Financial Trends
Fourth Quarter 2022
January 19, 2023
Please direct inquiries to:
Jennifer Childe
Senior Vice President, Director of Investor Relations (312) 444-3290 or jennifer.childe@ntrs.com
Briar Rose
Vice President, Investor Relations
(312) 557-5297 or briar.rose@ntrs.com
The historical financial results and trends reflected in this report are not indicative of future financial results and trends for Northern Trust Corporation. This report should be read in conjunction with the Corporation's Fourth Quarter 2022 earnings press release and periodic reports to the Securities and Exchange Commission, all of which contain additional information about factors that could affect the Corporation's future financial results and trends. The Corporation assumes no obligation to update this report.
TABLE OF CONTENTS
1 | 7 |
Financial Summary | Balance Sheet Mix Trends |
2 | 8 |
Income Statement | Interest Rate Trends |
3 | 9 |
Net Income Trends | Asset Quality |
4 | 10 |
Fee Detail | Trust Assets |
5 | 11 |
Balance Sheet (EOP) | Reconciliation to FTE |
6 | 12 |
Balance Sheet Trends | Reconciliation to FTE (Ratios) |
Northern Trust Corporation
FINANCIAL SUMMARY
($ in Millions except per share information) | ||||||||||||||||||||||||||
2021 | 2022 | |||||||||||||||||||||||||
2018 | 2019 | 2020 | 2021 | 2022 | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | ||||||||||||||
Profitability: | ||||||||||||||||||||||||||
$1,556.4 | $1,492.2 | $1,209.3 | $1,545.3 | $1,336.0 | Net Income | $ 375.1 | $ 368.1 | $ 395.7 | $ 406.4 | $ 389.3 | $ 396.2 | $ 394.8 | $ 155.7 | |||||||||||||
1,489.9 | 1,428.9 | 1,141.0 | 1,490.6 | 1,282.4 | Earnings Allocated to Common and Potential | 355.2 | 360.2 | 376.5 | 398.7 | 370.0 | 388.3 | 375.4 | 148.7 | |||||||||||||
Common Shares |
$ | 6.68 | $ | 6.66 | $ | 5.48 | $ | 7.16 |
6.64 | 6.63 | 5.46 | 7.14 | ||||
35% | -% | (18%) | 31% | ||||
16.2 % | 14.9 % | 11.2 % | 13.9 % | ||||
1.27 % | 1.27 % | 0.88 % | 0.99 % | ||||
33.3 % | 32.4 % | 27.1 % | 31.5 % | ||||
25.9 % | 24.4 % | 19.7 % | 23.8 % | ||||
72.3 % | 72.0 % | 75.9 % | 78.2 % | ||||
62.5 % | 63.1 % | 65.1 % | 67.1 % | ||||
20.5 % | 23.2 % | 25.7 % | 23.1 % | ||||
22.1 % | 24.5 % | 27.2 % | 24.5 % | ||||
12.9 % | 12.7 % | 12.8 % | 11.9 % | ||||
14.1 % | 14.5 % | 13.9 % | 12.9 % | ||||
16.1 % | 16.3 % | 15.6 % | 14.1 % | ||||
8.0 % | 8.7 % | 7.6 % | 6.9 % | ||||
13.7 % | 13.2 % | 13.4 % | 13.2 % | ||||
15.0 % | 15.0 % | 14.5 % | 14.3 % | ||||
16.9 % | 16.8 % | 15.9 % | 15.3 % | ||||
8.0 % | 8.7 % | 7.6 % | 6.9 % | ||||
7.0 % | 7.6 % | 8.6 % | 8.2 % | ||||
$ | 1.94 | $ | 2.60 | $ | 2.80 | $ | 2.80 |
29 % | 39 % | 51 % | 39 % | ||||
$ | 83.59 | $ | 106.24 | $ | 93.14 | $ | 119.61 |
12.6 | 16.0 | 17.1 | 16.8 |
$ | 6.16 | Basic Earnings Per Share | $ | 1.71 | $ | 1.73 | $ | 1.81 | $ | 1.92 | $ | 1.78 | $ | 1.86 | $ | 1.80 | $ | 0.71 |
6.14 | Diluted Earnings Per Share | 1.70 | 1.72 | 1.80 | 1.91 | 1.77 | 1.86 | 1.80 | 0.71 | |||||||||
(14%) | Diluted EPS Growth over Previous Year | 10% | 18% | 36% | 70% | 4% | 8% | -% | (63%) | |||||||||
