10/20/2021 | Press release | Distributed by Public on 10/20/2021 05:51
Total Revenue
up 10% YoY
|
Return on Average Common Equity 13.7%
|
Common Equity Tier 1 Capital 11.9%
|
MICHAEL O'GRADY, CHAIRMAN AND CHIEF EXECUTIVE OFFICER: |
"Northern Trust's performance in the third quarter reflected the continued strength of our company and growth across each of our businesses. The results produced strong growth in earnings and a return on average common equity of 13.7%. Revenue grew by 10% compared to last year, as new business continued to contribute to growth in our trust, investment and other servicing fees. Net interest income also increased on a year-over-year basis for the first time since the end of 2019, driven by growth in our balance sheet in support of our clients' liquidity needs. The quarter's results compared to the prior year produced positive fee and total operating leverage, and solid improvements in profitability and returns, despite the persistent low interest rate environment. We achieved these results while continuing to focus on delivering exceptional services and solutions to our clients, driving efficiency, and investing for future profitable growth."
|
FINANCIAL SUMMARY & KEY METRICS | ||||||||||
% Change
Q3 2021 vs.
|
||||||||||
($ In Millions except per share data) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,075.4 | $ | 1,003.8 | 3 | % | 11 | % |
Other Noninterest Income | 176.4 | 169.3 | 152.7 | 4 | 16 | |||||
Net Interest Income (FTE*) | 357.1 | 343.9 | 336.5 | 4 | 6 | |||||
Total Revenue (FTE*) | $ | 1,644.5 | $ | 1,588.6 | $ | 1,493.0 | 4 | % | 10 | % |
Noninterest Expense | $ | 1,128.7 | $ | 1,120.8 | $ | 1,094.7 | 1 | % | 3 | % |
Provision for Credit Losses | (13.0) | (27.0) | 0.5 | N/M | N/M | |||||
Provision for Income Taxes | 122.4 | 118.4 | 95.4 | 3 | 28 | |||||
FTE Adjustment* | 10.7 | 8.3 | 7.9 | 28 | 36 | |||||
Net Income | $ | 395.7 | $ | 368.1 | $ | 294.5 | 7 | % | 34 | % |
Earnings Allocated to Common and Potential Common Shares |
$ | 376.5 | $ | 360.2 | $ | 275.0 | 5 | % | 37 | % |
Diluted Earnings per Common Share | $ | 1.80 | $ | 1.72 | $ | 1.32 | 5 | % | 37 | % |
Return on Average Common Equity | 13.7 | % | 13.7 | % | 10.5 | % | ||||
Return on Average Assets | 1.00 | % | 0.96 | % | 0.83 | % | ||||
Average Assets | $ | 156,452.8 | $ | 154,300.1 | $ | 140,925.4 | 1 | % | 11 | % |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
CLIENT ASSETS | ||||||||||
Assets under custody/administration (AUC/A) and assets under management are a driver of the Corporation's trust, investment and other servicing fees, the largest component of noninterest income.
|
||||||||||
As of |
% Change September 30, 2021 vs.
|
|||||||||
($ In Billions) | September 30, 2021* | June 30, 2021 | September 30, 2020 | June 30, 2021 | September 30, 2020 | |||||
Assets Under Custody/Administration | ||||||||||
Corporate & Institutional Services (C&IS) | $ | 14,799.8 | $ | 14,754.1 | $ | 12,263.2 | - | % | 21 | % |
Wealth Management | 976.0 | 973.0 | 814.4 | - | 20 | |||||
Total Assets Under Custody/Administration | $ | 15,775.8 | $ | 15,727.1 | $ | 13,077.6 | - | % | 21 | % |
Assets Under Custody(1)
|
||||||||||
Corporate & Institutional Services | $ | 11,283.6 | $ | 11,260.8 | $ | 9,312.2 | - | % | 21 | % |
Wealth Management | 962.9 | 967.8 | 810.4 | - | 19 | |||||
Total Assets Under Custody | $ | 12,246.5 | $ | 12,228.6 | $ | 10,122.6 | - | % | 21 | % |
Assets Under Management | ||||||||||
Corporate & Institutional Services | $ | 1,159.5 | $ | 1,168.3 | $ | 993.2 | (1) | % | 17 | % |
Wealth Management | 372.9 | 371.1 | 318.5 | - | 17 | |||||
Total Assets Under Management | $ | 1,532.4 | $ | 1,539.4 | $ | 1,311.7 | - | % | 17 | % |
TRUST, INVESTMENT AND OTHER SERVICING FEES | ||||||||||
% Change Q3 2021 vs.
