EX-99.12q32025earningsreleaseex991.htmEX-99.1 Document
Exhibit 99.1
NEWS RELEASE
www.northerntrust.com
INVESTOR CONTACT: Jennifer Childe | 312-444-3290 | Jennifer.Childe@ntrs.com MEDIA CONTACT: John O'Connell | 312-444-2388 | John.O'Connell@ntrs.com
NORTHERN TRUST CORPORATION REPORTS THIRD QUARTER
NET INCOME OF $457.6 MILLION, EARNINGS PER DILUTED COMMON SHARE OF $2.29
CHICAGO, OCTOBER 22, 2025 — Northern Trust Corporation today reported third quarter net income per diluted common share of $2.29, compared to $2.13 in the second quarter of 2025 and $2.22 in the third quarter of 2024. Net income was $457.6 million, compared to $421.3 million in the prior quarter and $464.9 million in the prior-year quarter.
MICHAEL O’GRADY, CHAIRMAN AND CHIEF EXECUTIVE OFFICER:
“T1Northern Trust delivered strong third quarter results with solid revenue growth across trust fees, capital markets and net interest income. ROE was at the high end of our target range, while lending and balance sheet measures remained sound. T2Continued expense discipline contributed to meaningful pre-tax margin expansion, double digit EPS growth and our fifth consecutive quarter of positive operating leverage and year-over-year improvement in our expense-to-trust fee ratio, excluding notables.
As we prepare to close out the year, we remain focused on executing on our One Northern Trust strategy, serving our clients with distinction, and generating value for our shareholders.”
FINANCIAL SUMMARY & KEY METRICS
% Change Q3 2025 vs.
($ In Millions except per share data)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Trust, Investment and Other Servicing Fees
$
1,265.5
$
1,231.1
$
1,196.6
3
%
6
%
Other Noninterest Income (1)
169.1
156.3
209.6
8
(19)
Net Interest Income (FTE*)
596.3
615.2
569.4
(3)
5
Total Revenue (FTE*)
$
2,030.9
$
2,002.6
$
1,975.6
1
%
3
%
Noninterest Expense
$
1,422.9
$
1,416.6
$
1,359.4
—
%
5
%
Provision for Credit Losses
(17.0)
16.5
8.0
N/M
N/M
Provision for Income Taxes
161.9
143.5
136.2
13
19
FTE Adjustment*
5.5
4.7
7.1
14
(23)
Net Income
$
457.6
$
421.3
$
464.9
9
%
(2)
%
Earnings Allocated to Common and Potential Common Shares
$
437.2
$
412.8
$
445.0
6
%
(2)
%
Diluted Earnings per Common Share
$
2.29
$
2.13
$
2.22
7
3
Return on Average Common Equity
14.8
%
14.2
%
15.4
%
Average Assets
$
151,041.5
$
157,719.2
$
146,842.9
(4)
%
3
%
(1) Other Noninterest Income in Q3 2024 includes a $68.1 million pre-tax gain related to the sale of an equity investment.
(*) Net interest income and total revenue presented on a fully taxable equivalent (FTE) basis are non-generally accepted accounting principles (non-GAAP) financial measures. Refer to the Reconciliation to Fully Taxable Equivalent section for further detail.
N/M - Not meaningful
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
CLIENT ASSETS
Assets under custody/administration (AUC/A) and assets under management are a driver of the Corporation’s trust, investment and other servicing fees, the largest component of noninterest income.
As of
% Change September 30, 2025 vs.
($ In Billions)
September 30, 2025*
June 30, 2025
September 30, 2024
June 30, 2025
September 30, 2024
Assets Under Custody/Administration
Asset Servicing
$
16,990.4
$
16,864.9
$
16,278.0
1
%
4
%
Wealth Management
1,257.2
1,203.4
1,145.0
4
10
Total Assets Under Custody/Administration
$
18,247.6
$
18,068.3
$
17,423.0
1
%
5
%
Assets Under Custody(1)
Asset Servicing
$
13,195.0
$
13,056.5
$
12,662.1
1
%
4
%
Wealth Management
1,244.1
1,187.2
1,132.7
5
10
Total Assets Under Custody
$
14,439.1
$
14,243.7
$
13,794.8
1
%
5
%
Assets Under Management
Asset Servicing
$
1,280.1
$
1,229.2
$
1,177.9
4
%
9
%
Wealth Management
492.6
468.5
443.9
5
11
Total Assets Under Management
$
1,772.7
$
1,697.7
$
1,621.8
4
%
9
%
(1) Assets Under Custody are a component of Assets Under Custody/Administration.
(*) Client assets for the current quarter are considered preliminary until the Form 10-Q is filed with the Securities and Exchange Commission.
T3Total assets under custody/administration and assets under custody increased from the prior-year quarter primarily driven by favorable markets and favorable currency translation, partially offset by asset outflows.
Total assets under management increased compared to the prior-year quarter primarily reflecting favorable markets and net new business.
