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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
312 |
108 |
199 |
891 |
449 |
451 |
376 |
417 |
441 |
461 |
509 |
| Consolidated Net Income / (Loss) |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
466 |
526 |
| Net Income / (Loss) Continuing Operations |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
466 |
526 |
| Total Pre-Tax Income |
|
434 |
146 |
291 |
1,174 |
601 |
594 |
521 |
565 |
620 |
634 |
701 |
| Total Revenue |
|
1,727 |
1,545 |
1,647 |
2,716 |
1,969 |
1,960 |
1,940 |
1,998 |
2,025 |
2,123 |
2,206 |
| Net Interest Income / (Expense) |
|
456 |
483 |
528 |
523 |
562 |
564 |
568 |
611 |
591 |
642 |
654 |
| Total Interest Income |
|
1,935 |
2,200 |
528 |
2,507 |
2,530 |
2,280 |
2,141 |
2,213 |
2,144 |
2,127 |
2,234 |
| Investment Securities Interest Income |
|
1,935 |
2,200 |
2,446 |
2,507 |
2,530 |
2,280 |
2,141 |
2,213 |
2,144 |
2,127 |
2,234 |
| Total Interest Expense |
|
1,479 |
1,717 |
0.00 |
1,984 |
1,968 |
1,716 |
1,573 |
1,602 |
1,554 |
1,485 |
1,580 |
| Total Non-Interest Income |
|
1,270 |
1,062 |
1,119 |
2,193 |
1,406 |
1,396 |
1,372 |
1,387 |
1,435 |
1,482 |
1,552 |
| Trust Fees by Commissions |
|
31 |
4,395 |
1,181 |
34 |
36 |
4,771 |
39 |
40 |
42 |
50 |
52 |
| Other Service Charges |
|
76 |
66 |
70 |
934 |
120 |
-1,074 |
60 |
66 |
70 |
50 |
70 |
| Net Realized & Unrealized Capital Gains on Investments |
|
52 |
-121 |
-132 |
58 |
54 |
62 |
59 |
51 |
57 |
74 |
88 |
| Other Non-Interest Income |
|
1,112 |
- |
- |
1,166 |
1,197 |
- |
1,214 |
1,231 |
1,266 |
1,307 |
1,341 |
| Provision for Credit Losses |
|
14 |
11 |
-8.50 |
8.00 |
8.00 |
-11 |
1.00 |
17 |
-17 |
-8.00 |
-3.00 |
| Total Non-Interest Expense |
|
1,278 |
1,389 |
1,365 |
1,534 |
1,359 |
1,376 |
1,418 |
1,417 |
1,423 |
1,497 |
1,508 |
| Salaries and Employee Benefits |
|
558 |
969 |
728 |
665 |
584 |
912 |
754 |
615 |
625 |
687 |
822 |
| Net Occupancy & Equipment Expense |
|
291 |
311 |
307 |
332 |
324 |
329 |
334 |
346 |
349 |
358 |
359 |
| Other Operating Expenses |
|
429 |
109 |
330 |
536 |
452 |
136 |
329 |
456 |
448 |
453 |
326 |
| Income Tax Expense |
|
107 |
33 |
76 |
278 |
136 |
139 |
129 |
144 |
162 |
168 |
175 |
| Preferred Stock Dividends Declared |
|
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
4.70 |
16 |
| Basic Earnings per Share |
|
$1.49 |
$0.53 |
$0.96 |
$4.35 |
$2.23 |
$2.26 |
$1.91 |
$2.14 |
$2.30 |
$2.43 |
$2.72 |
| Weighted Average Basic Shares Outstanding |
|
207.02M |
207.25M |
204.63M |
203.31M |
199.94M |
201.26M |
195.19M |
192.75M |
190.05M |
191.36M |
185.50M |
| Diluted Earnings per Share |
|
$1.49 |
$0.52 |
$0.96 |
$4.34 |
$2.22 |
$2.25 |
$1.90 |
$2.13 |
$2.29 |
$2.42 |
$2.71 |
| Weighted Average Diluted Shares Outstanding |
|
207.25M |
207.56M |
205.13M |
203.74M |
200.55M |
201.87M |
196.12M |
193.37M |
191.00M |
192.25M |
186.54M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
207.04M |
204.84M |
204.59M |
201.64M |
198.22M |
195.70M |
194.54M |
191.23M |
189.12M |
185.83M |
185.05M |
| Cash Dividends to Common per Share |
|
$0.75 |
- |
$0.75 |
$0.75 |
$0.75 |
- |
$0.75 |
$0.75 |
$0.80 |
- |
$0.80 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
3,398 |
-1,087 |
-814 |
64 |
-122 |
-70 |
-1,333 |
1,597 |
137 |
-114 |
1,196 |
| Net Cash From Operating Activities |
|
1,834 |
1,510 |
1,720 |
1,768 |
2,592 |
1,897 |
1,356 |
2,392 |
2,626 |
-486 |
5,534 |
| Net Cash From Continuing Operating Activities |
|
1,845 |
1,510 |
1,720 |
1,768 |
2,592 |
1,897 |
1,356 |
2,392 |
2,626 |
-486 |
5,534 |
| Net Income / (Loss) Continuing Operations |
|
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
1,737 |
| Consolidated Net Income / (Loss) |
|
974 |
1,033 |
1,199 |
1,556 |
1,492 |
1,209 |
1,545 |
1,336 |
1,107 |
2,031 |
1,737 |
| Provision For Loan Losses |
|
-43 |
-26 |
-28 |
-15 |
-15 |
125 |
-82 |
12 |
25 |
-3.00 |
-7.50 |
| Depreciation Expense |
|
90 |
89 |
101 |
461 |
459 |
500 |
516 |
554 |
635 |
717 |
779 |
| Amortization Expense |
|
325 |
385 |
426 |
96 |
65 |
89 |
100 |
59 |
3.00 |
-35 |
-68 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-167 |
-185 |
-89 |
-74 |
30 |
1.20 |
-8.90 |
-166 |
101 |
-2.00 |
52 |
| Changes in Operating Assets and Liabilities, net |