|
||||||||||
($ In Millions) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
C&IS Trust, Investment and Other Servicing Fees | ||||||||||
Custody and Fund Administration | $ | 460.2 | $ | 454.9 | $ | 395.0 | 1 | % | 17 | % |
Investment Management | 113.6 | 100.7 | 136.8 | 13 | (17) | |||||
Securities Lending | 20.2 | 19.5 | 19.7 | 3 | 2 | |||||
Other | 36.2 | 36.4 | 33.4 | - | 8 | |||||
Total C&IS | $ | 630.2 | $ | 611.5 | $ | 584.9 | 3 | % | 8 | % |
Wealth Management Trust, Investment and Other Servicing Fees | ||||||||||
Central | $ | 178.8 | $ | 174.3 | $ | 151.1 | 3 | % | 18 | % |
East | 130.2 | 127.2 | 110.9 | 2 | 17 | |||||
West | 97.0 | 93.8 | 84.7 | 3 | 15 | |||||
Global Family Office (GFO) | 74.8 | 68.6 | 72.2 | 9 | 4 | |||||
Total Wealth Management | $ | 480.8 | $ | 463.9 | $ | 418.9 | 4 | % | 15 | % |
Total Consolidated Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,075.4 | $ | 1,003.8 | 3 | % | 11 | % |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
OTHER NONINTEREST INCOME | ||||||||||
% Change Q3 2021 vs.
|
||||||||||
($ In Millions) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
Other Noninterest Income | ||||||||||
Foreign Exchange Trading Income | $ | 66.4 | $ | 70.6 | $ | 61.6 | (6) | % | 8 | % |
Treasury Management Fees | 11.2 | 11.3 | 11.6 | - | (3) | |||||
Security Commissions and Trading Income | 36.5 | 33.0 | 26.0 | 10 | 40 | |||||
Other Operating Income | 62.3 | 54.4 | 53.5 | 15 | 17 | |||||
Investment Security Gains, net | - | - | - | N/M | N/M | |||||
Total Other Noninterest Income | $ | 176.4 | $ | 169.3 | $ | 152.7 | 4 | % | 16 | % |
NET INTEREST INCOME | ||||||||||
% Change Q3 2021 vs.
|
||||||||||
($ In Millions) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
Net Interest Income | ||||||||||
Interest Income (FTE*) | $ | 362.0 | $ | 351.4 | $ | 363.3 | 3 | % | - | % |
Interest Expense | 4.9 | 7.5 | 26.8 | (35) | (82) | |||||
Net Interest Income (FTE*) | $ | 357.1 | $ | 343.9 | $ | 336.5 | 4 | % | 6 | % |
Average Earning Assets | $ | 143,953 | $ | 142,024 | $ | 129,368 | 1 | % | 11 | % |
Net Interest Margin (FTE*) | 0.98 | % | 0.97 | % | 1.03 | % | 1 | bps | (5) | bps |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
PROVISION FOR CREDIT LOSSES | ||||||||||
As of and for the three-months ended, |
% Change September 30, 2021 vs.
|
|||||||||
($ In Millions) | September 30, 2021 | June 30, 2021 | September 30, 2020 | June 30, 2021 | September 30, 2020 | |||||
Allowance for Credit Losses | ||||||||||
Beginning Allowance for Credit Losses | $ | 207.0 | $ | 230.8 | $ | 267.0 | (10) | % | (22) | % |
Provision for Credit Losses | (13.0) | (27.0) | 0.5 | N/M | N/M | |||||
Net Recoveries (Charge-Offs) | 1.1 | 3.2 | 0.4 | N/M | N/M | |||||
Ending Allowance for Credit Losses | $ | 195.1 | $ | 207.0 | $ | 267.9 | (6) | % | (27) | % |
Allowance assigned to: | ||||||||||
Loans and Leases | $ | 143.9 | $ | 148.8 | $ | 215.4 | (3) | % | (33) | % |
Undrawn Loan Commitments and Standby Letters of Credit |
39.8 | 46.5 | 44.9 | (14) | (11) | |||||
Debt Securities and Other Financial Assets | 11.4 | 11.7 | 7.6 | (1) | 50 | |||||
Ending Allowance for Credit Losses | $ | 195.1 | $ | 207.0 | $ | 267.9 | (6) | % | (27) | % |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
NONINTEREST EXPENSE | ||||||||||
% Change Q3 2021 vs.
