Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / WTFC - Wintrust Financial Corporation Reports Second Quarter 2020 Net Income of $21.7 million and Year-to-Date Net Income of $84.5 million


WTFC - Wintrust Financial Corporation Reports Second Quarter 2020 Net Income of $21.7 million and Year-to-Date Net Income of $84.5 million

ROSEMONT, Ill., July 21, 2020 (GLOBE NEWSWIRE) -- Wintrust Financial Corporation (“Wintrust” or “the Company”) (Nasdaq: WTFC) announced net income of $21.7 million or $0.34 per diluted common share for the second quarter of 2020, a decrease in diluted earnings per common share of 67.3% compared to the prior quarter and a decrease of 75.4% compared to the second quarter of 2019. The Company recorded net income of $84.5 million or $1.38 per diluted common share for the first six months of 2020 compared to net income of $170.6 million or $2.91 per diluted common share for the same period of 2019.

Highlights of the Second Quarter of 2020:
Comparative information to the first quarter of 2020

  • Total assets increased by $4.7 billion, including $3.3 billion of Paycheck Protection Program ("PPP") loans, net of fees.
  • Total loans increased by $3.6 billion, including $3.3 billion of PPP loans, net of fees.
    ° Lines of credit utilization declined to approximately 49% at June 30, 2020 as compared to approximately 56% at March 31, 2020.
  • Total deposits increased by $4.2 billion, primarily related to both PPP lending and organic growth of retail deposits.
  • Net interest income increased by $1.7 million as the impact of a $5.1 billion increase in average earning assets was partially offset by a 39 basis point decline in net interest margin. The decline in net interest margin was largely due to declining interest rates and excess short–term liquidity on the balance sheet.
  • The loans to deposits ratio ended the second quarter of 2020 at 88.1% as compared to 88.4% at prior quarter end. Excluding PPP loans, the loans to deposits ratio ended the second quarter of 2020 at 78.7%.
  • Mortgage banking revenue increased by $54.0 million to $102.3 million for the second quarter of 2020 as compared to $48.3 million in the prior quarter.
    ° Loans originated for sale in the second quarter of 2020 totaled $2.2 billion as compared to $1.2 billion in the prior quarter.
    ° Recorded a decrease in the value of mortgage servicing rights related to changes in fair value model assumptions, net of derivative contract activity held as an economic hedge, of $7.4 million in the second quarter of 2020 as compared to a decline of $10.4 million in the prior quarter.
    ° Accrued $7.2 million of additional contingent consideration expense related to the previous acquisitions of mortgage operations in the second quarter of 2020 as compared to $329,000 in the prior quarter, which was recorded in other non-interest expense.
  • Provision for credit losses of $135.1 million in the second quarter of 2020. Provision for credit losses increased by $82.1 million from $53.0 million in the first quarter of 2020. The increased provision for credit losses expense in the second quarter of 2020 was primarily related to generally deteriorating forecasted economic conditions impacted by the COVID-19 pandemic which are an input in the Company's Current Expected Credit Loss ("CECL") models.
  • Recorded net charge-offs of $15.4 million in the second quarter of 2020, of which $9.5 million were previously reserved for, as compared to net charge-offs of $5.3 million in the first quarter of 2020.
  • Non-performing assets totaled $198.5 million as of June 30, 2020, or 0.46% of total assets, as compared to $190.4 million, or 0.49% of total assets, as of the prior quarter end.
  • The allowance for credit losses on our core loan portfolio is approximately 1.85% of the outstanding balance as of June 30, 2020, up from 1.26% as of the prior quarter end.
  • Incurred acquisition related costs of $4.9 million in the second quarter of 2020 as compared to $1.7 million in the first quarter of 2020.

Other highlights of the second quarter of 2020

  • Paid $2.6 million of COVID-19 related salary incentives to non-executive personnel.
  • Originated $3.4 billion of PPP loans which generated net fees of $91.0 million to be recognized over the estimated life of the PPP loans. Fees are recognized on a level yield basis which incorporates estimates of the timing of customer requested forgiveness, Small Business Administration ("SBA") approval of forgiveness and the repayment timing from the SBA.
  • Recorded COVID-19 related loan modifications for customers with aggregate outstanding balances of approximately $1.7 billion or 9% of total loans, excluding PPP loans and premium finance receivables. The modifications primarily changed terms to interest-only payments or full payment deferrals.
  • Completed a preferred stock issuance which generated proceeds of $278.4 million, net of the underwriting discount, which contributed to increasing estimated Tier 1 and Total Capital ratios to 10.1% and 12.8%, respectively.

Edward J. Wehmer, Founder and Chief Executive Officer, commented, "I am very proud of the extraordinary effort put forth by our employees to support our customers and our communities amid the challenges of COVID-19. Wintrust reported net income of $21.7 million for the second quarter of 2020, down from $62.8 million in the first quarter of 2020. However, pre-tax income, excluding provision for credit losses and MSR valuation adjustments (non-GAAP), increased by $22.7 million over the previous quarter and $35.0 million over the second quarter of 2019. The Company experienced strong balance sheet growth as total assets were $4.7 billion higher than the prior quarter end and $9.9 billion higher than the end of the second quarter of 2019. The second quarter of 2020 was characterized by significant balance sheet growth, declining net interest margin, strong mortgage banking revenue, increased provision for credit losses and a continued focus to increase franchise value in our market area."

Mr. Wehmer continued, "The Company grew total loans by $3.6 billion in the second quarter of 2020 including $3.3 billion related to PPP lending. The Company experienced significant growth in its commercial insurance premium finance and life insurance premium finance receivable portfolios partially offset by a decline in its commercial portfolio. Growth in the commercial insurance premium finance portfolio was in part due to hardening insurance market conditions driving the average size of new commercial insurance premium finance receivables to approximately $38,000 in the second quarter as compared to $31,000 in the first quarter of 2020. The decline in the commercial loan portfolio is primarily attributed to paydowns in the second quarter of 2020 related to both existing customers receiving PPP loans and repayment of balances that were drawn in the first quarter of 2020. As a result, credit line utilization was approximately 49% at June 30, 2020 as compared to approximately 56% at March 31, 2020. Total deposits increased by $4.2 billion as compared to the first quarter of 2020 including $2.6 billion of non-interest bearing deposit growth primarily related to PPP lending. In addition, the Company continued to grow organic retail deposits including its MaxSafeTM deposit products which grew by $482 million in the second quarter of 2020. Our loans to deposits ratio ended the quarter at 88.1% and we are confident that we have sufficient liquidity to meet customer loan demand."

Mr. Wehmer commented, "Net interest income increased in the second quarter of 2020 primarily due to earning asset growth but was partially offset by a 39 basis point decline in the net interest margin. The decline in net interest margin was primarily due to downward repricing of variable rate loans and an increase in interest bearing cash balances, partially offset by favorable repricing of interest bearing deposits and accretion of PPP fees. At this point, the majority of our variable rate loan portfolio has repriced to reflect the low interest rate environment. As such, excluding the impact of PPP fees, we expect to be able to mitigate potential future loan yield compression with improvement in pricing on interest bearing deposits. Further, to the extent we identify prudent opportunities to deploy excess liquidity, we may be able to improve net interest margin."

Mr. Wehmer noted, “Our mortgage banking business delivered a record quarter of mortgage banking revenue in light of the demand associated with historically low long-term interest rates. Loan volumes originated for sale in the second quarter of 2020 were $2.2 billion, as compared to $1.2 billion in the first quarter of 2020. As a result of increases in both current and forecasted revenues given the favorable mortgage banking environment, the Company recorded increased contingent consideration expense related to the previous acquisitions of mortgage operations. Additionally, the Company recorded a $7.4 million decrease in the value of mortgage servicing rights related to changes in fair value model assumptions, net of derivative contract activity held as an economic hedge. We are leveraging efficiencies in our delivery channels and staffing strategies to keep pace with unprecedented demand. The strong quarter of mortgage performance contributed to reporting a 0.93% net overhead ratio for the second quarter of 2020. We believe the third quarter of 2020 will provide another strong quarter for mortgage banking production."

Commenting on credit quality, Mr. Wehmer stated, "The Company recorded provision for credit losses of $135.1 million in the second quarter primarily related to generally deteriorating forecasted economic conditions impacted by the COVID-19 pandemic. Net charge-offs totaled $15.4 million in the second quarter of 2020, of which $9.5 million were previously reserved for, as compared to $5.3 million in the first quarter of 2020. The level of non-performing assets increased by $8.1 million to $198.5 million. The allowance for credit losses on our core loan portfolio is approximately 1.85% of the outstanding balance. We believe that the Company’s reserves remain appropriate and we remain diligent in our review of credit."

Mindful of the challenges ahead, Mr. Wehmer noted, "We leverage robust capital and liquidity management frameworks, which include stress testing processes, to assess and monitor risk and inform decision making. In the second quarter of 2020, we completed a preferred stock issuance to bolster our capital position. We believe the Company has adequate liquidity and capital to effectively manage through the COVID-19 pandemic."

Mr. Wehmer concluded, "We remain committed to supporting our community, including the well-being and safety of our customers and employees. We believe that our opportunities for both internal and external growth remain consistently strong and were particularly enhanced as a result of our successful participation in PPP lending. However, we continue to carefully monitor the COVID-19 pandemic and evaluate the impact that it could have on the economy, our customers and our business. We remain focused on navigating the current environment by actively monitoring and managing our credit portfolio."

The graphs below illustrate certain financial highlights of the second quarter of 2020. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information with respect to non-GAAP financial measures/ratios, including the reconciliations to the corresponding GAAP financial measures/ratios.

A PDF accompanying this announcement can be found at http://ml.globenewswire.com/Resource/Download/33d15dc8-146d-4f4d-b842-5c498ea282c9

SUMMARY OF RESULTS:

BALANCE SHEET

Total asset growth of $4.7 billion in the second quarter of 2020 was primarily comprised of a $3.6 billion increase in loans and a $2.1 billion increase in interest bearing deposits with banks, partially offset by a $513 million decrease in investment securities and a $502 million decrease in trade date securities receivables. The Company believes that the $4.0 billion of interest bearing deposits with banks held as of June 30, 2020 provides more than sufficient liquidity to operate its business plan.

Total liabilities grew by $4.5 billion in the second quarter of 2020 resulting primarily from a $4.2 billion increase in total deposits. The increase in deposits included $2.6 billion of non-interest bearing deposit growth primarily related to PPP funding. In addition, the Company successfully grew deposits in the second quarter through organic retail channels including continued success of MaxSafeTM deposit products which grew by $482 million in the second quarter. Our loans to deposits ratio ended the quarter at 88.1%. Management believes in substantially funding the Company's balance sheet with core deposits and utilizes brokered or wholesale funding sources as appropriate to manage its liquidity position as well as for interest rate risk management purposes.

For more information regarding changes in the Company’s balance sheet, see Consolidated Statements of Condition and Tables 1 through 3 in this report.

NET INTEREST INCOME

For the second quarter of 2020, net interest income totaled $263.1 million, an increase of $1.7 million as compared to the first quarter of 2020 and a decrease of $3.1 million as compared to the second quarter of 2019. The $1.7 million increase in net interest income in the second quarter of 2020 compared to the first quarter of 2020 was attributable to the impact of a $5.1 billion increase in average earning assets. This impact was partially offset by a 39 basis point decline in net interest margin.

Net interest margin was 2.73% (2.74% on a fully taxable-equivalent basis, non-GAAP) during the second quarter of 2020 compared to 3.12% (3.14% on a fully taxable-equivalent basis, non-GAAP) during the first quarter of 2020 and 3.62% (3.64% on a fully taxable-equivalent basis, non-GAAP) during the second quarter of 2019. The 39 basis point decrease in net interest margin in the second quarter of 2020 as compared to the first quarter of 2020 was attributable to a 68 basis point decline in the yield on earnings assets and a seven basis point decrease in the net free funds contribution partially offset by a 36 basis point decrease in the rate paid on interest bearing liabilities. The 68 basis point decline in the yield on earning assets in the second quarter as compared to the first quarter of 2020 was primarily due to a 60 basis point decline in the yield on loans along with an increased balance and reduced yield on interest bearing cash. The 36 basis point decrease in the rate paid on interest bearing liabilities in the second quarter as compared to the prior quarter is primarily due to a 39 basis point decrease in the rate paid on interest bearing deposits as management initiated various deposit rate reductions given the decreased interest rate environment.

For more information regarding net interest income, see Tables 4 through 8 in this report.

ASSET QUALITY

The allowance for credit losses totaled $373.2 million as of June 30, 2020 an increase of $119.7 million as compared to $253.5 million as of March 31, 2020. A summary of the allowance for loan losses calculated for the loan components in the core loan portfolio, the niche and consumer loan portfolio and purchased loan portfolio as of June 30, 2020 and March 31, 2020 is shown on Table 12 of this report.

The provision for credit losses totaled $135.1 million for the second quarter of 2020 compared to $53.0 million for the first quarter of 2020 and $24.6 million for the second quarter of 2019.  The increased provision for credit losses expense in the second quarter was primarily related to generally deteriorating forecasted economic conditions impacted by the COVID-19 pandemic. Specifically, the negative impact of the COVID-19 pandemic on the projected commercial real-estate price index materially impacted the modeled losses from the commercial real-estate portfolio. Management believes the allowance for credit losses is appropriate to account for expected credit losses. The CECL standard requires the Company to estimate expected credit losses over the life of the Company’s financial assets at a certain point in time. There can be no assurances, however, that future losses will not significantly exceed the amounts provided for, thereby affecting future results of operations. For more information regarding the provision for credit losses, see Table 11 in this report.

Net charge-offs totaled $15.4 million in the second quarter of 2020, a $10.1 million increase from $5.3 million in the first quarter of 2020 and a $6.9 million decrease from $22.3 million in the second quarter of 2019. Net charge-offs as a percentage of average total loans, in the second quarter of 2020 totaled 20 basis points on an annualized basis compared to eight basis points on an annualized basis in the first quarter of 2020 and 36 basis points on an annualized basis in the second quarter of 2019. For more information regarding net charge-offs, see Table 10 in this report.

As of June 30, 2020, $79.3 million of all loans, or 0.3%, were 60 to 89 days past due and $166.4 million, or 0.5%, were 30 to 59 days (or one payment) past due. As of March 31, 2020, $33.0 million of all loans, or 0.1%, were 60 to 89 days past due and $262.7 million, or 0.9%, were 30 to 59 days (or one payment) past due. Many of the commercial and commercial real-estate loans shown as 60 to 89 days and 30 to 59 days past due are included on the Company’s internal problem loan reporting system. Loans on this system are closely monitored by management on a monthly basis.

The Company’s home equity and residential loan portfolios continue to exhibit low delinquency rates as of June 30, 2020. Home equity loans at June 30, 2020 that are current with regard to the contractual terms of the loan agreement represent 98.2% of the total home equity portfolio. Residential real estate loans at June 30, 2020 that are current with regards to the contractual terms of the loan agreements comprised 98.2% of total residential real estate loans outstanding. For more information regarding past due loans, see Table 13 in this report.

In the second quarter of 2020, the Company recorded $1.7 billion of COVID-19 related loan modifications. These loan modifications were comprised primarily of $882.1 million commercial loans and $822.6 million commercial real-estate loans. The modifications primarily changed terms to interest-only payments or full payment deferrals.

Prior to January 1, 2020, purchased credit impaired ("PCI") loans were aggregated into pools by common risk characteristics for accounting purposes, including recognition of interest income on a pool basis. Measurement of any allowance for loan losses on these loans were offset by the remaining credit discount related to the pool.  As a result of the implementation of CECL, beginning in the first quarter of 2020, PCI loans transitioned to a classification of purchased financial assets with credit deterioration ("PCD"), which no longer maintains the prior pools and related accounting concepts. Measurement of any allowance for loan losses on PCD loans is no longer offset by the remaining discount, resulting in additional allowance being recognized at January 1, 2020 through a cumulative effect adjustment to retained earnings. See Table 10 for information on this increase at transition. Additionally, recognition of interest income on PCD loans is considered at the individual asset level following the Company's accrual policies, instead of based upon the entire pool of loans. Due to the first quarter of 2020 adoption of CECL, the Company included $30.3 million in non-performing PCD loans in total non-performing loans as of June 30, 2020.

The ratio of non-performing assets to total assets was 0.46% as of June 30, 2020, compared to 0.49% at March 31, 2020, and 0.40% at June 30, 2019. Non-performing assets totaled $198.5 million at June 30, 2020, compared to $190.4 million at March 31, 2020 and $133.5 million at June 30, 2019. Non-performing loans totaled $188.3 million, or 0.60% of total loans, at June 30, 2020 compared to $179.4 million, or 0.65% of total loans, at March 31, 2020 and $113.4 million, or 0.45% of total loans, at June 30, 2019. The increase in non-performing loans in the second quarter of 2020 as compared to the prior quarter is primarily due to a $14.5 million increase in total non-performing premium finance receivable balances. State emergency orders and pandemic delays on processing of return premiums, which serve as our collateral, contributed to the increase in 90 day past due premium finance receivables. Other real estate owned ("OREO") of $10.2 million at June 30, 2020 decreased by $829,000 compared to $11.0 million at March 31, 2020 and decreased $9.6 million compared to $19.8 million at June 30, 2019. Management is pursuing the resolution of all non-performing assets. At this time, management believes OREO is appropriately valued at the lower of carrying value or fair value less estimated costs to sell. For more information regarding non-performing assets, see Table 14 in this report.

NON-INTEREST INCOME

Wealth management revenue decreased by $3.3 million during the second quarter of 2020 as compared to the first quarter of 2020 primarily due to decreased asset management fees, trust fees and brokerage commissions. Declines in asset management and trust fees are  primarily due to volatile equity markets since year end. Brokerage commissions were negatively impacted in the second quarter of 2020 due to lower transactional volume as compared to the prior quarter. Wealth management revenue is comprised of the trust and asset management revenue of The Chicago Trust Company and Great Lakes Advisors, the brokerage commissions, managed money fees and insurance product commissions at Wintrust Investments and fees from tax-deferred like-kind exchange services provided by the Chicago Deferred Exchange Company.

Mortgage banking revenue increased by $54.0 million in the second quarter of 2020 as compared to the first quarter of 2020, primarily as a result of a $1.0 billion increase in loans originated for sale.  Loans originated for sale were $2.2 billion in the second quarter of 2020 as compared to $1.2 billion in the first quarter of 2020. The percentage of origination volume from refinancing activities was 70% in the second quarter of 2020 as compared to 63% in the first quarter of 2020. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market.

During the second quarter of 2020, the fair value of the mortgage servicing rights portfolio increased primarily due to increased capitalization of $20.4 million during the second quarter. This increase was partially offset by a negative fair value adjustment of $8.0 million as well as a reduction in value of $8.7 million due to payoffs and paydowns of the existing portfolio. The Company entered into interest rate swaps at the beginning of the fourth quarter of 2019 to economically hedge a portion of the potential negative fair value changes recorded in earnings related to its mortgage servicing rights portfolio. The Company recorded a gain of $589,000 on the interest rate swaps held as economic hedges against the mortgage servicing rights primarily related to the mark to market valuation adjustment which was recorded in mortgage banking revenue. During the second quarter of 2020, the Company terminated the interest rate swaps. No economic hedges were outstanding relative to the mortgage servicing rights portfolio at the end of the second quarter of 2020.

