
Wintrust Financial (WTFC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
643.1M
Net Income
189.0M
29.39%
EPS (Diluted)
$2.69
Balance Sheet Metrics
Total Assets
65.9B
Total Liabilities
59.3B
Shareholders Equity
6.6B
Debt to Equity
8.98
Cash Flow Metrics
Operating Cash Flow
57.2M
Free Cash Flow
119.8M
Revenue & Profitability Trend
Wintrust Financial Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.5B | 2.3B | 2.0B | 1.7B | 1.6B |
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 | 919.9M | 884.2M | 784.2M | 766.0M | 687.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 919.9M | 884.2M | 784.2M | 766.0M | 687.4M |
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 | 947.1M | 845.1M | 700.6M | 637.8M | 389.8M |
Income Tax | 252.0M | 222.5M | 190.9M | 171.6M | 96.8M |
Effective Tax Rate % | 26.6% | 26.3% | 27.2% | 26.9% | 24.8% |
Net Income | 695.0M | 622.6M | 509.7M | 466.2M | 293.0M |
Net Margin % | 28.4% | 27.4% | 26.0% | 27.2% | 17.8% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $10.47 | $9.72 | $8.14 | $7.69 | $4.72 |
EPS (Diluted) | $10.31 | $9.58 | $8.02 | $7.58 | $4.68 |
Basic Shares Outstanding | 63685000 | 61149000 | 59205000 | 56994000 | 57523000 |
Diluted Shares Outstanding | 63685000 | 61149000 | 59205000 | 56994000 | 57523000 |
Income Statement Trend
Wintrust Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.9B | 2.5B | 2.5B | 5.8B | 5.1B |
Short-term Investments | 3.9B | 3.3B | 3.0B | 2.1B | 2.8B |
Accounts Receivable | 18.1M | 10.6M | 16.4M | 26.1M | 17.4M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 278.3M | 281.3M | 253.9M | 242.1M | 242.4M |
Goodwill | 1.7B | 1.3B | 1.3B | 1.3B | 1.3B |
Intangible Assets | 121.7M | 22.9M | 22.2M | 28.3M | 36.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 64.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | 1.8B | 1.6B | 1.1B | 1.2B |
Short-term Debt | 0 | 0 | 290.0M | 75.0M | 63.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 4.2B | 3.6B | 3.3B | 2.3B | 2.4B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 58.5B | - | - | - | - |
Equity | |||||
Common Stock | 66.6M | 61.3M | 60.8M | 58.9M | 58.5M |
Retained Earnings | 3.9B | 3.3B | 2.8B | 2.4B | 2.1B |
Treasury Stock | 6.2M | 2.2M | 304.0K | 109.9M | 100.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.3B | 5.4B | 4.8B | 4.5B | 4.1B |
Key Metrics | |||||
Total Debt | 4.2B | 3.6B | 3.6B | 2.4B | 2.4B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Wintrust Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 695.0M | 622.6M | 509.7M | 466.2M | 293.0M |
Depreciation & Amortization | 100.1M | 84.8M | 82.1M | 101.8M | 96.4M |
Stock-Based Compensation | 38.1M | 33.5M | 31.7M | 16.2M | -4.9M |
Working Capital Changes | -187.7M | -38.6M | 295.4M | 257.2M | -85.4M |
Operating Cash Flow | 651.9M | 713.6M | 1.3B | 1.5B | -27.5M |
Investing Activities | |||||
Capital Expenditures | -86.0M | -46.4M | -53.4M | -57.1M | -63.6M |
Acquisitions | 531.3M | -5.1M | 0 | -585.4M | 0 |
Investment Purchases | -1.9B | -2.7B | -3.8B | -3.7B | -2.2B |
Investment Sales | 2.7B | 2.5B | 630.3M | 1.8B | 3.0B |
Investing Cash Flow | 1.2B | -256.3M | -3.3B | -2.6B | 744.7M |
Financing Activities | |||||
Share Repurchases | -3.9M | -1.9M | -304.0K | -9.5M | -93.4M |
Dividends Paid | -143.3M | -125.7M | -108.2M | -98.6M | -85.9M |
Debt Issuance | 825.2M | 50.7M | 1.2B | 12.6M | 642.1M |
Debt Repayment | -223.7M | - | - | -27.8M | - |
Financing Cash Flow | 448.2M | -77.0M | 1.4B | -139.9M | 735.9M |
Free Cash Flow | 635.5M | 698.0M | 1.3B | 1.1B | -582.1M |
Net Change in Cash | 2.3B | 380.3M | -628.5M | -1.2B | 1.5B |
Cash Flow Trend
Wintrust Financial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.71
Forward P/E
12.13
Price to Book
1.30
Price to Sales
3.34
PEG Ratio
12.13
Profitability Ratios
Profit Margin
29.83%
Operating Margin
43.78%
Return on Equity
11.60%
Return on Assets
1.15%
Financial Health
Debt to Equity
0.62
Beta
0.84
Per Share Data
EPS (TTM)
$10.58
Book Value per Share
$95.44
Revenue per Share
$37.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wtfc | 8.3B | 11.71 | 1.30 | 11.60% | 29.83% | 0.62 |
PNC Financial | 70.3B | 12.56 | 1.39 | 11.33% | 28.75% | 1.12 |
Deutsche Bank AG | 69.8B | 12.72 | 0.88 | 8.14% | 20.55% | 7.13 |
SouthState | 9.3B | 13.70 | 1.06 | 8.19% | 28.66% | 0.32 |
Webster Financial | 9.3B | 11.35 | 1.03 | 9.44% | 34.45% | 0.50 |
Western Alliance | 8.7B | 10.40 | 1.27 | 12.42% | 27.12% | 0.96 |
Financial data is updated regularly. All figures are in the company's reporting currency.