Wintrust Financial Corporation Financial Ratios — WTFC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	5.1	6.54	7.57	7.81	7.21	8.46	9.36	11.18	10.36	7.47	11.25	11.37	12.69	12.22	12.35
Return on Assets (%)	0.52	0.67	0.77	0.79	0.73	0.85	0.96	1.16	1.05	0.72	0.98	0.99	1.14	1.15	1.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	3.2	3.36	3.41	4.68	4.52	5.12	5.5	5.14	6.06	5.86	5.95	4.19	3.73	4.08	4.36
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	21.01	24.54	29.23	30.52	27.74	31.95	34.01	34.94	32.9	23.71	37.27	35.81	37.2	38.64	41.03
Profit Margin (%)	12.73	15.15	17.87	18.75	17.27	19.92	22.47	26.06	24.38	17.82	27.24	26.05	27.4	28.36	30.22
Net Income to Common Margin (%)	12.05	13.91	16.77	17.97	16.07	18.52	21.62	25.44	23.81	16.52	25.61	24.62	26.17	27.22	28.91
Effective Tax Rate (%)	39.41	38.27	38.87	38.56	37.74	37.66	33.93	25.42	25.91	24.83	26.91	27.25	26.32	26.61	26.34
Dvd Payout Ratio (%)	8.46	3.98	4.27	12.83	13.04	12.51	12.41	12.77	16.38	23.75	16.13	16.66	16.43	17.29	16.97
Sustainable Growth Rate (%)	4.67	6.28	7.25	6.8	6.27	7.41	8.2	9.75	8.66	5.7	9.44	9.48	10.61	10.11	10.25

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,908	717	687	1,270	1,463	747	1,201	1,162	1,762	2,426	2,417	3,586	3,650	4,238	4,481
ST Debt	53	- -	- -	- -	426	37	345	2	6	63	75	290	- -	- -	- -
LT Debt	1,856	717	687	1,270	1,037	710	857	1,160	1,756	2,363	2,342	3,296	3,650	4,238	4,481
Total Debt/EBITDA	98.02	29.05	26.24	33.62	35.67	14.06	19.03	17.18	19.94	25.17	23.74	43.69	43.06	42.35	37.73
Net Debt/EBITDA	51.93	-24.47	-2.37	1.24	14.23	-9.42	-2.21	-4.87	-7.79	-28.01	-33.08	13.48	13.47	-6.23	7.01
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.4	9.29	9.8	9.71	9.17	9.52	10.22	10.06	9.74	8.22	8.15	8.28	8.86	9.14	9.61
Long-Term Debt/Equity (%)	120.21	39.71	36.15	61.38	44.09	26.34	28.77	35.51	47.56	57.41	52.05	68.71	67.6	66.8	61.74
Long-Term Debt/Capital (%)	53.75	28.43	26.55	38.03	27.19	20.63	20.5	26.19	32.19	36.12	33.86	39.32	40.33	40.05	38.17
Long-Term Debt/Total Assets (%)	11.67	4.09	3.8	6.35	4.53	2.77	3.07	3.71	4.79	5.24	4.67	6.22	6.49	6.53	6.3
Total Debt/Equity (%)	123.64	39.71	36.15	61.38	62.18	27.71	40.35	35.57	47.74	58.94	53.72	74.76	67.6	66.8	61.74
Total Debt/Capital (%)	55.28	28.43	26.55	38.03	38.34	21.7	28.75	26.24	32.31	37.08	34.94	42.78	40.33	40.05	38.17
Total Debt/Total Assets (%)	12.01	4.09	3.8	6.35	6.38	2.91	4.3	3.72	4.81	5.38	4.82	6.77	6.49	6.53	6.3
Net Debt to Equity	65.5	-33.45	-3.26	2.26	24.81	-18.57	-4.69	-10.08	-18.65	-65.57	-74.85	23.07	21.15	-9.83	11.48
Net Debt/Capital (%)	39.58	-50.27	-3.37	2.21	19.88	-22.81	-4.92	-11.21	-22.93	-190.45	-297.6	18.74	17.46	-10.9	10.3
EBITDA	19	25	26	38	41	53	63	68	88	96	102	82	85	100	119
EBITDA-CapEx	-60	-50	-12	- -	-2	19	4	-1	6	33	45	29	38	14	69
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.4	9.29	9.8	9.71	9.17	9.52	10.22	10.06	9.74	8.22	8.15	8.28	8.86	9.14	9.61