The net gains recognized on investment securities in the second quarter of 2020 were $808,000 as compared to a net loss of $4.4 million in the first quarter of 2020. The gains recorded in the second quarter of 2020 primarily relate to unrealized gains on market sensitive securities held by the Company.

Other non-interest income decreased by $3.6 million in the second quarter of 2020 as compared to the first quarter of 2020 primarily due to lower card and merchant services based fees, gains realized on the sales of loan and leases in the first quarter of 2020 and losses on investment partnerships in the second quarter.  These decreases were partially offset by market gains on BOLI investments related to non-qualified deferred compensation accounts recorded in BOLI income.

For more information regarding non-interest income, see Tables 15 and 16 in this report.

NON-INTEREST EXPENSE

Salaries and employee benefits expense increased by $17.4 million in the second quarter of 2020 as compared to the first quarter of 2020. The $17.4 million increase is comprised of an increase of $14.6 million in commissions and incentive compensation and an increase of $5.8 million in salaries expense partially offset by a $3.0 million decrease in employee benefits expense. The increase in commissions and incentive compensation is primarily due to increased origination volume associated with the Company's mortgage business. The increase in salaries expense is primarily related to COVID-19 related salary incentives, the impact of a full quarter of annual merit increases, increased staffing to support mortgage origination and an increase in costs related to deferred compensation plans impacted by market returns of related BOLI investments.

Data processing expenses totaled $10.4 million in the second quarter of 2020, an increase of $2.0 million as compared to the first quarter of 2020. The increase in the second quarter relates primarily to conversion costs of $4.5 million associated with the Countryside Bank acquisition as compared to $1.4 million of acquisition related conversion costs in the prior quarter. No additional material conversion charges are anticipated related to any completed acquisitions.

Advertising and marketing expenses in the second quarter of 2020 decreased by $3.2 million as compared to the first quarter of 2020 primarily related to lower sports sponsorship costs due to shortened or canceled seasons. Marketing costs are incurred to promote the Company's brand, commercial banking capabilities, the Company's various products, to attract loans and deposits and to announce new branch openings as well as the expansion of the Company's non-bank businesses. The level of marketing expenditures depends on the timing of sponsorship programs utilized which are determined based on the market area, targeted audience, competition and various other factors.

FDIC insurance expense totaled $7.1 million in the second quarter of 2020, an increase of $2.9 million as compared to the first quarter of 2020. This increase is primarily due to higher assessment rates impacted by declines in the Tier 1 Leverage Ratio at the Company's bank affiliates as a result of asset growth, including PPP loans.

Miscellaneous expense in the second quarter of 2020 increased $3.6 million as compared to the first quarter of 2020. The increase in the second quarter is primarily due to $7.2 million of contingent consideration expense accrued in the second quarter, as compared to $329,000 in the prior quarter, related to the previous acquisitions of mortgage operations. The increase in the contingent consideration accrual is a result of higher anticipated payments resulting from increases in both current and forecasted revenues related to the acquired businesses due to the favorable mortgage banking environment. Miscellaneous expense includes ATM expenses, correspondent bank charges, directors fees, telephone, travel and entertainment, corporate insurance, dues and subscriptions, problem loan expenses and lending origination costs that are not deferred.

For more information regarding non-interest expense, see Table 17 in this report.

INCOME TAXES

The Company recorded income tax expense of $9.0 million in the second quarter of 2020 compared to $24.3 million in the first quarter of 2020 and $28.7 million in the second quarter of 2019. The effective tax rates were 29.46% in the second quarter of 2020 compared to 27.87% in the first quarter of 2020 and 26.06% in the second quarter of 2019.

BUSINESS UNIT SUMMARY

Community Banking

Through its community banking unit, the Company provides banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas the Company services. In the second quarter of 2020, this unit expanded its loan and deposit portfolios. However, the banking segment also experienced net interest margin compression in part due to low and declining interest rates and possession of excess short-term liquidity.

Mortgage banking revenue was $102.3 million for the second quarter of 2020 an increase of $54.0 million as compared to the first quarter of 2020 primarily due to increased mortgage demand associated with historically low long-term interest rates. Services charges on deposit accounts totaled $10.4 million in the second quarter of 2020 a decrease of $845,000 as compared to the first quarter of 2020 primarily due to lower overdraft fees. The Company's gross commercial and commercial real estate loan pipelines remained strong as of June 30, 2020. Before the impact of scheduled payments and prepayments, gross commercial and commercial real estate loan pipelines were estimated to be approximately $1.1 billion to $1.2 billion at June 30, 2020. When adjusted for the probability of closing, the pipelines were estimated to be approximately $700 million to $800 million at June 30, 2020.

Specialty Finance

Through its specialty finance unit, the Company offers financing of insurance premiums for businesses and individuals, equipment financing through structured loans and lease products to customers in a variety of industries and accounts receivable financing, as well as value-added, out-sourced administrative services and other services. Originations within the insurance premium financing receivables portfolio were $3.1 billion during the second quarter of 2020 and average balances increased by $422.7 million as compared to the first quarter of 2020. Growth in the commercial insurance premium finance portfolio was in part due to hardening insurance market conditions driving the average size of new commercial insurance premium finance receivables to approximately $38,000 in the second quarter as compared to $31,000 in the first quarter of 2020. The increase in average balances was more than offset by margin compression in this portfolio resulting in a $4.2 million decrease in interest income attributed to the lower market rates of interest associated with the insurance premium finance receivables portfolio. The Company's leasing business grew during the second quarter of 2020, with its portfolio of assets, including capital leases, loans and equipment on operating leases, increasing by $231.2 million to $2.0 billion at the end of the second quarter of 2020. Revenues from the Company's out-sourced administrative services business were $933,000 in the second quarter of 2020, a decrease of $179,000 from the first quarter of 2020.

Wealth Management

Through four separate subsidiaries within its wealth management unit, the Company offers a full range of wealth management services, including trust and investment services, tax-deferred like-kind exchange services, asset management, securities brokerage services and 401(k) and retirement plan services. Wealth management revenue decreased by $3.3 million in the second quarter of 2020 compared to the first quarter of 2020, totaling $22.6 million in the second period. Declines in asset management and trust fees are  primarily due to volatile equity markets since year end. Brokerage commissions were negatively impacted in the second quarter of 2020 due to lower transactional volume as compared to the prior quarter.  At June 30, 2020, the Company’s wealth management subsidiaries had approximately $27.0 billion of assets under administration, which included $3.9 billion of assets owned by the Company and its subsidiary banks, representing a $2.0 billion increase from the $25.0 billion of assets under administration at March 31, 2020.

ITEMS IMPACTING COMPARATIVE FINANCIAL RESULTS

Paycheck Protection Program

On March 27, 2020, the President of the United States signed the CARES Act which authorized the SBA to guarantee loans under the PPP for small businesses who meet the necessary eligibility requirements in order to keep their workers on the payroll. The Company began accepting applications on April 3, 2020. As of June 30, 2020, the Company secured authorization from the SBA and funded over 11,000 PPP loans with a carrying balance of approximately $3.3 billion.

Acquisitions

On November 1, 2019, the Company completed its acquisition of SBC, Incorporated (“SBC”).  SBC was the parent company of Countryside Bank. Through this business combination, the Company acquired Countryside Bank's six banking offices located in Countryside, Burbank, Darien, Homer Glen, Oak Brook and Chicago, Illinois. As of the acquisition date, the Company acquired approximately $620 million in assets, including approximately $423 million in loans, and approximately $508 million in deposits. The Company recorded goodwill of approximately $40 million on the acquisition.

On October 7, 2019, the Company completed its acquisition of STC Bancshares Corp. (“STC”).  STC was the parent company of STC Capital Bank. Through this business combination, the Company acquired STC Capital Bank's five banking offices located in the communities of St. Charles, Geneva and South Elgin, Illinois. As of the acquisition date, the Company acquired approximately $250 million in assets, including approximately $174 million in loans, and approximately $201 million in deposits. The Company recorded goodwill of approximately $19 million on the acquisition.

On May 24, 2019, the Company completed its acquisition of Rush-Oak Corporation ("ROC"). ROC was the parent company of Oak Bank. Through this business combination, the Company acquired Oak Bank's one banking location in Chicago, Illinois. As of the acquisition date, the Company acquired approximately $223 million in assets, including approximately $125 million in loans, and approximately $161 million in deposits. The Company recorded goodwill of approximately $12 million on the acquisition.

Adoption of New Credit Losses Accounting Standard

Beginning in 2020, the Company adopted the new current expected credit losses standard, or CECL, which impacted the measurement of the Company’s allowance for credit losses (including the allowance for unfunded lending-related commitments). CECL replaced the previous incurred loss methodology, which delayed recognition until such loss was probable, with a methodology that reflects an estimate of lifetime expected credit losses considering current economic condition and forecasts. Though other assets, including investment securities and other receivables, were considered in-scope of the standard and required a measurement of the allowance for credit loss, the most significant impact of CECL remains within the Company’s loan portfolios and related lending commitments. For more information regarding the adoption of CECL, see the "Asset Quality" section and the asset quality Tables 10-14 in this report.

WINTRUST FINANCIAL CORPORATION

Key Operating Measures

Wintrust’s key operating measures and growth rates for the second quarter of 2020, as compared to the first quarter of 2020 (sequential quarter) and second quarter of 2019 (linked quarter), are shown in the table below:

 
 
 
 
 
 
 
% or(4)
basis point  (bp) change from
1st Quarter
2020
 
% or
basis point  (bp)
change from
2nd Quarter
2019
 
 
Three Months Ended
 
(Dollars in thousands, except per share data)
 
Jun 30, 2020
 
Mar 31, 2020
 
Jun 30, 2019
 
Net income
 
$
21,659
 
 
$
62,812
 
 
$
81,466
 
(66
)
%
 
(73
)
%
Pre-tax income, excluding provision for credit losses (non-GAAP) (2)
 
165,756
 
 
140,044
 
 
134,753
 
18
 
 
 
23
 
 
Pre-tax income, excluding provision for credit losses and MSR valuation adjustments (non-GAAP) (2)
 
173,149
 
 
150,441
 
 
138,138
 
15
 
 
 
25
 
 
Net income per common share – diluted
 
0.34
 
 
1.04
 
 
1.38
 
(67
)
 
 
(75
)
 
Net revenue (1)
 
425,124
 
 
374,685
 
 
364,360
 
13
 
 
 
17
 
 
Net interest income
 
263,131
 
 
261,443
 
 
266,202
 
1
 
 
 
(1
)
 
Net interest margin
 
2.73
%
 
3.12
%
 
3.62
%
(39
)
bp
 
(89
)
bp
Net interest margin - fully taxable equivalent (non-GAAP) (2)
 
2.74
 
 
3.14
 
 
3.64
 
(40
)
 
 
(90
)
 
Net overhead ratio (3)
 
0.93
 
 
1.33
 
 
1.64
 
(40
)
 
 
(71
)
 
Return on average assets
 
0.21
 
 
0.69
 
 
1.02
 
(48
)
 
 
(81
)
 
Return on average common equity
 
2.17
 
 
6.82
 
 
9.68
 
(465
)
 
 
(751
)
 
Return on average tangible common equity (non-GAAP) (2)
 
2.95
 
 
8.73
 
 
12.28
 
(578
)
 
 
(933
)
 
At end of period
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
43,540,017
 
 
$
38,799,847
 
 
$
33,641,769
 
49
 
%
 
29
 
%
Total loans (5)
 
31,402,903
 
 
27,807,321
 
 
25,304,659
 
52
 
 
 
24
 
 
Total deposits
 
35,651,874
 
 
31,461,660
 
 
27,518,815
 
54
 
 
 
30
 
 
Total shareholders’ equity
 
3,990,218
 
 
3,700,393
 
 
3,446,950
 
32
 
 
 
16
 
 
  1. Net revenue is net interest income plus non-interest income.
  2. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18  for additional information on this performance measure/ratio.
  3. The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period's average total assets. A lower ratio indicates a higher degree of efficiency.
  4. Period-end balance sheet percentage changes are annualized.
  5. Excludes mortgage loans held-for-sale.

Certain returns, yields, performance ratios, or quarterly growth rates are “annualized” in this presentation to represent an annual time period. This is done for analytical purposes to better discern for decision-making purposes underlying performance trends when compared to full-year or year-over-year amounts. For example, a 5% growth rate for a quarter would represent an annualized 20% growth rate. Additional supplemental financial information showing quarterly trends can be found on the Company’s website at www.wintrust.com by choosing “Financial Reports” under the “Investor Relations” heading, and then choosing “Financial Highlights.”

WINTRUST FINANCIAL CORPORATION
Selected Financial Highlights

 
 
Three Months Ended
Six Months Ended
(Dollars in thousands, except per share data)
 
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Jun 30,
2020
 
Jun 30,
2019
Selected Financial Condition Data (at end of period):
 
 
 
Total assets
 
$
43,540,017
 
 
$
38,799,847
 
 
$
36,620,583
 
 
$
34,911,902
 
 
$
33,641,769
 
 
 
 
Total loans (1)
 
31,402,903
 
 
27,807,321
 
 
26,800,290
 
 
25,710,171
 
 
25,304,659
 
 
 
 
Total deposits
 
35,651,874
 
 
31,461,660
 
 
30,107,138
 
 
28,710,379
 
 
27,518,815
 
 
 
 
Junior subordinated debentures
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
 
 
 
Total shareholders’ equity
 
3,990,218
 
 
3,700,393
 
 
3,691,250
 
 
3,540,325
 
 
3,446,950
 
 
 
 
Selected Statements of Income Data:
 
 
 
Net interest income
 
$
263,131
 
 
$
261,443
 
 
$
261,879
 
 
$
264,852
 
 
$
266,202
 
$
524,574
 
 
$
528,188
 
Net revenue (2)
 
425,124
 
 
374,685
 
 
374,099
 
 
379,989
 
 
364,360
 
799,809
 
 
708,003
 
Net income
 
21,659
 
 
62,812
 
 
85,964
 
 
99,121
 
 
81,466
 
84,471
 
 
170,612
 
Pre-tax income, excluding provision for credit losses (non-GAAP) (3)
 
165,756
 
 
140,044
 
 
124,508
 
 
145,435
 
 
134,753
 
305,800
 
 
264,022
 
Pre-tax income, excluding provision for credit losses and MSR valuation adjustments (non-GAAP) (3)
 
173,149
 
 
150,441
 
 
122,662
 
 
149,411
 
 
138,138
 
323,590
 
 
276,151
 
Net income per common share – Basic
 
0.34
 
 
1.05
 
 
1.46
 
 
1.71
 
 
1.40
 
1.40
 
 
2.94
 
Net income per common share – Diluted
 
0.34
 
 
1.04
 
 
1.44
 
 
1.69
 
 
1.38
 
1.38
 
 
2.91
 
Selected Financial Ratios and Other Data:
 
 
 
Performance Ratios:
 
 
 
Net interest margin
 
2.73
%
 
3.12
%
 
3.17
%
 
3.37
%
 
3.62
%
2.91
%
 
3.66
%
Net interest margin - fully taxable equivalent (non-GAAP) (3)
 
2.74
 
 
3.14
 
 
3.19
 
 
3.39
 
 
3.64
 
2.93
 
 
3.68
 
Non-interest income to average assets
 
1.55
 
 
1.24
 
 
1.25
 
 
1.35
 
 
1.23
 
1.41
 
 
1.15
 
Non-interest expense to average assets
 
2.48
 
 
2.58
 
 
2.78
 
 
2.74
 
 
2.87
 
2.53
 
 
2.83
 
Net overhead ratio (4)
 
0.93
 
 
1.33
 
 
1.53
 
 
1.40
 
 
1.64
 
1.12
 
 
1.68
 
Return on average assets
 
0.21
 
 
0.69
 
 
0.96
 
 
1.16
 
 
1.02
 
0.43
 
 
1.09
 
Return on average common equity
 
2.17
 
 
6.82
 
 
9.52
 
 
11.42
 
 
9.68
 
4.48
 
 
10.37
 
Return on average tangible common equity (non-GAAP) (3)
 
2.95
 
 
8.73
 
 
12.17
 
 
14.36
 
 
12.28
 
5.81
 
 
13.19
 
Average total assets
 
$
42,042,729
 
 
$
36,625,490
 
 
$
35,645,190
 
 
$
33,954,592
 
 
$
32,055,769
 
$
39,334,109
 
 
$
31,638,289
 
Average total shareholders’ equity
 
3,908,846
 
 
3,710,169
 
 
3,622,184
 
 
3,496,714
 
 
3,414,340
 
3,809,508
 
 
3,362,000
 
Average loans to average deposits ratio
 
87.8
%
 
90.1
%
 
88.8
%
 
90.6
%
 
93.9
%
88.9
%
 
93.3
%
Period-end loans to deposits ratio
 
88.1
 
 
88.4
 
 
89.0
 
 
89.6
 
 
92.0
 
 
 
 
Common Share Data at end of period:
 
 
 
Market price per common share
 
$
43.62
 
 
$
32.86
 
 
$
70.90
 
 
$
64.63
 
 
$
73.16
 
 
 
 
Book value per common share
 
62.14
 
 
62.13
 
 
61.68
 
 
60.24
 
 
58.62
 
 
 
 
Tangible book value per common share (non-GAAP) (3)
 
50.23
 
 
50.18
 
 
49.70
 
 
49.16
 
 
47.48
 
 
 
 
Common shares outstanding
 
57,573,672
 
 
57,545,352
 
 
57,821,891
 
 
56,698,429
 
 
56,667,846
 
 
 
 
Other Data at end of period:
 
 
 
Tier 1 leverage ratio (5)
 
8.1
%
 
8.5
%
 
8.7
%
 
8.8
%
 
9.1
%
 
 
 
Risk-based capital ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital ratio (5)
 
10.1
 
 
9.3
 
 
9.6
 
 
9.7
 
 
9.6
 
 
 
 
Common equity tier 1 capital ratio(5)
 
8.8
 
 
8.9
 
 
9.2
 
 
9.3
 
 
9.2
 
 
 
 
Total capital ratio (5)
 
12.8
 
 
11.9
 
 
12.2
 
 
12.4
 
 
12.4
 
 
 
 
Allowance for credit losses (6)
 
$
373,174
 
 
$
253,482
 
 
$
158,461
 
 
$
163,273
 
 
$
161,901
 
 
 
 
Allowance for loan and unfunded lending-related commitment losses to total loans
 
1.19
%
 
0.91
%
 
0.59
%
 
0.64
%
 
0.64
%
 
 
 
Number of:
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank subsidiaries
 
15
 
 
15
 
 
15
 
 
15
 
 
15
 
 
 
 
Banking offices
 
186
 
 
187
 
 
187
 
 
174
 
 
172
 
 
 
 
  1. Excludes mortgage loans held-for-sale.
  2. Net revenue includes net interest income and non-interest income.
  3. See “Supplemental Non-GAAP Financial Measures/Ratios” at Table 18 for additional information on this performance measure/ratio.
  4. The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
  5. Capital ratios for current quarter-end are estimated.
  6. The allowance for credit losses includes both the allowance for loan losses and the allowance for unfunded lending-related commitments. Effective January 1, 2020, the allowance for credit losses also includes the allowance for investment securities as a result of the adoption of Accounting Standard Update ("ASU") 2016-13, Financial Instruments - Credit Losses.