|
||||||||||
($ In Millions) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
Noninterest Expense | ||||||||||
Compensation | $ | 496.0 | $ | 486.3 | $ | 461.7 | 2 | % | 7 | % |
Employee Benefits | 101.7 | 118.4 | 97.5 | (14) | 4 | |||||
Outside Services | 210.7 | 218.1 | 186.0 | (3) | 13 | |||||
Equipment and Software | 185.2 | 178.3 | 170.7 | 4 | 8 | |||||
Occupancy | 53.9 | 52.2 | 51.8 | 3 | 4 | |||||
Other Operating Expense | 81.2 | 67.5 | 127.0 | 20 | (36) | |||||
Total Noninterest Expense | $ | 1,128.7 | $ | 1,120.8 | $ | 1,094.7 | 1 | % | 3 | % |
End of Period Full-Time Equivalent Staff | 20,800 | 20,600 | 20,700 | 1 | % | - | % |
PROVISION FOR INCOME TAX | ||||||||||
% Change Q3 2021 vs.
|
||||||||||
($ In Millions) | Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | |||||
Net Income | ||||||||||
Income before Income Taxes | $ | 518.1 | $ | 486.5 | $ | 389.9 | 6 | % | 33 | % |
Provision for Income Taxes | 122.4 | 118.4 | 95.4 | 3 | 28 | |||||
Net Income | $ | 395.7 | $ | 368.1 | $ | 294.5 | 7 | % | 34 | % |
Effective Tax Rate | 23.6 | % | 24.3 | % | 24.5 | % | (71) | bps | (84) | bps |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
CAPITAL ACTIONS |
CAPITAL RATIOS |
September 30, 2021* | June 30, 2021 | September 30, 2020 | |||||||||||||
Capital Ratios - Northern Trust Corporation |
Standardized Approach | Advanced Approach | Standardized Approach | Advanced Approach | Standardized Approach | Advanced Approach | Well-Capitalized Ratios | Minimum Capital Ratios | |||||||
Common Equity Tier 1 Capital | 11.9 | % | 13.0 | % | 12.0 | % | 13.1 | % | 13.4 | % | 13.9 | % | N/A | 4.5 | % |
Tier 1 Capital | 12.9 | 14.1 | 13.1 | 14.2 | 14.5 | 15.1 | 6.0 | 6.0 | |||||||
Total Capital | 14.3 | 15.4 | 14.5 | 15.5 | 16.5 | 16.7 | 10.0 | 8.0 | |||||||
Tier 1 Leverage | 7.1 | 7.1 | 7.1 | 7.1 | 7.7 | 7.7 | N/A | 4.0 | |||||||
Supplementary Leverage | N/A | 8.4 | N/A | 8.2 | N/A | 8.8 | N/A | 3.0 |
September 30, 2021* | June 30, 2021 | September 30, 2020 | ||||||||||||||
Capital Ratios - The Northern Trust Company |
Standardized Approach | Advanced Approach | Standardized Approach | Advanced Approach | Standardized Approach | Advanced Approach | Well-Capitalized Ratios | Minimum Capital Ratios | ||||||||
Common Equity Tier 1 Capital | 12.5 | % | 13.8 | % | 12.3 | % | 13.6 | % | 13.8 | % | 14.6 | % | 6.5 | % | 4.5 | % |
Tier 1 Capital | 12.5 | 13.8 | 12.3 | 13.6 | 13.8 | 14.6 | 8.0 | 6.0 | ||||||||
Total Capital | 13.7 | 14.9 | 13.6 | 14.7 | 15.6 | 16.0 | 10.0 | 8.0 | ||||||||
Tier 1 Leverage | 6.8 | 6.8 | 6.7 | 6.7 | 7.2 | 7.2 | 5.0 | 4.0 | ||||||||
Supplementary Leverage | N/A | 8.1 | N/A | 7.7 | N/A | 8.1 | 3.0 | 3.0 |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
RECONCILIATION TO FULLY TAXABLE EQUIVALENT |
QUARTERS | ||||||||||
2021 | 2020 | |||||||||
($ in Millions) | THIRD | SECOND | FIRST | FOURTH | THIRD | |||||
Net Interest Income | ||||||||||
Interest Income - GAAP | $ | 351.3 | $ | 343.1 | $ | 349.9 | $ | 352.6 | $ | 355.4 |
Add: FTE Adjustment | 10.7 | 8.3 | 6.6 | 10.7 | 7.9 | |||||
Interest Income (FTE) - Non-GAAP | $ | 362.0 | $ | 351.4 | $ | 356.5 | $ | 363.3 | $ | 363.3 |
Net Interest Income - GAAP | $ | 346.4 | $ | 335.6 | $ | 340.1 | $ | 334.4 | $ | 328.6 |
Add: FTE Adjustment | 10.7 | 8.3 | 6.6 | 10.7 | 7.9 | |||||
Net Interest Income (FTE) - Non-GAAP | $ | 357.1 | $ | 343.9 | $ | 346.7 | $ | 345.1 | $ | 336.5 |
Net Interest Margin - GAAP | 0.95 | % | 0.95 | % | 0.98 | % | 1.01 | % | 1.01 | % |
Net Interest Margin (FTE) - Non-GAAP | 0.98 | % | 0.97 | % | 1.00 | % | 1.05 | % | 1.03 | % |
Total Revenue | ||||||||||
Total Revenue - GAAP | $ | 1,633.8 | $ | 1,580.3 | $ | 1,583.4 | $ | 1,521.9 | $ | 1,485.1 |
Add: FTE Adjustment | 10.7 | 8.3 | 6.6 | 10.7 | 7.9 | |||||
Total Revenue (FTE) - Non-GAAP | $ | 1,644.5 | $ | 1,588.6 | $ | 1,590.0 | $ | 1,532.6 | $ | 1,493.0 |
NORTHERN TRUST CORPORATION THIRD QUARTER 2021 RESULTS
|
FORWARD LOOKING STATEMENTS |
WEBCAST OF THIRD QUARTER EARNINGS CONFERENCE CALL
|
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
STATEMENT OF INCOME DATA |
% Change(1)
|
|||||||||
($ In Millions Except Per Share Data) |
Q3 2021 vs.
