NET INCOME OF $406.4 MILLION, EARNINGS PER DILUTED COMMON SHARE OF $1.91
Trust, Investment and Other Servicing Fees
up 8% YoY
|
Return on Average Common Equity 14.5%
|
Common Equity Tier 1 Capital 12.1%
|
MICHAEL O'GRADY, CHAIRMAN AND CHIEF EXECUTIVE OFFICER: |
"Northern Trust's performance in the fourth quarter of 2021 generated a 9% increase in revenue versus last year and a return on average common equity of 14.5%. Revenue growth reflected strong organic growth across each of our businesses, which also contributed to full year earnings growth and a return on average common equity of 13.9%. During the year we executed on our key growth initiatives and enhanced our foundational strength through advancements in our data and digital efforts, while also improving our productivity. The year also benefited from an improved outlook in projected economic conditions driving a release of reserves for credit losses. I want to commend the efforts of our employees around the world, whose commitment, expertise and professionalism in serving our clients and communities continue to be extraordinary. As we enter 2022, we remain focused on our long-term priorities and investing wisely for future profitable growth to deliver long-term value to our various stakeholders."
|
FINANCIAL SUMMARY & KEY METRICS | ||||||||||
% Change
Q4 2021 vs.
| ||||||||||
($ In Millions except per share data) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,111.0 | $ | 1,026.1 | - | % | 8 | % |
Other Noninterest Income | 195.4 | 176.4 | 161.4 | 11 | 21 | |||||
Net Interest Income (FTE*) | 370.6 | 357.1 | 345.1 | 4 | 7 | |||||
Total Revenue (FTE*) | $ | 1,677.0 | $ | 1,644.5 | $ | 1,532.6 | 2 | % | 9 | % |
Noninterest Expense | $ | 1,168.9 | $ | 1,128.7 | $ | 1,151.0 | 4 | % | 2 | % |
Provision for Credit Losses | (11.5) | (13.0) | (2.5) | N/M | N/M | |||||
Provision for Income Taxes | 103.2 | 122.4 | 132.5 | (16) | (22) | |||||
FTE Adjustment* | 10.0 | 10.7 | 10.7 | (7) | (7) | |||||
Net Income | $ | 406.4 | $ | 395.7 | $ | 240.9 | 3 | % | 69 | % |
Earnings Allocated to Common and Potential Common Shares | $ | 398.7 | $ | 376.5 | $ | 234.7 | 6 | % | 70 | % |
Diluted Earnings per Common Share | $ | 1.91 | $ | 1.80 | $ | 1.12 | 6 | % | 70 | % |
Return on Average Common Equity | 14.5 | % | 13.7 | % | 8.8 | % | ||||
Return on Average Assets | 1.00 | % | 1.00 | % | 0.67 | % | ||||
Average Assets | $ | 161,353.8 | $ | 156,452.8 | $ | 143,262.0 | 3 | % | 13 | % |
NORTHERN TRUST CORPORATION FOURTH 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 December 31, 2021 vs.
| |||||||||
($ In Billions) | December 31, 2021* | September 30, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||
Assets Under Custody/Administration | ||||||||||
Corporate & Institutional Services (C&IS) | $ | 15,183.2 | $ | 14,800.2 | $ | 13,653.1 | 3 | % | 11 | % |
Wealth Management | 1,065.6 | 976.0 | 879.4 | 9 | 21 | |||||
Total Assets Under Custody/Administration | $ | 16,248.8 | $ | 15,776.2 | $ | 14,532.5 | 3 | % | 12 | % |
Assets Under Custody(1)
| ||||||||||
Corporate & Institutional Services | $ | 11,554.8 | $ | 11,283.6 | $ | 10,387.7 | 2 | % | 11 | % |
Wealth Management | 1,057.5 | 962.9 | 875.1 | 10 | 21 | |||||
Total Assets Under Custody | $ | 12,612.3 | $ | 12,246.5 | $ | 11,262.8 | 3 | % | 12 | % |
Assets Under Management | ||||||||||
Corporate & Institutional Services | $ | 1,191.0 | $ | 1,159.5 | $ | 1,057.5 | 3 | % | 13 | % |
Wealth Management | 416.1 | 372.9 | 347.8 | 12 | 20 | |||||
Total Assets Under Management | $ | 1,607.1 | $ | 1,532.4 | $ | 1,405.3 | 5 | % | 14 | % |
TRUST, INVESTMENT AND OTHER SERVICING FEES | ||||||||||
% Change Q4 2021 vs.
