VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NTRSNorthern Trust Corporation
$173.87$32.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNTRSCash Flow

Northern Trust Corporation (NTRS) Cash Flow Statement

30Y historyFree accessUpdated daily

Earnings quality appears inconsistent, with the operating cash flow to net income ratio exhibiting extreme volatility, ranging from negative 6.77 to positive 24.79.

NTRS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations2.46B5.53B-486M2.63B2.39B1.36B1.9B2.59B1.77B1.72B1.51B1.83B936M839.3M814.4M1.25B790.2M1.01B855.3M880.7M388.5M583.1M654.8M511.4M698.7M725.5M371.1M510.5M430.9M201.1M348M
Operating CF Margin %-38.7%-3.06%21.67%30.86%20.9%30.1%37.59%26.54%30.1%30.08%38.57%20.74%19.61%19.42%30.09%19.63%23.58%15.51%16.17%8.63%16.45%23.15%19.69%25.18%22.02%10.37%18.21%16.74%8.87%18.02%
Operating CF Growth %-48.34%1238.58%-118.51%9.75%76.43%-28.51%-26.82%46.65%2.74%13.93%-17.68%95.98%11.52%3.06%-35.07%58.73%-22.12%18.64%-2.88%126.69%-33.37%-10.95%28.04%-26.81%-3.69%95.5%-27.31%18.47%114.27%-42.21%145.42%
Net Income1.87B1.74B2.03B1.11B1.34B1.55B1.21B1.49B1.56B1.2B1.03B973.8M811.8M731.3M687.3M603.6M669.5M864.2M794.8M726.9M665.4M584.4M505.6M404.8M447.1M487.5M485.1M405M353.9M309.4M258.8M
Depreciation & Amortization785.5M779.1M716.8M634.6M553.6M515.6M500.3M458.9M460.9M421.7M373.3M351.6M335.7M318.5M289.4M265.1M249.5M243.7M220.4M211.4M199.6M191.7M176.4M186.3M57.7M23.8M-88.8M34.3M-108.4M-89.7M-31.1M
Stock-Based Compensation0000000000000000000000000000000
Deferred Taxes194.5M194.5M20.7M-48.2M-142.7M2M16.4M34.3M10.5M-76.1M-175.8M-146.2M-36.4M66.6M79.7M97.2M12.1M183.8M-190.9M-70.3M83.9M71.1M96.5M87.9M95.6M129.5M88.4M95.3M57M38M29.5M
Other Non-Cash Items-1.97B109.1M-102.4M951.1M-285.7M191.1M182.3M-402.8M737.8M-238M718.7M-328.6M112.5M222.4M-80.7M406.5M166.3M-516.3M219.2M227.8M-324.7M-146.6M-141M-81.9M95.2M37.3M-72.8M-32.4M162.1M-72.5M63.7M
Working Capital Changes1.58B2.71B-3.15B-19.2M931.2M-898M-11.5M1.01B-998.1M413.8M-438.7M983.8M-287.6M-499.5M-161.3M-118.1M-307.2M239.3M-188.2M-215.1M-235.7M-117.5M17.3M-85.7M3.1M47.4M-40.8M8.3M-33.7M15.9M27.1M
Change in Receivables203.6M0177.4M-32.4M119.2M-423.7M29.9M-121M-327M-83.1M-258.2M190.6M76.1M-237.7M-23.4M-295.2M62.9M126.7M-8.3M-224M-242.9M-129.1M11M00000000
Change in Inventory0000000000000000000000000000000
Change in Payables5.7M-24.8M-41.9M85.8M172.6M-7.8M-23.6M-23.6M28.5M10.7M-100K-8.2M-4.5M-11.2M-10M5M7.7M-13.8M-1M3.4M13M11.8M1.5M00000000
Cash from Investing-6.4B-20.17B-2.56B4.78B25.93B-18.6B-29.92B-3.4B4.33B-14.02B-10.19B-6.9B-8.23B-5.68B1.63B-15.39B-1.77B-1.68B-14.35B-7.47B-5.38B-4.07B-3.48B-2.58B663M-3.68B-6.52B-1.13B-1.79B-3B-1.61B
Capital Expenditures-50.6M-774.2M-101.5M-116.5M-128.6M-95.5M-135.8M-158M-97.6M-91.6M-111.3M-98.5M-81.9M-91.9M-73.3M-96.9M-90.5M-132.6M-102.3M-89.5M-99.4M-85.9M-49.3M-81.9M-110.4M-128.3M-137.1M-99.9M-84.5M-57.5M-56.8M
CapEx % of Revenue0.35%5.41%0.64%0.96%1.66%1.47%2.16%2.29%1.47%1.6%2.22%2.07%1.81%2.15%1.75%2.32%2.25%3.08%1.85%1.64%2.21%2.42%1.74%3.15%3.98%3.9%3.83%3.56%3.28%2.54%2.94%