TRUST, INVESTMENT AND OTHER SERVICING FEES
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Asset Servicing
Custody and Fund Administration
$
482.7
$
469.2
$
453.1
3
%
7
%
Investment Management
159.6
157.3
152.6
2
5
Securities Lending
21.2
20.2
17.5
5
21
Other
43.4
45.1
43.9
(3)
(1)
Total Asset Servicing Trust, Investment and Other Servicing Fees
$
706.9
$
691.8
$
667.1
2
%
6
%
Wealth Management
Central
$
200.6
$
189.2
$
186.6
6
%
8
%
East
146.0
139.3
136.4
5
7
West
110.5
106.3
105.7
4
4
Global Family Office (GFO)
101.5
104.5
100.8
(3)
1
Total Wealth Management Trust, Investment and Other Servicing Fees
$
558.6
$
539.3
$
529.5
4
%
5
%
Total Consolidated Trust, Investment and Other Servicing Fees
$
1,265.5
$
1,231.1
$
1,196.6
3
%
6
%
Asset Servicing and Wealth Management Trust, Investment and Other Servicing Fees are impacted by both one-month and one-quarter lagged asset values.
Total Asset Servicing Trust, Investment and Other Servicing Fees increased both sequentially and from the prior-year quarter.
▪Custody and Fund Administration fees increased from the prior-year quarter primarily due to favorable markets, net new business, and favorable currency movements.
▪Investment Management fees increased from the prior-year quarter primarily due to favorable markets.
Total Wealth Management Trust, Investment and Other Servicing Fees increased both sequentially and from the prior-year quarter.
▪Fees in the regions increased both sequentially and from the prior-year quarter primarily due to favorable markets.
2
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
REPORTING SEGMENT RESULTS
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Income (Loss) before Income Taxes (FTE*)
Asset Servicing
$
294.1
$
271.1
$
258.4
8
%
14
%
Wealth Management
342.4
309.6
307.1
11
11
Other(1)
(11.5)
(11.2)
42.7
3
(127)
Total Income before Income Taxes (FTE*)
$
625.0
$
569.5
$
608.2
10
%
3
%
Profit Margin (pre-tax) (FTE*)
Asset Servicing
24.7
%
23.2
%
23.2
%
1.5
pts
1.5
pts
Wealth Management
40.5
37.2
38.0
3.3
2.5
Total Profit Margin (pre-tax) (FTE*)
30.8
28.4
30.8
2.4
—
Average Loans
Asset Servicing
$
5,399.9
$
5,812.8
$
5,615.8
(7)
%
(4)
%
Wealth Management
36,100.7
35,345.2
34,268.2
2
5
Total Average Loans
$
41,500.6
$
41,158.0
$
39,884.0
1
%
4
%
Average Deposits
Asset Servicing
$
90,195.3
$
95,506.7
$
86,635.7
(6)
%
4
%
Wealth Management
25,370.4
25,291.0
25,179.3
—
1
Other
1,134.9
1,580.1
745.7
(28)
52
Total Average Deposits
$
116,700.6
$
122,377.8
$
112,560.7
(5)
%
4
%
(*) Income (Loss) before Income Taxes and Profit Margin (pre-tax) presented on a fully taxable equivalent (FTE) basis are non-generally accepted accounting principles (non-GAAP) financial measures. Refer to the Reconciliation to Fully Taxable Equivalent section for further detail.
(1) Other includes a $68.1 million pre-tax gain related to the sale of an equity investment in the prior-year quarter.
Note: Reporting segment results are subject to reclassification when organizational changes are made. The results are also subject to refinements in revenue and expense allocation methodologies, which are typically reflected on a retrospective basis unless it is impractical to do so.
OTHER NONINTEREST INCOME
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Other Noninterest Income
Foreign Exchange Trading Income
$
57.2
$
50.6
$
54.1
13
%
6
%
Treasury Management Fees
9.5
9.7
8.2
(2)
16
Security Commissions and Trading Income
41.8
39.6
35.5
5
18
Other Operating Income
60.6
56.4
111.8
8
(46)
Total Other Noninterest Income
$
169.1
$
156.3
$
209.6
8
%
(19)
%
Other Operating Income decreased compared to the prior-year quarter primarily driven by the $68.1 million gain on the sale of an equity investment in the prior-year quarter, partially offset by lower expenses in the current quarter associated with existing Visa Class B swap agreements.
3
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
NET INTEREST INCOME
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Net Interest Income
Interest Income (FTE*)
$
2,149.8
$
2,217.5
$
2,537.3
(3)
%
(15)
%
Interest Expense
1,553.5
1,602.3
1,967.9
(3)
(21)
Net Interest Income (FTE*)
$
596.3
$
615.2
$
569.4
(3)
%
5
%
Average Earning Assets
$
139,338.9
$
145,822.0
$
134,767.8
(4)
%
3
%
Net Interest Margin (FTE*)
1.70
%
1.69
%
1.68
%
1
bps
2
bps
(*) Interest income, net interest income and net interest margin presented on an FTE basis are non-GAAP financial measures. Refer to the Reconciliation to Fully Taxable Equivalent section for further detail.
bps - basis points
T4Net Interest Income on an FTE basis decreased sequentially primarily due to lower deposit balances, partially offset by lower funding costs. Net Interest Income on an FTE basis increased compared to the prior-year quarter primarily driven by lower funding costs.
The Net Interest Margin on an FTE basis increased sequentially and compared to the prior-year quarter primarily driven by lower funding costs.
Average Earning Assets decreased sequentially primarily due to a decrease in placements with the Federal Reserve and other central banks driven by lower deposit balances. Average Earning Assets increased compared to the prior-year quarter primarily driven by an increase in the investment securities portfolio resulting from an increase in deposits.
PROVISION FOR CREDIT LOSSES
As of and for the three-months ended,
% Change September 30, 2025 vs.
