Annual Income Statements for Bank of N.T. Butterfield & Son
Annual Income Statements for Bank of N.T. Butterfield & Son
This table shows Bank of N.T. Butterfield & Son's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Bank of N.T. Butterfield & Son
No quarterly income statements for Bank of N.T. Butterfield & Son are available.
Annual Cash Flow Statements for Bank of N.T. Butterfield & Son
This table details how cash moves in and out of Bank of N.T. Butterfield & Son's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
2014 |
Net Change in Cash & Equivalents |
|
416 |
-444 |
-87 |
-1,111 |
736 |
509 |
512 |
-562 |
-182 |
226 |
333 |
Net Cash From Operating Activities |
|
265 |
300 |
219 |
251 |
188 |
249 |
297 |
242 |
179 |
156 |
144 |
Net Cash From Continuing Operating Activities |
|
265 |
300 |
219 |
251 |
189 |
249 |
296 |
242 |
178 |
156 |
144 |
Net Income / (Loss) Continuing Operations |
|
216 |
225 |
214 |
163 |
147 |
177 |
195 |
153 |
116 |
78 |
108 |
Consolidated Net Income / (Loss) |
|
216 |
225 |
214 |
163 |
147 |
177 |
195 |
153 |
116 |
78 |
108 |
Provision For Loan Losses |
|
1.66 |
4.45 |
2.40 |
-3.13 |
8.49 |
-0.18 |
- |
-5.84 |
4.40 |
5.74 |
8.05 |
Depreciation Expense |
|
42 |
36 |
40 |
69 |
62 |
48 |
46 |
50 |
52 |
50 |
45 |
Non-Cash Adjustments to Reconcile Net Income |
|
21 |
28 |
17 |
23 |
17 |
15 |
4.25 |
5.99 |
12 |
16 |
3.66 |
Changes in Operating Assets and Liabilities, net |
|
-16 |
6.52 |
-54 |
-0.51 |
-46 |
8.09 |
50 |
38 |
-6.55 |
5.82 |
-21 |
Net Cash From Investing Activities |
|
-581 |
682 |
292 |
-1,906 |
-42 |
1,093 |
338 |
-164 |
-1,195 |
-326 |
-259 |
Net Cash From Continuing Investing Activities |
|
-581 |
682 |
292 |
-1,906 |
-42 |
1,097 |
339 |
-164 |
-1,194 |
-326 |
-259 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-21 |
-27 |
-27 |
-16 |
-21 |
-23 |
-19 |
-19 |
-9.80 |
-1.48 |
- |
Acquisitions |
|
-0.48 |
-27 |
0.00 |
0.00 |
- |
- |
-22 |
0.00 |
-22 |
0.00 |
- |
Purchase of Investment Securities |
|
-2,517 |
-1,672 |
-3,106 |
-5,853 |
-3,638 |
-3,000 |
-1,532 |
-1,806 |
-2,046 |
-1,134 |
-1,059 |
Sale and/or Maturity of Investments |
|
1,958 |
2,408 |
3,425 |
3,963 |
3,616 |
1,304 |
1,911 |
1,692 |
1,032 |
810 |
800 |
Net Cash From Financing Activities |
|
736 |
-1,448 |
-507 |
536 |
546 |
-919 |
-125 |
-686 |
940 |
427 |
462 |
Net Cash From Continuing Financing Activities |
|
736 |
-1,448 |
-507 |
536 |
546 |
-919 |
-125 |
-686 |
940 |
427 |
464 |
Net Change in Deposits |
|
873 |
-1,198 |
-416 |
643 |
693 |
-745 |
-23 |
-621 |
1,056 |
599 |
638 |
Repayment of Debt |
|
0.00 |
-75 |
0.00 |
0.00 |
-70 |
0.00 |
-47 |
0.00 |
0.00 |
- |
-90 |
Repurchase of Common Equity |
|
-155 |
-89 |
-3.90 |
-20 |
-87 |
-82 |
-48 |
0.00 |
-7.19 |
-131 |
-17 |
Payment of Dividends |
|
-80 |
-86 |
-87 |
-87 |
-89 |
-94 |
-84 |
-70 |
-34 |
-39 |
-42 |
Other Financing Activities, Net |
|
97 |
0.00 |
0.00 |
- |
1.74 |
0.35 |
3.32 |
4.55 |
5.24 |
-1.18 |
-24 |
Effect of Exchange Rate Changes |
|
-3.69 |
22 |
-91 |
7.54 |
43 |
86 |
2.65 |
47 |
-105 |
-31 |
-14 |
Cash Interest Paid |
|
236 |
162 |
49 |
24 |
39 |
56 |
27 |
16 |
16 |
21 |
28 |
Cash Income Taxes Paid |
|
2.23 |
1.93 |
4.82 |
0.46 |
5.05 |
2.63 |
0.54 |
0.70 |
0.39 |
0.60 |
0.99 |
Quarterly Cash Flow Statements for Bank of N.T. Butterfield & Son
No quarterly cash flow statements for Bank of N.T. Butterfield & Son are available.
