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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 2.46B | 5.53B | -486M | 2.63B | 2.39B | 1.36B | 1.9B | 2.59B | 1.77B | 1.72B | 1.51B | 1.83B | 936M | 839.3M | 814.4M | 1.25B | 790.2M | 1.01B | 855.3M | 880.7M | 388.5M | 583.1M | 654.8M | 511.4M | 698.7M | 725.5M | 371.1M | 510.5M | 430.9M | 201.1M | 348M |
| 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 Income | 1.87B | 1.74B | 2.03B | 1.11B | 1.34B | 1.55B | 1.21B | 1.49B | 1.56B | 1.2B | 1.03B | 973.8M | 811.8M | 731.3M | 687.3M | 603.6M | 669.5M | 864.2M | 794.8M | 726.9M | 665.4M | 584.4M | 505.6M | 404.8M | 447.1M | 487.5M | 485.1M | 405M | 353.9M | 309.4M | 258.8M |
| Depreciation & Amortization | 785.5M | 779.1M | 716.8M | 634.6M | 553.6M | 515.6M | 500.3M | 458.9M | 460.9M | 421.7M | 373.3M | 351.6M | 335.7M | 318.5M | 289.4M | 265.1M | 249.5M | 243.7M | 220.4M | 211.4M | 199.6M | 191.7M | 176.4M | 186.3M | 57.7M | 23.8M | -88.8M | 34.3M | -108.4M | -89.7M | -31.1M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 194.5M | 194.5M | 20.7M | -48.2M | -142.7M | 2M | 16.4M | 34.3M | 10.5M | -76.1M | -175.8M | -146.2M | -36.4M | 66.6M | 79.7M | 97.2M | 12.1M | 183.8M | -190.9M | -70.3M | 83.9M | 71.1M | 96.5M | 87.9M | 95.6M | 129.5M | 88.4M | 95.3M | 57M | 38M | 29.5M |
| Other Non-Cash Items | -1.97B | 109.1M | -102.4M | 951.1M | -285.7M | 191.1M | 182.3M | -402.8M | 737.8M | -238M | 718.7M | -328.6M | 112.5M | 222.4M | -80.7M | 406.5M | 166.3M | -516.3M | 219.2M | 227.8M | -324.7M | -146.6M | -141M | -81.9M | 95.2M | 37.3M | -72.8M | -32.4M | 162.1M | -72.5M | 63.7M |
| Working Capital Changes | 1.58B | 2.71B | -3.15B | -19.2M | 931.2M | -898M | -11.5M | 1.01B | -998.1M | 413.8M | -438.7M | 983.8M | -287.6M | -499.5M | -161.3M | -118.1M | -307.2M | 239.3M | -188.2M | -215.1M | -235.7M | -117.5M | 17.3M | -85.7M | 3.1M | 47.4M | -40.8M | 8.3M | -33.7M | 15.9M | 27.1M |
| Change in Receivables | 203.6M | 0 | 177.4M | -32.4M | 119.2M | -423.7M | 29.9M | -121M | -327M | -83.1M | -258.2M | 190.6M | 76.1M | -237.7M | -23.4M | -295.2M | 62.9M | 126.7M | -8.3M | -224M | -242.9M | -129.1M | 11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 5.7M | -24.8M | -41.9M | 85.8M | 172.6M | -7.8M | -23.6M | -23.6M | 28.5M | 10.7M | -100K | -8.2M | -4.5M | -11.2M | -10M | 5M | 7.7M | -13.8M | -1M | 3.4M | 13M | 11.8M | 1.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -6.4B | -20.17B | -2.56B | 4.78B | 25.93B | -18.6B | -29.92B | -3.4B | 4.33B | -14.02B | -10.19B | -6.9B | -8.23B | -5.68B | 1.63B | -15.39B | -1.77B | -1.68B | -14.35B | -7.47B | -5.38B | -4.07B | -3.48B | -2.58B | 663M | -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 Revenue | 0.35% | 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% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 103.54B | 60.12B | 94.51B | 96.74B | 94.47B | 102.71B | 94.41B | 82.4B | 83.53B | 79.02B | 77.87B | 70.01B | 64.19B | 58.85B | 59.2B | 58.78B | 47.57B | 45.12B | 44.95B | 32.91B | 33.53B | 29.76B | 26.85B | 27.13B | 24.49B | 24.29B | 25.24B | 21.46B | 19.35B | 16.64B | 15.6B |