Long-Term Debt/Equity (%)	120.21	39.71	36.15	61.38	44.09	26.34	28.77	35.51	47.56	57.41	52.05	68.71	67.6	66.8	61.74
Long-Term Debt/Capital (%)	53.75	28.43	26.55	38.03	27.19	20.63	20.5	26.19	32.19	36.12	33.86	39.32	40.33	40.05	38.17
Long-Term Debt/Total Assets (%)	11.67	4.09	3.8	6.35	4.53	2.77	3.07	3.71	4.79	5.24	4.67	6.22	6.49	6.53	6.3
Total Debt/Equity (%)	123.64	39.71	36.15	61.38	62.18	27.71	40.35	35.57	47.74	58.94	53.72	74.76	67.6	66.8	61.74
Total Debt/Capital (%)	55.28	28.43	26.55	38.03	38.34	21.7	28.75	26.24	32.31	37.08	34.94	42.78	40.33	40.05	38.17
Total Debt/Total Assets (%)	12.01	4.09	3.8	6.35	6.38	2.91	4.3	3.72	4.81	5.38	4.82	6.77	6.49	6.53	6.3
CFO/Total Liabilities	1.7	1.71	1.77	1.15	0.19	1.35	1.61	1.35	0.81	-1.27	2.48	2.86	1.46	1.23	1.43
CFO/CapEx	3.09	3.61	7.62	5.41	0.9	9.17	6.78	5.52	3.24	-8.15	19.81	25.73	16.04	8.39	18.22
Altman's Z-Score	0.12	0.14	0.18	0.17	0.17	0.2	0.22	0.2	0.19	0.15	0.17	0.18	0.19	0.21	0.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	23.22	27.81	27.52	29.27	35.01	39.33	44.44	67.46	100.01	96.69	78.66	92.16	168.43	170.83	301.18
Days Sales Outstanding	15.72	13.13	13.26	12.47	10.43	9.28	8.21	5.41	3.65	3.78	4.64	3.96	2.17	2.14	1.21
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,009	1,353	2,127	2,189	2,348	3,765	4,610	3,751	4,100	3,468	5,182	5,138	5,680	8,293	9,364
- Cash & Cash Equivalents	897	1,320	749	1,224	879	1,248	1,341	1,492	2,451	5,125	5,784	2,480	2,508	4,862	3,648
+ Preferred Equity and Hybrid Capital	50	176	126	126	251	251	125	125	125	412	412	412	412	412	425
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,908	717	687	1,270	1,463	747	1,201	1,162	1,762	2,426	2,417	3,586	3,650	4,238	4,481
Enterprise Value	778	-871	15	570	1,466	1,791	2,792	1,420	430	-1,597	160	3,637	3,944	4,180	4,585
Total Capital	3,452	2,521	2,588	3,340	3,815	3,443	4,178	4,430	5,453	6,542	6,915	8,383	9,049	10,582	11,740
Total Debt/Capital (%)	55.28	28.43	26.55	38.03	38.34	21.7	28.75	26.24	32.31	37.08	34.94	42.78	40.33	40.05	38.17
Total Debt / EV	2.45	-0.82	45.46	2.23	1	0.42	0.43	0.82	4.1	-1.52	15.09	0.99	0.93	1.01	0.98
EV/Sales	1.28	- -	0.02	0.71	1.62	1.72	2.43	1.08	0.29	- -	0.09	1.86	1.74	1.71	1.68
EV/EBITDA	39.97	- -	0.58	15.08	35.75	33.7	44.24	20.99	4.86	- -	1.57	44.32	46.52	41.77	38.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	3.19	- -	0.05	2.76	37.62	5.76	6.95	3.76	1.62	- -	0.14	2.65	5.3	5.79	5.04
EV/Free Cash Flow to Firm	2.41	- -	0.05	2.33	17.79	5.19	6.06	3.19	1.24	- -	0.13	2.55	4.99	5.18	4.77
Diluted Market Cap	1,234	1,763	2,304	2,378	2,520	3,939	4,669	3,804	4,085	3,544	5,248	5,079	5,759	8,069	9,493
Diluted Enterprise Value	2,295	1,335	2,368	2,551	3,355	3,689	4,655	3,599	3,522	1,258	2,293	6,598	7,313	7,858	10,751
EV per Share	21.63	- -	0.33	12.18	30.3	34.52	49.88	25.18	7.43	- -	2.81	59.83	64.39	62.86	68.46
TTM Sales	609	734	768	807	908	1,039	1,147	1,317	1,459	1,644	1,711	1,956	2,272	2,451	2,726