|
|||||||||
Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | ||||||
Noninterest Income | ||||||||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,075.4 | $ | 1,003.8 | 3 | % | 11 | % |
Foreign Exchange Trading Income | 66.4 | 70.6 | 61.6 | (6) | 8 | |||||
Treasury Management Fees | 11.2 | 11.3 | 11.6 | - | (3) | |||||
Security Commissions and Trading Income | 36.5 | 33.0 | 26.0 | 10 | 40 | |||||
Other Operating Income | 62.3 | 54.4 | 53.5 | 15 | 17 | |||||
Investment Security Gains, net | - | - | - | N/M | N/M | |||||
Total Noninterest Income | 1,287.4 | 1,244.7 | 1,156.5 | 3 | 11 | |||||
Net Interest Income | ||||||||||
Interest Income | 351.3 | 343.1 | 355.4 | 2 | (1) | |||||
Interest Expense | 4.9 | 7.5 | 26.8 | (35) | (82) | |||||
Net Interest Income | 346.4 | 335.6 | 328.6 | 3 | 5 | |||||
Total Revenue | 1,633.8 | 1,580.3 | 1,485.1 | 3 | 10 | |||||
Provision for Credit Losses | (13.0) | (27.0) | 0.5 | N/M | N/M | |||||
Noninterest Expense | ||||||||||
Compensation | 496.0 | 486.3 | 461.7 | 2 | 7 | |||||
Employee Benefits | 101.7 | 118.4 | 97.5 | (14) | 4 | |||||
Outside Services | 210.7 | 218.1 | 186.0 | (3) | 13 | |||||
Equipment and Software | 185.2 | 178.3 | 170.7 | 4 | 8 | |||||
Occupancy | 53.9 | 52.2 | 51.8 | 3 | 4 | |||||
Other Operating Expense | 81.2 | 67.5 | 127.0 | 20 | (36) | |||||
Total Noninterest Expense | 1,128.7 | 1,120.8 | 1,094.7 | 1 | 3 | |||||
Income before Income Taxes | 518.1 | 486.5 | 389.9 | 6 | 33 | |||||
Provision for Income Taxes | 122.4 | 118.4 | 95.4 | 3 | 28 | |||||
NET INCOME | $ | 395.7 | $ | 368.1 | $ | 294.5 | 7 | % | 34 | % |
Preferred Stock Dividends | 16.2 | 4.7 | 16.2 | N/M | - | |||||
NET INCOME APPLICABLE TO COMMON STOCK | $ | 379.5 | $ | 363.4 | $ | 278.3 | 4 | % | 36 | % |
Earnings Allocated to Participating Securities | 3.0 | 3.2 | 3.3 | (8) | (9) | |||||
Earnings Allocated to Common and Potential Common Shares | $ | 376.5 | $ | 360.2 | $ | 275.0 | 5 | % | 37 | % |
Per Common Share | ||||||||||
Net Income | ||||||||||
Basic | $ | 1.81 | $ | 1.73 | $ | 1.32 | 5 | % | 37 | % |
Diluted | 1.80 | 1.72 | 1.32 | 5 | 37 | |||||
Average Common Equity | $ | 10,968.0 | $ | 10,666.1 | $ | 10,518.0 | 3 | % | 4 | % |
Return on Average Common Equity | 13.7 | % | 13.7 | % | 10.5 | % | ||||
Return on Average Assets | 1.00 | % | 0.96 | % | 0.83 | % | ||||
Cash Dividends Declared per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.70 | - | % | - | % |
Average Common Shares Outstanding (000s) | ||||||||||
Basic | 208,116 | 208,369 | 208,106 | |||||||