| ||||||||||
($ In Millions) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
C&IS Trust, Investment and Other Servicing Fees | ||||||||||
Custody and Fund Administration | $ | 457.7 | $ | 460.2 | $ | 419.9 | (1) | % | 9 | % |
Investment Management | 113.3 | 113.6 | 125.1 | - | (9) | |||||
Securities Lending | 18.8 | 20.2 | 17.6 | (6) | 8 | |||||
Other | 35.3 | 36.2 | 33.5 | (2) | 5 | |||||
Total C&IS | $ | 625.1 | $ | 630.2 | $ | 596.1 | (1) | % | 5 | % |
Wealth Management Trust, Investment and Other Servicing Fees | ||||||||||
Central | $ | 181.4 | $ | 178.8 | $ | 154.7 | 1 | % | 17 | % |
East | 132.9 | 130.2 | 115.5 | 2 | 15 | |||||
West | 98.6 | 97.0 | 86.0 | 2 | 15 | |||||
Global Family Office (GFO) | 73.0 | 74.8 | 73.8 | (2) | (1) | |||||
Total Wealth Management | $ | 485.9 | $ | 480.8 | $ | 430.0 | 1 | % | 13 | % |
Total Consolidated Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,111.0 | $ | 1,026.1 | - | % | 8 | % |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
OTHER NONINTEREST INCOME | ||||||||||
% Change Q4 2021 vs.
| ||||||||||
($ In Millions) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
Other Noninterest Income | ||||||||||
Foreign Exchange Trading Income | $ | 76.9 | $ | 66.4 | $ | 68.6 | 16 | % | 12 | % |
Treasury Management Fees | 10.6 | 11.2 | 11.4 | (6) | (8) | |||||
Security Commissions and Trading Income | 35.9 | 36.5 | 32.3 | (1) | 11 | |||||
Other Operating Income | 72.3 | 62.3 | 49.6 | 16 | 46 | |||||
Investment Security Gains (Losses), net | (0.3) | - | (0.5) | N/M | N/M | |||||
Total Other Noninterest Income | $ | 195.4 | $ | 176.4 | $ | 161.4 | 11 | % | 21 | % |
NET INTEREST INCOME | ||||||||||
% Change Q4 2021 vs.
| ||||||||||
($ In Millions) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
Net Interest Income | ||||||||||
Interest Income (FTE*) | $ | 372.2 | $ | 362.0 | $ | 363.3 | 3 | % | 2 | % |
Interest Expense | 1.6 | 4.9 | 18.2 | (66) | (91) | |||||
Net Interest Income (FTE*) | $ | 370.6 | $ | 357.1 | $ | 345.1 | 4 | % | 7 | % |
Average Earning Assets | $ | 148,834 | $ | 143,953 | $ | 131,235 | 3 | % | 13 | % |
Net Interest Margin (FTE*) | 0.99 | % | 0.98 | % | 1.05 | % | 1 | bps | (6) | bps |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
PROVISION FOR CREDIT LOSSES | ||||||||||
As of and for the three-months ended, |
% Change December 31, 2021 vs.
| |||||||||
($ In Millions) | December 31, 2021 | September 30, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | |||||
Allowance for Credit Losses | ||||||||||
Beginning Allowance for Credit Losses | $ | 195.1 | $ | 207.0 | $ | 267.9 | (6) | % | (27) | % |
Provision for Credit Losses | (11.5) | (13.0) | (2.5) | N/M | N/M | |||||
Net Recoveries (Charge-Offs) | 1.1 | 1.1 | (5.5) | N/M | N/M | |||||
Ending Allowance for Credit Losses | $ | 184.7 | $ | 195.1 | $ | 259.9 | (5) | % | (29) | % |
Allowance assigned to: | ||||||||||
Loans and Leases | $ | 138.4 | $ | 143.9 | $ | 190.7 | (4) | % | (27) | % |
Undrawn Loan Commitments and Standby Letters of Credit | 34.1 | 39.8 | 61.1 | (14) | (44) | |||||
Debt Securities and Other Financial Assets | 12.2 | 11.4 | 8.1 | 7 | 51 | |||||
Ending Allowance for Credit Losses | $ | 184.7 | $ | 195.1 | $ | 259.9 | (5) | % | (29) | % |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
NONINTEREST EXPENSE | ||||||||||
% Change Q4 2021 vs.