Annual Balance Sheets for Bank of N.T. Butterfield & Son
This table presents Bank of N.T. Butterfield & Son's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
Total Assets |
|
14,231 |
13,374 |
14,306 |
15,335 |
14,739 |
13,922 |
10,773 |
10,779 |
11,104 |
10,276 |
Cash and Due from Banks |
|
1,832 |
1,496 |
1,843 |
1,742 |
2,856 |
1,711 |
1,534 |
1,195 |
1,775 |
1,910 |
Interest Bearing Deposits at Other Banks |
|
166 |
151 |
258 |
438 |
434 |
839 |
520 |
340 |
326 |
379 |
Trading Account Securities |
|
6,718 |
5,480 |
5,787 |
6,333 |
5,060 |
4,579 |
4,283 |
4,885 |
4,549 |
3,237 |
Loans and Leases, Net of Allowance |
|
4,474 |
4,746 |
5,096 |
5,241 |
-34 |
-24 |
4,044 |
3,777 |
3,570 |
4,000 |
Loans and Leases |
|
4,499 |
4,772 |
5,121 |
5,269 |
- |
- |
4,069 |
3,812 |
3,615 |
4,049 |
Allowance for Loan and Lease Losses |
|
26 |
26 |
25 |
28 |
34 |
24 |
25 |
35 |
44 |
49 |
Premises and Equipment, Net |
|
154 |
154 |
146 |
139 |
151 |
158 |
158 |
165 |
168 |
183 |
Goodwill |
|
24 |
24 |
23 |
25 |
26 |
25 |
24 |
22 |
20 |
23 |
Intangible Assets |
|
66 |
75 |
51 |
61 |
67 |
72 |
51 |
39 |
42 |
28 |
Other Assets |
|
798 |
1,249 |
1,101 |
1,357 |
6,180 |
6,562 |
160 |
357 |
653 |
515 |
Total Liabilities & Shareholders' Equity |
|
14,231 |
13,374 |
14,306 |
15,335 |
14,739 |
13,922 |
10,773 |
10,779 |
11,104 |
10,276 |
Total Liabilities |
|
13,211 |
12,370 |
13,441 |
14,358 |
13,757 |
12,958 |
9,891 |
9,956 |
10,393 |
9,525 |
Non-Interest Bearing Deposits |
|
2,688 |
2,657 |
3,040 |
2,821 |
3,012 |
2,238 |
2,111 |
2,480 |
2,385 |
1,882 |
Interest Bearing Deposits |
|
10,058 |
9,330 |
9,951 |
11,050 |
10,238 |
10,203 |
7,307 |
7,056 |
7,649 |
7,300 |
Short-Term Debt |
|
93 |
0.00 |
- |
- |
- |
- |
- |
52 |
0.00 |
- |
Accrued Interest Payable |
|
190 |
197 |
186 |
189 |
204 |
262 |
5.07 |
122 |
2.14 |
103 |
Long-Term Debt |
|
99 |
98 |
172 |
172 |
171 |
144 |
143 |
117 |
117 |
117 |
Other Long-Term Liabilities |
|
84 |
89 |
92 |
126 |
131 |
110 |
290 |
129 |
240 |
123 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,021 |
1,004 |
865 |
977 |
982 |
964 |
882 |
823 |
711 |
750 |
Total Preferred & Common Equity |
|
1,021 |
1,004 |
865 |
977 |
982 |
964 |
882 |
823 |
711 |
750 |
Total Common Equity |
|
1,021 |
1,004 |
865 |
977 |
982 |
964 |
882 |
823 |
711 |
750 |
Common Stock |
|
917 |
989 |
1,033 |
1,018 |
1,014 |
1,082 |
1,172 |
1,156 |
1,143 |
1,226 |
Retained Earnings |
|
422 |
343 |
230 |
104 |
34 |
-9.24 |
-93 |
-204 |
-288 |
-369 |
Treasury Stock |
|
-23 |
-18 |
-21 |
-20 |
-16 |
-22 |
-48 |
0.00 |
-0.04 |
-16 |
Accumulated Other Comprehensive Income / (Loss) |
|
-295 |
-310 |
-377 |
-125 |
-50 |
-87 |
-149 |
-129 |
-145 |
-90 |