|
666 |
215 |
112 |
-258 |
561 |
-28 |
-714 |
598 |
755 |
-3,194 |
3,040 |
| Net Cash From Investing Activities |
|
-6,900 |
-10,192 |
-14,022 |
4,327 |
-3,405 |
-29,923 |
-18,603 |
25,930 |
4,784 |
-2,564 |
-20,170 |
| Net Cash From Continuing Investing Activities |
|
-6,900 |
-10,192 |
-14,022 |
4,327 |
-3,405 |
-29,923 |
-18,603 |
25,930 |
4,784 |
-2,564 |
-20,170 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-434 |
-473 |
-473 |
-506 |
-600 |
-560 |
-515 |
-724 |
-676 |
-746 |
-774 |
| Purchase of Investment Securities |
|
-20,303 |
-21,670 |
-35,140 |
-34,164 |
-31,686 |
-72,524 |
-85,346 |
-16,856 |
-38,590 |
-40,624 |
-54,309 |
| Sale and/or Maturity of Investments |
|
14,992 |
15,344 |
21,505 |
30,354 |
27,931 |
43,383 |
68,060 |
43,284 |
43,733 |
38,530 |
37,089 |
| Net Increase in Fed Funds Sold |
|
-550 |
-373 |
679 |
-113 |
129 |
5.00 |
0.00 |
-32 |
317 |
277 |
-2,176 |
| Net Cash From Financing Activities |
|
8,534 |
7,537 |
11,253 |
-5,818 |
616 |
27,872 |
16,074 |
-26,437 |
-7,183 |
3,440 |
15,176 |
| Net Cash From Continuing Financing Activities |
|
8,534 |
7,537 |
11,253 |
-5,818 |
616 |
27,872 |
16,074 |
-26,437 |
-7,183 |
3,440 |
15,176 |
| Net Change in Deposits |
|
8,106 |
6,737 |
8,524 |
-6,163 |
4,264 |
32,138 |
17,886 |
-32,997 |
-8,478 |
6,331 |
16,809 |
| Issuance of Debt |
|
2,313 |
0.00 |
1,318 |
2,360 |
498 |
-1,705 |
-427 |
5,956 |
941 |
-104 |
1,817 |
| Repayment of Debt |
|
-231 |
1,067 |
-209 |
-314 |
-1,185 |
-509 |
-779 |
-500 |
0.00 |
0.00 |
-1,350 |
| Repurchase of Common Equity |
|
-497 |
-411 |
-523 |
-924 |
-1,100 |
-300 |
-268 |
-35 |
-348 |
-938 |
-1,274 |
| Payment of Dividends |
|
-348 |
-356 |
-407 |
-452 |
-576 |
-631 |
-625 |
-797 |
-663 |
-644 |
-633 |
| Other Financing Activities, Net |
|
-808 |
6.70 |
2,550 |
-325 |
-1,677 |
-722 |
286 |
1,936 |
1,366 |
-1,206 |
-193 |
| Effect of Exchange Rate Changes |
|
-71 |
59 |
235 |
-213 |
75 |
85 |
-160 |
-287 |
-90 |
-504 |
656 |
| Cash Interest Paid |
|
162 |
182 |
329 |
670 |
846 |
227 |
31 |
822 |
5,286 |
7,610 |
6,224 |
| Cash Income Taxes Paid |
|
390 |
754 |
441 |
494 |
437 |
328 |
371 |
460 |
363 |
269 |
427 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
58 |
-164 |
517 |
1,258 |
305 |
-2,195 |
-309 |
2,055 |
-1,077 |
527 |
-57 |
| Net Cash From Operating Activities |
|
87 |
2,803 |
-1,453 |
2,990 |
611 |
-2,635 |
2,750 |
1,870 |
526 |
388 |
-320 |
| Net Cash From Continuing Operating Activities |
|
87 |
2,803 |
-1,453 |
2,990 |
611 |
-2,635 |
2,750 |
1,870 |
526 |
388 |
-320 |
| Net Income / (Loss) Continuing Operations |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
466 |
526 |
| Consolidated Net Income / (Loss) |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
466 |
526 |
| Provision For Loan Losses |
|
14 |
11 |
-8.50 |
8.00 |
8.00 |
-11 |
1.00 |
17 |
-17 |
-8.00 |
-3.00 |
| Depreciation Expense |
|
158 |
169 |
170 |
181 |
183 |
183 |
191 |
196 |
196 |
197 |
197 |
| Amortization Expense |
|
1.50 |
-2.80 |
-7.70 |
-9.40 |
-7.50 |
-11 |
-14 |
-20 |
-17 |
-17 |
-20 |
| Non-Cash Adjustments to Reconcile Net Income |
|
- |
124 |
-19 |
-0.10 |
- |
17 |
-138 |
- |
- |
190 |
-7.20 |
| Changes in Operating Assets and Liabilities, net |
|
-414 |
2,389 |
-1,803 |
1,915 |
-37 |
-3,269 |
2,318 |
1,256 |
-93 |
-440 |
-1,013 |
| Net Cash From Investing Activities |
|
10,079 |
-4,863 |
-4,793 |
951 |
3,487 |
-2,208 |
-10,285 |
-3,621 |
808 |
-7,071 |
3,486 |
| Net Cash From Continuing Investing Activities |
|
10,079 |
-4,863 |
-4,793 |
951 |
3,487 |
-2,208 |
-10,285 |
-3,621 |
808 |
-7,071 |
3,486 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-165 |
-210 |
-128 |
-182 |
-209 |
-227 |
-184 |
-218 |
-168 |
-205 |
-220 |
| Purchase of Investment Securities |
|
97 |
-15,204 |
-17,163 |
-5,857 |
-5,919 |
-11,162 |
-19,363 |
-12,465 |
-8,442 |
-14,039 |
-3,536 |
| Sale and/or Maturity of Investments |
|
9,861 |
10,537 |
12,154 |
7,063 |
9,765 |
8,914 |
8,933 |
9,817 |
10,331 |
7,705 |
6,242 |
| Net Increase in Fed Funds Sold |
|
- |
64 |
252 |
- |
- |
-25 |
328 |
-787 |
-930 |
-787 |
1,000 |
| Net Cash From Financing Activities |
|
-9,962 |
1,708 |
6,936 |
-2,638 |
-4,011 |
3,152 |
6,824 |
3,516 |
-2,302 |