| ||||||||||
($ In Millions) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
Noninterest Expense | ||||||||||
Compensation | $ | 510.2 | $ | 496.0 | $ | 525.3 | 3 | % | (3) | % |
Employee Benefits | 107.9 | 101.7 | 101.9 | 6 | 6 | |||||
Outside Services | 224.2 | 210.7 | 208.1 | 6 | 8 | |||||
Equipment and Software | 196.1 | 185.2 | 176.4 | 6 | 11 | |||||
Occupancy | 51.8 | 53.9 | 67.2 | (4) | (23) | |||||
Other Operating Expense | 78.7 | 81.2 | 72.1 | (3) | 9 | |||||
Total Noninterest Expense | $ | 1,168.9 | $ | 1,128.7 | $ | 1,151.0 | 4 | % | 2 | % |
End of Period Full-Time Equivalent Staff | 21,100 | 20,800 | 20,900 | 1 | % | 1 | % |
PROVISION FOR INCOME TAX | ||||||||||
% Change Q4 2021 vs.
| ||||||||||
($ In Millions) | Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | |||||
Net Income | ||||||||||
Income before Income Taxes | $ | 509.6 | $ | 518.1 | $ | 373.4 | (2) | % | 36 | % |
Provision for Income Taxes | 103.2 | 122.4 | 132.5 | (16) | (22) | |||||
Net Income | $ | 406.4 | $ | 395.7 | $ | 240.9 | 3 | % | 69 | % |
Effective Tax Rate | 20.2 | % | 23.6 | % | 35.5 | % | (338) | bps | (1,524) | bps |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
CAPITAL ACTIONS |
CAPITAL RATIOS |
December 31, 2021* | September 30, 2021 | December 31, 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 | 12.1 | % | 13.3 | % | 11.9 | % | 13.0 | % | 12.8 | % | 13.4 | % | N/A | 4.5 | % |
Tier 1 Capital | 13.1 | 14.4 | 12.9 | 14.1 | 13.9 | 14.5 | 6.0 | 6.0 | |||||||
Total Capital | 14.2 | 15.4 | 14.3 | 15.4 | 15.6 | 15.9 | 10.0 | 8.0 | |||||||
Tier 1 Leverage | 6.9 | 6.9 | 7.1 | 7.1 | 7.6 | 7.6 | N/A | 4.0 | |||||||
Supplementary Leverage | N/A | 8.2 | N/A | 8.4 | N/A | 8.6 | N/A | 3.0 |
December 31, 2021* | September 30, 2021 | December 31, 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 | 12.2 | % | 13.6 | % | 12.5 | % | 13.8 | % | 13.0 | % | 13.8 | % | 6.5 | % | 4.5 | % |
Tier 1 Capital | 12.2 | 13.6 | 12.5 | 13.8 | 13.0 | 13.8 | 8.0 | 6.0 | ||||||||
Total Capital | 13.2 | 14.5 | 13.7 | 14.9 | 14.5 | 15.0 | 10.0 | 8.0 | ||||||||
Tier 1 Leverage | 6.4 | 6.4 | 6.8 | 6.8 | 7.0 | 7.0 | 5.0 | 4.0 | ||||||||
Supplementary Leverage | N/A | 7.6 | N/A | 8.1 | N/A | 7.7 | 3.0 | 3.0 |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
RECONCILIATION TO FULLY TAXABLE EQUIVALENT |
QUARTERS | ||||||||||
2021 | 2020 | |||||||||
($ in Millions) | FOURTH | THIRD | SECOND | FIRST | FOURTH | |||||
Net Interest Income | ||||||||||
Interest Income - GAAP | $ | 362.2 | $ | 351.3 | $ | 343.1 | $ | 349.9 | $ | 352.6 |
Add: FTE Adjustment | 10.0 | 10.7 | 8.3 | 6.6 | 10.7 | |||||
Interest Income (FTE) - Non-GAAP | $ | 372.2 | $ | 362.0 | $ | 351.4 | $ | 356.5 | $ | 363.3 |
Net Interest Income - GAAP | $ | 360.6 | $ | 346.4 | $ | 335.6 | $ | 340.1 | $ | 334.4 |
Add: FTE Adjustment | 10.0 | 10.7 | 8.3 | 6.6 | 10.7 | |||||
Net Interest Income (FTE) - Non-GAAP | $ | 370.6 | $ | 357.1 | $ | 343.9 | $ | 346.7 | $ | 345.1 |
Net Interest Margin - GAAP | 0.96 | % | 0.95 | % | 0.95 | % | 0.98 | % | 1.01 | % |
Net Interest Margin (FTE) - Non-GAAP | 0.99 | % | 0.98 | % | 0.97 | % | 1.00 | % | 1.05 | % |
Total Revenue | ||||||||||
Total Revenue - GAAP | $ | 1,667.0 | $ | 1,633.8 | $ | 1,580.3 | $ | 1,583.4 | $ | 1,521.9 |
Add: FTE Adjustment | 10.0 | 10.7 | 8.3 | 6.6 | 10.7 | |||||
Total Revenue (FTE) - Non-GAAP | $ | 1,677.0 | $ | 1,644.5 | $ | 1,588.6 | $ | 1,590.0 | $ | 1,532.6 |
NORTHERN TRUST CORPORATION FOURTH QUARTER 2021 RESULTS
|
FORWARD LOOKING STATEMENTS |
WEBCAST OF FOURTH QUARTER EARNINGS CONFERENCE CALL
|
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
STATEMENT OF INCOME DATA |
% Change(1)
| |||||||||
($ In Millions Except Per Share Data) |
Q4 2021 vs.
