Annual Income Statements for Wintrust Financial
This table shows Wintrust Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Wintrust Financial
This table shows Wintrust Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
116 |
180 |
145 |
163 |
178 |
182 |
189 |
189 |
215 |
219 |
225 |
| Consolidated Net Income / (Loss) |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
223 |
227 |
234 |
| Net Income / (Loss) Continuing Operations |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
223 |
227 |
234 |
| Total Pre-Tax Income |
|
165 |
250 |
211 |
233 |
253 |
253 |
267 |
296 |
302 |
301 |
318 |
| Total Revenue |
|
571 |
605 |
592 |
616 |
639 |
643 |
671 |
698 |
714 |
713 |
739 |
| Net Interest Income / (Expense) |
|
470 |
464 |
471 |
503 |
525 |
526 |
547 |
567 |
584 |
579 |
597 |
| Total Interest Income |
|
794 |
806 |
850 |
909 |
914 |
887 |
921 |
964 |
956 |
928 |
961 |
| Loans and Leases Interest Income |
|
703 |
719 |
760 |
806 |
800 |
778 |
808 |
842 |
834 |
808 |
835 |
| Investment Securities Interest Income |
|
68 |
70 |
70 |
70 |
67 |
72 |
78 |
86 |
95 |
100 |
106 |
| Deposits and Money Market Investments Interest Income |
|
22 |
17 |
20 |
33 |
46 |
37 |
34 |
35 |
27 |
19 |
21 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
0.58 |
0.02 |
0.02 |
0.28 |
0.05 |
0.18 |
0.28 |
0.08 |
0.08 |
0.06 |
0.01 |
| Trading Account Interest Income |
|
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Interest Expense |
|
324 |
341 |
379 |
406 |
388 |
360 |
374 |
397 |
372 |
349 |
364 |
| Deposits Interest Expense |
|
285 |
300 |
336 |
362 |
346 |
320 |
333 |
356 |
332 |
309 |
325 |
| Long-Term Debt Interest Expense |
|
38 |
42 |
44 |
44 |
42 |
40 |
34 |
41 |
40 |
39 |
36 |
| Other Interest Expense |
|
- |
- |
- |
- |
- |
- |
6.96 |
- |
- |
- |
3.12 |
| Total Non-Interest Income |
|
101 |
141 |
121 |
113 |
113 |
117 |
124 |
131 |
130 |
134 |
141 |
| Trust Fees by Commissions |
|
33 |
35 |
35 |
37 |
39 |
34 |
37 |
37 |
39 |
42 |
40 |
| Other Service Charges |
|
29 |
47 |
31 |
25 |
23 |
24 |
71 |
31 |
30 |
29 |
81 |
| Net Realized & Unrealized Capital Gains on Investments |
|
1.98 |
2.00 |
-4.21 |
3.06 |
-2.95 |
3.13 |
0.80 |
3.14 |
1.25 |
-0.02 |
1.92 |
| Other Non-Interest Income |
|
22 |
42 |
43 |
31 |
36 |
36 |
15 |
40 |
39 |
43 |
19 |
| Provision for Credit Losses |
|
43 |
22 |
40 |
22 |
17 |
24 |
22 |
22 |
28 |
30 |
23 |
| Total Non-Interest Expense |
|
363 |
333 |
340 |
361 |
369 |
366 |
381 |
380 |
384 |
383 |
398 |
| Salaries and Employee Benefits |
|
194 |
195 |
199 |
211 |
212 |
212 |
220 |
220 |
223 |
228 |
234 |
| Net Occupancy & Equipment Expense |
|
65 |
67 |
69 |
72 |
76 |
77 |
80 |
78 |
79 |
78 |
82 |
| Marketing Expense |
|
17 |
13 |
17 |
18 |
13 |
12 |
19 |
19 |
14 |
13 |
20 |
| Property & Liability Insurance Claims |
|
44 |
15 |
10 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
6.64 |
| Other Operating Expenses |
|
41 |
42 |
44 |
45 |
51 |
49 |
47 |
47 |
53 |
47 |
49 |
| Amortization Expense |
|
1.36 |
1.16 |
1.12 |
4.04 |
5.77 |
5.62 |
5.58 |
5.20 |
5.00 |
4.96 |
4.92 |
| Income Tax Expense |
|
42 |
63 |
59 |
63 |
68 |
64 |
72 |
80 |
79 |
74 |
84 |
| Preferred Stock Dividends Declared |
|
6.99 |
6.99 |
6.99 |
6.99 |
6.99 |
6.99 |
6.99 |
27 |
8.37 |
8.37 |
8.37 |
| Basic Earnings per Share |
|
$1.90 |
$2.93 |
$2.35 |
$2.51 |
$2.68 |
$2.73 |
$2.82 |
$2.82 |
$3.20 |
$3.26 |
$3.34 |
| Weighted Average Basic Shares Outstanding |
|
61.15M |
61.48M |
61.84M |
64.89M |
63.69M |
66.73M |
66.93M |
66.95M |
66.90M |
67.25M |
67.43M |
| Diluted Earnings per Share |
|
$1.87 |
$2.89 |
$2.32 |
$2.47 |
$2.63 |
$2.69 |
$2.78 |
$2.78 |
$3.15 |
$3.22 |
$3.30 |
| Weighted Average Diluted Shares Outstanding |
|
62.09M |
62.41M |
62.77M |
65.94M |
64.70M |
67.65M |
67.82M |
67.98M |
67.89M |
68.10M |
68.29M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
61.47M |
61.75M |
66.50M |
66.49M |
66.71M |
66.93M |
66.95M |
66.97M |
67.27M |
67.45M |
67.47M |
| Cash Dividends to Common per Share |
|
$0.40 |
$0.45 |
$0.45 |
$0.45 |
$0.45 |
$0.50 |
$0.50 |
$0.50 |
$0.50 |
$0.55 |
$0.55 |
Annual Cash Flow Statements for Wintrust Financial
This table details how cash moves in and out of Wintrust Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
45 |
-5.75 |
7.55 |
115 |
-106 |
36 |
89 |
80 |
-68 |
35 |
9.40 |
| Net Cash From Operating Activities |
