Financhill
Buy
65

WTFC Quote, Financials, Valuation and Earnings

Last price:
$143.75
Seasonality move :
2.07%
Day range:
$142.44 - $143.93
52-week range:
$89.10 - $144.70
Dividend yield:
1.39%
P/E ratio:
13.20x
P/S ratio:
2.33x
P/B ratio:
1.45x
Volume:
159.3K
Avg. volume:
492K
1-year change:
14.13%
Market cap:
$9.6B
Revenue:
$4B
EPS (TTM):
$10.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $2.2B $3.3B $4B
Revenue Growth (YoY) 3.1% 1.09% 20.36% 47.62% 19.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.9M -$1.1M -$20.4M $1.5M -$2.6M
Operating Expenses -$392.1M -$597.1M -$702.3M -$844.6M -$939.9M
Operating Income $392.1M $597.1M $702.3M $844.6M $939.9M
 
Net Interest Expenses $63.9M $62.4M $76.9M $148.8M $171.4M
EBT. Incl. Unusual Items $389.8M $637.8M $700.6M $845.1M $947.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.8M $171.6M $190.9M $222.5M $252M
Net Income to Company $293M $466.2M $509.7M $622.6M $695M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $293M $466.2M $509.7M $622.6M $695M
 
Basic EPS (Cont. Ops) $4.72 $7.69 $8.14 $9.72 $10.47
Diluted EPS (Cont. Ops) $4.68 $7.58 $8.02 $9.58 $10.31
Weighted Average Basic Share $57.5M $57M $59.2M $61.1M $63.7M
Weighted Average Diluted Share $58M $57.8M $60.1M $62.1M $64.7M
 
EBITDA -- -- -- -- --
EBIT $642.9M $788.3M $952.6M $1.9B $2.5B
 
Revenue (Reported) $1.8B $1.9B $2.2B $3.3B $4B
Operating Income (Reported) $392.1M $597.1M $702.3M $844.6M $939.9M
Operating Income (Adjusted) $642.9M $788.3M $952.6M $1.9B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $463M $581M $901.7M $1B $1.1B
Revenue Growth (YoY) -1.48% 25.5% 55.19% 12.77% 7.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.4M -$3.1M -$2.4M $3.2M --
Operating Expenses -$147.5M -$202M -$222.5M -$225.2M -$296.1M
Operating Income $147.5M $202M $222.5M $225.2M $296.1M
 
Net Interest Expenses $15.7M $19.1M $37.3M $44M $41M
EBT. Incl. Unusual Items $149.7M $200M $224.9M $232.7M $296M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.6M $57.1M $60.7M $62.7M $79.8M
Net Income to Company $109.1M $143M $164.2M $170M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $109.1M $143M $164.2M $170M $216.3M
 
Basic EPS (Cont. Ops) $1.79 $2.24 $2.57 $2.51 $2.82
Diluted EPS (Cont. Ops) $1.77 $2.21 $2.53 $2.47 $2.78
Weighted Average Basic Share $57M $60.7M $61.2M $64.9M $67M
Weighted Average Diluted Share $57.8M $61.6M $62.2M $65.9M $68M
 
EBITDA -- -- -- -- --
EBIT $184.7M $265.1M $524.9M $638.7M $692.9M
 
Revenue (Reported) $463M $581M $901.7M $1B $1.1B
Operating Income (Reported) $147.5M $202M $222.5M $225.2M $296.1M
Operating Income (Adjusted) $184.7M $265.1M $524.9M $638.7M $692.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2B $3.1B $4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2M -$14.7M -$7.7M $2.7M --
Operating Expenses -$606M -$630.1M -$785.1M -$1.1B -$1.1B
Operating Income $606M $630.1M $785.1M $1.1B $1.1B
 
Net Interest Expenses $63M $63.8M $138.8M $167.9M $163.9M
EBT. Incl. Unusual Items $635.5M $642.4M $875M $859.3M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166.9M $178.8M $231M $226.1M $283.1M
Net Income to Company $468.6M $463.6M $644M $633.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $468.6M $463.6M $644M $633.2M $786.2M
 
Basic EPS (Cont. Ops) $7.72 $7.46 $10.09 $9.70 $11.05
Diluted EPS (Cont. Ops) $7.63 $7.35 $9.94 $9.54 $10.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $802.6M $802.6M $1.7B $2.3B $2.6B
 
Revenue (Reported) $1.9B $2B $3.1B $4B $4.2B
Operating Income (Reported) $606M $630.1M $785.1M $1.1B $1.1B
Operating Income (Adjusted) $802.6M $802.6M $1.7B $2.3B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $2.5B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8K -$13.7M -$959K $251K $3.9M
Operating Expenses -$470.5M -$503.5M -$686.4M -$701.1M -$852M
Operating Income $470.5M $503.5M $686.4M $701.1M $852M
 