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CONDITION

 
 
(Unaudited)
 
(Unaudited)
 
 
 
(Unaudited)
 
(Unaudited)
 
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(In thousands)
 
2020
 
2020
 
2019
 
2019
 
2019
Assets
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
344,999
 
 
$
349,118
 
 
$
286,167
 
 
$
448,755
 
 
$
300,934
 
Federal funds sold and securities purchased under resale agreements
 
58
 
 
309
 
 
309
 
 
59
 
 
58
 
Interest bearing deposits with banks
 
4,015,072
 
 
1,943,743
 
 
2,164,560
 
 
2,260,806
 
 
1,437,105
 
Available-for-sale securities, at fair value
 
3,194,961
 
 
3,570,959
 
 
3,106,214
 
 
2,270,059
 
 
2,186,154
 
Held-to-maturity securities, at amortized cost
 
728,465
 
 
865,376
 
 
1,134,400
 
 
1,095,802
 
 
1,191,634
 
Trading account securities
 
890
 
 
2,257
 
 
1,068
 
 
3,204
 
 
2,430
 
Equity securities with readily determinable fair value
 
52,460
 
 
47,310
 
 
50,840
 
 
46,086
 
 
44,319
 
Federal Home Loan Bank and Federal Reserve Bank stock
 
135,571
 
 
134,546
 
 
100,739
 
 
92,714
 
 
92,026
 
Brokerage customer receivables
 
14,623
 
 
16,293
 
 
16,573
 
 
14,943
 
 
13,569
 
Mortgage loans held-for-sale
 
833,163
 
 
656,934
 
 
377,313
 
 
464,727
 
 
394,975
 
Loans, net of unearned income
 
31,402,903
 
 
27,807,321
 
 
26,800,290
 
 
25,710,171
 
 
25,304,659
 
Allowance for loan losses
 
(313,510
)
 
(216,050
)
 
(156,828
)
 
(161,763
)
 
(160,421
)
Net loans
 
31,089,393
 
 
27,591,271
 
 
26,643,462
 
 
25,548,408
 
 
25,144,238
 
Premises and equipment, net
 
769,909
 
 
764,583
 
 
754,328
 
 
721,856
 
 
711,214
 
Lease investments, net
 
237,040
 
 
207,147
 
 
231,192
 
 
228,647
 
 
230,111
 
Accrued interest receivable and other assets
 
1,437,832
 
 
1,460,168
 
 
1,061,141
 
 
1,087,864
 
 
1,023,896
 
Trade date securities receivable
 
 
 
502,207
 
 
 
 
 
 
237,607
 
Goodwill
 
644,213
 
 
643,441
 
 
645,220
 
 
584,315
 
 
584,911
 
Other intangible assets
 
41,368
 
 
44,185
 
 
47,057
 
 
43,657
 
 
46,588
 
Total assets
 
$
43,540,017
 
 
$
38,799,847
 
 
$
36,620,583
 
 
$
34,911,902
 
 
$
33,641,769
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
Non-interest bearing
 
$
10,204,791
 
 
$
7,556,755
 
 
$
7,216,758
 
 
$
7,067,960
 
 
$
6,719,958
 
Interest bearing
 
25,447,083
 
 
23,904,905
 
 
22,890,380
 
 
21,642,419
 
 
20,798,857
 
 Total deposits
 
35,651,874
 
 
31,461,660
 
 
30,107,138
 
 
28,710,379
 
 
27,518,815
 
Federal Home Loan Bank advances
 
1,228,416
 
 
1,174,894
 
 
674,870
 
 
574,847
 
 
574,823
 
Other borrowings
 
508,535
 
 
487,503
 
 
418,174
 
 
410,488
 
 
418,057
 
Subordinated notes
 
436,298
 
 
436,179
 
 
436,095
 
 
435,979
 
 
436,021
 
Junior subordinated debentures
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
Trade date securities payable
 
 
 
 
 
 
 
226
 
 
 
Accrued interest payable and other liabilities
 
1,471,110
 
 
1,285,652
 
 
1,039,490
 
 
986,092
 
 
993,537
 
Total liabilities
 
39,549,799
 
 
35,099,454
 
 
32,929,333
 
 
31,371,577
 
 
30,194,819
 
Shareholders’ Equity:
 
 
 
 
 
 
 
 
 
 
Preferred stock
 
412,500
 
 
125,000
 
 
125,000
 
 
125,000
 
 
125,000
 
Common stock
 
58,294
 
 
58,266
 
 
57,951
 
 
56,825
 
 
56,794
 
Surplus
 
1,643,864
 
 
1,652,063
 
 
1,650,278
 
 
1,574,011
 
 
1,569,969
 
Treasury stock
 
(44,891
)
 
(44,891
)
 
(6,931
)
 
(6,799
)
 
(6,650
)
Retained earnings
 
1,921,048
 
 
1,917,558
 
 
1,899,630
 
 
1,830,165
 
 
1,747,266
 
Accumulated other comprehensive loss
 
(597
)
 
(7,603
)
 
(34,678
)
 
(38,877
)
 
(45,429
)
Total shareholders’ equity
 
3,990,218
 
 
3,700,393
 
 
3,691,250
 
 
3,540,325
 
 
3,446,950
 
Total liabilities and shareholders’ equity
 
$
43,540,017
 
 
$
38,799,847
 
 
$
36,620,583
 
 
$
34,911,902
 
 
$
33,641,769
 

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 
 
Three Months Ended
Six Months Ended
(In thousands, except per share data)
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Jun 30,
2020
 
Jun 30,
2019
Interest income
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
294,746
 
 
$
301,839
 
 
$
308,055
 
 
$
314,277
 
 
$
309,161
 
$
596,585
 
 
$
606,148
 
Mortgage loans held-for-sale
4,764
 
 
3,165
 
 
3,201
 
 
3,478
 
 
3,104
 
7,929
 
 
5,313
 
Interest bearing deposits with banks
1,310
 
 
4,768
 
 
8,971
 
 
10,326
 
 
5,206
 
6,078
 
 
10,506
 
Federal funds sold and securities purchased under resale agreements
16
 
 
86
 
 
390
 
 
310
 
 
 
102
 
 
 
Investment securities
27,105
 
 
32,467
 
 
27,611
 
 
24,758
 
 
27,721
 
59,572
 
 
55,677
 
Trading account securities
13
 
 
7
 
 
6
 
 
20
 
 
5
 
20
 
 
13
 
Federal Home Loan Bank and Federal Reserve Bank stock
1,765
 
 
1,577
 
 
1,328
 
 
1,294
 
 
1,439
 
3,342
 
 
2,794
 
Brokerage customer receivables
97
 
 
158
 
 
169
 
 
164
 
 
178
 
255
 
 
333
 
Total interest income
329,816
 
 
344,067
 
 
349,731
 
 
354,627
 
 
346,814
 
673,883
 
 
680,784
 
Interest expense
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
50,057
 
 
67,435
 
 
74,724
 
 
76,168
 
 
67,024
 
117,492
 
 
128,000
 
Interest on Federal Home Loan Bank advances
4,934
 
 
3,360
 
 
1,461
 
 
1,774
 
 
4,193
 
8,294
 
 
6,643
 
Interest on other borrowings
3,436
 
 
3,546
 
 
3,273
 
 
3,466
 
 
3,525
 
6,982
 
 
7,158
 
Interest on subordinated notes
5,506
 
 
5,472
 
 
5,504
 
 
5,470
 
 
2,806
 
10,978
 
 
4,581
 
Interest on junior subordinated debentures
2,752
 
 
2,811
 
 
2,890
 
 
2,897
 
 
3,064
 
5,563
 
 
6,214
 
Total interest expense
66,685
 
 
82,624
 
 
87,852
 
 
89,775
 
 
80,612
 
149,309
 
 
152,596
 
Net interest income
263,131
 
 
261,443
 
 
261,879
 
 
264,852
 
 
266,202
 
524,574
 
 
528,188
 
Provision for credit losses
135,053
 
 
52,961
 
 
7,826
 
 
10,834
 
 
24,580
 
188,014
 
 
35,204
 
Net interest income after provision for credit losses
128,078
 
 
208,482
 
 
254,053
 
 
254,018
 
 
241,622
 
336,560
 
 
492,984
 
Non-interest income
 
 
 
 
 
 
 
 
 
 
 
 
Wealth management
22,636
 
 
25,941
 
 
24,999
 
 
23,999
 
 
24,139
 
48,577
 
 
48,116
 
Mortgage banking
102,324
 
 
48,326
 
 
47,860
 
 
50,864
 
 
37,411
 
150,650
 
 
55,569
 
Service charges on deposit accounts
10,420
 
 
11,265
 
 
10,973
 
 
9,972
 
 
9,277
 
21,685
 
 
18,125
 
Gains (losses) on investment securities, net
808
 
 
(4,359
)
 
587
 
 
710
 
 
864
 
(3,551
)
 
2,228
 
Fees from covered call options
 
 
2,292
 
 
1,243
 
 
 
 
643
 
2,292
 
 
2,427
 
Trading (losses) gains, net
(634
)
 
(451
)
 
46
 
 
11
 
 
(44
)
(1,085
)
 
(215
)
Operating lease income, net
11,785
 
 
11,984
 
 
12,487
 
 
12,025
 
 
11,733
 
23,769
 
 
22,529
 
Other
14,654
 
 
18,244
 
 
14,025
 
 
17,556
 
 
14,135
 
32,898
 
 
31,036
 
Total non-interest income
161,993
 
 
113,242
 
 
112,220
 
 
115,137
 
 
98,158
 
275,235
 
 
179,815
 
Non-interest expense
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
154,156
 
 
136,762
 
 
145,941
 
 
141,024
 
 
133,732
 
290,918
 
 
259,455
 
Equipment
15,846
 
 
14,834
 
 
14,485
 
 
13,314
 
 
12,759
 
30,680
 
 
24,529
 
Operating lease equipment
9,292
 
 
9,260
 
 
9,766
 
 
8,907
 
 
8,768
 
18,552
 
 
17,087
 
Occupancy, net
16,893
 
 
17,547
 
 
17,132
 
 
14,991
 
 
15,921
 
34,440
 
 
32,166
 
Data processing
10,406
 
 
8,373
 
 
7,569
 
 
6,522
 
 
6,204
 
18,779
 
 
13,729
 
Advertising and marketing
7,704
 
 
10,862
 
 
12,517
 
 
13,375
 
 
12,845
 
18,566
 
 
22,703
 
Professional fees
7,687
 
 
6,721
 
 
7,650
 
 
8,037
 
 
6,228
 
14,408
 
 
11,784
 
Amortization of other intangible assets
2,820
 
 
2,863
 
 
3,017
 
 
2,928
 
 
2,957
 
5,683
 
 
5,899
 
FDIC insurance
7,081
 
 
4,135
 
 
1,348
 
 
148
 
 
4,127
 
11,216
 
 
7,703
 
OREO expense, net
237
 
 
(876
)
 
536
 
 
1,170
 
 
1,290
 
(639
)
 
1,922
 
Other
27,246
 
 
24,160
 
 
29,630
 
 
24,138
 
 
24,776
 
51,406
 
 
47,004
 
Total non-interest expense
259,368
 
 
234,641
 
 
249,591
 
 
234,554
 
 
229,607
 
494,009
 
 
443,981
 
Income before taxes
30,703
 
 
87,083
 
 
116,682
 
 
134,601
 
 
110,173
 
117,786
 
 
228,818
 
Income tax expense
9,044
 
 
24,271
 
 
30,718
 
 
35,480
 
 
28,707
 
33,315
 
 
58,206
 
Net income
$
21,659
 
 
$
62,812
 
 
$
85,964
 
 
$
99,121
 
 
$
81,466
 
$
84,471
 
 
$
170,612
 
Preferred stock dividends
2,050
 
 
2,050
 
 
2,050
 
 
2,050
 
 
2,050
 
4,100
 
 
4,100
 
Net income applicable to common shares
$
19,609
 
 
$
60,762
 
 
$
83,914
 
 
$
97,071
 
 
$
79,416
 
$
80,371
 
 
$
166,512
 
Net income per common share - Basic
$
0.34
 
 
$
1.05
 
 
$
1.46
 
 
$
1.71
 
 
$
1.40
 
$
1.40
 
 
$
2.94
 
Net income per common share - Diluted
$
0.34
 
 
$
1.04
 
 
$
1.44
 
 
$
1.69
 
 
$
1.38
 
$
1.38
 
 
$
2.91
 
Cash dividends declared per common share
$
0.28
 
 
$
0.28
 
 
$
0.25
 
 
$
0.25
 
 
$
0.25
 
$
0.56
 
 
$
0.50
 
Weighted average common shares outstanding
57,567
 
 
57,620
 
 
57,538
 
 
56,690
 
 
56,662
 
57,593
 
 
56,596
 
Dilutive potential common shares
414
 
 
575
 
 
874
 
 
773
 
 
699
 
481
 
 
700
 
Average common shares and dilutive common shares
57,981
 
 
58,195
 
 
58,412
 
 
57,463
 
 
57,361
 
58,074
 
 
57,296
 

TABLE 1: LOAN PORTFOLIO MIX AND GROWTH RATES AND COMMERCIAL REAL ESTATE BY STATE

 
 
 
 
 
 
 
 
 
 
% Growth From
(Dollars in thousands)
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Dec 31,
2019 (1)
 
Jun 30,
2019
Balance:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial, and other
$
8,498,931
 
 
$
8,999,728
 
 
$
8,257,614
 
 
$
8,180,070
 
 
$
8,246,449
 
6
%
 
3
%
Commercial PPP loans
3,335,368
 
 
 
 
 
 
 
 
 
100
 
 
100
 
Commercial, industrial, and other - PCD (2)
24,933
 
 
26,158
 
 
28,306
 
 
15,532
 
 
24,325
 
(24
)
 
2
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Construction and development
1,285,282
 
 
1,237,274
 
 
1,200,783
 
 
1,025,961
 
 
984,138
 
14
 
 
31
 
Non-construction
6,722,438
 
 
6,736,706
 
 
6,582,053
 
 
6,305,423
 
 
6,165,115
 
4
 
 
9
 
Commercial real estate - PCD (2)
193,025
 
 
211,551
 
 
237,440
 
 
117,283
 
 
126,991
 
(38
)
 
52
 
Home equity
466,596
 
 
494,655
 
 
513,066
 
 
512,303
 
 
527,370
 
(18
)
 
(12
)
Home equity - PCD (2)
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
1,410,798
 
 
1,359,971
 
 
1,336,093
 
 
1,208,706
 
 
1,107,911
 
11
 
 
27
 
Residential real estate - PCD (2)
16,631
 
 
17,418
 
 
18,128
 
 
9,960
 
 
10,267
 
(17
)
 
62
 
Premium Finance receivables
 
 
 
 
 
 
 
 
 
 
 
 
Commercial insurance
3,999,774
 
 
3,465,055
 
 
3,442,027
 
 
3,449,950
 
 
3,368,423
 
33
 
 
19
 
Life insurance
5,277,126
 
 
5,084,695
 
 
4,935,320
 
 
4,654,588
 
 
4,487,921
 
14
 
 
18
 
Premium finance receivables - PCD (2)
123,676
 
 
136,944
 
 
139,282
 
 
140,908
 
 
146,557
 
(23
)
 
(16
)
Consumer and other
46,855
 
 
35,546
 
 
107,962
 
 
87,161
 
 
106,547
 
NM
 
(56
)
Consumer and other - PCD (2)
1,470
 
 
1,620
 
 
2,216
 
 
2,326
 
 
2,645
 
(68
)
 
(44
)
Total loans, net of unearned income
$
31,402,903
 
 
$
27,807,321
 
 
$
26,800,290
 
 
$
25,710,171
 
 
$
25,304,659
 
35
%
 
24
%
Mix:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial, and other
28
%
 
32
%
 
31
%
 
32
%
 
33
%
 
 
 
Commercial PPP loans
11
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial, and other - PCD (2)
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Construction and development
4
 
 
4
 
 
4
 
 
4
 
 
4
 
 
 
 
Non-construction
21
 
 
24
 
 
25
 
 
25
 
 
24
 
 
 
 
Commercial real estate - PCD (2)
1
 
 
1
 
 
1
 
 
0
 
 
1
 
 
 
 
Home equity
1
 
 
2
 
 
2
 
 
2
 
 
2
 
 
 
 
Home equity - PCD (2)
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
4
 
 
5
 
 
5
 
 
5
 
 
4
 
 
 
 
Residential real estate - PCD (2)
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
Premium Finance receivables
 
 
 
 
 
 
 
 
 
 
 
 
Commercial insurance
13
 
 
13
 
 
13
 
 
13
 
 
13
 
 
 
 
Life insurance
17
 
 
18
 
 
18
 
 
18
 
 
18
 
 
 
 
Premium finance receivables - PCD (2)
0
 
 
1
 
 
1
 
 
1
 
 
1
 
 
 
 
Consumer and other
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
Consumer and other - PCD (2)
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
 
 
Total loans, net of unearned income
100
%
 
100
%
 
100
%
 
100
%
 
100
%
 
 
 
  1. Annualized.
  2. As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified purchase credit impaired ("PCI") loans to purchased credit deteriorated ("PCD") loans effective January 1, 2020. For prior periods presented, the previously classified PCI loans are presented with the PCD loans in their respective class.
 
