Financhill
Buy
61

WTFC Quote, Financials, Valuation and Earnings

Last price:
$145.45
Seasonality move :
-0.18%
Day range:
$144.41 - $147.98
52-week range:
$89.10 - $155.99
Dividend yield:
1.37%
P/E ratio:
12.85x
P/S ratio:
2.34x
P/B ratio:
1.44x
Volume:
592K
Avg. volume:
524.5K
1-year change:
11.12%
Market cap:
$9.8B
Revenue:
$4.2B
EPS (TTM):
$11.40
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.2B $3.3B $4B $4.2B
Revenue Growth (YoY) 1.09% 20.36% 47.62% 19.71% 6.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M -$20.4M $1.5M -$2.6M --
Operating Expenses -$597.1M -$702.3M -$844.6M -$939.9M -$1.1B
Operating Income $597.1M $702.3M $844.6M $939.9M $1.1B
 
Net Interest Expenses $62.4M $76.9M $148.8M $171.4M $162.3M
EBT. Incl. Unusual Items $637.8M $700.6M $845.1M $947.1M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.6M $190.9M $222.5M $252M $294.6M
Net Income to Company $466.2M $509.7M $622.6M $695M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $466.2M $509.7M $622.6M $695M $823.8M
 
Basic EPS (Cont. Ops) $7.69 $8.14 $9.72 $10.47 $11.57
Diluted EPS (Cont. Ops) $7.58 $8.02 $9.58 $10.31 $11.40
Weighted Average Basic Share $57M $59.2M $61.1M $63.7M $66.9M
Weighted Average Diluted Share $57.8M $60.1M $62.1M $64.7M $67.9M
 
EBITDA -- -- -- -- --
EBIT $788.3M $952.6M $1.9B $2.5B $2.6B
 
Revenue (Reported) $1.9B $2.2B $3.3B $4B $4.2B
Operating Income (Reported) $597.1M $702.3M $844.6M $939.9M $1.1B
Operating Income (Adjusted) $788.3M $952.6M $1.9B $2.5B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $463.2M $677.9M $1.1B $1B $1.1B
Revenue Growth (YoY) -4.83% 46.35% 62.04% -6.58% 6.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M -$6.7M $2.5M -$2.8M --
Operating Expenses -$126.6M -$98.7M -$397.2M -$237.3M -$301.6M
Operating Income $126.6M $98.7M $397.2M $237.3M $301.6M
 
Net Interest Expenses $15.4M $28.5M $38.5M $42M $40.3M
EBT. Incl. Unusual Items $137M $195.2M $165.2M $253.1M $302.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.3M $50.4M $41.8M $67.7M $79.2M
Net Income to Company $98.8M $144.8M $123.5M $185.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98.8M $144.8M $123.5M $185.4M $223M
 
Basic EPS (Cont. Ops) $1.61 $2.27 $1.90 $2.68 $3.21
Diluted EPS (Cont. Ops) $1.58 $2.23 $1.87 $2.63 $3.15
Weighted Average Basic Share $57M $60.8M $61.2M $66.5M $67M
Weighted Average Diluted Share $58M $61.9M $62.4M $67.7M $68.1M
 
EBITDA -- -- -- -- --
EBIT $169M $319.1M $489.1M $641.4M $674.7M
 
Revenue (Reported) $463.2M $677.9M $1.1B $1B $1.1B
Operating Income (Reported) $126.6M $98.7M $397.2M $237.3M $301.6M
Operating Income (Adjusted) $169M $319.1M $489.1M $641.4M $674.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.2B $3.6B $4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M -$20.4M $1.5M -$2.6M --
Operating Expenses -$597.1M -$602.2M -$1.1B -$938.4M -$1.2B
Operating Income $597.1M $602.2M $1.1B $938.4M $1.2B
 
Net Interest Expenses $62.4M $76.9M $148.8M $171.4M $162.3M
EBT. Incl. Unusual Items $637.8M $700.6M $845.1M $947.1M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.6M $190.9M $222.5M $252M $294.6M
Net Income to Company $466.2M $509.7M $622.6M $695M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $466.2M $509.7M $622.6M $695M $823.8M
 