|
39 |
311 |
402 |
377 |
266 |
-518 |
1,131 |
1,375 |
744 |
722 |
910 |
| Net Cash From Continuing Operating Activities |
|
39 |
311 |
402 |
377 |
266 |
-518 |
1,131 |
1,375 |
744 |
722 |
910 |
| Net Income / (Loss) Continuing Operations |
|
157 |
207 |
258 |
343 |
356 |
293 |
466 |
510 |
623 |
695 |
824 |
| Consolidated Net Income / (Loss) |
|
157 |
207 |
258 |
343 |
356 |
293 |
466 |
510 |
623 |
695 |
824 |
| Provision For Loan Losses |
|
33 |
34 |
30 |
35 |
54 |
214 |
-59 |
79 |
114 |
101 |
96 |
| Depreciation Expense |
|
41 |
53 |
63 |
68 |
88 |
96 |
102 |
82 |
85 |
100 |
119 |
| Amortization Expense |
|
-31 |
-30 |
-17 |
-13 |
-20 |
-71 |
-77 |
-17 |
-16 |
-21 |
-30 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-7.05 |
-28 |
163 |
92 |
-64 |
-966 |
442 |
426 |
-23 |
34 |
6.99 |
| Changes in Operating Assets and Liabilities, net |
|
-154 |
75 |
-95 |
-147 |
-148 |
-85 |
257 |
295 |
-39 |
-188 |
-104 |
| Net Cash From Investing Activities |
|
-1,642 |
-2,492 |
-2,303 |
-2,763 |
-4,019 |
-7,182 |
-5,929 |
-3,491 |
-3,238 |
-5,946 |
-6,169 |
| Net Cash From Continuing Investing Activities |
|
-1,642 |
-2,492 |
-2,303 |
-2,763 |
-4,019 |
-7,182 |
-5,929 |
-3,491 |
-3,238 |
-5,946 |
-6,169 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-43 |
-34 |
-59 |
-68 |
-82 |
-64 |
-57 |
-53 |
-46 |
-86 |
-50 |
| Purchase of Investment Securities |
|
-4,208 |
-6,677 |
-3,021 |
-3,308 |
-6,088 |
-10,137 |
-7,692 |
-4,688 |
-6,091 |
-9,618 |
-8,936 |
| Sale and/or Maturity of Investments |
|
2,608 |
4,218 |
792 |
612 |
2,149 |
3,018 |
1,820 |
640 |
2,487 |
3,834 |
2,817 |
| Other Investing Activities, net |
|
1.86 |
1.21 |
-15 |
- |
1.96 |
0.08 |
0.21 |
-89 |
413 |
-76 |
0.00 |
| Net Cash From Financing Activities |
|
1,648 |
2,176 |
1,909 |
2,501 |
3,647 |
7,737 |
4,887 |
2,196 |
2,426 |
5,260 |
5,268 |
| Net Cash From Continuing Financing Activities |
|
1,648 |
2,176 |
1,909 |
2,501 |
3,647 |
7,737 |
4,887 |
2,196 |
2,426 |
5,260 |
5,268 |
| Net Change in Deposits |
|
1,381 |
2,769 |
1,525 |
2,547 |
3,142 |
6,986 |
5,007 |
807 |
2,495 |
4,805 |
5,205 |
| Issuance of Debt |
|
160 |
- |
403 |
137 |
545 |
554 |
13 |
1,075 |
10 |
825 |
300 |
| Issuance of Preferred Equity |
|
121 |
- |
- |
0.00 |
0.00 |
278 |
- |
- |
0.00 |
0.00 |
414 |
| Issuance of Common Equity |
|
16 |
169 |
28 |
16 |
11 |
15 |
20 |
297 |
8.31 |
6.69 |
7.22 |
| Repayment of Debt |
|
0.00 |
-722 |
-4.89 |
-148 |
15 |
89 |
-28 |
125 |
41 |
-224 |
-74 |
| Repurchase of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-413 |
| Payment of Dividends |
|
-30 |
-39 |
-41 |
-51 |
-65 |
-86 |
-99 |
-108 |
-126 |
-143 |
-169 |
| Other Financing Activities, Net |
|
- |
-1.27 |
-1.10 |
-0.65 |
-1.36 |
-5.90 |
-17 |
-0.30 |
-1.97 |
-10 |
-3.00 |
| Cash Interest Paid |
|
78 |
91 |
113 |
198 |
327 |
257 |
157 |
239 |
1,026 |
1,518 |
1,489 |
| Cash Income Taxes Paid |
|
95 |
95 |
77 |
69 |
61 |
105 |
179 |
153 |
232 |
253 |
222 |
Quarterly Cash Flow Statements for Wintrust Financial
This table details how cash moves in and out of Wintrust Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
5.32 |
-44 |
36 |
316 |
-273 |
158 |
79 |
-130 |
-98 |
76 |
52 |
| Net Cash From Operating Activities |
|
248 |
71 |
221 |
-62 |
491 |
120 |
329 |
210 |
252 |
927 |
255 |
| Net Cash From Continuing Operating Activities |
|
248 |
71 |
221 |
-62 |
491 |
120 |
329 |
210 |
252 |
927 |
255 |
| Net Income / (Loss) Continuing Operations |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
223 |
227 |
234 |
| Consolidated Net Income / (Loss) |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
223 |
227 |
234 |
| Provision For Loan Losses |
|
43 |
22 |
40 |
22 |
17 |
24 |
22 |
22 |
28 |
30 |
23 |
| Depreciation Expense |
|
22 |
21 |
24 |
26 |
29 |
29 |
31 |
29 |
30 |
30 |
29 |
| Amortization Expense |
|
-3.80 |
-3.41 |
-4.06 |
-5.78 |
-7.86 |
-6.44 |
-5.69 |
-7.38 |
-11 |
6.41 |
-19 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-9.40 |
-53 |
-86 |
26 |
147 |
77 |
21 |
-123 |
32 |
-54 |
-38 |
| Changes in Operating Assets and Liabilities, net |
|
73 |
-103 |
95 |
-300 |
120 |
-193 |
65 |
74 |
-50 |
688 |
26 |
| Net Cash From Investing Activities |
|
-610 |
-1,419 |
-2,145 |
-663 |
-1,718 |
-973 |
-2,948 |
-740 |
-1,508 |
-1,867 |
-2,423 |
| Net Cash From Continuing Investing Activities |
|
-610 |
-1,419 |
