UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended JuneSeptember 30, 2005
OR
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 0-5965
NORTHERN TRUST CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 36-2723087 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
50 South LaSalle Street Chicago, Illinois | ||
| (Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: (312) 630-6000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes x No ¨
218,361,617Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2). Yes ¨ No x
218,246,333 Shares - $1.66 2/3 Par Value
(Shares of Common Stock Outstanding on JuneSeptember 30, 2005)
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ In Millions Except Share Information) | September 30 2005 | December 31 2004 | September 30 2004 | |||||||||
Assets | ||||||||||||
Cash and Due from Banks | $ | 2,478.4 | $ | 2,052.5 | $ | 2,278.2 | ||||||
Federal Funds Sold and Securities Purchased under Agreements to Resell | 1,005.5 | 1,339.9 | 751.9 | |||||||||
Time Deposits with Banks | 10,855.7 | 11,793.2 | 11,115.4 | |||||||||
Other Interest-Bearing Deposits | 35.9 | 34.4 | 28.8 | |||||||||
Securities | ||||||||||||
Available for Sale | 9,343.8 | 7,918.9 | 5,612.8 | |||||||||
Held to Maturity (Fair value - $1,166.4 at September 2005, $1,156.6 at December 2004, $1,164.4 at September 2004) | 1,137.4 | 1,120.2 | 1,127.5 | |||||||||
Trading Account | 3.9 | 2.6 | 2.2 | |||||||||
Total Securities | 10,485.1 | 9,041.7 | 6,742.5 | |||||||||
Loans and Leases | ||||||||||||
Commercial and Other | 11,061.0 | 9,847.4 | 9,656.0 | |||||||||
Residential Mortgages | 8,253.3 | 8,095.3 | 8,043.4 | |||||||||
Total Loans and Leases (Net of unearned income - $456.5 at September 2005, $487.5 at December 2004, $482.9 at September 2004) | 19,314.3 | 17,942.7 | 17,699.4 | |||||||||
Reserve for Credit Losses Assigned to Loans and Leases | (126.4 | ) | (130.7 | ) | (140.4 | ) | ||||||
Buildings and Equipment | 475.1 | 465.1 | 469.8 | |||||||||
Customers’ Acceptance Liability | .7 | 2.0 | 1.0 | |||||||||
Trust Security Settlement Receivables | 284.2 | 148.9 | 234.9 | |||||||||
Other Assets | 3,618.9 | 2,587.0 | 1,928.5 | |||||||||
Total Assets | $ | 48,427.4 | $ | 45,276.7 | $ | 41,110.0 | ||||||
Liabilities | ||||||||||||
Deposits | ||||||||||||
Demand and Other Noninterest-Bearing | $ | 4,865.8 | $ | 5,472.8 | $ | 4,668.3 | ||||||
Savings and Money Market | 7,128.2 | 7,950.6 | 7,368.4 | |||||||||
Savings Certificates | 1,525.0 | 1,494.0 | 1,465.3 | |||||||||
Other Time | 385.9 | 370.7 | 366.5 | |||||||||
Foreign Offices - Demand | 1,857.9 | 904.2 | 1,363.6 | |||||||||
- Time | 17,732.6 | 14,865.3 | 13,385.7 | |||||||||
Total Deposits | 33,495.4 | 31,057.6 | 28,617.8 | |||||||||
Federal Funds Purchased | 1,217.8 | 1,018.3 | 1,294.6 | |||||||||
Securities Sold Under Agreements to Repurchase | 1,565.9 | 2,847.9 | 1,130.3 | |||||||||
Commercial Paper | 135.0 | 145.4 | 145.4 | |||||||||
Other Borrowings | 3,306.3 | 3,177.0 | 3,558.8 | |||||||||
Senior Notes | 276.2 | 200.0 | 350.0 | |||||||||
Long-Term Debt | 1,025.6 | 863.6 | 863.8 | |||||||||
Floating Rate Capital Debt | 276.4 | 276.3 | 276.3 | |||||||||
Liability on Acceptances | .7 | 2.0 | 1.0 | |||||||||
Other Liabilities | 3,599.1 | 2,393.0 | 1,646.5 | |||||||||
Total Liabilities | 44,898.4 | 41,981.1 | 37,884.5 | |||||||||
Stockholders’ Equity | ||||||||||||
Common Stock, $1.66 2/3 Par Value; Authorized 560,000,000 shares; Outstanding 218,246,333 shares at September 2005, 219,067,733 shares at December 2004 and 219,209,338 shares at September 2004 | 379.8 | 379.8 | 379.8 | |||||||||
Retained Earnings | 3,574.4 | 3,300.6 | 3,218.3 | |||||||||
Accumulated Other Comprehensive Income | (18.6 | ) | (14.7 | ) | (14.3 | ) | ||||||
Common Stock Issuable - Stock Incentive Plans | 73.1 | 63.0 | 72.6 | |||||||||
Deferred Compensation | (32.4 | ) | (25.0 | ) | (28.0 | ) | ||||||
Treasury Stock - (at cost, 9,675,191 shares at September 2005, 8,853,791 shares at December 2004 and 8,712,186 shares at September 2004) | (447.3 | ) | (408.1 | ) | (402.9 | ) | ||||||
Total Stockholders’ Equity | 3,529.0 | 3,295.6 | 3,225.5 | |||||||||
Total Liabilities and Stockholders’ Equity | $ | 48,427.4 | $ | 45,276.7 | $ | 41,110.0 | ||||||
2
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||
($ In Millions Except Per Share Information) | 2005 | 2004 | 2005 | 2004 | |||||||||
Noninterest Income | |||||||||||||
Trust, Investment and Other Servicing Fees | $ | 402.1 | $ | 336.2 | $ | 759.3 | $ | 664.1 | |||||
Foreign Exchange Trading Profits | 51.6 | 47.5 | 89.8 | 88.9 | |||||||||
Treasury Management Fees | 18.4 | 22.7 | 38.1 | 45.7 | |||||||||
Security Commissions and Trading Income | 14.4 | 12.9 | 28.5 | 27.4 | |||||||||
Other Operating Income | 21.1 | 19.2 | 41.2 | 38.9 | |||||||||
Investment Security Gains | — | .1 | .1 | .1 | |||||||||
Total Noninterest Income | 507.6 | 438.6 | 957.0 | 865.1 | |||||||||
Net Interest Income | |||||||||||||
Interest Income | 394.8 | 257.3 | 738.3 | 511.7 | |||||||||
Interest Expense | 229.7 | 124.3 | 415.8 | 240.2 | |||||||||
Net Interest Income | 165.1 | 133.0 | 322.5 | 271.5 | |||||||||
Provision for Credit Losses | — | — | — | (5.0 | ) | ||||||||
Net Interest Income after Provision for Credit Losses | 165.1 | 133.0 | 322.5 | 276.5 | |||||||||
Noninterest Expenses | |||||||||||||
Compensation | 197.0 | 166.8 | 375.2 | 332.2 | |||||||||
Employee Benefits | 48.9 | 42.9 | 95.3 | 81.3 | |||||||||
Occupancy Expense | 32.7 | 31.0 | 63.0 | 61.7 | |||||||||
Equipment Expense | 20.6 | 20.4 | 39.9 | 40.5 | |||||||||
Other Operating Expenses | 142.4 | 116.1 | 263.2 | 238.7 | |||||||||
Total Noninterest Expenses | 441.6 | 377.2 | 836.6 | 754.4 | |||||||||
Income before Income Taxes | 231.1 | 194.4 | 442.9 | 387.2 | |||||||||
Provision for Income Taxes | 81.1 | 63.6 | 153.8 | 128.9 | |||||||||
| Net Income | $ | 150.0 | $ | 130.8 | $ | 289.1 | $ | 258.3 | |||||
| Per Common Share | |||||||||||||
Net Income | |||||||||||||
- Basic | $ | .69 | $ | .60 | $ | 1.32 | $ | 1.17 | |||||
- Diluted | .68 | .59 | 1.31 | 1.15 | |||||||||
Cash Dividends Declared | .21 | .19 | .42 | .38 | |||||||||
Average Number of Common Shares Outstanding | |||||||||||||
- Basic | 218,114,436 | 219,826,748 | 218,283,040 | 219,964,790 | |||||||||
- Diluted | 221,335,272 | 223,350,239 | 221,495,666 | 223,867,309 | |||||||||
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
($ In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Net Income | $ | 150.0 | $ | 130.8 | $ | 289.1 | $ | 258.3 | ||||||||
Other Comprehensive Income (net of tax) | ||||||||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | .1 | (5.0 | ) | (.2 | ) | (5.1 | ) | |||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | (1.6 | ) | .8 | (1.4 | ) | (1.5 | ) | |||||||||
Foreign Currency Translation Adjustments | .9 | (.4 | ) | .8 | (.8 | ) | ||||||||||
Other Comprehensive Income | (.6 | ) | (4.6 | ) | (.8 | ) | (7.4 | ) | ||||||||
Comprehensive Income | $ | 149.4 | $ | 126.2 | $ | 288.3 | $ | 250.9 | ||||||||
3
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY - INCOME
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||
($ In Millions Except Per Share Information) | 2005 | 2004 | 2005 | 2004 | |||||||||
Noninterest Income | |||||||||||||
Trust, Investment and Other Servicing Fees | $ | 396.6 | $ | 327.5 | $ | 1,155.9 | $ | 991.6 | |||||
Foreign Exchange Trading Profits | 46.4 | 26.5 | 136.2 | 115.4 | |||||||||
Treasury Management Fees | 17.3 | 22.4 | 55.4 | 68.1 | |||||||||
Security Commissions and Trading Income | 13.9 | 11.4 | 42.4 | 38.8 | |||||||||
Other Operating Income | 27.4 | 19.6 | 68.6 | 58.5 | |||||||||
Investment Security Gains | .1 | — | .2 | .1 | |||||||||
Total Noninterest Income | 501.7 | 407.4 | 1,458.7 | 1,272.5 | |||||||||
Net Interest Income | |||||||||||||
Interest Income | 410.3 | 279.3 | 1,148.6 | 791.0 | |||||||||
Interest Expense | 241.9 | 140.3 | 657.7 | 380.5 | |||||||||
Net Interest Income | 168.4 | 139.0 | 490.9 | 410.5 | |||||||||
Provision for Credit Losses | 2.5 | — | 2.5 | (5.0 | ) | ||||||||
Net Interest Income after Provision for Credit Losses | 165.9 | 139.0 | 488.4 | 415.5 | |||||||||
Noninterest Expenses | |||||||||||||
Compensation | 198.6 | 161.7 | 573.8 | 493.9 | |||||||||
Employee Benefits | 47.9 | 33.5 | 143.2 | 114.8 | |||||||||
Occupancy Expense | 33.3 | 30.5 | 96.3 | 92.2 | |||||||||
Equipment Expense | 20.7 | 21.4 | 60.6 | 61.9 | |||||||||
Other Operating Expenses | 141.1 | 130.7 | 404.3 | 369.4 | |||||||||
Total Noninterest Expenses | 441.6 | 377.8 | 1,278.2 | 1,132.2 | |||||||||
Income before Income Taxes | 226.0 | 168.6 | 668.9 | 555.8 | |||||||||
Provision for Income Taxes | 78.3 | 53.9 | 232.1 | 182.8 | |||||||||
Net Income | $ | 147.7 | $ | 114.7 | $ | 436.8 | $ | 373.0 | |||||
Per Common Share | |||||||||||||
Net Income | |||||||||||||
- Basic | $ | .68 | $ | .52 | $ | 2.00 | $ | 1.70 | |||||
- Diluted | .67 | .52 | 1.97 | 1.67 | |||||||||
Cash Dividends Declared | .21 | .19 | .63 | .57 | |||||||||
Average Number of Common Shares Outstanding - Basic | 218,012,767 | 219,234,285 | 218,191,959 | 219,719,511 | |||||||||
- Diluted | 221,672,924 | 222,477,214 | 221,555,401 | 223,399,066 | |||||||||
| Six Months Ended June 30 | ||||||||
(In Millions) | 2005 | 2004 | ||||||
| Common Stock | ||||||||
Balance at January 1 and June 30 | $ | 379.8 | $ | 379.8 | ||||
| Retained Earnings | ||||||||
Balance at January 1 | 3,300.6 | 2,990.7 | ||||||
Net Income | 289.1 | 258.3 | ||||||
Dividends Declared | (91.7 | ) | (83.6 | ) | ||||
Stock Issued - Incentive Plan and Awards | (15.5 | ) | (12.9 | ) | ||||
Balance at June 30 | 3,482.5 | 3,152.5 | ||||||
| Accumulated Other Comprehensive Income | ||||||||
Balance at January 1 | (14.7 | ) | (8.9 | ) | ||||
Other Comprehensive Income | (.8 | ) | (7.4 | ) | ||||
Balance at June 30 | (15.5 | ) | (16.3 | ) | ||||
| Common Stock Issuable - Stock Incentive Plans | ||||||||
Balance at January 1 | 63.0 | 88.6 | ||||||
Stock Issuable, net of Stock Issued | 10.1 | (16.0 | ) | |||||
Balance at June 30 | 73.1 | 72.6 | ||||||
| Deferred Compensation | ||||||||
Balance at January 1 | (25.0 | ) | (26.4 | ) | ||||
Compensation Deferred | (17.0 | ) | (11.4 | ) | ||||
Compensation Amortized | 6.8 | 6.8 | ||||||
Balance at June 30 | (35.2 | ) | (31.0 | ) | ||||
| Treasury Stock | ||||||||
Balance at January 1 | (408.1 | ) | (368.5 | ) | ||||
Stock Options and Awards | 47.7 | 70.8 | ||||||
Stock Purchased | (78.0 | ) | (81.8 | ) | ||||
Balance at June 30 | (438.4 | ) | (379.5 | ) | ||||
| Total Stockholders’ Equity at June 30 | $ | 3,446.3 | $ | 3,178.1 | ||||
| NORTHERN TRUST CORPORATION |
| Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
($ In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Net Income | $ | 147.7 | $ | 114.7 | $ | 436.8 | $ | 373.0 | ||||||||
Other Comprehensive Income (net of tax) | ||||||||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | (4.4 | ) | 1.7 | (4.6 | ) | (3.4 | ) | |||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | .5 | .4 | (.9 | ) | (1.1 | ) | ||||||||||
Foreign Currency Translation Adjustments | .8 | (.1 | ) | 1.6 | (.9 | ) | ||||||||||
Other Comprehensive Income | (3.1 | ) | 2.0 | (3.9 | ) | (5.4 | ) | |||||||||
Comprehensive Income | $ | 144.6 | $ | 116.7 | $ | 432.9 | $ | 367.6 | ||||||||
3
Six Months Ended June 30 | ||||||||
($ In Millions) | 2005 | 2004 | ||||||
| Cash Flows from Operating Activities: | ||||||||
Net Income | $ | 289.1 | $ | 258.3 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | ||||||||
Provision for Credit Losses | — | (5.0 | ) | |||||
Depreciation on Buildings and Equipment | 39.7 | 40.2 | ||||||
Increase in Receivables | (58.3 | ) | (38.4 | ) | ||||
Increase (Decrease) in Interest Payable | (.9 | ) | .4 | |||||
Amortization and Accretion of Securities and Unearned Income | (111.2 | ) | (50.3 | ) | ||||
Amortization of Computer Software | 41.2 | 40.9 | ||||||
Amortization of Other Intangibles | 8.5 | 4.9 | ||||||
Net Decrease in Trading Account Securities | 1.1 | 4.1 | ||||||
Other Operating Activities, net | 49.6 | 93.7 | ||||||
Net Cash Provided by Operating Activities | 258.8 | 348.8 | ||||||
| Cash Flows from Investing Activities: | ||||||||
Net Increase in Federal Funds Sold and Securities Purchased under Agreements to Resell | (1,257.6 | ) | (595.2 | ) | ||||
Net (Increase) Decrease in Time Deposits with Banks | 4,719.1 | (2,460.5 | ) | |||||
Net (Increase) Decrease in Other Interest-Bearing Assets | (1.3 | ) | 13.6 | |||||
Purchases of Securities-Held to Maturity | (71.7 | ) | (107.9 | ) | ||||
Proceeds from Maturity and Redemption of Securities-Held to Maturity | 43.2 | 43.0 | ||||||
Purchases of Securities-Available for Sale | (22,105.8 | ) | (6,986.3 | ) | ||||
Proceeds from Sale, Maturity and Redemption of Securities-Available for Sale | 22,918.7 | 7,538.8 | ||||||
Net (Increase) Decrease in Loans and Leases | (1,633.9 | ) | 263.0 | |||||
Purchases of Buildings and Equipment, net | (36.6 | ) | (23.9 | ) | ||||
Purchases and Development of Computer Software | (55.0 | ) | (40.4 | ) | ||||
Net (Increase) Decrease in Trust Security Settlement Receivables | (16.1 | ) | 6.7 | |||||
Decrease in Cash Due to Acquisitions | (457.8 | ) | (3.7 | ) | ||||
Other Investing Activities, net | 49.2 | 190.5 | ||||||
Net Cash Provided By (Used In) Investing Activities | 2,094.4 | (2,162.3 | ) | |||||
| Cash Flows from Financing Activities: | ||||||||
Net Increase (Decrease) in Deposits | (1,121.3 | ) | 1,609.1 | |||||
Net Increase (Decrease) in Federal Funds Purchased | (69.3 | ) | 38.0 | |||||
Net Increase (Decrease) in Securities Sold under Agreements to Repurchase | (1,242.0 | ) | 711.6 | |||||
Net Increase in Commercial Paper | .2 | 3.3 | ||||||
Net Decrease in Short-Term Other Borrowings | (316.6 | ) | (4.5 | ) | ||||
Proceeds from Term Federal Funds Purchased | 182.0 | 9.0 | ||||||
Repayments of Term Federal Funds Purchased | (179.0 | ) | (15.6 | ) | ||||
Proceeds from Senior Notes & Long-Term Debt | 470.7 | — | ||||||
Repayments of Senior Notes & Long-Term Debt | (100.6 | ) | (.5 | ) | ||||
Treasury Stock Purchased | (75.8 | ) | (79.2 | ) | ||||
Net Proceeds from Stock Options | 17.2 | 21.1 | ||||||
Cash Dividends Paid on Common Stock | (91.9 | ) | (83.6 | ) | ||||
Other Financing Activities, net | 49.9 | (18.3 | ) | |||||
Net Cash Provided by (Used in) Financing Activities | (2,476.4 | ) | 2,190.4 | |||||
Increase (Decrease) in Cash and Due from Banks | (123.2 | ) | 376.9 | |||||
Cash and Due from Banks at Beginning of Year | 2,052.5 | 1,595.9 | ||||||
| Cash and Due from Banks at End of Period | $ | 1,929.3 | $ | 1,972.8 | ||||
| Supplemental Disclosures of Cash Flow Information: | ||||||||
Interest Paid | $ | 416.7 | $ | 239.8 | ||||
Income Taxes Paid | 83.6 | 98.9 | ||||||
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY - NORTHERN TRUST CORPORATION (In Millions) Common Stock Balance at January 1 and September 30 Retained Earnings Balance at January 1 Net Income Dividends Declared Stock Issued – Incentive Plan and Awards Balance at September 30 Accumulated Other Comprehensive Income Balance at January 1 Other Comprehensive Income Balance at September 30 Common Stock Issuable - Stock Incentive Plans Balance at January 1 Stock Issuable, net of Stock Issued Balance at September 30 Deferred Compensation Balance at January 1 Compensation Deferred Compensation Amortized Balance at September 30 Treasury Stock Balance at January 1 Stock Options and Awards Stock Purchased Balance at September 30 Total Stockholders’ Equity at September 30 45 Nine Months Ended
September 30 2005 2004 $ 379.8 $ 379.8 3,300.6 2,990.7 436.8 373.0 (137.6 ) (125.3 ) (25.4 ) (20.1 ) 3,574.4 3,218.3 (14.7 ) (8.9 ) (3.9 ) (5.4 ) (18.6 ) (14.3 ) 63.0 88.6 10.1 (16.0 ) 73.1 72.6 (25.0 ) (26.4 ) (17.6 ) (11.4 ) 10.2 9.8 (32.4 ) (28.0 ) (408.1 ) (368.5 ) 82.0 84.1 (121.2 ) (118.5 ) (447.3 ) (402.9 ) $ 3,529.0 $ 3,225.5
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30 | ||||||||
($ In Millions) | 2005 | 2004 | ||||||
Cash Flows from Operating Activities: | ||||||||
Net Income | $ | 436.8 | $ | 373.0 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | ||||||||
Provision for Credit Losses | 2.5 | (5.0 | ) | |||||
Depreciation on Buildings and Equipment | 61.4 | 61.0 | ||||||