| |||||||||
Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | ||||||
Noninterest Income | ||||||||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,111.0 | $ | 1,026.1 | - | % | 8 | % |
Foreign Exchange Trading Income | 76.9 | 66.4 | 68.6 | 16 | 12 | |||||
Treasury Management Fees | 10.6 | 11.2 | 11.4 | (6) | (8) | |||||
Security Commissions and Trading Income | 35.9 | 36.5 | 32.3 | (1) | 11 | |||||
Other Operating Income | 72.3 | 62.3 | 49.6 | 16 | 46 | |||||
Investment Security Gains (Losses), net | (0.3) | - | (0.5) | N/M | N/M | |||||
Total Noninterest Income | 1,306.4 | 1,287.4 | 1,187.5 | 1 | 10 | |||||
Net Interest Income | ||||||||||
Interest Income | 362.2 | 351.3 | 352.6 | 3 | 3 | |||||
Interest Expense | 1.6 | 4.9 | 18.2 | (66) | (91) | |||||
Net Interest Income | 360.6 | 346.4 | 334.4 | 4 | 8 | |||||
Total Revenue | 1,667.0 | 1,633.8 | 1,521.9 | 2 | 10 | |||||
Provision for Credit Losses | (11.5) | (13.0) | (2.5) | N/M | N/M | |||||
Noninterest Expense | ||||||||||
Compensation | 510.2 | 496.0 | 525.3 | 3 | (3) | |||||
Employee Benefits | 107.9 | 101.7 | 101.9 | 6 | 6 | |||||
Outside Services | 224.2 | 210.7 | 208.1 | 6 | 8 | |||||
Equipment and Software | 196.1 | 185.2 | 176.4 | 6 | 11 | |||||
Occupancy | 51.8 | 53.9 | 67.2 | (4) | (23) | |||||
Other Operating Expense | 78.7 | 81.2 | 72.1 | (3) | 9 | |||||
Total Noninterest Expense | 1,168.9 | 1,128.7 | 1,151.0 | 4 | 2 | |||||
Income before Income Taxes | 509.6 | 518.1 | 373.4 | (2) | 36 | |||||
Provision for Income Taxes | 103.2 | 122.4 | 132.5 | (16) | (22) | |||||
NET INCOME | $ | 406.4 | $ | 395.7 | $ | 240.9 | 3 | % | 69 | % |
Preferred Stock Dividends | 4.7 | 16.2 | 4.7 | (71) | - | |||||
NET INCOME APPLICABLE TO COMMON STOCK | $ | 401.7 | $ | 379.5 | $ | 236.2 | 6 | % | 70 | % |
Earnings Allocated to Participating Securities | 3.0 | 3.0 | 1.5 | 5 | 104 | |||||
Earnings Allocated to Common and Potential Common Shares | $ | 398.7 | $ | 376.5 | $ | 234.7 | 6 | % | 70 | % |
Per Common Share | ||||||||||
Net Income | ||||||||||
Basic | $ | 1.92 | $ | 1.81 | $ | 1.13 | 6 | % | 70 | % |
Diluted | 1.91 | 1.80 | 1.12 | 6 | 70 | |||||
Average Common Equity | $ | 10,956.7 | $ | 10,968.0 | $ | 10,648.2 | - | % | 3 | % |
Return on Average Common Equity | 14.5 | % | 13.7 | % | 8.8 | % | ||||
Return on Average Assets | 1.00 | % | 1.00 | % | 0.67 | % | ||||
Cash Dividends Declared per Common Share | $ | 0.70 | $ | 0.70 | $ | 0.70 | - | % | - | % |
Average Common Shares Outstanding (000s) | ||||||||||
Basic | 207,708 | 208,116 | 208,225 | |||||||
