Northern Trust Corporation Financial Ratios — NTRSO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	9.22	9.94	9.98	10.3	11.39	11.23	11.84	14.19	12.44	9.34	11.5	9.33	7.39	12.97	10.23
Return on Assets (%)	0.66	0.7	0.73	0.76	0.86	0.86	0.91	1.15	1.11	0.79	0.87	0.79	0.72	1.33	1.04
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	7.03	7.43	7.85	7.75	7.64	7.71	7.85	7.73	7.56	8.2	7.98	8.19	9.37	8.65	9.63
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	23.45	25.47	26.51	27.48	31.83	31.35	30.4	32.85	32.01	26.68	31.09	26.12	21.63	32.08	28.93
Profit Margin (%)	16.01	17.64	18.03	18.74	21.16	21.34	22.31	26.11	24.57	19.82	23.9	19.76	16.35	24.5	21.48
Net Income to Common Margin (%)	16.01	17.64	18.03	18.52	20.65	20.85	21.38	25.33	23.81	18.9	23.26	19.14	15.73	24	20.96
Effective Tax Rate (%)	31.7	30.74	32	31.79	33.53	31.94	26.62	20.5	23.24	25.7	23.12	24.36	24.41	23.63	25.76
Dvd Payout Ratio (%)	45.34	51.55	30.17	36.57	34.2	33	31.05	26.85	36.64	49.8	38.8	58.33	58.33	30.28	34.9
Sustainable Growth Rate (%)	5.04	4.82	6.97	6.53	7.5	7.53	8.16	10.38	7.88	4.69	7.04	3.89	3.08	9.05	6.66

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6,400	4,472	5,542	5,074	7,201	8,214	9,275	11,303	10,744	8,601	7,235	12,383	13,406	13,372	13,994
ST Debt	932	- -	- -	- -	- -	- -	- -	- -	- -	- -	500	- -	- -	- -	- -
LT Debt	5,468	4,472	5,542	5,074	7,201	8,214	9,275	11,303	10,744	8,601	6,735	12,383	13,406	13,372	13,994
Total Debt/EBITDA	24.14	15.45	17.4	15.12	20.48	22	22	24.52	23.41	17.19	14.03	22.37	21.13	18.66	17.96
Net Debt/EBITDA	-106.02	-88.96	-94.09	-90.33	-84.8	-76.66	-98.05	-59.93	-70.78	-111.26	-120.93	-61.86	-43.57	-44.68	-60.5
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.7	7.3	7.33	7.31	7.41	7.52	7.28	8.46	8.82	7.42	7.36	9.16	9.71	10.3	9.66
Long-Term Debt/Equity (%)	76.83	59.41	70.04	60.06	82.72	84.07	90.79	107.56	96.87	73.59	56.05	109.98	112.68	104.56	108
Long-Term Debt/Capital (%)	41.71	38.61	42.35	37.6	44.34	44.61	45.8	48.36	44.61	38.91	31.12	45.07	46.33	44.16	43.74
Long-Term Debt/Total Assets (%)	5.46	4.59	5.38	4.62	6.17	6.63	6.69	8.55	7.85	5.06	3.66	7.99	8.89	8.6	7.9
Total Debt/Equity (%)	89.92	59.41	70.04	60.06	82.72	84.07	90.79	107.56	96.87	73.59	60.21	109.98	112.68	104.56	108
Total Debt/Capital (%)	48.81	38.61	42.35	37.6	44.34	44.61	45.8	48.36	44.61	38.91	33.42	45.07	46.33	44.16	43.74
Total Debt/Total Assets (%)	6.39	4.59	5.38	4.62	6.17	6.63	6.69	8.55	7.85	5.06	3.93	7.99	8.89	8.6	7.9
Net Debt to Equity	-394.89	-342.04	-378.75	-358.89	-342.47	-292.88	-404.73	-262.87	-292.84	-476.24	-518.89	-304.13	-232.4	-250.42	-363.74
Net Debt/Capital (%)	131.64	138.47	133.86	138.66	143.72	155.57	136.2	177.58	169.69	132.02	130.06	178.81	228.08	211.85	161.8
EBITDA	265	289	318	336	352	373	422	461	459	500	516	554	635	717	779
EBITDA-CapEx	-106	-23	-66	-74	-82	-100	-51	-45	-141	-60	- -	-170	-41	-29	5
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.7	7.3	7.33	7.31	7.41	7.52	7.28	8.46	8.82	7.42	7.36	9.16	9.71	10.3	9.66
Long-Term Debt/Equity (%)	76.83	59.41	70.04	60.06	82.72	84.07	90.79	107.56	96.87	73.59	56.05	109.98	112.68	104.56	108
Long-Term Debt/Capital (%)	41.71	38.61	42.35	37.6	44.34	44.61	45.8	48.36	44.61	38.91	31.12	45.07	46.33	44.16	43.74
Long-Term Debt/Total Assets (%)	5.46	4.59	5.38	4.62	6.17	6.63	6.69	8.55	7.85	5.06	3.66	7.99	8.89	8.6	7.9
Total Debt/Equity (%)	89.92	59.41	70.04	60.06	82.72	84.07	90.79	107.56	96.87	73.59	60.21	109.98	112.68	104.56	108
Total Debt/Capital (%)	48.81	38.61	42.35	37.6	44.34	44.61	45.8	48.36	44.61	38.91	33.42	45.07	46.33	44.16	43.74
Total Debt/Total Assets (%)	6.39	4.59	5.38	4.62	6.17	6.63	6.69	8.55	7.85	5.06	3.93	7.99	8.89	8.6	7.9
CFO/Total Liabilities	1.35	0.91	0.88	0.92	1.7	1.32	1.34	1.45	2.06	1.2	0.79	1.66	1.89	-0.34	3.37
CFO/CapEx	3.38	2.61	2.18	2.29	4.23	3.19	3.64	3.49	4.32	3.38	2.63	3.31	3.89	-0.65	7.15
Altman's Z-Score	0.13	0.14	0.14	0.14	0.14	0.14	0.14	0.16	0.16	0.14	0.14	0.17	0.18	0.19	0.18