12.7 % | Return on Average Common Equity | 13.7 % | 13.7 % | 13.7 % | 14.5 % | 14.2 % | 15.7 % | 14.9 % | 5.9 % | |||||||||
0.88 % | Return on Average Assets | 0.99 % | 0.96 % | 1.00 % | 1.00 % | 0.97 % | 1.03 % | 1.07 % | 0.42 % | |||||||||
26.6 % | Profit Margin (pre-tax) (FTE)(1) | 31.6 % | 31.1 % | 32.2 % | 31.0 % | 30.0 % | 31.0 % | 30.4 % | 13.4 % | |||||||||
19.6 % | Profit Margin (after-tax) (FTE)(1) | 23.6 % | 23.2 % | 24.1 % | 24.2 % | 22.6 % | 22.3 % | 22.3 % | 10.1 % | |||||||||
71.6 % | Noninterest Income to Total Revenue (FTE)(1) | 78.2 % | 78.4 % | 78.3 % | 77.9 % | 77.5 % | 73.6 % | 70.3 % | 64.2 % | |||||||||
65.1 % | Trust Fees to Total Revenue (FTE)(1) | 66.9 % | 67.7 % | 67.6 % | 66.2 % | 67.7 % | 64.2 % | 61.0 % | 67.9 % | |||||||||
24.4 % | Effective Tax Rate (US GAAP) | 24.4 % | 24.3 % | 23.6 % | 20.2 % | 23.8 % | 26.7 % | 24.7 % | 18.2 % | |||||||||
26.3 % | Effective Tax Rate (FTE)(1) | 25.4 % | 25.6 % | 25.2 % | 21.8 % | 24.8 % | 28.2 % | 26.4 % | 24.4 % | |||||||||
Capital Ratios:(2) | ||||||||||||||||||
Standardized Approach | ||||||||||||||||||
10.8 % | Common Equity Tier 1 Capital | 12.0 % | 12.0 % | 11.9 % | 11.9 % | 11.4 % | 10.5 % | 10.1 % | 10.8 % | |||||||||
11.8 % | Tier 1 Capital | 13.0 % | 13.1 % | 12.9 % | 12.9 % | 12.4 % | 11.5 % | 11.1 % | 11.8 % | |||||||||
13.9 % | Total Capital | 14.5 % | 14.5 % | 14.3 % | 14.1 % | 13.6 % | 12.6 % | 12.2 % | 13.9 % | |||||||||
7.1 % | Tier 1 Leverage | 6.9 % | 7.1 % | 7.1 % | 6.9 % | 6.5 % | 6.7 % | 7.0 % | 7.1 % | |||||||||
Advanced Approach | ||||||||||||||||||
11.5 % | Common Equity Tier 1 Capital | 12.8 % | 13.1 % | 13.0 % | 13.2 % | 12.1 % | 11.6 % | 11.4 % | 11.5 % | |||||||||
12.5 % | Tier 1 Capital | 14.0 % | 14.2 % | 14.1 % | 14.3 % | 13.2 % | 12.7 % | 12.5 % | 12.5 % | |||||||||
14.5 % | Total Capital | 15.2 % | 15.5 % | 15.4 % | 15.3 % | 14.2 % | 13.7 % | 13.5 % | 14.5 % | |||||||||
7.1 % | Tier 1 Leverage | 6.9 % | 7.1 % | 7.1 % | 6.9 % | 6.5 % | 6.7 % | 7.0 % | 7.1 % | |||||||||
7.9 % | Supplementary Leverage (3) (4) | 8.1 % | 8.2 % | 8.4 % | 8.2 % | 7.9 % | 7.6 % | 7.7 % | 7.9 % | |||||||||
Per Share Information / Ratios: | ||||||||||||||||||
$ | 2.90 | Cash Dividends Declared Per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.75 | $ | 0.75 |
47 % | Dividend Payout Ratio | 41 % | 41 % | 39 % | 37 % | 40 % | 38 % | 42 % | 106 % | |||||||||
$ | 88.49 | Market Value Per Share (End of Period) | $ | 105.11 | $ | 115.62 | $ | 107.81 | $ | 119.61 | $ | 116.45 | $ | 96.48 | $ | 85.56 | $ | 88.49 |
14.4 | Stock Price Multiple of Earnings | 18.8 | 19.7 | 17.0 | 16.8 | 16.2 | 13.1 | 11.7 | 14.4 | |||||||||
(based on trailing 4 quarters of diluted EPS) |
$ 43.95 | $ 46.82 | $ 51.87 | $ 53.58 | $ 49.78 | Book Value Per Common Share (End of Period) | $ 50.80 | $ 52.49 | $ 53.04 | $ 53.58 | $ 50.51 | $ 48.87 | $ 48.68 | $ 49.78 |
- Fully taxable equivalent (FTE). Presentation on an FTE basis is a non-generally accepted accounting principle financial measure. Please refer to the Reconciliation to Fully Taxable Equivalent - Ratios on page 12 for further detail.