Quarterly Balance Sheets for Bank of N.T. Butterfield & Son
No quarterly balance sheets for Bank of N.T. Butterfield & Son are available.
Annual Metrics And Ratios for Bank of N.T. Butterfield & Son
This table displays calculated financial ratios and metrics derived from Bank of N.T. Butterfield & Son's official financial filings.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
2014 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.23% |
5.33% |
9.93% |
1.11% |
-7.22% |
2.86% |
13.89% |
12.94% |
10.52% |
-4.38% |
0.00% |
EBITDA Growth |
|
0.20% |
1.78% |
9.62% |
10.95% |
-5.46% |
-7.68% |
18.66% |
21.20% |
30.87% |
-15.69% |
0.00% |
EBIT Growth |
|
-2.39% |
3.93% |
31.31% |
10.83% |
-14.95% |
-10.48% |
27.30% |
32.29% |
47.65% |
-26.83% |
0.00% |
NOPAT Growth |
|
-4.07% |
5.36% |
31.57% |
10.50% |
-16.86% |
-9.28% |
27.36% |
32.18% |
49.14% |
-28.13% |
0.00% |
Net Income Growth |
|
-4.07% |
5.36% |
31.57% |
10.50% |
-16.86% |
-9.28% |
27.36% |
32.18% |
49.14% |
-28.13% |
0.00% |
EPS Growth |
|
2.84% |
6.76% |
31.60% |
12.41% |
-12.12% |
-5.71% |
26.81% |
133.90% |
-4.07% |
-25.45% |
0.00% |
Operating Cash Flow Growth |
|
-11.61% |
36.95% |
-12.76% |
33.59% |
-24.35% |
-16.16% |
22.53% |
35.54% |
14.85% |
8.18% |
0.00% |
Free Cash Flow Firm Growth |
|
-33.77% |
-50.81% |
95.72% |
64.98% |
5.81% |
-40.80% |
1,593.64% |
-106.94% |
119.70% |
0.00% |
0.00% |
Invested Capital Growth |
|
9.98% |
6.27% |
-9.77% |
-0.35% |
4.17% |
7.95% |
3.42% |
19.82% |
-4.57% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
45.35% |
45.36% |
46.95% |
47.08% |
42.90% |
42.11% |
46.92% |
45.03% |
41.96% |
35.44% |
40.19% |
EBIT Margin |
|
38.08% |
39.10% |
39.63% |
33.18% |
30.27% |
33.02% |
37.94% |
33.94% |
28.98% |
21.69% |
28.35% |
Profit (Net Income) Margin |
|
37.30% |
38.97% |
38.96% |
32.55% |
29.79% |
33.25% |
37.69% |
33.71% |
28.80% |
21.34% |
28.39% |
Tax Burden Percent |
|
97.95% |
99.66% |
98.31% |
98.12% |
98.41% |
100.78% |
99.35% |
99.30% |
99.38% |
98.39% |
100.16% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.90% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.05% |
0.34% |
1.69% |
1.88% |
1.59% |
-0.78% |
0.65% |
0.70% |
0.62% |
1.61% |
-0.16% |
Return on Invested Capital (ROIC) |
|
18.69% |
21.08% |
19.58% |
14.13% |
13.02% |
16.60% |
19.35% |
16.85% |
13.68% |
17.93% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.69% |
21.08% |
19.58% |
14.13% |
13.02% |
16.60% |
19.35% |
16.85% |
13.68% |
17.93% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.68% |
3.06% |
3.66% |
2.48% |
2.11% |
2.58% |
3.54% |
3.14% |
2.19% |
2.80% |
0.00% |
Return on Equity (ROE) |
|
21.37% |
24.14% |
23.23% |
16.60% |
15.13% |
19.18% |
22.89% |
19.99% |