($ In Millions)
September 30, 2025
June 30, 2025
September 30, 2024
June 30, 2025
September 30, 2024
Allowance for Credit Losses
Beginning Allowance for Credit Losses
$
224.1
$
207.3
$
209.6
8
%
7
%
Provision for Credit Losses
(17.0)
16.5
8.0
N/M
N/M
Net Recoveries (Charge-offs)
(0.4)
0.3
2.4
N/M
N/M
Ending Allowance for Credit Losses
$
206.7
$
224.1
$
220.0
(8)
%
(6)
%
Allowance assigned to:
Loans
$
164.4
$
180.5
$
184.8
(9)
%
(11)
%
Undrawn Loan Commitments and Standby Letters of Credit
32.1
34.7
26.5
(7)
21
Debt Securities and Other Financial Assets
10.2
8.9
8.7
15
18
Ending Allowance for Credit Losses
$
206.7
$
224.1
$
220.0
(8)
%
(6)
%
N/M - Not meaningful
Q3 2025
T5The negative provision in the current quarter resulted from a decrease in collective reserves driven by improved macroeconomic factors primarily impacting the Commercial and Institutional (C&I) portfolio and improved projections for Residential Real Estate.
Q2 2025
The provision in the prior quarter resulted from an increase in specific reserves related to a small number of non-performing loans and an increase in the collective reserve resulting primarily from a worsening macroeconomic outlook, partially offset by sector and portfolio-specific improvements within the Commercial Real Estate portfolio.
Q3 2024
The provision in the prior-year quarter resulted from an increase in collective reserves driven by a small number of downgrades and extensions in the C&I portfolio, as well as, an increase in individual reserves driven by the default of one C&I loan.
4
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
NONINTEREST EXPENSE
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Noninterest Expense
Compensation
$
625.3
$
614.8
$
583.6
2
%
7
%
Employee Benefits
115.2
117.7
109.2
(2)
6
Outside Services
248.2
247.0
256.3
—
(3)
Equipment and Software
294.2
293.7
270.4
—
9
Occupancy
55.0
52.5
53.8
5
2
Other Operating Expense
85.0
90.9
86.1
(6)
(1)
Total Noninterest Expense
$
1,422.9
$
1,416.6
$
1,359.4
—
%
5
%
End of Period Full-Time Equivalent Employees
23,600
23,400
23,300
1
%
1
%
Compensation expense increased compared to the prior-year quarter primarily due to base pay adjustments, increased headcount, and higher incentives.
Equipment and Software expense increased compared to the prior-year quarter primarily due to higher software amortization and higher software support and rental expense.
PROVISION FOR INCOME TAXES
% Change Q3 2025 vs.
($ In Millions)
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Net Income
Income before Income Taxes
$
619.5
$
564.8
$
601.1
10%
3%
Provision for Income Taxes
161.9
143.5
136.2
13
19
Net Income
$
457.6
$
421.3
$
464.9
9%
(2)%
Effective Tax Rate
26.1
%
25.4
%
22.7
%
70
bps
340
bps
bps - basis points
The effective tax rate increased sequentially primarily due to a higher net tax impact from international operations. The effective tax rate increased compared to the prior-year quarter primarily due to favorable discrete tax benefits recognized in the prior year and a higher net tax impact from international operations.
CAPITAL ACTIONS
T6The Corporation returned $431.3 million to common shareholders in the current quarter through dividends and the repurchase of shares. During the current quarter, the Corporation declared cash dividends totaling $154.3 million to common stockholders and increased its quarterly cash dividend to $0.80 per share on common stock from the previous $0.75 per share. The Corporation repurchased 2,164,198 shares of common stock, including 16,233 withheld to satisfy tax withholding obligations related to share-based compensation, at a total cost of $277.0 million ($128.00 average price per share). The Corporation also declared cash dividends totaling $16.2 million to preferred stockholders during the current quarter.
5
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
REGULATORY CAPITAL
The capital ratios of Northern Trust Corporation and its principal subsidiary, The Northern Trust Company, remained strong at September 30, 2025, exceeding the minimum requirements for classification as “well-capitalized” under applicable U.S. regulatory requirements.