| Other Investing | 2.71B | -12.45B | -784.9M | 1.26B | 19.28B | -14.86B | -23.12B | -3.62B | 9.59B | -12.03B | -2.09B | -2.44B | -4.73B | -6.02B | 1.64B | -5.03B | 1.61B | 582.8M | -7.17B | -11.03B | -4.24B | -1.53B | -3.73B | 61.8M | -1.63B | -1.69B | -6.15B | -885.4M | -2.17B | -1.69B | -1.68B |
| Cash from Financing | 5.23B | 15.18B | 3.44B | -7.18B | -26.44B | 16.07B | 27.87B | 615.9M | -5.82B | 11.25B | 7.54B | 8.53B | 7.07B | 4.39B | -3.07B | 15.8B | 1.15B | 421.2M | 12.38B | 5.46B | 6.81B | 4.52B | 3.25B | 992M | -1.28B | 3.26B | 6.46B | 234.7M | 1.99B | 3.25B | 1.24B |
| 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 | -523.1M | 82.4M | -496.9M | -92.2M | -309.7M | -162.4M | -79M | -5.9M | -752.6M | 1.51B | -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 | -147.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 6.5B | 16.8B | 5.13B | -7.11B | -31.06B | 18.17B | 31.42B | 2.59B | -6.49B | 11.07B | 6.74B | 7.3B | 8.27B | 3.71B | -1.7B | 15.91B | 1.77B | 776.8M | 11.93B | 6.21B | 7.21B | 3.36B | 4.21B | 192.9M | 1.07B | 2.22B | 1.47B | 3.18B | 1.85B | 2.84B | 1.31B |
| Net Change in Cash | 1.45B | 1.2B | -114.3M | 137.3M | 1.6B | -1.33B | -69.7M | -122.4M | 63.5M | -813.9M | -1.09B | 3.4B | -138M | -590.3M | -562.6M | 1.5B | 326.2M | -156.4M | -1.27B | -1.04B | 1.96B | 943.7M | 456.6M | -1.08B | 79.9M | 304.5M | 309.9M | -388.1M | 627.1M | -1.29B | -1.31B |
| Free Cash Flow | 1.63B | 5.46B | -1.23B | 1.95B | 1.67B | 840.9M | 1.34B | 1.99B | 1.26B | 1.25B | 1.04B | 1.4B | 526.5M | 454.4M | 501.9M | 883.2M | 479.1M | 700.5M | 547.3M | 627.2M | 150M | 388.2M | 521.7M | 429.5M | 588.3M | 597.2M | 234M | 410.6M | 346.4M | 143.6M | 291.2M |
| 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 Share | 8.73 | 28.95 | -6.10 | 9.39 | 7.99 | 4.03 | 6.39 | 9.24 | 5.62 | 5.43 | 4.52 | 5.98 | 2.21 | 1.89 | 2.08 | 3.65 | 1.98 | 2.96 | 2.44 | 2.81 | 0.68 | 1.75 | 2.38 | 1.92 | 2.61 | 2.61 | 1.01 | 1.79 | 1.51 | 0.63 | 1.27 |
| FCF Conversion (FCF/Net Income) | 0.87x | 3.19x | -0.24x | 2.37x | 1.79x | 0.88x | 1.57x | 1.74x | 1.14x | 1.43x | 1.46x | 1.88x | 1.15x | 1.15x | 1.18x | 2.08x | 1.18x | 1.17x | 1.08x | 1.21x | 0.58x | 1.00x | 1.30x | 1.26x | 1.56x | 1.49x | 0.76x | 1.26x | 1.22x | 0.65x | 1.34x |
| Interest Paid | 6.25B | 6.22B | 7.61B | 5.29B | 822.4M | 30.8M | 226.8M | 845.5M | 670.2M | 328.8M | 181.6M | 161.6M | 186.5M | 231.9M | 307.4M | 394.5M | 370.3M | 420M | 1.4B | 1.88B | 1.46B | 917.3M | 555.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 472.4M | 426.8M | 268.6M | 362.5M | 459.9M | 371M | 327.7M | 437M | 493.5M | 441.2M | 754.2M | 390M | 279.2M | 262.6M | 188.5M | 153.3M | 173.1M | 409.6M | 485.1M | 368M | 304.1M | 179.6M | 165M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital 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.
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.
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.
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.
Quick answers to the most common questions about buying NTRS stock.
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.
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.
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.
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.