15.87% |
20.72% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
9.19% |
15.01% |
29.85% |
14.48% |
8.94% |
8.95% |
15.99% |
-1.19% |
18.35% |
-182.07% |
0.00% |
Operating Return on Assets (OROA) |
|
1.60% |
1.63% |
1.47% |
1.10% |
1.04% |
1.42% |
1.82% |
1.41% |
1.09% |
0.77% |
0.00% |
Return on Assets (ROA) |
|
1.57% |
1.63% |
1.44% |
1.08% |
1.03% |
1.43% |
1.81% |
1.40% |
1.08% |
0.76% |
0.00% |
Return on Common Equity (ROCE) |
|
21.37% |
24.14% |
23.23% |
16.60% |
15.13% |
19.18% |
22.89% |
19.99% |
15.87% |
20.72% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.19% |
22.47% |
24.75% |
16.64% |
14.99% |
18.37% |
22.12% |
18.62% |
16.31% |
10.36% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
216 |
225 |
214 |
163 |
147 |
177 |
195 |
153 |
116 |
78 |
108 |
NOPAT Margin |
|
37.30% |
38.97% |
38.96% |
32.55% |
29.79% |
33.25% |
37.69% |
33.71% |
28.80% |
21.34% |
28.39% |
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 |
|
49.08% |
48.97% |
48.15% |
52.93% |
55.71% |
53.35% |
48.97% |
51.21% |
55.39% |
59.69% |
56.44% |
Operating Expenses to Revenue |
|
61.92% |
60.90% |
60.37% |
66.82% |
69.73% |
67.01% |
62.06% |
66.06% |
71.02% |
78.31% |
71.65% |
Earnings before Interest and Taxes (EBIT) |
|
221 |
226 |
218 |
166 |
150 |
176 |
196 |
154 |
117 |
79 |
108 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
263 |
262 |
258 |
235 |
212 |
224 |
243 |
205 |
169 |
129 |
153 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.70 |
1.52 |
1.54 |
1.69 |
1.41 |
1.67 |
1.45 |
1.69 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.87 |
1.69 |
1.68 |
1.85 |
1.55 |
1.85 |
1.58 |
1.83 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.00 |
2.64 |
2.42 |
3.30 |
2.80 |
3.01 |
2.47 |
3.07 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
8.03 |
6.78 |
6.20 |
10.14 |
9.39 |
9.07 |
6.55 |
9.10 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
4.82% |
5.79% |
8.27% |
5.34% |
6.75% |
6.07% |
7.87% |
4.89% |
0.46% |
0.00% |
0.00% |
Earnings Yield |
|
12.45% |
14.75% |
16.12% |
9.86% |
10.65% |
11.03% |
15.27% |
10.99% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.10 |
0.20 |
0.18 |
0.17 |
0.15 |
0.16 |
0.21 |
0.16 |
0.16 |
0.00 |
Long-Term Debt to Equity |
|
0.10 |
0.10 |
0.20 |
0.18 |
0.17 |
0.15 |
0.16 |
0.14 |
0.16 |
0.16 |
0.00 |
Financial Leverage |
|
0.14 |
0.14 |
0.19 |
0.18 |
0.16 |
0.16 |
0.18 |
0.19 |
0.16 |
0.16 |
0.00 |
Leverage Ratio |
|
13.64 |
14.81 |
16.09 |
15.35 |
14.73 |
13.38 |
12.64 |
14.27 |
14.63 |
13.69 |
0.00 |
Compound Leverage Factor |
|
13.64 |
14.81 |
16.09 |
15.35 |
14.73 |
13.36 |
12.64 |
14.27 |
14.63 |
13.69 |
0.00 |
Debt to Total Capital |
|
15.78% |
8.94% |
16.61% |
14.95% |
14.87% |