7,137 |
-3,123 |
| Net Cash From Continuing Financing Activities |
|
-9,962 |
1,708 |
6,936 |
-2,638 |
-4,011 |
3,152 |
6,824 |
3,516 |
-2,302 |
7,137 |
-3,123 |
| Net Change in Deposits |
|
-2,036 |
4,611 |
7,983 |
-2,392 |
-3,479 |
4,218 |
7,172 |
3,555 |
-798 |
6,880 |
-2,535 |
| Issuance of Debt |
|
-2,788 |
-1,059 |
-31 |
240 |
-209 |
-104 |
8.20 |
-65 |
51 |
1,823 |
663 |
| Repayment of Debt |
|
- |
717 |
- |
- |
- |
-250 |
0.00 |
- |
- |
- |
-600 |
| Repurchase of Common Equity |
|
-1.10 |
-146 |
-132 |
-251 |
-301 |
-254 |
-287 |
-339 |
-277 |
-370 |
-359 |
| Payment of Dividends |
|
-172 |
-159 |
-170 |
-157 |
-165 |
-152 |
-162 |
-149 |
-168 |
-154 |
-165 |
| Other Financing Activities, Net |
|
-4,248 |
-2,256 |
-715 |
-79 |
-106 |
-307 |
94 |
514 |
-1,109 |
309 |
-127 |
| Effect of Exchange Rate Changes |
|
-145 |
188 |
-173 |
-45 |
217 |
-504 |
403 |
290 |
-109 |
72 |
-100 |
| Cash Interest Paid |
|
- |
- |
1,857 |
- |
- |
- |
1,524 |
1,620 |
1,528 |
1,552 |
1,551 |
| Cash Income Taxes Paid |
|
101 |
151 |
39 |
66 |
80 |
83 |
52 |
193 |
67 |
115 |
98 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
116,750 |
123,927 |
138,591 |
132,213 |
136,828 |
170,004 |
183,890 |
155,037 |
150,783 |
155,508 |
177,133 |
| Cash and Due from Banks |
|
6,419 |
5,332 |
4,518 |
4,582 |
4,459 |
4,390 |
3,057 |
4,654 |
4,792 |
4,677 |
5,873 |
| Federal Funds Sold |
|
1,614 |
1,974 |
1,324 |
1,165 |
5.00 |
- |
0.00 |
32 |
0.00 |
451 |
2,654 |
| Interest Bearing Deposits at Other Banks |
|
6,872 |
4,801 |
5,612 |
4,264 |
4,877 |
4,373 |
1,949 |
1,941 |
1,939 |
1,945 |
1,729 |
| Trading Account Securities |
|
37,567 |
44,501 |
46,792 |
51,243 |
51,869 |
61,410 |
62,262 |
52,902 |
50,096 |
51,298 |
57,466 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
32,592 |
32,490 |
31,410 |
33,760 |
40,481 |
42,893 |
47,617 |
0.00 |
41,948 |
| Loans and Leases |
|
- |
- |
32,592 |
32,490 |
31,410 |
33,760 |
40,481 |
42,893 |
47,617 |
- |
41,948 |
| Premises and Equipment, Net |
|
447 |
467 |
465 |
428 |
483 |
515 |
489 |
501 |
502 |
490 |
465 |
| Goodwill |
|
526 |
519 |
606 |
669 |
697 |
707 |
706 |
691 |
702 |
695 |
713 |
| Other Assets |
|
63,304 |
66,333 |
46,682 |
37,371 |
43,029 |
64,850 |
74,946 |
51,423 |
45,135 |
52,562 |
66,284 |
| Total Liabilities & Shareholders' Equity |
|
116,750 |
123,927 |
138,591 |
132,213 |
136,828 |
170,004 |
183,890 |
155,037 |
150,783 |
155,508 |
177,133 |
| Total Liabilities |
|
108,044 |
114,157 |
128,374 |
121,704 |
125,737 |
158,316 |
171,873 |
143,777 |
138,885 |
142,720 |
164,175 |
| Non-Interest Bearing Deposits |
|
30,155 |
30,163 |
28,591 |
22,728 |
26,292 |
43,111 |
48,316 |
25,340 |
22,831 |
24,354 |
27,349 |
| Interest Bearing Deposits |
|
66,714 |
71,489 |
83,800 |
81,769 |
82,829 |
100,767 |
111,613 |
98,592 |
93,333 |
98,129 |
115,449 |
| Federal Funds Purchased and Securities Sold |
|
352 |
205 |
2,286 |
2,594 |
553 |
260 |
0.20 |
1,897 |
3,045 |
2,160 |
2,141 |
| Short-Term Debt |
|
547 |
474 |
6,885 |
8,070 |
490 |
40 |
4,116 |
567 |
785 |
462 |
292 |
| Long-Term Debt |
|
6,924 |
7,937 |
2,947 |
3,124 |
10,466 |
8,323 |
3,651 |
12,383 |
13,406 |
13,372 |
13,994 |
| Other Long-Term Liabilities |
|
3,353 |
3,889 |
3,866 |
3,420 |
5,108 |
5,814 |
4,178 |
4,998 |
5,485 |
4,244 |
4,950 |
| Total Equity & Noncontrolling Interests |
|
8,706 |
9,770 |
10,216 |
10,508 |
11,091 |
11,688 |
12,017 |
11,260 |
11,898 |
12,788 |
12,958 |
| Total Preferred & Common Equity |
|
8,706 |
9,770 |
10,216 |
10,508 |
11,091 |
11,688 |
12,017 |
11,260 |
11,898 |
12,788 |
12,958 |
| Preferred Stock |
|
389 |
882 |
- |
- |
1,273 |
885 |
885 |
885 |
885 |
885 |
885 |
| Total Common Equity |
|
8,317 |
8,888 |
10,216 |
10,508 |
9,818 |
10,803 |
11,132 |
10,375 |
11,013 |
11,904 |
12,073 |
| Common Stock |
|
1,481 |
1,444 |
1,456 |
1,477 |
1,422 |
1,372 |
1,348 |
1,392 |
1,418 |
1,434 |
1,448 |
| Retained Earnings |
|
8,243 |
8,908 |
9,685 |
10,777 |
11,657 |
12,208 |
13,117 |
13,799 |
14,234 |
15,615 |
16,709 |
| Treasury Stock |
|
-1,034 |
-1,094 |
-1,392 |
-2,174 |
-3,066 |
-3,205 |
-3,298 |
-3,247 |
-3,501 |
-4,331 |
-5,493 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-373 |
-370 |
-414 |
-454 |
-195 |
428 |
-36 |
-1,569 |