- Capital ratios for the current quarter are considered preliminary until the Form 10-K is filed with the Securities and Exchange Commission.
- Effective January 1, 2018, the Corporation and Bank are subject to a minimum supplementary leverage ratio of 3 percent.
- From April 1, 2020, through April 1, 2021, the Federal Reserve issued temporary Supplementary Leverage Ratio (SLR) relief that required Northern Trust to exclude U.S. Treasury balances from the SLR. Please see the Northern Trust Corporation Pillar 3 disclosures
for further SLR discussion. | 1 |
Northern Trust Corporation
INCOME STATEMENT
($ in Millions except per share information)
TWELVE MONTHS | CHANGE | FOURTH QUARTER | CHANGE | |||||||||||||||||||
2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||
$ | 2,496.3 | $ | 2,487.3 | $ | 9.0 | - % | Asset Servicing Trust, Investment and Other Servicing Fees | $ | 588.0 | $ | 625.1 | $ | (37.1) | (6)% | ||||||||
1,936.3 | 1,873.8 | 62.5 | 3 % | WM Trust, Investment and Other Servicing Fees | 454.1 | 485.9 | (31.8) | (7)% | ||||||||||||||
4,432.6 | 4,361.1 | 71.5 | 2 % | Total Fees | 1,042.1 | 1,111.0 | (68.9) | (6)% | ||||||||||||||
288.6 | 292.6 | (4.0) | (1)% | Foreign Exchange Trading Income | 65.4 | 76.9 | (11.5) | (15)% | ||||||||||||||
39.3 | 44.3 | (5.0) | (11)% | Treasury Management Fees | 8.3 | 10.6 | (2.3) | (21)% | ||||||||||||||
136.2 | 140.2 | (4.0) | (3)% | Security Commissions and Trading Income | 35.1 | 35.9 | (0.8) | (2)% | ||||||||||||||
191.3 | 243.9 | (52.6) | (22)% | Other Operating Income | 47.3 | 72.3 | (25.0) | (35)% | ||||||||||||||
(214.0) | (0.3) | (213.7) | N/M | Investment Security Gains (Losses), net | (213.7) | (0.3) | (213.4) | N/M | ||||||||||||||
4,874.0 | 5,081.8 | (207.8) | (4)% | Total Noninterest Income | 984.5 | 1,306.4 | (321.9) | (25)% | ||||||||||||||
2,923.3 | 1,442.1 | 1,481.2 | 103 % | Interest Income (FTE*) | 1,185.6 | 372.2 | 813.4 | N/M | ||||||||||||||
990.5 | 23.8 | 966.7 | N/M | Interest Expense | 635.6 | 1.6 | 634.0 | N/M | ||||||||||||||
1,932.8 | 1,418.3 | 514.5 | 36 % | Net Interest Income (FTE*) | 550.0 | 370.6 | 179.4 | 48 % | ||||||||||||||
6,806.8 | 6,500.1 | 306.7 | 5 % | Total Revenue (FTE*) | 1,534.5 | 1,677.0 | (142.5) | (8)% | ||||||||||||||
12.0 | (81.5) | 93.5 | N/M | Provision for Credit Losses | 5.0 | (11.5) | 16.5 | N/M | ||||||||||||||