Diluted | 208,923 | 209,138 | 208,688 | |||||||
Common Shares Outstanding (EOP) (000s) | 207,661 | 208,395 | 208,121 |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
STATEMENT OF INCOME DATA | ||||||
($ In Millions Except Per Share Data) | NINE MONTHS | |||||
2021 | 2020 |
% Change(1)
|
||||
Noninterest Income | ||||||
Trust, Investment and Other Servicing Fees | $ | 3,250.1 | $ | 2,968.9 | 9 | % |
Foreign Exchange Trading Income | 215.7 | 221.8 | (3) | |||
Treasury Management Fees | 33.7 | 34.0 | (1) | |||
Security Commissions and Trading Income | 104.3 | 100.9 | 3 | |||
Other Operating Income | 171.6 | 144.4 | 19 | |||
Investment Security Gains, net | - | 0.1 | N/M | |||
Total Noninterest Income | 3,775.4 | 3,470.1 | 9 | |||
Net Interest Income | ||||||
Interest Income | 1,044.3 | 1,290.9 | (19) | |||
Interest Expense | 22.2 | 182.1 | (88) | |||
Net Interest Income | 1,022.1 | 1,108.8 | (8) | |||
Total Revenue | 4,797.5 | 4,578.9 | 5 | |||
Provision for Credit Losses | (70.0) | 127.5 | N/M | |||
Noninterest Expense | ||||||
Compensation | 1,500.8 | 1,421.8 | 6 | |||
Employee Benefits | 323.5 | 285.8 | 13 | |||
Outside Services | 625.2 | 555.0 | 13 | |||
Equipment and Software | 540.2 | 497.1 | 9 | |||
Occupancy | 156.9 | 162.9 | (4) | |||
Other Operating Expense | 220.4 | 274.6 | (20) | |||
Total Noninterest Expense | 3,367.0 | 3,197.2 | 5 | |||
Income before Income Taxes | 1,500.5 | 1,254.2 | 20 | |||
Provision for Income Taxes | 361.6 | 285.8 | 27 | |||
NET INCOME | $ | 1,138.9 | $ | 968.4 | 18 | % |
Preferred Stock Dividends(2)
|
37.1 | 51.5 | (28) | |||
NET INCOME APPLICABLE TO COMMON STOCK | $ | 1,101.8 | $ | 916.9 | 20 | % |
Earnings Allocated to Participating Securities | 9.9 | 10.6 | (7) | |||
Earnings Allocated to Common and Potential Common Shares | $ | 1,091.9 | $ | 906.3 | 20 | % |
Per Common Share | ||||||
Net Income | ||||||
Basic | $ | 5.24 | $ | 4.35 | 21 | % |
Diluted | 5.22 | 4.34 | 20 | |||
Average Common Equity | $ | 10,763.4 | $ | 10,192.0 | 6 | % |
Return on Average Common Equity | 13.7 | % | 12.0 | % | ||
Return on Average Assets | 0.98 | % | 0.96 | % | ||
Cash Dividends Declared per Common Share | $ | 2.10 | $ | 2.10 | - | % |
Average Common Shares Outstanding (000s) | ||||||
Basic | 208,199 | 208,351 | ||||
Diluted | 209,003 | 209,023 | ||||
Common Shares Outstanding (EOP) (000s) | 207,661 | 208,121 |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
BALANCE SHEET | ||||||||||
($ In Millions) |
% Change(1)
|
|||||||||
September 30, 2021 vs.