-1,138 |
-814 |
-591 |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
156,753 |
146,331 |
150,783 |
156,111 |
156,797 |
155,754 |
155,508 |
165,071 |
171,884 |
170,263 |
174,574 |
| Cash and Due from Banks |
|
4,898 |
4,956 |
4,792 |
5,309 |
6,567 |
6,872 |
4,677 |
4,369 |
6,423 |
5,346 |
5,816 |
| Federal Funds Sold |
|
0.00 |
0.00 |
0.00 |
- |
- |
- |
25 |
124 |
922 |
1,856 |
1,679 |
| Interest Bearing Deposits at Other Banks |
|
1,479 |
2,123 |
1,939 |
1,372 |
1,381 |
1,607 |
1,945 |
1,645 |
2,412 |
1,990 |
1,856 |
| Trading Account Securities |
|
51,500 |
24,727 |
50,096 |
49,637 |
50,520 |
52,002 |
51,724 |
51,339 |
53,651 |
55,864 |
61,199 |
| Loans and Leases, Net of Allowance |
|
43,547 |
68,497 |
47,617 |
47,343 |
42,135 |
41,950 |
43,391 |
40,833 |
43,323 |
42,949 |
42,506 |
| Loans and Leases |
|
43,547 |
68,497 |
47,617 |
47,343 |
42,135 |
41,950 |
43,391 |
40,833 |
43,323 |
42,949 |
42,506 |
| Premises and Equipment, Net |
|
474 |
465 |
502 |
488 |
481 |
480 |
490 |
477 |
468 |
457 |
448 |
| Goodwill |
|
699 |
693 |
702 |
698 |
697 |
708 |
695 |
701 |
715 |
713 |
710 |
| Other Assets |
|
54,157 |
44,871 |
45,135 |
51,265 |
55,016 |
52,135 |
52,562 |
65,583 |
63,969 |
61,087 |
60,362 |
| Total Liabilities & Shareholders' Equity |
|
156,753 |
146,331 |
150,783 |
156,111 |
156,797 |
155,754 |
155,508 |
165,071 |
171,884 |
170,263 |
174,574 |
| Total Liabilities |
|
145,117 |
134,483 |
138,885 |
144,009 |
144,141 |
143,005 |
142,720 |
152,193 |
159,017 |
157,307 |
161,587 |
| Non-Interest Bearing Deposits |
|
21,326 |
20,938 |
22,831 |
25,327 |
20,926 |
22,175 |
24,354 |
21,905 |
25,139 |
25,892 |
29,299 |
| Interest Bearing Deposits |
|
91,877 |
89,228 |
93,333 |
98,615 |
102,065 |
99,009 |
98,129 |
109,120 |
111,915 |
109,909 |
110,399 |
| Federal Funds Purchased and Securities Sold |
|
9,345 |
5,539 |
3,045 |
2,601 |
2,406 |
2,762 |
2,160 |
2,378 |
2,389 |
1,752 |
1,974 |
| Short-Term Debt |
|
13,370 |
546 |
785 |
7,038 |
629 |
171 |
6,983 |
6,870 |
7,374 |
372 |
331 |
| Long-Term Debt |
|
4,791 |
13,621 |
13,406 |
6,813 |
13,641 |
13,801 |
6,851 |
6,895 |
6,925 |
13,522 |
14,067 |
| Other Long-Term Liabilities |
|
4,408 |
4,612 |
5,485 |
3,617 |
4,474 |
5,088 |
4,244 |
5,024 |
5,276 |
5,861 |
5,517 |
| Total Equity & Noncontrolling Interests |
|
11,636 |
11,847 |
11,898 |
12,102 |
12,656 |
12,749 |
12,788 |
12,879 |
12,867 |
12,956 |
12,987 |
| Total Preferred & Common Equity |
|
11,636 |
11,847 |
11,898 |
12,102 |
12,656 |
12,749 |
12,788 |
12,879 |
12,867 |
12,956 |
12,987 |
| Preferred Stock |
|
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
885 |
| Total Common Equity |
|
10,751 |
10,962 |
11,013 |
11,217 |
11,771 |
11,864 |
11,904 |
11,994 |
11,982 |
12,071 |
12,102 |
| Common Stock |
|
1,389 |
1,402 |
1,418 |
1,392 |
1,406 |
1,417 |
1,434 |
1,406 |
1,419 |
1,433 |
1,412 |
| Retained Earnings |
|
14,128 |
14,282 |
14,234 |
14,279 |
15,016 |
15,313 |
15,615 |
15,842 |
16,113 |
16,400 |
17,068 |
| Treasury Stock |
|
-3,360 |
-3,358 |
-3,501 |
-3,537 |
-3,786 |
-4,086 |
-4,331 |
-4,515 |
-4,851 |
-5,126 |
-5,741 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1,406 |
-1,363 |
-1,138 |
-918 |
-865 |
-780 |
-814 |
-740 |
-699 |
-635 |
-637 |
Annual Metrics And Ratios for Northern Trust
This table displays calculated financial ratios and metrics derived from Northern Trust's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.03 |
$4.35 |
$4.95 |
$6.68 |
$6.66 |
$5.48 |
$7.16 |
$6.16 |
$5.09 |
$9.80 |
$8.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
232.28M |
227.58M |
228.26M |
223.15M |
214.53M |
208.32M |
208.08M |
208.31M |
207.25M |
201.26M |
191.36M |
| Adjusted Diluted Earnings per Share |
|
$3.99 |
$4.32 |
$4.92 |
$6.64 |
$6.63 |
$5.46 |
$7.14 |
$6.14 |
$5.08 |
$9.77 |
$8.74 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
234.22M |
229.15M |
229.65M |
224.49M |
215.60M |
209.01M |
208.90M |
208.87M |
207.56M |
201.87M |
192.25M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
228.98M |
228.79M |
226.33M |
218.41M |
209.25M |
208.31M |
207.90M |
208.20M |
204.84M |
195.70M |
185.83M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Northern Trust