2,248.0 | 2,011.0 | 237.0 | 12 % | Compensation | 584.3 | 510.2 | 74.1 | 15 % | ||||||||||||||
437.4 | 431.4 | 6.0 | 1 % | Employee Benefits | 103.6 | 107.9 | (4.3) | (4)% | ||||||||||||||
880.3 | 849.4 | 30.9 | 4 % | Outside Services | 232.9 | 224.2 | 8.7 | 4 % | ||||||||||||||
838.8 | 736.3 | 102.5 | 14 % | Equipment and Software | 229.4 | 196.1 | 33.3 | 17 % | ||||||||||||||
219.1 | 208.7 | 10.4 | 5 % | Occupancy | 65.7 | 51.8 | 13.9 | 27 % | ||||||||||||||
359.3 | 299.1 | 60.2 | 20 % | Other Operating Expense | 107.7 | 78.7 | 29.0 | 37 % | ||||||||||||||
4,982.9 | 4,535.9 | 447.0 | 10 % | Total Noninterest Expense | 1,323.6 | 1,168.9 | 154.7 | 13 % | ||||||||||||||
1,811.9 | 2,045.7 | (233.8) | (11)% | Income before Income Taxes (FTE*) | 205.9 | 519.6 | (313.7) | (60)% | ||||||||||||||
430.3 | 464.8 | (34.5) | (7)% | Provision for Income Taxes | 34.7 | 103.2 | (68.5) | (66)% | ||||||||||||||
45.6 | 35.6 | 10.0 | 28 % | Taxable Equivalent Adjustment | 15.5 | 10.0 | 5.5 | 55 % | ||||||||||||||
475.9 | 500.4 | (24.5) | (5)% | Total Taxes (FTE*) | 50.2 | 113.2 | (63.0) | (56)% | ||||||||||||||
$ | 1,336.0 | $ | 1,545.3 | $ | (209.3) | (14)% | Net Income | $ | 155.7 | $ | 406.4 | $ | (250.7) | (62)% | ||||||||
$ | 41.8 | $ | 41.8 | $ | - | - % | Dividends on Preferred Stock | $ | 4.7 | $ | 4.7 | $ | - | - % | ||||||||
11.8 | 12.9 | (1.1) | (9)% | Earnings Allocated to Participating Securities | 2.3 | 3.0 | (0.7) | (26)% | ||||||||||||||
1,282.4 | 1,490.6 | (208.2) | (14)% | Earnings Allocated to Common and Potential Common Shares | 148.7 | 398.7 | (250.0) | (63)% | ||||||||||||||
$ | 6.16 | $ | 7.16 | $ | (1.00) | (14)% | Earnings Per Share - Basic | $ | 0.71 | $ | 1.92 | $ | (1.21) | (63)% | ||||||||
$ | 6.14 | $ | 7.14 | $ | (1.00) | (14)% | Earnings Per Share - Diluted | $ | 0.71 | $ | 1.91 | $ | (1.20) | (63)% | ||||||||
208,309 | 208,076 | Average Basic Shares (000s) | 208,423 | 207,708 | ||||||||||||||||||
208,867 | 208,899 | Average Diluted Shares (000s) | 208,894 | 208,593 | ||||||||||||||||||
208,428 | 207,762 | End of Period Shares Outstanding (000s) | 208,428 | 207,762 |
N/M - Not meaningful
* Fully taxable equivalent (FTE). Presentation on an FTE basis is a non-generally accepted accounting principle financial measure. Please refer to the Reconciliation to Fully Taxable Equivalent on page 11 for further detail.