Jun 30, 2020
 
Mar 31, 2020
 
Dec 31, 2019
 
Sep 30, 2019
 
Jun 30, 2019
 
 
% of
Total
Balance
 
 
% of
Total
Balance
 
 
% of
Total
Balance
 
 
% of
Total
Balance
 
 
% of
Total
Balance
(Dollars in thousands)
Balance
 
Balance
 
Balance
 
Balance
 
Balance
Commercial real estate - collateral location by state:
 
 
 
 
 
 
 
 
 
 
Illinois
$
6,198,486
 
75.6
%
 
$
6,171,606
 
75.4
%
 
$
6,176,353
 
77.0
%
 
$
5,654,827
 
75.9
%
 
$
5,505,290
 
75.7
%
Wisconsin
760,839
 
9.3
 
 
793,145
 
9.7
 
 
744,975
 
9.3
 
 
744,577
 
10.0
 
 
740,288
 
10.2
 
Total primary markets
$
6,959,325
 
84.9
%
 
$
6,964,751
 
85.1
%
 
$
6,921,328
 
86.3
%
 
$
6,399,404
 
85.9
%
 
$
6,245,578
 
85.9
%
Indiana
249,423
 
3.0
 
 
249,680
 
3.1
 
 
218,963
 
2.7
 
 
193,350
 
2.6
 
 
179,977
 
2.5
 
Florida
133,810
 
1.6
 
 
126,786
 
1.5
 
 
114,629
 
1.4
 
 
80,120
 
1.1
 
 
60,343
 
0.8
 
Arizona
78,135
 
1.0
 
 
72,214
 
0.9
 
 
64,022
 
0.8
 
 
62,657
 
0.8
 
 
62,607
 
0.9
 
California
81,634
 
1.0
 
 
63,883
 
0.8
 
 
64,345
 
0.8
 
 
67,999
 
0.9
 
 
68,497
 
0.9
 
Other
698,418
 
8.5
 
 
708,217
 
8.6
 
 
636,989
 
8.0
 
 
645,137
 
8.7
 
 
659,242
 
9.0
 
Total commercial real estate
$
8,200,745
 
100
%
 
$
8,185,531
 
100
%
 
$
8,020,276
 
100
%
 
$
7,448,667
 
100
%
 
$
7,276,244
 
100
%

TABLE 2: DEPOSIT PORTFOLIO MIX AND GROWTH RATES

 
 
 
 
 
 
 
 
 
 
% Growth From
(Dollars in thousands)
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Dec 31,
2019 (1)
 
Jun 30,
2019
Balance:
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing
$
10,204,791
 
 
$
7,556,755
 
 
$
7,216,758
 
 
$
7,067,960
 
 
$
6,719,958
 
83
%
 
52
%
NOW and interest bearing demand deposits
3,440,348
 
 
3,181,159
 
 
3,093,159
 
 
2,966,098
 
 
2,788,976
 
23
 
 
23
 
Wealth management deposits (2)
4,433,020
 
 
3,936,968
 
 
3,123,063
 
 
2,795,838
 
 
3,220,256
 
84
 
 
38
 
Money market
9,288,976
 
 
8,114,659
 
 
7,854,189
 
 
7,326,899
 
 
6,460,098
 
37
 
 
44
 
Savings
3,447,352
 
 
3,282,340
 
 
3,196,698
 
 
2,934,348
 
 
2,823,904
 
16
 
 
22
 
Time certificates of deposit
4,837,387
 
 
5,389,779
 
 
5,623,271
 
 
5,619,236
 
 
5,505,623
 
(28
)
 
(12
)
Total deposits
$
35,651,874
 
 
$
31,461,660
 
 
$
30,107,138
 
 
$
28,710,379
 
 
$
27,518,815
 
37
%
 
30
%
Mix:
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing
29
%
 
24
%
 
24
%
 
25
%
 
24
%
 
 
 
NOW and interest bearing demand deposits
10
 
 
10
 
 
10
 
 
10
 
 
10
 
 
 
 
Wealth management deposits (2)
12
 
 
13
 
 
10
 
 
10
 
 
12
 
 
 
 
Money market
25
 
 
26
 
 
26
 
 
25
 
 
24
 
 
 
 
Savings
10
 
 
10
 
 
11
 
 
10
 
 
10
 
 
 
 
Time certificates of deposit
14
 
 
17
 
 
19
 
 
20
 
 
20
 
 
 
 
Total deposits
100
%
 
100
%
 
100
%
 
100
%
 
100
%
 
 
 
  1. Annualized.
  2. Represents deposit balances of the Company’s subsidiary banks from brokerage customers of Wintrust Investments, CDEC, trust and asset management customers of the Company and brokerage customers from unaffiliated companies which have been placed into deposit accounts.

TABLE 3: TIME CERTIFICATES OF DEPOSIT MATURITY/RE-PRICING ANALYSIS
As of June 30, 2020

(Dollars in thousands)
CDARs &
Brokered
Certificates
  of Deposit (1)
 
MaxSafe
Certificates
  of Deposit (1)
 
Variable Rate
Certificates
  of Deposit (2)
 
Other Fixed
Rate   Certificates
  of Deposit (1)
 
Total Time
Certificates of
Deposit
 
Weighted-Average
Rate of Maturing
Time Certificates
  of Deposit (3)
1-3 months
$
1,690
 
 
$
33,600
 
 
$
59,988
 
 
$
651,964
 
 
$
747,242
 
 
1.65
%
4-6 months
609
 
 
31,127
 
 
 
 
561,696
 
 
593,432
 
 
1.53
 
7-9 months
 
 
9,547
 
 
 
 
802,262
 
 
811,809
 
 
1.91
 
10-12 months
 
 
14,830
 
 
 
 
1,223,365
 
 
1,238,195
 
 
1.93
 
13-18 months
1,401
 
 
15,049
 
 
 
 
1,012,797
 
 
1,029,247
 
 
1.99
 
19-24 months
 
 
4,580
 
 
 
 
200,078
 
 
204,658
 
 
1.19
 
24+ months
88
 
 
4,395
 
 
 
 
208,321
 
 
212,804
 
 
1.38
 
Total
$
3,788
 
 
$
113,128
 
 
$
59,988
 
 
$
4,660,483
 
 
$
4,837,387
 
 
1.79
%
  1. This category of certificates of deposit is shown by contractual maturity date.
  2. This category includes variable rate certificates of deposit and savings certificates with the majority repricing on at least a monthly basis.
  3. Weighted-average rate excludes the impact of purchase accounting fair value adjustments.

TABLE 4: QUARTERLY AVERAGE BALANCES

 
 
Average Balance for three months ended,
 
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(In thousands)
 
2020
 
2020
 
2019
 
2019
 
2019
Interest-bearing deposits with banks and cash equivalents (1)
 
$
3,240,167
 
 
$
1,418,809
 
 
$
2,206,251
 
 
$
1,960,898
 
 
$
893,332
 
Investment securities (2)
 
4,309,471
 
 
4,780,709
 
 
3,909,699
 
 
3,410,090
 
 
3,653,580
 
FHLB and FRB stock
 
135,360
 
 
114,829
 
 
94,843
 
 
92,583
 
 
105,491
 
Liquidity management assets (6)
 
7,684,998
 
 
6,314,347
 
 
6,210,793
 
 
5,463,571
 
 
4,652,403
 
Other earning assets (3)(6)
 
16,917
 
 
19,166
 
 
18,353
 
 
17,809
 
 
15,719
 
Mortgage loans held-for-sale
 
705,702
 
 
403,262
 
 
381,878
 
 
379,870
 
 
281,732
 
Loans, net of unearned income (4)(6)
 
30,336,626
 
 
26,936,728
 
 
26,137,722
 
 
25,346,290
 
 
24,553,263
 
Total earning assets (6)
 
38,744,243
 
 
33,673,503
 
 
32,748,746
 
 
31,207,540
 
 
29,503,117
 
Allowance for loan and investment security losses (7)
 
(222,485
)
 
(176,291
)
 
(167,759
)
 
(168,423
)
 
(164,231
)
Cash and due from banks
 
352,423
 
 
321,982
 
 
316,631
 
 
297,475
 
 
273,679
 
Other assets
 
3,168,548
 
 
2,806,296
 
 
2,747,572
 
 
2,618,000
 
 
2,443,204
 
Total assets
 
$
42,042,729
 
 
$
36,625,490
 
 
$
35,645,190
 
 
$
33,954,592
 
 
$
32,055,769
 
 
 
 
 
 
 
 
 
 
 
 
NOW and interest bearing demand deposits
 
$
3,323,124
 
 
$
3,113,733
 
 
$
3,016,991
 
 
$
2,912,961
 
 
$
2,878,021
 
Wealth management deposits
 
4,380,996
 
 
2,838,719
 
 
2,934,292
 
 
2,888,817
 
 
2,605,690
 
Money market accounts
 
8,727,966
 
 
7,990,775
 
 
7,647,635
 
 
6,956,755
 
 
6,095,285
 
Savings accounts
 
3,394,480
 
 
3,189,835
 
 
3,028,763
 
 
2,837,039
 
 
2,752,828
 
Time deposits
 
5,104,701
 
 
5,526,407
 
 
5,682,449
 
 
5,590,228
 
 
5,322,384
 
Interest-bearing deposits
 
24,931,267
 
 
22,659,469
 
 
22,310,130
 
 
21,185,800
 
 
19,654,208
 
Federal Home Loan Bank advances
 
1,214,375
 
 
951,613
 
 
596,594
 
 
574,833
 
 
869,812
 
Other borrowings
 
493,350
 
 
469,577
 
 
415,092
 
 
416,300
 
 
419,064
 
Subordinated notes
 
436,226
 
 
436,119
 
 
436,025
 
 
436,041
 
 
220,771
 
Junior subordinated debentures
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
 
253,566
 
Total interest-bearing liabilities
 
27,328,784
 
 
24,770,344
 
 
24,011,407
 
 
22,866,540
 
 
21,417,421
 
Non-interest bearing deposits
 
9,607,528
 
 
7,235,177
 
 
7,128,166
 
 
6,776,786
 
 
6,487,627
 
Other liabilities
 
1,197,571
 
 
909,800
 
 
883,433
 
 
814,552
 
 
736,381
 
Equity
 
3,908,846
 
 
3,710,169
 
 
3,622,184
 
 
3,496,714
 
 
3,414,340
 
Total liabilities and shareholders’ equity
 
$
42,042,729
 
 
$
36,625,490
 
 
$
35,645,190
 
 
$
33,954,592
 
 
$
32,055,769
 
 
 
 
 
 
 
 
 
 
 
 
Net free funds/contribution (5)
 
$
11,415,459
 
 
$
8,903,159
 
 
$
8,737,339
 
 
$
8,341,000
 
 
$
8,085,696
 
  1. Includes interest-bearing deposits from banks, federal funds sold and securities purchased under resale agreements.
  2. Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets.
  3. Other earning assets include brokerage customer receivables and trading account securities.
  4. Loans, net of unearned income, include non-accrual loans.
  5. Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
  6. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio.
  7. Effective January 1, 2020 this includes the allowance for investment security losses as a result of the adoption of ASU 2016-13, Financial Instruments - Credit Losses.

TABLE 5: QUARTERLY NET INTEREST INCOME

 
 
Net Interest Income for three months ended,
 
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(In thousands)
 
2020
 
2020
 
2019
 
2019
 
2019
Interest income:
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits with banks and cash equivalents
 
$
1,326
 
 
$
4,854
 
 
$
9,361
 
 
$
10,636
 
 
$
5,206
 
Investment securities
 
27,643
 
 
33,018
 
 
28,184
 
 
25,332
 
 
28,290
 
FHLB and FRB stock
 
1,765
 
 
1,577
 
 
1,328
 
 
1,294
 
 
1,439
 
Liquidity management assets (2)
 
30,734
 
 
39,449
 
 
38,873
 
 
37,262
 
 
34,935
 
Other earning assets (2)
 
113
 
 
167
 
 
176
 
 
189
 
 
184
 
Mortgage loans held-for-sale
 
4,764
 
 
3,165
 
 
3,201
 
 
3,478
 
 
3,104
 
Loans, net of unearned income (2)
 
295,322
 
 
302,699
 
 
308,947
 
 
315,255
 
 
310,191
 
Total interest income
 
$
330,933
 
 
$
345,480
 
 
$
351,197
 
 
$
356,184
 
 
$
348,414
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
NOW and interest bearing demand deposits
 
$
1,561
 
 
$
3,665
 
 
$
4,622
 
 
$
5,291
 
 
$
5,553
 
Wealth management deposits
 
7,244
 
 
6,935
 
 
7,867
 
 
9,163
 
 
7,091
 
Money market accounts
 
13,140
 
 
22,363
 
 
25,603
 
 
25,426
 
 
21,451
 
Savings accounts
 
3,840
 
 
5,790
 
 
6,145
 
 
5,622
 
 
4,959
 
Time deposits
 
24,272
 
 
28,682
 
 
30,487
 
 
30,666
 
 
27,970
 
Interest-bearing deposits
 
50,057
 
 
67,435
 
 
74,724
 
 
76,168
 
 
67,024
 
Federal Home Loan Bank advances
 
4,934
 
 
3,360
 
 
1,461
 
 
1,774
 
 
4,193
 
Other borrowings
 
3,436
 
 
3,546
 
 
3,273
 
 
3,466
 
 
3,525
 
Subordinated notes
 
5,506
 
 
5,472
 
 
5,504
 
 
5,470
 
 
2,806
 
Junior subordinated debentures
 
2,752
 
 
2,811
 
 
2,890
 
 
2,897
 
 
3,064
 
Total interest expense
 
$
66,685
 
 
$
82,624
 
 
$
87,852
 
 
$
89,775
 
 
$
80,612
 
 
 
 
 
 
 
 
 
 
 
 
Less:  Fully taxable-equivalent adjustment
 
(1,117
)
 
(1,413
)
 
(1,466
)
 
(1,557
)
 
(1,600
)
Net interest income (GAAP) (1)
 
263,131
 
 
261,443
 
 
261,879
 
 
264,852
 
 
266,202
 
Fully taxable-equivalent adjustment
 
1,117
 
 
1,413
 
 
1,466
 
 
1,557
 
 
1,600
 
Net interest income, fully taxable-equivalent (non-GAAP) (1)
 
$
264,248
 
 
$
262,856
 
 
$
263,345
 
 
$
266,409
 
 
$
267,802
 
  1. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio.
  2. Interest income on tax-advantaged loans, trading securities and investment securities reflects a taxable-equivalent adjustment based on the marginal federal corporate tax rate in effect as of the applicable period.

TABLE 6: QUARTERLY NET INTEREST MARGIN

 
 
Net Interest Margin for three months ended,
 
 
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Yield earned on:
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits with banks and cash equivalents
 
0.16
%
 
1.38
%
 
1.68
%
 
2.15
%
 
2.34
%
Investment securities
 
2.58
 
 
2.78
 
 
2.86
 
 
2.95
 
 
3.11
 
FHLB and FRB stock
 
5.24
 
 
5.52
 
 
5.55
 
 
5.55
 
 
5.47
 
Liquidity management assets
 
1.61
 
 
2.51
 
 
2.48
 
 
2.71
 
 
3.01
 
Other earning assets
 
2.71
 
 
3.50
 
 
3.83
 
 
4.20
 
 
4.68
 
Mortgage loans held-for-sale
 
2.72
 
 
3.16
 
 
3.33
 
 
3.63
 
 
4.42
 
Loans, net of unearned income
 
3.92
 
 
4.52
 
 
4.69
 
 
4.93
 
 
5.07
 
Total earning assets
 
3.44
%
 
4.13
%
 
4.25
%
 
4.53
%
 
4.74
%
 
 
 
 
 
 
 
 
 
 
 
Rate paid on:
 
 
 
 
 
 
 
 
 
 
NOW and interest bearing demand deposits
 
0.19
%
 
0.47
%
 
0.61
%
 
0.72
%
 
0.77
%
Wealth management deposits
 
0.67
 
 
0.98
 
 
1.06
 
 
1.26
 
 
1.09
 
Money market accounts
 
0.61
 
 
1.13
 
 
1.33
 
 
1.45
 
 
1.41
 
Savings accounts
 
0.45
 
 
0.73
 
 
0.80
 
 
0.79
 
 
0.72
 
Time deposits
 
1.91
 
 
2.09
 
 
2.13
 
 
2.18
 
 
2.11
 
Interest-bearing deposits
 
0.81
 
 
1.20
 
 
1.33
 
 
1.43
 
 
1.37
 
Federal Home Loan Bank advances
 
1.63
 
 
1.42
 
 
0.97
 
 
1.22
 
 
1.93
 
Other borrowings
 
2.80
 
 
3.04
 
 
3.13
 
 
3.30
 
 
3.37
 
Subordinated notes
 
5.05
 
 
5.02
 
 
5.05
 
 
5.02
 
 
5.08
 
Junior subordinated debentures
 
4.29
 
 
4.39
 
 
4.46
 
 
4.47
 
 
4.78
 
Total interest-bearing liabilities
 
0.98
%
 
1.34
%
 
1.45
%
 
1.56
%
 
1.51
%
 
 
 
 
 
 
 
 
 
 
 
Interest rate spread  (1)(3)
 
2.46
%
 
2.79
%
 
2.80
%
 
2.97
%
 
3.23
%
Less:  Fully taxable-equivalent adjustment
 
(0.01
)
 
(0.02
)
 
(0.02
)
 
(0.02
)
 
(0.02
)
Net free funds/contribution (2)
 
0.28
 
 
0.35
 
 
0.39
 
 
0.42
 
 
0.41
 
Net interest margin (GAAP) (3)
 
2.73
%
 
3.12
%
 
3.17
%
 
3.37
%
 
3.62
%
Fully taxable-equivalent adjustment
 
0.01
 
 
0.02
 
 
0.02
 
 
0.02
 
 
0.02
 
Net interest margin, fully taxable-equivalent (non-GAAP) (3)
 
2.74
%
 
3.14
%
 
3.19
%
 
3.39
%
 
3.64
%
  1. Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.
  2. Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
  3. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio.

TABLE 7: YEAR-TO-DATE AVERAGE BALANCES, AND NET INTEREST INCOME AND MARGIN

 
Average Balance 
for six months ended,
Interest   
for six months ended,
Yield/Rate 
for six months ended,
(Dollars in thousands)
Jun 30,
2020
 
Jun 30,
2019
Jun 30,
2020
 
Jun 30,
2019
Jun 30, 2020
 
Jun 30,
2019
Interest-bearing deposits with banks and cash equivalents (1)
$
2,329,488
 
 
$
895,497
 
$
6,180
 
 
$
10,506
 
0.53
%
 
2.37
%
Investment securities (2)
4,545,090
 
 
3,642,142
 
60,661
 
 
56,811
 
2.68
 
 
3.15
 
FHLB and FRB stock
125,094
 
 
100,187
 
3,342
 
 
2,794
 
5.37
 
 
5.62
 
Liquidity management assets (3)(8)
$
6,999,672
 
 
$
4,637,826
 
$
70,183
 
 
$
70,111
 
2.02
%
 
3.05
%
Other earning assets (3)(4)(8)
18,041
 
 
14,661
 
280
 
 
349
 
3.13
 
 
4.79
 
Mortgage loans held-for-sale
554,482
 
 
235,220
 
7,929
 
 
5,313
 
2.88
 
 
4.55
 
Loans, net of unearned income (3)(5)(8)
28,636,678
 
 
24,218,946
 
598,021
 
 
608,212
 
4.20
 
 
5.06
 
Total earning assets (8)
$
36,208,873
 
 
$
29,106,653
 
$
676,413
 
 
$
683,985
 
3.76
%
 
4.74
%
Allowance for loan losses
(199,388
)
 
(161,024
)
 
 
 
 
 
 
Cash and due from banks
337,202
 
 
278,324
 
 
 
 
 
 
 
Other assets
2,987,422
 
 
2,414,336
 
 
 
 
 
 
 
Total assets
$
39,334,109
 
 
$
31,638,289
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOW and interest bearing demand deposits
$
3,218,429
 
 
$
2,840,886
 
$
5,227
 
 
$
10,166
 
0.33
%
 
0.72
%
Wealth management deposits
3,609,857
 
 
2,609,839
 
14,179
 
 
14,091
 
0.79
 
 
1.09
 
Money market accounts
8,359,370
 
 
6,005,902
 
35,503
 
 
40,911
 
0.85
 
 
1.37
 
Savings accounts
3,292,158
 
 
2,734,228
 
9,630
 
 
9,208
 
0.59
 
 
0.68
 
Time deposits
5,315,554
 
 
5,295,241
 
52,953
 
 
53,624
 
2.00
 
 
2.04
 
Interest-bearing deposits
$
23,795,368
 
 
$
19,486,096
 
$
117,492
 
 
$
128,000
 
0.99
%
 
1.32
%
Federal Home Loan Bank advances
1,082,994
 
 
732,834
 
8,294
 
 
6,643
 
1.54
 
 
1.83
 
Other borrowings
481,463
 
 
442,189
 
6,982
 
 
7,158
 
2.92
 
 
3.26
 
Subordinated notes
436,173
 
 
180,219
 
10,978
 
 
4,581
 
5.03
 
 
5.08
 
Junior subordinated debentures
253,566
 
 
253,566
 
5,563
 
 
6,214
 
4.34
 
 
4.88
 
Total interest-bearing liabilities
$
26,049,564
 
 
$
21,094,904
 
$
149,309
 
 
$
152,596
 
1.15
%
 
1.46
%
Non-interest bearing deposits
8,421,353
 
 
6,466,122
 
 
 
 
 
 
 
Other liabilities
1,053,684
 
 
715,263
 
 
 
 
 
 
 
Equity
3,809,508
 
 
3,362,000
 
 
 
 
 
 
 
Total liabilities and shareholders’ equity
$
39,334,109
 
 
$
31,638,289
 
 
 
 
 
 
 
Interest rate spread (6)(8)
 
 
 
 
 
 
2.61
%
 
3.28
%
Less:  Fully taxable-equivalent adjustment
 
 
 
(2,530
)
 
(3,201
)
(0.02
)
 
(0.02
)
Net free funds/contribution (7)
$
10,159,309
 
 
$
8,011,749
 
 
 
 
0.32
 
 
0.40
 
Net interest income/ margin (GAAP) (8)
 
 
 
$
524,574
 
 
$
528,188
 
2.91
%
 
3.66
%
Fully taxable-equivalent adjustment
 
 
 
2,530
 
 
3,201
 
0.02
 
 
0.02
 
Net interest income/ margin, fully taxable-equivalent (non-GAAP) (8)
 
 
 
$
527,104
 
 
$
531,389
 
2.93
%
 
3.68
%
  1. Includes interest-bearing deposits from banks, federal funds sold and securities purchased under resale agreements.
  2. Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets.
  3. Interest income on tax-advantaged loans, trading securities and investment securities reflects a taxable-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period.
  4. Other earning assets include brokerage customer receivables and trading account securities.
  5. Loans, net of unearned income, include non-accrual loans.
  6. Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.
  7. Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
  8. See “Supplemental Non-GAAP Financial Measures/Ratios” at Table 18 for additional information on this performance ratio.