Diluted | 208,593 | 208,923 | 208,962 | |||||||
Common Shares Outstanding (EOP) (000s) | 207,762 | 207,661 | 208,289 |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
STATEMENT OF INCOME DATA | ||||||
($ In Millions Except Per Share Data) | TWELVE MONTHS | |||||
2021 | 2020 |
% Change(1)
| ||||
Noninterest Income | ||||||
Trust, Investment and Other Servicing Fees | $ | 4,361.1 | $ | 3,995.0 | 9 | % |
Foreign Exchange Trading Income | 292.6 | 290.4 | 1 | |||
Treasury Management Fees | 44.3 | 45.4 | (3) | |||
Security Commissions and Trading Income | 140.2 | 133.2 | 5 | |||
Other Operating Income | 243.9 | 194.0 | 26 | |||
Investment Security Gains (Losses), net | (0.3) | (0.4) | N/M | |||
Total Noninterest Income | 5,081.8 | 4,657.6 | 9 | |||
Net Interest Income | ||||||
Interest Income | 1,406.5 | 1,643.5 | (14) | |||
Interest Expense | 23.8 | 200.3 | (88) | |||
Net Interest Income | 1,382.7 | 1,443.2 | (4) | |||
Total Revenue | 6,464.5 | 6,100.8 | 6 | |||
Provision for Credit Losses | (81.5) | 125.0 | N/M | |||
Noninterest Expense | ||||||
Compensation | 2,011.0 | 1,947.1 | 3 | |||
Employee Benefits | 431.4 | 387.7 | 11 | |||
Outside Services | 849.4 | 763.1 | 11 | |||
Equipment and Software | 736.3 | 673.5 | 9 | |||
Occupancy | 208.7 | 230.1 | (9) | |||
Other Operating Expense | 299.1 | 346.7 | (14) | |||
Total Noninterest Expense | 4,535.9 | 4,348.2 | 4 | |||
Income before Income Taxes | 2,010.1 | 1,627.6 | 23 | |||
Provision for Income Taxes | 464.8 | 418.3 | 11 | |||
NET INCOME | $ | 1,545.3 | $ | 1,209.3 | 28 | % |
Preferred Stock Dividends(2)
| 41.8 | 56.2 | (26) | |||
NET INCOME APPLICABLE TO COMMON STOCK | $ | 1,503.5 | $ | 1,153.1 | 30 | % |
Earnings Allocated to Participating Securities | 12.9 | 12.1 | 7 | |||
Earnings Allocated to Common and Potential Common Shares | $ | 1,490.6 | $ | 1,141.0 | 31 | % |
Per Common Share | ||||||
Net Income | ||||||
Basic | $ | 7.16 | $ | 5.48 | 31 | % |
Diluted | 7.14 | 5.46 | 31 | |||
Average Common Equity | $ | 10,812.1 | $ | 10,306.7 | 5 | % |
Return on Average Common Equity | 13.9 | % | 11.2 | % | ||
Return on Average Assets | 0.99 | % | 0.88 | % | ||
Cash Dividends Declared per Common Share | $ | 2.80 | $ | 2.80 | - | % |
Average Common Shares Outstanding (000s) | ||||||
Basic | 208,076 | 208,319 | ||||
Diluted | 208,899 | 209,008 | ||||
Common Shares Outstanding (EOP) (000s) | 207,762 | 208,289 |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
BALANCE SHEET | ||||||||||
($ In Millions) |
% Change(1)
| |||||||||
December 31, 2021 vs.