This table displays calculated financial ratios and metrics derived from Northern Trust's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
185,047,258.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
185,047,258.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.61% |
1.73% |
-5.61% |
54.54% |
14.02% |
26.81% |
17.80% |
-26.43% |
2.89% |
- |
13.69% |
| EBITDA Growth |
|
-13.07% |
-9.90% |
-25.20% |
127.45% |
30.91% |
145.71% |
54.06% |
-44.93% |
2.76% |
- |
25.75% |
| EBIT Growth |
|
-17.20% |
-23.42% |
-34.55% |
166.30% |
38.41% |
307.54% |
79.42% |
-51.87% |
3.06% |
- |
34.37% |
| NOPAT Growth |
|
-16.97% |
-27.36% |
-35.83% |
170.07% |
41.82% |
302.65% |
82.58% |
-52.99% |
-1.57% |
- |
34.06% |
| Net Income Growth |
|
-16.97% |
-27.36% |
-35.83% |
170.07% |
41.82% |
302.65% |
82.58% |
-52.99% |
-1.57% |
- |
34.06% |
| EPS Growth |
|
-17.22% |
-26.76% |
-36.42% |
178.21% |
48.99% |
332.69% |
97.92% |
-50.92% |
3.15% |
- |
42.63% |
| Operating Cash Flow Growth |
|
109.68% |
-32.49% |
-780.90% |
3,108.35% |
604.84% |
-193.99% |
289.30% |
-37.48% |
-13.96% |
- |
-111.64% |
| Free Cash Flow Firm Growth |
|
-808.87% |
58.64% |
126.65% |
138.91% |
92.33% |
95.56% |
-112.39% |
-95.19% |
235.90% |
- |
28.16% |
| Invested Capital Growth |
|
15.51% |
7.76% |
-7.83% |
-9.64% |
2.72% |
2.05% |
2.67% |
0.89% |
0.48% |
- |
2.78% |
| Revenue Q/Q Growth |
|
-1.74% |
-10.50% |
6.57% |
64.90% |
-27.51% |
-0.45% |
-1.00% |
2.98% |
1.38% |
- |
3.89% |
| EBITDA Q/Q Growth |
|
0.36% |
-47.41% |
45.26% |
196.71% |
-42.24% |
-1.30% |
-8.92% |
6.06% |
7.78% |
- |
7.86% |
| EBIT Q/Q Growth |
|
-1.45% |
-66.43% |
99.31% |
303.85% |
-48.78% |
-1.15% |
-12.25% |
8.32% |
9.68% |
- |
10.54% |
| NOPAT Q/Q Growth |
|
-1.21% |
-65.50% |
89.83% |
317.37% |
-48.12% |
-2.04% |
-13.92% |
7.47% |
8.62% |
- |
12.77% |
| Net Income Q/Q Growth |
|
-1.21% |
-65.50% |
89.83% |
317.37% |
-48.12% |
-2.04% |
-13.92% |
7.47% |
8.62% |
- |
12.77% |
| EPS Q/Q Growth |
|
-4.49% |
-65.10% |
84.62% |
352.08% |
-48.85% |
1.35% |
-15.56% |
12.11% |
7.51% |
- |
11.98% |
| Operating Cash Flow Q/Q Growth |
|
187.22% |
3,133.22% |
-151.82% |
305.86% |
-79.56% |
-531.16% |
204.36% |
-32.01% |
-71.87% |
- |
-182.39% |
| Free Cash Flow Firm Q/Q Growth |
|
67.31% |
44.19% |
236.95% |
55.75% |
-106.44% |
67.68% |
-282.27% |
160.46% |
81.95% |
- |
-38.10% |
| Invested Capital Q/Q Growth |
|
-12.70% |
0.29% |
-0.52% |
3.75% |
-0.76% |
-0.37% |
0.08% |
1.96% |
-1.17% |
- |
0.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.36% |
20.19% |
27.52% |
49.52% |
39.46% |
39.12% |
35.99% |
37.06% |
39.40% |
- |
39.81% |
| EBIT Margin |
|
25.15% |
9.44% |
17.65% |
43.22% |
30.54% |
30.32% |
26.88% |
28.27% |
30.59% |
- |
31.76% |
| Profit (Net Income) Margin |
|
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
22.59% |
- |
23.83% |
| Tax Burden Percent |
|
75.48% |
77.57% |
73.88% |
76.35% |
77.34% |
76.64% |
75.18% |
74.59% |
73.87% |
- |
75.01% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
24.52% |
22.43% |
26.12% |
23.65% |
22.66% |
23.36% |
24.82% |
25.41% |
26.13% |
- |
24.99% |
| Return on Invested Capital (ROIC) |
|
5.28% |
1.97% |
3.22% |
8.88% |
7.05% |
7.31% |
6.60% |
6.13% |
6.68% |
- |
7.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.28% |
1.97% |
3.22% |
8.88% |
7.05% |
7.31% |
6.60% |
6.13% |
6.68% |
- |
7.37% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.92% |
2.31% |
4.13% |
11.86% |
8.07% |
8.30% |
7.29% |
6.87% |
7.24% |
- |
8.02% |
| Return on Equity (ROE) |
|
11.20% |
4.28% |
7.35% |
20.74% |
15.13% |
15.61% |
13.89% |
13.00% |
13.93% |
- |
15.39% |
| Cash Return on Invested Capital (CROIC) |
|
-9.65% |
-3.07% |
11.80% |
15.59% |
3.72% |
5.68% |
5.77% |
5.52% |
5.97% |
- |
4.18% |
| Operating Return on Assets (OROA) |
|
1.11% |
0.42% |
0.77% |
2.10% |
1.59% |
1.64% |
1.44% |
1.35% |
1.49% |
- |
1.56% |
| Return on Assets (ROA) |
|
0.84% |
0.32% |
0.57% |
1.61% |
1.23% |
1.26% |
1.08% |
1.01% |
1.10% |
- |
1.17% |
| Return on Common Equity (ROCE) |
|
10.33% |
3.95% |
6.80% |
19.23% |
14.04% |
14.49% |
12.90% |
12.10% |
12.97% |
- |
14.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.71% |
0.00% |
8.16% |
12.26% |
13.25% |
0.00% |
17.15% |
13.47% |
13.32% |
- |
14.40% |