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	34,460	30,176	35,471	35,365	36,986	36,807	50,609	38,926	43,222	64,266	69,588	46,626	41,057	45,397	61,127
+ Preferred Equity and Hybrid Capital	- -	- -	- -	388	388	882	882	882	1,273	885	885	885	885	885	885
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6,400	4,472	5,542	5,074	7,201	8,214	9,275	11,303	10,744	8,601	7,235	12,383	13,406	13,372	13,994
Enterprise Value	-37,730	-35,185	-40,505	-38,894	-40,638	-39,219	-52,371	-63,630	-70,082	-96,802	-99,479	-60,058	-49,856	-60,142	-61,724
Total Capital	13,111	11,583	13,085	13,497	16,241	18,413	20,251	23,370	24,082	22,102	21,646	27,475	28,933	30,280	31,997
Total Debt/Capital (%)	48.81	38.61	42.35	37.6	44.34	44.61	45.8	48.36	44.61	38.91	33.42	45.07	46.33	44.16	43.74
Total Debt / EV	-0.17	-0.13	-0.14	-0.13	-0.18	-0.21	-0.18	-0.18	-0.15	-0.09	-0.07	-0.21	-0.27	-0.22	-0.23
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-28,060	-25,704	-29,930	-29,902	-29,397	-27,710	-40,452	-26,741	-31,205	-54,780	-61,468	-33,358	-26,766	-31,140	-46,248
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	3,769	3,896	4,057	4,331	4,603	4,839	5,375	5,960	6,073	6,101	6,464	6,761	6,774	8,290	8,086
TTM EBITDA	265	289	318	336	352	373	422	461	459	500	516	554	635	717	779
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,254	814	839	936	1,834	1,510	1,720	1,768	2,592	1,897	1,356	2,392	2,626	-486	5,534
TTM Free Cash Flow to Firm	1,625	1,127	1,224	1,346	2,268	1,983	2,193	2,274	3,192	2,457	1,871	3,116	3,301	260	6,308

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-37,730	-35,185	-40,505	-38,894	-40,638	-39,219	-52,371	-63,630	-70,082	-96,802	-99,479	-60,058	-49,856	-60,142	-61,724
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	24.7	17.1	25.75	19.5	18.11	19.55	18.74
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-105.85	-88.82	-93.97	-89.07	-83.61	-74.23	-95.93	-58.02	-68	-109.49	-119.22	-60.26	-42.18	-43.44	-59.36
EV/EBITDA High	-105.85	-88.82	-93.97	-89.07	-83.61	-74.23	-95.93	-58.02	-68	-109.49	-119.22	-60.26	-42.18	-43.44	-59.36
EV/EBITDA Low	-105.85	-88.82	-93.97	-89.07	-83.61	-74.23	-95.93	-58.02	-68	-109.49	-119.22	-60.26	-42.18	-43.44	-59.36
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	26.13	27.78	27.11	19.8	21.18	20.12	19.42
High Price	- -	- -	- -	- -	- -	- -	- -	- -	26.73	28.07	27.99	27.59	23.35	24.29	21.15
Enterprise Value Average	-28,060	-25,704	-29,930	-29,902	-29,397	-27,710	-40,452	-26,741	-31,205	-54,780	-61,468	-33,358	-26,766	-31,140	-46,248
Enterprise Value High	-28,060	-25,704	-29,930	-29,902	-29,397	-27,710	-40,452	-26,741	-31,205	-54,780	-61,468	-33,358	-26,766	-31,140	-46,248
Enterprise Value Low	-28,060	-25,704	-29,930	-29,902	-29,397	-27,710	-40,452	-26,741	-31,205	-54,780	-61,468	-33,358	-26,766	-31,140	-46,248

Shares Outstanding	241	239	237	233	229	229	226	219	210	208	208	208	205	196	186
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Northern Trust Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)