TABLE 8: INTEREST RATE SENSITIVITY

As an ongoing part of its financial strategy, the Company attempts to manage the impact of fluctuations in market interest rates on net interest income. Management measures its exposure to changes in interest rates by modeling many different interest rate scenarios.

The following interest rate scenarios display the percentage change in net interest income over a one-year time horizon assuming increases of 100 and 200 basis points and a decrease of 100 basis points. The Static Shock Scenario results incorporate actual cash flows and repricing characteristics for balance sheet instruments following an instantaneous, parallel change in market rates based upon a static (i.e. no growth or constant) balance sheet. Conversely, the Ramp Scenario results incorporate management’s projections of future volume and pricing of each of the product lines following a gradual, parallel change in market rates over twelve months.  Actual results may differ from these simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies. The interest rate sensitivity for both the Static Shock and Ramp Scenario is as follows:

Static Shock Scenario
 
+200
Basis 
Points
 
+100
 Basis
 Points
 
-100
Basis
 Points
Jun 30, 2020
 
25.9
%
 
12.6
%
 
(8.3
)%
Mar 31, 2020
 
22.5
 
 
10.6
 
 
(9.4
)
Dec 31, 2019
 
18.6
 
 
9.7
 
 
(10.9
)
Sep 30, 2019
 
20.7
 
 
10.5
 
 
(11.9
)
Jun 30, 2019
 
17.3
 
 
8.9
 
 
(10.2
)

 

Ramp Scenario
+200
Basis
Points
 
+100
Basis
Points
 
-100
Basis
Points
Jun 30, 2020
13.0
%
 
6.7
%
 
(3.2
)%
Mar 31, 2020
7.7
 
 
3.7
 
 
(3.8
)
Dec 31, 2019
9.3
 
 
4.8
 
 
(5.0
)
Sep 30, 2019
10.1
 
 
5.2
 
 
(5.6
)
Jun 30, 2019
8.3
 
 
4.3
 
 
(4.6
)

TABLE 9: MATURITIES AND SENSITIVITIES TO CHANGES IN INTEREST RATES

 
Loans repricing or maturity period
 
 
As of June 30, 2020
One year or less
 
From one to five
years
 
Over five years
 
 
(In thousands)
 
 
 
Total
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
Fixed rate
$
270,078
 
 
$
5,117,468
 
 
$
822,542
 
 
$
6,210,088
 
Variable rate
5,628,606
 
 
20,411
 
 
127
 
 
5,649,144
 
Total commercial
$
5,898,684
 
 
$
5,137,879
 
 
$
822,669
 
 
$
11,859,232
 
Commercial real estate
 
 
 
 
 
 
 
Fixed rate
542,353
 
 
2,163,918
 
 
431,543
 
 
3,137,814
 
Variable rate
5,021,539
 
 
41,392
 
 
 
 
5,062,931
 
Total commercial real estate
$
5,563,892
 
 
$
2,205,310
 
 
$
431,543
 
 
$
8,200,745
 
Home equity
 
 
 
 
 
 
 
Fixed rate
23,244
 
 
4,807
 
 
27
 
 
28,078
 
Variable rate
438,518
 
 
 
 
 
 
438,518
 
Total home equity
$
461,762
 
 
$
4,807
 
 
$
27
 
 
$
466,596
 
Residential real estate
 
 
 
 
 
 
 
Fixed rate
38,039
 
 
11,576
 
 
487,530
 
 
537,145
 
Variable rate
60,409
 
 
341,479
 
 
488,396
 
 
890,284
 
Total residential real estate
$
98,448
 
 
$
353,055
 
 
$
975,926
 
 
$
1,427,429
 
Premium finance receivables - commercial
 
 
 
 
 
 
 
Fixed rate
3,909,677
 
 
90,096
 
 
1
 
 
3,999,774
 
Variable rate
 
 
 
 
 
 
 
Total premium finance receivables - commercial
$
3,909,677
 
 
$
90,096
 
 
$
1
 
 
$
3,999,774
 
Premium finance receivables - life insurance
 
 
 
 
 
 
 
Fixed rate
43,954
 
 
153,947
 
 
21,576
 
 
219,477
 
Variable rate
5,181,325
 
 
 
 
 
 
5,181,325
 
Total premium finance receivables - life insurance
$
5,225,279
 
 
$
153,947
 
 
$
21,576
 
 
$
5,400,802
 
Consumer and other
 
 
 
 
 
 
 
Fixed rate
22,190
 
 
6,456
 
 
1,583
 
 
30,229
 
Variable rate
18,096
 
 
 
 
 
 
18,096
 
Total consumer and other
$
40,286
 
 
$
6,456
 
 
$
1,583
 
 
$
48,325
 
 
 
 
 
 
 
 
 
Total per category
 
 
 
 
 
 
 
Fixed rate
4,849,535
 
 
7,548,268
 
 
1,764,802
 
 
14,162,605
 
Variable rate
16,348,493
 
 
403,282
 
 
488,523
 
 
17,240,298
 
Total loans, net of unearned income
$
21,198,028
 
 
$
7,951,550
 
 
$
2,253,325
 
 
$
31,402,903
 
 
 
 
 
 
 
 
 
Variable Rate Loan Pricing by Index:
 
 
 
 
 
 
 
Prime
 
 
 
 
 
 
$
2,164,995
 
One- month LIBOR
 
 
 
 
 
 
8,661,027
 
Three- month LIBOR
 
 
 
 
 
 
301,327
 
Twelve- month LIBOR
 
 
 
 
 
 
5,846,946
 
Other
 
 
 
 
 
 
266,003
 
Total variable rate
 
 
 
 
 
 
$
17,240,298
 

A PDF accompanying this announcement can be found at http://ml.globenewswire.com/Resource/Download/e89d083e-0f74-47bc-95e6-0d3178a6bc71

Source: Bloomberg

As noted in the table on the previous page, the majority of the Company’s portfolio is tied to LIBOR indices which, as shown in the table above, do not mirror the same changes as the Prime rate which has historically moved when the Federal Reserve raises or lowers interest rates.  Specifically, the Company has $8.7 billion of variable rate loans tied to one-month LIBOR and $5.8 billion of variable rate loans tied to twelve-month LIBOR. The above chart shows:

 
 
Basis Points (bps) Change in
 
 
Prime
 
 
1-month
LIBOR
 
 
12-month
LIBOR
 
 
Second Quarter 2020
 
0
 
bps
-83
 
bps
-45
 
bps
First Quarter 2020
 
-150
 
 
-77
 
 
-100
 
 
Fourth Quarter 2019
 
-25
 
 
-26
 
 
-3
 
 
Third Quarter 2019
 
-50
 
 
-38
 
 
-15
 
 
Second Quarter 2019
 
0
 
 
-9
 
 
-53
 
 

TABLE 10: ALLOWANCE FOR CREDIT LOSSES

 
 
Three Months Ended
Six Months Ended
 
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Jun 30,
 
Jun 30,
(Dollars in thousands)
 
2020
 
2020
 
2019
 
2019
 
2019
2020
 
2019
Allowance for credit losses at beginning of period
 
$
253,482
 
 
$
158,461
 
 
$
163,273
 
 
$
161,901
 
 
$
159,622
 
$
158,461
 
 
$
154,164
 
Cumulative effect adjustment from the adoption of ASU 2016-13
 
 
 
47,418
 
 
 
 
 
 
 
47,418
 
 
 
Provision for credit losses
 
135,053
 
 
52,961
 
 
7,826
 
 
10,834
 
 
24,580
 
188,014
 
 
35,204
 
Other adjustments
 
42
 
 
(73
)
 
30
 
 
(13
)
 
(11
)
(31
)
 
(38
)
Charge-offs:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
5,686
 
 
2,153
 
 
11,222
 
 
6,775
 
 
17,380
 
7,839
 
 
17,883
 
Commercial real estate
 
7,087
 
 
85
 
 
533
 
 
809
 
 
326
 
7,172
 
 
4,060
 
Home equity
 
239
 
 
1,001
 
 
1,330
 
 
1,594
 
 
690
 
1,240
 
 
778
 
Residential real estate
 
208
 
 
356
 
 
483
 
 
25
 
 
287
 
564
 
 
290
 
Premium finance receivables
 
3,434
 
 
3,184
 
 
3,817
 
 
1,866
 
 
5,009
 
6,618
 
 
7,219
 
Consumer and other
 
99
 
 
128
 
 
167
 
 
117
 
 
136
 
227
 
 
238
 
PCD (1)
 
222
 
 
530
 
 
 
 
 
 
 
752
 
 
 
Total charge-offs
 
16,975
 
 
7,437
 
 
17,552
 
 
11,186
 
 
23,828
 
24,412
 
 
30,468
 
Recoveries:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
86
 
 
356
 
 
1,871
 
 
367
 
 
289
 
442
 
 
607
 
Commercial real estate
 
307
 
 
79
 
 
1,404
 
 
385
 
 
247
 
386
 
 
727
 
Home equity
 
36
 
 
294
 
 
166
 
 
183
 
 
68
 
330
 
 
130
 
Residential real estate
 
30
 
 
60
 
 
50
 
 
203
 
 
140
 
90
 
 
169
 
Premium finance receivables
 
833
 
 
1,110
 
 
1,350
 
 
563
 
 
734
 
1,943
 
 
1,290
 
Consumer and other
 
58
 
 
39
 
 
43
 
 
36
 
 
60
 
97
 
 
116
 
PCD (1)
 
222
 
 
214
 
 
 
 
 
 
 
436
 
 
 
Total recoveries
 
1,572
 
 
2,152
 
 
4,884
 
 
1,737
 
 
1,538
 
3,724
 
 
3,039
 
Net charge-offs
 
(15,403
)
 
(5,285
)
 
(12,668
)
 
(9,449
)
 
(22,290
)
(20,688
)
 
(27,429
)
Allowance for credit losses at period end
 
$
373,174
 
 
$
253,482
 
 
$
158,461
 
 
$
163,273
 
 
$
161,901
 
$
373,174
 
 
$
161,901
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized net charge-offs by category as a percentage of its own respective category’s average:
 
 
 
Commercial
 
0.20
%
 
0.09
%
 
0.46
%
 
0.31
%
 
0.85
%
0.15
%
 
0.44
%
Commercial real estate
 
0.34
 
 
0.00
 
 
(0.04
)
 
0.02
 
 
0.00
 
0.17
 
 
0.10
 
Home equity
 
0.17
 
 
0.57
 
 
0.89
 
 
1.08
 
 
0.47
 
0.37
 
 
0.25
 
Residential real estate
 
0.06
 
 
0.10
 
 
0.14
 
 
(0.07
)
 
0.06
 
0.08
 
 
0.03
 
Premium finance receivables
 
0.12
 
 
0.10
 
 
0.28
 
 
0.15
 
 
0.55
 
0.11
 
 
0.16
 
Consumer and other
 
0.22
 
 
0.59
 
 
0.41
 
 
0.27
 
 
0.30
 
0.28
 
 
0.23
 
PCD (1)
 
0.00
 
 
0.32
 
 
 
 
 
 
 
0.25
 
 
 
Total loans, net of unearned income
 
0.20
%
 
0.08
%
 
0.19
%
 
0.15
%
 
0.36
%
0.15
%
 
0.23
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs as a percentage of the provision for credit losses
 
11.41
%
 
9.98
%
 
161.87
%
 
87.22
%
 
90.68
%
11.00
%
 
77.92
%
Loans at period-end
 
$
31,402,903
 
 
$
27,807,321
 
 
$
26,800,290
 
 
$
25,710,171
 
 
$
25,304,659
 
 
 
 
Allowance for loan losses as a percentage of loans at period end
 
1.00
%
 
0.78
%
 
0.59
%
 
0.63
%
 
0.63
%
 
 
 
Allowance for loan and unfunded lending-related commitment losses as a percentage of loans at period end
 
1.19
 
 
0.91
 
 
0.59
 
 
0.64
 
 
0.64
 
 
 
 
Allowance for loan and unfunded lending-related commitment losses as a percentage of loans at period end, excluding PPP loans
 
1.33
 
 
0.91
 
 
0.59
 
 
0.64
 
 
0.64
 
 
 
 

(1)     As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified PCI loans to PCD loans effective January 1, 2020. For prior periods presented, the previously classified PCI charge-offs and recoveries are presented with the non-PCI charge-offs and recoveries in their respective class.

TABLE 11: ALLOWANCE AND PROVISON FOR CREDIT LOSSES BY COMPONENT

 
 
Three Months Ended
Six Months Ended
 
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Jun 30,
 
Jun 30,
(In thousands)
 
2020
 
2020
 
2019
 
2019
 
2019
2020
 
2019
Provision for loan losses
 
$
112,822
 
 
$
50,396
 
 
$
7,704
 
 
$
10,804
 
 
$
24,510
 
$
163,218
 
 
$
35,118
 
Provision for unfunded lending-related commitments losses
 
22,236
 
 
2,569
 
 
122
 
 
30
 
 
70
 
24,805
 
 
86
 
Provision for held-to-maturity securities losses
 
(5
)
 
(4
)
 
 
 
 
 
 
(9
)
 
 
Provision for credit losses
 
$
135,053
 
 
$
52,961
 
 
$
7,826
 
 
$
10,834
 
 
$
24,580
 
$
188,014
 
 
$
35,204
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
 
$
313,510
 
 
$
216,050
 
 
$
156,828
 
 
$
161,763
 
 
$
160,421
 
 
 
 
Allowance for unfunded lending-related commitments losses
 
59,599
 
 
37,362
 
 
1,633
 
 
1,510
 
 
1,480
 
 
 
 
Allowance for loan losses and unfunded lending-related commitments losses
 
373,109
 
 
253,412
 
 
158,461
 
 
163,273
 
 
161,901
 
 
 
 
Allowance for held-to-maturity securities losses
 
65
 
 
70
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses
 
$
373,174
 
 
$
253,482
 
 
$
158,461
 
 
$
163,273
 
 
$
161,901
 
 
 
 

TABLE 12: ALLOWANCE BY LOAN PORTFOLIO

The table below summarizes the calculation of allowance for loan losses and allowance for unfunded lending-related commitments losses for the Company’s core, niche and consumer and purchased loan portfolios, as of June 30, 2020,  March 31, 2020, and December 31, 2019.

 
As of June 30, 2020
As of March 31, 2020
As of December 31, 2019
(Dollars in thousands)
Recorded
Investment
 
Calculated
Allowance
 
% of its
category’s balance
Recorded
Investment
 
Calculated
Allowance
 
% of its
category’s balance
Recorded
Investment
 
Calculated
Allowance
 
% of its
category’s balance
Commercial: (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial, industrial and other, excluding PPP loans
$
8,396,485
 
 
$
130,585
 
 
1.56
%
 
$
8,888,342
 
 
$
104,754
 
 
1.18
%
 
$
8,121,584
 
 
$
64,829
 
 
0.80
%
Commercial real estate: (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and development
1,193,735
 
 
67,333
 
 
5.64
 
 
1,113,863
 
 
31,687
 
 
2.84
 
 
1,075,545
 
 
16,418
 
 
1.53
 
Non-construction
6,397,847
 
 
108,613
 
 
1.70
 
 
6,388,142
 
 
68,914
 
 
1.08
 
 
6,199,042
 
 
51,935
 
 
0.84
 
Home equity (1)
427,668
 
 
11,596
 
 
2.71
 
 
451,804
 
 
11,844
 
 
2.62
 
 
469,498
 
 
3,860
 
 
0.82
 
Residential real estate (1)
1,338,801
 
 
11,200
 
 
0.84
 
 
1,274,351
 
 
11,621
 
 
0.91
 
 
1,246,829
 
 
9,736
 
 
0.78
 
Total core loan portfolio
$
17,754,536
 
 
$
329,327
 
 
1.85
%
 
$
18,116,502
 
 
$
228,820
 
 
1.26
%
 
$
17,112,498
 
 
$
146,778
 
 
0.86
%
Commercial PPP loans
$
3,335,368
 
 
$
4
 
 
0.00
%
 
$
 
 
$
 
 
%
 
$
 
 
$
 
 
%
Premium finance receivables (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial insurance loans
3,999,774
 
 
17,122
 
 
0.43
 
 
3,465,055
 
 
7,426
 
 
0.21
 
 
3,442,027
 
 
8,132
 
 
0.24
 
Life insurance loans
5,277,126
 
 
470
 
 
0.01
 
 
5,084,695
 
 
454
 
 
0.01
 
 
4,935,321
 
 
1,515
 
 
0.03
 
Consumer and other(1)
45,474
 
 
556
 
 
1.22
 
 
34,111
 
 
331
 
 
0.97
 
 
107,053
 
 
1,704
 
 
1.59
 
Total niche and consumer loan portfolio
$
12,657,742
 
 
$
18,152
 
 
0.14
%
 
$
8,583,861
 
 
$
8,211
 
 
0.10
%
 
$
8,484,401
 
 
$
11,351
 
 
0.13
%
Purchased commercial (2)
$
127,379
 
 
$
3,008
 
 
2.36
%
 
$
137,544
 
 
$
2,592
 
 
1.88
%
 
$
164,336
 
 
$
91
 
 
0.06
%
Purchased commercial real estate (2)
609,163
 
 
21,180
 
 
3.48
 
 
683,526
 
 
12,195
 
 
1.78
 
 
745,689
 
 
158
 
 
0.02
 
Purchased home equity (2)
38,928
 
 
593
 
 
1.52
 
 
42,851
 
 
550
 
 
1.28
 
 
43,568
 
 
18
 
 
0.04
 
Purchased residential real estate(2)
88,628
 
 
715
 
 
0.81
 
 
103,038
 
 
929
 
 
0.90
 
 
107,392
 
 
64
 
 
0.06
 
Purchased life insurance loans (2)
123,676
 
 
 
 
 
 
136,944
 
 
 
 
 
 
139,281
 
 
 
 
 
Purchased consumer and other (2)
2,851
 
 
134
 
 
4.70
 
 
3,055
 
 
115
 
 
3.76
 
 
3,125
 
 
1
 
 
0.03
 
Total purchased loan portfolio
$
990,625
 
 
$
25,630
 
 
2.59
%
 
$
1,106,958
 
 
$
16,381
 
 
1.48
%
 
$
1,203,391
 
 
$
332
 
 
0.03
%
Total loans, net of unearned income
$
31,402,903
 
 
$
373,109
 
 
1.19
%
 
$
27,807,321
 
 
$
253,412
 
 
0.91
%
 
$
26,800,290
 
 
$
158,461
 
 
0.59
%
Total loans, net of unearned income, excluding PPP loans
$
28,067,535
 
 
$
373,105
 
 
1.33
%
 
$
27,807,321
 
 
$
253,412
 
 
0.91
%
 
$
26,800,290
 
 
$
158,461
 
 
0.59
%
  1. As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified PCI loans to PCD loans effective January 1, 2020. Excludes PCD loans.
  2. Includes PCD loans.