($ In Millions)
Standardized Approach
Advanced Approach
Northern Trust Corporation
September 30, 2025*
June 30, 2025
September 30, 2024
September 30, 2025*
June 30, 2025
September 30, 2024
Well-Capitalized Ratios
Minimum Capital Ratios
Regulatory Capital
Common Equity Tier 1 Capital
$
11,199.3
$
11,108.2
$
10,992.7
$
11,199.3
$
11,108.2
$
10,992.7
Tier 1 Capital
12,028.1
11,938.5
11,826.8
12,028.1
11,938.5
11,826.8
Total Capital
13,581.9
13,508.9
13,542.9
13,375.2
13,285.6
13,323.0
Assets
Risk-Weighted Assets
$
90,033.8
$
91,385.4
$
86,953.6
$
74,329.4
$
74,176.8
$
78,242.5
Average Adjusted Total Assets
150,208.9
156,854.5
146,018.0
150,208.9
156,854.5
146,018.0
Supplementary Leverage Exposure
N/A
N/A
N/A
135,908.6
131,379.4
128,906.2
Capital Ratios
Common Equity Tier 1 Capital
12.4
%
12.2
%
12.6
%
15.1
%
15.0
%
14.0
%
N/A
4.5
%
Tier 1 Capital
13.4
13.1
13.6
16.2
16.1
15.1
6.0
6.0
Total Capital
15.1
14.8
15.6
18.0
17.9
17.0
10.0
8.0
Tier 1 Leverage
8.0
7.6
8.1
8.0
7.6
8.1
N/A
4.0
Supplementary Leverage
N/A
N/A
N/A
8.9
9.1
9.2
N/A
3.0
($ In Millions)
Standardized Approach
Advanced Approach
The Northern Trust Company
September 30, 2025*
June 30, 2025
September 30, 2024
September 30, 2025*
June 30, 2025
September 30, 2024
Well-Capitalized Ratios
Minimum Capital Ratios
Regulatory Capital
Common Equity Tier 1 Capital
$
10,437.7
$
10,278.6
$
10,570.4
$
10,437.7
$
10,278.6
$
10,570.4
Tier 1 Capital
10,437.7
10,278.6
10,570.4
10,437.7
10,278.6
10,570.4
Total Capital
11,644.4
11,501.8
11,992.2
11,437.7
11,278.6
11,772.4
Assets
Risk-Weighted Assets
$
88,698.9
$
90,205.6
$
85,808.8
$
72,031.5
$
72,017.5
$
75,898.7
Average Adjusted Total Assets
149,705.5
156,405.8
145,591.6
149,705.5
156,405.8
145,591.6
Supplementary Leverage Exposure
N/A
N/A
N/A
135,403.3
130,930.4
128,248.8
Capital Ratios
Common Equity Tier 1 Capital
11.8
%
11.4
%
12.3
%
14.5
%
14.3
%
13.9
%
6.5
%
4.5
%
Tier 1 Capital
11.8
11.4
12.3
14.5
14.3
13.9
8.0
6.0
Total Capital
13.1
12.8
14.0
15.9
15.7
15.5
10.0
8.0
Tier 1 Leverage
7.0
6.6
7.3
7.0
6.6
7.3
5.0
4.0
Supplementary Leverage
N/A
N/A
N/A
7.7
7.9
8.2
3.0
3.0
(*) Regulatory Capital, Risk-Weighted Assets and resulting ratios for the current quarter are considered preliminary until the Form 10-Q is filed with the Securities and Exchange Commission.
6
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
RECONCILIATION TO FULLY TAXABLE EQUIVALENT
The following table presents a reconciliation of interest income, net interest income, net interest margin, total revenue, income before taxes, and profit margin (pre-tax) prepared in accordance with GAAP to such measures on an FTE non-GAAP basis. Management believes this presentation facilitates the analysis of asset yields and provides a clearer indication of these financial measures for comparative purposes. When adjusted to an FTE basis, yields on taxable, nontaxable and partially taxable assets are comparable; however, the adjustment to an FTE basis has no impact on net income.
QUARTERS
2025
2024
($ in Millions)
THIRD
SECOND
FIRST
FOURTH
THIRD
Net Interest Income
Interest Income - GAAP
$
2,144.3
$
2,212.8
$
2,140.9
$
2,280.0
$
2,530.2
Add: FTE Adjustment
5.5
4.7
5.6
10.5
7.1
Interest Income (FTE) - Non-GAAP
$
2,149.8
$
2,217.5
$
2,146.5
$
2,290.5
$
2,537.3
Net Interest Income - GAAP
$
590.8
$
610.5
$
568.1
$
563.8
$
562.3
Add: FTE Adjustment
5.5
4.7
5.6
10.5
7.1
Net Interest Income (FTE) - Non-GAAP
$
596.3
$
615.2
$
573.7
$
574.3
$
569.4
Net Interest Margin - GAAP(1)
1.68
%
1.68
%
1.67
%
1.68
%
1.66
%
Net Interest Margin (FTE) - Non-GAAP(1)
1.70
%
1.69
%
1.69
%
1.71
%
1.68
%
Total Revenue
Total Revenue - GAAP
$
2,025.4
$
1,997.9
$
1,940.0
$
1,959.6
$
1,968.5
Add: FTE Adjustment
5.5
4.7
5.6
10.5
7.1
Total Revenue (FTE) - Non-GAAP
$
2,030.9
$
2,002.6
$
1,945.6
$
1,970.1
$
1,975.6
Income before Income Taxes
Income before Income Taxes - GAAP
$
619.5
$
564.8
$
521.4
$
594.2
$
601.1
Add: FTE Adjustment
$
5.5
$
4.7
$
5.6
$
10.5
$
7.1
Income before Income Taxes (FTE) - Non-GAAP
$
625.0
$
569.5
$
527.0
$
604.7
$
608.2
Profit Margin (pre-tax) - GAAP(2)
30.6
%
28.3
%
26.9
%
30.3
%
30.5
%
Profit Margin (pre-tax) (FTE) - Non-GAAP(2)
30.8
%
28.4
%
27.1
%
30.7
%
30.8
%
(1) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets.
(2) Profit margin (pre-tax) is calculated by dividing income before income taxes by total revenue.
7
NORTHERN TRUST CORPORATION THIRD QUARTER 2025 RESULTS
FORWARD LOOKING STATEMENTS
This release may include statements which constitute “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are identified typically by words or phrases such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “likely,” “plan,” “goal,” “target,” “strategy,” and similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements include statements, other than those related to historical facts, that relate to Northern Trust’s financial results and outlook, capital adequacy, dividend policy and share repurchase program, accounting estimates and assumptions, credit quality including allowance levels, future pension plan contributions, effective tax rate, anticipated expense levels, contingent liabilities, acquisitions, strategies, market and industry trends, and expectations regarding the impact of accounting pronouncements and legislation.