12.96% |
13.97% |
17.03% |
14.13% |
13.49% |
0.00% |
Short-Term Debt to Total Capital |
|
7.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.23% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
8.15% |
8.94% |
16.61% |
14.95% |
14.87% |
12.96% |
13.97% |
11.80% |
14.13% |
13.49% |
0.00% |
Preferred Equity 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% |
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 |
|
84.22% |
91.06% |
83.39% |
85.05% |
85.13% |
87.04% |
86.03% |
82.97% |
85.87% |
86.51% |
0.00% |
Debt to EBITDA |
|
0.73 |
0.38 |
0.67 |
0.73 |
0.81 |
0.64 |
0.59 |
0.83 |
0.69 |
0.91 |
0.00 |
Net Debt to EBITDA |
|
-6.87 |
-5.90 |
-7.48 |
-8.54 |
-14.71 |
-10.73 |
-7.86 |
-6.67 |
-11.75 |
-16.83 |
0.00 |
Long-Term Debt to EBITDA |
|
0.38 |
0.38 |
0.67 |
0.73 |
0.81 |
0.64 |
0.59 |
0.57 |
0.69 |
0.91 |
0.00 |
Debt to NOPAT |
|
0.88 |
0.44 |
0.81 |
1.06 |
1.16 |
0.81 |
0.73 |
1.10 |
1.01 |
1.51 |
0.00 |
Net Debt to NOPAT |
|
-8.35 |
-6.87 |
-9.01 |
-12.34 |
-21.18 |
-13.59 |
-9.79 |
-8.91 |
-17.12 |
-27.94 |
0.00 |
Long-Term Debt to NOPAT |
|
0.46 |
0.44 |
0.81 |
1.06 |
1.16 |
0.81 |
0.73 |
0.76 |
1.01 |
1.51 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
106 |
161 |
326 |
167 |
101 |
95 |
161 |
-11 |
156 |
-790 |
0.00 |
Operating Cash Flow to CapEx |
|
1,261.02% |
1,114.99% |
815.86% |
1,598.51% |
914.86% |
1,091.99% |
1,601.13% |
1,259.87% |
1,822.07% |
10,530.74% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.45 |
0.90 |
5.95 |
6.64 |
2.94 |
1.61 |
6.56 |
-0.68 |
9.46 |
-33.87 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.13 |
1.68 |
4.00 |
10.02 |
5.47 |
4.19 |
12.06 |
15.24 |
10.86 |
6.67 |
5.40 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.04 |
1.53 |
3.51 |
9.39 |
4.87 |
3.81 |
11.31 |
14.03 |
10.26 |
6.61 |
5.40 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.00 |
Fixed Asset Turnover |
|
3.76 |
3.85 |
3.86 |
3.45 |
3.20 |
3.37 |
3.21 |
2.73 |
2.29 |
1.99 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,212 |
1,102 |
1,037 |
1,149 |
1,153 |
1,107 |
1,026 |
992 |
828 |
867 |
0.00 |
Invested Capital Turnover |
|
0.50 |
0.54 |
0.50 |
0.43 |
0.44 |
0.50 |
0.51 |
0.50 |
0.48 |
0.84 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
110 |
65 |
-112 |
-4.04 |
46 |
82 |
34 |
164 |
-40 |
867 |
0.00 |
Enterprise Value (EV) |
|
-70 |
-20 |
-601 |
-358 |
-1,736 |
-801 |
-633 |
28 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
1,737 |
1,528 |
1,328 |
1,650 |
1,382 |
1,606 |
1,278 |
1,394 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$21.48 |
$19.96 |
$17.33 |
$19.55 |
$18.53 |
$17.41 |
$16.13 |
$15.44 |
$13.34 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$19.59 |
