NORTHERN TRUST (NTRS) |
Net interest income (FTE) – Consensus Forecasts of Net interest income (FTE) Revenue in Millions  |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $794.8 |
$907.2 |
$1,167.9 |
$1,040.2 |
$992.1 |
$1,148.6 |
$1,276.7 |
8.2% |
|
| Provision for credit losses – Consensus Forecasts of Provision for credit losses Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $15.0 |
$18.0 |
$115.0 |
$215.0 |
$131.3 |
$91.8 |
$63.3 |
27.1% |
|
| Trust, Investment and Other Servicing Fees – Consensus Forecasts of Trust, Investment and Other Servicing Fees Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1,788.1 |
$2,077.7 |
$2,134.9 |
$2,083.8 |
$2,053.4 |
$2,262.0 |
$2,378.7 |
4.9% |
|
| Foreign Exchange Trading Profits – Consensus Forecasts of Foreign Exchange Trading Profits Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $247.3 |
$351.2 |
$616.2 |
$445.7 |
$377.3 |
$409.0 |
$450.1 |
10.5% |
|
| Treasury Management Fees – Consensus Forecasts of Treasury Management Fees Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $65.4 |
$65.2 |
$72.8 |
$81.8 |
$82.6 |
$85.0 |
$88.7 |
5.2% |
|
| Security Commisions and Trading Income – Consensus Forecasts of Security Commisions and Trading Income Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $62.9 |
$67.7 |
$77.0 |
$62.3 |
$59.6 |
$63.6 |
$69.8 |
1.7% |
|
| Other Operating Income – Consensus Forecasts of Other Operating Income Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/06 |
| $101.5 |
$94.6 |
$186.6 |
$136.4 |
$159.1 |
$160.5 |
9.6% |
|
| Core non-interest income – Consensus Forecasts of Core non-interest income Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $2,265.6 |
$2,656.4 |
$3,087.6 |
$2,810.5 |
$2,729.8 |
$2,981.3 |
$3,151.5 |
5.7% |
|
| Securities gains (losses) – Consensus Forecasts of Securities gains (losses) Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1.0 |
$6.5 |
($56.1) |
($23.4) |
$0.3 |
$0.3 |
$0.3 |
-18.2% |
|
| Total non-interest income – Consensus Forecasts of Total non-interest income Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $2,266.2 |
$2,663.0 |
$3,031.5 |
$2,787.0 |
$2,756.6 |
$3,057.2 |
$3,567.2 |
7.9% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the NORTHERN TRUST Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/06 |
| 1. Total Revenue |
$3,061.0 |
$3,570.1 |
$4,199.4 |
$3,827.0 |
$3,725.7 |
$4,168.3 |
6.4% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
| Fully Diluted Shares Outstanding |
221.8 |
224.4 |
224.2 |
236.4 |
242.7 |
243.1 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
| GAAP EPS |
$3.0 |
$3.2 |
$3.5 |
$3.2 |
$3.1 |
$3.9 |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
| 7. Pre - Tax Income |
$1,089.1 |
$1,272.5 |
$1,172.1 |
$1,294.8 |
$1,121.6 |
$1,425.8 |
| 8. Tax provisions |
$406.4 |
$394.4 |
$487.1 |
$426.3 |
$368.7 |
$467.4 |
| Percent of Revenue |
37% |
31% |
42% |
33% |
33% |
33% |
| 9. Net Income (7-8) |
$682.70 |
$878.10 |
$685.00 |
$868.50 |
$752.90 |
$958.40 |
|
| NTRS (NORTHERN TRUST) |
$3,831.00 |
$859.60 |
13.5% |
11% |
17.17 |
3.1 |
11.5 |
Industry Mean |
|
|
-0% |
6% |
20.42 |
1.2 |
11.2 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
TCB (TCF FINL CORP) |
$1,500.00 |
$94.37 |
7.7% |
4% |
15.83 |
1.5 |
12.9 |
MI (MARSHALL&ILSLEY) |
$2,575.00 |
($782.10) |
-11.7% |
|
|
1.6 |
|
HBAN (HUNTINGTON BANC) |
$3,009.00 |
($621.24) |
-20.4% |
|
284.31 |
1.4 |
1.9 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 08:31:30 CDT by WikiMigrationBot.
|