| Net Operating Profit after Tax (NOPAT) |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
- |
526 |
| NOPAT Margin |
|
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
22.59% |
- |
23.83% |
| 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% |
| SG&A Expenses to Revenue |
|
49.19% |
82.81% |
62.85% |
36.73% |
46.12% |
63.30% |
50.45% |
48.10% |
48.11% |
- |
53.57% |
| Operating Expenses to Revenue |
|
74.03% |
89.85% |
82.87% |
56.49% |
69.06% |
70.21% |
73.07% |
70.90% |
70.25% |
- |
68.37% |
| Earnings before Interest and Taxes (EBIT) |
|
434 |
146 |
291 |
1,174 |
601 |
594 |
521 |
565 |
620 |
- |
701 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
593 |
312 |
453 |
1,345 |
777 |
767 |
698 |
741 |
798 |
- |
878 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.27 |
1.54 |
1.65 |
1.49 |
1.58 |
1.79 |
1.71 |
2.21 |
2.32 |
- |
2.40 |
| Price to Tangible Book Value (P/TBV) |
|
1.36 |
1.65 |
1.76 |
1.58 |
1.68 |
1.91 |
1.82 |
2.35 |
2.47 |
- |
2.55 |
| Price to Revenue (P/Rev) |
|
2.07 |
2.51 |
2.78 |
2.29 |
2.38 |
2.58 |
2.40 |
3.36 |
3.54 |
- |
3.48 |
| Price to Earnings (P/E) |
|
12.60 |
15.96 |
19.60 |
11.59 |
11.39 |
10.74 |
9.49 |
15.62 |
16.65 |
- |
15.91 |
| Dividend Yield |
|
4.48% |
3.68% |
3.37% |
3.57% |
3.33% |
2.93% |
3.04% |
2.37% |
2.27% |
- |
2.79% |
| Earnings Yield |
|
7.93% |
6.27% |
5.10% |
8.63% |
8.78% |
9.31% |
10.54% |
6.40% |
6.00% |
- |
6.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.97 |
1.02 |
0.92 |
0.94 |
1.11 |
1.09 |
1.17 |
1.25 |
- |
1.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.25 |
3.74 |
3.98 |
3.24 |
3.19 |
3.55 |
3.39 |
4.05 |
4.25 |
- |
4.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.27 |
12.06 |
13.64 |
9.14 |
8.71 |
8.81 |
8.11 |
10.68 |
11.20 |
- |
10.84 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.54 |
17.31 |
20.27 |
12.09 |
11.37 |
11.07 |
10.06 |
13.96 |
14.63 |
- |
13.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.08 |
22.89 |
26.93 |
15.92 |
14.89 |
14.49 |
13.16 |
18.37 |
19.49 |
- |
18.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.52 |
9.65 |
19.87 |
5.58 |
5.08 |
0.00 |
7.82 |
12.27 |
13.40 |
- |
14.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.33 |
5.59 |
25.62 |
19.66 |
19.17 |
21.33 |
21.04 |
- |
31.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.20 |
1.19 |
1.14 |
1.13 |
1.10 |
1.08 |
1.07 |
1.11 |
1.07 |
- |
1.11 |
| Long-Term Debt to Equity |
|
1.15 |
1.13 |
0.56 |
1.08 |
1.08 |
0.54 |
0.54 |
0.54 |
1.04 |
- |
1.08 |
| Financial Leverage |
|
1.12 |
1.17 |
1.28 |
1.34 |
1.14 |
1.14 |
1.11 |
1.12 |
1.08 |
- |
1.09 |
| Leverage Ratio |
|
13.38 |
13.21 |
12.97 |
12.91 |
12.28 |
12.41 |
12.86 |
12.88 |
12.68 |
- |
13.13 |
| Compound Leverage Factor |
|
13.38 |
13.21 |
12.97 |
12.91 |
12.28 |
12.41 |
12.86 |
12.88 |
12.68 |
- |
13.13 |
| Debt to Total Capital |
|
54.46% |
54.39% |
53.37% |
53.00% |
52.29% |
51.96% |
51.66% |
52.64% |
51.74% |
- |
52.57% |
| Short-Term Debt to Total Capital |
|
2.10% |
3.01% |
27.12% |
2.34% |
0.64% |
26.23% |
25.79% |
27.15% |
1.38% |
- |
1.21% |
| Long-Term Debt to Total Capital |
|
52.36% |
51.39% |
26.25% |
50.66% |
51.65% |
25.73% |
25.88% |
25.49% |
50.36% |
- |
51.37% |
| Preferred Equity to Total Capital |
|
3.40% |
3.39% |
3.41% |
3.29% |
3.31% |
3.32% |
3.32% |
3.26% |
3.30% |
- |
3.23% |
| 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% |
| Common Equity to Total Capital |
|
42.14% |
42.21% |
43.22% |
43.72% |
44.40% |
44.71% |
45.01% |
44.11% |
44.96% |
- |
44.19% |
| Debt to EBITDA |
|
6.63 |
6.75 |
7.10 |
5.28 |
4.84 |
4.14 |
3.84 |
4.80 |
4.63 |
- |
4.46 |
| Net Debt to EBITDA |
|
3.32 |
3.55 |
3.68 |
2.34 |
1.90 |
2.15 |
2.13 |
1.52 |
1.57 |
- |
1.56 |
| Long-Term Debt to EBITDA |
|
6.37 |
6.38 |
3.49 |
5.05 |
4.78 |
2.05 |
1.92 |
2.32 |
4.50 |
- |
4.35 |
| Debt to NOPAT |
|
12.32 |
12.82 |
14.03 |
9.20 |
8.27 |
6.81 |
6.23 |
8.25 |
8.05 |
- |
7.70 |
| Net Debt to NOPAT |
|
6.16 |
6.74 |
7.26 |
4.07 |
3.25 |
3.54 |
3.45 |
2.62 |
2.72 |
- |
2.70 |
| Long-Term Debt to NOPAT |
|
11.84 |
12.11 |
6.90 |
8.79 |
8.17 |
3.37 |
3.12 |
3.99 |
7.83 |
- |
7.52 |
| Noncontrolling Interest Sharing Ratio |
|
7.74% |
7.64% |
7.47% |
7.29% |
7.20% |
7.17% |
7.08% |
6.93% |
6.89% |