These statements are based on Northern Trust’s current beliefs and expectations of future events or future results, and involve risks and uncertainties that are difficult to predict and subject to change. These statements are also based on assumptions about many important factors, including the factors discussed in Northern Trust’s most recent annual report on Form 10-K and other filings with the U.S. Securities and Exchange Commission, all of which are available on Northern Trust’s website. We caution you not to place undue reliance on any forward-looking statement as actual results may differ materially from those expressed or implied by forward-looking statements. Northern Trust assumes no obligation to update its forward-looking statements.
WEBCAST OF THIRD QUARTER EARNINGS CONFERENCE CALL
Northern Trust’s third quarter earnings conference call will be webcast on October 22, 2025.
The live call will be conducted at 8:00 a.m. CT and is accessible on Northern Trust’s website at:
https://www.northerntrust.com/about-us/investor-relations
A recording of the live call will be available on Northern Trust’s website following the live event, for approximately four weeks. Participants will need Windows Media or Adobe Flash software. This earnings release can also be accessed at Northern Trust’s website.
About Northern Trust
Northern Trust Corporation (Nasdaq: NTRS) is a leading provider of wealth management, asset servicing, asset management and banking to corporations, institutions, affluent families and individuals. Founded in Chicago in 1889, Northern Trust has a global presence with offices in 24 U.S. states and Washington, D.C., and across 22 locations in Canada, Europe, the Middle East and the Asia-Pacific region. As of September 30, 2025, Northern Trust had assets under custody/administration of US$18.2 trillion, and assets under management of US$1.8 trillion. For more than 135 years, Northern Trust has earned distinction as an industry leader for exceptional service, financial expertise, integrity and innovation. Visit us on northerntrust.com. Follow us on Instagram @northerntrustcompany or Northern Trust on LinkedIn.
Northern Trust Corporation, Head Office: 50 South La Salle Street, Chicago, Illinois 60603 U.S.A., incorporated with limited liability in the U.S. Global legal and regulatory information can be found at https://www.northerntrust.com/terms-and-conditions.
8
NORTHERN TRUST CORPORATION
(Supplemental Consolidated Financial Information)
STATEMENT OF INCOME DATA
% Change(1)
($ In Millions Except Per Share Data)
Q3 2025 vs.
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Noninterest Income
Trust, Investment and Other Servicing Fees
$
1,265.5
$
1,231.1
$
1,196.6
3
%
6
%
Foreign Exchange Trading Income
57.2
50.6
54.1
13
6
Treasury Management Fees
9.5
9.7
8.2
(2)
16
Security Commissions and Trading Income
41.8
39.6
35.5
5
18
Other Operating Income
60.6
56.4
111.8
8
(46)
Total Noninterest Income
1,434.6
1,387.4
1,406.2
3
2
Net Interest Income
Interest Income
2,144.3
2,212.8
2,530.2
(3)
(15)
Interest Expense
1,553.5
1,602.3
1,967.9
(3)
(21)
Net Interest Income
590.8
610.5
562.3
(3)
5
Total Revenue
2,025.4
1,997.9
1,968.5
1
3
Provision for Credit Losses
(17.0)
16.5
8.0
N/M
N/M
Noninterest Expense
Compensation
625.3
614.8
583.6
2
7
Employee Benefits
115.2
117.7
109.2
(2)
6
Outside Services
248.2
247.0
256.3
—
(3)
Equipment and Software
294.2
293.7
270.4
—
9
Occupancy
55.0
52.5
53.8
5
2
Other Operating Expense
85.0
90.9
86.1
(6)
(1)
Total Noninterest Expense
1,422.9
1,416.6
1,359.4
—
5
Income before Income Taxes
619.5
564.8
601.1
10
3
Provision for Income Taxes
161.9
143.5
136.2
13
19
NET INCOME
$
457.6
$
421.3
$
464.9
9
%
(2)
%
Preferred Stock Dividends
16.2
4.7
16.2
N/M
—
NET INCOME APPLICABLE TO COMMON STOCK
$
441.4
$
416.6
$
448.7
6
%
(2)
%
Earnings Allocated to Participating Securities
4.2
3.8
3.7
11
14
Earnings Allocated to Common and Potential Common Shares
$
437.2
$
412.8
$
445.0
6
%
(2)
%
Per Common Share
Net Income
Basic
$
2.30
$
2.14
$
2.23
7
%
3
%
Diluted
2.29
2.13
2.22
7
3
Average Common Equity
$
11,822.1
$
11,727.2
$
11,589.2
1
%
2
%
Return on Average Common Equity
14.8
%
14.2
%
15.4
%
Cash Dividends Declared per Common Share
$
0.80
$
0.75
$
0.75
7
%
7
%
Average Common Shares Outstanding (000s)
Basic
190,054
192,752
199,938
(1)
%
(5)
%
Diluted
191,001
193,375
200,549
(1)
(5)
Common Shares Outstanding (EOP) (000s)
189,117
191,233
198,218
(1)
(5)
(1) Percentage calculations are based on actual balances rather than the rounded amounts presented in the table above.