| ||||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | September 30, 2021 | December 31, 2020 | ||||||
Assets | ||||||||||
Federal Reserve and Other Central Bank Deposits and Other(2)
| $ | 64,524.2 | $ | 49,960.3 | $ | 55,443.1 | 29 | % | 16 | % |
Interest-Bearing Due from and Deposits with Banks(3)
| 3,849.2 | 5,338.6 | 6,654.8 | (28) | (42) | |||||
Securities Purchased under Agreements to Resell | 686.4 | 872.8 | 1,596.5 | (21) | (57) | |||||
Securities | ||||||||||
U.S. Government | 2,473.1 | 2,661.1 | 2,889.9 | (7) | (14) | |||||
Obligations of States and Political Subdivisions | 3,876.9 | 3,751.2 | 3,085.7 | 3 | 26 | |||||
Government Sponsored Agency | 24,003.2 | 24,750.5 | 24,959.6 | (3) | (4) | |||||
Other(4)
| 32,382.4 | 29,106.3 | 30,142.3 | 11 | 7 | |||||
Total Securities | 62,735.6 | 60,269.1 | 61,077.5 | 4 | 3 | |||||
Loans and Leases | 40,480.6 | 39,456.6 | 33,759.7 | 3 | 20 | |||||
Total Earning Assets | 172,276.0 | 155,897.4 | 158,531.6 | 11 | 9 | |||||
Allowance for Credit Losses | (150.6) | (155.3) | (198.8) | (3) | (24) | |||||
Cash and Due from Banks and Other Central Bank Deposits(5)
| 1,244.1 | 1,875.2 | 2,177.8 | (34) | (43) | |||||
Buildings and Equipment | 488.7 | 493.6 | 514.9 | (1) | (5) | |||||
Client Security Settlement Receivables | 1,941.2 | 1,954.3 | 1,160.2 | (1) | 67 | |||||
Goodwill | 706.2 | 705.5 | 707.2 | - | - | |||||
Other Assets | 7,384.2 | 8,315.0 | 7,111.0 | (11) | 4 | |||||
Total Assets | $ | 183,889.8 | $ | 169,085.7 | $ | 170,003.9 | 9 | % | 8 | % |
Liabilities and Stockholders' Equity | ||||||||||
Interest-Bearing Deposits | ||||||||||
Savings, Money Market and Other | $ | 35,003.1 | $ | 30,580.4 | $ | 28,631.8 | 14 | % | 22 | % |
Savings Certificates and Other Time | 842.7 | 882.1 | 937.1 | (4) | (10) | |||||
Non-U.S. Offices - Interest-Bearing | 75,767.1 | 68,192.8 | 71,198.4 | 11 | 6 | |||||
Total Interest-Bearing Deposits | 111,612.9 | 99,655.3 | 100,767.3 | 12 | 11 | |||||
Federal Funds Purchased | 0.2 | 0.2 | 260.2 | - | N/M | |||||
Securities Sold under Agreements to Repurchase | 531.9 | 573.6 | 39.8 | (7) | N/M | |||||
Other Borrowings | 3,583.8 | 5,617.4 | 4,011.5 | (36) | (11) | |||||
Senior Notes | 2,505.5 | 2,527.7 | 3,122.4 | (1) | (20) | |||||
Long-Term Debt | 1,145.7 | 1,160.6 | 1,189.3 | (1) | (4) | |||||
Floating Rate Capital Debt | - | 277.9 | 277.8 | (100) | (100) | |||||
Total Interest-Related Funds | 119,380.0 | 109,812.7 | 109,668.3 | 9 | 9 | |||||
Demand and Other Noninterest-Bearing Deposits | 48,315.5 | 42,269.3 | 43,110.7 | 14 | 12 | |||||
Other Liabilities | 4,177.5 | 5,104.9 | 5,536.6 | (18) | (25) | |||||
Total Liabilities | 171,873.0 | 157,186.9 | 158,315.6 | 9 | 9 | |||||
Common Equity | 11,131.9 | 11,013.9 | 10,803.4 | 1 | 3 | |||||
Preferred Equity | 884.9 | 884.9 | 884.9 | - | - | |||||
Total Equity | 12,016.8 | 11,898.8 | 11,688.3 | 1 | 3 | |||||
Total Liabilities and Stockholders' Equity | $ | 183,889.8 | $ | 169,085.7 | $ | 170,003.9 | 9 | % | 8 | % |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
AVERAGE BALANCE SHEET | ||||||||||
($ In Millions) |
% Change(1)
| |||||||||
Q4 2021 vs.