Acquisitions0------------------------------
Investments103.54B60.12B94.51B96.74B94.47B102.71B94.41B82.4B83.53B79.02B77.87B70.01B64.19B58.85B59.2B58.78B47.57B45.12B44.95B32.91B33.53B29.76B26.85B27.13B24.49B24.29B25.24B21.46B19.35B16.64B15.6B
Other Investing2.71B-12.45B-784.9M1.26B19.28B-14.86B-23.12B-3.62B9.59B-12.03B-2.09B-2.44B-4.73B-6.02B1.64B-5.03B1.61B582.8M-7.17B-11.03B-4.24B-1.53B-3.73B61.8M-1.63B-1.69B-6.15B-885.4M-2.17B-1.69B-1.68B
Cash from Financing5.23B15.18B3.44B-7.18B-26.44B16.07B27.87B615.9M-5.82B11.25B7.54B8.53B7.07B4.39B-3.07B15.8B1.15B421.2M12.38B5.46B6.81B4.52B3.25B992M-1.28B3.26B6.46B234.7M1.99B3.25B1.24B
Debt Issued (Net)0------------------------------
Equity Issued (Net)-1.34B-1.27B-937.8M-347.5M-35.4M-267.6M-699.8M-707.7M-924.3M-523.1M82.4M-496.9M-92.2M-309.7M-162.4M-79M-5.9M-752.6M1.51B-213M-127.4M-165.3M-147.6M-204.5M-119.6M-133.1M-163.1M-115.6M-97M-53.2M-106.1M
Dividends Paid-635.8M-633.4M-644.1M-663.3M-796.7M-625.1M-630.5M-576.1M-451.8M-406.6M-356.4M-348.4M-302.9M-220.6M-354.3M-273.7M-273.2M-306.9M-247.7M-219.5M-200.5M-183.5M-167M-150.7M-152.8M-142.3M-125.8M-111.4M-98.5M-85.3M-74.7M
Share Repurchases-1.35B-1.27B-937.8M-347.5M-35.4M-267.6M-299.8M-1.1B-924.3M-523.1M-411.1M-496.9M-480.7M-309.7M-162.4M-79M-5.9M-10.7M-68.3M-213M-127.4M-165.3M-147.6M00000000
Other Financing6.5B16.8B5.13B-7.11B-31.06B18.17B31.42B2.59B-6.49B11.07B6.74B7.3B8.27B3.71B-1.7B15.91B1.77B776.8M11.93B6.21B7.21B3.36B4.21B192.9M1.07B2.22B1.47B3.18B1.85B2.84B1.31B
Net Change in Cash1.45B1.2B-114.3M137.3M1.6B-1.33B-69.7M-122.4M63.5M-813.9M-1.09B3.4B-138M-590.3M-562.6M1.5B326.2M-156.4M-1.27B-1.04B1.96B943.7M456.6M-1.08B79.9M304.5M309.9M-388.1M627.1M-1.29B-1.31B
Free Cash Flow1.63B5.46B-1.23B1.95B1.67B840.9M1.34B1.99B1.26B1.25B1.04B1.4B526.5M454.4M501.9M883.2M479.1M700.5M547.3M627.2M150M388.2M521.7M429.5M588.3M597.2M234M410.6M346.4M143.6M291.2M
FCF Margin %11.17%38.18%-7.76%16.09%21.53%12.96%21.21%28.89%18.94%21.83%20.65%29.45%11.67%10.62%11.97%21.19%11.9%16.28%9.92%11.52%3.33%10.95%18.44%16.53%21.2%18.13%6.54%14.64%13.45%6.33%15.08%
FCF Growth %-44.14%543.32%-163.16%16.83%98.47%-37.08%-32.92%57.92%1.11%20.36%-26%166.08%15.87%-9.46%-43.17%84.35%-31.61%27.99%-12.74%318.13%-61.36%-25.59%21.47%-26.99%-1.49%155.21%-43.01%18.53%141.23%-50.69%191.2%
FCF per Share8.7328.95-6.109.397.994.036.399.245.625.434.525.982.211.892.083.651.982.962.442.810.681.752.381.922.612.611.011.791.510.631.27
FCF Conversion (FCF/Net Income)0.87x3.19x-0.24x2.37x1.79x0.88x1.57x1.74x1.14x1.43x1.46x1.88x1.15x1.15x1.18x2.08x1.18x1.17x1.08x1.21x0.58x1.00x1.30x1.26x1.56x1.49x0.76x1.26x1.22x0.65x1.34x
Interest Paid6.25B6.22B7.61B5.29B822.4M30.8M226.8M845.5M670.2M328.8M181.6M161.6M186.5M231.9M307.4M394.5M370.3M420M1.4B1.88B1.46B917.3M555.7M00000000
Taxes Paid472.4M426.8M268.6M362.5M459.9M371M327.7M437M493.5M441.2M754.2M390M279.2M262.6M188.5M153.3M173.1M409.6M485.1M368M304.1M179.6M165M00000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