N/M - Not meaningful
EOP - End of period
9
NORTHERN TRUST CORPORATION
(Supplemental Consolidated Financial Information)
STATEMENT OF INCOME DATA
($ In Millions Except Per Share Data)
NINE MONTHS
2025
2024
% Change(1)
Noninterest Income
Trust, Investment and Other Servicing Fees
$
3,710.4
$
3,505.6
6
%
Foreign Exchange Trading Income
166.5
169.5
(2)
Treasury Management Fees
28.8
26.5
9
Security Commissions and Trading Income
120.5
107.7
12
Other Operating Income
167.7
1,097.5
(85)
Investment Security Gains (Losses), net
—
(189.3)
N/M
Total Noninterest Income
4,193.9
4,717.5
(11)
Net Interest Income
Interest Income
6,498.0
7,482.3
(13)
Interest Expense
4,728.6
5,869.0
(19)
Net Interest Income
1,769.4
1,613.3
10
Total Revenue
5,963.3
6,330.8
(6)
Provision for Credit Losses
0.5
7.5
N/M
Noninterest Expense
Compensation
1,884.5
1,875.9
—
Employee Benefits
342.6
310.5
10
Outside Services
740.4
746.5
(1)
Equipment and Software
868.8
800.6
9
Occupancy
160.9
162.7
(1)
Other Operating Expense
259.9
361.8
(28)
Total Noninterest Expense
4,257.1
4,258.0
—
Income before Income Taxes
1,705.7
2,065.3
(17)
Provision for Income Taxes
434.8
489.6
(11)
NET INCOME
$
1,270.9
$
1,575.7
(19)
%
Preferred Stock Dividends
37.1
37.1
—
NET INCOME APPLICABLE TO COMMON STOCK
$
1,233.8
$
1,538.6
(20)
%
Earnings Allocated to Participating Securities
11.6
13.2
(13)
Earnings Allocated to Common and Potential Common Shares
$
1,222.2
$
1,525.4
(20)
%
Per Common Share
Net Income
Basic
$
6.34
$
7.53
(16)
%
Diluted
6.32
7.51
(16)
Average Common Equity
$
11,756.5
$
11,321.7
4
%
Return on Average Common Equity
14.0
%
18.2
%
Cash Dividends Declared per Common Share
$
2.30
$
2.25
2
%
Average Common Shares Outstanding (000s)
Basic
192,647
202,614
(5)
%
Diluted
193,481
203,131
(5)
Common Shares Outstanding (EOP) (000s)
189,117
198,218
(5)
(1)Percentage calculations are based on actual balances rather than the rounded amounts presented in the table above.
N/M - Not meaningful
EOP - End of period
10
NORTHERN TRUST CORPORATION
(Supplemental Consolidated Financial Information)
BALANCE SHEET
($ In Millions)
% Change(1)
September 30, 2025 vs.
September 30, 2025
June 30, 2025
September 30, 2024
June 30, 2025
September 30, 2024
Assets
Federal Reserve and Other Central Bank Deposits
$
49,328.9
$
52,265.5
$
40,848.3
(6)
%
21
%
Interest-Bearing Due from and Deposits with Banks(2)
6,404.5
6,800.9
5,464.7
(6)
17
Federal Funds Sold and Securities Purchased under Agreements to Resell
1,856.3
921.9
981.6
101
89
Debt Securities
Available for Sale
32,889.2
32,250.4
28,311.9
2
16
Held to Maturity
22,974.9
21,400.8
22,708.6
7
1
Total Debt Securities
55,864.1
53,651.2
51,020.5
4
9
Loans
42,949.4
43,323.4
41,950.3
(1)
2
Other Interest-Earning Assets(3)
2,676.2
2,522.6
2,465.7
6
9
Total Earning Assets
159,079.4
159,485.5
142,731.1
—
11
Allowance for Credit Losses
(174.6)
(188.5)
(193.3)
(7)
(10)
Cash and Due from Banks and Other Central Bank Deposits(4)
976.8
2,035.1
3,014.3
(52)
(68)
Buildings and Equipment
457.1
467.7
480.3
(2)
(5)
Goodwill
712.9
714.6
707.8
—
1
Other Assets
9,211.7
9,369.2
9,013.6
(2)
2
Total Assets
$
170,263.3
$
171,883.6
$
155,753.8
(1)
%
9
%
Liabilities and Stockholders’ Equity
Interest-Bearing Deposits
Savings, Money Market and Other
$
29,040.1
$
27,965.1
$
23,069.0
4
%
26
%
Savings Certificates and Other Time
7,358.7
6,742.5
6,255.2
9
18
Non-U.S. Offices - Interest-Bearing
73,509.9
77,206.9
69,684.3
(5)
5
Total Interest-Bearing Deposits
109,908.7
111,914.5
99,008.5
(2)
11
Federal Funds Purchased
1,751.9
2,388.5
2,761.9
(27)
(37)
Securities Sold under Agreements to Repurchase
371.5
841.4
170.8
(56)
117
Other Borrowings(5)
6,580.0
6,532.9
6,903.2
1
(5)
Senior Notes
2,847.2
2,835.2
2,820.9
—
1
Long-Term Debt
4,094.3
4,089.8
4,077.2
—
—
Total Interest-Bearing Liabilities
125,553.6
128,602.3
115,742.5
(2)
8
Demand and Other Noninterest-Bearing Deposits
25,892.4
25,139.2
22,174.8
3
17
Other Liabilities
5,861.3
5,275.6
5,087.5
11
15
Total Liabilities
157,307.3
159,017.1
143,004.8
(1)
10
Common Equity
Common Equity, excluding Accumulated Other Comprehensive Income
12,706.2
12,680.8
12,643.6
—
—
Accumulated Other Comprehensive Income (Loss)
(635.1)
(699.2)
(779.5)
(9)
(19)
Total Common Equity
12,071.1
11,981.6
11,864.1
1
2
Preferred Equity
884.9
884.9
884.9
—
—
Total Equity
12,956.0
12,866.5
12,749.0
1
2
Total Liabilities and Stockholders’ Equity
$
170,263.3
$
171,883.6
$
155,753.8
(1)
%
9
%
(1) Percentage calculations are based on actual balances rather than the rounded amounts presented in the table above.