- |
6.84% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,165 |
-1,766 |
2,419 |
3,767 |
-243 |
-78 |
-300 |
181 |
330 |
- |
-215 |
| Operating Cash Flow to CapEx |
|
52.55% |
1,332.95% |
-1,136.62% |
1,640.32% |
292.53% |
-1,163.27% |
1,498.53% |
859.54% |
312.42% |
- |
-145.79% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.14 |
-1.03 |
1.26 |
1.90 |
-0.12 |
-0.05 |
-0.19 |
0.11 |
0.21 |
- |
-0.14 |
| Operating Cash Flow to Interest Expense |
|
0.06 |
1.63 |
-0.76 |
1.51 |
0.31 |
-1.54 |
1.75 |
1.17 |
0.34 |
- |
-0.20 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.05 |
1.51 |
-0.82 |
1.42 |
0.20 |
-1.67 |
1.63 |
1.03 |
0.23 |
- |
-0.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
- |
0.05 |
| Fixed Asset Turnover |
|
14.44 |
13.51 |
13.77 |
15.99 |
16.66 |
16.71 |
17.78 |
16.58 |
16.90 |
- |
18.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26,014 |
26,089 |
25,952 |
26,926 |
26,721 |
26,622 |
26,644 |
27,166 |
26,849 |
- |
27,384 |
| Invested Capital Turnover |
|
0.28 |
0.27 |
0.25 |
0.27 |
0.30 |
0.31 |
0.33 |
0.29 |
0.30 |
- |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
3,493 |
1,879 |
-2,204 |
-2,871 |
708 |
534 |
692 |
240 |
128 |
- |
741 |
| Enterprise Value (EV) |
|
21,940 |
25,350 |
26,587 |
24,710 |
25,142 |
29,435 |
29,072 |
31,852 |
33,638 |
- |
35,020 |
| Market Capitalization |
|
13,967 |
17,005 |
18,532 |
17,503 |
18,764 |
21,363 |
20,560 |
26,425 |
28,053 |
- |
29,089 |
| Book Value per Share |
|
$52.96 |
$53.19 |
$54.82 |
$57.53 |
$58.84 |
$60.05 |
$61.29 |
$61.59 |
$63.12 |
- |
$65.13 |
| Tangible Book Value per Share |
|
$49.61 |
$49.80 |
$51.41 |
$54.12 |
$55.33 |
$56.55 |
$57.71 |
$57.92 |
$59.39 |
- |
$61.31 |
| Total Capital |
|
26,014 |
26,089 |
25,952 |
26,926 |
26,721 |
26,622 |
26,644 |
27,166 |
26,849 |
- |
27,384 |
| Total Debt |
|
14,166 |
14,191 |
13,850 |
14,270 |
13,972 |
13,834 |
13,765 |
14,299 |
13,893 |
- |
14,397 |
| Total Long-Term Debt |
|
13,621 |
13,406 |
6,813 |
13,641 |
13,801 |
6,851 |
6,895 |
6,925 |
13,522 |
- |
14,067 |
| Net Debt |
|
7,088 |
7,460 |
7,169 |
6,322 |
5,494 |
7,187 |
7,627 |
4,542 |
4,701 |
- |
5,046 |
| Capital Expenditures (CapEx) |
|
165 |
210 |
128 |
182 |
209 |
227 |
184 |
218 |
168 |
- |
220 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
14,166 |
14,191 |
13,850 |
14,270 |
13,972 |
13,834 |
13,765 |
14,299 |
13,893 |
- |
14,397 |
| Total Depreciation and Amortization (D&A) |
|
159 |
166 |
163 |
171 |
176 |
172 |
177 |
176 |
179 |
- |
177 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.49 |
$0.53 |
$0.96 |
$4.35 |
$2.23 |
$2.26 |
$1.91 |
$2.14 |
$2.30 |
$2.43 |
$2.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
207.02M |
207.25M |
204.63M |
203.31M |
199.94M |
201.26M |
195.19M |
192.75M |
190.05M |
191.36M |
185.50M |
| Adjusted Diluted Earnings per Share |
|
$1.49 |
$0.52 |
$0.96 |
$4.34 |
$2.22 |
$2.25 |
$1.90 |
$2.13 |
$2.29 |
$2.42 |
$2.71 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
207.25M |
207.56M |
205.13M |
203.74M |
200.55M |
201.87M |
196.12M |
193.37M |
191.00M |
192.25M |
186.54M |
| 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 |
|
207.04M |
204.84M |
204.59M |
201.64M |
198.22M |
195.70M |
194.54M |
191.23M |
189.12M |
185.83M |
185.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
328 |
113 |
215 |
896 |
465 |
455 |
392 |
421 |
458 |
- |
526 |
| Normalized NOPAT Margin |
|
18.99% |
7.32% |
13.04% |
33.00% |
23.62% |
23.24% |
20.21% |
21.09% |
22.59% |
- |
23.83% |
| Pre Tax Income Margin |
|
25.15% |
9.44% |
17.65% |
43.22% |
30.54% |
30.32% |
26.88% |
28.27% |
30.59% |
- |
31.76% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.29 |
0.08 |
0.15 |
0.59 |
0.31 |
0.35 |
0.33 |
0.35 |
0.40 |
- |
0.44 |
| NOPAT to Interest Expense |
|
0.22 |
0.07 |
0.11 |
0.45 |
0.24 |
0.27 |
0.25 |
0.26 |
0.29 |
- |
0.33 |
| EBIT Less CapEx to Interest Expense |
|
0.18 |
-0.04 |
0.08 |
0.50 |
0.20 |
0.21 |
0.21 |
0.22 |
0.29 |
- |
0.30 |
| NOPAT Less CapEx to Interest Expense |
|
0.11 |
-0.06 |
0.05 |
0.36 |
0.13 |
0.13 |
0.13 |
0.13 |
0.19 |
- |
0.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
72.88% |
59.90% |
66.88% |
42.33% |
38.53% |
31.71% |
28.83% |
36.27% |
36.58% |
- |
33.99% |