(Increase) Decrease in Receivables | (98.6 | ) | 20.7 | |||||
Increase (Decrease) in Interest Payable | 2.6 | (7.7 | ) | |||||
Amortization and Accretion of Securities and Unearned Income | (156.7 | ) | (75.8 | ) | ||||
Gain on Sale of Building | (4.7 | ) | — | |||||
Amortization and Retirement of Computer Software | 63.2 | 61.4 | ||||||
Amortization of Other Intangibles | 14.5 | 7.3 | ||||||
Net (Increase) Decrease in Trading Account Securities | (1.3 | ) | 5.2 | |||||
Other Operating Activities, net | 22.8 | 155.5 | ||||||
Net Cash Provided by Operating Activities | 342.5 | 595.6 | ||||||
Cash Flows from Investing Activities: | ||||||||
Net Decrease in Federal Funds Sold and Securities Purchased under Agreements to Resell | 334.4 | 2.7 | ||||||
Net (Increase) Decrease in Time Deposits with Banks | 3,856.0 | (2,347.7 | ) | |||||
Net (Increase) Decrease in Other Interest-Bearing Assets | (1.5 | ) | 14.0 | |||||
Purchases of Securities-Held to Maturity | (79.8 | ) | (143.0 | ) | ||||
Proceeds from Maturity and Redemption of Securities-Held to Maturity | 67.0 | 56.1 | ||||||
Purchases of Securities-Available for Sale | (32,437.0 | ) | (10,371.6 | ) | ||||
Proceeds from Sale, Maturity and Redemption of Securities-Available for Sale | 31,898.7 | 13,011.1 | ||||||
Net (Increase) Decrease in Loans and Leases | (972.3 | ) | 148.1 | |||||
Purchases of Buildings and Equipment, net | (57.1 | ) | (34.2 | ) | ||||
Purchases and Development of Computer Software | (84.2 | ) | (61.5 | ) | ||||
Net Increase in Trust Security Settlement Receivables | (135.3 | ) | (64.3 | ) | ||||
Decrease in Cash Due to Acquisitions | (457.8 | ) | (4.2 | ) | ||||
Proceeds from Sale of Building | 4.9 | — | ||||||
Other Investing Activities, net | (237.7 | ) | (94.6 | ) | ||||
Net Cash Provided By Investing Activities | 1,698.3 | 110.9 | ||||||
Cash Flows from Financing Activities: | ||||||||
Net Increase (Decrease) in Deposits | (683.1 | ) | 2,347.8 | |||||
Net Increase (Decrease) in Federal Funds Purchased | 199.5 | (1,334.8 | ) | |||||
Net Decrease in Securities Sold under Agreements to Repurchase | (1,282.0 | ) | (697.5 | ) | ||||
Net Increase (Decrease) in Commercial Paper | (10.4 | ) | 3.1 | |||||
Net Decrease in Short-Term Other Borrowings | 88.1 | (114.6 | ) | |||||
Proceeds from Term Federal Funds Purchased | 200.3 | 634.1 | ||||||
Repayments of Term Federal Funds Purchased | (199.3 | ) | (637.7 | ) | ||||
Proceeds from Senior Notes & Long-Term Debt | 480.2 | — | ||||||
Repayments of Senior Notes & Long-Term Debt | (201.0 | ) | (.9 | ) | ||||
Treasury Stock Purchased | (118.0 | ) | (115.7 | ) | ||||
Net Proceeds from Stock Options | 34.6 | 24.8 | ||||||
Cash Dividends Paid on Common Stock | (137.7 | ) | (125.4 | ) | ||||
Other Financing Activities, net | 13.9 | (7.4 | ) | |||||
Net Cash Used in Financing Activities | (1,614.9 | ) | (24.2 | ) | ||||
Increase in Cash and Due from Banks | 425.9 | 682.3 | ||||||
Cash and Due from Banks at Beginning of Year | 2,052.5 | 1,595.9 | ||||||
Cash and Due from Banks at End of Period | $ | 2,478.4 | $ | 2,278.2 | ||||
Supplemental Disclosures of Cash Flow Information: | ||||||||
Interest Paid | $ | 655.1 | $ | 388.2 | ||||
Income Taxes Paid | 144.0 | 131.7 | ||||||
5
Notes to Consolidated Financial Statements
1. Basis of Presentation - The consolidated financial statements include the accounts of Northern Trust Corporation (Corporation) and its subsidiaries (collectively, Northern Trust), all of which are wholly-owned. Significant intercompany balances and transactions have been eliminated. The consolidated financial statements reflect Northern Trust’s purchase on March 31, 2005 of Baring Asset Management’s Financial Services Group (FSG), as discussed in Note 7. In June 2003, the Corporation disposed of substantially all of the assets of Northern Trust Retirement Consulting, L.L.C. (NTRC). The operating results of NTRC, previously presented as discontinued operations, are immaterial to, and have been incorporated within, the consolidated results of operations of Northern Trust. The consolidated financial statements, as of September 30, 2005 and 2004, have not been audited by the Corporation’s independent registered public accounting firm. In the opinion of management, all accounting entries and adjustments, including normal recurring accruals, necessary for a fair presentation of the financial position and the results of operations for the interim periods have been made. Certain reclassifications have been made to prior periods’ consolidated financial statements to place them on a basis comparable with the current period’s consolidated financial statements. For a description of Northern Trust’s significant accounting policies, refer to Note 1 of the Notes to Consolidated Financial Statements in the 2004 Annual Report to Shareholders.
2. Recent Accounting Pronouncements - On July 14, 2005, the Financial Accounting Standards Board (FASB) issued for comment proposed Staff Position No. FAS 13-a (FSP 13-a),Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction, which would amend FASB Statement No. 13,Accounting for Leases, and modify certain related interpretations and industry practices. This proposed Staff Position has implications related to the accounting for potential income tax settlements in connection with leveraged leases. If approved as proposed, FSP 13-a would require a recalculation of the rate of return and allocation of income from the inception of a leveraged lease if, during the lease term, the expected timing of the income tax cash flows generated by a leveraged lease is revised. The recalculation would include cash flows that occurred up to and including the point of actual or expected settlement, including interest and penalties assessed or expected to be assessed by the taxing authority, and the estimated cash flows thereafter. If approved as proposed, the guidance in FSP 13-a would be effective as of the end of the first fiscal year ending after December 15, 2005. Application of proposed FSP 13-a as currently written to certain of Northern Trust’s structured leasing transactions under review by the Internal Revenue Service (IRS) (see note 13) could result in a one-time charge to Northern Trust’s earnings. However, an amount approximating this one-time charge would be recognized into income over the remaining term of the affected leveraged leases.
6
Notes to Consolidated Financial Statements (continued)
In October 2004, the American Jobs Creation Act of 2004 (AJCA), which allows for a special one-time dividends received deduction on the repatriation of certain foreign earnings to a U.S. taxpayer, was signed into law. In December 2004, the FASB staff issued Staff Position 109-2 (FSP 109-2), “Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004” to provide accounting and disclosure guidance related to the tax impact of this repatriation provision. Northern Trust expects to complete its evaluation of available elections under the AJCA during the fourth quarter of 2005. Based on its current analysis, Northern Trust anticipates that it will repatriate dividends from foreign subsidiaries totaling approximately $45 million to $55 million and that the related tax benefit realized will range from $4 million to $5 million.
3. Stock-Based Compensation Plans - The Northern Trust Corporation 2002 Stock Plan (2002 Plan), administered by the Compensation Committee of the Corporation’s Board of Directors, provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, stock awards, performance shares and stock units. As of September 30, 2005, shares available for future grant under the 2002 Plan totaled 8,651,410.
In December 2004, the FASB issued SFAS No. 123 (revised 2004), “Share-Based Payment,” (SFAS No. 123(R)). SFAS No. 123(R) addresses the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. SFAS No. 123(R) requires an entity to recognize the grant-date fair value of stock options and other equity-based compensation issued to employees within the income statement using a fair-value-based method, eliminating the intrinsic value method of accounting previously permissible under Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (APB No. 25) and related interpretations.
On April 15, 2005, the Securities and Exchange Commission (SEC) issued a ruling amending the date for compliance with SFAS No. 123(R). It requires registrants to adopt FAS 123(R) beginning with the first interim or annual reporting period of the registrant’s first fiscal year beginning on or after June 15, 2005. Northern Trust will adopt SFAS No. 123(R) on its required effective date, currently January 1, 2006. Expense treatment under SFAS No. 123(R) for the vesting of stock options granted through September 30, 2005 is expected to increase pre-tax compensation expense for the fiscal year 2006 by approximately $5 million, resulting in an approximate $.02 reduction in 2006 earnings per share. Future stock option grants will result in additional expense recognition through their respective vesting periods. The amount and timing of expense to be recorded under SFAS No. 123(R) for future grants will be dependent upon the volumes, terms, and valuations of such grants.
7
Notes to Consolidated Financial Statements (continued)
Prior to the required adoption of SFAS No. 123(R), Northern Trust has elected to account for its stock-based incentive plans and awards under APB No. 25, and has adopted the disclosure requirements of SFAS No. 123, “Accounting for Stock-Based Compensation,” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure.”
Pro forma information regarding net income and earnings per share is presented below as if the Corporation had accounted for all stock-based compensation under the fair value method of SFAS No. 123. For purposes of estimating the fair value of the Corporation’s employee stock options at the grant date, a Black-Scholes option pricing model was used with the following weighted average assumptions for 2005 and 2004, respectively: risk-free interest rates of 4.21% and 3.13%; dividend yields of 3.03% and 2.54%; volatility factors of the expected market price of the Corporation’s common stock of 33.7% and 33.8%; and a weighted average expected option life of 5.5 years for both years.
The weighted average fair value of options granted through September 30, 2005 and for the full year 2004 was $12.38 per share and $13.62 per share, respectively. For purposes of pro forma disclosures, the estimated fair value of 2004 options are amortized over the lesser of the options’ one- to four-year vesting periods or the period to retirement eligibility. The terms of the 2005 options provided for full vesting on March 31, 2005 and the pro forma information for the nine months ended September 30, 2005 presented below includes $29.7 million ($18.5 million after-tax) of pro forma expense reflecting their full vesting. As a result, no compensation expense relating to these 2005 options will be included within Northern Trust’s results of operations after its adoption of SFAS No. 123(R).
The Corporation’s pro forma information follows.
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
(In Millions Except per Share Information) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Net Income as Reported | $ | 147.7 | $ | 114.7 | $ | 436.8 | $ | 373.0 | ||||||||
Add: Stock-Based Employee Compensation Expense Included in Reported Net Income, Net of Tax | 2.3 | 2.0 | 6.8 | 9.1 | ||||||||||||
Deduct: Total Stock-Based Employee Compensation Expense Determined Under the Fair Value Method, Net of Tax | (4.2 | ) | (7.2 | ) | (33.7 | ) | (31.4 | ) | ||||||||
Pro Forma Net Income | $ | 145.8 | $ | 109.5 | $ | 409.9 | $ | 350.7 | ||||||||
Earnings Per Share as Reported: | ||||||||||||||||
Basic | $ | .68 | $ | .52 | $ | 2.00 | $ | 1.70 | ||||||||
Diluted | .67 | .52 | 1.97 | 1.67 | ||||||||||||
Pro Forma Earnings Per Share: | ||||||||||||||||
Basic | $ | .67 | $ | .50 | $ | 1.88 | $ | 1.60 | ||||||||
Diluted | .65 | .49 | 1.84 | 1.56 | ||||||||||||
The pro forma information presented above for 2004 has been revised to adjust the amortization period for options granted to the lesser of the options’ vesting periods or the period to retirement eligibility. Previously, pro forma compensation cost for all stock options was amortized over the options’ vesting periods.
8
Notes to Consolidated Financial Statements (continued)
4. Securities - The following table summarizes the book and fair values of securities.
| September 30, 2005 | December 31, 2004 | September 30, 2004 | ||||||||||||||||
(In Millions) | Book Value | Fair Value | Book Value | Fair Value | Book Value | Fair Value | ||||||||||||
Available for Sale | ||||||||||||||||||
U.S. Government | $ | 17.8 | $ | 17.8 | $ | 23.6 | $ | 23.6 | $ | 57.0 | $ | 57.0 | ||||||
Obligations of States and Political Subdivisions | 32.7 | 32.7 | 32.8 | 32.8 | 33.3 | 33.3 | ||||||||||||
Government Sponsored Agency | 8,116.0 | 8,116.0 | 6,710.5 | 6,710.5 | 4,417.3 | 4,417.3 | ||||||||||||
Preferred Stock | 29.6 | 29.6 | 69.1 | 69.1 | 69.1 | 69.1 | ||||||||||||
Asset-Backed | 955.7 | 955.7 | 900.4 | 900.4 | 823.3 | 823.3 | ||||||||||||
Other | 192.0 | 192.0 | 182.5 | 182.5 | 212.8 | 212.8 | ||||||||||||
Subtotal | 9,343.8 | 9,343.8 | 7,918.9 | 7,918.9 | 5,612.8 | 5,612.8 | ||||||||||||
Held to Maturity | ||||||||||||||||||
U.S. Government | — | — | — | — | — | — | ||||||||||||
Obligations of States and Political Subdivisions | 897.8 | 933.7 | 896.8 | 938.0 | 906.7 | 948.6 | ||||||||||||
Government Sponsored Agency | 10.3 | 10.2 | 11.7 | 11.7 | 12.4 | 12.5 | ||||||||||||
Other | 229.3 | 222.5 | 211.7 | 206.9 | 208.4 | 203.3 | ||||||||||||
Subtotal | 1,137.4 | 1,166.4 | 1,120.2 | 1,156.6 | 1,127.5 | 1,164.4 | ||||||||||||
Trading Account | 3.9 | 3.9 | 2.6 | 2.6 | 2.2 | 2.2 | ||||||||||||
Total Securities | $ | 10,485.1 | $ | 10,514.1 | $ | 9,041.7 | $ | 9,078.1 | $ | 6,742.5 | $ | 6,779.4 | ||||||
Reconciliation of Amortized Cost to Fair Values of Securities Available for Sale
| September 30, 2005 | ||||||||||||
Amortized | Gross Unrealized | Fair | ||||||||||
(In Millions) | Gains | Losses | ||||||||||
U.S. Government | $ | 17.8 | $ | — | $ | — | $ | 17.8 | ||||
Obligations of States and Political Subdivisions | 30.6 | 2.1 | — | 32.7 | ||||||||
Government Sponsored Agency | 8,125.1 | .6 | 9.7 | 8,116.0 | ||||||||
Preferred Stock | 29.6 | — | — | 29.6 | ||||||||
Asset-Backed | 958.0 | .1 | 2.4 | 955.7 | ||||||||
Other | 191.8 | .2 | — | 192.0 | ||||||||
Total | $ | 9,352.9 | $ | 3.0 | $ | 12.1 | $ | 9,343.8 | ||||
Reconciliation of Book Values to Fair Values of Securities Held to Maturity
September 30, 2005 | ||||||||||||
Book Value | Gross Unrealized | Fair Value | ||||||||||
(In Millions) | Gains | Losses | ||||||||||
Obligations of States and Political Subdivisions | $ | 897.8 | $ | 36.5 | $ | .6 | $ | 933.7 | ||||
Government Sponsored Agency | 10.3 | .1 | .2 | 10.2 | ||||||||
Other | 229.3 | .1 | 6.9 | 222.5 | ||||||||
Total | $ | 1,137.4 | $ | 36.7 | $ | 7.7 | $ | 1,166.4 | ||||
9
Notes to Consolidated Financial Statements (continued)
5. Loans and Leases - Amounts outstanding in selected loan categories are shown below.
(In Millions) | September 30, 2005 | December 31, 2004 | September 30, 2004 | |||||||||
Domestic | ||||||||||||
Residential Real Estate | $ | 8,253.3 | $ | 8,095.3 | $ | 8,043.4 | ||||||
Commercial | 3,373.5 | 3,190.0 | 3,262.7 | |||||||||
Broker | 75.8 | 27.9 | 28.6 | |||||||||
Commercial Real Estate | 1,465.5 | 1,307.5 | 1,324.5 | |||||||||
Personal | 2,787.7 | 2,927.2 | 2,691.7 | |||||||||
Other | 753.9 | 609.7 | 522.8 | |||||||||
Lease Financing | 1,198.7 | 1,221.8 | 1,247.3 | |||||||||
Total Domestic | 17,908.4 | 17,379.4 | 17,121.0 | |||||||||
International | 1,405.9 | 563.3 | 578.4 | |||||||||
Total Loans and Leases | $ | 19,314.3 | $ | 17,942.7 | $ | 17,699.4 | ||||||
Reserve for Credit Losses Assigned to Loans and Leases | (126.4 | ) | (130.7 | ) | (140.4 | ) | ||||||
Net Loans and Leases | $ | 19,187.9 | $ | 17,812.0 | $ | 17,559.0 | ||||||
At September 30, 2005, other domestic and international loans included $1.1 billion of overnight trust-related advances, compared with $710.0 million at December 31, 2004 and $682.5 million at September 30, 2004.