(2) Interest-Bearing Due from and Deposits with Banks includes the interest-bearing component of Cash and Due from Banks and Interest-Bearing Deposits with Banks as presented on the consolidated balance sheets in our periodic filings with the SEC.
(3) Other Interest-Earning Assets include certain community development investments, collateral deposits with certain securities depositories and clearing houses, Federal Home Loan Bank and Federal Reserve stock, and money market investments which are classified in Other Assets on the consolidated balance sheets in our periodic filings with the SEC.
(4) Cash and Due from Banks and Other Central Bank Deposits includes the noninterest-bearing component of Federal Reserve and Other Central Bank Deposits as presented on the consolidated balance sheets in our periodic filings with the SEC.
(5) Other Borrowings primarily includes advances from the Federal Home Loan Bank of Chicago.
11
NORTHERN TRUST CORPORATION
(Supplemental Consolidated Financial Information)
AVERAGE BALANCE SHEET
($ In Millions)
% Change(1)
Q3 2025 vs.
Q3 2025
Q2 2025
Q3 2024
Q2 2025
Q3 2024
Assets
Federal Reserve and Other Central Bank Deposits
$
33,754.2
$
43,655.3
$
36,067.3
(23)
%
(6)
%
Interest-Bearing Due from and Deposits with Banks(2)
5,237.7
5,321.5
4,828.1
(2)
8
Federal Funds Sold and Securities Purchased under Agreements to Resell
1,300.4
713.2
977.4
82
33
Debt Securities
Available for Sale
33,022.7
31,415.0
27,462.6
5
20
Held to Maturity
22,129.7
20,895.9
22,834.0
6
(3)
Total Debt Securities
55,152.4
52,310.9
50,296.6
5
10
Loans
41,500.6
41,158.0
39,884.0
1
4
Other Interest-Earning Assets(3)
2,393.6
2,663.1
2,714.4
(10)
(12)
Total Earning Assets
139,338.9
145,822.0
134,767.8
(4)
3
Allowance for Credit Losses
(188.0)
(174.9)
(180.5)
8
4
Cash and Due from Banks and Other Central Bank Deposits(4)
1,159.3
1,069.8
1,742.3
8
(33)
Buildings and Equipment
468.4
479.3
482.2
(2)
(3)
Goodwill
712.6
709.1
702.9
—
1
Other Assets
9,550.3
9,813.9
9,328.2
(3)
2
Total Assets
$
151,041.5
$
157,719.2
$
146,842.9
(4)
%
3
%
Liabilities and Stockholders’ Equity
Interest-Bearing Deposits
Savings, Money Market and Other
$
28,348.7
$
28,797.4
$
25,233.0
(2)
%
12
%
Savings Certificates and Other Time
6,700.1
6,652.0
6,639.6
1
1
Non-U.S. Offices - Interest-Bearing
65,354.5
70,158.0
64,347.2
(7)
2
Total Interest-Bearing Deposits
100,403.3
105,607.4
96,219.8
(5)
4
Federal Funds Purchased
2,467.7
2,469.0
2,320.9
—
6
Securities Sold under Agreements to Repurchase
500.4
584.6
504.3
(14)
(1)
Other Borrowings(5)
6,938.4
7,008.2
7,085.9
(1)
(2)
Senior Notes
2,839.6
2,818.2
2,795.6
1
2
Long-Term Debt
4,092.0
4,087.8
4,075.1
—
—
Total Interest-Bearing Liabilities
117,241.4
122,575.2
113,001.6
(4)
4
Demand and Other Noninterest-Bearing Deposits
16,297.3
16,770.4
16,340.9
(3)
—
Other Liabilities
4,795.8
5,761.5
5,026.3
(17)
(5)
Total Liabilities
138,334.5
145,107.1
134,368.8
(5)
3
Common Equity
Common Equity, excluding Accumulated Other Comprehensive Income
12,496.7
12,500.4
12,421.8
—
1
Accumulated Other Comprehensive Income (Loss)
(674.6)
(773.2)
(832.6)
(13)
(19)
Total Common Equity
11,822.1
11,727.2
11,589.2
1
2
Preferred Equity
884.9
884.9
884.9
—
—
Total Equity
12,707.0
12,612.1
12,474.1
1
2
Total Liabilities and Stockholders’ Equity
$
151,041.5
$
157,719.2
$
146,842.9
(4)
%
3
%
(1) Percentage calculations are based on actual balances rather than the rounded amounts presented in the table above.
(2) Interest-Bearing Due from and Deposits with Banks includes the interest-bearing component of Cash and Due from Banks and Interest-Bearing Deposits with Banks as presented on the consolidated balance sheets in our periodic filings with the SEC.