TTM EBITDA	19	25	26	38	41	53	63	68	88	96	102	82	85	100	119
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	244	269	287	206	39	311	402	377	266	-518	1,131	1,375	744	722	910
TTM Free Cash Flow to Firm	323	343	325	245	82	345	461	445	348	-455	1,188	1,428	791	808	960

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.82	5.14	7.09	9.72	30.57	11.42	10.13	8.54	11.74	-7.79	4.42	3.56	7.28	9.99	9.89
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	778	-871	15	570	1,466	1,791	2,792	1,420	430	-1,597	160	3,637	3,944	4,180	4,585
Low Price	24.3	28.61	34.63	41.99	41.04	37.96	64.14	61.53	59.34	22.02	59.88	76.13	57.48	89.68	89.1
EV/Sales	1.28	- -	0.02	0.71	1.62	1.72	2.43	1.08	0.29	- -	0.09	1.86	1.74	1.71	1.68
EV/EBITDA	39.97	- -	0.58	15.08	35.75	33.7	44.24	20.99	4.86	- -	1.57	44.32	46.52	41.77	38.6
Price/Earnings	13.5	13.07	13.86	15	15.91	18.97	18.18	11.18	11.6	12.94	11.81	10.39	9.54	11.91	11.87
Price/Earnings Average	15.12	12.61	11.95	14.67	16.45	13.66	16.46	14.41	11.34	10.16	10.18	10.96	8.1	10.09	10.69
Price/Earnings High	17.97	14.18	14.36	16.03	18.3	19.33	19.15	16.8	12.8	15.23	12.63	12.97	10.1	13.56	12.28
Price/Earnings Low	11.7	10.19	10.4	13.47	13.46	9.92	14.15	10.34	9.71	4.66	7.79	9.36	5.91	8.56	7.56
Price/Book Value	0.68	0.83	1.2	1.13	1.12	1.54	1.62	1.19	1.15	0.94	1.27	1.17	1.14	1.4	1.37
Price/Book Value Average	0.76	0.8	1.03	1.1	1.16	1.11	1.46	1.54	1.12	0.74	1.09	1.24	0.97	1.18	1.23
Price/Book Value High	0.9	0.9	1.24	1.2	1.28	1.57	1.7	1.79	1.27	1.1	1.36	1.46	1.21	1.59	1.42
Price/Book Value Low	0.59	0.65	0.9	1.01	0.95	0.81	1.26	1.1	0.96	0.34	0.84	1.06	0.71	1.01	0.87
Price/Tangible Book Value	0.87	1.07	1.54	1.44	1.46	1.96	1.98	1.49	1.43	1.15	1.52	1.39	1.32	1.65	1.58
Price/Tangible Book Value Average	0.97	1.03	1.33	1.41	1.51	1.41	1.79	1.92	1.39	0.9	1.31	1.46	1.12	1.4	1.42
Price/Tangible Book Value High	1.15	1.16	1.6	1.54	1.68	1.99	2.08	2.24	1.57	1.35	1.63	1.73	1.4	1.88	1.63
Price/Tangible Book Value Low	0.75	0.84	1.16	1.29	1.24	1.02	1.54	1.38	1.19	0.41	1	1.25	0.82	1.19	1.01
Price/Sales	1.63	1.82	2.32	2.69	2.56	3.51	3.93	2.84	2.76	2.14	3.03	2.56	2.5	3.24	3.43
Price/Sales Average	1.82	1.75	2	2.64	2.64	2.53	3.56	3.67	2.7	1.68	2.61	2.7	2.12	2.75	3.09
Price/Sales High	2.17	1.97	2.41	2.88	2.94	3.58	4.14	4.27	3.05	2.52	3.23	3.19	2.64	3.69	3.55
Price/Sales Low	1.41	1.42	1.75	2.42	2.16	1.84	3.06	2.63	2.31	0.77	1.99	2.3	1.55	2.33	2.19
Price/Cash Flow	4.06	4.97	6.21	10.54	59.57	11.73	11.22	9.92	15.16	-6.78	4.58	3.64	7.62	11.01	10.27
Price/Cash Flow Average	4.55	4.79	5.36	10.31	61.59	8.45	10.16	12.8	14.82	-5.32	3.94	3.84	6.47	9.33	9.26
Price/Cash Flow High	5.4	5.39	6.44	11.27	68.49	11.95	11.82	14.92	16.73	-7.98	4.89	4.55	8.07	12.54	10.63
Price/Cash Flow Low	3.52	3.87	4.67	9.47	50.38	6.14	8.74	9.18	12.68	-2.44	3.02	3.28	4.72	7.92	6.55
Price/Free Cash Flow Average	4.27	4.96	6.11	9.51	31.61	8.23	9.17	11.01	11.48	-6.12	3.81	3.75	6.18	8.47	8.91