-2,145 |
-663 |
-1,718 |
-973 |
-2,948 |
-740 |
-1,508 |
-1,867 |
-2,423 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-17 |
-11 |
-39 |
-17 |
-20 |
7.30 |
-17 |
-17 |
-23 |
-13 |
-17 |
| Purchase of Investment Securities |
|
-825 |
-2,276 |
-2,858 |
-1,481 |
-3,005 |
-1,170 |
-3,582 |
-1,377 |
-2,806 |
-2,138 |
-2,730 |
| Sale and/or Maturity of Investments |
|
618 |
867 |
803 |
156 |
2,010 |
189 |
652 |
655 |
1,321 |
283 |
322 |
| Other Investing Activities, net |
|
-386 |
- |
- |
679 |
-704 |
0.87 |
- |
- |
- |
1.43 |
2.60 |
| Net Cash From Financing Activities |
|
367 |
1,304 |
1,960 |
1,041 |
955 |
1,011 |
2,698 |
400 |
1,158 |
1,016 |
2,220 |
| Net Cash From Continuing Financing Activities |
|
367 |
1,304 |
1,960 |
1,041 |
955 |
1,011 |
2,698 |
400 |
1,158 |
1,016 |
2,220 |
| Net Change in Deposits |
|
404 |
1,052 |
1,600 |
1,046 |
1,107 |
1,058 |
2,247 |
895 |
1,006 |
1,197 |
2,227 |
| Issuance of Common Equity |
|
1.64 |
2.10 |
1.19 |
1.61 |
1.80 |
1.82 |
1.93 |
1.63 |
1.83 |
1.91 |
2.03 |
| Repayment of Debt |
|
41 |
-62 |
-78 |
- |
-84 |
-4.80 |
75 |
-37 |
-107 |
-133 |
38 |
| Payment of Dividends |
|
-31 |
-34 |
-35 |
-37 |
-37 |
-40 |
-40 |
-47 |
-42 |
-45 |
-45 |
| Other Financing Activities, Net |
|
-0.25 |
-3.54 |
0.00 |
-0.34 |
-6.22 |
-3.00 |
- |
0.01 |
-0.01 |
-4.81 |
-0.91 |
Annual Balance Sheets for Wintrust Financial
This table presents Wintrust Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
22,909 |
25,669 |
27,916 |
31,245 |
36,621 |
45,081 |
50,142 |
52,950 |
56,260 |
64,880 |
71,142 |
| Cash and Due from Banks |
|
271 |
267 |
278 |
392 |
286 |
322 |
411 |
491 |
423 |
452 |
468 |
| Federal Funds Sold |
|
4.34 |
2.85 |
0.06 |
0.06 |
0.31 |
0.06 |
700 |
0.06 |
0.06 |
6.52 |
0.06 |
| Interest Bearing Deposits at Other Banks |
|
608 |
980 |
1,063 |
1,100 |
2,165 |
4,803 |
5,373 |
1,989 |
2,084 |
4,410 |
3,181 |
| Trading Account Securities |
|
2,602 |
2,362 |
2,721 |
3,493 |
4,670 |
4,999 |
818 |
8,217 |
8,487 |
8,305 |
9,985 |
| Loans and Leases, Net of Allowance |
|
17,158 |
19,638 |
21,503 |
23,668 |
26,643 |
31,699 |
0.00 |
38,839 |
41,705 |
47,618 |
52,645 |
| Loans and Leases |
|
17,267 |
19,761 |
21,641 |
23,821 |
26,800 |
32,079 |
- |
39,196 |
42,132 |
48,055 |
53,105 |
| Allowance for Loan and Lease Losses |
|
108 |
124 |
138 |
153 |
157 |
380 |
- |
357 |
427 |
437 |
460 |
| Premises and Equipment, Net |
|
655 |
727 |
834 |
904 |
754 |
769 |
766 |
765 |
749 |
779 |
782 |
| Goodwill |
|
472 |
499 |
502 |
573 |
645 |
646 |
655 |
654 |
657 |
797 |
798 |
| Intangible Assets |
|
24 |
22 |
18 |
49 |
47 |
36 |
28 |
22 |
23 |
122 |
98 |
| Other Assets |
|
726 |
752 |
684 |
801 |
1,410 |
1,747 |
26 |
1,886 |
2,049 |
2,317 |
3,105 |
| Total Liabilities & Shareholders' Equity |
|
22,909 |
25,669 |
27,916 |
31,245 |
36,621 |
45,081 |
50,142 |
52,950 |
56,260 |
64,880 |
71,142 |
| Total Liabilities |
|
20,557 |
22,973 |
24,939 |
27,977 |
32,929 |
40,965 |
42,096 |
48,153 |
50,860 |
58,535 |
63,883 |
| Non-Interest Bearing Deposits |
|
4,836 |
5,927 |
6,792 |
6,570 |
7,217 |
11,748 |
14,180 |
12,668 |
10,420 |
11,410 |
11,424 |
| Interest Bearing Deposits |
|
13,803 |
15,731 |
16,391 |
19,525 |
22,890 |
25,344 |
27,916 |
30,234 |
34,977 |
41,102 |
46,293 |
| Long-Term Debt |
|
1,527 |
809 |
952 |
819 |
1,783 |
1,919 |
- |
3,007 |
3,663 |
3,703 |
4,481 |
| Other Long-Term Liabilities |
|
391 |
505 |
537 |
670 |
1,039 |
1,435 |
- |
1,647 |
1,800 |
1,785 |
1,685 |
| Total Equity & Noncontrolling Interests |
|
2,352 |
2,696 |
2,977 |
3,268 |
3,691 |
4,116 |
4,499 |
4,797 |
5,400 |
6,344 |
7,259 |
| Total Preferred & Common Equity |
|
2,352 |
2,696 |
2,977 |
3,268 |
3,691 |
4,116 |
4,499 |
4,797 |
5,400 |
6,344 |
7,259 |
| Preferred Stock |
|
251 |
251 |
- |
- |
125 |
413 |
413 |
413 |
413 |
413 |
425 |
| Total Common Equity |
|
2,101 |
2,444 |
2,977 |
3,268 |
3,566 |
3,703 |
4,086 |
4,385 |
4,987 |
5,938 |
6,834 |
| Common Stock |
|
1,239 |
1,418 |
1,585 |
1,615 |
1,708 |
1,708 |
1,744 |
1,963 |
2,005 |
2,549 |
2,601 |
| Retained Earnings |
|
928 |
1,097 |
1,314 |
1,611 |
1,900 |
2,080 |
2,448 |
2,849 |
3,345 |
3,897 |
4,538 |
| Treasury Stock |
|
-3.97 |
-4.59 |
-4.99 |
-5.63 |
-6.93 |
-100 |
-110 |
- |
-2.22 |
- |
-9.16 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-63 |
-65 |
-42 |
-77 |
-35 |
15 |
4.09 |
-428 |
-361 |