TABLE 13: LOAN PORTFOLIO AGING

 
 
As of June 30, 2020
 
March 31, 2020
(Dollars in thousands)
 
Non-PCD
 
PCD (1)
 
Total Loans
 
Non-PCD
 
PCD (1)
 
Total Loans
Loan Balances:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
39,589
 
 
$
3,293
 
 
$
42,882
 
 
$
47,661
 
 
$
2,255
 
 
$
49,916
 
90+ days and still accruing
 
1,374
 
 
 
 
1,374
 
 
3
 
 
1,238
 
 
1,241
 
60-89 days past due
 
8,107
 
 
845
 
 
8,952
 
 
8,541
 
 
332
 
 
8,873
 
30-59 days past due
 
22,421
 
 
1,299
 
 
23,720
 
 
86,129
 
 
 
 
86,129
 
Current
 
11,762,808
 
 
19,496
 
 
11,782,304
 
 
8,857,394
 
 
22,333
 
 
8,879,727
 
Total Commercial
 
$
11,834,299
 
 
$
24,933
 
 
$
11,859,232
 
 
$
8,999,728
 
 
$
26,158
 
 
$
9,025,886
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
43,334
 
 
$
21,223
 
 
$
64,557
 
 
$
36,904
 
 
$
25,926
 
 
$
62,830
 
90+ days and still accruing
 
 
 
 
 
 
 
516
 
 
 
 
516
 
60-89 days past due
 
22,402
 
 
4,078
 
 
26,480
 
 
7,415
 
 
2,797
 
 
10,212
 
30-59 days past due
 
56,501
 
 
19,027
 
 
75,528
 
 
65,578
 
 
9,490
 
 
75,068
 
Current
 
7,885,483
 
 
148,697
 
 
8,034,180
 
 
7,863,567
 
 
173,338
 
 
8,036,905
 
Total Commercial real estate
 
$
8,007,720
 
 
$
193,025
 
 
$
8,200,745
 
 
$
7,973,980
 
 
$
211,551
 
 
$
8,185,531
 
Home equity
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
7,261
 
 
$
 
 
$
7,261
 
 
$
7,243
 
 
$
 
 
$
7,243
 
90+ days and still accruing
 
 
 
 
 
 
 
 
 
 
 
 
60-89 days past due
 
 
 
 
 
 
 
214
 
 
 
 
214
 
30-59 days past due
 
1,296
 
 
 
 
1,296
 
 
2,096
 
 
 
 
2,096
 
Current
 
458,039
 
 
 
 
458,039
 
 
485,102
 
 
 
 
485,102
 
Total Home equity
 
$
466,596
 
 
$
 
 
$
466,596
 
 
$
494,655
 
 
$
 
 
$
494,655
 
Residential real estate
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
13,941
 
 
$
5,588
 
 
$
19,529
 
 
$
13,132
 
 
$
5,833
 
 
$
18,965
 
90+ days and still accruing
 
 
 
 
 
 
 
605
 
 
 
 
605
 
60-89 days past due
 
1,318
 
 
188
 
 
1,506
 
 
345
 
 
 
 
345
 
30-59 days past due
 
3,595
 
 
805
 
 
4,400
 
 
26,437
 
 
2,546
 
 
28,983
 
Current
 
1,391,944
 
 
10,050
 
 
1,401,994
 
 
1,319,452
 
 
9,039
 
 
1,328,491
 
Total Residential real estate
 
$
1,410,798
 
 
$
16,631
 
 
$
1,427,429
 
 
$
1,359,971
 
 
$
17,418
 
 
$
1,377,389
 
Premium finance receivables
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
16,460
 
 
$
 
 
$
16,460
 
 
$
21,058
 
 
$
 
 
$
21,058
 
90+ days and still accruing
 
35,638
 
 
 
 
35,638
 
 
16,505
 
 
 
 
16,505
 
60-89 days past due
 
42,353
 
 
 
 
42,353
 
 
12,730
 
 
 
 
12,730
 
30-59 days past due
 
61,160
 
 
 
 
61,160
 
 
70,185
 
 
 
 
70,185
 
Current
 
9,121,289
 
 
123,676
 
 
9,244,965
 
 
8,429,272
 
 
136,944
 
 
8,566,216
 
Total Premium finance receivables
 
$
9,276,900
 
 
$
123,676
 
 
$
9,400,576
 
 
$
8,549,750
 
 
$
136,944
 
 
$
8,686,694
 
Consumer and other
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
255
 
 
$
172
 
 
$
427
 
 
$
232
 
 
$
171
 
 
$
403
 
90+ days and still accruing
 
156
 
 
 
 
156
 
 
78
 
 
 
 
78
 
60-89 days past due
 
4
 
 
 
 
4
 
 
607
 
 
18
 
 
625
 
30-59 days past due
 
281
 
 
 
 
281
 
 
188
 
 
19
 
 
207
 
Current
 
46,159
 
 
1,298
 
 
47,457
 
 
34,441
 
 
1,412
 
 
35,853
 
Total Consumer and other
 
$
46,855
 
 
$
1,470
 
 
$
48,325
 
 
$
35,546
 
 
$
1,620
 
 
$
37,166
 
Total loans, net of unearned income
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual
 
$
120,840
 
 
$
30,276
 
 
$
151,116
 
 
$
126,230
 
 
$
34,185
 
 
$
160,415
 
90+ days and still accruing
 
37,168
 
 
 
 
37,168
 
 
17,707
 
 
1,238
 
 
18,945
 
60-89 days past due
 
74,184
 
 
5,111
 
 
79,295
 
 
29,852
 
 
3,147
 
 
32,999
 
30-59 days past due
 
145,254
 
 
21,131
 
 
166,385
 
 
250,613
 
 
12,055
 
 
262,668
 
Current
 
30,665,722
 
 
303,217
 
 
30,968,939
 
 
26,989,228
 
 
343,066
 
 
27,332,294
 
Total loans, net of unearned income
 
$
31,043,168
 
 
$
359,735
 
 
$
31,402,903
 
 
$
27,413,630
 
 
$
393,691
 
 
$
27,807,321
 

(1)     As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified PCI loans to PCD loans effective January 1, 2020. For prior periods presented, the previously classified PCI loans are presented with the PCD loans in their respective class.

TABLE 14: NON-PERFORMING ASSETS AND TROUBLED DEBT RESTRUCTURINGS ("TDRs")

 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(Dollars in thousands)
2020
 
2020
 
2019
 
2019
 
2019
Loans past due greater than 90 days and still accruing (1):
Non-PCD
PCD(2)
 
Non-PCD
PCD(2)
 
 
 
 
 
 
Commercial
$
1,374
 
$
 
 
$
3
 
1,238
 
 
$
 
 
$
 
 
$
488
 
Commercial real estate
 
 
 
516
 
 
 
 
 
 
 
 
Home equity
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
 
605
 
 
 
 
 
 
 
 
Premium finance receivables
35,638
 
 
 
16,505
 
 
 
11,517
 
 
10,612
 
 
6,940
 
Consumer and other
156
 
 
 
78
 
 
 
163
 
 
53
 
 
172
 
Total loans past due greater than 90 days and still accruing
37,168
 
 
 
17,707
 
1,238
 
 
11,680
 
 
10,665
 
 
7,600
 
Non-accrual loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
39,589
 
3,293
 
 
47,661
 
2,255
 
 
37,224
 
 
43,931
 
 
47,604
 
Commercial real estate
43,334
 
21,223
 
 
36,904
 
25,926
 
 
26,113
 
 
21,557
 
 
20,875
 
Home equity
7,261
 
 
 
7,243
 
 
 
7,363
 
 
7,920
 
 
8,489
 
Residential real estate
13,941
 
5,588
 
 
13,132
 
5,833
 
 
13,797
 
 
13,447
 
 
14,236
 
Premium finance receivables
16,460
 
 
 
21,058
 
 
 
21,180
 
 
16,540
 
 
14,423
 
Consumer and other
255
 
172
 
 
232
 
171
 
 
231
 
 
224
 
 
220
 
Total non-accrual loans
120,840
 
30,276
 
 
126,230
 
34,185
 
 
105,908
 
 
103,619
 
 
105,847
 
Total non-performing loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
40,963
 
3,293
 
 
47,664
 
3,493
 
 
37,224
 
 
43,931
 
 
48,092
 
Commercial real estate
43,334
 
21,223
 
 
37,420
 
25,926
 
 
26,113
 
 
21,557
 
 
20,875
 
Home equity
7,261
 
 
 
7,243
 
 
 
7,363
 
 
7,920
 
 
8,489
 
Residential real estate
13,941
 
5,588
 
 
13,737
 
5,833
 
 
13,797
 
 
13,447
 
 
14,236
 
Premium finance receivables
52,098
 
 
 
37,563
 
 
 
32,697
 
 
27,152
 
 
21,363
 
Consumer and other
411
 
172
 
 
310
 
171
 
 
394
 
 
277
 
 
392
 
Total non-performing loans
$
158,008
 
$
30,276
 
 
$
143,937
 
35,423
 
 
$
117,588
 
 
$
114,284
 
 
$
113,447
 
Other real estate owned
2,409
 
 
 
2,701
 
 
 
5,208
 
 
8,584
 
 
9,920
 
Other real estate owned - from acquisitions
7,788
 
 
 
8,325
 
 
 
9,963
 
 
8,898
 
 
9,917
 
Other repossessed assets
 
 
 
 
 
 
4
 
 
257
 
 
263
 
Total non-performing assets
$
168,205
 
$
30,276
 
 
$
154,963
 
35,423
 
 
$
132,763
 
 
$
132,023
 
 
$
133,547
 
Accruing TDRs not included within non-performing assets
$
47,750
 
$
859
 
 
$
46,995
 
$
54
 
 
$
36,725
 
 
$
45,178
 
 
$
45,862
 
Total non-performing loans by category as a percent of its own respective category’s period-end balance:
 
 
 
 
 
 
 
 
 
 
 
Commercial
0.35
%
13.21
%
 
0.53
%
13.35
%
 
0.45
%
 
0.54
%
 
0.58
%
Commercial real estate
0.54
 
10.99
 
 
0.47
 
12.26
 
 
0.33
 
 
0.29
 
 
0.29
 
Home equity
1.56
 
 
 
1.46
 
 
 
1.44
 
 
1.55
 
 
1.61
 
Residential real estate
0.99
 
33.60
 
 
1.01
 
33.49
 
 
1.02
 
 
1.10
 
 
1.27
 
Premium finance receivables
0.56
 
 
 
0.44
 
 
 
0.39
 
 
0.34
 
 
0.27
 
Consumer and other
0.88
 
11.70
 
 
0.87
 
10.56
 
 
0.36
 
 
0.31
 
 
0.36
 
Total loans, net of unearned income
0.51
%
8.42
%
 
0.53
%
9.00
%
 
0.44
%
 
0.44
%
 
0.45
%
Total non-performing assets as a percentage of total assets
0.46
%
 
 
0.49
%
 
 
0.36
%
 
0.38
%
 
0.40
%
Allowance for loan losses as a percentage of total non-performing loans
166.51
%
 
 
120.46
%
 
 
133.37
%
 
141.54
%
 
141.41
%
  1. As of June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019, and June 30, 2019, no TDRs were past due greater than 90 days and still accruing interest.
  2. As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified PCI loans to PCD loans effective January 1, 2020.

Non-performing Loans Rollforward

 
Three Months Ended
Six Months Ended
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Jun 30,
 
Jun 30,
(In thousands)
2020
 
2020
 
2019
 
2019
 
2019
2020
 
2019
 
Non-PCD
PCD(2)
 
Non-PCD
PCD(2)
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
143,937
 
$
35,423
 
 
$
117,588
 
$
 
 
$
114,284
 
 
$
113,447
 
 
$
117,586
 
$
117,588
 
 
$
113,234
 
Additions from becoming non-performing in the respective period
18,547
 
2,256
 
 
30,390
 
1,805
 
 
30,977
 
 
20,781
 
 
20,567
 
52,998
 
 
44,597
 
Additions from the adoption of ASU 2016-13
 
 
 
 
37,285
 
 
 
 
 
 
 
37,285
 
 
 
Return to performing status
(1,328
)
(1,238
)
 
(317
)
(169
)
 
(243
)
 
(407
)
 
(47
)
(3,052
)
 
(14,124
)
Payments received
(5,408
)
(5,793
)
 
(4,451
)
(3,498
)
 
(19,380
)
 
(16,326
)
 
(5,438
)
(19,150
)
 
(9,462
)
Transfer to OREO and other repossessed assets
 
 
 
(1,297
)
 
 
 
 
(1,493
)
 
(1,486
)
(1,297
)
 
(1,568
)
Charge-offs
(12,512
)
(372
)
 
(2,551
)
 
 
(11,798
)
 
(6,984
)
 
(16,817
)
(15,435
)
 
(20,809
)
Net change for niche loans (1)
14,772
 
 
 
4,575
 
 
 
3,748
 
 
5,266
 
 
(918
)
19,347
 
 
1,579
 
Balance at end of period
$
158,008
 
$
30,276
 
 
$
143,937
 
35,423
 
 
$
117,588
 
 
$
114,284
 
 
$
113,447
 
$
188,284
 
 
$
113,447
 
  1. This includes activity for premium finance receivables and indirect consumer loans.
  2. As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified PCI loans to PCD loans effective January 1, 2020.

TDRs

 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(In thousands)
2020
 
2020
 
2019
 
2019
 
2019
Accruing TDRs:
 
 
 
 
 
 
 
 
 
Commercial
$
5,338
 
 
$
6,500
 
 
$
4,905
 
 
$
14,099
 
 
$
15,923
 
Commercial real estate
19,106
 
 
18,043
 
 
9,754
 
 
10,370
 
 
12,646
 
Residential real estate and other
24,165
 
 
22,506
 
 
22,066
 
 
20,709
 
 
17,293
 
Total accrual
$
48,609
 
 
$
47,049
 
 
$
36,725
 
 
$
45,178
 
 
$
45,862
 
Non-accrual TDRs: (1)
 
 
 
 
 
 
 
 
 
Commercial
$
20,788
 
 
$
17,206
 
 
$
13,834
 
 
$
7,451
 
 
$
21,850
 
Commercial real estate
8,545
 
 
14,420
 
 
7,119
 
 
7,673
 
 
2,854
 
Residential real estate and other
5,606
 
 
4,962
 
 
6,158
 
 
6,006
 
 
5,435
 
Total non-accrual
$
34,939
 
 
$
36,588
 
 
$
27,111
 
 
$
21,130
 
 
$
30,139
 
Total TDRs:
 
 
 
 
 
 
 
 
 
Commercial
$
26,126
 
 
$
23,706
 
 
$
18,739
 
 
$
21,550
 
 
$
37,773
 
Commercial real estate
27,651
 
 
32,463
 
 
16,873
 
 
18,043
 
 
15,500
 
Residential real estate and other
29,771
 
 
27,468
 
 
28,224
 
 
26,715
 
 
22,728
 
Total TDRs
$
83,548
 
 
$
83,637
 
 
$
63,836
 
 
$
66,308
 
 
$
76,001
 

(1)     Included in total non-performing loans.