| ||||||||||
Q4 2021 | Q3 2021 | Q4 2020 | Q3 2021 | Q4 2020 | ||||||
Assets | ||||||||||
Federal Reserve and Other Central Bank Deposits and Other(2)
| $ | 40,998.8 | $ | 40,540.6 | $ | 29,896.2 | 1 | % | 37 | % |
Interest-Bearing Due from and Deposits with Banks(3)
| 4,777.6 | 5,165.4 | 5,449.0 | (8) | (12) | |||||
Federal Funds Sold | 0.1 | 0.1 | 0.6 | 15 | (82) | |||||
Securities Purchased under Agreements to Resell | 876.0 | 840.9 | 1,565.8 | 4 | (44) | |||||
Securities | ||||||||||
U.S. Government | 2,523.6 | 2,669.3 | 3,630.8 | (5) | (30) | |||||
Obligations of States and Political Subdivisions | 3,855.8 | 3,691.0 | 2,890.6 | 4 | 33 | |||||
Government Sponsored Agency | 24,407.8 | 24,414.0 | 25,076.9 | - | (3) | |||||
Other(4)
| 31,533.9 | 28,221.4 | 29,629.1 | 12 | 6 | |||||
Total Securities | 62,321.1 | 58,995.7 | 61,227.4 | 6 | 2 | |||||
Loans and Leases | 39,860.4 | 38,410.7 | 33,096.1 | 4 | 20 | |||||
Total Earning Assets | 148,834.0 | 143,953.4 | 131,235.1 | 3 | 13 | |||||
Allowance for Credit Losses | (155.8) | (161.1) | (222.7) | (3) | (30) | |||||
Cash and Due from Banks and Other Central Bank Deposits(5)
| 2,123.6 | 2,011.5 | 2,434.5 | 6 | (13) | |||||
Buildings and Equipment | 497.1 | 500.0 | 516.5 | (1) | (4) | |||||
Client Security Settlement Receivables | 1,638.5 | 1,283.6 | 1,447.6 | 28 | 13 | |||||
Goodwill | 705.4 | 709.2 | 701.6 | (1) | 1 | |||||
Other Assets | 7,711.0 | 8,156.2 | 7,149.4 | (5) | 8 | |||||
Total Assets | $ | 161,353.8 | $ | 156,452.8 | $ | 143,262.0 | 3 | % | 13 | % |
Liabilities and Stockholders' Equity | ||||||||||
Interest-Bearing Deposits | ||||||||||
Savings, Money Market and Other | $ | 30,676.1 | $ | 28,472.3 | $ | 24,984.3 | 8 | % | 23 | % |
Savings Certificates and Other Time | 856.5 | 870.9 | 1,198.3 | (2) | (29) | |||||
Non-U.S. Offices - Interest-Bearing | 71,098.6 | 70,210.8 | 61,943.6 | 1 | 15 | |||||
Total Interest-Bearing Deposits | 102,631.2 | 99,554.0 | 88,126.2 | 3 | 16 | |||||
Federal Funds Purchased | 0.2 | 165.8 | 562.7 | (100) | (100) | |||||
Securities Sold under Agreements to Repurchase | 313.5 | 293.0 | 183.6 | 7 | 71 | |||||
Other Borrowings | 4,788.9 | 5,526.8 | 5,984.4 | (13) | (20) | |||||
Senior Notes | 2,510.3 | 2,840.7 | 3,315.4 | (12) | (24) | |||||
Long-Term Debt | 1,150.8 | 1,166.2 | 1,190.9 | (1) | (3) | |||||
Floating Rate Capital Debt | 42.3 | 277.8 | 277.8 | (85) | (85) | |||||
Total Interest-Related Funds | 111,437.2 | 109,824.3 | 99,641.0 | 1 | 12 | |||||
Demand and Other Noninterest-Bearing Deposits | 33,389.6 | 30,241.4 | 26,997.5 | 10 | 24 | |||||
Other Liabilities | 4,685.4 | 4,534.2 | 5,090.4 | 3 | (8) | |||||
Total Liabilities | 149,512.2 | 144,599.9 | 131,728.9 | 3 | 13 | |||||
Common Equity | 10,956.7 | 10,968.0 | 10,648.2 | - | 3 | |||||
Preferred Equity | 884.9 | 884.9 | 884.9 | - | - | |||||
Total Equity | 11,841.6 | 11,852.9 | 11,533.1 | - | 3 | |||||
Total Liabilities and Stockholders' Equity | $ | 161,353.8 | $ | 156,452.8 | $ | 143,262.0 | 3 | % | 13 | % |
NORTHERN TRUST CORPORATION |
(Supplemental Consolidated Financial Information) |
QUARTERLY TREND DATA | QUARTERS | |||||||||
($ In Millions Except Per Share Data) | 2021 | 2020 | ||||||||
FOURTH | THIRD | SECOND | FIRST | FOURTH | ||||||
Net Income Summary | ||||||||||
Trust, Investment and Other Servicing Fees | $ | 1,111.0 | $ | 1,111.0 | $ | 1,075.4 | $ | 1,063.7 | $ | 1,026.1 |
Other Noninterest Income | 195.4 | 176.4 | 169.3 | 179.6 | 161.4 | |||||
Net Interest Income | 360.6 | 346.4 | 335.6 | 340.1 | 334.4 | |||||