-508 |
-296 |
Quarterly Balance Sheets for Wintrust Financial
This table presents Wintrust Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
52,874 |
54,286 |
55,555 |
57,577 |
59,782 |
63,788 |
65,870 |
68,983 |
69,630 |
72,157 |
74,668 |
| Cash and Due from Banks |
|
446 |
514 |
418 |
380 |
415 |
725 |
616 |
696 |
565 |
544 |
596 |
| Federal Funds Sold |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
5.66 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
| Interest Bearing Deposits at Other Banks |
|
1,564 |
2,164 |
2,449 |
2,131 |
2,824 |
3,648 |
4,238 |
4,570 |
3,422 |
3,052 |
3,574 |
| Trading Account Securities |
|
8,221 |
7,515 |
7,962 |
8,659 |
8,614 |
8,180 |
8,372 |
8,961 |
9,110 |
10,962 |
11,257 |
| Loans and Leases, Net of Allowance |
|
39,190 |
40,636 |
41,047 |
42,804 |
44,238 |
46,632 |
48,260 |
50,585 |
51,609 |
53,600 |
55,174 |
| Loans and Leases |
|
39,565 |
41,023 |
41,446 |
43,231 |
44,676 |
47,067 |
48,708 |
51,042 |
52,063 |
54,071 |
55,655 |
| Allowance for Loan and Lease Losses |
|
376 |
387 |
399 |
427 |
437 |
436 |
448 |
457 |
454 |
471 |
481 |
| Premises and Equipment, Net |
|
760 |
749 |
748 |
745 |
722 |
772 |
777 |
776 |
775 |
778 |
779 |
| Goodwill |
|
654 |
657 |
656 |
656 |
656 |
801 |
797 |
798 |
798 |
798 |
797 |
| Intangible Assets |
|
21 |
26 |
24 |
22 |
21 |
124 |
116 |
110 |
105 |
93 |
88 |
| Other Assets |
|
1,931 |
1,941 |
2,168 |
2,102 |
2,217 |
2,275 |
2,161 |
2,182 |
3,177 |
2,251 |
2,325 |
| Total Liabilities & Shareholders' Equity |
|
52,874 |
54,286 |
55,555 |
57,577 |
59,782 |
63,788 |
65,870 |
68,983 |
69,630 |
72,157 |
74,668 |
| Total Liabilities |
|
47,858 |
49,244 |
50,540 |
52,141 |
54,245 |
57,389 |
59,270 |
61,758 |
62,584 |
64,779 |
67,143 |
| Non-Interest Bearing Deposits |
|
11,236 |
10,605 |
10,347 |
9,908 |
10,031 |
10,739 |
11,202 |
10,877 |
10,952 |
12,113 |
11,797 |
| Interest Bearing Deposits |
|
31,482 |
33,434 |
34,646 |
36,541 |
38,018 |
40,666 |
42,368 |
44,940 |
45,759 |
46,801 |
49,345 |
| Short-Term Debt |
|
584 |
665 |
644 |
575 |
607 |
647 |
529 |
625 |
- |
341 |
371 |
| Long-Term Debt |
|
3,007 |
2,717 |
3,017 |
3,368 |
3,728 |
3,723 |
3,703 |
3,703 |
4,283 |
4,004 |
4,003 |
| Other Long-Term Liabilities |
|
1,549 |
1,823 |
1,886 |
1,748 |
1,861 |
1,614 |
1,467 |
1,573 |
1,590 |
1,521 |
1,628 |
| Total Equity & Noncontrolling Interests |
|
5,016 |
5,042 |
5,016 |
5,436 |
5,537 |
6,400 |
6,601 |
7,226 |
7,046 |
7,378 |
7,525 |
| Total Preferred & Common Equity |
|
5,016 |
5,042 |
5,016 |
5,436 |
5,537 |
6,400 |
6,601 |
7,226 |
7,046 |
7,378 |
7,525 |
| Preferred Stock |
|
413 |
413 |
413 |
413 |
413 |
413 |
413 |
838 |
425 |
425 |
425 |
| Total Common Equity |
|
4,605 |
4,631 |
4,605 |
5,030 |
5,130 |
5,993 |
6,197 |
6,397 |
6,621 |
6,967 |
7,115 |
| Common Stock |
|
1,975 |
1,985 |
1,994 |
2,016 |
2,026 |
2,537 |
2,561 |
2,563 |
2,588 |
2,614 |
2,628 |
| Retained Earnings |
|
2,997 |
3,121 |
3,253 |
3,498 |
3,616 |
3,749 |
4,046 |
4,201 |
4,356 |
4,720 |
4,908 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-367 |
-474 |
-643 |
-485 |
-512 |
-292 |
-410 |
-366 |
-315 |
-367 |
-421 |
| Other Equity Adjustments |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Annual Metrics And Ratios for Wintrust Financial
This table displays calculated financial ratios and metrics derived from Wintrust Financial's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
66,971,158.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
66,971,158.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
12.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.05 |
$3.83 |
$4.53 |
$0.00 |
$0.00 |
$0.00 |
$7.69 |
$8.14 |
$9.72 |
$10.47 |
$11.57 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
47.84M |
50.28M |
54.70M |
56.30M |
56.86M |
57.52M |
56.99M |
59.21M |
61.15M |
63.69M |
66.90M |
| Adjusted Diluted Earnings per Share |
|
$2.93 |
$3.66 |
$4.40 |
$0.00 |
$0.00 |
$0.00 |
$7.58 |
$8.02 |
$9.58 |
$10.31 |
$11.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
51.94M |
54.27M |
56.69M |
56.30M |
56.86M |
57.52M |
57.79M |
60.09M |
62.09M |
64.70M |
67.89M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
48.43M |
52.39M |
56.22M |
56.30M |
56.86M |
57.52M |
57.24M |
61.02M |
61.47M |
66.71M |
67.27M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Wintrust Financial
