The Bank of N.T. Butterfield & Son Limited | Small-cap | Financial Services

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 147.8M
Net Income 53.8M 36.38%
EPS (Diluted) $1.23

Balance Sheet Metrics

Total Assets 14.0B
Total Liabilities 13.0B
Shareholders Equity 1.1B
Debt to Equity 12.25

Cash Flow Metrics

Operating Cash Flow 63.2M
Free Cash Flow 55.4M

Revenue & Profitability Trend

Bank of N.T Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i582.0M583.2M551.6M496.5M502.1M
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i183.8M188.1M176.7M169.8M181.8M
Other Operating Expenses i-----
Total Operating Expenses i183.8M188.1M176.7M169.8M181.8M
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i-----
Other Non-Operating Income-----
Pre-tax Income i220.8M226.3M217.7M165.8M149.6M
Income Tax i4.5M767.0K3.7M3.1M2.4M
Effective Tax Rate % i2.1%0.3%1.7%1.9%1.6%
Net Income i216.3M225.5M214.0M162.7M147.2M
Net Margin % i37.2%38.7%38.8%32.8%29.3%
Key Metrics
EBITDA i-----
EPS (Basic) i$4.80$4.62$4.32$3.28$2.91
EPS (Diluted) i$4.71$4.58$4.29$3.26$2.90
Basic Shares Outstanding i4508200048809524495370374960365950584192
Diluted Shares Outstanding i4508200048809524495370374960365950584192

Income Statement Trend

Bank of N.T Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i2.0B1.6B2.1B2.2B3.3B
Short-term Investments i2.7B2.8B2.9B4.7B3.5B
Accounts Receivable i--203.5M144.3M144.8M
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i27.1M26.6M25.5M26.1M25.2M
Goodwill i113.2M123.0M97.3M111.5M118.4M
Intangible Assets i66.0M74.8M51.5M60.8M67.2M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i14.2B----
Liabilities
Current Liabilities
Accounts Payable i--185.9M189.4M203.9M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i98.7M98.5M172.3M171.9M171.5M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i13.2B----
Equity
Common Stock i435.0K475.0K503.0K499.0K500.0K
Retained Earnings i422.5M342.5M229.7M104.3M33.9M
Treasury Stock i23.1M18.1M20.6M20.1M16.1M
Other Equity-----
Total Shareholders Equity i1.0B1.0B864.8M977.5M981.9M
Key Metrics
Total Debt i98.7M98.5M172.3M171.9M171.5M
Working Capital i00000

Balance Sheet Composition

Bank of N.T Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i216.3M225.5M214.0M162.7M147.2M
Depreciation & Amortization i42.2M36.2M40.2M69.5M62.4M
Stock-Based Compensation i21.0M20.8M17.1M15.2M15.2M
Working Capital Changes i-16.1M6.5M-54.1M-505.0K-83.4M
Operating Cash Flow i263.3M290.2M216.7M246.8M141.6M
Investing Activities
Capital Expenditures i-21.0M-26.9M-26.9M-15.7M-20.6M
Acquisitions i---00
Investment Purchases i-2.8B-2.1B-3.0B-5.8B-3.7B
Investment Sales i3.0B2.5B3.4B3.9B3.7B
Investing Cash Flow i223.4M379.2M346.0M-1.9B-12.5M
Financing Activities
Share Repurchases i-155.3M-88.6M-3.9M-19.8M-86.6M
Dividends Paid i-79.6M-86.2M-87.3M-87.3M-88.9M
Debt Issuance i----97.6M
Debt Repayment i0-75.0M00-70.0M
Financing Cash Flow i-234.9M-249.8M-91.2M-107.0M-50.3M
Free Cash Flow i243.9M246.0M192.4M235.6M167.6M
Net Change in Cash i251.8M419.6M471.5M-1.8B78.8M

Cash Flow Trend

Bank of N.T Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 9.13
Forward P/E 10.43
Price to Book 1.90
Price to Sales 3.21
PEG Ratio 0.60

Profitability Ratios

Profit Margin 37.25%
Operating Margin 32.27%
Return on Equity 21.21%
Return on Assets 1.56%

Financial Health

Debt to Equity 0.16
Beta 0.64

Per Share Data

EPS (TTM) $4.96
Book Value per Share $23.79
Revenue per Share $13.67

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ntb1.9B9.131.9021.21%37.25%0.16
JPMorgan Chase 843.9B15.752.5116.21%34.52%3.27
Bank of America 374.7B14.841.369.46%28.51%2.73
Wells Fargo 261.0B14.001.5911.50%26.52%2.08
Citigroup 183.1B14.690.936.76%19.47%3.64
Toronto-Dominion 133.0B9.231.0917.63%32.94%3.96

Financial data is updated regularly. All figures are in the company's reporting currency.