Financhill
Sell
46

WTFC Quote, Financials, Valuation and Earnings

Last price:
$123.44
Seasonality move :
0.73%
Day range:
$121.95 - $125.48
52-week range:
$89.68 - $142.04
Dividend yield:
1.45%
P/E ratio:
13.00x
P/S ratio:
3.30x
P/B ratio:
1.38x
Volume:
1M
Avg. volume:
433.3K
1-year change:
35.05%
Market cap:
$8.3B
Revenue:
$2.3B
EPS (TTM):
$9.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $1.6B $1.7B $2B $2.3B
Revenue Growth (YoY) 10.81% 12.67% 4.07% 14.48% 15.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $604.2M $687.4M $766M $784.2M $884.2M
Other Inc / (Exp) $3.5M -$1.9M -$1.1M -$20.4M $1.5M
Operating Expenses $651.8M $736.3M $814.6M $825.8M $932.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $480.1M $389.8M $637.8M $700.6M $845.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.4M $96.8M $171.6M $190.9M $222.5M
Net Income to Company $355.7M $293M $466.2M $509.7M $622.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $355.7M $293M $466.2M $509.7M $622.6M
 
Basic EPS (Cont. Ops) $6.11 $4.72 $7.69 $8.14 $9.72
Diluted EPS (Cont. Ops) $6.03 $4.68 $7.58 $8.02 $9.58
Weighted Average Basic Share $56.9M $57.5M $57M $59.2M $61.1M
Weighted Average Diluted Share $57.6M $58M $57.8M $60.1M $62.1M
 
EBITDA -- -- -- -- --
EBIT $810.3M $642.9M $788.3M $952.6M $1.9B
 
Revenue (Reported) $1.5B $1.6B $1.7B $2B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $810.3M $642.9M $788.3M $952.6M $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $425.8M $424M $502.9M $574.8M $615.7M
Revenue Growth (YoY) 12.26% -0.42% 18.62% 14.3% 7.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $178.7M $191.1M $199.9M $220.3M $240M
Other Inc / (Exp) $411K -$2.4M -$3.1M -$2.4M $3.2M
Operating Expenses $190.8M $203M $210.8M $221.7M $244.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $137.3M $149.7M $200M $224.9M $232.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $40.6M $57.1M $60.7M $62.7M
Net Income to Company $107.3M $109.1M $143M $164.2M $170M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107.3M $109.1M $143M $164.2M $170M
 
Basic EPS (Cont. Ops) $1.68 $1.79 $2.24 $2.57 $2.51
Diluted EPS (Cont. Ops) $1.67 $1.77 $2.21 $2.53 $2.47
Weighted Average Basic Share $57.6M $57M $60.7M $61.2M $64.9M
Weighted Average Diluted Share $58M $57.8M $61.6M $62.2M $65.9M
 
EBITDA -- -- -- -- --
EBIT $192.5M $184.7M $265.1M $524.9M $638.7M
 
Revenue (Reported) $425.8M $424M $502.9M $574.8M $615.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $192.5M $184.7M $265.1M $524.9M $638.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.7B $1.8B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $659.2M $765.5M $771.2M $830.8M $938.8M
Other Inc / (Exp) -$2.6M $1.2M -$14.7M -$7.7M $2.7M
Operating Expenses $708.3M $814.8M $815.8M $855.8M $994.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $371.8M $635.5M $642.4M $875M $859.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94M $166.9M $178.8M $231M $226.1M
Net Income to Company $277.8M $468.6M $463.6M $644M $633.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.8M $468.6M $463.6M $644M $633.2M
 
Basic EPS (Cont. Ops) $4.53 $7.72 $7.47 $10.09 $9.69
Diluted EPS (Cont. Ops) $4.49 $7.64 $7.35 $9.94 $9.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $664.1M $802.6M $802.6M $1.7B $2.3B
 
Revenue (Reported) $1.6B $1.7B $1.8B $2.3B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $664.1M $802.6M $802.6M $1.7B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.4B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $499.4M $577.5M $582.8M $629.4M $684M
Other Inc / (Exp) -$3.1M $8K -$13.7M -$959K $233K
Operating Expenses $535.8M $614.2M $615.4M $643.3M $696M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $255.1M $500.8M $505.4M $679.8M $694M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.3M $133.4M $140.5M $180.7M $184.3M
Net Income to Company $191.8M $367.4M $364.9M $499.1M $509.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191.8M $367.4M $364.9M $499.1M $509.7M
 