Total Revenue | 1,667.0 | 1,633.8 | 1,580.3 | 1,583.4 | 1,521.9 | |||||
Provision for Credit Losses | (11.5) | (13.0) | (27.0) | (30.0) | (2.5) | |||||
Noninterest Expense | 1,168.9 | 1,128.7 | 1,120.8 | 1,117.5 | 1,151.0 | |||||
Income before Income Taxes | 509.6 | 518.1 | 486.5 | 495.9 | 373.4 | |||||
Provision for Income Taxes | 103.2 | 122.4 | 118.4 | 120.8 | 132.5 | |||||
Net Income | $ | 406.4 | $ | 395.7 | $ | 368.1 | $ | 375.1 | $ | 240.9 |
Per Common Share | ||||||||||
Net Income - Basic | $ | 1.92 | $ | 1.81 | $ | 1.73 | $ | 1.71 | $ | 1.13 |
- Diluted | 1.91 | 1.80 | 1.72 | 1.70 | 1.12 | |||||
Cash Dividends Declared per Common Share | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | |||||
Book Value (EOP) | 53.58 | 53.04 | 52.49 | 50.80 | 51.87 | |||||
Market Value (EOP) | 119.61 | 107.81 | 115.62 | 105.11 | 93.14 | |||||
Financial Ratios | ||||||||||
Return on Average Common Equity | 14.5 | % | 13.7 | % | 13.7 | % | 13.7 | % | 8.8 | % |
Return on Average Assets | 1.00 | 1.00 | 0.96 | 0.99 | 0.67 | |||||
Net Interest Margin (GAAP) | 0.96 | 0.95 | 0.95 | 0.98 | 1.01 | |||||
Net Interest Margin (FTE*) | 0.99 | 0.98 | 0.97 | 1.00 | 1.05 | |||||
Assets Under Custody / Administration ($ in Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 15,183.2 | $ | 14,800.2 | $ | 14,754.1 | $ | 13,876.3 | $ | 13,653.1 |
Wealth Management | 1,065.6 | 976.0 | 973.0 | 918.8 | 879.4 | |||||
Total Assets Under Custody / Administration | $ | 16,248.8 | $ | 15,776.2 | $ | 15,727.1 | $ | 14,795.1 | $ | 14,532.5 |
Assets Under Custody ($ In Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 11,554.8 | $ | 11,283.6 | $ | 11,260.8 | $ | 10,618.0 | $ | 10,387.7 |
Wealth Management | 1,057.5 | 962.9 | 967.8 | 916.2 | 875.1 | |||||
Total Assets Under Custody | $ | 12,612.3 | $ | 12,246.5 | $ | 12,228.6 | $ | 11,534.2 | $ | 11,262.8 |
Assets Under Management ($ In Billions) - EOP | ||||||||||
Corporate & Institutional Services | $ | 1,191.0 | $ | 1,159.5 | $ | 1,168.3 | $ | 1,093.7 | $ | 1,057.5 |
Wealth Management | 416.1 | 372.9 | 371.1 | 355.4 | 347.8 | |||||
Total Assets Under Management | $ | 1,607.1 | $ | 1,532.4 | $ | 1,539.4 | $ | 1,449.1 | $ | 1,405.3 |
Asset Quality ($ In Millions) - EOP | ||||||||||
Nonaccrual Loans and Leases | $ | 122.3 | $ | 141.0 | $ | 106.5 | $ | 123.8 | $ | 131.7 |
Other Real Estate Owned (OREO) | 3.0 | 0.2 | 0.2 | 1.5 | 0.7 | |||||
Total Nonaccrual Assets | $ | 125.3 | $ | 141.2 | $ | 106.7 | $ | 125.3 | $ | 132.4 |
Nonaccrual Assets / Loans and Leases and OREO | 0.31 | % | 0.36 | % | 0.29 | % | 0.36 | % | 0.39 | % |
Gross Charge-offs | $ | (0.3) | $ | - | $ | - | $ | (0.4) | $ | (6.7) |
Gross Recoveries | 1.4 | 1.1 | 3.2 | 1.3 | 1.2 | |||||
Net Recoveries (Charge-offs) | $ | 1.1 | $ | 1.1 | $ | 3.2 | $ | 0.9 | $ | (5.5) |
Annualized Net Recoveries (Charge-offs) to Avg Loans and Leases | 0.01 | % | 0.01 | % | 0.04 | % | 0.01 | % | (0.07) | % |
Allowance for Credit Losses Assigned to: | ||||||||||
Loans and Leases | $ | 138.4 | $ | 143.9 | $ | 148.8 | $ | 165.4 | $ | 190.7 |
Undrawn Loan Commitments and Standby Letters of Credit | 34.1 | 39.8 | 46.5 | 55.1 | 61.1 | |||||
Debt Securities and Other Financial Assets | 12.2 | 11.4 | 11.7 | 10.3 | 8.1 | |||||
Loans and Leases Allowance / Nonaccrual Loans and Leases | 1.1 | x | 1.0 | x | 1.4 | x | 1.3 | x | 1.4 | x |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Northern Trust Corporation published this content on 20 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 20 January 2022 12:50:01 UTC.