2
Northern Trust Corporation
NET INCOME TRENDS
($ in Millions except per share information)
2021 | 2022 | ||||||||||||||||||||||||||||||||||||
2018 | 2019 | 2020 | 2021 | 2022 | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | |||||||||||||||||||||||||
2,173.1 | 2,211.5 | 2,321.6 | 2,487.3 | 2,496.3 | Asset Servicing Trust, Investment and Other Servicing Fees | 620.5 | 611.5 | 630.2 | 625.1 | 662.4 | 642.7 | 603.2 | 588.0 | ||||||||||||||||||||||||
1,580.6 | 1,640.6 | 1,673.4 | 1,873.8 | 1,936.3 | WM Trust, Investment and Other Servicing Fees | 443.2 | 463.9 | 480.8 | 485.9 | 506.0 | 500.7 | 475.5 | 454.1 | ||||||||||||||||||||||||
3,753.7 | 3,852.1 | 3,995.0 | 4,361.1 | 4,432.6 | Total Fees | 1,063.7 | 1,075.4 | 1,111.0 | 1,111.0 | 1,168.4 | 1,143.4 | 1,078.7 | 1,042.1 | ||||||||||||||||||||||||
307.2 | 250.9 | 290.4 | 292.6 | 288.6 | Foreign Exchange Trading Income | 78.7 | 70.6 | 66.4 | 76.9 | 80.9 | 77.6 | 64.7 | 65.4 | ||||||||||||||||||||||||
51.8 | 44.5 | 45.4 | 44.3 | 39.3 | Treasury Management Fees | 11.2 | 11.3 | 11.2 | 10.6 | 11.1 | 10.6 | 9.3 | 8.3 | ||||||||||||||||||||||||
98.3 | 103.6 | 133.2 | 140.2 | 136.2 | Security Commissions and Trading Income | 34.8 | 33.0 | 36.5 | 35.9 | 36.2 | 32.8 | 32.1 | 35.1 | ||||||||||||||||||||||||
127.5 | 145.5 | 194.0 | 243.9 | 191.3 | Other Operating Income | 54.9 | 54.4 | 62.3 | 72.3 | 41.1 | 45.6 | 57.3 | 47.3 | ||||||||||||||||||||||||
(1.0) | (1.4) | (0.4) | (0.3) | (214.0) | Investment Security Gains (Losses), net | - | - | - | (0.3) | - | - | (0.3) | (213.7) | ||||||||||||||||||||||||
4,337.5 | 4,395.2 | 4,657.6 | 5,081.8 | 4,874.0 | Total Noninterest Income | 1,243.3 | 1,244.7 | 1,287.4 | 1,306.4 | 1,337.7 | 1,310.0 | 1,241.8 | 984.5 | ||||||||||||||||||||||||
1,663.9 | 1,710.7 | 1,477.6 | 1,418.3 | 1,932.8 | Net Interest Income (FTE*) | 346.7 | 343.9 | 357.1 | 370.6 | 387.7 | 469.8 | 525.3 | 550.0 | ||||||||||||||||||||||||
6,001.4 | 6,105.9 | 6,135.2 | 6,500.1 | 6,806.8 | Total Revenue (FTE*) | 1,590.0 | 1,588.6 | 1,644.5 | 1,677.0 | 1,725.4 | 1,779.8 | 1,767.1 | 1,534.5 | ||||||||||||||||||||||||
(14.5) | (14.5) | 125.0 | (81.5) | 12.0 | Provision for Credit Losses | (30.0) | (27.0) | (13.0) | (11.5) | 2.0 | 4.5 | 0.5 | 5.0 | ||||||||||||||||||||||||
1,806.9 | 1,859.0 | 1,947.1 | 2,011.0 | 2,248.0 | Compensation | 518.5 | 486.3 | 496.0 | 510.2 | 563.9 | 546.5 | 553.3 | 584.3 | ||||||||||||||||||||||||
356.7 | 355.2 | 387.7 | 431.4 | 437.4 | Employee Benefits | 103.4 | 118.4 | 101.7 | 107.9 | 104.3 | 119.6 | 109.9 | 103.6 | ||||||||||||||||||||||||
739.4 | 774.5 | 763.1 | 849.4 | 880.3 | Outside Services | 196.4 | 218.1 | 210.7 | 224.2 | 213.4 | 213.1 | 220.9 | 232.9 | ||||||||||||||||||||||||