Price/Free Cash Flow High	5.08	5.58	7.35	10.4	35.15	11.64	10.68	12.84	12.96	-9.17	4.72	4.44	7.71	11.38	10.23
Price/Free Cash Flow Low	3.31	4.01	5.32	8.73	25.86	5.97	7.89	7.9	9.82	-2.81	2.91	3.2	4.51	7.18	6.3
EV/Sales Average	3.6	1.2	2.47	2.87	3.59	2.37	3.63	3.52	2.36	0.27	0.88	3.55	2.81	2.78	3.56
EV/Sales High	3.95	1.42	2.95	3.11	3.89	3.45	4.22	4.13	2.71	1.09	1.51	4.06	3.33	3.77	4.02
EV/Sales Low	3.18	0.85	2.16	2.65	3.11	1.66	3.12	2.48	1.97	- -	0.27	3.14	2.23	2.35	2.65
EV/EBITDA Average	112.53	35.58	72.51	61.24	79.55	46.33	65.91	68.46	38.99	4.54	14.83	84.55	75.26	68.12	81.61
EV/EBITDA High	123.49	42.15	86.66	66.5	86.18	67.49	76.75	80.31	44.83	18.63	25.4	96.7	89.31	92.26	92.18
EV/EBITDA Low	99.39	25.42	63.47	56.59	68.77	32.36	56.65	48.27	32.45	-10.75	4.54	74.9	59.87	57.47	60.83
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	28.05	36.7	46.12	46.76	48.52	72.57	82.37	66.49	70.9	61.09	90.82	84.52	92.75	124.71	139.82
High Price	37.34	39.81	47.8	49.99	55.79	73.94	86.8	99.96	78.25	71.9	97.11	105.56	98.23	142.04	144.7
Enterprise Value Average	2,191	878	1,898	2,314	3,262	2,462	4,160	4,632	3,445	437	1,510	6,939	6,379	6,818	9,694
Enterprise Value High	2,404	1,040	2,269	2,513	3,534	3,587	4,843	5,434	3,961	1,795	2,586	7,936	7,571	9,234	10,949
Enterprise Value Low	1,935	627	1,662	2,139	2,820	1,720	3,575	3,266	2,868	-1,036	462	6,147	5,075	5,752	7,226

Shares Outstanding	36	37	46	47	48	52	56	56	58	57	57	61	61	66	67
Diluted Weighted Avg Shares	44	48	50	51	52	54	57	57	58	58	58	60	62	65	68
Basic Weighted Avg Shares	35	36	39	47	48	50	55	56	57	58	57	59	61	64	67
Revenue per Share	17.23	20.18	19.84	17.36	18.97	20.66	20.96	23.39	25.66	28.58	30.02	33.04	37.15	38.48	40.75
EBITDA per Share	0.55	0.68	0.68	0.81	0.86	1.06	1.15	1.2	1.55	1.68	1.79	1.39	1.39	1.57	1.78
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.08	2.81	3.33	3.12	3.05	3.83	4.53	5.95	6.11	4.72	7.69	8.14	9.72	10.47	11.78
Basic EPS from Cont Ops	2.19	3.06	3.55	3.25	3.28	4.11	4.71	6.1	6.26	5.09	8.18	8.61	10.18	10.91	12.32
Diluted EPS, GAAP	1.67	2.13	2.58	2.85	2.81	3.54	4.37	5.86	6.03	4.68	7.58	8.02	9.58	10.31	11.61
Diluted EPS from Cont Ops	1.76	2.31	2.75	2.98	3.02	3.81	4.55	6	6.17	5.05	8.07	8.48	10.03	10.74	12.13
Dividend per Share	0.29	0.36	0.36	0.54	0.62	0.77	0.74	0.91	1.15	1.49	1.73	1.83	2.06	2.25	2.53
Cash Flow per Share	6.91	7.39	7.42	4.44	0.81	6.18	7.34	6.7	4.68	-9.01	19.84	23.22	12.17	11.33	13.61
Free Cash Flow per Basic Share	4.67	5.34	6.45	3.62	-0.09	5.51	6.26	5.49	3.24	-10.12	18.84	22.32	11.41	9.98	12.86
Cash & Equivalents per Share	60.84	84.55	63.43	64.43	53.65	57.29	56.19	64.14	96.1	139.23	137.6	90.46	94.69	131.78	144.62
Book Value per Share	41.52	44.18	38.47	41.52	43.42	47.12	50.96	55.71	61.68	65.24	71.62	72.12	81.43	89.21	102.03
Tangible Book Value per Share	32.41	34.24	29.93	32.45	33.17	37.08	41.68	44.67	49.7	53.23	59.64	61	70.33	75.39	88.66

Wintrust Financial Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)