At September 30, 2005, nonperforming loans and leases totaled $34.1 million. Included in this amount were loans with a recorded investment of $31.8 million (net of $4.8 million in charge-offs) that were also classified as impaired. A loan is impaired when, based on available information, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans totaling $4.5 million (net of $4.8 million in charge-offs) had no portion of the reserve for credit losses allocated to them, while impaired loans totaling $27.3 million (with no net charge-offs) had an allocated reserve of $18.9 million. For the third quarter of 2005, the total recorded investment in impaired loans averaged $28.7 million. There was approximately $45 thousand of interest income recognized on impaired loans for the three months ended September 30, 2005.
At September 30, 2004, nonperforming loans and leases totaled $64.2 million and included $62.7 million (net of $12.0 million in charge-offs) of impaired loans. Of these impaired loans, $2.9 million (net of $4.8 million in charge-offs) had no portion of the reserve for credit losses allocated to them, while $59.8 million (net of $7.2 million in charge-offs) had an allocated reserve of $30.9 million. The total recorded investment in impaired loans for the third quarter of 2004 averaged $63.6 million. There was approximately $12 thousand of interest income recognized on such loans for the three months ended September 30, 2004.
10
Notes to Consolidated Financial Statements (continued)
At September 30, 2005, residential real estate loans totaling $2.7 million were held for sale and carried at the lower of cost or market. Loan commitments for residential real estate loans that will be held for sale when funded are carried at fair value and had a total notional amount of $13.7 million at September 30, 2005. All other loan commitments are carried at the amount of unamortized fees with a reserve for credit loss liability recognized for any probable losses. At September 30, 2005, legally binding commitments to extend credit totaled $17.4 billion compared with $16.2 billion at December 31, 2004 and $16.0 billion at September 30, 2004.
6. Reserve for Credit Losses - Changes in the reserve for credit losses were as follows:
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Balance at Beginning of Period | $ | 138.9 | $ | 151.4 | $ | 139.3 | $ | 157.2 | ||||||||
Charge-Offs | (5.8 | ) | (1.5 | ) | (7.3 | ) | (6.2 | ) | ||||||||
Recoveries | .5 | .2 | 1.6 | 4.1 | ||||||||||||
Net Charge-Offs | (5.3 | ) | (1.3 | ) | (5.7 | ) | (2.1 | ) | ||||||||
Provision for Credit Losses | 2.5 | — | 2.5 | (5.0 | ) | |||||||||||
Balance at End of Period | $ | 136.1 | $ | 150.1 | $ | 136.1 | $ | 150.1 | ||||||||
Reserve for Credit Losses Assigned to: | ||||||||||||||||
Loans and Leases | $ | 126.4 | $ | 140.4 | $ | 126.4 | $ | 140.4 | ||||||||
Unfunded Commitments and Standby Letters of Credit | 9.7 | 9.7 | 9.7 | 9.7 | ||||||||||||
Total Reserve for Credit Losses | $ | 136.1 | $ | 150.1 | $ | 136.1 | $ | 150.1 | ||||||||
The reserve for credit losses represents management’s estimate of probable inherent losses that have occurred as of the date of the consolidated financial statements. The loan and lease portfolio and other credit exposures are regularly reviewed to evaluate the adequacy of the reserve for credit losses. In determining the level of the reserve, Northern Trust evaluates the reserve necessary for specific nonperforming loans and also estimates losses inherent in other credit exposures.
The result is a reserve with the following components:
Specific Reserve. The amount of specific reserve is determined through a loan-by-loan analysis of nonperforming loans that considers expected future cash flows, the value of collateral and other factors that may impact the borrower’s ability to pay.
Allocated Inherent Reserve. The amount of the allocated portion of the inherent loss reserve is based on loss factors assigned to Northern Trust’s credit exposures, which depend upon internal credit ratings. These loss factors primarily include management’s judgment concerning the effect of the current business cycle on the creditworthiness of Northern Trust’s borrowers as well as historical charge-off experience.
11
Notes to Consolidated Financial Statements (continued)
Unallocated Inherent Reserve.Management determines the unallocated portion of the inherent reserve based on factors that cannot be associated with a specific credit or loan category. These factors include management’s subjective evaluation of local and national economic and business conditions, portfolio concentration and changes in the character and size of the loan portfolio. The unallocated portion of the inherent reserve reflects management’s recognition of the imprecision inherent in the process of estimating probable credit losses.
7. Business Combinations –On March 31, 2005, Northern Trust completed its acquisition of Baring Asset Management’s Financial Services Group (FSG) from ING Group N.V. (The Netherlands). The purchase price totaled 260 million British pounds Sterling (GBP) and is subject to adjustment after closing to reflect changes in certain defined revenues and other factors. The post-acquisition adjustment to the purchase price, which will be reflected as an adjustment to the cost of the acquisition, is not expected to be material and is anticipated to be determined in the fourth quarter. The acquisition of FSG, a fund services group that offers fund administration, custody, and trust services, expands Northern Trust’s global fund administration, hedge fund, private equity, and property administration capabilities.
The cost of the acquisition, inclusive of approximately $10 million of transaction costs, approximates $468 million, based on September 30, 2005 exchange rates. Assets of $3.7 billion, including $2.9 billion of money market assets, $366.6 million of loans, $189.7 million of goodwill and $142.0 million of other intangible assets, and liabilities of $3.2 billion were recorded at acquisition based on their estimated fair values. Other intangible assets recorded in connection with the acquisition, reflecting the value of acquired client relationships, will be amortized over ten years. The results of operations for FSG have been included within Northern Trust’s operating results subsequent to the March 31, 2005 acquisition date.
8. Goodwill and Other Intangibles –Goodwill and other intangible assets are included in other assets in the consolidated balance sheet. The following table shows the changes in the carrying amount of goodwill by business unit for the three months ended September 30, 2005.
(In Millions) | Corporate and Institutional Services | Personal Financial | Total | |||||||
Balance at June 30, 2005 | $ | 312.2 | $ | 67.8 | $ | 380.0 | ||||
Other * | .5 | (.2 | ) | .3 | ||||||
Balance at September 30, 2005 | $ | 312.7 | $ | 67.6 | $ | 380.3 | ||||
| * | Other changes in goodwill includes the effect of
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12
Notes to Consolidated Financial Statements (continued)
The gross carrying amount and accumulated amortization of other intangible assets at September 30, 2005 and September 30, 2004, was as follows:
| September 30 | ||||||||||||
| 2005 | 2004 | |||||||||||
(In Millions) | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | ||||||||
Other Intangible Assets- Subject to Amortization | $ | 248.5 | $ | 93.9 | $ | 115.3 | $ | 76.9 | ||||
Other intangible assets consist primarily of the value of acquired client relationships. Amortization expense related to other intangible assets totaled $6.0 million and $2.4 million for the quarters ended September 30, 2005 and 2004, respectively. Amortization for the remainder of 2005 and for the years 2006, 2007, 2008 and 2009 is estimated to be $5.9 million, $23.6 million, $21.4 million, $19.0 million and $18.4 million, respectively.
9. Sterling Debt – On March 11, 2005, the Corporation, through its principal subsidiary The Northern Trust Company (Bank), issued debt totaling 250 million GBP, the proceeds of which were used primarily to fund the acquisition of FSG (see Note 7). The debt as of September 30, 2005 consists of (i) subordinated notes with a total face value of $264 million which mature March 11, 2015 and were issued at a discount of .484%, and (ii) senior notes with a total face value of $176 million which mature March 11, 2010 with no discount. Interest on the subordinated notes is fixed at 5.375% with payment due annually. Interest on the senior notes floats based on the three-month Sterling LIBOR plus 10 basis points with payment due quarterly.
13
Notes to Consolidated Financial Statements (continued)
10. Accumulated Other Comprehensive Income - The following tables summarize the components of accumulated other comprehensive income at September 30, 2005 and 2004, and changes during the three- and nine-month periods then ended, presented on an after-tax basis.
| Three Months Ended September 30, 2005 | ||||||||||||||||
Beginning Balance (Net of Tax) | Period Change | Ending Balance (Net of Tax) | ||||||||||||||
Pre-Tax Amount | Tax Effect | |||||||||||||||
(In Millions) | ||||||||||||||||
Unrealized Gains (Losses) on Securities Available for Sale | $ | (.9 | ) | $ | (7.0 | ) | $ | 2.6 | $ | (5.3 | ) | |||||
Less: Reclassification Adjustments | — | — | — | — | ||||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | (.9 | ) | (7.0 | ) | 2.6 | (5.3 | ) | |||||||||
Unrealized Gains (Losses) on Cash Flow Hedge Designations | (.9 | ) | 3.8 | (1.4 | ) | 1.5 | ||||||||||
Less: Reclassification Adjustments | — | 2.9 | (1.0 | ) | 1.9 | |||||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | (.9 | ) | .9 | (.4 | ) | (.4 | ) | |||||||||
Foreign Currency Translation Adjustments | — | 1.1 | (.3 | ) | .8 | |||||||||||
Minimum Pension Liability | (13.7 | ) | — | — | (13.7 | ) | ||||||||||
Accumulated Other Comprehensive Income | $ | (15.5 | ) | $ | (5.0 | ) | $ | 1.9 | $ | (18.6 | ) | |||||
| Three Months Ended September 30, 2004 | ||||||||||||||||
Beginning Balance (Net of Tax) | Period Change | Ending Balance (Net of Tax) | ||||||||||||||
Pre-Tax Amount | Tax Effect | |||||||||||||||
(In Millions) | ||||||||||||||||
Unrealized Gains (Losses) on Securities Available for Sale | $ | (2.4 | ) | $ | 2.8 | $ | (1.1 | ) | $ | (.7 | ) | |||||
Less: Reclassification Adjustments | — | — | — | — | ||||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | (2.4 | ) | 2.8 | (1.1 | ) | (.7 | ) | |||||||||
Unrealized Gains (Losses) on Cash Flow Hedge Designations | (1.2 | ) | (4.3 | ) | 1.6 | (3.9 | ) | |||||||||
Less: Reclassification Adjustments | — | (4.9 | ) | 1.8 | (3.1 | ) | ||||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | (1.2 | ) | .6 | (.2 | ) | (.8 | ) | |||||||||
Foreign Currency Translation Adjustments | (.7 | ) | (.1 | ) | — | (.8 | ) | |||||||||
Minimum Pension Liability | (12.0 | ) | — | — | (12.0 | ) | ||||||||||
Accumulated Other Comprehensive Income | $ | (16.3 | ) | $ | 3.3 | $ | (1.3 | ) | $ | (14.3 | ) | |||||
| Nine Months Ended September 30, 2005 | ||||||||||||||||
Beginning Balance (Net of Tax) | Period Change | Ending Balance (Net of Tax) | ||||||||||||||
Pre-Tax Amount | Tax Effect | |||||||||||||||
(In Millions) | ||||||||||||||||
Unrealized Gains (Losses) on Securities Available for Sale | $ | (.7 | ) | $ | (7.2 | ) | $ | 2.6 | $ | (5.3 | ) | |||||
Less: Reclassification Adjustments | — | — | — | — | ||||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | (.7 | ) | (7.2 | ) | 2.6 | (5.3 | ) | |||||||||
Unrealized Gains (Losses) on Cash Flow Hedge Designations | .5 | (.5 | ) | .3 | .3 | |||||||||||
Less: Reclassification Adjustments | — | .9 | (.2 | ) | .7 | |||||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | .5 | (1.4 | ) | .5 | (.4 | ) | ||||||||||
Foreign Currency Translation Adjustments | (.8 | ) | 2.3 | (.7 | ) | .8 | ||||||||||
Minimum Pension Liability | (13.7 | ) | — | — | (13.7 | ) | ||||||||||
Accumulated Other Comprehensive Income | $ | (14.7 | ) | $ | (6.3 | ) | $ | 2.4 | $ | (18.6 | ) | |||||
| Nine Months Ended September 30, 2004 | |||||||||||||||
Beginning Balance (Net of Tax) | Period Change | Ending Balance (Net of Tax) | |||||||||||||
Pre-Tax Amount | Tax Effect | ||||||||||||||
(In Millions) | |||||||||||||||
Unrealized Gains (Losses) on Securities Available for Sale | $ | 2.7 | $ | (5.2 | ) | $ | 1.8 | $ | (.7 | ) | |||||
Less: Reclassification Adjustments | — | — | — | — | |||||||||||
Net Unrealized Gains (Losses) on Securities Available for Sale | 2.7 | (5.2 | ) | 1.8 | (.7 | ) | |||||||||
Unrealized Gains (Losses) on Cash Flow Hedge Designations | .3 | (4.9 | ) | 1.9 | (2.7 | ) | |||||||||
Less: Reclassification Adjustments | — | (3.1 | ) | 1.2 | (1.9 | ) | |||||||||
Net Unrealized Gains (Losses) on Cash Flow Hedge Designations | .3 | (1.8 | ) | .7 | (.8 | ) | |||||||||
Foreign Currency Translation Adjustments | .1 | (1.5 | ) | .6 | (.8 | ) | |||||||||
Minimum Pension Liability | (12.0 | ) | — | — | (12.0 | ) | |||||||||
Accumulated Other Comprehensive Income | $ | (8.9 | ) | $ | (8.5 | ) | $ | 3.1 | $ | (14.3 | ) | ||||
14
Notes to Consolidated Financial Statements (continued)
11. Net Income Per Common Share Computations - The computation of net income per common share is presented in the following table.
Three Months Ended September 30 | Nine Months Ended September 30 | |||||||||||
($ In Millions Except Per Share Information) | 2005 | 2004 | 2005 | 2004 | ||||||||
Basic Net Income Per Common Share | ||||||||||||
Average Number of Common Shares Outstanding | 218,012,767 | 219,234,285 | 218,191,959 | 219,719,511 | ||||||||
Net Income Applicable to Common Stock | $ | 147.7 | $ | 114.7 | $ | 436.8 | $ | 373.0 | ||||
Basic Net Income Per Common Share | $ | .68 | $ | .52 | $ | 2.00 | $ | 1.70 | ||||
Diluted Net Income Per Common Share | ||||||||||||
Average Number of Common Shares Outstanding | 218,012,767 | 219,234,285 | 218,191,959 | 219,719,511 | ||||||||
Plus Dilutive Potential Common Shares: | ||||||||||||
Stock Options | 2,524,665 | 2,134,978 | 2,294,367 | 2,624,424 | ||||||||
Stock Incentive Plans | 1,135,492 | 1,107,951 | 1,069,075 | 1,055,131 | ||||||||
Average Common and Potential Common Shares | 221,672,924 | 222,477,214 | 221,555,401 | 223,399,066 | ||||||||
Net Income Applicable to Common Stock | $ | 147.7 | $ | 114.7 | $ | 436.8 | $ | 373.0 | ||||
Diluted Net Income Per Common Share | $ | .67 | $ | .52 | $ | 1.97 | $ | 1.67 | ||||
Note: Options to purchase shares of the Corporation’s common stock totaling 8,777,280 and 12,184,470 for the three and nine months ended September 30, 2005, respectively, and 14,541,036 and 13,508,094 for the three and nine months ended September 30, 2004, respectively, were not included in the computation of diluted earnings per share because the exercise prices were greater than the average market price of Northern Trust’s common stock during these periods.
15
Notes to Consolidated Financial Statements (continued)
12. Pension and Other Postretirement Plans - The following tables set forth the net periodic pension cost of the U.S. qualified and nonqualified pension benefit plans and the other postretirement plan for the three and nine months ended September 30, 2005 and 2004.
Net Periodic Pension Expense Qualified Plan
(In Millions) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Service Cost | $ | 6.6 | $ | 5.4 | $ | 19.8 | $ | 16.2 | ||||||||
Interest Cost | 6.4 | 5.8 | 19.2 | 17.4 | ||||||||||||
Expected Return on Plan Assets | (9.0 | ) | (8.1 | ) | (27.0 | ) | (24.3 | ) | ||||||||
Amortization: | ||||||||||||||||
Net Loss | 2.9 | 1.9 | 8.7 | 5.7 | ||||||||||||
Prior Service Cost | .3 | —�� | .9 | — | ||||||||||||
Net Periodic Pension Expense | $ | 7.2 | $ | 5.0 | $ | 21.6 | $ | 15.0 | ||||||||
Net Periodic Pension Expense Nonqualified Plan
(In Millions) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||
Service Cost | $ | .6 | $ | .5 | $ | 1.8 | $ | 1.5 | ||||
Interest Cost | .8 | .7 | 2.4 | 2.1 | ||||||||
Expected Return on Plan Assets | — | — | — | — | ||||||||
Net Loss Amortization | .6 | .6 | 1.8 | 1.8 | ||||||||
Net Periodic Pension Expense | $ | 2.0 | $ | 1.8 | $ | 6.0 | $ | 5.4 | ||||
Net Periodic Benefit Expense Other Postretirement Plan
(In Millions) | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||
Service Cost | $ | .5 | $ | .4 | $ | 1.5 | $ | 1.2 | ||||
Interest Cost | 1.0 | .7 | 3.0 | 2.2 | ||||||||
Amortization: | ||||||||||||
Transition Obligation | .1 | .1 | .3 | .3 | ||||||||
Net Loss | .6 | .1 | 1.8 | .6 | ||||||||
Net Periodic Benefit Expense | $ | 2.2 | $ | 1.3 | $ | 6.6 | $ | 4.3 | ||||
16
Notes to Consolidated Financial Statements (continued)
13. Contingent Liabilities - Standby letters of credit obligate Northern Trust to meet certain financial obligations of its clients, if, under the contractual terms of the agreement, the clients are unable to do so. These instruments are primarily issued to support public and private financial commitments, including commercial paper, bond financing, initial margin requirements on futures exchanges and similar transactions. Certain standby letters of credit have been secured with cash deposits or participated to others. Northern Trust is obligated to meet the entire financial obligation of these agreements and in certain cases is able to recover the amounts paid through recourse against cash deposits or other participants. Standby letters of credit outstanding were $2.7 billion on September 30, 2005, $2.7 billion on December 31, 2004 and $2.7 billion on September 30, 2004. Northern Trust’s liability on the consolidated balance sheet for standby letters of credit, measured as the amount of unamortized fees on these instruments, was $8.0 million at September 30, 2005, $4.5 million at December 31, 2004 and $4.5 million at September 30, 2004.
As part of securities custody activities and at the direction of trust clients, Northern Trust lends securities owned by clients to borrowers who are reviewed by the Credit Policy Credit Approval Committee. In connection with these activities, Northern Trust has issued certain indemnifications against loss resulting from the bankruptcy of the borrower of the securities. The borrowing party is required to fully collateralize securities received with cash, marketable securities, or irrevocable standby letters of credit. As securities are loaned, collateral is maintained at a minimum of 100 percent of the fair value of the securities plus accrued interest. The collateral is revalued on a daily basis. The amount of securities loaned subject to indemnification was $134.7 billion at September 30, 2005, $112.7 billion at December 31, 2004 and $97.9 billion at September 30, 2004. Because of the requirement to fully collateralize securities borrowed, management believes that the exposure to credit loss from this activity is remote and there are no liabilities reflected on the consolidated balance sheet at September 30, 2005, December 31, 2004 or September 30, 2004 related to these indemnifications.