As reported in quarterly financial statements, Northern Trust's operating cash flow to net income ratio has fluctuated wildly, ranging from a negative 6.77 in 2024Q1 to a positive 24.79 in 2023Q4, indicating that reported earnings are frequently decoupled from actual cash generation capabilities.

The extreme variance in the OCF/NI ratio suggests that accrual-based accounting measures are heavily influenced by non-cash items or timing differences inherent in trust banking operations. Investors should monitor whether this instability reflects genuine operational friction or merely the accounting treatment of large-scale institutional client settlements.

Free Cash Flow Path Unpredictable

Based on historical data, Northern Trust's free cash flow trajectory remains highly erratic, with margins swinging from a negative 77.8% in 2024Q4 to a positive 79.5% in 2023Q4, highlighting a lack of consistent cash conversion that complicates long-term valuation models for the firm.

The inability to maintain a stable FCF margin suggests that the company's cash flow is highly sensitive to external market conditions rather than internal operational efficiency. This volatility warrants further investigation into whether the firm's core fee-based revenue streams are sufficient to cover capital requirements during periods of market stress.

Working Capital Swings Drive Liquidity

According to recent SEC filings, Northern Trust's working capital changes have been the primary driver of cash flow variance, with swings as large as a $3.1 billion inflow in 2025Q4 followed by a $1.3 billion outflow in 2026Q1, reflecting significant underlying liquidity movements.

These massive fluctuations in working capital appear to be tied to the timing of institutional client deposits and settlement activities rather than traditional inventory or receivables management. Such movements suggest that the firm's cash flow statement is heavily impacted by the custodial nature of its business model.

Capital Return Remains Aggressive Despite

As evidenced by the provided financial data, Northern Trust has consistently prioritized shareholder returns, with quarterly buybacks often exceeding $300 million even during periods of negative free cash flow, suggesting a management commitment to capital return that may be disconnected from immediate cash generation.

The persistence of share repurchases despite significant FCF volatility may indicate that management relies on balance sheet liquidity rather than operational cash flow to fund these distributions. This strategy warrants caution, as it could potentially limit the firm's flexibility if market conditions necessitate a more conservative capital preservation stance.

NTRS — Frequently Asked Questions

Quick answers to the most common questions about buying NTRS stock.

How much cash does Northern Trust Corporation (NTRS) generate from operations?

Northern Trust Corporation (NTRS) generated $5.53B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Northern Trust Corporation's free cash flow?

Northern Trust Corporation (NTRS) generated $5.46B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Northern Trust Corporation's capital expenditure (CapEx)?

Northern Trust Corporation (NTRS) spent $774.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Northern Trust Corporation distribute cash to shareholders?

In 2025, Northern Trust Corporation (NTRS) returned $633.4M to shareholders via cash dividends and spent $1.27B on share repurchases. This shows the company's commitment to returning capital to its equity investors.