Basic EPS (Cont. Ops) $7.69 $8.12 $9.73 $10.48 $11.57
Diluted EPS (Cont. Ops) $7.59 $8.00 $9.58 $10.31 $11.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $788.3M $952.6M $1.9B $2.5B $2.6B
 
Revenue (Reported) $1.9B $2.2B $3.6B $4B $4.2B
Operating Income (Reported) $597.1M $602.2M $1.1B $938.4M $1.2B
Operating Income (Adjusted) $788.3M $952.6M $1.9B $2.5B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.2B $3.6B $4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M -$20.4M $1.5M -$2.6M $3.9M
Operating Expenses -$597.1M -$602.2M -$1.1B -$938.4M -$1.2B
Operating Income $597.1M $602.2M $1.1B $938.4M $1.2B
 
Net Interest Expenses $62.4M $76.9M $148.8M $171.4M $162.3M
EBT. Incl. Unusual Items $637.8M $700.6M $845.1M $947.1M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.6M $190.9M $222.5M $252M $294.6M
Net Income to Company $466.2M $509.7M $622.6M $695M $189M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $466.2M $509.7M $622.6M $695M $823.8M
 
Basic EPS (Cont. Ops) $7.69 $8.12 $9.73 $10.48 $11.57
Diluted EPS (Cont. Ops) $7.59 $8.00 $9.58 $10.31 $11.40
Weighted Average Basic Share $228M $236.8M $244.6M $254.7M $267.6M
Weighted Average Diluted Share $231.1M $240.3M $248.5M $258.8M $271.6M
 
EBITDA -- -- -- -- --
EBIT $788.3M $952.6M $1.9B $2.5B $2.6B
 
Revenue (Reported) $1.9B $2.2B $3.6B $4B $4.2B
Operating Income (Reported) $597.1M $602.2M $1.1B $938.4M $1.2B
Operating Income (Adjusted) $788.3M $952.6M $1.9B $2.5B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $411.2M $490.9M $423.4M $452M $467.9M
Short Term Investments $2.1B $3B $3.3B $3.9B --
Accounts Receivable, Net $26.1M $16.4M $10.6M $18.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $3.6B $3.5B $5.2B $4.5B
 
Property Plant And Equipment $1B $1B $1B $1.1B $1.1B
Long-Term Investments $6.3B $2.8B $2.9B $5.2B $3.8B
Goodwill $655.1M $653.5M $656.7M $796.9M --
Other Intangibles $28.3M $22.2M $22.9M $121.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $50.1B $52.9B $56.3B $64.9B $71.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $75M $290M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.7B $35.1B $37.5B $44.9B $48.5B
 
Long-Term Debt $2.3B $3.3B $3.6B $3.7B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $45.6B $48.2B $50.9B $58.5B $63.9B
 
Common Stock $58.9M $60.8M $61.3M $66.6M $67.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.1B $4.4B $5B $5.9B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.8B $5.4B $6.3B $7.3B
 
Total Liabilities and Equity $50.1B $52.9B $56.3B $64.9B $71.1B
Cash and Short Terms $7.9B $5.5B $5.8B $8.8B --
Total Debt $2.4B $3.6B $3.6B $3.7B $4.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $411.2M $490.9M $423.4M $452M $467.9M
Short Term Investments $2.1B $3B $3.3B $3.9B --
Accounts Receivable, Net $26.1M $16.4M $10.6M $18.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6B $3.6B $3.5B $5.2B $4.5B
 
Property Plant And Equipment $1B $1B $1B $1.1B $1.1B
Long-Term Investments $6.3B $2.8B $2.9B $5.2B $3.8B
Goodwill $655.1M $653.5M $656.7M $796.9M --
Other Intangibles $28.3M $22.2M $22.9M $121.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $50.1B $52.9B $56.3B $64.9B $71.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $75M $290M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.7B $35.1B $37.5B $44.9B $48.5B
 
Long-Term Debt $2.3B $3.3B $3.6B $3.7B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $45.6B $48.2B $50.9B $58.5B $63.9B
 
Common Stock $58.9M $60.8M $61.3M $66.6M $67.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$285.7M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.8B $5.4B $6.3B $7.3B
 