|
||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | June 30, 2021 | September 30, 2020 | ||||||
Assets | ||||||||||
Federal Reserve and Other Central Bank Deposits and Other(2)
|
$ | 49,960.3 | $ | 54,159.5 | $ | 39,205.9 | (8) | % | 27 | % |
Interest-Bearing Due from and Deposits with Banks(3)
|
5,338.6 | 7,047.8 | 4,850.6 | (24) | 10 | |||||
Federal Funds Sold | - | 0.1 | - | N/M | N/M | |||||
Securities Purchased under Agreements to Resell | 872.8 | 947.8 | 1,533.4 | (8) | (43) | |||||
Securities | ||||||||||
U.S. Government | 2,661.1 | 2,657.9 | 4,264.2 | - | (38) | |||||
Obligations of States and Political Subdivisions | 3,751.2 | 3,489.9 | 2,603.1 | 7 | 44 | |||||
Government Sponsored Agency | 24,750.5 | 24,144.9 | 24,572.1 | 3 | 1 | |||||
Other(4)
|
29,106.3 | 29,551.3 | 29,157.1 | (2) | - | |||||
Total Securities | 60,269.1 | 59,844.0 | 60,596.5 | 1 | (1) | |||||
Loans and Leases | 39,456.6 | 37,406.6 | 32,766.3 | 5 | 20 | |||||
Total Earning Assets | 155,897.4 | 159,405.8 | 138,952.7 | (2) | 12 | |||||
Allowance for Credit Losses | (155.3) | (160.5) | (223.0) | (3) | (30) | |||||
Cash and Due from Banks and Other Central Bank Deposits(5)
|
1,875.2 | 1,683.3 | 2,690.1 | 11 | (30) | |||||
Buildings and Equipment | 493.6 | 496.5 | 510.0 | (1) | (3) | |||||
Client Security Settlement Receivables | 1,954.3 | 2,011.6 | 2,296.8 | (3) | (15) | |||||
Goodwill | 705.5 | 709.4 | 698.0 | (1) | 1 | |||||
Other Assets | 8,315.0 | 8,145.0 | 7,157.4 | 2 | 16 | |||||
Total Assets | $ | 169,085.7 | $ | 172,291.1 | $ | 152,082.0 | (2) | % | 11 | % |
Liabilities and Stockholders' Equity | ||||||||||
Interest-Bearing Deposits | ||||||||||
Savings, Money Market and Other | $ | 30,580.4 | $ | 31,604.7 | $ | 25,379.1 | (3) | % | 20 | % |
Savings Certificates and Other Time | 882.1 | 877.7 | 1,486.7 | - | (41) | |||||
Non-U.S. Offices - Interest-Bearing | 68,192.8 | 71,705.4 | 61,345.6 | (5) | 11 | |||||
Total Interest-Bearing Deposits | 99,655.3 | 104,187.8 | 88,211.4 | (4) | 13 | |||||
Federal Funds Purchased | 0.2 | 0.2 | 2,203.7 | - | N/M | |||||
Securities Sold under Agreements to Repurchase | 573.6 | 529.1 | 269.8 | 8 | 113 | |||||
Other Borrowings | 5,617.4 | 5,140.6 | 5,771.8 | 9 | (3) | |||||
Senior Notes | 2,527.7 | 3,036.0 | 3,655.6 | (17) | (31) | |||||
Long-Term Debt | 1,160.6 | 1,165.3 | 1,196.0 | - | (3) | |||||
Floating Rate Capital Debt | 277.9 | 277.8 | 277.7 | - | - | |||||
Total Interest-Related Funds | 109,812.7 | 114,336.8 | 101,586.0 | (4) | 8 | |||||
Demand and Other Noninterest-Bearing Deposits | 42,269.3 | 42,022.4 | 34,377.7 | 1 | 23 | |||||
Other Liabilities | 5,104.9 | 4,108.9 | 4,539.2 | 24 | 12 | |||||
Total Liabilities | 157,186.9 | 160,468.1 | 140,502.9 | (2) | 12 | |||||
Common Equity | 11,013.9 | 10,938.1 | 10,694.2 | 1 | 3 | |||||
Preferred Equity | 884.9 | 884.9 | 884.9 | - | - | |||||
Total Equity | 11,898.8 | 11,823.0 | 11,579.1 | 1 | 3 | |||||
Total Liabilities and Stockholders' Equity | $ | 169,085.7 | $ | 172,291.1 | $ | 152,082.0 | (2) | % | 11 | % |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
AVERAGE BALANCE SHEET | ||||||||||
($ In Millions) |
% Change(1)
|
|||||||||
Q3 2021 vs.