Basic EPS (Cont. Ops) $3.07 $6.08 $5.86 $7.82 $7.79
Diluted EPS (Cont. Ops) $3.05 $6.01 $5.77 $7.71 $7.68
Weighted Average Basic Share $172.8M $171M $176M $183.4M $188.2M
Weighted Average Diluted Share $174.2M $173.1M $178.5M $186.1M $191.1M
 
EBITDA -- -- -- -- --
EBIT $459.6M $619.3M $633.5M $1.4B $1.8B
 
Revenue (Reported) $1.2B $1.3B $1.4B $1.7B $1.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $459.6M $619.3M $633.5M $1.4B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5B $5.1B $5.8B $2.5B $2.5B
Short Term Investments $3.1B $2.8B $2.1B $3B $3.3B
Accounts Receivable, Net $16.6M $17.4M $26.1M $16.4M $10.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.6B $7.9B $8.6B $6.4B $6.5B
 
Property Plant And Equipment $985.5M $1B $1B $1B $1B
Long-Term Investments $4.3B $3.7B $5.4B $7B $7.5B
Goodwill $645.2M $645.7M $655.1M $653.5M $656.7M
Other Intangibles $47.1M $36M $28.3M $22.2M $22.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $36.6B $45.1B $50.1B $52.9B $56.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.5M $63M $75M $290M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27M $275.3M $84.2M $307.6M $13.4M
 
Long-Term Debt $1.8B $2.4B $2.3B $3.3B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $32.9B $41B $45.6B $48.2B $50.9B
 
Common Stock $183M $471M $471.4M $473.3M $473.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.6B $3.7B $4.1B $4.4B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.7B $4.1B $4.5B $4.8B $5.4B
 
Total Liabilities and Equity $36.6B $45.1B $50.1B $52.9B $56.3B
Cash and Short Terms $5.6B $7.9B $7.9B $5.5B $5.8B
Total Debt $1.8B $2.4B $2.4B $3.6B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1B $5.7B $4.5B $2.9B $4.4B
Short Term Investments $2.9B $2.4B $2.7B $3.4B $3.6B
Accounts Receivable, Net $16.8M $26.4M $20.3M $14M $16.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.1B $8.1B $7.2B $6.3B $8.6B
 
Property Plant And Equipment $1B $992.8M $1B $1B $1B
Long-Term Investments $3.6B $5.2B $6.4B $7.7B $7.7B
Goodwill $644.6M $645.8M $653.1M $656.1M $800.8M
Other Intangibles $38.7M $30.1M $23.6M $24.2M $123.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $43.7B $47.8B $52.4B $55.6B $63.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8M $15.4M $9.2M $14.2M --
 
Long-Term Debt $2.4B $2.4B $3.4B $3.6B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $39.7B $43.4B $47.7B $50.5B $57.4B
 
Common Stock $470.8M $471.3M $473.2M $473.7M $479M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $268K -- $285.7M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $4.4B $4.6B $5B $6.4B
 
Total Liabilities and Equity $43.7B $47.8B $52.4B $55.6B $63.8B
Cash and Short Terms $7.1B $8.1B $7.1B $6.3B $8B
Total Debt $2.4B $2.4B $3.4B $3.6B $4.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $355.7M $293M $466.2M $509.7M $622.6M
Depreciation & Amoritzation $88.4M $96.4M $101.8M $82.1M $84.8M
Stock-Based Compensation $11.3M -$4.9M $16.2M $31.7M $33.5M
Change in Accounts Receivable -$137M -$132.7M $179.1M -$81.9M -$199.6M
Change in Inventories -- -- -- -- --
Cash From Operations $266M -$518.5M $1.1B $1.4B $744.4M
 
Capital Expenditures $82M $63.6M $57.1M $53.4M $46.4M
Cash Acquisitions -$108.4M -- -$585.4M -- -$5.1M
Cash From Investing -$4B -$7.2B -$5.9B -$3.5B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$65.1M -$85.9M -$98.6M -$108.2M -$125.7M
Special Dividend Paid
Long-Term Debt Issued $560.5M $642.1M $12.6M $1.2B $50.7M
Long-Term Debt Repaid -- -- -$27.8M -- --
Repurchase of Common Stock -$1.3M -$93.4M -$9.5M -$304K -$1.9M
Other Financing Activities -$66K -$4.5M -$16.6M -- -$57K
Cash From Financing $3.6B $7.7B $4.9B $2.2B $2.4B
 