In the normal course of business, the Corporation and its subsidiaries are routinely defendants in or parties to a number of pending and threatened legal actions, including actions brought on behalf of various classes of claimants, regulatory matters, and challenges from tax authorities regarding the amount of taxes due. In certain of these actions and proceedings, claims for substantial monetary damages or adjustments to recorded tax liabilities are asserted. In view of the inherent difficulty of predicting the outcome of such matters, particularly actions that seek very large damages based on novel and complex damage and liability legal theories, and involve a large number of parties, the Corporation cannot state with confidence the eventual outcome of these matters or the timing of their ultimate resolution, or estimate the possible loss or range of loss associated with them; however, based on current knowledge and after consultation with legal counsel, management does not believe that judgments or settlements, if any, arising from pending or threatened legal actions, regulatory matters or challenges from tax authorities, either individually or in the aggregate, would have a material adverse effect on the consolidated financial position or liquidity of the Corporation, although they could have a material effect on operating results for a particular period.
17
Notes to Consolidated Financial Statements (continued)
One subsidiary of the Corporation was named as a defendant in several Enron-related class action suits that were consolidated under a single complaint in the Federal District Court for the Southern District of Texas (Houston). Individual participants in the employee pension benefit plans sponsored by Enron Corp. sued various corporate entities and individuals, including the Bank in its capacity as the former directed trustee of the Enron Corp. Savings Plan and former service-provider for the Enron Corp. Employee Stock Ownership Plan. The lawsuit makes claims,inter alia, for breach of fiduciary duty to the plan participants, and seeks equitable relief and monetary damages in an unspecified amount against the defendants. On September 30, 2003, the court denied the Bank’s motion to dismiss the complaint as a matter of law. In an Amended Consolidated Complaint filed on January 2, 2004, plaintiffs continue to assert claims against the Bank and other defendants under the Employee Retirement Income Security Act of 1974, seeking a finding that defendants are liable to restore to the benefit plans and the plaintiffs hundreds of millions of dollars of losses allegedly caused by defendants’ alleged breaches of fiduciary duty. The trial date currently is scheduled for fall 2006. The Corporation and the Bank will continue to defend this action vigorously. In June 2003, after conducting an extensive investigation, the U.S. Department of Labor (DOL) filed a civil action against numerous parties charging that they violated their obligations to the Enron plan participants. The DOL did not name any Northern Trust entity or employee as a defendant in its suit. In another Enron-related matter, in November and December 2003, Enron as debtor-in-possession filed two lawsuits seeking to recover for its bankruptcy estate more than $1 billion it paid in the fall of 2001 to buy back its commercial paper. Enron claims that the money it paid to buy back its commercial paper approximately six weeks prior to its bankruptcy filing represented “preference” payments and “fraudulent transfers” that can be reversed with the money going back to Enron. Since the Bank sold approximately $197 million of this Enron commercial paper that it held for some of its clients, the Bank and those clients are among scores of defendants named in these complaints. In June 2005, the bankruptcy judge denied the defendants’ motions to dismiss the complaints. The Corporation and the Bank will continue to defend these actions vigorously.
As part of its audit of federal tax returns filed from 1996 – 2000, the IRS has challenged the Corporation’s tax position with respect to thirteen investments made in structured leasing transactions and proposed to disallow certain tax deductions and assess related interest and penalties. During the second quarter of 2005, the IRS issued a revised examination report that continued to disallow certain tax deductions and included additional proposed adjustments to income and penalty assessments. In October 2005, the IRS Tax Appeals Division informed the Corporation that the Criminal Investigation Division of the IRS had initiated an investigation relating to structured leasing transactions in which the Corporation had participated. The Corporation is cooperating fully in the investigation. The Corporation does not know the full scope of the investigation and cannot predict at this time the impact of the investigation or when or on what basis the investigation will be resolved. The Corporation believes that these transactions are valid leases for U.S. tax purposes and that its tax treatment of these transactions is appropriate based on its interpretation of the tax regulations and legal precedents; a court or other judicial authority, however, could disagree. The Corporation believes it has adequate reserves to cover its tax liabilities, including liabilities related to structured leasing transactions, and related interest and penalties. The Corporation will continue to defend its position on the tax treatment of the leases vigorously.
18
Notes to Consolidated Financial Statements (continued)
14. Pledged Assets - Securities and loans pledged to secure public and trust deposits, repurchase agreements and for other purposes as required or permitted by law were $11.4 billion on September 30, 2005, $11.8 billion on December 31, 2004 and $9.9 billion on September 30, 2004. Included in the September 2005 pledged assets were securities available for sale of $1.5 billion that were pledged as collateral for agreements to repurchase securities sold transactions. The secured parties to these transactions have the right to repledge or sell these securities.
Northern Trust is also permitted to repledge or sell collateral from agreements to resell securities purchased transactions. The total fair value of accepted collateral as of September 30, 2005, December 31, 2004 and September 30, 2004 was $369.4 million, $592.5 million and $406.7 million, respectively. There was no repledged collateral as of September 30, 2005, December 31, 2004 or September 30, 2004. Repledged collateral is used in other agreements to repurchase securities sold transactions.
15. Business Units -The tables on page 27, reflecting the earnings contribution of Northern Trust’s business units for the three- and nine-month periods ended September 30, 2005, is incorporated by reference.
Notes to Consolidated Financial Statements (continued)
11. Pension and Other Postretirement Plans - The following tables set forth the net periodic pension cost of the U.S. qualified and nonqualified pension benefit plans and the other postretirement plan for the three and six months ended June 30, 2005 and 2004.
Net Periodic Pension Expense
Qualified Plan
| Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Service Cost | $ | 6.6 | $ | 5.4 | $ | 13.2 | $ | 10.8 | ||||||||
Interest Cost | 6.4 | 5.8 | 12.8 | 11.6 | ||||||||||||
Expected Return on Plan Assets | (9.0 | ) | (8.1 | ) | (18.0 | ) | (16.2 | ) | ||||||||
Amortization: | ||||||||||||||||
Net Loss | 2.9 | 1.9 | 5.8 | 3.8 | ||||||||||||
Prior Service Cost | .3 | — | .6 | — | ||||||||||||
Net Periodic Pension Expense | $ | 7.2 | $ | 5.0 | $ | 14.4 | $ | 10.0 | ||||||||
Net Periodic Pension Expense
Nonqualified Plan
| Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||
Service Cost | $ | .6 | $ | .5 | $ | 1.2 | $ | 1.0 | ||||
Interest Cost | .8 | .7 | 1.6 | 1.4 | ||||||||
Expected Return on Plan Assets | — | — | — | — | ||||||||
Net Loss Amortization | .6 | .6 | 1.2 | 1.2 | ||||||||
Net Periodic Pension Expense | $ | 2.0 | $ | 1.8 | $ | 4.0 | $ | 3.6 | ||||
Net Periodic Benefit Expense
Other Postretirement Plan
| Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||
Service Cost | $ | .5 | $ | .4 | $ | 1.0 | $ | .8 | ||||
Interest Cost | 1.0 | .7 | 2.0 | 1.5 | ||||||||
Amortization: | ||||||||||||
Transition Obligation | .1 | .1 | .2 | .2 | ||||||||
Net Loss | .6 | .3 | 1.2 | .5 | ||||||||
Net Periodic Benefit Expense | $ | 2.2 | $ | 1.5 | $ | 4.4 | $ | 3.0 | ||||
17
Notes to Consolidated Financial Statements (continued)
12. Contingent Liabilities - Standby letters of credit obligate Northern Trust to meet certain financial obligations of its clients, if, under the contractual terms of the agreement, the clients are unable to do so. These instruments are primarily issued to support public and private financial commitments, including commercial paper, bond financing, initial margin requirements on futures exchanges and similar transactions. Certain standby letters of credit have been secured with cash deposits or participated to others. Northern Trust is obligated to meet the entire financial obligation of these agreements and in certain cases is able to recover the amounts paid through recourse against cash deposits or other participants. Standby letters of credit outstanding were $2.6 billion on June 30, 2005, $2.7 billion on December 31, 2004 and $2.7 billion on June 30, 2004. Northern Trust’s liability on the consolidated balance sheet for standby letters of credit, measured as the amount of unamortized fees on these instruments, was $5.8 million at June 30, 2005, $4.5 million at December 31, 2004 and $4.7 million at June 30, 2004.
As part of securities custody activities and at the direction of trust clients, Northern Trust lends securities owned by clients to borrowers who are reviewed by the Credit Policy Credit Approval Committee. In connection with these activities, Northern Trust has issued certain indemnifications against loss resulting from the bankruptcy of the borrower of the securities. The borrowing party is required to fully collateralize securities received with cash, marketable securities, or irrevocable standby letters of credit. As securities are loaned, collateral is maintained at a minimum of 100 percent of the fair value of the securities plus accrued interest. The collateral is revalued on a daily basis. The amount of securities loaned subject to indemnification was $125.1 billion at June 30, 2005, $112.7 billion at December 31, 2004 and $92.2 billion at June 30, 2004. Because of the requirement to fully collateralize securities borrowed, management believes that the exposure to credit loss from this activity is remote and there are no liabilities reflected on the consolidated balance sheet at June 30, 2005, December 31, 2004 or June 30, 2004 related to these indemnifications.
In the normal course of business, the Corporation and its subsidiaries are routinely defendants in or parties to a number of pending and threatened legal actions, including actions brought on behalf of various classes of claimants, regulatory matters, and challenges from tax authorities regarding the amount of taxes due. In certain of these actions and proceedings, claims for substantial monetary damages or adjustments to recorded tax liabilities are asserted. In view of the inherent difficulty of predicting the outcome of such matters, the Corporation cannot state what the eventual outcome of these matters will be; however, based on current knowledge and after consultation with legal counsel, management does not believe that judgments or settlements, if any, arising from pending or threatened legal actions, regulatory matters or challenges from tax authorities, either individually or in the aggregate, would have a material adverse effect on the consolidated financial position or liquidity of the Corporation, although they could have a material effect on operating results for a particular period.
18
Notes to Consolidated Financial Statements (continued)
One subsidiary of the Corporation was named as a defendant in several Enron-related class action suits that were consolidated under a single complaint in the Federal District Court for the Southern District of Texas (Houston). Individual participants in the employee pension benefit plans sponsored by Enron Corp. sued various corporate entities and individuals, including the Bank in its capacity as the former directed trustee of the Enron Corp. Savings Plan and former service-provider for the Enron Corp. Employee Stock Ownership Plan. The lawsuit makes claims,inter alia, for breach of fiduciary duty to the plan participants, and seeks equitable relief and monetary damages in an unspecified amount against the defendants. On September 30, 2003, the court denied the Bank’s motion to dismiss the complaint as a matter of law. In an Amended Consolidated Complaint filed on January 2, 2004, plaintiffs continue to assert claims against the Bank and other defendants under the Employee Retirement Income Security Act of 1974, seeking a finding that defendants are liable to restore to the benefit plans and the plaintiffs hundreds of millions of dollars of losses allegedly caused by defendants’ alleged breaches of fiduciary duty. The trial date currently is scheduled for fall 2006. The Corporation and the Bank will continue to defend this action vigorously. In June 2003, after conducting an extensive investigation, the U.S. Department of Labor (DOL) filed a civil action against numerous parties charging that they violated their obligations to the Enron plan participants. The DOL did not name any Northern Trust entity or employee as a defendant in its suit. In another Enron-related matter, in November and December 2003, Enron as debtor-in-possession filed two lawsuits seeking to recover for its bankruptcy estate more than $1 billion it paid in the fall of 2001 to buy back its commercial paper. Enron claims that the money it paid to buy back its commercial paper approximately six weeks prior to its bankruptcy filing represented “preference” payments and “fraudulent transfers” that can be reversed with the money going back to Enron. Since the Bank sold approximately $197 million of this Enron commercial paper that it held for some of its clients, the Bank and those clients are among scores of defendants named in these complaints. In June 2005, the bankruptcy judge denied the defendants’ motions to dismiss the complaints. The Corporation and the Bank will continue to defend these actions vigorously.
As part of its audit of federal tax returns filed from 1996 – 2000, the IRS has challenged the Corporation’s tax position with respect to 13 investments made in structured leasing transactions and proposed to disallow certain tax deductions and assess related interest and penalties. During the second quarter of 2005, the IRS issued a revised examination report that continued to disallow certain tax deductions and included additional proposed adjustments to income and penalty assessments. The Corporation is in the process of pursuing resolution of these matters through appropriate IRS administrative appeal remedies and believes that these transactions are valid leases for U.S. tax purposes and that its tax treatment of these transactions is appropriate based on its interpretation of the tax regulations and legal precedents; a court or other judicial authority, however, could disagree. The Corporation believes it has adequate reserves to cover its tax exposures, including exposure related to structured leasing transactions, and related interest and penalties. The Corporation will continue to defend its position vigorously.
19
Notes to Consolidated Financial Statements (continued)
13. Pledged Assets - Securities and loans pledged to secure public and trust deposits, repurchase agreements and for other purposes as required or permitted by law were $10.9 billion on June 30, 2005, $11.8 billion on December 31, 2004 and $11.0 billion on June 30, 2004. Included in the June 2005 pledged assets were securities available for sale of $1.5 billion that were pledged as collateral for agreements to repurchase securities sold transactions. The secured parties to these transactions have the right to repledge or sell these securities.
Northern Trust is also permitted to repledge or sell collateral from agreements to resell securities purchased transactions. The total fair value of accepted collateral as of June 30, 2005, December 31, 2004 and June 30, 2004 was $223.4 million, $592.5 million and $418.8 million, respectively. There was no repledged collateral as of June 30, 2005 or December 31, 2004. The fair value of repledged collateral as of June 30, 2004 was $100.0 million. Repledged collateral is used in other agreements to repurchase securities sold transactions.
14. Business Units - The tables on page 28, reflecting the earnings contribution of Northern Trust’s business units for the three- and six-month periods ended June 30, 2005, is incorporated by reference.
20
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
SECONDTHIRD QUARTER CONSOLIDATED RESULTS OF OPERATIONS
Overview
Net income per common share on a diluted basis was a record $.68$.67 for the secondthird quarter, an increase of 15%29% from $.59$.52 per share earned in last year’s secondthird quarter. Net income also increased 15%29% to a record $150.0$147.7 million, up from $130.8$114.7 million earned in the secondthird quarter of last year. This performance produced an annualized return on average common equity (ROE) of 17.84%16.83% versus 16.91%14.40% reported for the comparable quarter last year and an annualized return on average assets (ROA) of 1.29%1.27% versus 1.28%1.13% in 2004.
Revenues stated on a fully taxable equivalent basis of $687.4$685.2 million were up 17%22% or $102.3$125.2 million and included $36.3$38.7 million, net of acquisition-related funding costs, related to FSG. Adjusting for FSG, revenues increased 11%15%. ExpensesThe revenue growth reflects trust, investment and other servicing fees of $396.6 million, up 21% from the third quarter of last year. Net interest income reached a record level, up 20% from a year ago to $183.5 million. Noninterest expenses increased 17% to $441.6 million and included $36.1$33.3 million of operating, integration and transitional expenses from FSG. Adjusting for FSG, expenses increased 7%8%. The revenue performance reflects record trust, investment and other servicing fees, and a 23% increase in net interest income, also a record.
Financial Services Group Acquisition
On March 31, 2005, Northern Trust closed its acquisition of Baring Asset Management’s Financial Services Group (FSG). Under the terms of the agreement, the purchase price totaled 260 million British pounds Sterling and is subject to adjustment 120 days after closing to reflect changes in certain defined revenues and other factors. The post-acquisition adjustment to the purchase price is not expected to be material and is anticipated to be determined in the fourth quarter. FSG revenues in the secondthird quarter were $43.0$45.0 million and acquisition related funding costs were $6.7$6.3 million. Operating expenses, including integration and transitional expenses of $6.6approximately $6.0 million, were $36.1$33.3 million. The after-tax impact of this acquisition increased third quarter net income by $2.5 million.
Based on current estimates, the acquisition of FSG, including $25$22 million of estimated integration costs and $9 million of estimated transitional expenses, is expected to reducebe neutral to 2005 net income. FSG is estimated to be modestly less accretive to earnings in 2006 than our original estimate of $.08 per share by approximately $.04share. As FSG operations are merged into Northern Trust’s existing operations, certain revenues and expenses will no longer be sufficiently identifiable to $.06 in 2005.the acquired FSG entities to allow for separate disclosure of FSG results.
Noninterest Income
Noninterest income totaled $507.6$501.7 million for the quarter, up 16%23% from $438.6$407.4 million reported last year, and accounted for 74%73% of total taxable equivalent revenue. Trust, investment and other servicing fees were $402.1$396.6 million in the quarter, up 20%21% from $336.2$327.5 million in the secondthird quarter of last year and represented 58% of total taxable equivalent revenue. The increase resulted primarily from the impact of FSG, improved equity markets and new business. The components of noninterest income for the secondthird quarter of 2005 and 2004 are listed in the following table:
Noninterest Income
Three Months Ended June 30 | ||||||
(In Millions) | 2005 | 2004 | ||||
Trust, Investment and Other Servicing Fees | $ | 402.1 | $ | 336.2 | ||
Foreign Exchange Trading Profits | 51.6 | 47.5 | ||||
Treasury Management Fees | 18.4 | 22.7 | ||||
Security Commissions and Trading Income | 14.4 | 12.9 | ||||
Other Operating Income | 21.1 | 19.2 | ||||
Investment Security Gains | — | .1 | ||||
Total Noninterest Income | $ | 507.6 | $ | 438.6 | ||
2120
Noninterest Income (continued)
Noninterest Income
| Three Months Ended September 30 | ||||||
(In Millions) | 2005 | 2004 | ||||
Trust, Investment and Other Servicing Fees | $ | 396.6 | $ | 327.5 | ||
Foreign Exchange Trading Profits | 46.4 | 26.5 | ||||
Treasury Management Fees | 17.3 | 22.4 | ||||
Security Commissions and Trading Income | 13.9 | 11.4 | ||||
Other Operating Income | 27.4 | 19.5 | ||||
Investment Security Gains | .1 | .1 | ||||
Total Noninterest Income | $ | 501.7 | $ | 407.4 | ||
Assets under custody totaled $2.7a record $2.8 trillion at JuneSeptember 30, 2005. This represents an increase in assets under custody of 3%6% from March 31,June 30, 2005 and 22% from JuneSeptember 30, 2004. Assets under management also reached a new high and totaled $589.8$607.4 billion compared with $527.4$534.6 billion at JuneSeptember 30, 2004. As of the current quarter-end, managed assets were invested 39%40% in equities, 17%16% in fixed-income securities and 44% in cash and other assets.