| Augmented Payout Ratio |
|
90.39% |
91.29% |
105.23% |
76.50% |
87.70% |
77.88% |
78.32% |
104.42% |
103.61% |
- |
105.91% |
Key Financial Trends
Northern Trust’s latest quarter shows solid profitability, but operating cash flow remains a weak spot and balance sheet funding has become more active. For Q1 2026, the company produced $509.3 million of net income attributable to common shareholders, up from $461.3 million in Q4 2025 and $441.4 million in Q3 2025. Earnings per share also improved to $2.72 from $2.43 and $2.30 in the prior two quarters.
Revenue trends were mixed but generally stable. Q1 2026 total revenue was $2.21 billion, slightly above Q4 2025’s $2.12 billion and Q3 2025’s $2.03 billion. The improvement came mostly from stronger non-interest income, which rose to $1.55 billion from $1.48 billion in Q4 and $1.43 billion in Q3. Net interest income also edged up to $654 million from $642 million and $591 million.
Margins and expense control look decent, but not especially strong. Total non-interest expense in Q1 2026 was $1.51 billion, slightly higher than Q4 2025’s $1.50 billion and Q3 2025’s $1.42 billion. The bank kept credit loss provisioning very low at just -$3 million, which is supportive of near-term earnings, but it also suggests credit costs are not currently a major earnings driver.
The biggest concern is cash flow quality. Despite strong reported earnings, Q1 2026 operating cash flow was negative $320 million. That follows a better Q4 2025 result of $388.4 million, but it is a sharp deterioration from the $1.87 billion in Q2 2025 and $525.8 million in Q3 2025. Over the longer history provided, quarterly operating cash flow has been volatile, including multiple periods of negative cash generation.
Balance sheet growth was respectable, but funding activity was substantial. Total assets increased to $174.6 billion in Q1 2026 from $170.3 billion in Q3 2025 and $155.5 billion at year-end 2024. Deposits also rose meaningfully in Q1 2026, with non-interest-bearing deposits at $29.3 billion and interest-bearing deposits at $110.4 billion. At the same time, the company used a mix of debt issuance, debt repayment, and deposit changes to support liquidity.
Capital returns remain active. Northern Trust repurchased $358.9 million of common equity in Q1 2026 and paid $164.7 million in dividends. That continues a pattern of steady shareholder returns, although buybacks have varied a lot quarter to quarter over the past year.
Longer-term trends show a bank that has stabilized earnings since the weaker 2023 period. In 2023, Northern Trust’s quarterly earnings were generally lower and more volatile, with Q4 2023 common EPS at only $0.52 and Q1 2024 EPS at $0.96. By 2025 and into Q1 2026, earnings recovered into the $2.00+ range, reflecting a stronger operating backdrop and better non-interest income.
- Q1 2026 EPS improved to $2.72, up from $2.43 in Q4 2025 and $2.30 in Q3 2025.
- Net income attributable to common shareholders rose to $509.3 million in Q1 2026.
- Total revenue increased to $2.21 billion, continuing the recent upward trend.
- Non-interest income strengthened to $1.55 billion, helping offset only modest net interest income growth.
- Credit provisioning stayed minimal at -$3 million, suggesting limited near-term credit stress.
- Total assets grew to $174.6 billion, reflecting a larger balance sheet than a year earlier.
- Deposits increased in Q1 2026, but funding activity was mixed and included debt issuance and repayment.
- Share repurchases and dividends remain active, though buyback levels have been inconsistent across quarters.
- Operating cash flow was negative $320 million in Q1 2026, a notable red flag for earnings quality.
- Cash generation has been volatile over the last several years, with several weak or negative operating cash flow quarters.
Bottom line: Northern Trust appears to be in a healthier earnings phase than it was in 2023, with improving revenue and solid EPS. However, investors should watch the company’s operating cash flow and funding mix closely, because the latest quarter shows that accounting profits are not always translating cleanly into cash.
06/04/26 08:35 PM ETAI Generated. May Contain Errors.