582.2 | 612.1 | 673.5 | 736.3 | 838.8 | Equipment and Software | 176.7 | 178.3 | 185.2 | 196.1 | 193.5 | 203.5 | 212.4 | 229.4 | ||||||||||||||||||||||||
201.1 | 212.9 | 230.1 | 208.7 | 219.1 | Occupancy | 50.8 | 52.2 | 53.9 | 51.8 | 51.1 | 51.0 | 51.3 | 65.7 | ||||||||||||||||||||||||
330.6 | 329.8 | 346.7 | 299.1 | 359.3 | Other Operating Expense | 71.7 | 67.5 | 81.2 | 78.7 | 79.7 | 89.9 | 82.0 | 107.7 | ||||||||||||||||||||||||
4,016.9 | 4,143.5 | 4,348.2 | 4,535.9 | 4,982.9 | Total Noninterest Expense | 1,117.5 | 1,120.8 | 1,128.7 | 1,168.9 | 1,205.9 | 1,223.6 | 1,229.8 | 1,323.6 | ||||||||||||||||||||||||
1,999.0 | 1,976.9 | 1,662.0 | 2,045.7 | 1,811.9 | Income before Income Taxes (FTE*) | 502.5 | 494.8 | 528.8 | 519.6 | 517.5 | 551.7 | 536.8 | 205.9 | ||||||||||||||||||||||||
401.4 | 451.9 | 418.3 | 464.8 | 430.3 | Provision for Income Taxes | 120.8 | 118.4 | 122.4 | 103.2 | 121.5 | 144.4 | 129.7 | 34.7 | ||||||||||||||||||||||||
41.2 | 32.8 | 34.4 | 35.6 | 45.6 | Taxable Equivalent Adjustment | 6.6 | 8.3 | 10.7 | 10.0 | 6.7 | 11.1 | 12.3 | 15.5 | ||||||||||||||||||||||||
442.6 | 484.7 | 452.7 | 500.4 | 475.9 | Total Taxes (FTE*) | 127.4 | 126.7 | 133.1 | 113.2 | 128.2 | 155.5 | 142.0 | 50.2 | ||||||||||||||||||||||||
$ | 1,556.4 | $ | 1,492.2 | $ 1,209.3 | $ | 1,545.3 | $ | 1,336.0 | Net Income | $ | 375.1 | $ | 368.1 | $ | 395.7 | $ | 406.4 | $ | 389.3 | $ | 396.2 | 394.8 | $ | 155.7 | |||||||||||||
$ | 6.68 | $ | 6.66 | $ | 5.48 | $ | 7.16 | $ | 6.16 | Earnings Per Share - Basic | $ | 1.71 | $ | 1.73 | $ | 1.81 | $ | 1.92 | $ | 1.78 | $ | 1.86 | $ | 1.80 | $ | 0.71 | |||||||||||
6.64 | 6.63 | 5.46 | 7.14 | 6.14 | Earnings Per Share - Diluted | 1.70 | 1.72 | 1.80 | 1.91 | 1.77 | 1.86 | 1.80 | 0.71 | ||||||||||||||||||||||||
224,488 | 215,601 | 209,008 | 208,899 | 208,867 | Average Diluted Shares (000s) | 208,946 | 209,138 | 208,923 | 208,593 | 208,809 | 208,878 | 208,889 | 208,894 | ||||||||||||||||||||||||
$ | 46.4 | $ | 46.4 | $ | 56.2 | $ | 41.8 | $ | 41.8 | Preferred Dividends** | $ | 16.2 | $ | 4.7 | $ | 16.2 | $ | 4.7 | $ | 16.2 | $ | 4.7 | $ | 16.2 | $ | 4.7 |
* Fully taxable equivalent (FTE). Presentation on an FTE basis is a non-generally accepted accounting principle financial measure. Please refer to the Reconciliation to Fully Taxable Equivalent on page 11 for further detail.
** Dividends on Preferred Stock in 2020 includes $11.5 million related to the difference between the redemption amount of the Corporation's Series C Non-Cumulative Perpetual Preferred Stock, which was redeemed in the first quarter of 2020, and its carrying value.
3
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Northern Trust Corporation published this content on 19 January 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 19 January 2023 12:10:06 UTC.