(3) Other Interest-Earning Assets include certain community development investments, collateral deposits with certain securities depositories and clearing houses, Federal Home Loan Bank and Federal Reserve stock, and money market investments which are classified in Other Assets on the consolidated balance sheets in our periodic filings with the SEC.
(4) Cash and Due from Banks and Other Central Bank Deposits includes the noninterest-bearing component of Federal Reserve and Other Central Bank Deposits as presented on the consolidated balance sheets in our periodic filings with the SEC.
(5) Other Borrowings primarily includes advances from the Federal Home Loan Bank of Chicago.
12
NORTHERN TRUST CORPORATION
(Supplemental Consolidated Financial Information)
QUARTERLY TREND DATA
QUARTERS
($ In Millions Except Per Share Data)
2025
2024
THIRD
SECOND
FIRST
FOURTH
THIRD
Net Income Summary
Trust, Investment and Other Servicing Fees
$
1,265.5
$
1,231.1
$
1,213.8
$
1,222.2
$
1,196.6
Other Noninterest Income
169.1
156.3
158.1
173.6
209.6
Net Interest Income
590.8
610.5
568.1
563.8
562.3
Total Revenue
2,025.4
1,997.9
1,940.0
1,959.6
1,968.5
Provision for Credit Losses
(17.0)
16.5
1.0
(10.5)
8.0
Noninterest Expense
1,422.9
1,416.6
1,417.6
1,375.9
1,359.4
Income before Income Taxes
619.5
564.8
521.4
594.2
601.1
Provision for Income Taxes
161.9
143.5
129.4
138.8
136.2
Net Income
$
457.6
$
421.3
$
392.0
$
455.4
$
464.9
Per Common Share
Net Income - Basic
$
2.30
$
2.14
$
1.91
$
2.27
$
2.23
- Diluted
2.29
2.13
1.90
2.26
2.22
Cash Dividends Declared per Common Share
0.80
0.75
0.75
0.75
0.75
Book Value (EOP)
63.83
62.65
61.65
60.74
59.85
Market Value (EOP)
134.60
126.79
98.65
102.50
90.03
Financial Ratios
Return on Average Common Equity
14.8
%
14.2
%
13.0
%
15.3
%
15.4
%
Net Interest Margin (GAAP)
1.68
1.68
1.67
1.68
1.66
Net Interest Margin (FTE*)
1.70
1.69
1.69
1.71
1.68
Assets Under Custody / Administration ($ in Billions) - End Of Period
Asset Servicing
$
16,990.4
$
16,864.9
$
15,804.7
$
15,640.1
$
16,278.0
Wealth Management
1,257.2
1,203.4
1,119.3
1,147.9
1,145.0
Total Assets Under Custody / Administration
$
18,247.6
$
18,068.3
$
16,924.0
$
16,788.0
$
17,423.0
Assets Under Custody ($ In Billions) - End Of Period
Asset Servicing
$
13,195.0
$
13,056.5
$
12,163.6
$
12,214.0
$
12,662.1
Wealth Management
1,244.1
1,187.2
1,105.9
1,135.2
1,132.7
Total Assets Under Custody
$
14,439.1
$
14,243.7
$
13,269.5
$
13,349.2
$
13,794.8
Assets Under Management ($ In Billions) - End Of Period
Asset Servicing
$
1,280.1
$
1,229.2
$
1,160.9
$
1,159.7
$
1,177.9
Wealth Management
492.6
468.5
446.9
450.7
443.9
Total Assets Under Management
$
1,772.7
$
1,697.7
$
1,607.8
$
1,610.4
$
1,621.8
Asset Quality ($ In Millions) - End Of Period
Nonaccrual Loans/Assets(1)
$
78.8
$
92.8
$
73.1
$
56.0
$
39.3
Nonaccrual Assets / Loans(1)
0.18
%
0.21
%
0.18
%
0.13
%
0.09
%
Gross Charge-offs
$
(2.1)
$
(0.1)
$
(0.3)
$
(4.1)
$
—
Gross Recoveries
1.7
0.4
0.5
0.7
2.4
Net Recoveries (Charge-offs)
$
(0.4)
$
0.3
$
0.2
$
(3.4)
$
2.4
Annualized Net Recoveries (Charge-offs) to Avg Loans
—
%
—
%
—
%
(0.03)
%
0.02
%
Allowance for Credit Losses Assigned to:
Loans
$
164.4
$
180.5
$
167.1
$
168.0
$
184.8
Undrawn Loan Commitments and Standby Letters of Credit
32.1
34.7
32.8
30.4
26.5
Debt Securities and Other Financial Assets
10.2
8.9
7.4
7.7
8.7
Loans Allowance / Nonaccrual Loans
2.1
x
1.9
x
2.3
x
3.0
x
4.7
x
(*) Net interest margin presented on an FTE basis is a non-GAAP financial measure. Refer to the Reconciliation to Fully Taxable Equivalent section for further detail.
(1) There was no Other Real Estate Owned (OREO) for any of the periods presented.
13
Mentions · how they’re counted
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 0 | 0 | 0 |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 0 | — | 0 |
| Recession recession, downturn, contraction, slowdown | 0 | 0 | 0 |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 0 | 0 | 0 |
| Buybacks share repurchase, buyback program | 1 | — | 1 |
Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.
Source: SEC EDGAR · public domain · Highlights by Palanor