Total Liabilities and Equity $50.1B $52.9B $56.3B $64.9B $71.1B
Cash and Short Terms $7.9B $5.5B $5.8B $8.8B --
Total Debt $2.4B $3.6B $3.6B $3.7B $4.5B
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $98.8M $144.8M $123.5M $185.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.7M $7.9M $9M $10.5M --
Change in Accounts Receivable $66.4M -$110.2M $67.7M -$86.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $264.7M $262.1M $220.4M $367.2M --
 
Capital Expenditures $33.6M $16M $17.2M $19.6M --
Cash Acquisitions $585.4M -- -- -- --
Cash From Investing -$2.4B -$484.4M -$582.2M -$1.6B --
 
Dividends Paid (Ex Special Dividend) $24.7M $27.7M $31.4M $36.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125.1M -$7.3M -$27.4M --
Long-Term Debt Repaid -$12.1M $18.1M -- -$83.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1B $223.6M $367.1M $955M --
 
Beginning Cash (CF) $462.3M $489.6M $418.1M $731.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.1M $1.3M $5.3M -$272.6M --
Ending Cash (CF) $411.2M $491M $423.5M $458.5M --
 
Levered Free Cash Flow $231.1M $246.1M $203.3M $347.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $466.2M $509.7M $622.6M $695M --
Depreciation & Amoritzation $101.8M $82.1M $84.8M $100.1M --
Stock-Based Compensation $16.2M $31.7M $33.5M $38.1M --
Change in Accounts Receivable $179.1M -$81.9M -$199.6M -$138.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $493.3M $1B $754.4M $739.4M --
 
Capital Expenditures $57.1M $53.4M $46.4M $86M $26.9M
Cash Acquisitions $585.4M -- $5.1M -- --
Cash From Investing -$5.3B -$3.1B -$3.2B -$6B --
 
Dividends Paid (Ex Special Dividend) $98.6M $108.2M $125.7M $143.3M --
Special Dividend Paid
Long-Term Debt Issued -- -- $50.7M $825.2M --
Long-Term Debt Repaid -$27.8M -- -- -$223.7M --
Repurchase of Common Stock $9.5M -- -- -- --
Other Financing Activities -$16.6M -- -$57K -- --
Cash From Financing $4.9B $2.2B $2.4B $5.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.7M $79.8M -$67.5M $35.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $436.3M $978.9M $708M $653.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $466.2M $509.7M $622.6M $695M $189M
Depreciation & Amoritzation $25.6M $24.5M $18.8M $21.5M $29.5M
Stock-Based Compensation $16.2M $31.7M $33.5M $38.1M $30.6M
Change in Accounts Receivable $179.1M -$81.9M -$199.6M -$138.9M $125.9M
Change in Inventories -- -- -- -- --
Cash From Operations $493.3M $1B $754.4M $739.4M $654.6M
 
Capital Expenditures $57.1M $53.4M $46.4M $86M $26.9M
Cash Acquisitions $585.4M -- $5.1M -- --
Cash From Investing -$5.3B -$3.1B -$3.2B -$6B -$4.7B
 
Dividends Paid (Ex Special Dividend) $98.6M $108.2M $125.7M $143.3M $127.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.6M $1.2B $50.7M $825.2M --
Long-Term Debt Repaid -$27.8M -$0 $0 -$223.7M -$4.8M
Repurchase of Common Stock $9.5M -- -- -- $412.5M
Other Financing Activities -$16.6M -- -$57K -- --
Cash From Financing $4.9B $2.2B $2.4B $5.3B $4.1B
 
Beginning Cash (CF) $1.6B $1.9B $1.9B $2B $458.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.7M $79.8M -$67.5M $35.1M $106.9M
Ending Cash (CF) $1.7B $1.9B $1.8B $2B $616.3M
 
Levered Free Cash Flow $436.3M $978.9M $708M $653.3M $627.7M

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

GET BETTER TRADE IDEAS

Popular

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
52
CVLT alert for Jan 27

Commvault Systems, Inc. [CVLT] is down 31.22% over the past day.

Buy
73
BNAI alert for Jan 27

Brand Engagement Network, Inc. [BNAI] is down 16.85% over the past day.

Buy
71
SANM alert for Jan 27

Sanmina Corp. [SANM] is down 21.58% over the past day.

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

Show me the best stock