This table displays calculated financial ratios and metrics derived from Wintrust Financial's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
66,971,158.00 |
67,270,487.00 |
67,447,756.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
66,971,158.00 |
67,270,487.00 |
67,447,756.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
3.33 |
3.38 |
3.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.66% |
6.90% |
5.56% |
7.11% |
11.88% |
6.34% |
13.35% |
13.33% |
- |
10.89% |
10.12% |
| EBITDA Growth |
|
-12.80% |
3.73% |
3.43% |
1.53% |
49.45% |
3.02% |
26.54% |
25.55% |
- |
22.16% |
12.24% |
| EBIT Growth |
|
-15.34% |
2.63% |
-0.04% |
3.49% |
53.16% |
1.24% |
26.38% |
27.22% |
- |
18.92% |
19.05% |
| NOPAT Growth |
|
-14.73% |
3.94% |
-1.53% |
3.53% |
50.12% |
0.93% |
28.31% |
27.21% |
- |
20.29% |
19.52% |
| Net Income Growth |
|
-14.73% |
3.94% |
-1.53% |
3.53% |
50.12% |
0.93% |
28.31% |
27.21% |
- |
20.29% |
19.52% |
| EPS Growth |
|
-16.89% |
3.21% |
-2.52% |
-2.37% |
40.64% |
-6.92% |
19.83% |
12.55% |
- |
19.70% |
18.71% |
| Operating Cash Flow Growth |
|
-22.48% |
3.92% |
-34.88% |
-169.83% |
97.97% |
68.37% |
48.78% |
440.41% |
- |
674.24% |
-22.50% |
| Free Cash Flow Firm Growth |
|
-157.71% |
-48.64% |
-7.65% |
-357.07% |
-147.56% |
-115.46% |
-14.93% |
82.19% |
- |
47.63% |
92.55% |
| Invested Capital Growth |
|
7.88% |
8.99% |
17.17% |
24.12% |
16.77% |
15.49% |
17.05% |
5.19% |
- |
8.21% |
2.98% |
| Revenue Q/Q Growth |
|
-0.70% |
5.95% |
-2.15% |
4.05% |
3.71% |
0.71% |
4.30% |
4.03% |
- |
-0.15% |
3.57% |
| EBITDA Q/Q Growth |
|
-26.22% |
45.96% |
-13.82% |
9.40% |
8.61% |
0.62% |
5.85% |
8.54% |
- |
4.98% |
-2.74% |
| EBIT Q/Q Growth |
|
-26.51% |
51.27% |
-15.45% |
10.11% |
8.75% |
-0.01% |
5.55% |
10.84% |
- |
-0.42% |
5.66% |
| NOPAT Q/Q Growth |
|
-24.80% |
51.68% |
-18.64% |
11.56% |
9.04% |
1.98% |
3.43% |
10.60% |
- |
1.96% |
2.77% |
| Net Income Q/Q Growth |
|
-24.80% |
51.68% |
-18.64% |
11.56% |
9.04% |
1.98% |
3.43% |
10.60% |
- |
1.96% |
2.77% |
| EPS Q/Q Growth |
|
-26.09% |
54.55% |
-19.72% |
6.47% |
6.48% |
2.28% |
3.35% |
0.00% |
- |
2.22% |
2.48% |
| Operating Cash Flow Q/Q Growth |
|
180.91% |
-71.31% |
211.06% |
-127.85% |
896.45% |
-75.60% |
174.86% |
-36.27% |
- |
268.43% |
-72.49% |
| Free Cash Flow Firm Q/Q Growth |
|
-28.09% |
-8.86% |
-120.66% |
-48.55% |
30.62% |
5.26% |
-17.71% |
76.98% |
- |
29.20% |
83.26% |
| Invested Capital Q/Q Growth |
|
4.45% |
3.50% |
5.24% |
9.10% |
-1.74% |
2.37% |
6.66% |
-1.96% |
- |
-0.15% |
1.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.17% |
44.32% |
39.03% |
41.04% |
42.97% |
42.93% |
43.57% |
45.46% |
- |
47.29% |
44.41% |
| EBIT Margin |
|
28.95% |
41.33% |
35.71% |
37.79% |
39.63% |
39.35% |
39.82% |
42.42% |
- |
42.20% |
43.05% |
| Profit (Net Income) Margin |
|
21.63% |
30.97% |
25.75% |
27.61% |
29.03% |
29.39% |
29.15% |
30.99% |
- |
31.88% |
31.64% |
| Tax Burden Percent |
|
74.73% |
74.93% |
72.10% |
73.05% |
73.24% |
74.70% |
73.21% |
73.05% |
- |
75.56% |
73.50% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Effective Tax Rate |
|
25.27% |
25.07% |
27.90% |
26.95% |
26.76% |
25.30% |
26.79% |
26.95% |
- |
24.44% |
26.50% |
| Return on Invested Capital (ROIC) |
|
5.63% |
7.96% |
6.59% |
6.77% |
7.24% |
7.24% |
6.99% |
7.43% |
- |
7.91% |
7.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.63% |
7.96% |
6.59% |
6.77% |
7.24% |
7.24% |
6.99% |
7.43% |
- |
7.91% |
7.73% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.01% |
5.74% |
4.81% |
4.76% |
4.87% |
4.92% |
4.74% |
4.78% |
- |
4.85% |
4.56% |
| Return on Equity (ROE) |
|
9.64% |
13.70% |
11.40% |
11.53% |
12.12% |
12.16% |
11.73% |
12.22% |
- |
12.76% |
12.29% |
| Cash Return on Invested Capital (CROIC) |
|
-0.46% |
-1.60% |
-8.96% |
-15.01% |
-8.39% |
-7.48% |
-8.81% |
2.06% |
- |
-0.24% |
4.74% |
| Operating Return on Assets (OROA) |
|
1.20% |
1.73% |
1.47% |
1.51% |
1.60% |
1.59% |
1.59% |
1.69% |
- |
1.71% |
1.72% |
| Return on Assets (ROA) |
|
0.90% |
1.30% |
1.06% |
1.10% |
1.17% |
1.19% |
1.16% |
1.23% |
- |
1.29% |
1.26% |
| Return on Common Equity (ROCE) |
|
8.86% |
12.62% |
10.52% |
10.70% |
11.27% |
11.34% |
10.60% |
11.46% |
- |
12.01% |
11.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.58% |
11.33% |
9.89% |
0.00% |
10.56% |
10.24% |
11.16% |
- |
11.69% |