Assets Under Custody * (In Billions) | June 30, 2005 | March 31, 2005 | December 31, 2004 | June 30, 2004 | ||||||||
Corporate & Institutional | $ | 2,483.7 | $ | 2,405.9 | $ | 2,345.1 | $ | 2,023.4 | ||||
Personal | 213.9 | 209.9 | 209.3 | 194.3 | ||||||||
Total Assets Under Custody | $ | 2,697.6 | $ | 2,615.8 | $ | 2,554.4 | $ | 2,217.7 | ||||
Assets Under Custody *
Assets Under Management (In Billions) | June 30, 2005 | March 31, 2005 | December 31, 2004 | June 30, 2004 | ||||||||||||||||||||
(In Billions) | September 30, 2005 | June 30, 2005 | December 31, 2004 | September 30, 2004 | ||||||||||||||||||||
Corporate & Institutional | $ | 2,627.7 | $ | 2,483.7 | $ | 2,345.1 | $ | 2,130.6 | ||||||||||||||||
Personal | 219.3 | 213.9 | 209.3 | 194.2 | ||||||||||||||||||||
Total Assets Under Custody | $ | 2,847.0 | $ | 2,697.6 | $ | 2,554.4 | $ | 2,324.8 | ||||||||||||||||
| Assets Under Management | ||||||||||||||||||||||||
(In Billions) | September 30, 2005 | June 30, 2005 | December 31, 2004 | September 30, 2004 | ||||||||||||||||||||
Corporate & Institutional | $ | 478.3 | $ | 477.5 | $ | 461.5 | $ | 422.5 | $ | 493.6 | $ | 478.3 | $ | 461.5 | $ | 428.9 | ||||||||
Personal | 111.5 | 111.1 | 110.4 | 104.9 | 113.8 | 111.5 | 110.4 | 105.7 | ||||||||||||||||
Total Assets Under Management | $ | 589.8 | $ | 588.6 | $ | 571.9 | $ | 527.4 | $ | 607.4 | $ | 589.8 | $ | 571.9 | $ | 534.6 | ||||||||
| * | Assets Under Custody do not include assets administered but not held under custody that were previously included within the category of Assets Under Administration. |
Trust, investment and other servicing fees are generally based on the market value of assets managed, custodied and administered, the volume of transactions, securities lending volume and spreads, and fees for other services rendered. Certain investment management fee arrangements also may provide for performance fees, which are based on client portfolio returns exceeding predetermined levels. In addition, Corporate & Institutional Services (C&IS) trust relationships are generally priced to reflect earnings from activities such as foreign exchange trading and custody-related deposits that are not included in trust, investment and other servicing fees. Based on analysis of historical trends and current asset and product mix (excluding FSG), management estimates that a 10% rise or fall in overall equity markets would cause a corresponding increase or decrease in trust, investment and other servicing fees of approximately 4% and total revenues of approximately 2%.
2221
Noninterest Income (continued)
Trust, investment and other servicing fees from C&IS in the quarter were up 29%33% to $227.1$219.9 million from the year-ago quarter reflecting revenues from FSG, strong growth in all products and services, improved equity markets and new business. The secondthird quarter results include $28.5$29.9 million of fees from FSG, contributing to a 53%58% increase in custody and fund administration fees, which totaled $105.4$108.2 million for the quarter. Securities lending fees totaled $46.9$35.2 million, up 29%38% compared with last year’s secondthird quarter, primarily reflecting both higher volumes.volumes and an increase in spreads earned on the investment of cash collateral. Securities lending fees were down 25% from the second quarter of 2005. The second quarter results benefited from increased volume associated with the international dividend season. Fees from asset management grew 6%8% to $59.7$61.4 million.
C&IS assets under custody totaled $2.63 trillion at September 30, 2005 compared with $2.48 trillion at June 30, 2005 compared with $2.41and $2.13 trillion at March 31, 2005 and $2.02 trillion at JuneSeptember 30, 2004. Assets under custody include $1.08$1.18 trillion of global custody assets, an increase of 35%41% compared with $800.6 billion onea year ago.ago and 9% sequentially. C&IS assets under management totaled $478.3$493.6 billion, compared with $477.5 billion at March 31, 2005an increase of 15% from the prior year and $422.5 billion at3% from June 30, 2004.2005. As of the current quarter-end, C&IS managed assets were invested 37% in equities, 13%12% in fixed-income securities and 50%51% in cash and other assets.
Trust, investment and other servicing fees from Personal Financial Services (PFS) in the quarter increased 9% and totaled $175.0$176.7 million compared with $160.0$162.4 million a year ago. The secondthird quarter results include $2.1$2.2 million of fees from FSG. The increase in PFS fees resulted primarily from improved equity markets and new business. Revenue growth continued to be broad-based, with all states and ourthe Wealth Management Group reporting year-over-year increases in fees. PFS assets under custody totaled $219.3 billion at September 30, 2005, compared with $213.9 billion at June 30, 2005 compared with $209.9and $194.2 billion at March 31, 2005 and $194.3 billion at JuneSeptember 30, 2004. Of the total assets under custody, $111.5$113.8 billion is managed by Northern Trust compared with $111.1$111.5 billion at March 31,June 30, 2005 and $104.9$105.7 billion at JuneSeptember 30, 2004. As of the current quarter-end, PFS managed assets were invested 50% in equities, 35%34% in fixed-income securities and 15%16% in cash and other assets.
2322
Noninterest Income (continued)
Foreign exchange trading profits were $51.6$46.4 million, including $5.0approximately $6.1 million from FSG in the quarter, compared with $47.5$26.5 million in the third quarter of last year and $51.6 million in the second quarter of last year.2005. The performanceincrease from the prior year quarter reflects lowera rise in volatility of the euro versus the U.S. dollar and an increase in currency markets, offset by increased client activity.volumes. Treasury management fees in the quarter were $18.4$17.3 million compared with $22.7$22.4 million in the same quarter last year. Approximately 60%half of this decrease was offset by improved net interest income as clients opted to pay for services via compensating deposit balances. Revenues from security commissions and trading income were $14.4$13.9 million, up 11%23% from the prior year. Other operating income, the components of which are listed below, was $21.1$27.4 million for the secondthird quarter compared with $19.2$19.5 million in the same period last year. Included in the current quarter results is a nonrecurring gain of $4.7 million from the sale of a property previously utilized for offsite storage.
Other Operating Income
Three Months Ended June 30 | Three Months Ended September 30 | |||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||
Loan Service Fees | $ | 5.0 | $ | 5.2 | $ | 3.9 | $ | 5.5 | ||||
Banking Service Fees | 8.8 | 8.1 | 8.9 | 8.0 | ||||||||
Other Income | 7.3 | 5.9 | 9.9 | 6.0 | ||||||||
Gain on Sale of Building | 4.7 | — | ||||||||||
Total Other Operating Income | $ | 21.1 | $ | 19.2 | $ | 27.4 | $ | 19.5 | ||||
Net Interest Income
Net interest income for the quarter totaled $165.1$168.4 million, 24%21% higher than the $133.0$139.0 million reported in the secondthird quarter of 2004. Net interest income is defined as the total of interest income and amortized fees on earning assets, less interest expense on deposits and borrowed funds, adjusted for the impact of hedging activity. When net interest income is adjusted to a fully taxable equivalent (FTE) basis, yields on taxable, nontaxable and partially taxable assets are comparable, although the adjustment to a FTE basis has no impact on net income. Net interest income for the quarter stated on a FTE basis including $6.3 million from FSG, totaled a record $179.8$183.5 million, up 23%20% from $146.5$152.6 million reported in the prior year quarter, reflectingquarter. FSG net interest income was $6.1 million and acquisition-related funding costs totaled $6.3 million in the quarter. The increase reflects both net interest margin improvement and an increase in average earning assets. The net interest margin increased to 1.74%1.81% from 1.60%1.66% in the prior year quarter. Thequarter reflecting an improved margin is largely due tofunding mix and wider interest rate spreads earned on short-term and floating rate loans as yields on these assets increased more than the cost of retail deposit funding sources. Acquisition related funding costs totaled $6.7 million. Total averagedeposits. Average earning assets of $41.4$40.2 billion were 12%10% higher than a year ago. Securities increased 14%29% and averaged $9.7$9.6 billion, with the increase concentrated primarily in short-term U.S. government sponsored agency and asset-backed securities. Average loans and leases increased 8% to $18.8 billion, while money market assets increased 17%2% to $12.9 billion, while average loans increased 9% to $18.8$11.8 billion.
2423
Net Interest Income (continued)
Average domestic loans outstanding during the quarter, at $17.9 billion, were 7%6% higher than the $16.8$17.0 billion outstanding in the secondthird quarter of last year, while average international loans increased $382$404 million from a year ago to $874$937 million, primarily resulting from FSG. Residential mortgages averaged $8.1$8.2 billion in the quarter, up 3% from the prior year’s secondthird quarter and represented 43%44% of the total average loan portfolio. Commercial and industrial loans averaged $3.6 billion, up 7%10% from $3.4$3.2 billion last year, while personal loans increased 10%5% to average $2.8 billion compared with last year’s secondthird quarter.
Northern Trust utilizes a diverse mix of funding sources. Total interest-related deposits averaged $27.3$26.8 billion, up 28%27% from the secondthird quarter of 2004. Foreign office time deposits increased $6.0 billion, up 50% from last year’s secondthird quarter. Approximately one-halfhalf of the increase resulted from the FSG acquisition with the balance coming from global custody activity. Retail deposit levels decreased $101$378 million due to lower balances in money market deposit accounts. Other interest-related funds averaged $8.0$7.4 billion in the quarter compared with $9.5$9.1 billion in last year’s secondthird quarter due primarily to lower levels of federal funds purchased, offset in part by increases in Federal Home Loan Bank borrowings, treasury investment program balances and the proceeds of the first quarter 2005 sterling debt offering. The balances within these classifications vary based on funding requirements and strategies, interest rate levels, changes in the volume of lower-cost deposit sources, and the availability of collateral to secure these borrowings. Noninterest-related funds utilized to fund earning assets increased 1%decreased 3% from the prior year, averaging $6.1$6.0 billion.
Provision for Credit Losses
There was noThe provision for credit losses in the current orquarter totaled $2.5 million compared with no provision in the prior year quarters.quarter. The reserve for credit losses at JuneSeptember 30, 2005 was $138.9$136.1 million compared with $151.4$150.1 million at the previous year quarter-end. For a discussion of the provision and reserve for credit losses, refer to the “Asset Quality” section beginning on page 34.33.
2524
Noninterest Expenses
Noninterest expenses totaled $441.6 million for the quarter, up 17% from $377.2$377.8 million in the year-ago quarter. Adjusting for FSG, expenses increased by 7%8%. FSG expenses, including integration and transitional expenses, totaled $36.1$33.3 million in the secondthird quarter, representing 56%52% of the increase in operating expenses. The components of noninterest expenses and a discussion of significant changes from the prior year quarter are provided below.
Noninterest Expenses
Three Months Ended June 30 | Three Months Ended September 30 | |||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||
Compensation | $ | 197.0 | $ | 166.8 | $ | 198.6 | $ | 161.7 | ||||
Employee Benefits | 48.9 | 42.9 | 47.9 | 33.5 | ||||||||
Occupancy Expense | 32.7 | 31.0 | 33.3 | 30.5 | ||||||||
Equipment Expense | 20.6 | 20.4 | 20.7 | 21.4 | ||||||||
Other Operating Expenses | 142.4 | 116.1 | 141.1 | 130.7 | ||||||||
Total Noninterest Expenses | $ | 441.6 | $ | 377.2 | $ | 441.6 | $ | 377.8 | ||||
Compensation and employee benefit expenses totaled $245.9$246.5 million, up $36.2$51.3 million or 17%26% compared with last year and included $19.2$19.9 million from the addition of FSG. Adjusting for FSG, compensation and benefit expenses increased 16%. The current quarter increase was also driven by 8%. These expenses also reflecthigher performance-based compensation as well as annual salary increases higher performance-based compensation and increasedrising pension and health care costs. The prior year quarter included a reduction in the accrual for the performance-based portion of the Employee Stock Ownership Plan. Staff on a full-time equivalent basis at JuneSeptember 30, 2005 totaled 8,959 compared with 8,030approximately 9,000, up 13% from a year ago. Staffing level increases were primarily the result of the March 31, 2005 addition of 800 FSG staff. Other staff increases primarily relate to growth in our international operations.businesses.
Net occupancy expense totaled $32.7$33.3 million compared with $31.0$30.5 million in the secondthird quarter of 2004. Included in the current year expensesThe increase was $3.6 million fromprimarily attributable to the addition of FSG, which had expenses of $3.7 million, partly offset by lower rent expense and real estate tax refunds.
Equipment expense, comprised of depreciation, rental and maintenance costs, totaled $20.6$20.7 million up from $20.4compared with $21.4 million reported in the secondthird quarter of 2004. The change was primarily related to lower computer maintenance and data line lease costs, offset by the addition of $.9 million from FSG.
2625
Noninterest Expenses (continued)
Other operating expenses in the quarter totaled $142.4$141.1 million compared with $116.1$130.7 million last year and included $12.6$8.8 million from the addition of FSG. The remaining increase alsoprimarily reflects higher expenses associated with business promotion and advertising, employee relocation and hiring costs, fees for global subcustody and asset management sub-advisor services and other professional services. Partially offsetting the increase was a $17.0 million charge in the prior year resulting from a litigation settlement. The components of other operating expenses were as follows:
Other Operating Expenses
Three Months Ended June 30 | Three Months Ended September 30 | |||||||||||
(In Millions) | 2005 | 2004 | 2005 | 2004 | ||||||||
Outside Services Purchased | $ | 69.1 | $ | 56.2 | $ | 68.5 | $ | 57.8 | ||||
Software Amortization and Other Costs | 27.3 | 26.6 | 28.6 | 26.2 | ||||||||
Business Promotion | 16.9 | 11.7 | 13.7 | 10.5 | ||||||||
Other Intangibles Amortization | 6.3 | 2.5 | 6.0 | 2.4 | ||||||||
Fixed-Fee Litigation Settlement | — | 17.0 | ||||||||||
Other Expenses | 22.8 | 19.1 | 24.3 | 16.8 | ||||||||
Total Other Operating Expenses | $ | 142.4 | $ | 116.1 | $ | 141.1 | $ | 130.7 | ||||
Provision for Income Taxes
The provision for income tax was $81.1$78.3 million for the secondthird quarter compared with $63.6$53.9 million in the year-ago quarter, primarily reflecting the increase in pre-tax earnings. The increased effective income tax rate for the quarter of 35.1%34.6% compared with 32.7%32.0% in the secondthird quarter of 2004 is primarily attributable to the decreasegrowth in the Corporation’sincome from federally taxable sources while tax-exempt income as a percentage of total income and the recognition in the previous year of a favorable resolution of certain state income tax matters.municipal interest has remained relatively stable.
2726
BUSINESS UNIT REPORTING
The following tables reflect the earnings contribution and average assets of Northern Trust’s business units for the three- and six-monthnine-month periods ended JuneSeptember 30, 2005 and 2004.