Other Real Estate Owned

 
Three Months Ended
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
(In thousands)
2020
 
2020
 
2019
 
2019
 
2019
Balance at beginning of period
$
11,026
 
 
$
15,171
 
 
$
17,482
 
 
$
19,837
 
 
$
21,520
 
Disposals/resolved
(612
)
 
(4,793
)
 
(4,860
)
 
(4,501
)
 
(2,397
)
Transfers in at fair value, less costs to sell
 
 
954
 
 
936
 
 
3,008
 
 
1,746
 
Additions from acquisition
 
 
 
 
2,179
 
 
 
 
 
Fair value adjustments
(217
)
 
(306
)
 
(566
)
 
(862
)
 
(1,032
)
Balance at end of period
$
10,197
 
 
$
11,026
 
 
$
15,171
 
 
$
17,482
 
 
$
19,837
 
 
 
 
 
 
 
 
 
 
 
 
Period End
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Balance by Property Type:
2020
 
2020
 
2019
 
2019
 
2019
Residential real estate
$
1,382
 
 
$
1,684
 
 
$
1,016
 
 
$
1,250
 
 
$
1,312
 
Residential real estate development
 
 
 
 
810
 
 
1,282
 
 
1,282
 
Commercial real estate
8,815
 
 
9,342
 
 
13,345
 
 
14,950
 
 
17,243
 
Total
$
10,197
 
 
$
11,026
 
 
$
15,171
 
 
$
17,482
 
 
$
19,837
 

TABLE 15: NON-INTEREST INCOME

 
Three Months Ended
 
Q2 2020 compared to
Q1 2020
 
Q2 2020 compared to
Q2 2019
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
 
 
(Dollars in thousands)
2020
 
2020
 
2019
 
2019
 
2019
 
$ Change
 
% Change
 
$ Change
 
% Change
Brokerage
$
4,147
 
 
$
5,281
 
 
$
4,859
 
 
$
4,686
 
 
$
4,764
 
 
$
(1,134
)
 
(21
)%
 
$
(617
)
 
(13
)%
Trust and asset management
18,489
 
 
20,660
 
 
20,140
 
 
19,313
 
 
19,375
 
 
(2,171
)
 
(11
)
 
(886
)
 
(5
)
Total wealth management
22,636
 
 
25,941
 
 
24,999
 
 
23,999
 
 
24,139
 
 
(3,305
)
 
(13
)
 
(1,503
)
 
(6
)
Mortgage banking
102,324
 
 
48,326
 
 
47,860
 
 
50,864
 
 
37,411
 
 
53,998
 
 
112
 
 
64,913
 
 
174
 
Service charges on deposit accounts
10,420
 
 
11,265
 
 
10,973
 
 
9,972
 
 
9,277
 
 
(845
)
 
(8
)
 
1,143
 
 
12
 
Gains (losses) on investment securities, net
808
 
 
(4,359
)
 
587
 
 
710
 
 
864
 
 
5,167
 
 
NM
 
 
(56
)
 
(6
)
Fees from covered call options
 
 
2,292
 
 
1,243
 
 
 
 
643
 
 
(2,292
)
 
(100
)
 
(643
)
 
(100
)
Trading (losses) gains, net
(634
)
 
(451
)
 
46
 
 
11
 
 
(44
)
 
(183
)
 
(41
)
 
(590
)
 
NM
 
Operating lease income, net
11,785
 
 
11,984
 
 
12,487
 
 
12,025
 
 
11,733
 
 
(199
)
 
(2
)
 
52
 
 
 
Other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap fees
5,693
 
 
6,066
 
 
2,206
 
 
4,811
 
 
3,224
 
 
(373
)
 
(6
)
 
2,469
 
 
77
 
BOLI
1,950
 
 
(1,284
)
 
1,377
 
 
830
 
 
1,149
 
 
3,234
 
 
NM
 
 
801
 
 
70
 
Administrative services
933
 
 
1,112
 
 
1,072
 
 
1,086
 
 
1,009
 
 
(179
)
 
(16
)
 
(76
)
 
(8
)
Foreign currency remeasurement (losses) gains
(208
)
 
(151
)
 
261
 
 
(55
)
 
113
 
 
(57
)
 
(38
)
 
(321
)
 
NM
 
Early pay-offs of capital leases
275
 
 
74
 
 
24
 
 
6
 
 
 
 
201
 
 
272
 
 
275
 
 
NM
 
Miscellaneous
6,011
 
 
12,427
 
 
9,085
 
 
10,878
 
 
8,640
 
 
(6,416
)
 
(52
)
 
(2,629
)
 
(30
)
Total Other
14,654
 
 
18,244
 
 
14,025
 
 
17,556
 
 
14,135
 
 
(3,590
)
 
(20
)
 
519
 
 
4
 
Total Non-Interest Income
$
161,993
 
 
$
113,242
 
 
$
112,220
 
 
$
115,137
 
 
$
98,158
 
 
$
48,751
 
 
43
%
 
$
63,835
 
 
65
%

NM - Not meaningful.

 
Six Months Ended
 
 
 
 
 
Jun 30,
 
Jun 30,
 
$
 
%
(Dollars in thousands)
2020
 
2019
 
Change
 
Change
Brokerage
$
9,428
 
 
$
9,280
 
 
$
148
 
 
2
%
Trust and asset management
39,149
 
 
38,836
 
 
313
 
 
1
 
Total wealth management
48,577
 
 
48,116
 
 
461
 
 
1
 
Mortgage banking
150,650
 
 
55,569
 
 
95,081
 
 
171
 
Service charges on deposit accounts
21,685
 
 
18,125
 
 
3,560
 
 
20
 
(Losses) gains on investment securities, net
(3,551
)
 
2,228
 
 
(5,779
)
 
NM
 
Fees from covered call options
2,292
 
 
2,427
 
 
(135
)
 
(6
)
Trading losses, net
(1,085
)
 
(215
)
 
(870
)
 
NM
 
Operating lease income, net
23,769
 
 
22,529
 
 
1,240
 
 
6
 
Other:
 
 
 
 
 
 
 
Interest rate swap fees
11,759
 
 
6,055
 
 
5,704
 
 
94
 
BOLI
666
 
 
2,740
 
 
(2,074
)
 
(76
)
Administrative services
2,045
 
 
2,039
 
 
6
 
 
 
Foreign currency remeasurement (loss) gain
(359
)
 
577
 
 
(936
)
 
NM
 
Early pay-offs of leases
349
 
 
5
 
 
344
 
 
NM
 
Miscellaneous
18,438
 
 
19,620
 
 
(1,182
)
 
(6
)
Total Other
32,898
 
 
31,036
 
 
1,862
 
 
6
 
Total Non-Interest Income
$
275,235
 
 
$
179,815
 
 
$
95,420
 
 
53
%

NM - Not meaningful.

TABLE 16: MORTGAGE BANKING

 
Three Months Ended
Six Months Ended
(Dollars in thousands)
Jun 30,
2020
 
Mar 31,
2020
 
Dec 31,
2019
 
Sep 30,
2019
 
Jun 30,
2019
Jun 30,
2020
 
Jun 30,
2019
Originations and Commitments:
 
 
 
 
 
 
 
 
 
 
 
 
Retail originations
$
1,588,932
 
 
$
773,144
 
 
$
782,122
 
 
$
913,631
 
 
$
669,510
 
$
2,362,076
 
 
$
1,035,112
 
Correspondent originations
 
 
 
 
4,024
 
 
50,639
 
 
182,966
 
 
 
331,066
 
Veterans First originations
621,878
 
 
442,957
 
 
459,236
 
 
456,005
 
 
301,324
 
1,064,835
 
 
466,086
 
Total originations for sale (A)
$
2,210,810
 
 
$
1,216,101
 
 
$
1,245,382
 
 
$
1,420,275
 
 
$
1,153,800
 
$
3,426,911
 
 
$
1,832,264
 
Originations for investment
56,954
 
 
73,727
 
 
105,911
 
 
154,897
 
 
106,237
 
130,681
 
 
199,926
 
Total originations
$
2,267,764
 
 
$
1,289,828
 
 
$
1,351,293
 
 
$
1,575,172
 
 
$
1,260,037
 
$
3,557,592
 
 
$
2,032,190
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases as a percentage of originations for sale
30
%
 
37
%
 
40
%
 
48
%
 
63
%
32
%
 
64
%
Refinances as a percentage of originations for sale
70
 
 
63
 
 
60
 
 
52
 
 
37
 
68
 
 
36
 
Total
100
%
 
100
%
 
100
%
 
100
%
 
100
%
100
%
 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Mandatory commitments to fund originations for sale (1)
$
1,275,648
 
 
$
1,375,162
 
 
$
372,357
 
 
$
433,009
 
 
$
475,618
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Production Margin:
 
 
 
 
 
 
 
 
 
 
 
 
Production revenue (B) (2)
$
93,433
 
 
$
49,327
 
 
$
34,622
 
 
$
40,924
 
 
$
29,895
 
$
142,760
 
 
$
46,501
 
Production margin (B / A)
4.23
%
 
4.06
%
 
2.78
%
 
2.88
%
 
2.59
%
4.17
%
 
2.54
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage Servicing:
 
 
 
 
 
 
 
 
 
 
 
 
Loans serviced for others (C)
$
9,188,285
 
 
$
8,314,634
 
 
$
8,243,251
 
 
$
7,901,045
 
 
$
7,515,186
 
 
 
 
MSRs, at fair value (D)
77,203
 
 
73,504
 
 
85,638
 
 
75,585
 
 
72,850
 
 
 
 
Percentage of MSRs to loans serviced for others (D / C)
0.84
%
 
0.88
%
 
1.04
%
 
0.96
%
 
0.97
%
 
 
 
Servicing income
$
6,908
 
 
$
7,031
 
 
$
6,247
 
 
$
5,989
 
 
$
5,460
 
$
13,939
 
 
$
10,920
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Components of MSR:
 
 
 
 
 
 
 
 
 
 
 
 
MSR - current period capitalization
$
20,351
 
 
$
9,447
 
 
$
14,532
 
 
$
14,029
 
 
$
9,802
 
$
29,798
 
 
$
16,382
 
MSR - collection of expected cash flows - paydowns
(419
)
 
(547
)
 
(483
)
 
(456
)
 
(457
)
(966
)
 
(962
)
MSR - collection of expected cash flows - payoffs
(8,252
)
 
(6,476
)
 
(6,325
)
 
(6,781
)
 
(3,619
)
(14,728
)
 
(5,111
)
Valuation:
 
 
 
 
 
 
 
 
 
 
 
 
MSR - changes in fair value model assumptions
(7,982
)
 
(14,557
)
 
2,329
 
 
(4,058
)
 
(4,305
)
(22,539
)
 
(13,049
)
Gain (loss) on derivative contract held as an economic hedge, net
589
 
 
4,160
 
 
(483
)
 
82
 
 
920
 
4,749
 
 
920
 
MSR valuation adjustment, net of gain/(loss) on derivative contract held as an economic hedge
$
(7,393
)
 
$
(10,397
)
 
$
1,846
 
 
$
(3,976
)
 
$
(3,385
)
$
(17,790
)
 
$
(12,129
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Mortgage Banking Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
Production revenue (2)
$
93,433
 
 
$
49,327
 
 
$
34,622
 
 
$
40,924
 
 
$
29,895
 
$
142,760
 
 
$
46,501
 
Servicing income
6,908
 
 
7,031
 
 
6,247
 
 
5,989
 
 
5,460
 
13,939
 
 
10,920
 
MSR activity
4,287
 
 
(7,973
)
 
9,570
 
 
2,816
 
 
2,341
 
(3,686
)
 
(1,820
)
Other
(2,304
)
 
(59
)
 
(2,579
)
 
1,135
 
 
(285
)
(2,363
)
 
(32
)
Total mortgage banking revenue
$
102,324
 
 
$
48,326
 
 
$
47,860
 
 
$
50,864
 
 
$
37,411
 
$
150,650
 
 
$
55,569
 
  1. Certain volume adjusted for the estimated pull-through rate of the loan, which represents the Company’s best estimate of the likelihood that a committed loan will ultimately fund.
  2. Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, processing and other related activities, and excludes servicing fees, changes in the fair value of servicing rights and changes to the mortgage recourse obligation and other non-production revenue.

TABLE 17: NON-INTEREST EXPENSE

 
Three Months Ended
 
Q2 2020 compared to
Q1 2020
 
Q2 2020 compared to
Q2 2019
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
 
 
(Dollars in thousands)
2020
 
2020
 
2019
 
2019
 
2019
 
$ Change
 
% Change
 
$ Change
 
% Change
Salaries and employee benefits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries
$
87,105
 
 
$
81,286
 
 
$
82,888
 
 
$
78,067
 
 
$
75,360
 
 
$
5,819
 
 
7
%
 
$
11,745
 
 
16
%
Commissions and incentive compensation
46,151
 
 
31,575
 
 
40,226
 
 
40,289
 
 
36,486
 
 
14,576
 
 
46
 
 
9,665
 
 
26
 
Benefits
20,900
 
 
23,901
 
 
22,827
 
 
22,668
 
 
21,886
 
 
(3,001
)
 
(13
)
 
(986
)
 
(5
)
Total salaries and employee benefits
154,156
 
 
136,762
 
 
145,941
 
 
141,024
 
 
133,732
 
 
17,394
 
 
13
 
 
20,424
 
 
15
 
Equipment
15,846
 
 
14,834
 
 
14,485
 
 
13,314
 
 
12,759
 
 
1,012
 
 
7
 
 
3,087
 
 
24
 
Operating lease equipment
9,292
 
 
9,260
 
 
9,766
 
 
8,907
 
 
8,768
 
 
32
 
 
 
 
524
 
 
6
 
Occupancy, net
16,893
 
 
17,547
 
 
17,132
 
 
14,991
 
 
15,921
 
 
(654
)
 
(4
)
 
972
 
 
6
 
Data processing
10,406
 
 
8,373
 
 
7,569
 
 
6,522
 
 
6,204
 
 
2,033
 
 
24
 
 
4,202
 
 
68
 
Advertising and marketing
7,704
 
 
10,862
 
 
12,517
 
 
13,375
 
 
12,845
 
 
(3,158
)
 
(29
)
 
(5,141
)
 
(40
)
Professional fees
7,687
 
 
6,721
 
 
7,650
 
 
8,037
 
 
6,228
 
 
966
 
 
14
 
 
1,459
 
 
23
 
Amortization of other intangible assets
2,820
 
 
2,863
 
 
3,017
 
 
2,928
 
 
2,957
 
 
(43
)
 
(2
)
 
(137
)
 
(5
)
FDIC insurance
7,081
 
 
4,135
 
 
1,348
 
 
148
 
 
4,127
 
 
2,946
 
 
71
 
 
2,954
 
 
72
 
OREO expense, net
237
 
 
(876
)
 
536
 
 
1,170
 
 
1,290
 
 
1,113
 
 
NM
 
 
(1,053
)
 
(82
)
Other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commissions - 3rd party brokers
707
 
 
865
 
 
717
 
 
734
 
 
749
 
 
(158
)
 
(18
)
 
(42
)
 
(6
)
Postage
1,591
 
 
1,949
 
 
2,220
 
 
2,321
 
 
2,606
 
 
(358
)
 
(18
)
 
(1,015
)
 
(39
)
Miscellaneous
24,948
 
 
21,346
 
 
26,693
 
 
21,083
 
 
21,421
 
 
3,602
 
 
17
 
 
3,527
 
 
16
 
Total other
27,246
 
 
24,160
 
 
29,630
 
 
24,138
 
 
24,776
 
 
3,086
 
 
13
 
 
2,470
 
 
10
 
Total Non-Interest Expense
$
259,368
 
 
$
234,641
 
 
$
249,591
 
 
$
234,554
 
 
$
229,607
 
 
$
24,727
 
 
11
%
 
$
29,761
 
 
13
%

NM - Not meaningful.

 
 
Six Months Ended
 
 
 
 
 
Jun 30,
 
Jun 30,
$
 
%
(Dollars in thousands)
 
2020
 
2019
Change
 
Change
Salaries and employee benefits:
 
 
 
 
 
 
 
Salaries
 
$
168,391
 
 
$
149,397
 
$
18,994
 
 
13
%
Commissions and incentive compensation
 
77,726
 
 
68,085
 
9,641
 
 
14
 
Benefits
 
44,801
 
 
41,973
 
2,828
 
 
7
 
Total salaries and employee benefits
 
290,918
 
 
259,455
 
31,463
 
 
12
 
Equipment
 
30,680
 
 
24,529
 
6,151
 
 
25
 
Operating lease equipment
 
18,552
 
 
17,087
 
1,465
 
 
9
 
Occupancy, net
 
34,440
 
 
32,166
 
2,274
 
 
7
 
Data processing
 
18,779
 
 
13,729
 
5,050
 
 
37
 
Advertising and marketing
 
18,566
 
 
22,703
 
(4,137
)
 
(18
)
Professional fees
 
14,408
 
 
11,784
 
2,624
 
 
22
 
Amortization of other intangible assets
 
5,683
 
 
5,899
 
(216
)
 
(4
)
FDIC insurance
 
11,216
 
 
7,703
 
3,513
 
 
46
 
OREO expense, net
 
(639
)
 
1,922
 
(2,561
)
 
NM
 
Other:
 
 
 
 
 
 
 
Commissions - 3rd party brokers
 
1,572
 
 
1,467
 
105
 
 
7
 
Postage
 
3,540
 
 
5,056
 
(1,516
)
 
(30
)
Miscellaneous
 
46,294
 
 
40,481
 
5,813
 
 
14
 
Total other
 
51,406
 
 
47,004
 
4,402
 
 
9
 
Total Non-Interest Expense
 
$
494,009
 
 
$
443,981
 
$
50,028
 
 
11
%

NM - Not meaningful.

TABLE 18: SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES/RATIOS

The accounting and reporting policies of Wintrust conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures and ratios are used by management to evaluate and measure the Company’s performance. These include taxable-equivalent net interest income (including its individual components), taxable-equivalent net interest margin (including its individual components), the taxable-equivalent efficiency ratio, tangible common equity ratio, tangible book value per common share, return on average tangible common equity, pre-tax income, excluding provision for credit losses and pre-tax income, excluding provision for credit losses and MSR valuation adjustment. Management believes that these measures and ratios provide users of the Company’s financial information a more meaningful view of the performance of the Company's interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency. Other financial holding companies may define or calculate these measures and ratios differently.

Management reviews yields on certain asset categories and the net interest margin of the Company and its banking subsidiaries on a fully taxable-equivalent basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a fully taxable-equivalent basis is also used in the calculation of the Company’s efficiency ratio. The efficiency ratio, which is calculated by dividing non-interest expense by total taxable-equivalent net revenue (less securities gains or losses), measures how much it costs to produce one dollar of revenue. Securities gains or losses are excluded from this calculation to better match revenue from daily operations to operational expenses. Management considers the tangible common equity ratio and tangible book value per common share as useful measurements of the Company’s equity.  The Company references the return on average tangible common equity as a measurement of profitability. Management considers pre-tax income, excluding provision for credit losses and pre-tax income, excluding provision for credit losses and MSR valuation adjustment as useful measurements of the Company's core net income.