11.96% |
| Net Operating Profit after Tax (NOPAT) |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
- |
227 |
234 |
| NOPAT Margin |
|
21.63% |
30.97% |
25.75% |
27.61% |
29.03% |
29.39% |
29.15% |
30.99% |
- |
31.88% |
31.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
48.46% |
45.47% |
48.18% |
48.97% |
47.18% |
46.81% |
47.40% |
45.32% |
- |
44.89% |
45.60% |
| Operating Expenses to Revenue |
|
63.53% |
55.09% |
57.52% |
58.58% |
57.71% |
56.93% |
56.87% |
54.46% |
- |
53.65% |
53.82% |
| Earnings before Interest and Taxes (EBIT) |
|
165 |
250 |
211 |
233 |
253 |
253 |
267 |
296 |
- |
301 |
318 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
184 |
268 |
231 |
253 |
274 |
276 |
292 |
317 |
- |
337 |
328 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.11 |
1.26 |
1.18 |
1.20 |
1.39 |
1.21 |
1.30 |
1.33 |
- |
1.34 |
1.52 |
| Price to Tangible Book Value (P/TBV) |
|
1.29 |
1.46 |
1.36 |
1.42 |
1.65 |
1.42 |
1.51 |
1.54 |
- |
1.54 |
1.74 |
| Price to Revenue (P/Rev) |
|
2.45 |
2.74 |
2.59 |
3.02 |
3.37 |
3.01 |
3.23 |
3.33 |
- |
3.34 |
3.79 |
| Price to Earnings (P/E) |
|
9.35 |
10.53 |
10.11 |
11.88 |
12.38 |
11.22 |
11.66 |
11.97 |
- |
11.52 |
12.78 |
| Dividend Yield |
|
1.76% |
1.60% |
1.73% |
1.62% |
1.45% |
1.65% |
1.53% |
1.48% |
- |
1.48% |
1.31% |
| Earnings Yield |
|
10.70% |
9.50% |
9.89% |
8.41% |
8.08% |
8.92% |
8.58% |
8.35% |
- |
8.68% |
7.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.87 |
0.77 |
0.71 |
0.76 |
0.67 |
0.71 |
0.84 |
- |
0.90 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.14 |
3.54 |
3.23 |
3.19 |
3.28 |
2.93 |
3.19 |
3.60 |
- |
3.76 |
4.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.80 |
8.85 |
8.12 |
8.12 |
7.84 |
7.05 |
7.48 |
8.24 |
- |
8.30 |
8.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.43 |
9.61 |
8.89 |
8.84 |
8.49 |
7.67 |
8.15 |
8.93 |
- |
9.02 |
9.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.45 |
12.99 |
12.06 |
12.00 |
11.57 |
10.47 |
11.08 |
12.15 |
- |
12.20 |
12.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.58 |
10.95 |
12.04 |
15.87 |
11.15 |
9.47 |
9.34 |
8.31 |
- |
6.12 |
6.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.99 |
- |
0.00 |
20.63 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.68 |
0.73 |
0.78 |
0.68 |
0.67 |
0.64 |
0.60 |
0.61 |
- |
0.59 |
0.58 |
| Long-Term Debt to Equity |
|
0.68 |
0.62 |
0.67 |
0.58 |
0.58 |
0.56 |
0.51 |
0.61 |
- |
0.54 |
0.53 |
| Financial Leverage |
|
0.71 |
0.72 |
0.73 |
0.70 |
0.67 |
0.68 |
0.68 |
0.64 |
- |
0.61 |
0.59 |
| Leverage Ratio |
|
10.71 |
10.57 |
10.78 |
10.45 |
10.32 |
10.26 |
10.09 |
9.92 |
- |
9.87 |
9.74 |
| Compound Leverage Factor |
|
10.71 |
10.57 |
10.78 |
10.45 |
10.32 |
10.26 |
10.09 |
9.92 |
- |
9.87 |
9.74 |
| Debt to Total Capital |
|
40.42% |
42.04% |
43.91% |
40.58% |
40.05% |
39.07% |
37.46% |
37.81% |
- |
37.06% |
36.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
6.13% |
6.14% |
6.01% |
5.05% |
4.89% |
5.41% |
0.00% |
- |
2.91% |
3.12% |
| Long-Term Debt to Total Capital |
|
40.42% |
35.91% |
37.77% |
34.57% |
34.99% |
34.18% |
32.05% |
37.81% |
- |
34.15% |
33.64% |
| Preferred Equity to Total Capital |
|
4.55% |
4.40% |
4.18% |
3.83% |
3.90% |
3.81% |
7.25% |
3.75% |
- |
3.63% |
3.57% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
55.03% |
53.62% |
51.97% |
55.65% |
56.11% |
57.21% |
55.37% |
58.44% |
- |
59.43% |
59.80% |
| Debt to EBITDA |
|
4.01 |
4.27 |
4.65 |
4.67 |
4.13 |
4.09 |
3.95 |
3.69 |
- |
3.43 |
3.35 |
| Net Debt to EBITDA |
|
1.26 |
1.55 |
1.18 |
-0.01 |
-0.61 |
-0.60 |
-0.85 |
0.25 |
- |
0.59 |
0.16 |
| Long-Term Debt to EBITDA |
|
4.01 |
3.65 |
4.00 |
3.98 |
3.61 |
3.58 |
3.38 |
3.69 |
- |
3.16 |
3.07 |
| Debt to NOPAT |
|
5.88 |
6.26 |
6.91 |
6.90 |
6.10 |
6.07 |
5.85 |
5.45 |
- |
5.04 |
4.86 |
| Net Debt to NOPAT |
|
1.86 |
2.28 |
1.75 |
-0.01 |
-0.91 |
-0.89 |
-1.27 |
0.38 |
- |
0.87 |
0.23 |
| Long-Term Debt to NOPAT |
|
5.88 |
5.35 |
5.94 |
5.88 |
5.33 |
5.31 |
5.01 |
5.45 |
- |
4.64 |
4.45 |
| Noncontrolling Interest Sharing Ratio |
|
8.09% |
7.82% |
7.73% |
7.16% |
6.97% |
6.73% |
9.68% |
6.18% |
- |
5.83% |
8.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-539 |
-587 |
-1,294 |
-1,923 |
-1,334 |
-1,264 |
-1,488 |
-342 |
- |
-662 |
-111 |
| Operating Cash Flow to CapEx |
|
1,442.44% |
671.05% |
564.96% |
-369.06% |