Results of Operations
Three Months
Corporate and Institutional Services | Personal Financial Services | Treasury and Other | Total Consolidated | Corporate and Services | Personal Financial Services | Treasury and Other | Total Consolidated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ In Millions) | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trust, Investment and Other Servicing Fees | $ | 227.1 | $ | 176.2 | $ | 175.0 | $ | 160.0 | $ | — | $ | — | $ | 402.1 | $ | 336.2 | $ | 219.9 | $ | 165.1 | $ | 176.7 | $ | 162.4 | $ | — | $ | — | $ | 396.6 | $ | 327.5 | ||||||||||||||||||||||||||||||||
Other | 78.4 | 78.9 | 25.2 | 22.4 | 1.9 | 1.1 | 105.5 | 102.4 | 75.2 | 54.4 | 24.1 | 23.1 | 5.8 | 2.4 | 105.1 | 79.9 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income * | 61.4 | 39.8 | 121.8 | 108.4 | (3.4 | ) | (1.7 | ) | 179.8 | 146.5 | 64.5 | 44.9 | 121.6 | 112.2 | (2.6 | ) | (4.5 | ) | 183.5 | 152.6 | ||||||||||||||||||||||||||||||||||||||||||||
| Provision for Credit Losses | — | 1.4 | — | (1.4 | ) | — | — | — | — | 1.8 | .4 | .7 | (.4 | ) | — | — | 2.5 | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest Expenses | 224.8 | 173.3 | 199.6 | 185.7 | 17.2 | 18.2 | 441.6 | 377.2 | 229.6 | 169.5 | 196.8 | 195.7 | 15.2 | 12.6 | 441.6 | 377.8 | ||||||||||||||||||||||||||||||||||||||||||||||||
Income before Income Taxes* | 142.1 | 120.2 | 122.4 | 106.5 | (18.7 | ) | (18.8 | ) | 245.8 | 207.9 | 128.2 | 94.5 | 124.9 | 102.4 | (12.0 | ) | (14.7 | ) | 241.1 | 182.2 | ||||||||||||||||||||||||||||||||||||||||||||
Provision for Income Taxes* | 55.3 | 46.8 | 47.4 | 41.2 | (6.9 | ) | (10.9 | ) | 95.8 | 77.1 | 49.9 | 36.8 | 48.3 | 39.7 | (4.8 | ) | (9.0 | ) | 93.4 | 67.5 | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income | $ | 86.8 | $ | 73.4 | $ | 75.0 | $ | 65.3 | $ | (11.8 | ) | $ | (7.9 | ) | $ | 150.0 | $ | 130.8 | $ | 78.3 | $ | 57.7 | $ | 76.6 | $ | 62.7 | $ | (7.2 | ) | $ | (5.7 | ) | $ | 147.7 | $ | 114.7 | ||||||||||||||||||||||||||||
| Percentage of Net Income Contribution | 58 | % | 56 | % | 50 | % | 50 | % | (8 | )% | (6 | )% | 100 | % | 100 | % | 53 | % | 50 | % | 52 | % | 55 | % | (5 | )% | (5 | )% | 100 | % | 100 | % | ||||||||||||||||||||||||||||||||
| Average Assets | $ | 28,847.4 | $ | 20,700.3 | $ | 17,002.6 | $ | 16,182.0 | $ | 880.7 | $ | 4,118.0 | $ | 46,730.7 | $ | 41,000.3 | $ | 28,763.6 | $ | 20,397.0 | $ | 16,925.5 | $ | 16,196.7 | $ | 357.3 | $ | 3,774.4 | $ | 46,046.4 | $ | 40,368.1 | ||||||||||||||||||||||||||||||||
| * | Stated on a fully taxable equivalent basis (FTE). Total consolidated includes FTE adjustments of |
Results of Operations
SixNine Months
Corporate and Services | Personal Financial Services | Treasury and Other | Total Consolidated | Corporate and Services | Personal Financial Services | Treasury and Other | Total Consolidated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ In Millions) | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trust, Investment and Other Servicing Fees | $ | 411.8 | $ | 342.5 | $ | 347.5 | $ | 321.6 | $ | — | $ | — | $ | 759.3 | $ | 664.1 | $ | 631.7 | $ | 507.6 | $ | 524.2 | $ | 484.0 | $ | — | $ | — | $ | 1,155.9 | $ | 991.6 | ||||||||||||||||||||||||||||||||
Other | 145.0 | 150.9 | 48.6 | 46.7 | 4.1 | 3.4 | 197.7 | 201.0 | 220.3 | 205.2 | 72.6 | 69.8 | 9.9 | 5.9 | 302.8 | 280.9 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Interest Income * | 117.1 | 81.7 | 239.8 | 218.0 | (5.4 | ) | (1.5 | ) | 351.5 | 298.2 | 181.6 | 126.6 | 361.5 | 330.3 | (8.1 | ) | (6.1 | ) | 535.0 | 450.8 | ||||||||||||||||||||||||||||||||||||||||||||
Provision for Credit Losses | (1.7 | ) | (3.3 | ) | 1.7 | (1.7 | ) | — | — | — | (5.0 | ) | .1 | (2.9 | ) | 2.4 | (2.1 | ) | — | — | 2.5 | (5.0 | ) | |||||||||||||||||||||||||||||||||||||||||
Noninterest Expenses | 408.6 | 351.3 | 394.0 | 370.9 | 34.0 | 32.2 | 836.6 | 754.4 | 638.0 | 520.8 | 590.8 | 566.6 | 49.4 | 44.8 | 1,278.2 | 1,132.2 | ||||||||||||||||||||||||||||||||||||||||||||||||
Income before Income Taxes* | 267.0 | 227.1 | 240.2 | 217.1 | (35.3 | ) | (30.3 | ) | 471.9 | 413.9 | 395.5 | 321.5 | 365.1 | 319.6 | (47.6 | ) | (45.0 | ) | 713.0 | 596.1 | ||||||||||||||||||||||||||||||||||||||||||||
Provision for Income Taxes* | 103.9 | 88.3 | 93.1 | 84.1 | (14.2 | ) | (16.8 | ) | 182.8 | 155.6 | 154.0 | 125.0 | 141.4 | 123.8 | (19.2 | ) | (25.7 | ) | 276.2 | 223.1 | ||||||||||||||||||||||||||||||||||||||||||||
Net Income | $ | 163.1 | $ | 138.8 | $ | 147.1 | $ | 133.0 | $ | (21.1 | ) | $ | (13.5 | ) | $ | 289.1 | $ | 258.3 | $ | 241.5 | $ | 196.5 | $ | 223.7 | $ | 195.8 | $ | (28.4 | ) | $ | (19.3 | ) | $ | 436.8 | $ | 373.0 | ||||||||||||||||||||||||||||
Percentage of Net Income Contribution | 56 | % | 54 | % | 51 | % | 51 | % | (7 | )% | (5 | )% | 100 | % | 100 | % | 55 | % | 53 | % | 51 | % | 52 | % | (6 | )% | (5 | )% | 100 | % | 100 | % | ||||||||||||||||||||||||||||||||
Average Assets | $ | 26,425.8 | $ | 20,269.7 | $ | 16,880.5 | $ | 16,083.3 | $ | 1,861.5 | $ | 3,908.7 | $ | 45,167.8 | $ | 40,261.7 | $ | 27,118.5 | $ | 20,312.4 | $ | 16,895.7 | $ | 16,121.4 | $ | 1,449.7 | $ | 3,863.6 | $ | 45,463.9 | $ | 40,297.4 | ||||||||||||||||||||||||||||||||
| * | Stated on a fully taxable equivalent basis (FTE). Total consolidated includes FTE adjustments of |
2827
Corporate and Institutional Services
C&IS net income for the secondthird quarter totaled $86.8$78.3 million compared with $73.4$57.7 million reported in 2004. Noninterest income was $305.5$295.1 million, up 20%34% from $255.1$219.5 million in last year’s secondthird quarter. Trust, investment and other servicing fees in the quarter were up 29%33% to $227.1$219.9 million from the year-ago quarter reflecting revenues from FSG, strong growth in all products and services, improved equity markets and new business. The secondthird quarter results include $28.5$29.9 million of fees from FSG, contributing to a 53%58% increase in custody and fund administration fees, which totaled $105.4$108.2 million for the quarter. Securities lending fees totaled $46.9$35.2 million, up 29%38% compared with last year’s secondthird quarter, primarily reflecting both higher volumes.volumes and an increase in spreads earned on the investment of cash collateral. Securities lending fees were down 25% from the second quarter of 2005. The second quarter results benefited from increased volume associated with the international dividend season. Fees from asset management grew 6%8% to $59.7$61.4 million. Other noninterest income was $78.4$75.2 million compared with $78.9$54.4 million in last year’s secondthird quarter. Higher levels of foreignForeign exchange trading profits resultingwere $45.7 million, including approximately $6.1 million from FSG, compared with $25.6 million in the additionthird quarter of FSGlast year. Treasury management fees were 23% lower in the quarter, offset in part by a 19% reduction in treasury management fees.higher levels of trust deposit-related income. Approximately 60%half of the decrease in treasury management fees was offset by improved net interest income as clients opted to pay for services via compensating deposit balances.
Net interest income stated on a FTE basis was $61.4$64.5 million, up 54%43% from $39.8$44.9 million in last year’s secondthird quarter. Net interest income was positively impacted by a $6.8$6.0 billion or 37%33% increase in average earning assets, concentrated in short-term money market assets and loans. Approximately one-halfhalf of the asset growth represents the acquired assets of FSG. The net interest margin improved to .99%was 1.06% for the current quarter from .88%compared with .98% in last year’s secondthird quarter. The improvedincrease in the margin is largely due to wider interest rate spreads on money market assets as yields on these assets increased more than their funding sources, in addition to the growth in loans which typically carry higher margins.foreign office deposits.
There was noThe provision for credit losses in the current quarter was $1.8 million compared with a $1.4$.4 million provision in the secondthird quarter of last year. Total noninterest expenses of C&IS, which include both the direct expenses of the business unit and indirect expense allocations from Northern Trust Global Investments (NTGI) and Worldwide Operations and Technology (WWOT) for product and operating support, increased 30%35% and totaled $224.8$229.6 million for the secondthird quarter. Included in the secondthird quarter is $29.9$31.8 million of FSG operating integration and transitionalintegration expenses. The current period expenses also reflect annual salary increases, higher incentive compensation, employee benefit charges, costs associated with business promotion, fees for other professional services, and higher allocations for product and operating support.
2928
Personal Financial Services
PFS net income for the quarter was $75.0$76.6 million, up 15%22% from $65.3$62.7 million reported a year ago.last year. Trust, investment and other servicing fees in the quarter increased 9% and totaled $175.0$176.7 million compared with $160.0$162.4 million a year ago. The secondthird quarter results include $2.1$2.2 million of fees from FSG. The increase in PFS fees resulted primarily from improved equity markets and new business. Revenue growth continued to be broad-based, with all states and ourthe Wealth Management Group reporting year-over-year increases in fees. Other operating income totaled $25.2$24.1 million compared with $22.4$23.1 million in the prior year quarter due primarily to higher security commissions and trading income.
Net interest income stated on a FTE basis was $121.8$121.6 million in the quarter compared with $108.4$112.2 million in the prior year’s secondthird quarter. These results reflect a 5% increase in average earning assets concentrated in loans and an increase in the net interest margin from 2.83%2.88% last year to 3.00%2.97% in the current quarter. The improved margin is largely due to wider spreads on short-term and floating rate loans as yields on these assets increased more than the cost of retail deposit funding sources.
There was noThe provision for credit losses recorded in the secondthird quarter was $.7 million compared with a negative provision of $1.4$.4 million last year. The negative provision in 2004 was due to the improved credit quality of certain commercial loans. Total noninterest expenses of PFS, which include both the direct expenses of the business unit and indirect expense allocations from NTGI and WWOT for product and operating support, increased 7%1% to $199.6$196.8 million from $185.7$195.7 million in last year’s secondthird quarter. HigherThe prior year period included the $17.0 million litigation settlement. Adjusting for the previous year litigation settlement, expenses increased by 10%. The current quarter increase reflects higher compensation expense resulting from annual salary increases and incentive compensation, employee benefit and other staff related costs, business promotion and advertising, fees for professional services, and higher allocations for product and operating support contributed to the overall increase in operating expenses.support.
Treasury and Other
The Treasury Department is responsible for managing the Bank’s wholesale funding, capital position and interest rate risk, as well as the investment portfolio. The ‘Other’ category of corporate income and noninterest expenses represents items that are not allocated to the business units and generally represent certain nonrecurring items and certain executive level compensation. Other noninterest income was $5.8 million and included the $4.7 million nonrecurring gain previously discussed. Net interest income for the secondthird quarter was a negative $3.4$2.6 million compared with a negative $1.7$4.5 million in the year-ago quarter. Noninterest expenses totaled $17.2$15.2 million for the quarter compared with $18.2$12.6 million in the year-ago period.
3029
SIX-MONTHNINE-MONTH CONSOLIDATED RESULTS OF OPERATIONS
Net income per common share on a diluted basis was $1.31$1.97 for the six-monthnine-month period ended JuneSeptember 30, 2005, compared with $1.15$1.67 per share earned a year ago. Net income was $289.1$436.8 million compared with $258.3$373.0 million reported last year. The ROE was 17.46%17.24% for the first sixnine months compared with 16.83%16.00% last year, while the ROA was 1.29%, unchanged from1.28% compared with 1.24% in the previous year. Total revenues were 12%16% higher than the prior year while total expenses increased 11%13%, resulting in a productivity ratio of 156% compared with 154%152% last year.
Revenues stated on a FTE basis of $1.31$1.99 billion which includes $43.0were up 16% from the $1.72 billion last year and included $88.0 million from FSG partially offset by $7.0and $13.3 million of acquisition-related funding costs, were up 12% from the $1.16 billion last year.costs. Trust, investment and other servicing fees were $759.3 million$1.16 billion for the period, up 14%17% compared with $664.1$991.6 million last year. Trust, investment and other servicing fees represented 58% of total revenues and total fee-related income represented 73% of total revenues.
Noninterest Income
Trust, investment and other servicing fees from C&IS increased 20%24% to $411.8$631.7 million from $342.5$507.6 million in the year-ago period. Custody and fund administration fees increased 35%43% to $181.4$289.6 million for the period, reflecting strong growth in global fees including revenues from FSG. Securities lending fees totaled $80.9$116.1 million compared with $64.2$89.7 million last year reflecting higher volumes, while fees from asset management grew 4%5% to $119.0$180.4 million.
Trust, investment and other servicing fees from PFS in the period increased 8% and totaled $347.5$524.2 million compared with $321.6$484.0 million last year. The increase resulted primarily from improved equity markets and new business. Revenue growth was broad-based, with all regions and ourthe Wealth Management Group reporting year-over-year increases in fees.
Foreign exchange trading profits were $89.8$136.2 million in the period compared with $88.9$115.4 million last year. Treasury management fees were $38.1$55.4 million, down 17%19% from the comparable period last year. Approximately 55%half of this decrease was offset by improved net interest income as clients opted to pay for services via compensating deposit balances. Revenues from security commissions and trading income were $28.5$42.4 million compared with $27.4$38.8 million in the prior year. Other operating income was $41.2$68.6 million for the period compared with $38.9$58.5 million in the same period last year.year and included the current quarter nonrecurring gain previously discussed and other miscellaneous items.
3130
Net Interest Income
Net interest income for the sixnine months, stated on a fully taxable equivalent basis, totaled $351.5$535.0 million, an increase of 18%19% from the $298.2$450.8 million reported in the prior year period. The net interest margin increased to 1.76%1.78% from 1.66% in the prior year due in large part to wider spreads earned on short-termretail deposits and floating rate loans as yields on these assets increased more than the cost of retail depositan improved funding sources.mix. Total average earning assets of $40.2 billion were 12%11% higher than a year ago. Money market assets were up 17%12% and averaged $12.3$12.1 billion for the period. Average securities increased 15%19% to average $9.5 billion while average loans and leases were up 7% to $18.4$18.6 billion.
Provision for Credit Losses
There was noThe provision for credit losses was $2.5 million in the first sixnine months of the current year compared with a negative provision of $5.0 million in 2004. Net charge-offs totaled $.4$5.7 million compared with $.8 million last year.$2.1 in 2004.
Noninterest Expenses
Noninterest expenses totaled $836.6 million$1.28 billion for the period, up 11%13% from $754.4 million$1.13 billion a year-ago. FSG operating and integration-related costsexpenses totaled $38.2approximately $71 million in the period.
Compensation and employee benefits of $470.5$717.0 million represented 56% of total operating expenses and included $19.6$39.5 million from the addition of FSG. This compared with $608.7 million last year. The current period expenses also reflect annual salary increases, higher incentiveperformance-based compensation and increased retirement and health care costs.
Net occupancy expense totaled $63.0$96.3 million, up 2%4% from $61.7$92.2 million in the prior year resulting primarily from the addition of FSG, offset in part by lower rent and real estate taxes.
Equipment expense, comprised of depreciation, rental and maintenance costs, totaled $39.9$60.6 million, down 1%2% from $40.5$61.9 million in 2004. The current six-monthnine-month period reflects lower maintenance, data line lease costs and depreciation of computer hardware and equipment.
Other operating expensesexpense categories totaled $263.2$404.3 million for the period, compared with $238.7up 9% from $369.4 million in 2004, and included $14.3$23.1 million from the addition of FSG. The remaining increase primarily reflects higher expenses associated with business promotion and advertising, employee relocation and hiring costs, fees for global subcustody and asset management sub-advisor services and other professional services. Partially offsetting the increase were lower expenses associated with operating risks related to servicing and managing financial assets, whichassets. The prior period included the $17.0 million litigation settlement in the third quarter of last year and an $11.6 million loss in the first quarter of last year.year from securities processing activities.
3231
BALANCE SHEET
Total assets at JuneSeptember 30, 2005 were $46.3$48.4 billion and averaged $46.7$46.0 billion for the secondthird quarter, compared with last year’s average of $41.0$40.4 billion. Loans and leases totaled $20.0$19.3 billion at JuneSeptember 30, 2005 and averaged $18.8 billion for the secondthird quarter, compared with $17.6$17.7 billion at JuneSeptember 30, 2004 and the $17.3$17.5 billion average last year. Securities totaled $8.3$10.5 billion at JuneSeptember 30, 2005 and averaged $9.7$9.6 billion for the quarter, compared with $8.8$6.7 billion at JuneSeptember 30, 2004 and $8.5$7.5 billion on average last year. Money market assets totaled $12.6$11.9 billion at JuneSeptember 30, 2005 and averaged $12.9$11.8 billion in the secondthird quarter, up 17%2% from the year-ago quarter.
Common stockholders’ equity increased to $3.45$3.53 billion at JuneSeptember 30, 2005 and averaged $3.37$3.48 billion for the quarter, up 8%10% from last year’s secondthird quarter average. The increase primarily reflects the retention of earnings, offset in part by the repurchase of common stock pursuant to the Corporation’s share buyback program. During the quarter, the Corporation acquired 910,871860,958 shares at a cost of $41.5$43.2 million. An additional 5.04.2 million shares are authorized for purchase after JuneSeptember 30, 2005 under the previously announced share buyback program.
Northern Trust’s risk-based capital ratios remained strong at JuneSeptember 30, 2005 and were well above the minimum regulatory requirements of 4% for tier 1 and 8% for total risk-based capital ratios. Northern Trust’s leverage ratio (tier 1 capital to secondthird quarter average assets) at JuneSeptember 30, 2005 also exceeded the minimum regulatory requirement of 3%. Shown below are the JuneSeptember 30, 2005 and JuneSeptember 30, 2004 capital ratios of Northern Trust and of the Bank.
| June 30,2005 | June 30, 2004 | September 30, 2005 | September 30, 2004 | |||||||||||||||||||||
Capital Ratios | Northern Trust | Bank | Northern Trust | Bank | Northern Trust | Bank | Northern Trust | Bank | ||||||||||||||||
Tier 1 Capital | 9.8 | % | 8.1 | % | 11.1 | % | 9.0 | % | 9.7 | % | 8.0 | % | 11.3 | % | 9.4 | % | ||||||||
Total Capital | 12.7 | % | 11.6 | % | 13.9 | % | 12.3 | % | 12.4 | % | 11.1 | % | 13.8 | % | 12.3 | % | ||||||||
Leverage Ratio | 6.9 | % | 5.6 | % | 7.9 | % | 6.2 | % | 7.2 | % | 5.8 | % | 8.1 | % | 6.6 | % | ||||||||
The JuneSeptember 30, 2005 capital ratios of Northern Trust and the Bank reflect the March 31, 2005 acquisition of FSG and the March 11, 2005 issuance of $269$264 million of subordinated notes, as discussed in Notes 7 and 89 to the Consolidated Financial Statements, respectively. Each of Northern Trust’s other subsidiary banks had JuneSeptember 30, 2005 ratios of 10.8%10.9% or higher for tier 1 capital, 11.3%11.5% or higher for total risk-based capital, and 7.9%8.4% or higher for the leverage ratio.
3332
ASSET QUALITY
Nonperforming assets consist of nonaccrual loans and other real estate owned (OREO). Nonperforming assets at JuneSeptember 30, 2005 totaled $30.1$34.1 million compared with $34.1$30.1 million at March 31,June 30, 2005, $33.1 million at December 31, 2004 and $67.9$64.7 million at JuneSeptember 30, 2004. Domestic nonaccrualNonaccrual loans and leases, consisting primarily of commercial loans, totaled $30.1$34.1 million, or .16%.18% of total domestic loans and leases at JuneSeptember 30, 2005. At March 31,June 30, 2005, December 31, 2004 and JuneSeptember 30, 2004, domestic nonaccrual loans and leases totaled $34.0$30.1 million, $32.9 million and $67.1$64.2 million, respectively. The $3.9$4.0 million decreaseincrease in nonperforming loans during the quarter is primarily the result of a loan that was classified as nonperforming, offset by the charge-off of a commercial loan and principal repayments received. There were no nonperforming loans included within the $381.8 million of loans purchased in connection with the March 31, 2005 acquisition of FSG.
The following table presents the outstanding amounts of nonaccrual loans and OREO. Also shown are loans that have interest or principal payments that are delinquent 90 days or more and are still accruing interest. The balance of loans delinquent 90 days or more and still accruing interest can fluctuate widely based on the timing of cash collections, renegotiations and renewals.