$17.99 |
$15.84 |
$17.82 |
$16.77 |
$15.67 |
$14.77 |
$14.31 |
$12.18 |
$0.00 |
$0.00 |
Total Capital |
|
1,212 |
1,102 |
1,037 |
1,149 |
1,153 |
1,107 |
1,026 |
992 |
828 |
867 |
0.00 |
Total Debt |
|
191 |
98 |
172 |
172 |
171 |
144 |
143 |
169 |
117 |
117 |
0.00 |
Total Long-Term Debt |
|
99 |
98 |
172 |
172 |
171 |
144 |
143 |
117 |
117 |
117 |
0.00 |
Net Debt |
|
-1,807 |
-1,548 |
-1,928 |
-2,008 |
-3,118 |
-2,407 |
-1,911 |
-1,366 |
-1,985 |
-2,172 |
0.00 |
Capital Expenditures (CapEx) |
|
21 |
27 |
27 |
16 |
21 |
23 |
19 |
19 |
9.80 |
1.48 |
0.00 |
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) |
|
191 |
98 |
172 |
172 |
171 |
144 |
143 |
169 |
117 |
117 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
42 |
36 |
40 |
69 |
62 |
48 |
46 |
50 |
52 |
50 |
45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.80 |
$4.62 |
$4.32 |
$3.28 |
$2.91 |
$3.33 |
$3.55 |
$2.82 |
$1.20 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.54M |
47.53M |
50.28M |
49.91M |
50.01M |
53.01M |
55.36M |
54.69M |
53.28M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$4.71 |
$4.58 |
$4.29 |
$3.26 |
$2.90 |
$3.30 |
$3.50 |
$2.76 |
$1.18 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.54M |
47.53M |
50.28M |
49.91M |
50.01M |
53.01M |
55.36M |
54.69M |
53.28M |
0.00 |
0.00 |
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 |
|
43.54M |
47.53M |
50.28M |
49.91M |
50.01M |
53.01M |
55.36M |
54.69M |
53.28M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
216 |
225 |
214 |
163 |
147 |
123 |
195 |
155 |
122 |
80 |
76 |
Normalized NOPAT Margin |
|
37.30% |
38.97% |
38.96% |
32.55% |
29.79% |
23.09% |
37.69% |
34.09% |
30.35% |
21.93% |
19.84% |
Pre Tax Income Margin |
|
38.08% |
39.10% |
39.63% |
33.18% |
30.27% |
32.99% |
37.94% |
33.94% |
28.98% |
21.69% |
28.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.94 |
1.27 |
3.97 |
6.61 |
4.35 |
2.96 |
7.99 |
9.72 |
7.09 |
3.39 |
4.06 |
NOPAT to Interest Expense |
|
0.92 |
1.26 |
3.91 |
6.48 |
4.28 |
2.98 |
7.93 |
9.65 |
7.05 |
3.33 |
4.06 |
EBIT Less CapEx to Interest Expense |
|
0.85 |
1.12 |
3.48 |
5.98 |
3.75 |
2.58 |
7.23 |
8.51 |
6.50 |
3.33 |
4.06 |
NOPAT Less CapEx to Interest Expense |
|
0.83 |
1.11 |
3.42 |
5.86 |
3.68 |
2.60 |
7.18 |
8.44 |
6.45 |
3.27 |
4.06 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.79% |
38.22% |
40.81% |
53.66% |
60.41% |
52.88% |
42.88% |
45.50% |
29.30% |
50.78% |
38.94% |
Augmented Payout Ratio |
|
108.58% |
77.51% |
42.63% |
65.80% |
119.26% |
98.92% |
67.70% |
45.50% |
35.51% |
219.07% |
54.67% |
Quarterly Metrics And Ratios for Bank of N.T. Butterfield & Son
No quarterly metrics and ratios for Bank of N.T. Butterfield & Son are available.