2,507.37% |
0.00% |
1,935.19% |
1,218.87% |
- |
7,018.80% |
1,478.90% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.66 |
-1.72 |
-3.41 |
-4.74 |
-3.44 |
-3.51 |
-3.98 |
-0.86 |
- |
-1.90 |
-0.30 |
| Operating Cash Flow to Interest Expense |
|
0.77 |
0.21 |
0.58 |
-0.15 |
1.26 |
0.33 |
0.88 |
0.53 |
- |
2.66 |
0.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.71 |
0.18 |
0.48 |
-0.19 |
1.21 |
0.35 |
0.83 |
0.49 |
- |
2.62 |
0.65 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
- |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
3.00 |
3.07 |
3.18 |
3.14 |
3.21 |
3.27 |
3.43 |
3.43 |
- |
3.60 |
3.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,063 |
9,380 |
9,871 |
10,770 |
10,582 |
10,833 |
11,554 |
11,328 |
- |
11,722 |
11,899 |
| Invested Capital Turnover |
|
0.26 |
0.26 |
0.26 |
0.25 |
0.25 |
0.25 |
0.24 |
0.24 |
- |
0.25 |
0.24 |
| Increase / (Decrease) in Invested Capital |
|
662 |
774 |
1,447 |
2,093 |
1,519 |
1,453 |
1,683 |
559 |
- |
889 |
344 |
| Enterprise Value (EV) |
|
7,128 |
8,180 |
7,565 |
7,596 |
8,042 |
7,292 |
8,199 |
9,553 |
- |
10,520 |
11,469 |
| Market Capitalization |
|
5,560 |
6,334 |
6,058 |
7,193 |
8,260 |
7,502 |
8,298 |
8,833 |
- |
9,347 |
10,840 |
| Book Value per Share |
|
$81.44 |
$81.81 |
$83.07 |
$90.12 |
$89.30 |
$92.90 |
$95.58 |
$98.89 |
- |
$103.57 |
$105.49 |
| Tangible Book Value per Share |
|
$70.34 |
$70.78 |
$72.11 |
$76.22 |
$75.49 |
$79.21 |
$82.01 |
$85.40 |
- |
$90.33 |
$92.36 |
| Total Capital |
|
9,063 |
9,380 |
9,871 |
10,770 |
10,582 |
10,833 |
11,554 |
11,328 |
- |
11,722 |
11,899 |
| Total Debt |
|
3,663 |
3,944 |
4,335 |
4,370 |
4,238 |
4,233 |
4,329 |
4,283 |
- |
4,344 |
4,374 |
| Total Long-Term Debt |
|
3,663 |
3,368 |
3,728 |
3,723 |
3,703 |
3,703 |
3,703 |
4,283 |
- |
4,004 |
4,003 |
| Net Debt |
|
1,156 |
1,433 |
1,095 |
-9.14 |
-630 |
-622 |
-936 |
295 |
- |
749 |
204 |
| Capital Expenditures (CapEx) |
|
17 |
11 |
39 |
17 |
20 |
-7.30 |
17 |
17 |
- |
13 |
17 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
3,663 |
3,944 |
4,335 |
4,370 |
4,238 |
4,233 |
4,329 |
4,283 |
- |
4,344 |
4,374 |
| Total Depreciation and Amortization (D&A) |
|
18 |
18 |
20 |
20 |
21 |
23 |
25 |
21 |
- |
36 |
10 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.90 |
$2.93 |
$2.35 |
$2.51 |
$2.68 |
$2.73 |
$2.82 |
$2.82 |
$3.20 |
$3.26 |
$3.34 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
61.15M |
61.48M |
61.84M |
64.89M |
63.69M |
66.73M |
66.93M |
66.95M |
66.90M |
67.25M |
67.43M |
| Adjusted Diluted Earnings per Share |
|
$1.87 |
$2.89 |
$2.32 |
$2.47 |
$2.63 |
$2.69 |
$2.78 |
$2.78 |
$3.15 |
$3.22 |
$3.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
62.09M |
62.41M |
62.77M |
65.94M |
64.70M |
67.65M |
67.82M |
67.98M |
67.89M |
68.10M |
68.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
61.47M |
61.75M |
66.50M |
66.49M |
66.71M |
66.93M |
66.95M |
66.97M |
67.27M |
67.45M |
67.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
123 |
187 |
152 |
170 |
185 |
189 |
196 |
216 |
- |
227 |
234 |
| Normalized NOPAT Margin |
|
21.63% |
30.97% |
25.75% |
27.61% |
29.03% |
29.39% |
29.15% |
30.99% |
- |
31.88% |
31.64% |
| Pre Tax Income Margin |
|
28.95% |
41.33% |
35.71% |
37.79% |
39.63% |
39.35% |
39.82% |
42.42% |
- |
42.20% |
43.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.51 |
0.73 |
0.56 |
0.57 |
0.65 |
0.70 |
0.71 |
0.75 |
- |
0.86 |
0.87 |
| NOPAT to Interest Expense |
|
0.38 |
0.55 |
0.40 |
0.42 |
0.48 |
0.52 |
0.52 |
0.55 |
- |
0.65 |
0.64 |
| EBIT Less CapEx to Interest Expense |
|
0.46 |
0.70 |
0.45 |
0.53 |
0.60 |
0.72 |
0.67 |
0.70 |
- |
0.83 |
0.83 |
| NOPAT Less CapEx to Interest Expense |
|
0.33 |
0.52 |
0.30 |
0.38 |
0.43 |
0.54 |
0.48 |
0.50 |
- |
0.61 |
0.59 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.19% |
20.41% |
21.10% |
21.76% |
20.61% |
21.44% |
20.90% |
20.92% |
- |
20.23% |
19.93% |
| Augmented Payout Ratio |
|
20.19% |
20.41% |
21.10% |
21.76% |
20.61% |
21.44% |
20.90% |
20.92% |
- |
20.23% |
19.93% |
Key Financial Trends
Wintrust Financial’s financial statements show a business that has expanded significantly since 2022, with improving earnings, loan growth and a larger deposit base. The latest quarter also marked continued year-over-year progress, although cash flow remains heavily influenced by investment-securities activity and deposit movements.