Nonperforming Assets
(In Millions) | June 30, 2005 | March 31, 2005 | December 31, 2004 | June 30, 2004 | September 30, 2005 | June 30, 2005 | December 31, 2004 | September 30, 2004 | ||||||||||||||||
Nonaccrual Loans | ||||||||||||||||||||||||
Domestic | ||||||||||||||||||||||||
Residential Real Estate | $ | 2.8 | $ | 2.7 | $ | 2.8 | $ | 4.0 | $ | 5.2 | $ | 2.8 | $ | 2.8 | $ | 2.4 | ||||||||
Commercial | 26.3 | 29.8 | 29.5 | 62.7 | 18.5 | 26.3 | 29.5 | 61.4 | ||||||||||||||||
Commercial Real Estate | .4 | .1 | .1 | .1 | .3 | .4 | .1 | .1 | ||||||||||||||||
Personal | .6 | 1.4 | .5 | .3 | 8.9 | .6 | .5 | .3 | ||||||||||||||||
International | — | — | — | — | 1.2 | — | — | — | ||||||||||||||||
Total Nonaccrual Loans | 30.1 | 34.0 | 32.9 | 67.1 | 34.1 | 30.1 | 32.9 | 64.2 | ||||||||||||||||
Other Real Estate Owned | — | .1 | .2 | .8 | — | — | .2 | .5 | ||||||||||||||||
Total Nonperforming Assets | $ | 30.1 | $ | 34.1 | $ | 33.1 | $ | 67.9 | $ | 34.1 | $ | 30.1 | $ | 33.1 | $ | 64.7 | ||||||||
90 Day Past Due Loans Still Accruing | $ | 19.8 | $ | 7.9 | $ | 9.9 | $ | 17.8 | $ | 22.1 | $ | 19.8 | $ | 9.9 | $ | 12.2 | ||||||||
Provision and Reserve for Credit Losses
The provision for credit losses is the charge against current earnings, determined through a disciplined credit risk management process, needed to maintain a reserve that is sufficient to absorb credit losses inherent in Northern Trust’s loan and lease portfolios and other credit undertakings. The reserve provides for probable losses that have been identified with specific borrower relationships (specific reserve) and for probable losses that are believed to be inherent in theNorthern Trust’s loan and lease portfolios, unfunded commitments and otherstandby letters of credit undertakings but that have not yet been specifically identified (inherent reserve).
33
Provision and Reserve for Credit Losses (continued)
Note 6 to the Consolidated Financial Statements includes a table that details the changes in the reserve for credit losses during the three- and six-monthnine-month periods ended JuneSeptember 30, 2005 and JuneSeptember 30, 2004 due to charge-offs, recoveries and the provision for credit losses during the respective periods. The following table shows (i) the specific reserve, (ii) the allocated portion of the inherent reserve and its components by loan category, and (iii) the unallocated portion of the inherent reserve at JuneSeptember 30, 2005, March 31,June 30, 2005, December 31, 2004 and JuneSeptember 30, 2004.
34
Provision and Reserve for Credit Losses (continued)
Allocation of the Reserve for Credit Losses
| June 30, 2005 | March 31, 2005 | December 31, 2004 | June 30, 2004 | September 30, 2005 | June 30, 2005 | December 31, 2004 | September 30, 2004 | |||||||||||||||||||||||||||||||||||||||||
| Percent of Loans to | Percent of Loans to | Percent of Loans to | Percent of Loans to | Reserve Amount | Percent of Total | Reserve Amount | Percent of Total | Reserve Amount | Percent of Total | Reserve Amount | Percent of Total | |||||||||||||||||||||||||||||||||||||
($ in Millions) | Reserve Amount | Total Loans | Reserve Amount | Total Loans | Reserve Amount | Total Loans | Reserve Amount | Total Loans | ||||||||||||||||||||||||||||||||||||||||
Specific Reserve | $ | 19.7 | — | % | $ | 24.6 | — | % | $ | 24.0 | — | % | $ | 32.9 | — | % | $ | 18.9 | — | % | $ | 19.7 | — | % | $ | 24.0 | — | % | $ | 32.2 | — | % | ||||||||||||||||
Allocated Inherent Reserve | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential Real Estate | 11.7 | 41 | 11.6 | 43 | 11.6 | 45 | 11.8 | 45 | 11.7 | 43 | 11.7 | 41 | 11.6 | 45 | 11.3 | 45 | ||||||||||||||||||||||||||||||||
Commercial | 51.5 | 18 | 49.4 | 19 | 49.9 | 18 | 54.6 | 19 | 50.9 | 18 | 51.5 | 18 | 49.9 | 18 | 53.1 | 19 | ||||||||||||||||||||||||||||||||
Commercial Real Estate | 17.2 | 7 | 17.1 | 7 | 17.1 | 7 | 16.7 | 7 | 17.7 | 8 | 17.2 | 7 | 17.1 | 7 | 17.5 | 8 | ||||||||||||||||||||||||||||||||
Personal | 8.1 | 15 | 6.7 | 15 | 5.5 | 16 | 5.5 | 15 | 6.1 | 14 | 8.1 | 15 | 5.5 | 16 | 5.2 | 15 | ||||||||||||||||||||||||||||||||
Other | — | 5 | — | 4 | — | 4 | — | 4 | — | 4 | — | 5 | — | 4 | — | 3 | ||||||||||||||||||||||||||||||||
Lease Financing | 4.5 | 6 | 4.6 | 6 | 4.5 | 7 | 4.1 | 7 | 4.2 | 6 | 4.5 | 6 | 4.5 | 7 | 4.5 | 7 | ||||||||||||||||||||||||||||||||
International | 1.9 | 8 | 1.9 | 6 | 1.6 | 3 | 1.7 | 3 | 2.5 | 7 | 1.9 | 8 | 1.6 | 3 | 1.7 | 3 | ||||||||||||||||||||||||||||||||
Total Allocated Inherent Reserve | $ | 94.9 | 100 | % | $ | 91.3 | 100 | % | $ | 90.2 | 100 | % | $ | 94.4 | 100 | % | $ | 93.1 | 100 | % | $ | 94.9 | 100 | % | $ | 90.2 | 100 | % | $ | 93.3 | 100 | % | ||||||||||||||||
Unallocated Inherent Reserve | 24.3 | — | 23.8 | — | 25.1 | — | 24.1 | — | 24.1 | — | 24.3 | — | 25.1 | — | 24.6 | — | ||||||||||||||||||||||||||||||||
Total Reserve | $ | 138.9 | 100 | % | $ | 139.7 | 100 | % | $ | 139.3 | 100 | % | $ | 151.4 | 100 | % | $ | 136.1 | 100 | % | $ | 138.9 | 100 | % | $ | 139.3 | 100 | % | $ | 150.1 | 100 | % | ||||||||||||||||
Reserve Assigned to: | ||||||||||||||||||||||||||||||||||||||||||||||||
Loans and Leases | $ | 129.9 | $ | 131.1 | $ | 130.7 | $ | 141.9 | $ | 126.4 | $ | 129.9 | $ | 130.7 | $ | 140.4 | ||||||||||||||||||||||||||||||||
Unfunded Commitments and Standby Letters of Credit | 9.0 | 8.6 | 8.6 | 9.5 | 9.7 | 9.0 | 8.6 | 9.7 | ||||||||||||||||||||||||||||||||||||||||
Total Reserve | $ | 138.9 | $ | 139.7 | $ | 139.3 | $ | 151.4 | $ | 136.1 | $ | 138.9 | $ | 139.3 | $ | 150.1 | ||||||||||||||||||||||||||||||||
Specific Reserve.At JuneSeptember 30, 2005 the specific component of the reserve stood at $19.7was $18.9 million compared with $24.6$19.7 million at March 31,June 30, 2005. The $4.9$.8 million decrease in specific reserves from March 31,June 30, 2005 is due primarily to principal repayments receivedthe partial repayment and charge-off of a commercial loan that was fully reserved for, partially offset by increased reserves on two commercial nonperforming loans.loans classified to nonperforming.
Allocated Inherent Reserve.The allocated inherent portion of the reserve totaled $93.1 million at September 30, 2005 compared with $94.9 million at June 30, 2005 compared with $91.3 million at March 31, 2005. The $3.6$1.8 million increasedecrease was due primarily to growth in the commercial loan portfolio, partially offset in part by principal repayments received on lower-rated loans.
Unallocated Inherent Reserve. The unallocated portion of the inherent reserve is based on management’s review of overall factors affecting the determination of probable inherent losses, primarily in the commercial portfolio, which are not necessarily captured by the application of historical loss ratios. This portion of the reserve analysis involves the exercise of judgment and reflects management’s recognition of the imprecision inherent in the process of estimating probable credit losses. The unallocated inherent portion of the reserve was $24.3$24.1 million at JuneSeptember 30, 2005.
3534
Provision and Reserve for Credit Losses (continued)
Other Factors.At JuneSeptember 30, 2005 the total amount of the two highest risk loan groupings, those rated “7” and “8” (based on Northern Trust’s internal rating scale, which closely parallels that of the banking regulators), was $87$85 million of which $28$31.8 million was classified as impaired, down from $106$87 million at March 31,June 30, 2005 when $32.2$28 million was classified as impaired, and down from $166$165 million at JuneSeptember 30, 2004 when $65.0$62.7 million was classified as impaired. The majority of the decrease from March 31,June 30, 2005 reflects the receipt of principal repayments.
Total Reserve. Management’s evaluation of the factors above resulted in a reserve for credit losses of $138.9$136.1 million at JuneSeptember 30, 2005. The reserve of $129.9$126.4 million assigned to loans and leases, as a percentage of total loans and leases, was .65% at JuneSeptember 30, 2005, compared with .69% at March 31,unchanged from June 30, 2005.
Reserves assigned to unfunded loan commitments and standby letters of credit, recorded as a liability on the consolidated balance sheet, totaled $9.7 million at September 30, 2005 compared with $9.0 million at June 30, 2005 compared with $8.6 million at March 31, 2005.
Provision. NoA $2.5 provision for credit losses was recorded in either the secondthird quarter of 2005 orcompared with no provision in the prior year quarter.
3635
MARKET RISK MANAGEMENT
As described in the 2004 Annual Report to Shareholders, Northern Trust manages its interest rate risk through measurement techniques which include simulation of earnings, simulation of the economic value of equity, and gap analysis. Also, as part of its risk management activities, it regularly measures the risk of loss associated with foreign currency positions using a value at risk model.
Based on this continuing evaluation process, Northern Trust’s interest rate risk position and the value at risk associated with the foreign exchange trading portfolio have not changed significantly since December 31, 2004.
FACTORS AFFECTING FUTURE RESULTS
This report contains statements that may be considered forward-looking, such as the statements relating to Northern Trust’s financial goals, dividend policy, expansion and business development plans, anticipated expense levels and projected profit improvements, business prospects and positioning with respect to market, demographic and pricing trends, strategic initiatives, re-engineering and outsourcing activities, new business results and outlook, changes in securities market prices, credit quality including reserve levels, planned capital expenditures and technology spending, anticipated tax benefits and expenses, and the effects of any extraordinary events and various other matters (including developments in litigation and regulation involving Northern Trust and changes in accounting policies, standards and interpretations) on Northern Trust’s business and results. Forward-looking statements are typically identified by words or phrases, such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may increase,” “may fluctuate,” “plan,” “goal,” “strategy,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” and “could.” Forward-looking statements are Northern Trust’s current estimates or expectations of future events or future results. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties including:
3736
FACTORS AFFECTING FUTURE RESULTS (continued)
3837
FACTORS AFFECTING FUTURE RESULTS (continued)
3938
FACTORS AFFECTING FUTURE RESULTS (continued)
Some of these risks and uncertainties that may affect future results are discussed in more detail in the sections of “Management’s Discussion and Analysis of Financial Condition and Results of Operations” captioned “Risk Management,” “Market Risk Management” and “Operational and Fiduciary Risk Management” in the 2004 Annual Report to Stockholders (pages 49-59), in the section of the “Notes to Consolidated Financial Statements” in the 2004 Annual Report to Stockholders captioned “Note 24. Contingent Liabilities” (pages 90-91), and in the sections of “Item 1—Business” of the 2004 Annual Report on Form 10-K captioned “Government Policies,” “Competition” and “Regulation and Supervision” (pages 7-13). All forward-looking statements included in this report are based upon information presently available, and Northern Trust assumes no obligation to update any forward-looking statements.
4039
The following schedule should be read in conjunction with the Net Interest Income section of Management’s
Discussion and Analysis of Financial Condition and Results of Operations.
CONSOLIDATED AVERAGE STATEMENT OF CONDITION WITH ANALYSIS OF NET INTEREST INCOME | NORTHERN TRUST CORPORATION |
| Second Quarter | ||||||||||||||||||||
| (Interest and rate on a fully taxable equivalent basis) | 2005 | 2004 | ||||||||||||||||||
($ in Millions) | Interest | Average Balance | Rate | Interest | Average Balance | Rate | ||||||||||||||
Average Earning Assets | ||||||||||||||||||||
Money Market Assets | ||||||||||||||||||||
Federal Funds Sold and Resell Agreements | $ | 8.8 | $ | 1,190.3 | 2.97 | % | $ | 3.1 | $ | 1,001.5 | 1.23 | % | ||||||||
Time Deposits with Banks | 94.7 | 11,683.3 | 3.25 | 51.6 | 9,982.0 | 2.08 | ||||||||||||||
Other Interest-Bearing | .2 | 35.2 | 3.08 | .1 | 31.8 | 1.06 | ||||||||||||||
Total Money Market Assets | 103.7 | 12,908.8 | 3.22 | 54.8 | 11,015.3 | 2.00 | ||||||||||||||
Securities | ||||||||||||||||||||
U.S. Government | .2 | 33.3 | 2.78 | .2 | 73.1 | 1.21 | ||||||||||||||
Obligations of States and Political Subdivisions | 16.1 | 930.9 | 6.91 | 16.4 | 929.0 | 7.08 | ||||||||||||||
Government Sponsored Agency | 56.1 | 7,248.8 | 3.10 | 20.5 | 6,712.2 | 1.23 | ||||||||||||||
Other | 14.7 | 1,505.6 | 3.92 | 7.5 | 831.6 | 3.58 | ||||||||||||||
Total Securities | 87.1 | 9,718.6 | 3.59 | 44.6 | 8,545.9 | 2.09 | ||||||||||||||
Loans and Leases | 218.7 | 18,769.2 | 4.67 | 171.4 | 17,294.3 | 3.99 | ||||||||||||||
Total Earning Assets | $ | 409.5 | 41,396.6 | 3.97 | % | $ | 270.8 | 36,855.5 | 2.95 | % | ||||||||||
Reserve for Credit Losses Assigned to Loans | — | (130.5 | ) | — | — | (144.9 | ) | — | ||||||||||||
Cash and Due from Banks | — | 2,032.2 | — | — | 1,661.0 | — | ||||||||||||||
Other Assets | — | 3,432.4 | — | — | 2,628.7 | — | ||||||||||||||
Total Assets | — | $ | 46,730.7 | — | — | $ | 41,000.3 | — | ||||||||||||
Average Source of Funds | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Savings and Money Market | $ | 27.0 | $ | 7,245.1 | 1.50 | % | $ | 12.2 | $ | 7,372.2 | .66 | % | ||||||||
Savings Certificates | 10.6 | 1,485.5 | 2.88 | 8.7 | 1,459.7 | 2.40 | ||||||||||||||
Other Time | 2.4 | 368.9 | 2.59 | 1.1 | 298.2 | 1.51 | ||||||||||||||
Foreign Offices Time | 113.1 | 18,195.4 | 2.49 | 41.7 | 12,156.3 | 1.38 | ||||||||||||||
Total Deposits | 153.1 | 27,294.9 | 2.25 | 63.7 | 21,286.4 | 1.20 | ||||||||||||||
Federal Funds Purchased | 11.1 | 1,574.6 | 2.81 | 9.4 | 3,949.6 | .96 | ||||||||||||||
Securities Sold under Agreements to Repurchase | 12.1 | 1,695.3 | 2.86 | 4.2 | 1,806.7 | .93 | ||||||||||||||
Commercial Paper | 1.0 | 142.3 | 2.99 | .3 | 122.4 | 1.06 | ||||||||||||||
Other Borrowings | 29.0 | 2,865.5 | 4.07 | 26.6 | 2,137.2 | 5.00 | ||||||||||||||
Senior Notes | 3.3 | 287.1 | 4.60 | 5.2 | 350.0 | 5.89 | ||||||||||||||
Long-Term Debt | 17.5 | 1,142.4 | 6.11 | 13.7 | 864.3 | 6.32 | ||||||||||||||
Floating Rate Capital Debt | 2.6 | 276.3 | 3.68 | 1.2 | 276.2 | 1.79 | ||||||||||||||
Total Interest-Related Funds | 229.7 | 35,278.4 | 2.61 | 124.3 | 30,792.8 | 1.62 | ||||||||||||||
Interest Rate Spread | — | — | 1.36 | % | — | — | 1.33 | % | ||||||||||||
Noninterest-Bearing Deposits | — | 5,766.2 | — | — | 5,385.6 | — | ||||||||||||||
Other Liabilities | — | 2,312.3 | — | — | 1,709.4 | — | ||||||||||||||
Stockholders’ Equity | — | 3,373.8 | — | — | 3,112.5 | — | ||||||||||||||
Total Liabilities and Stockholders’ Equity | — | $ | 46,730.7 | — | — | $ | 41,000.3 | — | ||||||||||||
Net Interest Income/Margin (FTE Adjusted) | $ | 179.8 | — | 1.74 | % | $ | 146.5 | — | 1.60 | % | ||||||||||
Net Interest Income/Margin (Unadjusted) | $ | 165.1 | — | 1.60 | % | $ | 133.0 | — | 1.45 | % | ||||||||||
(Interest and rate on a fully taxable equivalent basis)
| Third Quarter | ||||||||||||||||||||
| 2005 | 2004 | |||||||||||||||||||
($ in Millions) | Interest | Average Balance | Rate | Interest | Average Balance | Rate | ||||||||||||||
| Average Earning Assets | ||||||||||||||||||||
Money Market Assets | ||||||||||||||||||||
Federal Funds Sold and Resell Agreements | $ | 12.2 | $ | 1,389.3 | 3.48 | % | $ | 4.0 | $ | 1,016.5 | 1.57 | % | ||||||||
Time Deposits with Banks | 83.8 | 10,310.0 | 3.23 | 63.1 | 10,496.6 | 2.39 | ||||||||||||||
Other Interest-Bearing | .2 | 35.7 | 2.27 | — | 32.2 | 1.15 | ||||||||||||||
Total Money Market Assets | 96.2 | 11,735.0 | 3.25 | 67.1 | 11,545.3 | 2.32 | ||||||||||||||
Securities | ||||||||||||||||||||
U.S. Government | .2 | 28.1 | 3.15 | .2 | 52.9 | 1.23 | ||||||||||||||
Obligations of States and Political Subdivisions | 16.0 | 930.4 | 6.86 | 16.5 | 933.9 | 7.05 | ||||||||||||||
Government Sponsored Agency | 66.3 | 7,221.6 | 3.64 | 19.9 | 5,367.6 | 1.47 | ||||||||||||||
Other | 15.4 | 1,454.3 | 4.21 | 9.3 | 1,116.6 | 3.35 | ||||||||||||||
Total Securities | 97.9 | 9,634.4 | 4.04 | 45.9 | 7,471.0 | 2.45 | ||||||||||||||
Loans and Leases | 231.3 | 18,829.9 | 4.87 | 179.9 | 17,474.7 | 4.09 | ||||||||||||||
Total Earning Assets | $ | 425.4 | 40,199.3 | 4.20 | % | $ | 292.9 | 36,491.0 | 3.19 | % | ||||||||||
Reserve for Credit Losses Assigned to Loans | — | (129.9 | ) | — | — | (142.6 | ) | — | ||||||||||||
Cash and Due from Banks | — | 2,314.6 | — | — | 1,614.1 | — | ||||||||||||||
Other Assets | — | 3,662.4 | — | — | 2,405.6 | — | ||||||||||||||
Total Assets | — | $ | 46,046.4 | — | — | $ | 40,368.1 | — | ||||||||||||
Average Source of Funds | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Savings and Money Market | $ | 32.7 | $ | 6,960.4 | 1.86 | % | $ | 13.7 | $ | 7,409.5 | .73 | % | ||||||||
Savings Certificates | 11.8 | 1,520.5 | 3.08 | 9.2 | 1,449.2 | 2.52 | ||||||||||||||
Other Time | 2.8 | 377.0 | 2.94 | 1.4 | 347.4 | 1.63 | ||||||||||||||
Foreign Offices Time | 119.4 | 17,974.6 | 2.64 | 49.9 | 11,979.8 | 1.66 | ||||||||||||||
Total Deposits | 166.7 | 26,832.5 | 2.46 | 74.2 | 21,185.9 | 1.39 | ||||||||||||||
Federal Funds Purchased | 8.5 | 1,067.6 | 3.15 | 13.3 | 3,907.2 | 1.35 | ||||||||||||||
Securities Sold under Agreements to Repurchase | 12.8 | 1,513.8 | 3.37 | 5.0 | 1,497.3 | 1.33 | ||||||||||||||
Commercial Paper | 1.3 | 142.5 | 3.49 | .5 | 132.3 | 1.47 | ||||||||||||||
Other Borrowings | 29.6 | 3,014.2 | 3.89 | 27.0 | 2,119.3 | 5.07 | ||||||||||||||
Senior Notes | 3.2 | 277.7 | 4.50 | 5.1 | 350.0 | 5.89 | ||||||||||||||
Long-Term Debt | 17.0 | 1,110.4 | 6.14 | 13.7 | 864.0 | 6.34 | ||||||||||||||
Floating Rate Capital Debt | 2.8 | 276.4 | 4.05 | 1.5 | 276.2 | 2.13 | ||||||||||||||
Total Interest-Related Funds | 241.9 | 34,235.1 | 2.81 | 140.3 | 30,332.2 | 1.84 | ||||||||||||||
Interest Rate Spread | — | — | 1.39 | % | — | — | 1.35 | % | ||||||||||||
Noninterest-Bearing Deposits | — | 5,828.8 | — | — | 5,287.5 | — | ||||||||||||||
Other Liabilities | — | 2,500.0 | — | — | 1,579.7 | — | ||||||||||||||
Stockholders’ Equity | — | 3,482.5 | — | — | 3,168.7 | — | ||||||||||||||
Total Liabilities and Stockholders’ Equity | — | $ | 46,046.4 | — | — | $ | 40,368.1 | — | ||||||||||||
Net Interest Income/Margin (FTE Adjusted) | $ | 183.5 | — | 1.81 | % | $ | 152.6 | — | 1.66 | % | ||||||||||
Net Interest Income/Margin (Unadjusted) | $ | 168.4 | — | 1.66 | % | $ | 139.0 | — | 1.52 | % | ||||||||||
ANALYSIS OF NET INTEREST INCOME CHANGES
DUE TO VOLUME AND RATE
| Second Quarter 2005/2004 | Third Quarter 2005/2004 | |||||||||||||||||
| Change Due To | Change Due To | |||||||||||||||||
(In Millions) | Average Balance | Rate | Total | Average Balance | Rate | Total | ||||||||||||
Earning Assets (FTE) | $ | 40.7 | $ | 98.0 | $ | 138.7 | $ | 35.3 | $ | 97.2 | $ | 132.5 | ||||||
Interest-Related Funds | 32.4 | 73.0 | 105.4 | 30.8 | 70.8 | 101.6 | ||||||||||||
Net Interest Income (FTE) | $ | 8.3 | $ | 25.0 | $ | 33.3 | $ | 4.5 | $ | 26.4 | $ | 30.9 | ||||||
| Note: | Changes not due only to average balance changes or rate changes are included in the change due to rate column |
4140
The following schedule should be read in conjunction with the Net Interest Income section of Management’s
Discussion and Analysis of Financial Condition and Results of Operations.