Beginning Cash (CF) $392.2M $286.5M $322.5M $411.2M $491M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$105.7M $36M $88.7M $79.8M -$67.5M
Ending Cash (CF) $286.5M $322.5M $411.2M $491M $423.5M
 
Levered Free Cash Flow $184M -$582.1M $1.1B $1.3B $698M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $107.3M $109.1M $143M $164.2M $170M
Depreciation & Amoritzation $24.2M $23.9M $19.5M $27.6M $25.7M
Stock-Based Compensation $1.3M $3.2M $9M $8.1M $9.5M
Change in Accounts Receivable $14M -$24.8M -$106.4M -$184.4M $38.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$53.5M $82.2M $231.8M $88.3M -$61.6M
 
Capital Expenditures $16.3M $11.3M $14.1M $19.9M $16.7M
Cash Acquisitions -- -- -- -$181K $531.3M
Cash From Investing -$140.6M -$1.2B -$1.6B -$1.4B -$663.4M
 
Dividends Paid (Ex Special Dividend) -$26.4M -$24.7M -$27.6M -$31.5M -$36.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$7.2M -- $1.1B -$1.5M $2.4M
Long-Term Debt Repaid -- -$6.5M $62M $290M $28.1M
Repurchase of Common Stock -- -$9.5M -- -- -$342K
Other Financing Activities -$3.2M -- -- -- --
Cash From Financing $157.7M $1.1B $1.3B $1.2B $1B
 
Beginning Cash (CF) $345.1M $435M $498.9M $513.9M $415.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.4M $27.3M -$9.3M -$95.8M $315.6M
Ending Cash (CF) $308.7M $462.3M $489.6M $418.1M $731.1M
 
Levered Free Cash Flow -$69.7M $70.9M $217.8M $68.4M -$78.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $277.8M $468.6M $463.6M $644M $633.2M
Depreciation & Amoritzation $94.8M $100.5M $91.1M $79.9M $93.1M
Stock-Based Compensation $2M $5.5M $30.6M $32.4M $36.5M
Change in Accounts Receivable -$108.7M $135.1M $94.7M -$377.5M $14.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$134.2M $635.7M $1.5B $816.3M $478.7M
 
Capital Expenditures $85M $32.7M $71.1M $45.2M $83.6M
Cash Acquisitions -$109.1M -- -- -$5.1M $531.3M
Cash From Investing -$7.3B -$4.4B -$5.5B -$3.2B -$4.8B
 
Dividends Paid (Ex Special Dividend) -$79.2M -$97.1M -$105.2M -$121.9M -$137.8M
Special Dividend Paid
Long-Term Debt Issued $749.9M -- -- $183.2M $845.2M
Long-Term Debt Repaid -- -- -$30.2M $18.1M --
Repurchase of Common Stock -$38.1M -- -- -$2M -$4.1M
Other Financing Activities -- -$16.6M -- -- --
Cash From Financing $7.3B $3.9B $4.1B $2.3B $4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$140.1M $153.6M $27.3M -$71.5M $313M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$219.2M $603M $1.4B $771.1M $395M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $191.8M $367.4M $364.9M $499.1M $509.7M
Depreciation & Amoritzation $71.3M $75.4M $64.7M $62.6M $70.9M
Stock-Based Compensation -$1M $9.4M $23.9M $24.5M $27.6M
Change in Accounts Receivable -$155.2M $112.7M $28.3M -$267.3M -$52.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$423.2M $731M $1.1B $496.4M $230.7M
 
Capital Expenditures $54.4M $23.4M $37.5M $29.2M $66.5M
Cash Acquisitions -- -- -- -$5.1M $531.3M
Cash From Investing -$6.1B -$3.4B -$2.9B -$2.6B -$4.2B
 
Dividends Paid (Ex Special Dividend) -$62.8M -$74M -$80.6M -$94.3M -$106.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $645.3M $12.6M $1.1B $58M $852.6M
Long-Term Debt Repaid -- -$15.7M -$18.1M $0 -$140M
Repurchase of Common Stock -$38M -$9.5M -- -$1.7M -$3.9M
Other Financing Activities -$4.5M -$16.6M -- -$57K --
Cash From Financing $6.6B $2.8B $2B $2.1B $4.3B
 
Beginning Cash (CF) $981M $1.2B $1.4B $1.5B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.2M $139.8M $78.4M -$72.8M $307.7M
Ending Cash (CF) $1B $1.3B $1.5B $1.4B $1.5B
 
Levered Free Cash Flow -$477.5M $707.6M $1B $467.2M $164.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 3.34% over the past day.

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

Show me the best stock