitability growth.
- Net interest income has steadily increased, reaching $610.5 million in Q2 2025, compared to prior quarters, reflecting effective interest-earning asset management.
- Total revenue grew from $1.52 billion in Q4 2022 to nearly $2 billion by Q2 2025, driven by both interest and non-interest income sources including trust fees, service charges, and capital gains.
- Operating cash flow remains strong, with net cash from continuing operating activities of $1.87 billion in Q2 2025, indicating healthy core cash generation ability.
- Total assets have grown from about $155 billion at the end of 2022 to over $171 billion in Q2 2025, showing balance sheet expansion and asset accumulation capability.
- Deposits have increased significantly, supporting funding needs, with interest-bearing deposits rising from roughly $98 billion in Q4 2022 to $112 billion in Q2 2025, complemented by growth in non-interest bearing deposits.
- Northern Trust continues to return capital to shareholders, sustaining dividend payments at $0.75 per share and actively repurchasing common shares, which should support EPS.
- The company maintains sizable goodwill and premises & equipment assets, indicating sustained investment into long-term operations and acquisitions.
Neutral Items:
- Depreciation and amortization expenses exhibit fluctuations but remain a manageable portion of operating expenses, reflecting ongoing investments into capital and technology.
- Salaries and employee benefits expenses increased along with revenue and headcount, typical for growth but warranting efficiency monitoring.
Negative or Cautionary Points:
- Net cash used in investing activities remains significantly negative, e.g., $3.62 billion outflow in Q2 2025, indicating heavy investment in securities and property, which could pressure liquidity if not managed.
- Provision for loan losses has shown some volatility; a higher figure of $16.5 million in Q2 2025 compared to $1 million in Q1 2025 suggests cautiousness over credit risk.
- Non-interest expense is substantial, nearing $1.42 billion in Q2 2025, which compresses margins and highlights the need for cost control.
- Total liabilities have increased considerably, reaching about $159 billion by Q2 2025, which may raise leverage and interest expense concerns.
- Changes in operating assets and liabilities are highly volatile quarter to quarter, indicating some shifting liquidity positions that require management focus.
Summary:
Overall, Northern Trust shows solid earnings growth supported by expanding assets and deposits, strong operating cash flow, and a commitment to shareholder returns through dividends and share buybacks. However, investors should watch the company’s high levels of investing outflows, variable credit provisions, and sizeable expenses to ensure sustainable profitability.
08/16/25 03:55 PMAI Generated. May Contain Errors.