Net Interest Expenses $47M $48.4M $110.3M $129.5M $122M
EBT. Incl. Unusual Items $500.8M $505.4M $679.8M $694M $816.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.4M $140.5M $180.7M $184.3M $215.4M
Net Income to Company $367.4M $364.9M $499.1M $509.7M $189M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $367.4M $364.9M $499.1M $509.7M $600.8M
 
Basic EPS (Cont. Ops) $6.08 $5.85 $7.82 $7.80 $8.37
Diluted EPS (Cont. Ops) $6.01 $5.77 $7.71 $7.68 $8.25
Weighted Average Basic Share $171M $176M $183.4M $188.2M $200.6M
Weighted Average Diluted Share $173.1M $178.5M $186.1M $191.1M $203.4M
 
EBITDA -- -- -- -- --
EBIT $619.3M $633.5M $1.4B $1.8B $1.9B
 
Revenue (Reported) $1.4B $1.6B $2.5B $2.9B $3.2B
Operating Income (Reported) $470.5M $503.5M $686.4M $701.1M $852M
Operating Income (Adjusted) $619.3M $633.5M $1.4B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $322.4M $411.2M $490.9M $423.4M $452M
Short Term Investments $2.8B $2.1B $3B $3.3B $3.9B
Accounts Receivable, Net $17.4M $26.1M $16.4M $10.6M $18.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $6.6B $3.6B $3.5B $5.2B
 
Property Plant And Equipment $1B $1B $1B $1B $1.1B
Long-Term Investments $6.2B $6.3B $2.8B $2.9B $5.2B
Goodwill $645.7M $655.1M $653.5M $656.7M $796.9M
Other Intangibles $36M $28.3M $22.2M $22.9M $121.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $45.1B $50.1B $52.9B $56.3B $64.9B
 
Accounts Payable $200.9M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $63M $75M $290M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.1B $32.7B $35.1B $37.5B $44.9B
 
Long-Term Debt $2.2B $2.3B $3.3B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $41B $45.6B $48.2B $50.9B $58.5B
 
Common Stock $58.5M $58.9M $60.8M $61.3M $66.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.7B $4.1B $4.4B $5B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $4.5B $4.8B $5.4B $6.3B
 
Total Liabilities and Equity $45.1B $50.1B $52.9B $56.3B $64.9B
Cash and Short Terms $7.9B $7.9B $5.5B $5.8B $8.8B
Total Debt $2.6B $2.4B $3.6B $3.6B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $462.2M $489.6M $418.1M $725.5M $565.4M
Short Term Investments $2.4B $2.7B $3.4B $3.6B --
Accounts Receivable, Net $26.4M $20.3M $14M $16.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.9B $4.6B $3.2B $5.3B $5.3B
 
Property Plant And Equipment $992.8M $1B $1B $1B $1.1B
Long-Term Investments $6.3B $4.8B $3.3B $4.6B $4.2B
Goodwill $645.8M $653.1M $656.1M $800.8M --
Other Intangibles $30.1M $23.6M $24.2M $123.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $47.8B $52.4B $55.6B $63.8B $69.6B
 
Accounts Payable $1.3M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.7B $34.7B $36.9B $37.1B $48.5B
 
Long-Term Debt $2.4B $3.4B $3.6B $4.4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $43.4B $47.7B $50.5B $57.4B $62.6B
 
Common Stock $58.8M $60.7M $61.2M $66.5M $67M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $285.7M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $4.6B $5B $6.4B $7B
 
Total Liabilities and Equity $47.8B $52.4B $55.6B $63.8B $69.6B
Cash and Short Terms $8.1B $7.1B $6.3B $8B --
Total Debt $2.4B $3.4B $3.6B $4.4B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $293M $466.2M $509.7M $622.6M $695M
Depreciation & Amoritzation $96.4M $101.8M $82.1M $84.8M $100.1M
Stock-Based Compensation -$4.9M $16.2M $31.7M $33.5M $38.1M
Change in Accounts Receivable -$132.7M $179.1M -$81.9M -$199.6M -$138.9M
Change in Inventories -- -- -- -- --
Cash From Operations $158.7M $493.3M $1B $754.4M $739.4M
 
Capital Expenditures $63.6M $57.1M $53.4M $46.4M $86M
Cash Acquisitions -- $585.4M -- $5.1M --
Cash From Investing -$7.9B -$5.3B -$3.1B -$3.2B -$6B
 