|
||||||||||
Q3 2021 | Q2 2021 | Q3 2020 | Q2 2021 | Q3 2020 | ||||||
Assets | ||||||||||
Federal Reserve and Other Central Bank Deposits and Other(2)
|
$ | 40,540.6 | $ | 37,424.5 | $ | 31,602.3 | 8 | % | 28 | % |
Interest-Bearing Due from and Deposits with Banks(3)
|
5,165.4 | 6,736.7 | 4,816.1 | (23) | 7 | |||||
Federal Funds Sold | 0.1 | 0.1 | 2.5 | 24 | (96) | |||||
Securities Purchased under Agreements to Resell | 840.9 | 1,011.5 | 1,789.8 | (17) | (53) | |||||
Securities | ||||||||||
U.S. Government | 2,669.3 | 2,676.0 | 4,290.9 | - | (38) | |||||
Obligations of States and Political Subdivisions | 3,691.0 | 3,373.0 | 2,319.3 | 9 | 59 | |||||
Government Sponsored Agency | 24,414.0 | 24,520.5 | 24,027.6 | - | 2 | |||||
Other(4)
|
28,221.4 | 30,000.0 | 27,434.3 | (6) | 3 | |||||
Total Securities | 58,995.7 | 60,569.5 | 58,072.1 | (3) | 2 | |||||
Loans and Leases | 38,410.7 | 36,282.1 | 33,085.2 | 6 | 16 | |||||
Total Earning Assets | 143,953.4 | 142,024.4 | 129,368.0 | 1 | 11 | |||||
Allowance for Credit Losses | (161.1) | (177.0) | (218.4) | (9) | (26) | |||||
Cash and Due from Banks and Other Central Bank Deposits(5)
|
2,011.5 | 2,402.5 | 2,293.3 | (16) | (12) | |||||
Buildings and Equipment | 500.0 | 504.8 | 512.2 | (1) | (2) | |||||
Client Security Settlement Receivables | 1,283.6 | 1,532.6 | 1,155.0 | (16) | 11 | |||||
Goodwill | 709.2 | 707.8 | 697.8 | - | 2 | |||||
Other Assets | 8,156.2 | 7,305.0 | 7,117.5 | 12 | 15 | |||||
Total Assets | $ | 156,452.8 | $ | 154,300.1 | $ | 140,925.4 | 1 | % | 11 | % |
Liabilities and Stockholders' Equity | ||||||||||
Interest-Bearing Deposits | ||||||||||
Savings, Money Market and Other | $ | 28,472.3 | $ | 27,427.0 | $ | 24,305.4 | 4 | % | 17 | % |
Savings Certificates and Other Time | 870.9 | 898.9 | 1,502.1 | (3) | (42) | |||||
Non-U.S. Offices - Interest-Bearing | 70,210.8 | 69,202.4 | 61,834.9 | 1 | 14 | |||||
Total Interest-Bearing Deposits | 99,554.0 | 97,528.3 | 87,642.4 | 2 | 14 | |||||
Federal Funds Purchased | 165.8 | 195.3 | 275.6 | (15) | (40) | |||||
Securities Sold under Agreements to Repurchase | 293.0 | 228.5 | 185.3 | 28 | 58 | |||||
Other Borrowings | 5,526.8 | 5,195.7 | 6,167.8 | 6 | (10) | |||||
Senior Notes | 2,840.7 | 3,022.9 | 3,666.3 | (6) | (23) | |||||
Long-Term Debt | 1,166.2 | 1,168.8 | 1,199.0 | - | (3) | |||||
Floating Rate Capital Debt | 277.8 | 277.8 | 277.7 | - | - | |||||
Total Interest-Related Funds | 109,824.3 | 107,617.3 | 99,414.1 | 2 | 10 | |||||
Demand and Other Noninterest-Bearing Deposits | 30,241.4 | 30,469.2 | 25,202.3 | (1) | 20 | |||||
Other Liabilities | 4,534.2 | 4,662.6 | 4,906.1 | (3) | (8) | |||||
Total Liabilities | 144,599.9 | 142,749.1 | 129,522.5 | 1 | 12 | |||||
Common Equity | 10,968.0 | 10,666.1 | 10,518.0 | 3 | 4 | |||||
Preferred Equity | 884.9 | 884.9 | 884.9 | - | - | |||||
Total Equity | 11,852.9 | 11,551.0 | 11,402.9 | 3 | 4 | |||||
Total Liabilities and Stockholders' Equity | $ | 156,452.8 | $ | 154,300.1 | $ | 140,925.4 | 1 | % | 11 | % |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
QUARTERLY TREND DATA | QUARTERS | |||||||||
($ In Millions Except Per Share Data) | 2021 | 2020 | ||||||||
THIRD | SECOND | FIRST | FOURTH | THIRD | ||||||
Net Income Summary | ||||||||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,075.4 | $ | 1,063.7 | $ | 1,026.1 | $ | 1,003.8 |
Other Noninterest Income | 176.4 | 169.3 | 179.6 | 161.4 | 152.7 | |||||