 
Three Months Ended
Six Months Ended
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Jun 30,
 
Jun 30,
(Dollars and shares in thousands)
2020
 
2020
 
2019
 
2019
 
2019
2020
 
2019
Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio:
 
 
 
(A) Interest Income (GAAP)
$
329,816
 
 
$
344,067
 
 
$
349,731
 
 
$
354,627
 
 
$
346,814
 
$
673,883
 
 
$
680,784
 
Taxable-equivalent adjustment:
 
 
 
 
 
 
 
 
 
 
 
 
 - Loans
576
 
 
860
 
 
892
 
 
978
 
 
1,031
 
1,436
 
 
2,065
 
 - Liquidity Management Assets
538
 
 
551
 
 
573
 
 
574
 
 
568
 
1,089
 
 
1,133
 
 - Other Earning Assets
3
 
 
2
 
 
1
 
 
5
 
 
1
 
5
 
 
3
 
(B) Interest Income (non-GAAP)
$
330,933
 
 
$
345,480
 
 
$
351,197
 
 
$
356,184
 
 
$
348,414
 
$
676,413
 
 
$
683,985
 
(C) Interest Expense (GAAP)
$
66,685
 
 
$
82,624
 
 
$
87,852
 
 
$
89,775
 
 
$
80,612
 
$
149,309
 
 
$
152,596
 
(D) Net Interest Income (GAAP) (A minus C)
$
263,131
 
 
$
261,443
 
 
$
261,879
 
 
$
264,852
 
 
$
266,202
 
$
524,574
 
 
$
528,188
 
(E) Net Interest Income (non-GAAP) (B minus C)
$
264,248
 
 
$
262,856
 
 
$
263,345
 
 
$
266,409
 
 
$
267,802
 
$
527,104
 
 
$
531,389
 
Net interest margin (GAAP)
2.73
%
 
3.12
%
 
3.17
%
 
3.37
%
 
3.62
%
2.91
%
 
3.66
%
Net interest margin, fully taxable-equivalent (non-GAAP)
2.74
%
 
3.14
%
 
3.19
%
 
3.39
%
 
3.64
%
2.93
%
 
3.68
%
(F) Non-interest income
$
161,993
 
 
$
113,242
 
 
$
112,220
 
 
$
115,137
 
 
$
98,158
 
$
275,235
 
 
$
179,815
 
(G) Gains (losses) on investment securities, net
808
 
 
(4,359
)
 
587
 
 
710
 
 
864
 
(3,551
)
 
2,228
 
(H) Non-interest expense
259,368
 
 
234,641
 
 
249,591
 
 
234,554
 
 
229,607
 
494,009
 
 
443,981
 
Efficiency ratio (H/(D+F-G))
61.13
%
 
61.90
%
 
66.82
%
 
61.84
%
 
63.17
%
61.49
%
 
62.91
%
Efficiency ratio (non-GAAP) (H/(E+F-G))
60.97
%
 
61.67
%
 
66.56
%
 
61.59
%
 
62.89
%
61.30
%
 
62.62
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Tangible Common Equity Ratio:
 
 
 
Total shareholders’ equity (GAAP)
$
3,990,218
 
 
$
3,700,393
 
 
$
3,691,250
 
 
$
3,540,325
 
 
$
3,446,950
 
 
 
 
Less: Non-convertible preferred stock (GAAP)
(412,500
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
 
 
 
Less: Intangible assets (GAAP)
(685,581
)
 
(687,626
)
 
(692,277
)
 
(627,972
)
 
(631,499
)
 
 
 
(I) Total tangible common shareholders’ equity (non-GAAP)
$
2,892,137
 
 
$
2,887,767
 
 
$
2,873,973
 
 
$
2,787,353
 
 
$
2,690,451
 
 
 
 
(J) Total assets (GAAP)
$
43,540,017
 
 
$
38,799,847
 
 
$
36,620,583
 
 
$
34,911,902
 
 
$
33,641,769
 
 
 
 
Less: Intangible assets (GAAP)
(685,581
)
 
(687,626
)
 
(692,277
)
 
(627,972
)
 
(631,499
)
 
 
 
(K) Total tangible assets (non-GAAP)
$
42,854,436
 
 
$
38,112,221
 
 
$
35,928,306
 
 
$
34,283,930
 
 
$
33,010,270
 
 
 
 
Common equity to assets ratio (GAAP) (L/J)
8.2
%
 
9.2
%
 
9.7
%
 
9.8
%
 
9.9
%
 
 
 
Tangible common equity ratio (non-GAAP) (I/K)
6.7
%
 
7.6
%
 
8.0
%
 
8.1
%
 
8.2
%
 
 
 

 

 
Three Months Ended
Six Months Ended
 
Jun 30,
 
Mar 31,
 
Dec 31,
 
Sep 30,
 
Jun 30,
Jun 30,
 
Jun 30,
(Dollars and shares in thousands)
2020
 
2020
 
2019
 
2019
 
2019
2020
 
2019
Reconciliation of Non-GAAP Tangible Book Value per Common Share:
 
 
 
Total shareholders’ equity
$
3,990,218
 
 
$
3,700,393
 
 
$
3,691,250
 
 
$
3,540,325
 
 
$
3,446,950
 
 
 
 
Less: Preferred stock
(412,500
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
 
 
 
(L) Total common equity
$
3,577,718
 
 
$
3,575,393
 
 
$
3,566,250
 
 
$
3,415,325
 
 
$
3,321,950
 
 
 
 
(M) Actual common shares outstanding
57,574
 
 
57,545
 
 
57,822
 
 
56,698
 
 
56,668
 
 
 
 
Book value per common share (L/M)
$
62.14
 
 
$
62.13
 
 
$
61.68
 
 
$
60.24
 
 
$
58.62
 
 
 
 
Tangible book value per common share (non-GAAP) (I/M)
$
50.23
 
 
$
50.18
 
 
$
49.70
 
 
$
49.16
 
 
$
47.48
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Return on Average Tangible Common Equity:
 
 
 
(N) Net income applicable to common shares
$
19,609
 
 
$
60,762
 
 
$
83,914
 
 
$
97,071
 
 
$
79,416
 
$
80,371
 
 
$
166,512
 
Add: Intangible asset amortization
2,820
 
 
2,863
 
 
3,017
 
 
2,928
 
 
2,957
 
5,683
 
 
5,899
 
Less: Tax effect of intangible asset amortization
(832
)
 
(799
)
 
(793
)
 
(773
)
 
(771
)
(1,608
)
 
(1,502
)
After-tax intangible asset amortization
1,988
 
 
2,064
 
 
2,224
 
 
2,155
 
 
2,186
 
4,075
 
 
4,397
 
(O) Tangible net income applicable to common shares (non-GAAP)
$
21,597
 
 
$
62,826
 
 
$
86,138
 
 
$
99,226
 
 
$
81,602
 
$
84,446
 
 
$
170,909
 
Total average shareholders' equity
$
3,908,846
 
 
$
3,710,169
 
 
$
3,622,184
 
 
$
3,496,714
 
 
$
3,414,340
 
$
3,809,508
 
 
$
3,362,000
 
Less: Average preferred stock
(273,489
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
 
(125,000
)
(199,245
)
 
(125,000
)
(P) Total average common shareholders' equity
$
3,635,357
 
 
$
3,585,169
 
 
$
3,497,184
 
 
$
3,371,714
 
 
$
3,289,340
 
$
3,610,263
 
 
$
3,237,000
 
Less: Average intangible assets
(686,526
)
 
(690,777
)
 
(689,286
)
 
(630,279
)
 
(624,794
)
(688,652
)
 
(623,524
)
(Q) Total average tangible common shareholders’ equity (non-GAAP)
$
2,948,831
 
 
$
2,894,392
 
 
$
2,807,898
 
 
$
2,741,435
 
 
$
2,664,546
 
$
2,921,611
 
 
$
2,613,476
 
Return on average common equity, annualized  (N/P)
2.17
%
 
6.82
%
 
9.52
%
 
11.42
%
 
9.68
%
4.48
%
 
10.37
%
Return on average tangible common equity, annualized (non-GAAP) (O/Q)
2.95
%
 
8.73
%
 
12.17
%
 
14.36
%
 
12.28
%
5.81
%
 
13.19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income and Pre-Tax, Pre-Provision, Pre-MSR Adjustment Income:
 
 
 
 
 
Income before taxes
$
30,703
 
 
$
87,083
 
 
$
116,682
 
 
$
134,601
 
 
$
110,173
 
$
117,786
 
 
$
228,818
 
Add:  Provision for credit losses
135,053
 
 
52,961
 
 
7,826
 
 
10,834
 
 
24,580
 
188,014
 
 
35,204
 
Pre-tax income, excluding provision for credit losses (non-GAAP)
$
165,756
 
 
$
140,044
 
 
$
124,508
 
 
$
145,435
 
 
$
134,753
 
$
305,800
 
 
$
264,022
 
Less: MSR valuation adjustment, net of (loss)/gain on derivative contract held as an economic hedge
$
(7,393
)
 
$
(10,397
)
 
$
1,846
 
 
$
(3,976
)
 
$
(3,385
)
$
(17,790
)
 
$
(12,129
)
Pre-tax income, excluding provision for credit losses and MSR valuation adjustments (non-GAAP)
$
173,149
 
 
$
150,441
 
 
$
122,662
 
 
$
149,411
 
 
$
138,138
 
$
323,590
 
 
$
276,151
 

WINTRUST SUBSIDIARIES AND LOCATIONS

Wintrust is a financial holding company whose common stock is traded on the Nasdaq Global Select Market (Nasdaq: WTFC). Its 15 community bank subsidiaries are: Lake Forest Bank & Trust Company, N.A., Hinsdale Bank & Trust Company, N.A., Wintrust Bank, N.A., in Chicago, Libertyville Bank & Trust Company, N.A., Barrington Bank & Trust Company, N.A., Crystal Lake Bank & Trust Company, N.A., Northbrook Bank & Trust Company, N.A., Schaumburg Bank & Trust Company, N.A., Village Bank & Trust, N.A., in Arlington Heights, Beverly Bank & Trust Company, N.A. in Chicago, Wheaton Bank & Trust Company, N.A., State Bank of The Lakes, N.A., in Antioch, Old Plank Trail Community Bank, N.A. in New Lenox, St. Charles Bank & Trust Company, N.A. and Town Bank, N.A., in Hartland, Wisconsin.

In addition to the locations noted above, the banks also operate facilities in Illinois in Addison, Algonquin, Aurora, Bloomingdale, Buffalo Grove, Burbank, Cary, Clarendon Hills, Crete, Countryside, Darien, Deerfield, Des Plaines, Downers Grove, Elgin, Elk Grove Village, Elmhurst, Evanston, Evergreen Park, Frankfort, Geneva, Glen Ellyn, Glencoe, Glenview, Gurnee, Grayslake, Hanover Park, Highland Park, Highwood, Hoffman Estates, Homer Glen, Island Lake, Itasca, Joliet, Lake Bluff, Lake Villa, Lansing, Lemont, Lindenhurst, Lynwood, Markham, Maywood, McHenry, Mokena, Mount Prospect, Mundelein, Naperville, North Chicago, Northfield, Norridge, Oak Lawn, Oak Brook, Orland Park, Palatine, Park Ridge, Prospect Heights, Ravinia, Riverside, Rolling Meadows, Roselle, Round Lake Beach, Shorewood, Skokie, South Holland, South Elgin, Spring Grove, Steger, Stone Park, Vernon Hills, Wauconda, Waukegan, Western Springs, Willowbrook, Wilmette, Winnetka and Wood Dale, and in Wisconsin in Albany, Burlington, Clinton, Darlington, Delafield, Delavan, Elm Grove, Genoa City, Kenosha, Lake Geneva, Madison, Menomonee Falls, Milwaukee, Monroe, Pewaukee, Racine, Sharon, Wales, Walworth and Wind Lake, and in Dyer, Indiana and in Naples, Florida.

Additionally, the Company operates various non-bank business units:

  • FIRST Insurance Funding, a division of Lake Forest Bank & Trust Company, N.A., and Wintrust Life Finance, a division of Lake Forest Bank & Trust Company, N.A., serve commercial and life insurance loan customers, respectively, throughout the United States.
  • First Insurance Funding of Canada serves commercial insurance loan customers throughout Canada.
  • Tricom, Inc. of Milwaukee provides high-yielding, short-term accounts receivable financing and value-added out-sourced administrative services, such as data processing of payrolls, billing and cash management services, to temporary staffing service clients located throughout the United States.
  • Wintrust Mortgage, a division of Barrington Bank & Trust Company, N.A., engages primarily in the origination and purchase of residential mortgages for sale into the secondary market through origination offices located throughout the United States. Loans are also originated nationwide through relationships with wholesale and correspondent offices.
  • Wintrust Investments, LLC is a broker-dealer providing a full range of private client and brokerage services to clients and correspondent banks located primarily in the Midwest.
  • Great Lakes Advisors LLC provides money management services and advisory services to individual accounts.
  • The Chicago Trust Company, N.A., a trust subsidiary, allows Wintrust to service customers’ trust and investment needs at each banking location.
  • Wintrust Asset Finance offers direct leasing opportunities.
  • CDEC provides Qualified Intermediary services (as defined by U.S. Treasury regulations) for taxpayers seeking to structure tax-deferred like-kind exchanges under Internal Revenue Code Section 1031.

FORWARD-LOOKING STATEMENTS

This document contains forward-looking statements within the meaning of federal securities laws. Forward-looking information can be identified through the use of words such as “intend,” “plan,” “project,” “expect,” “anticipate,” “believe,” “estimate,” “contemplate,” “possible,” “will,” “may,” “should,” “would” and “could.” Forward-looking statements and information are not historical facts, are premised on many factors and assumptions, and represent only management’s expectations, estimates and projections regarding future events. Similarly, these statements are not guarantees of future performance and involve certain risks and uncertainties that are difficult to predict, such as the impacts of the COVID-19 pandemic, and which may include, but are not limited to, those listed below and the Risk Factors discussed under Item 1A of the Company’s 2019 Annual Report on Form 10-K and in any of the Company’s subsequent SEC filings. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe harbor provisions. Such forward-looking statements may be deemed to include, among other things, statements relating to the Company’s future financial performance, the performance of its loan portfolio, the expected amount of future credit reserves and charge-offs, delinquency trends, growth plans, regulatory developments, securities that the Company may offer from time to time, and management’s long-term performance goals, as well as statements relating to the anticipated effects on financial condition and results of operations from expected developments or events, the Company’s business and growth strategies, including future acquisitions of banks, specialty finance or wealth management businesses, internal growth and plans to form additional de novo banks or branch offices. Actual results could differ materially from those addressed in the forward-looking statements as a result of numerous factors, including the following:

  • the severity, magnitude and duration of the COVID-19 pandemic and the direct and indirect impact of such pandemic, as well as responses to the pandemic by the government, businesses and consumers, on our operations and personnel, commercial activity and demand across our business and our customers’ businesses;
  • the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect the Company’s liquidity and capital positions, impair the ability of our borrowers to repay outstanding loans, impair collateral values and further increase our allowance for credit losses;
  • the impact of the COVID-19 pandemic on our financial results, including possible lost revenue and increased expenses (including the cost of capital), as well as possible goodwill impairment charges;
  • economic conditions that affect the economy, housing prices, the job market and other factors that may adversely affect the Company’s liquidity and the performance of its loan portfolios, particularly in the markets in which it operates;
  • negative effects suffered by us or our customers resulting from changes in U.S. trade policies;
  • the extent of defaults and losses on the Company’s loan portfolio, which may require further increases in its allowance for credit losses;
  • estimates of fair value of certain of the Company’s assets and liabilities, which could change in value significantly from period to period;
  • the financial success and economic viability of the borrowers of our commercial loans;
  • commercial real estate market conditions in the Chicago metropolitan area and southern Wisconsin;
  • the extent of commercial and consumer delinquencies and declines in real estate values, which may require further increases in the Company’s allowance for credit losses;
  • inaccurate assumptions in our analytical and forecasting models used to manage our loan portfolio;
  • changes in the level and volatility of interest rates, the capital markets and other market indices (including developments and volatility arising from or related to the COVID-19 pandemic) that may affect, among other things, the Company’s liquidity and the value of its assets and liabilities;
  • competitive pressures in the financial services business which may affect the pricing of the Company’s loan and deposit products as well as its services (including wealth management services), which may result in loss of market share and reduced income from deposits, loans, advisory fees and income from other products;
  • failure to identify and complete favorable acquisitions in the future or unexpected difficulties or developments related to the integration of the Company’s recent or future acquisitions;
  • unexpected difficulties and losses related to FDIC-assisted acquisitions;
  • harm to the Company’s reputation;
  • any negative perception of the Company’s financial strength;
  • ability of the Company to raise additional capital on acceptable terms when needed;
  • disruption in capital markets, which may lower fair values for the Company’s investment portfolio;
  • ability of the Company to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations and to manage risks associated therewith;
  • failure or breaches of our security systems or infrastructure, or those of third parties;
  • security breaches, including denial of service attacks, hacking, social engineering attacks, malware intrusion or data corruption attempts and identity theft;
  • adverse effects on our information technology systems resulting from failures, human error or cyberattacks;
  • adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors;
  • increased costs as a result of protecting our customers from the impact of stolen debit card information;
  • accuracy and completeness of information the Company receives about customers and counterparties to make credit decisions;
  • ability of the Company to attract and retain senior management experienced in the banking and financial services industries;
  • environmental liability risk associated with lending activities;
  • the impact of any claims or legal actions to which the Company is subject, including any effect on our reputation;
  • losses incurred in connection with repurchases and indemnification payments related to mortgages and increases in reserves associated therewith;
  • the loss of customers as a result of technological changes allowing consumers to complete their financial transactions without the use of a bank;
  • the soundness of other financial institutions;
  • the expenses and delayed returns inherent in opening new branches and de novo banks;
  • examinations and challenges by tax authorities, and any unanticipated impact of the Tax Act;
  • changes in accounting standards, rules and interpretations such as the new CECL standard and related changes to address the impact of COVID-19, and the impact on the Company’s financial statements;
  • the ability of the Company to receive dividends from its subsidiaries;
  • uncertainty about the discontinued use of LIBOR and transition to an alternative rate;
  • a decrease in the Company’s capital ratios, including as a result of declines in the value of its loan portfolios, or otherwise;
  • legislative or regulatory changes, particularly changes in regulation of financial services companies and/or the products and services offered by financial services companies, including those changes that are in response to the COVID-19 pandemic, including without limitation the CARES Act and the rules and regulations that may be promulgated thereunder;
  • a lowering of our credit rating;
  • changes in U.S. monetary policy and changes to the Federal Reserve’s balance sheet, including changes in response to the COVID-19 pandemic or otherwise;
  • regulatory restrictions upon our ability to market our products to consumers and limitations on our ability to profitably operate our mortgage business;
  • increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the regulatory environment;
  • the impact of heightened capital requirements;
  • increases in the Company’s FDIC insurance premiums, or the collection of special assessments by the FDIC;
  • delinquencies or fraud with respect to the Company’s premium finance business;
  • credit downgrades among commercial and life insurance providers that could negatively affect the value of collateral securing the Company’s premium finance loans;
  • the Company’s ability to comply with covenants under its credit facility; and
  • fluctuations in the stock market, which may have an adverse impact on the Company’s wealth management business and brokerage operation.

Therefore, there can be no assurances that future actual results will correspond to these forward-looking statements. The reader is cautioned not to place undue reliance on any forward-looking statement made by the Company. Any such statement speaks only as of the date the statement was made or as of such date that may be referenced within the statement. The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of the press release. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the Securities and Exchange Commission and in its press releases.

CONFERENCE CALL, WEBCAST AND REPLAY

The Company will hold a conference call on Wednesday, July 22, 2020 at 11:00 a.m. (Central Time) regarding second quarter 2020 results. Individuals interested in listening should call (877) 363-5049 and enter Conference ID #6266965. A simultaneous audio-only webcast and replay of the conference call as well as an accompanying slide presentation may be accessed via the Company’s website at https://www.wintrust.com, Investor Relations, Investor News and Events, Presentations & Conference Calls. The text of the second quarter 2020 earnings press release will be available on the home page of the Company’s website at https://www.wintrust.com and at the Investor Relations, Investor News and Events, Press Releases link on its website.

FOR MORE INFORMATION CONTACT:Edward J. Wehmer, Founder & Chief Executive OfficerDavid A. Dykstra, Vice Chairman & Chief Operating Officer(847) 939-9000Web site address: www.wintrust.com

Stock Information

Company Name: Wintrust Financial Corporation
Stock Symbol: WTFC
Market: NASDAQ
Website: wintrust.com

Menu

WTFC WTFC Quote WTFC Short WTFC News WTFC Articles WTFC Message Board
Get WTFC Alerts

News, Short Squeeze, Breakout and More Instantly...