- Strong earnings growth: Q2 2026 net income rose to $233.7 million from $195.5 million in Q2 2025, a 19.5% increase. Compared with Q3 2022, quarterly net income is up approximately 63.5%.
- Net interest income continues to expand: Net interest income reached $597.4 million in Q2 2026, up 9.3% year over year and nearly 49% from Q3 2022. Loan interest income remains the primary earnings driver.
- Loan growth is supporting revenue: Net loans and leases increased to $55.2 billion at June 30, 2026, from $50.6 billion a year earlier and $37.9 billion in Q3 2022. This represents growth of about 45.8% from the 2022 comparison point.
- Improving earnings per share: Diluted EPS increased to $3.30 in Q2 2026 from $2.78 in Q2 2025 and $2.21 in Q3 2022. The increase suggests that profit growth has outpaced the rise in diluted shares outstanding.
- Deposit funding has grown substantially: Total deposits reached approximately $61.1 billion in Q2 2026, up from $55.8 billion in Q2 2025 and $42.8 billion in Q3 2022. Deposit growth provides funding for additional lending, although interest expense must be monitored.
- Balance-sheet scale and equity have expanded: Total assets increased to $74.7 billion from $52.4 billion in Q3 2022, while total equity reached $7.5 billion versus $4.6 billion over the same period. The larger capital base provides support for continued growth.
- Credit-loss provisioning is relatively contained: The Q2 2026 provision for credit losses was $23.1 million, down from $29.6 million in Q1 2026 and only modestly above $22.2 million in Q2 2025. The allowance for loan losses was approximately 0.86% of gross loans, close to recent levels.
- Dividend payments have increased: The common dividend rose to $0.55 per share in Q2 2026 from $0.50 in 2025 and $0.34 in late 2022. This reflects stronger earnings and provides a growing income component for shareholders.
- Operating cash flow remains positive but volatile: Wintrust generated $255.1 million of operating cash flow in Q2 2026, compared with $329.2 million in Q2 2025 and $209.8 million in Q3 2025. The multi-quarter trend is positive overall, but bank cash flow is affected by changes in deposits, securities and other operating assets.
- Non-interest income is steady rather than accelerating: Q2 2026 non-interest income rose to $141.3 million from $124.1 million a year earlier, helped by service charges and trust fees. However, it remains a smaller portion of total revenue than net interest income and includes some investment-gain volatility.
- Non-interest expenses are rising: Q2 2026 non-interest expense increased to $397.5 million from $381.5 million in Q2 2025. Salaries, occupancy and equipment costs all moved higher, which could limit operating leverage if expense growth continues to approach revenue growth.
- Investment purchases continue to consume substantial cash: Wintrust purchased $2.7 billion of investment securities in Q2 2026 and reported $2.4 billion of net investing cash outflow. The investment portfolio can generate income, but large securities purchases may reduce liquidity flexibility and expose the company to interest-rate and valuation risk.
- Accumulated other comprehensive losses worsened recently: AOCI declined to a negative $420.8 million at June 30, 2026, from negative $366.8 million at March 31, 2026. Although the balance is better than the negative $458.7 million reported in Q3 2022, the latest deterioration may reflect pressure on securities valuations or interest-rate-sensitive assets.
- Interest-bearing liabilities remain significant: Interest-bearing deposits totaled $49.3 billion and long-term debt totaled $4.0 billion at the end of Q2 2026. Deposit interest expense was $325.0 million in the quarter, meaning changes in funding costs could pressure future net interest margins.
Overall, the statements point to a growing and increasingly profitable bank. The most favorable trends are sustained loan and deposit growth, higher net interest income, expanding EPS and stronger capital. Investors should continue watching credit quality, funding costs, securities-market losses and expense growth, as these factors could determine how much of Wintrust’s revenue growth reaches shareholders.
09/12/26 07:22 AM ETAI Generated. May Contain Errors.