Net Interest Income | 346.4 | 335.6 | 340.1 | 334.4 | 328.6 | |||||
Total Revenue | 1,633.8 | 1,580.3 | 1,583.4 | 1,521.9 | 1,485.1 | |||||
Provision for Credit Losses | (13.0) | (27.0) | (30.0) | (2.5) | 0.5 | |||||
Noninterest Expense | 1,128.7 | 1,120.8 | 1,117.5 | 1,151.0 | 1,094.7 | |||||
Income before Income Taxes | 518.1 | 486.5 | 495.9 | 373.4 | 389.9 | |||||
Provision for Income Taxes | 122.4 | 118.4 | 120.8 | 132.5 | 95.4 | |||||
Net Income | $ | 395.7 | $ | 368.1 | $ | 375.1 | $ | 240.9 | $ | 294.5 |
Per Common Share | ||||||||||
Net Income - Basic | $ | 1.81 | $ | 1.73 | $ | 1.71 | $ | 1.13 | $ | 1.32 |
- Diluted | 1.80 | 1.72 | 1.70 | 1.12 | 1.32 | |||||
Cash Dividends Declared per Common Share | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | |||||
Book Value (EOP) | 53.04 | 52.49 | 50.80 | 51.87 | 51.38 | |||||
Market Value (EOP) | 107.81 | 115.62 | 105.11 | 93.14 | 77.97 | |||||
Financial Ratios | ||||||||||
Return on Average Common Equity | 13.7 | % | 13.7 | % | 13.7 | % | 8.8 | % | 10.5 | % |
Return on Average Assets | 1.00 | 0.96 | 0.99 | 0.67 | 0.83 | |||||
Net Interest Margin (GAAP) | 0.95 | 0.95 | 0.98 | 1.01 | 1.01 | |||||
Net Interest Margin (FTE*) | 0.98 | 0.97 | 1.00 | 1.05 | 1.03 | |||||
Assets Under Custody / Administration ($ in Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 14,799.8 | $ | 14,754.1 | $ | 13,876.3 | $ | 13,653.1 | $ | 12,263.2 |
Wealth Management | 976.0 | 973.0 | 918.8 | 879.4 | 814.4 | |||||
Total Assets Under Custody / Administration | $ | 15,775.8 | $ | 15,727.1 | $ | 14,795.1 | $ | 14,532.5 | $ | 13,077.6 |
Assets Under Custody ($ In Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 11,283.6 | $ | 11,260.8 | $ | 10,618.0 | $ | 10,387.7 | $ | 9,312.2 |
Wealth Management | 962.9 | 967.8 | 916.2 | 875.1 | 810.4 | |||||
Total Assets Under Custody | $ | 12,246.5 | $ | 12,228.6 | $ | 11,534.2 | $ | 11,262.8 | $ | 10,122.6 |
Assets Under Management ($ In Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 1,159.5 | $ | 1,168.3 | $ | 1,093.7 | $ | 1,057.5 | $ | 993.2 |
Wealth Management | 372.9 | 371.1 | 355.4 | 347.8 | 318.5 | |||||
Total Assets Under Management | $ | 1,532.4 | $ | 1,539.4 | $ | 1,449.1 | $ | 1,405.3 | $ | 1,311.7 |
Asset Quality ($ In Millions) - EOP | ||||||||||
Nonaccrual Loans and Leases | $ | 141.0 | $ | 106.5 | $ | 123.8 | $ | 131.7 | $ | 98.0 |
Other Real Estate Owned (OREO) | 0.2 | 0.2 | 1.5 | 0.7 | 0.9 | |||||
Total Nonaccrual Assets | $ | 141.2 | $ | 106.7 | $ | 125.3 | $ | 132.4 | $ | 98.9 |
Nonaccrual Assets / Loans and Leases and OREO | 0.36 | % | 0.29 | % | 0.36 | % | 0.39 | % | 0.30 | % |
Gross Charge-offs | $ | - | $ | - | $ | (0.4) | $ | (6.7) | $ | (0.8) |
Gross Recoveries | 1.1 | 3.2 | 1.3 | 1.2 | 1.2 | |||||
Net Recoveries (Charge-offs) | $ | 1.1 | $ | 3.2 | $ | 0.9 | $ | (5.5) | $ | 0.4 |
Annualized Net Recoveries (Charge-offs) to Avg Loans and Leases | 0.01 | % | 0.04 | % | 0.01 | % | (0.07) | % | - | % |
Allowance for Credit Losses Assigned to: | ||||||||||
Loans and Leases | $ | 143.9 | $ | 148.8 | $ | 165.4 | $ | 190.7 | $ | 215.4 |
Undrawn Loan Commitments and Standby Letters of Credit | 39.8 | 46.5 | 55.1 | 61.1 | 44.9 | |||||
Debt Securities and Other Financial Assets | 11.4 | 11.7 | 10.3 | 8.1 | 7.6 | |||||
Loans and Leases Allowance / Nonaccrual Loans and Leases | 1.0 | x | 1.4 | x | 1.3 | x | 1.4 | x | 2.2 | x |