
Bank of N.T (NTB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 582.0M | 583.2M | 551.6M | 496.5M | 502.1M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 183.8M | 188.1M | 176.7M | 169.8M | 181.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 183.8M | 188.1M | 176.7M | 169.8M | 181.8M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 220.8M | 226.3M | 217.7M | 165.8M | 149.6M |
Income Tax | 4.5M | 767.0K | 3.7M | 3.1M | 2.4M |
Effective Tax Rate % | 2.1% | 0.3% | 1.7% | 1.9% | 1.6% |
Net Income | 216.3M | 225.5M | 214.0M | 162.7M | 147.2M |
Net Margin % | 37.2% | 38.7% | 38.8% | 32.8% | 29.3% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $4.80 | $4.62 | $4.32 | $3.28 | $2.91 |
EPS (Diluted) | $4.71 | $4.58 | $4.29 | $3.26 | $2.90 |
Basic Shares Outstanding | 45082000 | 48809524 | 49537037 | 49603659 | 50584192 |
Diluted Shares Outstanding | 45082000 | 48809524 | 49537037 | 49603659 | 50584192 |
Income Statement Trend
Bank of N.T Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.0B | 1.6B | 2.1B | 2.2B | 3.3B |
Short-term Investments | 2.7B | 2.8B | 2.9B | 4.7B | 3.5B |
Accounts Receivable | - | - | 203.5M | 144.3M | 144.8M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 27.1M | 26.6M | 25.5M | 26.1M | 25.2M |
Goodwill | 113.2M | 123.0M | 97.3M | 111.5M | 118.4M |
Intangible Assets | 66.0M | 74.8M | 51.5M | 60.8M | 67.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 14.2B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | 185.9M | 189.4M | 203.9M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 98.7M | 98.5M | 172.3M | 171.9M | 171.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 13.2B | - | - | - | - |
Equity | |||||
Common Stock | 435.0K | 475.0K | 503.0K | 499.0K | 500.0K |
Retained Earnings | 422.5M | 342.5M | 229.7M | 104.3M | 33.9M |
Treasury Stock | 23.1M | 18.1M | 20.6M | 20.1M | 16.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.0B | 1.0B | 864.8M | 977.5M | 981.9M |
Key Metrics | |||||
Total Debt | 98.7M | 98.5M | 172.3M | 171.9M | 171.5M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Bank of N.T Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 216.3M | 225.5M | 214.0M | 162.7M | 147.2M |
Depreciation & Amortization | 42.2M | 36.2M | 40.2M | 69.5M | 62.4M |
Stock-Based Compensation | 21.0M | 20.8M | 17.1M | 15.2M | 15.2M |
Working Capital Changes | -16.1M | 6.5M | -54.1M | -505.0K | -83.4M |
Operating Cash Flow | 263.3M | 290.2M | 216.7M | 246.8M | 141.6M |
Investing Activities | |||||
Capital Expenditures | -21.0M | -26.9M | -26.9M | -15.7M | -20.6M |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -2.8B | -2.1B | -3.0B | -5.8B | -3.7B |
Investment Sales | 3.0B | 2.5B | 3.4B | 3.9B | 3.7B |
Investing Cash Flow | 223.4M | 379.2M | 346.0M | -1.9B | -12.5M |
Financing Activities | |||||
Share Repurchases | -155.3M | -88.6M | -3.9M | -19.8M | -86.6M |
Dividends Paid | -79.6M | -86.2M | -87.3M | -87.3M | -88.9M |
Debt Issuance | - | - | - | - | 97.6M |
Debt Repayment | 0 | -75.0M | 0 | 0 | -70.0M |
Financing Cash Flow | -234.9M | -249.8M | -91.2M | -107.0M | -50.3M |
Free Cash Flow | 243.9M | 246.0M | 192.4M | 235.6M | 167.6M |
Net Change in Cash | 251.8M | 419.6M | 471.5M | -1.8B | 78.8M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ntb | 1.9B | 9.13 | 1.90 | 21.21% | 37.25% | 0.16 |
JPMorgan Chase | 843.9B | 15.75 | 2.51 | 16.21% | 34.52% | 3.27 |
Bank of America | 374.7B | 14.84 | 1.36 | 9.46% | 28.51% | 2.73 |
Wells Fargo | 261.0B | 14.00 | 1.59 | 11.50% | 26.52% | 2.08 |
Citigroup | 183.1B | 14.69 | 0.93 | 6.76% | 19.47% | 3.64 |
Toronto-Dominion | 133.0B | 9.23 | 1.09 | 17.63% | 32.94% | 3.96 |
Financial data is updated regularly. All figures are in the company's reporting currency.