CONSOLIDATED AVERAGE STATEMENT OF CONDITION WITH ANALYSIS OF NET INTEREST INCOME | NORTHERN TRUST CORPORATION |
| Six Months | ||||||||||||||||||||
| (Interest and rate on a fully taxable equivalent basis) | 2005 | 2004 | ||||||||||||||||||
($ in Millions) | Interest | Average Balance | Rate | Interest | Average Balance | Rate | ||||||||||||||
Average Earning Assets | ||||||||||||||||||||
Money Market Assets | ||||||||||||||||||||
Federal Funds Sold and Resell Agreements | $ | 13.5 | $ | 973.8 | 2.80 | % | $ | 5.5 | $ | 936.9 | 1.18 | % | ||||||||
Time Deposits with Banks | 173.8 | 11,261.6 | 3.11 | 97.6 | 9,478.2 | 2.07 | ||||||||||||||
Other Interest-Bearing | .4 | 34.9 | 2.52 | .2 | 36.3 | .65 | ||||||||||||||
Total Money Market Assets | 187.7 | 12,270.3 | 3.09 | 103.3 | 10,451.4 | 1.99 | ||||||||||||||
Securities | ||||||||||||||||||||
U.S. Government | .4 | 32.0 | 2.61 | .5 | 88.1 | 1.24 | ||||||||||||||
Obligations of States and Political Subdivisions | 32.1 | 926.0 | 6.94 | 32.3 | 907.6 | 7.13 | ||||||||||||||
Government Sponsored Agency | 100.2 | 7,098.8 | 2.85 | 40.5 | 6,522.9 | 1.25 | ||||||||||||||
Other | 27.2 | 1,441.8 | 3.81 | 14.7 | 774.1 | 3.81 | ||||||||||||||
Total Securities | 159.9 | 9,498.6 | 3.39 | 88.0 | 8,292.7 | 2.13 | ||||||||||||||
Loans and Leases | 419.7 | 18,420.4 | 4.59 | 347.1 | 17,273.9 | 4.04 | ||||||||||||||
Total Earning Assets | $ | 767.3 | 40,189.3 | 3.85 | % | $ | 538.4 | 36,018.0 | 3.01 | % | ||||||||||
Reserve for Credit Losses Assigned to Loans | — | (130.7 | ) | — | — | (148.6 | ) | — | ||||||||||||
Cash and Due from Banks | — | 2,040.5 | — | — | 1,644.7 | — | ||||||||||||||
Other Assets | — | 3,068.8 | — | — | 2,747.6 | — | ||||||||||||||
Total Assets | — | $ | 45,167.9 | — | — | $ | 40,261.7 | — | ||||||||||||
Average Source of Funds | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Savings and Money Market | $ | 49.4 | $ | 7,348.0 | 1.36 | % | $ | 23.9 | $ | 7,252.4 | .66 | % | ||||||||
Savings Certificates | 20.8 | 1,492.1 | 2.81 | 17.8 | 1,488.8 | 2.40 | ||||||||||||||
Other Time | 4.5 | 375.4 | 2.41 | 2.1 | 287.6 | 1.49 | ||||||||||||||
Foreign Offices Time | 191.6 | 16,426.5 | 2.35 | 77.3 | 11,856.2 | 1.31 | ||||||||||||||
Total Deposits | 266.3 | 25,642.0 | 2.09 | 121.1 | 20,885.0 | 1.17 | ||||||||||||||
Federal Funds Purchased | 26.6 | 2,110.7 | 2.54 | 17.5 | 3,716.0 | .95 | ||||||||||||||
Securities Sold Under Agreements to Repurchase | 23.7 | 1,841.4 | 2.59 | 8.1 | 1,746.0 | .93 | ||||||||||||||
Commercial Paper | 1.9 | 140.8 | 2.75 | .7 | 132.8 | 1.06 | ||||||||||||||
Other Borrowings | 55.1 | 2,646.4 | 4.20 | 52.7 | 2,095.7 | 5.06 | ||||||||||||||
Senior Notes | 5.4 | 239.0 | 4.58 | 10.3 | 350.0 | 5.89 | ||||||||||||||
Long-Term Debt | 32.0 | 1,036.9 | 6.18 | 27.4 | 864.4 | 6.34 | ||||||||||||||
Floating Rate Capital Securities | 4.8 | 276.3 | 3.43 | 2.4 | 276.2 | 1.73 | ||||||||||||||
Total Interest-Related Funds | 415.8 | 33,933.5 | 2.47 | 240.2 | 30,066.1 | 1.61 | ||||||||||||||
Interest Rate Spread | — | — | 1.38 | % | — | — | 1.40 | % | ||||||||||||
Noninterest-Bearing Deposits | — | 5,755.0 | — | — | 5,307.2 | — | ||||||||||||||
Other Liabilities | — | 2,140.0 | — | — | 1,800.9 | — | ||||||||||||||
Stockholders’ Equity | — | 3,339.4 | — | — | 3,087.5 | — | ||||||||||||||
Total Liabilities and Stockholders’ Equity | — | $ | 45,167.9 | — | — | $ | 40,261.7 | — | ||||||||||||
Net Interest Income/Margin (FTE Adjusted) | $ | 351.5 | — | 1.76 | % | $ | 298.2 | — | 1.66 | % | ||||||||||
Net Interest Income/Margin (Unadjusted) | $ | 322.5 | — | 1.62 | % | $ | 271.5 | — | 1.52 | % | ||||||||||
(Interest and rate on a fully taxable equivalent basis)
| Nine Months | ||||||||||||||||||||
| 2005 | 2004 | |||||||||||||||||||
($ in Millions) | Interest | Average Balance | Rate | Interest | Average Balance | Rate | ||||||||||||||
| Average Earning Assets | ||||||||||||||||||||
Money Market Assets | ||||||||||||||||||||
Federal Funds Sold and Resell Agreements | $ | 25.7 | $ | 1,113.8 | 3.08 | % | $ | 9.5 | $ | 963.7 | 1.32 | % | ||||||||
Time Deposits with Banks | 257.6 | 10,940.9 | 3.15 | 160.7 | 9,820.1 | 2.19 | ||||||||||||||
Other Interest-Bearing | .6 | 35.2 | 1.98 | .2 | 34.9 | .80 | ||||||||||||||
Total Money Market Assets | 283.9 | 12,089.9 | 3.14 | 170.4 | 10,818.7 | 2.10 | ||||||||||||||
Securities | ||||||||||||||||||||
U.S. Government | .6 | 30.6 | 2.78 | .7 | 76.2 | 1.24 | ||||||||||||||
Obligations of States and Political Subdivisions | 48.1 | 927.5 | 6.91 | 48.8 | 916.4 | 7.10 | ||||||||||||||
Government Sponsored Agency | 166.5 | 7,140.2 | 3.12 | 60.4 | 6,135.0 | 1.32 | ||||||||||||||
Other | 42.6 | 1,446.0 | 3.94 | 24.0 | 889.1 | 3.62 | ||||||||||||||
Total Securities | 257.8 | 9,544.3 | 3.61 | 133.9 | 8,016.7 | 2.23 | ||||||||||||||
Loans and Leases | 651.0 | 18,558.4 | 4.69 | 527.0 | 17,341.4 | 4.06 | ||||||||||||||
Total Earning Assets | $ | 1,192.7 | 40,192.6 | 3.97 | % | $ | 831.3 | 36,176.8 | 3.07 | % | ||||||||||
Reserve for Credit Losses Assigned to Loans | — | (130.4 | ) | — | — | (146.6 | ) | — | ||||||||||||
Cash and Due from Banks | — | 2,132.9 | — | — | 1,634.4 | — | ||||||||||||||
Other Assets | — | 3,268.8 | — | — | 2,632.8 | — | ||||||||||||||
Total Assets | — | $ | 45,463.9 | — | — | $ | 40,297.4 | — | ||||||||||||
Average Source of Funds | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Savings and Money Market | $ | 82.1 | $ | 7,217.4 | 1.52 | % | $ | 37.6 | $ | 7,305.2 | .69 | % | ||||||||
Savings Certificates | 32.6 | 1,501.7 | 2.91 | 27.0 | 1,475.5 | 2.44 | ||||||||||||||
Other Time | 7.3 | 375.9 | 2.58 | 3.5 | 307.7 | 1.54 | ||||||||||||||
Foreign Offices Time | 311.0 | 16,948.2 | 2.45 | 127.2 | 11,897.6 | 1.43 | ||||||||||||||
Total Deposits | 433.0 | 26,043.2 | 2.22 | 195.3 | 20,986.0 | 1.24 | ||||||||||||||
Federal Funds Purchased | 35.1 | 1,759.2 | 2.66 | 30.8 | 3,780.2 | 1.09 | ||||||||||||||
Securities Sold Under Agreements to Repurchase | 36.5 | 1,731.0 | 2.82 | 13.1 | 1,662.5 | 1.05 | ||||||||||||||
Commercial Paper | 3.2 | 141.4 | 3.00 | 1.2 | 132.6 | 1.20 | ||||||||||||||
Other Borrowings | 84.7 | 2,770.3 | 4.09 | 79.7 | 2,103.6 | 5.06 | ||||||||||||||
Senior Notes | 8.6 | 252.0 | 4.55 | 15.4 | 350.0 | 5.89 | ||||||||||||||
Long-Term Debt | 49.0 | 1,061.7 | 6.17 | 41.1 | 864.3 | 6.34 | ||||||||||||||
Floating Rate Capital Securities | 7.6 | 276.3 | 3.64 | 3.9 | 276.2 | 1.86 | ||||||||||||||
Total Interest-Related Funds | 657.7 | 34,035.1 | 2.58 | 380.5 | 30,155.4 | 1.69 | ||||||||||||||
Interest Rate Spread | — | — | 1.39 | % | — | — | 1.38 | % | ||||||||||||
Noninterest-Bearing Deposits | — | 5,779.9 | — | — | 5,300.6 | — | ||||||||||||||
Other Liabilities | — | 2,261.3 | — | — | 1,726.7 | — | ||||||||||||||
Stockholders’ Equity | — | 3,387.6 | — | — | 3,114.7 | — | ||||||||||||||
Total Liabilities and Stockholders’ Equity | — | $ | 45,463.9 | — | — | $ | 40,297.4 | — | ||||||||||||
Net Interest Income/Margin (FTE Adjusted) | $ | 535.0 | — | 1.78 | % | $ | 450.8 | — | 1.66 | % | ||||||||||
Net Interest Income/Margin (Unadjusted) | $ | 490.9 | — | 1.63 | % | $ | 410.5 | — | 1.52 | % | ||||||||||
ANALYSIS OF NET INTEREST INCOME CHANGES
DUE TO VOLUME AND RATE
| Six Months 2005/2004 | Nine Months 2005/2004 | |||||||||||||||||
| Change Due To | Change Due To | |||||||||||||||||
(In Millions) | Average Balance | Rate | Total | Average Balance | Rate | Total | ||||||||||||
Earning Assets (FTE) | $ | 71.9 | $ | 157.0 | $ | 228.9 | $ | 107.2 | $ | 254.2 | $ | 361.4 | ||||||
Interest-Related Funds | 50.4 | 125.2 | 175.6 | 81.2 | 196.0 | 277.2 | ||||||||||||
Net Interest Income (FTE) | $ | 21.5 | $ | 31.8 | $ | 53.3 | $ | 26.0 | $ | 58.2 | $ | 84.2 | ||||||
| Note: | Changes not due only to average balance changes or rate changes are included in the change due to rate column |
4241
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The information called for by this item is incorporated herein by reference to “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Market Risk Management” on page 3736 of this document.
Item 4. Controls and Procedures
The Corporation’s management, with the participation of the Corporation’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of Northern Trust’s “disclosure controls and procedures” (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this report. Based on such evaluation, such officers have concluded that, as of the end of the period covered by this report, the Corporation’s disclosure controls and procedures are effective in bringing to their attention on a timely basis material information relating to the Corporation (including its consolidated subsidiaries) required to be included in the Corporation’s periodic filings under the Exchange Act. Further, there have been no changes in the Corporation’s internal control over financial reporting during the last fiscal quarter that have materially affected, or that are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
4342
PART II - OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(c) The following table shows certain information relating to the Corporation’s purchases of its common stock for the three months ended JuneSeptember 30, 2005 pursuant to the Corporation’s share buyback program:
Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly | Maximum Number of Shares That May Yet Be Purchased Under the Plan | |||||
April 1-30, 2005 | 201,041 | $ | 44.65 | 201,041 | |||||
May 1 - 31, 2005 | 632,409 | 45.82 | 632,409 | ||||||
June 1-30, 2005 | 77,421 | 46.40 | 77,421 | ||||||
Total (Second Quarter) | 910,871 | $ | 45.61 | 910,871 | 5,028,568 | ||||
Period | Total Number of Shares | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly | Maximum Number of | ||||
July 1-31, 2005 | 103,323 | $50.81 | 103,323 | |||||
August 1- 31, 2005 | 616,735 | 50.19 | 616,735 | |||||
September 1-30, 2005 | 140,900 | 49.92 | 140,900 | |||||
Total (Third Quarter) | 860,958 | $50.22 | 860,958 | 4,167,610 | ||||
| (1) | Includes shares purchased from employees in connection with equity plan transactions such as the surrender of shares to pay an option exercise price or tax withholding. |
| (2) | The Corporation’s current share buyback program, announced April 16, 2003, authorizes the purchase of up to 12.0 million shares of the Corporation’s common stock. The program has no fixed expiration date. |
4443
Item 6. Exhibits
| (a) | Exhibits |
| (10) | Material Contracts |
| (i) |
| (31) | Rule 13a-14(a)/15d-14(a) Certifications |
| (i) | Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| (ii) | Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| (32) | Section 1350 Certifications |
| (i) | Certifications of CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
4544
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
NORTHERN TRUST CORPORATION | ||||
(Registrant) | ||||
Date: | By: | /s/ Steven L. Fradkin | ||
Steven L. Fradkin | ||||
Executive Vice President and Chief | ||||
Financial Officer | ||||
Date: | By: | /s/ Aileen B. Blake | ||||
Aileen B. Blake | ||||||
Executive Vice President and Controller | ||||||
(Chief Accounting Officer) | ||||||
4645
EXHIBIT INDEX
The following exhibits have been filed with the Securities and Exchange Commission with Northern Trust Corporation’s Quarterly Report on Form 10-Q for the quarter ended JuneSeptember 30, 2005. You may obtain copies of these exhibits from the SEC’s Internet site athttp://www.sec.gov.Stockholders may also obtain copies of such exhibits by writing Rose A. Ellis, Secretary, Northern Trust Corporation, 50 South LaSalle Street, Chicago, Illinois 60675.60603.
Number | Description | |
(10) | Material Contracts | |
(i) | ||
| ||
| ||
| (31) | Rule 13a-14(a)/15d-14(a) Certifications | |
(i) Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
(ii) Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
| (32) | Section 1350 Certifications | |
| Certifications of CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
4746