Dividends Paid (Ex Special Dividend) $85.9M $98.6M $108.2M $125.7M $143.3M
Special Dividend Paid
Long-Term Debt Issued $642.1M $12.6M $1.2B $50.7M $825.2M
Long-Term Debt Repaid -- -$27.8M -- -- -$223.7M
Repurchase of Common Stock $92.1M $9.5M -- -- --
Other Financing Activities -$4.5M -$16.6M -- -$57K -$6.2M
Cash From Financing $7.7B $4.9B $2.2B $2.4B $5.3B
 
Beginning Cash (CF) $286.5M $322.5M $411.2M $491M $423.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36M $88.7M $79.8M -$67.5M $35.1M
Ending Cash (CF) $322.5M $411.2M $491M $423.5M $458.5M
 
Levered Free Cash Flow $95.1M $436.3M $978.9M $708M $653.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $109.1M $143M $164.2M $170M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.2M $9M $8.1M $9.5M $10.1M
Change in Accounts Receivable -$24.8M -$106.4M -$184.4M $38.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$17.3M $143.6M $38.7M -$36.1M $216M
 
Capital Expenditures $11.3M $14.1M $19.9M $16.7M $17.2M
Cash Acquisitions -- -- $181K -- --
Cash From Investing -$1.1B -$1.5B -$1.3B -$688.9M -$746.2M
 
Dividends Paid (Ex Special Dividend) $24.7M $27.6M $31.5M $36.9M $46.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B -$1.5M $2.4M --
Long-Term Debt Repaid -$6.5M $62M $290M $28.1M --
Repurchase of Common Stock $9.5M -- -- -- $412.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $1.3B $1.2B $1B $400.1M
 
Beginning Cash (CF) $435M $498.9M $513.9M $415.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.3M -$9.3M -$95.8M $315.6M -$130.1M
Ending Cash (CF) $462.3M $489.6M $418.1M $731.1M --
 
Levered Free Cash Flow -$28.7M $129.5M $18.8M -$52.8M $198.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $468.6M $463.6M $644M $633.2M --
Depreciation & Amoritzation $100.5M $91.1M $79.9M $93.1M --
Stock-Based Compensation $5.5M $30.6M $32.4M $36.5M $41.2M
Change in Accounts Receivable $135.1M $94.7M -$377.5M $14.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $365.4M $1B $796.1M $592.6M $1B
 
Capital Expenditures $32.7M $71.1M $45.2M $83.6M $46.5M
Cash Acquisitions -- $585.4M $5.1M -- --
Cash From Investing -$4.2B -$5.1B -$3.2B -$5B -$6.3B
 
Dividends Paid (Ex Special Dividend) $97.1M $105.2M $121.9M $137.8M $164.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $183.2M $845.2M --
Long-Term Debt Repaid -- -$30.2M $18.1M -$140M --
Repurchase of Common Stock $64.5M -- -- -- $412.5M
Other Financing Activities -$16.6M -- -- -- --
Cash From Financing $3.9B $4.1B $2.3B $4.7B $5.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $153.6M $27.3M -$71.5M $313M -$165.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $332.7M $963.9M $750.9M $509M $975.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $367.4M $364.9M $499.1M $509.7M $189M
Depreciation & Amoritzation $25.6M $24.5M $18.8M $21.5M $29.5M
Stock-Based Compensation $9.4M $23.9M $24.5M $27.6M $30.6M
Change in Accounts Receivable $112.7M $28.3M -$267.3M -$52.8M $125.9M
Change in Inventories -- -- -- -- --
Cash From Operations $228.6M $770.3M $534M $372.2M $654.6M
 
Capital Expenditures $23.4M $37.5M $29.2M $66.5M $26.9M
Cash Acquisitions -- -- $5.1M -- --
Cash From Investing -$2.9B -$2.7B -$2.7B -$4.4B -$4.7B
 
Dividends Paid (Ex Special Dividend) $74M $80.6M $94.3M $106.4M $127.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.6M $1.1B $58M $852.6M --
Long-Term Debt Repaid -$15.7M -$18.1M $0 -$140M -$4.8M
Repurchase of Common Stock $9.5M -- -- -- $412.5M
Other Financing Activities -$16.6M -- -$57K -- --
Cash From Financing $2.8B $2B $2.1B $4.3B $4.1B
 
Beginning Cash (CF) $1.2B $1.4B $1.5B $1.2B $458.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.8M $78.4M -$72.8M $307.7M $106.9M
Ending Cash (CF) $1.3B $1.5B $1.4B $1.5B $616.3M
 
Levered Free Cash Flow $205.2M $732.8M $504.8M $305.7M $627.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock